{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Caratula","Indice","Propuesta_tarifaria","0_FC_Aeroportuario ","1.Demanda","1.1_Demanda_G1","1.2_Demanda_G2","1.3_Demanda_G3","2.1_Ingresos Regulados","2.2_Ingresos no atribuibles","2.3_Ingresos_transferencias","4.Opex","4.1_OPEX_personal","4.2_OPEX_base","4.3_OPEX_Incremental","5.CAPEX","5.1.ACTIVO INCIAL","5.2.BASE ACTIV.","5.3_INVERS.PROGRAMADAS","5.4_Base.InversionesProgramadas","5.5_EJECUCION_INVERSIO","6.CKF_AEROPORTUARIO","7.WACC","8.TARIFAS","supuesto demanda","Variables_Macro","SupuestosGenerales"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":332,"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":"Caratula","index":0,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[[6,1,6,4],[12,1,12,4],[8,1,10,4]]}
[]
[]
[]
[]
[]
[]
[null,"GERENCIA DE REGULACIÓN Y ESTUDIOS ECONÓMICOS"]
[]
[null,"MODELO DE LAS TARIFAS DE LOS SERVICIOS AEROPORTUARIOS BRINDADOS POR CORPAC S.A."]
[]
[]
[]
[null,2025]

{"sheet":"Indice","index":1,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Contenido"]
[]
[null,"Propuesta Tarifaria de Ositrán"]
[]
[null,"A. Flujos de Caja Servicios Aeroportuarios"]
[]
[null,"B. Ingresos"]
[null,"1.Demanda"]
[null,"2.Ingresos"]
[null,"Ingresos por servicios Regulados"]
[null,"Ingresos por usuarios no atribuibles"]
[null,"Ingresos por Transferencias del AIJCh"]
[]
[null,"C. Egresos "]
[null,"Costos operativos - OPEX "]
[null,"Gastos de Capital - CAPEX"]
[null,"Activos existentes"]
[null,"Inversiones programadas"]
[null,"inversiones ejecutadas"]
[null,"Consumo de capital fijo no ejecutado"]
[]
[null,"D. Tasa de descuento"]
[null,"Costo Promedio Ponderado del Capital (WACC)"]
[]
[null,"E. Tarifas"]

{"sheet":"Propuesta_tarifaria","index":2,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":false,"merged":[[3,8,3,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[3,12,3,14],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[3,1,5,1],[3,2,5,2],[3,4,3,6],[4,6,5,6]]}
["Servicios  Aeroportuarios Regulados de CORPAC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
["Revisión tarifaria 2025"]
[null,"Servicio ","Moneda / Unidad",null,"Cusco",null,null,null,"Nazca",null,null,null,"Grupo V"]
[null,null,null,null,"Tarifa Vigente","Tarifa aprobada","Variación",null,"Tarifa Vigente","Tarifa aprobada","Variación",null,"Tarifa Vigente","Tarifa aprobada","Variación"]
[]
[]
[null,"TUUA Nacional","USD/Pasajero",null,{"$f":"+'8.TARIFAS'!I9","v":5.17},{"$f":"+'8.TARIFAS'!J9","v":4.9180020583193036},{"$f":"IF(E8>0,F8/E8-1,\"\")","v":-4.8742348487562204E-2},null,{"$f":"+'8.TARIFAS'!I45","v":0},{"$f":"+'8.TARIFAS'!J45","v":0},{"$f":"IF(I8>0,J8/I8-1,\"\")","v":""},null,{"$f":"+'8.TARIFAS'!I81","v":4.1900000000000004},{"$f":"+'8.TARIFAS'!J81","v":3.9857695598371152},{"$f":"IF(M8>0,N8/M8-1,\"\")","v":-4.8742348487562093E-2}]
[null,"TUUA Internacional","USD/Pasajero",null,{"$f":"+'8.TARIFAS'!I10","v":14.37},{"$f":"+'8.TARIFAS'!J10","v":13.669572452233732},{"$f":"IF(E9>0,F9/E9-1,\"\")","v":-4.8742348487562093E-2},null,{"$f":"+'8.TARIFAS'!I46","v":0},{"$f":"+'8.TARIFAS'!J46","v":0},{"$f":"IF(I9>0,J9/I9-1,\"\")","v":""},null,{"$f":"+'8.TARIFAS'!I82","v":0},{"$f":"+'8.TARIFAS'!J82","v":0},""]
[null,null,null,null,{"$f":"+'8.TARIFAS'!I11","v":0},null,null,null,null,null,""]
[null,"Aterrizaje y despegue nacional",null,null,null,null,"",null,null,null,""]
[null,"Hasta 10 t","USD/Operación",null,{"$f":"+'8.TARIFAS'!I13","v":11.51},{"$f":"+'8.TARIFAS'!J13","v":10.94897556890816},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I49","v":5.74},{"$f":"+'8.TARIFAS'!J49","v":5.4602189196813935},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I85","v":2.88},{"$f":"+'8.TARIFAS'!J85","v":2.7396220363558212},-4.8742348487561982E-2]
[null,"Más de 10 t hasta 35 t","USD/t",null,{"$f":"+'8.TARIFAS'!I14","v":2.48},{"$f":"+'8.TARIFAS'!J14","v":2.3591189757508459},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I50","v":1.24},{"$f":"+'8.TARIFAS'!J50","v":1.179559487875423},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I86","v":0.96},{"$f":"+'8.TARIFAS'!J86","v":0.91320734545194038},-4.8742348487562093E-2]
[null,"Más de 35 t hasta 70 t","USD/t",null,{"$f":"+'8.TARIFAS'!I15","v":3.1},{"$f":"+'8.TARIFAS'!J15","v":2.9488987196885574},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I51","v":1.29},{"$f":"+'8.TARIFAS'!J51","v":1.227122370451045},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I87","v":1.01},{"$f":"+'8.TARIFAS'!J87","v":0.96077022802756229},-4.8742348487562093E-2]
[null,"Más de 70 t hasta 105 t","USD/t",null,{"$f":"+'8.TARIFAS'!I16","v":3.24},{"$f":"+'8.TARIFAS'!J16","v":3.082074790900299},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I52","v":1.35},{"$f":"+'8.TARIFAS'!J52","v":1.2841978295417913},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I88","v":1.06},{"$f":"+'8.TARIFAS'!J88","v":1.0083331106031843},-4.8742348487561982E-2]
[null,"Más de 105 t","USD/t",null,{"$f":"+'8.TARIFAS'!I17","v":3.32},{"$f":"+'8.TARIFAS'!J17","v":3.1581754030212936},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I53","v":1.38},{"$f":"+'8.TARIFAS'!J53","v":1.3127355590871641},-4.8742348487562204E-2,null,{"$f":"+'8.TARIFAS'!I89","v":1.08},{"$f":"+'8.TARIFAS'!J89","v":1.0273582636334331},-4.8742348487561982E-2]
[null,"Aterrizaje y despegue Internacional",null,null,null,null,null,null,null,null,""]
[null,"Hasta 10 t","USD/Operación",null,{"$f":"+'8.TARIFAS'!I19","v":23},{"$f":"+'8.TARIFAS'!J19","v":21.878925984786072},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I55","v":0},{"$f":"+'8.TARIFAS'!J55","v":0},"",null,{"$f":"+'8.TARIFAS'!I91","v":0},{"$f":"+'8.TARIFAS'!J91","v":0},""]
[null,"Más de 10 t hasta 35 t","USD/t",null,{"$f":"+'8.TARIFAS'!I20","v":4.2699999999999996},{"$f":"+'8.TARIFAS'!J20","v":4.0618701719581098},-4.8742348487561982E-2,null,{"$f":"+'8.TARIFAS'!I56","v":0},{"$f":"+'8.TARIFAS'!J56","v":0},"",null,{"$f":"+'8.TARIFAS'!I92","v":0},{"$f":"+'8.TARIFAS'!J92","v":0},""]
[null,"Más de 35 t hasta 70 t","USD/t",null,{"$f":"+'8.TARIFAS'!I21","v":5.17},{"$f":"+'8.TARIFAS'!J21","v":4.9180020583193036},-4.8742348487562204E-2,null,{"$f":"+'8.TARIFAS'!I57","v":0},{"$f":"+'8.TARIFAS'!J57","v":0},"",null,{"$f":"+'8.TARIFAS'!I93","v":0},{"$f":"+'8.TARIFAS'!J93","v":0},""]
[null,"Más de 70 t hasta 105 t","USD/t",null,{"$f":"+'8.TARIFAS'!I22","v":5.45},{"$f":"+'8.TARIFAS'!J22","v":5.1843542007427867},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I58","v":0},{"$f":"+'8.TARIFAS'!J58","v":0},"",null,{"$f":"+'8.TARIFAS'!I94","v":0},{"$f":"+'8.TARIFAS'!J94","v":0},""]
[null,"Más de 105 t","USD/t",null,{"$f":"+'8.TARIFAS'!I23","v":5.58},{"$f":"+'8.TARIFAS'!J23","v":5.3080176954394034},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I59","v":0},{"$f":"+'8.TARIFAS'!J59","v":0},"",null,{"$f":"+'8.TARIFAS'!I95","v":0},{"$f":"+'8.TARIFAS'!J95","v":0},""]
[null,null,null,null,{"$f":"+'8.TARIFAS'!I24","v":0},null,null,null,null,null,"",null,null,null,""]
[null,"Estacionamiento nacional",null,null,null,null,null,null,null,null,""]
[null,"Hasta 10 t","USD/h",null,{"$f":"+'8.TARIFAS'!I26","v":0.28000000000000003},{"$f":"+'8.TARIFAS'!J26","v":0.26635214242348265},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I62","v":0.14000000000000001},{"$f":"+'8.TARIFAS'!J62","v":0.13317607121174133},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I98","v":7.0000000000000007E-2},{"$f":"+'8.TARIFAS'!J98","v":6.6588035605870663E-2},-4.8742348487562093E-2]
[null,"Más de 10 t hasta 35 t","USD/h",null,{"$f":"+'8.TARIFAS'!I27","v":0.06},{"$f":"+'8.TARIFAS'!J27","v":5.7075459090746274E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I63","v":0.03},{"$f":"+'8.TARIFAS'!J63","v":2.8537729545373137E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I99","v":0.02},{"$f":"+'8.TARIFAS'!J99","v":1.9025153030248758E-2},-4.8742348487562093E-2]
[null,"Más de 35 t hasta 70 t","USD/h",null,{"$f":"+'8.TARIFAS'!I28","v":7.0000000000000007E-2},{"$f":"+'8.TARIFAS'!J28","v":6.6588035605870663E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I64","v":0.03},{"$f":"+'8.TARIFAS'!J64","v":2.8537729545373137E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I100","v":0.02},{"$f":"+'8.TARIFAS'!J100","v":1.9025153030248758E-2},-4.8742348487562093E-2]
[null,"Más de 70 t hasta 105 t","USD/h",null,{"$f":"+'8.TARIFAS'!I29","v":7.0000000000000007E-2},{"$f":"+'8.TARIFAS'!J29","v":6.6588035605870663E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I65","v":0.03},{"$f":"+'8.TARIFAS'!J65","v":2.8537729545373137E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I101","v":0.02},{"$f":"+'8.TARIFAS'!J101","v":1.9025153030248758E-2},-4.8742348487562093E-2]
[null,"Más de 105 t","USD/h",null,{"$f":"+'8.TARIFAS'!I30","v":0.08},{"$f":"+'8.TARIFAS'!J30","v":7.6100612120995031E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I66","v":0.03},{"$f":"+'8.TARIFAS'!J66","v":2.8537729545373137E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I102","v":0.02},{"$f":"+'8.TARIFAS'!J102","v":1.9025153030248758E-2},-4.8742348487562093E-2]
[null,"Estacionamiento internacional",null,null,null,null,null,null,null,null,"",null,null,null,""]
[null,"Hasta 10 t","USD/h",null,{"$f":"+'8.TARIFAS'!I32","v":0.57999999999999996},{"$f":"+'8.TARIFAS'!J32","v":0.55172943787721396},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I68","v":0},{"$f":"+'8.TARIFAS'!J68","v":0},"",null,{"$f":"+'8.TARIFAS'!I104","v":0},{"$f":"+'8.TARIFAS'!J104","v":0},""]
[null,"Más de 10 t hasta 35 t","USD/h",null,{"$f":"+'8.TARIFAS'!I33","v":0.1},{"$f":"+'8.TARIFAS'!J33","v":9.5125765151243796E-2},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I69","v":0},{"$f":"+'8.TARIFAS'!J69","v":0},"",null,{"$f":"+'8.TARIFAS'!I105","v":0},{"$f":"+'8.TARIFAS'!J105","v":0},""]
[null,"Más de 35 t hasta 70 t","USD/h",null,{"$f":"+'8.TARIFAS'!I34","v":0.13},{"$f":"+'8.TARIFAS'!J34","v":0.12366349469661693},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I70","v":0},{"$f":"+'8.TARIFAS'!J70","v":0},"",null,{"$f":"+'8.TARIFAS'!I106","v":0},{"$f":"+'8.TARIFAS'!J106","v":0},""]
[null,"Más de 70 t hasta 105 t","USD/h",null,{"$f":"+'8.TARIFAS'!I35","v":0.14000000000000001},{"$f":"+'8.TARIFAS'!J35","v":0.13317607121174133},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I71","v":0},{"$f":"+'8.TARIFAS'!J71","v":0},"",null,{"$f":"+'8.TARIFAS'!I107","v":0},{"$f":"+'8.TARIFAS'!J107","v":0},""]
[null,"Más de 105 t","USD/h",null,{"$f":"+'8.TARIFAS'!I36","v":0.14000000000000001},{"$f":"+'8.TARIFAS'!J36","v":0.13317607121174133},-4.8742348487562093E-2,null,{"$f":"+'8.TARIFAS'!I72","v":0},{"$f":"+'8.TARIFAS'!J72","v":0},"",null,{"$f":"+'8.TARIFAS'!I108","v":0},{"$f":"+'8.TARIFAS'!J108","v":0},""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Uso de Mangas","USD/h",null,{"$f":"+'8.TARIFAS'!I38","v":43.13},{"$f":"+'8.TARIFAS'!J38","v":41.027742509731446},-4.8742348487562204E-2,null,{"$f":"+'8.TARIFAS'!I74","v":0},{"$f":"+'8.TARIFAS'!J74","v":0},"",null,{"$f":"+'8.TARIFAS'!I110","v":0},{"$f":"+'8.TARIFAS'!J110","v":0},""]

{"sheet":"0_FC_Aeroportuario ","index":3,"n_rows":74,"n_cols":7,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
["0. Flujo de Caja Servicios Aeroportuarios",null,null,null,null,null,"Índice"]
[]
[]
[null,"Montos expresados en miles de Dolares"]
[null,"Año",null,2024,{"$f":"+D6+1","v":2025},{"$f":"+E6+1","v":2026},2027]
[]
[null,"Total ingresos",null,null,{"$f":"+E10+E21+E22","v":32525.92094200501},{"$f":"+F10+F21+F22","v":35009.551140629941},{"$f":"+G10+G21+G22","v":37664.70830891122}]
[]
[null,"Ingresos regulados",null,null,{"$f":"+E11+E14+E17+E20","v":21231.0881736679},{"$f":"+F11+F14+F17+F20","v":22666.291164086888},24199.631219587805]
[null,"TUUA",null,null,{"$f":"+E12+E13","v":12657.883159957262},{"$f":"+F12+F13","v":13505.613143175397},14410.957871078999]
[null,"Nacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I9/1000","v":11682.810535825538},{"$f":"+'2.1_Ingresos Regulados'!J9/1000","v":12472.043069043741},{"$f":"+'2.1_Ingresos Regulados'!K9/1000","v":13315.379060895753}]
[null,"Internacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I10/1000","v":975.07262413172373},{"$f":"+'2.1_Ingresos Regulados'!J10/1000","v":1033.5700741316568},{"$f":"+'2.1_Ingresos Regulados'!K10/1000","v":1095.5788101832461}]
[null,"Aterrizaje y despegue",null,null,{"$f":"+E15+E16","v":7986.0149414527159},{"$f":"+F15+F16","v":8532.395141564657},{"$f":"+G15+G16","v":9116.421408066104}]
[null,"Nacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I12/1000","v":7451.2045929074602},{"$f":"+'2.1_Ingresos Regulados'!J12/1000","v":7965.4999607215696},{"$f":"+'2.1_Ingresos Regulados'!K12/1000","v":8515.5155156925484}]
[null,"Internacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I18/1000","v":534.81034854525581},{"$f":"+'2.1_Ingresos Regulados'!J18/1000","v":566.89518084308736},{"$f":"+'2.1_Ingresos Regulados'!K18/1000","v":600.9058923735563}]
[null,"Estacionamiento",null,null,{"$f":"+E18+E19","v":4.6478973611048948},{"$f":"+F18+F19","v":4.9630231192816074},5.2998929480578205]
[null,"Nacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I25/1000","v":4.5720697772118069},{"$f":"+'2.1_Ingresos Regulados'!J25/1000","v":4.8828792052275682},{"$f":"+'2.1_Ingresos Regulados'!K25/1000","v":5.2151982325635888}]
[null,"Internacional",null,null,{"$f":"+'2.1_Ingresos Regulados'!I31/1000","v":7.5827583893088343E-2},{"$f":"+'2.1_Ingresos Regulados'!J31/1000","v":8.0143914054039103E-2},{"$f":"+'2.1_Ingresos Regulados'!K31/1000","v":8.4694715494231951E-2}]
[null,"Mangas",null,null,{"$f":"+'2.1_Ingresos Regulados'!I38/1000","v":582.54217489682003},{"$f":"+'2.1_Ingresos Regulados'!J38/1000","v":623.31985622755019},{"$f":"+'2.1_Ingresos Regulados'!K38/1000","v":666.95204749464415}]
[null,"Transferencias AIJCh",null,null,{"$f":"'2.3_Ingresos_transferencias'!F122/1000","v":11293.076953434633},{"$f":"'2.3_Ingresos_transferencias'!G122/1000","v":12341.381254597407},{"$f":"'2.3_Ingresos_transferencias'!H122/1000","v":13463.066856841571}]
[null,"Usuarios no atribuibles",null,null,{"$f":"+'2.2_Ingresos no atribuibles'!P75/1000","v":1.7558149024754299},{"$f":"+'2.2_Ingresos no atribuibles'!Q75/1000","v":1.8787219456487103},{"$f":"+'2.2_Ingresos no atribuibles'!R75/1000","v":2.0102324818441204}]
[]
[null,"Contribuciones",null,null,{"$f":"SUM(E25:E25)","v":-325.25920942005013},{"$f":"SUM(F25:F25)","v":-350.09551140629941},{"$f":"SUM(G25:G25)","v":-376.64708308911219}]
[null,"Aporte por Regulación",0.01,null,{"$f":"-$C$25*E8","v":-325.25920942005013},{"$f":"-$C$25*F8","v":-350.09551140629941},-376.64708308911219]
[]
[null,"Ingresos Netos",null,null,{"$f":"+E8+E24","v":32200.661732584958},{"$f":"+F8+F24","v":34659.455629223645},37288.061225822108]
[]
[null,"Total Costos de Operación",null,null,{"$f":"+E30+E40","v":-24813.885196855026},{"$f":"+F30+F40","v":-25419.479999178075},{"$f":"+G30+G40","v":-26029.418284052885}]
[null,"Costos de operación base",null,null,{"$f":"+SUM(E31:E39)","v":-24799.567496218515},{"$f":"+SUM(F31:F39)","v":-25377.820220763322},-25987.72641384921]
[null,"Suministros y Materiales",null,null,{"$f":"-'4.Opex'!F12/1000","v":-263.18133966687725},{"$f":"-'4.Opex'!G12/1000","v":-268.49836771817081},{"$f":"-'4.Opex'!H12/1000","v":-274.07930414475879}]
[null,"Gastos de Personal",null,null,{"$f":"-'4.Opex'!F13/1000","v":-17411.455853312094},{"$f":"-'4.Opex'!G13/1000","v":-17743.509833240234},{"$f":"-'4.Opex'!H13/1000","v":-18092.598540185507}]
[null,"Servicios de terceros excepto mantenimiento",null,null,{"$f":"-'4.Opex'!F14/1000","v":-4274.346199913738},{"$f":"-'4.Opex'!G14/1000","v":-4360.7004174074546},{"$f":"-'4.Opex'!H14/1000","v":-4451.3407889366117}]
[null,"Mantenimiento",null,null,{"$f":"-'4.Opex'!F15/1000","v":-952.67272614609567},{"$f":"-'4.Opex'!G15/1000","v":-971.91948435103757},{"$f":"-'4.Opex'!H15/1000","v":-992.12154703031194}]
[null,"Depreciación de activos",null,null,{"$f":"-'4.Opex'!F16/1000","v":0},{"$f":"-'4.Opex'!G16/1000","v":0},{"$f":"-'4.Opex'!H16/1000","v":0}]
[null,"Amortización de Intangibles",null,null,{"$f":"-'4.Opex'!F17/1000","v":0},{"$f":"-'4.Opex'!G17/1000","v":0},{"$f":"-'4.Opex'!H17/1000","v":0}]
[null,"Seguros y tributos",null,null,{"$f":"-'4.Opex'!F18/1000","v":-1283.5291771033046},{"$f":"-'4.Opex'!G18/1000","v":-1309.460197319062},{"$f":"-'4.Opex'!H18/1000","v":-1336.6782924475058}]
[null,"Otros Costos",null,null,{"$f":"-'4.Opex'!F19/1000","v":-386.93140762593686},{"$f":"-'4.Opex'!G19/1000","v":-394.74854675471272},{"$f":"-'4.Opex'!H19/1000","v":-402.9536861849773}]
[null,"Participación de los trabajadores",null,null,{"$f":"-E73","v":-227.4507924504702},{"$f":"-F73","v":-328.98337397265396},-437.95425491954211]
[null,"Costos de operación incrementales",null,null,{"$f":"+SUM(E41:E48)","v":-14.317700636510134},{"$f":"+SUM(F41:F48)","v":-41.65977841475317},{"$f":"+SUM(G41:G48)","v":-41.691870203673979}]
[null,"Suministros y Materiales"]
[null,"Gastos de Personal"]
[null,"Servicios de terceros excepto mantenimiento"]
[null,"Mantenimiento",null,null,{"$f":"-'4.Opex'!F39/1000","v":-14.317700636510134},{"$f":"-'4.Opex'!G39/1000","v":-41.65977841475317},{"$f":"-'4.Opex'!H39/1000","v":-41.691870203673979}]
[null,"Depreciación de activos"]
[null,"Amortización de Intangibles"]
[null,"Seguros y tributos"]
[null,"Otros Costos"]
[]
[null,"Impuesto",null,null,{"$f":"+E51","v":-1274.8616916848853},{"$f":"+F51","v":-1843.9518111167254},-2454.7335988240329]
[null,"Pago de IR",null,null,{"$f":"-E74","v":-1274.8616916848853},{"$f":"-F74","v":-1843.9518111167254},-2454.7335988240329]
[]
[null,"Flujo de Caja Operativo",null,null,{"$f":"+E8+E24+E29","v":7386.7765357299322},{"$f":"+F8+F24+F29","v":9239.9756300455701},{"$f":"+G8+G24+G29","v":11258.642941769223}]
[]
[null,"Valor inicial de los activos",null,{"$f":"-('5.CAPEX'!C37-'6.CKF_AEROPORTUARIO'!H280)/1000","v":-58423.966405384643}]
[null,"Inversiones",null,{"$f":"-'5.CAPEX'!C52/1000","v":-1369.4305039787798},{"$f":"-'5.CAPEX'!D52/1000","v":-1085.1697699227998},{"$f":"-'5.CAPEX'!E52/1000","v":-1120.4330192808375},{"$f":"-'5.CAPEX'!F52/1000","v":-1788.3021961316872}]
[null,"Recuperación de la inversión",null,null,null,null,{"$f":"-(D55+SUM(D56:G56)-SUM(D69:G69))","v":54697.617443409734}]
[]
[null,"Flujo de Caja Económico",null,{"$f":"+SUM(D55:D57)+D53+D50","v":-59793.396909363422},{"$f":"+SUM(E55:E57)+E53+E50","v":5026.7450741222474},{"$f":"+SUM(F55:F57)+F53+F50","v":6275.5907996480073},{"$f":"+SUM(G55:G57)+G53+G50","v":61713.224590223246}]
[]
[null,"WACC ",{"$f":"+'7.WACC'!C30","v":7.4933579885628765E-2}]
[null,"VAN",{"$f":"NPV(C61,E59:G59)+D59","v":0}]
[null,"Variación Tarifaria",-4.87423484875621E-2]
[]
[null,"EGyP",null,2024,{"$f":"+D65+1","v":2025},{"$f":"+E65+1","v":2026},{"$f":"+F65+1","v":2027}]
[null,"Ingresos Brutos",null,null,{"$f":"+E8","v":32525.92094200501},{"$f":"+F8","v":35009.551140629941},37664.70830891122]
[null,"Contribuciones",null,null,{"$f":"E25","v":-325.25920942005013},{"$f":"F25","v":-350.09551140629941},-376.64708308911219]
[null,"Costos de operación, neto de participaciones",null,null,{"$f":"SUM(E31:E38)","v":-24572.116703768046},{"$f":"SUM(F31:F38)","v":-25048.836846790669},-25549.772158929667]
[null,"Depreciación y Amortización",null,null,{"$f":"-'5.CAPEX'!D106/1000","v":-3079.5291798075082},{"$f":"-'5.CAPEX'!E106/1000","v":-3030.9513029798968},{"$f":"-'5.CAPEX'!F106/1000","v":-2979.2039685015998}]
[null,"Utilidad Operativa",null,null,{"$f":"SUM(E66:E69)","v":4549.0158490094036},{"$f":"SUM(F66:F69)","v":6579.6674794530791},8759.0850983908422]
[]
[null,"Pago de IR y Participación de los trabajadores"]
[null,"Participación de los trabajadores",null,null,{"$f":"+IF(E70>0,E70*SupuestosGenerales!K19)","v":227.4507924504702},{"$f":"+IF(F70>0,F70*SupuestosGenerales!L19)","v":328.98337397265396},{"$f":"+IF(G70>0,G70*SupuestosGenerales!M19)","v":437.95425491954211}]
[null,"Impuesto a la renta",null,null,{"$f":"+IF((E70-E73)>0,(E70-E73)*SupuestosGenerales!K18,0)","v":1274.8616916848853},{"$f":"+IF((F70-F73)>0,(F70-F73)*SupuestosGenerales!L18,0)","v":1843.9518111167254},{"$f":"+IF((G70-G73)>0,(G70-G73)*SupuestosGenerales!M18,0)","v":2454.7335988240329}]

{"sheet":"1.Demanda","index":4,"n_rows":110,"n_cols":12,"rows_kept":110,"cut":false,"hidden":false,"merged":[[77,1,78,1],[77,2,78,2],[77,3,77,8],[77,9,77,11],[5,1,6,1],[5,9,5,11],[5,2,6,2],[5,3,5,8],[41,1,42,1],[41,2,42,2],[41,3,41,8],[41,9,41,11]]}
[]
["1. Demanda de Servicios Regualados",null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
["1.1.CUZCO"]
[]
[null,"Servicio ","Unidad de cobro","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I7+1","v":2025},2026,2027]
[]
[null,"TUUA Nacional","Pasajero",{"$f":"+'1.1_Demanda_G1'!F7","v":1897955},{"$f":"+'1.1_Demanda_G1'!G7","v":487147},{"$f":"+'1.1_Demanda_G1'!H7","v":780016},{"$f":"+'1.1_Demanda_G1'!I7","v":1464576},{"$f":"+'1.1_Demanda_G1'!J7","v":1507220},{"$f":"+'1.1_Demanda_G1'!K7","v":2039211},{"$f":"+'1.1_Demanda_G1'!F53","v":2181955.77},{"$f":"+'1.1_Demanda_G1'!G53","v":2334691.65917844},{"$f":"+'1.1_Demanda_G1'!H53","v":2498119.331191787}]
[null,"TUUA Internacional","Pasajero",{"$f":"+'1.1_Demanda_G1'!F8","v":71530},{"$f":"+'1.1_Demanda_G1'!G8","v":22558},{"$f":"+'1.1_Demanda_G1'!H8","v":30},{"$f":"+'1.1_Demanda_G1'!I8","v":8187},{"$f":"+'1.1_Demanda_G1'!J8","v":12061},{"$f":"+'1.1_Demanda_G1'!K8","v":67294.350000000006},{"$f":"+'1.1_Demanda_G1'!F54","v":71331.610958496953},{"$f":"+'1.1_Demanda_G1'!G54","v":75611.002300423963},{"$f":"+'1.1_Demanda_G1'!H54","v":80147.262396946346}]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.1_Demanda_G1'!F14","v":3115},{"$f":"+'1.1_Demanda_G1'!G14","v":1074},{"$f":"+'1.1_Demanda_G1'!H14","v":2584},{"$f":"+'1.1_Demanda_G1'!I14","v":3181},{"$f":"+'1.1_Demanda_G1'!J14","v":1804},{"$f":"+'1.1_Demanda_G1'!K14","v":2440.2834394904457},{"$f":"+'1.1_Demanda_G1'!F60","v":2611.2038216560509},{"$f":"+'1.1_Demanda_G1'!G60","v":2794.0934182590231},{"$f":"+'1.1_Demanda_G1'!H60","v":2989.9097664543524}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.1_Demanda_G1'!F15","v":3064.0899999999997},{"$f":"+'1.1_Demanda_G1'!G15","v":446.36999999999995},{"$f":"+'1.1_Demanda_G1'!H15","v":2999.98},{"$f":"+'1.1_Demanda_G1'!I15","v":3311.1000000000013},{"$f":"+'1.1_Demanda_G1'!J15","v":1513.7800000000013},{"$f":"+'1.1_Demanda_G1'!K15","v":2043.6030000000019},{"$f":"+'1.1_Demanda_G1'!F61","v":2190.2504375000021},{"$f":"+'1.1_Demanda_G1'!G61","v":2341.6284375000023},{"$f":"+'1.1_Demanda_G1'!H61","v":2507.1981250000022}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.1_Demanda_G1'!F16","v":500041.77000000037},{"$f":"+'1.1_Demanda_G1'!G16","v":68454.320000000007},{"$f":"+'1.1_Demanda_G1'!H16","v":68180.039999999994},{"$f":"+'1.1_Demanda_G1'!I16","v":110749.41},{"$f":"+'1.1_Demanda_G1'!J16","v":251235.95},{"$f":"+'1.1_Demanda_G1'!K16","v":339912.26015814894},{"$f":"+'1.1_Demanda_G1'!F62","v":363705.42726727488},{"$f":"+'1.1_Demanda_G1'!G62","v":389165.16972126649},{"$f":"+'1.1_Demanda_G1'!H62","v":416407.04882887722}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.1_Demanda_G1'!F17","v":1694727},{"$f":"+'1.1_Demanda_G1'!G17","v":495130.19999999768},{"$f":"+'1.1_Demanda_G1'!H17","v":785877.29999999958},{"$f":"+'1.1_Demanda_G1'!I17","v":1447977.9499999622},{"$f":"+'1.1_Demanda_G1'!J17","v":1327884.2399999683},{"$f":"+'1.1_Demanda_G1'!K17","v":1796575.8216201002},{"$f":"+'1.1_Demanda_G1'!F63","v":1922335.9091706674},{"$f":"+'1.1_Demanda_G1'!G63","v":2056898.7000775693},{"$f":"+'1.1_Demanda_G1'!H63","v":2200881.1377340569}]
[null,"Más de 105 t","t",{"$f":"+'1.1_Demanda_G1'!F18","v":0},{"$f":"+'1.1_Demanda_G1'!G18","v":0},{"$f":"+'1.1_Demanda_G1'!H18","v":364},{"$f":"+'1.1_Demanda_G1'!I18","v":0},{"$f":"+'1.1_Demanda_G1'!J18","v":0},{"$f":"+'1.1_Demanda_G1'!K18","v":0},{"$f":"+'1.1_Demanda_G1'!F64","v":0},{"$f":"+'1.1_Demanda_G1'!G64","v":0},{"$f":"+'1.1_Demanda_G1'!H64","v":0}]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.1_Demanda_G1'!F20","v":41},{"$f":"+'1.1_Demanda_G1'!G20","v":8},{"$f":"+'1.1_Demanda_G1'!H20","v":4},{"$f":"+'1.1_Demanda_G1'!I20","v":35},{"$f":"+'1.1_Demanda_G1'!J20","v":20},{"$f":"+'1.1_Demanda_G1'!K20","v":30},{"$f":"+'1.1_Demanda_G1'!F66","v":31.799821660435214},{"$f":"+'1.1_Demanda_G1'!G66","v":33.707585689032122},{"$f":"+'1.1_Demanda_G1'!H66","v":35.729862490809261}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.1_Demanda_G1'!F21","v":18702},{"$f":"+'1.1_Demanda_G1'!G21","v":337},{"$f":"+'1.1_Demanda_G1'!H21","v":62},{"$f":"+'1.1_Demanda_G1'!I21","v":872},{"$f":"+'1.1_Demanda_G1'!J21","v":576},{"$f":"+'1.1_Demanda_G1'!K21","v":741},{"$f":"+'1.1_Demanda_G1'!F67","v":785.45559501274977},{"$f":"+'1.1_Demanda_G1'!G67","v":832.5773665190934},{"$f":"+'1.1_Demanda_G1'!H67","v":882.52760352298878}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.1_Demanda_G1'!F22","v":28401},{"$f":"+'1.1_Demanda_G1'!G22","v":10350},{"$f":"+'1.1_Demanda_G1'!H22","v":342},{"$f":"+'1.1_Demanda_G1'!I22","v":8939},{"$f":"+'1.1_Demanda_G1'!J22","v":1845},{"$f":"+'1.1_Demanda_G1'!K22","v":1640},{"$f":"+'1.1_Demanda_G1'!F68","v":1738.3902507704584},{"$f":"+'1.1_Demanda_G1'!G68","v":1842.6813510004226},{"$f":"+'1.1_Demanda_G1'!H68","v":1953.2324828309063}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.1_Demanda_G1'!F23","v":66586},{"$f":"+'1.1_Demanda_G1'!G23","v":23437},{"$f":"+'1.1_Demanda_G1'!H23","v":0},{"$f":"+'1.1_Demanda_G1'!I23","v":2233},{"$f":"+'1.1_Demanda_G1'!J23","v":16388},{"$f":"+'1.1_Demanda_G1'!K23","v":95057},{"$f":"+'1.1_Demanda_G1'!F69","v":100759.85491919967},{"$f":"+'1.1_Demanda_G1'!G69","v":106804.73242807755},{"$f":"+'1.1_Demanda_G1'!H69","v":113212.45129296188}]
[null,"Más de 105 t","t",{"$f":"+'1.1_Demanda_G1'!F24","v":0},{"$f":"+'1.1_Demanda_G1'!G24","v":0},{"$f":"+'1.1_Demanda_G1'!H24","v":0},{"$f":"+'1.1_Demanda_G1'!I24","v":0},{"$f":"+'1.1_Demanda_G1'!J24","v":0},{"$f":"+'1.1_Demanda_G1'!K24","v":0},{"$f":"+'1.1_Demanda_G1'!F70","v":0},{"$f":"+'1.1_Demanda_G1'!G70","v":0},{"$f":"+'1.1_Demanda_G1'!H70","v":0}]
[]
[null,"Estacionamiento nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.1_Demanda_G1'!F30","v":1962.5610278915151},{"$f":"+'1.1_Demanda_G1'!G30","v":676.65828056355929},{"$f":"+'1.1_Demanda_G1'!H30","v":1628.0121014676324},{"$f":"+'1.1_Demanda_G1'!I30","v":2004.1433803283819},{"$f":"+'1.1_Demanda_G1'!J30","v":1136.5842999410252},{"$f":"+'1.1_Demanda_G1'!K30","v":1537.4655458597147},{"$f":"+'1.1_Demanda_G1'!F76","v":1459.3404573021971},{"$f":"+'1.1_Demanda_G1'!G76","v":1561.2952060761004},{"$f":"+'1.1_Demanda_G1'!H76","v":1670.7909865640493}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.1_Demanda_G1'!F31","v":126.63716423954881},{"$f":"+'1.1_Demanda_G1'!G31","v":19.531104932467727},{"$f":"+'1.1_Demanda_G1'!H31","v":139.86791274218822},{"$f":"+'1.1_Demanda_G1'!I31","v":149.31844738693067},{"$f":"+'1.1_Demanda_G1'!J31","v":69.933956371094112},{"$f":"+'1.1_Demanda_G1'!K31","v":94.410841100977066},{"$f":"+'1.1_Demanda_G1'!F77","v":89.602881600464315},{"$f":"+'1.1_Demanda_G1'!G77","v":95.940646396594715},{"$f":"+'1.1_Demanda_G1'!H77","v":102.71549842004445}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.1_Demanda_G1'!F32","v":4927.486058495494},{"$f":"+'1.1_Demanda_G1'!G32","v":625.02411821454621},{"$f":"+'1.1_Demanda_G1'!H32","v":622.47299936469085},{"$f":"+'1.1_Demanda_G1'!I32","v":1012.1564036800866},{"$f":"+'1.1_Demanda_G1'!J32","v":2292.8180663074427},{"$f":"+'1.1_Demanda_G1'!K32","v":3064.4254438682769},{"$f":"+'1.1_Demanda_G1'!F78","v":2943.9695878735265},{"$f":"+'1.1_Demanda_G1'!G78","v":3150.0464250733553},{"$f":"+'1.1_Demanda_G1'!H78","v":3370.5572226731115}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.1_Demanda_G1'!F33","v":14231.183723768836},{"$f":"+'1.1_Demanda_G1'!G33","v":4150.3078259236654},{"$f":"+'1.1_Demanda_G1'!H33","v":6576.1287732970277},{"$f":"+'1.1_Demanda_G1'!I33","v":12122.694004976292},{"$f":"+'1.1_Demanda_G1'!J33","v":11123.901976433031},{"$f":"+'1.1_Demanda_G1'!K33","v":14791.083629885557},{"$f":"+'1.1_Demanda_G1'!F79","v":14283.079959212637},{"$f":"+'1.1_Demanda_G1'!G79","v":15282.892134266418},{"$f":"+'1.1_Demanda_G1'!H79","v":16352.690459606567}]
[null,"Más de 105 t","t",{"$f":"+'1.1_Demanda_G1'!F34","v":0},{"$f":"+'1.1_Demanda_G1'!G34","v":0},{"$f":"+'1.1_Demanda_G1'!H34","v":0},{"$f":"+'1.1_Demanda_G1'!I34","v":0},{"$f":"+'1.1_Demanda_G1'!J34","v":0},{"$f":"+'1.1_Demanda_G1'!K34","v":0},{"$f":"+'1.1_Demanda_G1'!F80","v":0},{"$f":"+'1.1_Demanda_G1'!G80","v":0},{"$f":"+'1.1_Demanda_G1'!H80","v":0}]
[null,"Estacionamiento internacional",null,null,null,null,null,null,null,{"$f":"+'1.1_Demanda_G1'!F81","v":0},{"$f":"+'1.1_Demanda_G1'!G81","v":0},{"$f":"+'1.1_Demanda_G1'!H81","v":0}]
[null,"Hasta 10 t","Operación",{"$f":"+'1.1_Demanda_G1'!F36","v":33.877572997753909},{"$f":"+'1.1_Demanda_G1'!G36","v":6.6102581459032024},{"$f":"+'1.1_Demanda_G1'!H36","v":3.3051290729516012},{"$f":"+'1.1_Demanda_G1'!I36","v":28.91987938832651},{"$f":"+'1.1_Demanda_G1'!J36","v":16.525645364758006},{"$f":"+'1.1_Demanda_G1'!K37","v":28.368011112430018},{"$f":"+'1.1_Demanda_G1'!F82","v":20.657056705947507},{"$f":"+'1.1_Demanda_G1'!G82","v":21.483338974185408},{"$f":"+'1.1_Demanda_G1'!H82","v":22.309621242423312}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.1_Demanda_G1'!F37","v":500.83317649273044},{"$f":"+'1.1_Demanda_G1'!G37","v":17.226109255163976},{"$f":"+'1.1_Demanda_G1'!H37","v":1.9140121394626641},{"$f":"+'1.1_Demanda_G1'!I37","v":27.434173998964852},{"$f":"+'1.1_Demanda_G1'!J37","v":22.330141627064414},{"$f":"+'1.1_Demanda_G1'!K38","v":17.360982162193533},{"$f":"+'1.1_Demanda_G1'!F83","v":28.377888317727692},{"$f":"+'1.1_Demanda_G1'!G83","v":30.044895418359236},{"$f":"+'1.1_Demanda_G1'!H83","v":31.82820533996507}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.1_Demanda_G1'!F38","v":521.04444857727356},{"$f":"+'1.1_Demanda_G1'!G38","v":368.23814394643853},{"$f":"+'1.1_Demanda_G1'!H38","v":10.020085549562953},{"$f":"+'1.1_Demanda_G1'!I38","v":166.5839222614841},{"$f":"+'1.1_Demanda_G1'!J38","v":38.827831504556443},{"$f":"+'1.1_Demanda_G1'!K39","v":778.40007923474604},{"$f":"+'1.1_Demanda_G1'!F84","v":49.371323961891278},{"$f":"+'1.1_Demanda_G1'!G84","v":52.317609279310197},{"$f":"+'1.1_Demanda_G1'!H84","v":55.4532986528489}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.1_Demanda_G1'!F39","v":305.420903286829},{"$f":"+'1.1_Demanda_G1'!G39","v":632.83211161030977},{"$f":"+'1.1_Demanda_G1'!H39","v":0},{"$f":"+'1.1_Demanda_G1'!I39","v":10.122521366077763},{"$f":"+'1.1_Demanda_G1'!J39","v":74.34817417153667},{"$f":"+'1.1_Demanda_G1'!K40","v":0},{"$f":"+'1.1_Demanda_G1'!F85","v":417.68448568775125},{"$f":"+'1.1_Demanda_G1'!G85","v":442.74546409411982},{"$f":"+'1.1_Demanda_G1'!H85","v":469.30810503714815}]
[null,"Más de 105 t","t",{"$f":"+'1.1_Demanda_G1'!F40","v":0},{"$f":"+'1.1_Demanda_G1'!G40","v":0},{"$f":"+'1.1_Demanda_G1'!H40","v":0},{"$f":"+'1.1_Demanda_G1'!I40","v":0},{"$f":"+'1.1_Demanda_G1'!J40","v":0},{"$f":"+'1.1_Demanda_G1'!K41","v":0},{"$f":"+'1.1_Demanda_G1'!F86","v":0},{"$f":"+'1.1_Demanda_G1'!G86","v":0},{"$f":"+'1.1_Demanda_G1'!H86","v":0}]
[]
[null,"Uso de Mangas","h",{"$f":"+'1.1_Demanda_G1'!F45","v":13004},{"$f":"+'1.1_Demanda_G1'!G45","v":2431},{"$f":"+'1.1_Demanda_G1'!H45","v":4677},{"$f":"+'1.1_Demanda_G1'!I45","v":9220},{"$f":"+'1.1_Demanda_G1'!J45","v":9808},{"$f":"+'1.1_Demanda_G1'!K45","v":13269.848786507609},{"$f":"+'1.1_Demanda_G1'!F91","v":14198.738201563143},{"$f":"+'1.1_Demanda_G1'!G91","v":15192.643272529651},{"$f":"+'1.1_Demanda_G1'!H91","v":16256.123459301925}]
[]
["1.2.NAZCA"]
[]
[null,"Servicio ","Unidad de cobro","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I43+1","v":2025},{"$f":"+J43+1","v":2026},{"$f":"+K43+1","v":2027}]
[]
[null,"TUUA Nacional","Pasajero",{"$f":"+'1.2_Demanda_G2'!F7","v":0},{"$f":"+'1.2_Demanda_G2'!G7","v":0},{"$f":"+'1.2_Demanda_G2'!H7","v":0},{"$f":"+'1.2_Demanda_G2'!I7","v":0},{"$f":"+'1.2_Demanda_G2'!J7","v":0},{"$f":"+'1.2_Demanda_G2'!K7","v":0},{"$f":"+'1.2_Demanda_G2'!F53","v":0},{"$f":"+'1.2_Demanda_G2'!G53","v":0},{"$f":"+'1.2_Demanda_G2'!H53","v":0}]
[null,"TUUA Internacional","Pasajero",{"$f":"+'1.2_Demanda_G2'!F8","v":0},{"$f":"+'1.2_Demanda_G2'!G8","v":0},{"$f":"+'1.2_Demanda_G2'!H8","v":0},{"$f":"+'1.2_Demanda_G2'!I8","v":0},{"$f":"+'1.2_Demanda_G2'!J8","v":0},{"$f":"+'1.2_Demanda_G2'!K8","v":0},{"$f":"+'1.2_Demanda_G2'!F54","v":0},{"$f":"+'1.2_Demanda_G2'!G54","v":0},{"$f":"+'1.2_Demanda_G2'!H54","v":0}]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.2_Demanda_G2'!F14","v":36187},{"$f":"+'1.2_Demanda_G2'!G14","v":6660},{"$f":"+'1.2_Demanda_G2'!H14","v":9986},{"$f":"+'1.2_Demanda_G2'!I14","v":23208},{"$f":"+'1.2_Demanda_G2'!J14","v":20242},{"$f":"+'1.2_Demanda_G2'!K14","v":30363.000000000004},{"$f":"+'1.2_Demanda_G2'!F60","v":32488.389093162572},{"$f":"+'1.2_Demanda_G2'!G60","v":34762.216732080153},{"$f":"+'1.2_Demanda_G2'!H60","v":37195.354472216488}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.2_Demanda_G2'!F15","v":25},{"$f":"+'1.2_Demanda_G2'!G15","v":0},{"$f":"+'1.2_Demanda_G2'!H15","v":0},{"$f":"+'1.2_Demanda_G2'!I15","v":0},{"$f":"+'1.2_Demanda_G2'!J15","v":0},{"$f":"+'1.2_Demanda_G2'!K15","v":0},{"$f":"+'1.2_Demanda_G2'!F61","v":0},{"$f":"+'1.2_Demanda_G2'!G61","v":0},{"$f":"+'1.2_Demanda_G2'!H61","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.2_Demanda_G2'!F16","v":0},{"$f":"+'1.2_Demanda_G2'!G16","v":0},{"$f":"+'1.2_Demanda_G2'!H16","v":0},{"$f":"+'1.2_Demanda_G2'!I16","v":0},{"$f":"+'1.2_Demanda_G2'!J16","v":0},{"$f":"+'1.2_Demanda_G2'!K16","v":0},{"$f":"+'1.2_Demanda_G2'!F62","v":0},{"$f":"+'1.2_Demanda_G2'!G62","v":0},{"$f":"+'1.2_Demanda_G2'!H62","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.2_Demanda_G2'!F17","v":0},{"$f":"+'1.2_Demanda_G2'!G17","v":0},{"$f":"+'1.2_Demanda_G2'!H17","v":0},{"$f":"+'1.2_Demanda_G2'!I17","v":0},{"$f":"+'1.2_Demanda_G2'!J17","v":0},{"$f":"+'1.2_Demanda_G2'!K17","v":0},{"$f":"+'1.2_Demanda_G2'!F63","v":0},{"$f":"+'1.2_Demanda_G2'!G63","v":0},{"$f":"+'1.2_Demanda_G2'!H63","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.2_Demanda_G2'!F18","v":0},{"$f":"+'1.2_Demanda_G2'!G18","v":0},{"$f":"+'1.2_Demanda_G2'!H18","v":0},{"$f":"+'1.2_Demanda_G2'!I18","v":0},{"$f":"+'1.2_Demanda_G2'!J18","v":0},{"$f":"+'1.2_Demanda_G2'!K18","v":0},{"$f":"+'1.2_Demanda_G2'!F64","v":0},{"$f":"+'1.2_Demanda_G2'!G64","v":0},{"$f":"+'1.2_Demanda_G2'!H64","v":0}]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.2_Demanda_G2'!F20","v":0},{"$f":"+'1.2_Demanda_G2'!G20","v":0},{"$f":"+'1.2_Demanda_G2'!H20","v":0},{"$f":"+'1.2_Demanda_G2'!I20","v":0},{"$f":"+'1.2_Demanda_G2'!J20","v":0},{"$f":"+'1.2_Demanda_G2'!K20","v":0},{"$f":"+'1.2_Demanda_G2'!F66","v":0},{"$f":"+'1.2_Demanda_G2'!G66","v":0},{"$f":"+'1.2_Demanda_G2'!H66","v":0}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.2_Demanda_G2'!F21","v":0},{"$f":"+'1.2_Demanda_G2'!G21","v":0},{"$f":"+'1.2_Demanda_G2'!H21","v":0},{"$f":"+'1.2_Demanda_G2'!I21","v":0},{"$f":"+'1.2_Demanda_G2'!J21","v":0},{"$f":"+'1.2_Demanda_G2'!K21","v":0},{"$f":"+'1.2_Demanda_G2'!F67","v":0},{"$f":"+'1.2_Demanda_G2'!G67","v":0},{"$f":"+'1.2_Demanda_G2'!H67","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.2_Demanda_G2'!F22","v":0},{"$f":"+'1.2_Demanda_G2'!G22","v":0},{"$f":"+'1.2_Demanda_G2'!H22","v":0},{"$f":"+'1.2_Demanda_G2'!I22","v":0},{"$f":"+'1.2_Demanda_G2'!J22","v":0},{"$f":"+'1.2_Demanda_G2'!K22","v":0},{"$f":"+'1.2_Demanda_G2'!F68","v":0},{"$f":"+'1.2_Demanda_G2'!G68","v":0},{"$f":"+'1.2_Demanda_G2'!H68","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.2_Demanda_G2'!F23","v":0},{"$f":"+'1.2_Demanda_G2'!G23","v":0},{"$f":"+'1.2_Demanda_G2'!H23","v":0},{"$f":"+'1.2_Demanda_G2'!I23","v":0},{"$f":"+'1.2_Demanda_G2'!J23","v":0},{"$f":"+'1.2_Demanda_G2'!K23","v":0},{"$f":"+'1.2_Demanda_G2'!F69","v":0},{"$f":"+'1.2_Demanda_G2'!G69","v":0},{"$f":"+'1.2_Demanda_G2'!H69","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.2_Demanda_G2'!F24","v":0},{"$f":"+'1.2_Demanda_G2'!G24","v":0},{"$f":"+'1.2_Demanda_G2'!H24","v":0},{"$f":"+'1.2_Demanda_G2'!I24","v":0},{"$f":"+'1.2_Demanda_G2'!J24","v":0},{"$f":"+'1.2_Demanda_G2'!K24","v":0},{"$f":"+'1.2_Demanda_G2'!F70","v":0},{"$f":"+'1.2_Demanda_G2'!G70","v":0},{"$f":"+'1.2_Demanda_G2'!H70","v":0}]
[]
[null,"Estacionamiento nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.2_Demanda_G2'!F30","v":23215.823896567097},{"$f":"+'1.2_Demanda_G2'!G30","v":4272.7329469460547},{"$f":"+'1.2_Demanda_G2'!H30","v":6406.5332144449403},{"$f":"+'1.2_Demanda_G2'!I30","v":14889.127061970576},{"$f":"+'1.2_Demanda_G2'!J30","v":12986.285332144451},{"$f":"+'1.2_Demanda_G2'!K30","v":19129.772227887664},{"$f":"+'1.2_Demanda_G2'!F76","v":20468.843111787035},{"$f":"+'1.2_Demanda_G2'!G76","v":21901.435570304606},{"$f":"+'1.2_Demanda_G2'!H76","v":23434.399070877193}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.2_Demanda_G2'!F31","v":0},{"$f":"+'1.2_Demanda_G2'!G31","v":0},{"$f":"+'1.2_Demanda_G2'!H31","v":0},{"$f":"+'1.2_Demanda_G2'!I31","v":0},{"$f":"+'1.2_Demanda_G2'!J31","v":0},{"$f":"+'1.2_Demanda_G2'!K31","v":0},{"$f":"+'1.2_Demanda_G2'!F77","v":0},{"$f":"+'1.2_Demanda_G2'!G77","v":0},{"$f":"+'1.2_Demanda_G2'!H77","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.2_Demanda_G2'!F32","v":0},{"$f":"+'1.2_Demanda_G2'!G32","v":0},{"$f":"+'1.2_Demanda_G2'!H32","v":0},{"$f":"+'1.2_Demanda_G2'!I32","v":0},{"$f":"+'1.2_Demanda_G2'!J32","v":0},{"$f":"+'1.2_Demanda_G2'!K32","v":0},{"$f":"+'1.2_Demanda_G2'!F78","v":0},{"$f":"+'1.2_Demanda_G2'!G78","v":0},{"$f":"+'1.2_Demanda_G2'!H78","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.2_Demanda_G2'!F33","v":0},{"$f":"+'1.2_Demanda_G2'!G33","v":0},{"$f":"+'1.2_Demanda_G2'!H33","v":0},{"$f":"+'1.2_Demanda_G2'!I33","v":0},{"$f":"+'1.2_Demanda_G2'!J33","v":0},{"$f":"+'1.2_Demanda_G2'!K33","v":0},{"$f":"+'1.2_Demanda_G2'!F79","v":0},{"$f":"+'1.2_Demanda_G2'!G79","v":0},{"$f":"+'1.2_Demanda_G2'!H79","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.2_Demanda_G2'!F34","v":0},{"$f":"+'1.2_Demanda_G2'!G34","v":0},{"$f":"+'1.2_Demanda_G2'!H34","v":0},{"$f":"+'1.2_Demanda_G2'!I34","v":0},{"$f":"+'1.2_Demanda_G2'!J34","v":0},{"$f":"+'1.2_Demanda_G2'!K34","v":0},{"$f":"+'1.2_Demanda_G2'!F80","v":0},{"$f":"+'1.2_Demanda_G2'!G80","v":0},{"$f":"+'1.2_Demanda_G2'!H80","v":0}]
[null,"Estacionamiento internacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.2_Demanda_G2'!F36","v":0},{"$f":"+'1.2_Demanda_G2'!G36","v":0},{"$f":"+'1.2_Demanda_G2'!H36","v":0},{"$f":"+'1.2_Demanda_G2'!I36","v":0},{"$f":"+'1.2_Demanda_G2'!J36","v":0},{"$f":"+'1.2_Demanda_G2'!K36","v":0},{"$f":"+'1.2_Demanda_G2'!F82","v":0},{"$f":"+'1.2_Demanda_G2'!G82","v":0},{"$f":"+'1.2_Demanda_G2'!H82","v":0}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.2_Demanda_G2'!F37","v":0},{"$f":"+'1.2_Demanda_G2'!G37","v":0},{"$f":"+'1.2_Demanda_G2'!H37","v":0},{"$f":"+'1.2_Demanda_G2'!I37","v":0},{"$f":"+'1.2_Demanda_G2'!J37","v":0},{"$f":"+'1.2_Demanda_G2'!K37","v":0},{"$f":"+'1.2_Demanda_G2'!F83","v":0},{"$f":"+'1.2_Demanda_G2'!G83","v":0},{"$f":"+'1.2_Demanda_G2'!H83","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.2_Demanda_G2'!F38","v":0},{"$f":"+'1.2_Demanda_G2'!G38","v":0},{"$f":"+'1.2_Demanda_G2'!H38","v":0},{"$f":"+'1.2_Demanda_G2'!I38","v":0},{"$f":"+'1.2_Demanda_G2'!J38","v":0},{"$f":"+'1.2_Demanda_G2'!K38","v":0},{"$f":"+'1.2_Demanda_G2'!F84","v":0},{"$f":"+'1.2_Demanda_G2'!G84","v":0},{"$f":"+'1.2_Demanda_G2'!H84","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.2_Demanda_G2'!F39","v":0},{"$f":"+'1.2_Demanda_G2'!G39","v":0},{"$f":"+'1.2_Demanda_G2'!H39","v":0},{"$f":"+'1.2_Demanda_G2'!I39","v":0},{"$f":"+'1.2_Demanda_G2'!J39","v":0},{"$f":"+'1.2_Demanda_G2'!K39","v":0},{"$f":"+'1.2_Demanda_G2'!F85","v":0},{"$f":"+'1.2_Demanda_G2'!G85","v":0},{"$f":"+'1.2_Demanda_G2'!H85","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.2_Demanda_G2'!F40","v":0},{"$f":"+'1.2_Demanda_G2'!G40","v":0},{"$f":"+'1.2_Demanda_G2'!H40","v":0},{"$f":"+'1.2_Demanda_G2'!I40","v":0},{"$f":"+'1.2_Demanda_G2'!J40","v":0},{"$f":"+'1.2_Demanda_G2'!K40","v":0},{"$f":"+'1.2_Demanda_G2'!F86","v":0},{"$f":"+'1.2_Demanda_G2'!G86","v":0},{"$f":"+'1.2_Demanda_G2'!H86","v":0}]
[]
[null,"Uso de Mangas","h",{"$f":"+'1.2_Demanda_G2'!F45","v":0},{"$f":"+'1.2_Demanda_G2'!G45","v":0},{"$f":"+'1.2_Demanda_G2'!H45","v":0},{"$f":"+'1.2_Demanda_G2'!I45","v":0},{"$f":"+'1.2_Demanda_G2'!J45","v":0},{"$f":"+'1.2_Demanda_G2'!K45","v":0},{"$f":"+'1.2_Demanda_G2'!F91","v":0},{"$f":"+'1.2_Demanda_G2'!G91","v":0},{"$f":"+'1.2_Demanda_G2'!H91","v":0}]
[]
["1.3.GRUPO V"]
[]
[null,"Servicio ","Unidad de cobro","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I79+1","v":2025},{"$f":"+J79+1","v":2026},{"$f":"+K79+1","v":2027}]
[]
[null,"TUUA Nacional","Pasajero",{"$f":"+'1.3_Demanda_G3'!F7","v":330328},{"$f":"+'1.3_Demanda_G3'!G7","v":123244},{"$f":"+'1.3_Demanda_G3'!H7","v":252491},{"$f":"+'1.3_Demanda_G3'!I7","v":313183},{"$f":"+'1.3_Demanda_G3'!J7","v":273715},{"$f":"+'1.3_Demanda_G3'!K7","v":229651},{"$f":"+'1.3_Demanda_G3'!F53","v":238836.57936380015},{"$f":"+'1.3_Demanda_G3'!G53","v":248389.8451228379},{"$f":"+'1.3_Demanda_G3'!H53","v":258324.78087603734}]
[null,"TUUA Internacional","Pasajero",{"$f":"+'1.3_Demanda_G3'!F8","v":0},{"$f":"+'1.3_Demanda_G3'!G8","v":0},{"$f":"+'1.3_Demanda_G3'!H8","v":0},{"$f":"+'1.3_Demanda_G3'!I8","v":0},{"$f":"+'1.3_Demanda_G3'!J8","v":0},{"$f":"+'1.3_Demanda_G3'!K8","v":0},{"$f":"+'1.3_Demanda_G3'!F54","v":0},{"$f":"+'1.3_Demanda_G3'!G54","v":0},{"$f":"+'1.3_Demanda_G3'!H54","v":0}]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.3_Demanda_G3'!F14","v":7462},{"$f":"+'1.3_Demanda_G3'!G14","v":5841},{"$f":"+'1.3_Demanda_G3'!H14","v":8221},{"$f":"+'1.3_Demanda_G3'!I14","v":7961},{"$f":"+'1.3_Demanda_G3'!J14","v":6351},{"$f":"+'1.3_Demanda_G3'!K14","v":5328.5844802075153},{"$f":"+'1.3_Demanda_G3'!F60","v":5541.7171712894606},{"$f":"+'1.3_Demanda_G3'!G60","v":5763.3812775154574},{"$f":"+'1.3_Demanda_G3'!H60","v":5993.9012598641411}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.3_Demanda_G3'!F15","v":44828},{"$f":"+'1.3_Demanda_G3'!G15","v":21930},{"$f":"+'1.3_Demanda_G3'!H15","v":62926},{"$f":"+'1.3_Demanda_G3'!I15","v":87032},{"$f":"+'1.3_Demanda_G3'!J15","v":90651},{"$f":"+'1.3_Demanda_G3'!K15","v":76057.921003380936},{"$f":"+'1.3_Demanda_G3'!F61","v":79100.085285801644},{"$f":"+'1.3_Demanda_G3'!G61","v":82264.02331535604},{"$f":"+'1.3_Demanda_G3'!H61","v":85554.366308378099}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.3_Demanda_G3'!F16","v":160256},{"$f":"+'1.3_Demanda_G3'!G16","v":47045},{"$f":"+'1.3_Demanda_G3'!H16","v":67130},{"$f":"+'1.3_Demanda_G3'!I16","v":100820},{"$f":"+'1.3_Demanda_G3'!J16","v":103600},{"$f":"+'1.3_Demanda_G3'!K16","v":86921.957510549299},{"$f":"+'1.3_Demanda_G3'!F62","v":90398.661462067103},{"$f":"+'1.3_Demanda_G3'!G62","v":94014.533199590835},{"$f":"+'1.3_Demanda_G3'!H62","v":97774.865457711378}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.3_Demanda_G3'!F17","v":179241},{"$f":"+'1.3_Demanda_G3'!G17","v":68725},{"$f":"+'1.3_Demanda_G3'!H17","v":170955},{"$f":"+'1.3_Demanda_G3'!I17","v":110239},{"$f":"+'1.3_Demanda_G3'!J17","v":77821},{"$f":"+'1.3_Demanda_G3'!K17","v":65293.492361032469},{"$f":"+'1.3_Demanda_G3'!F63","v":67905.101089154443},{"$f":"+'1.3_Demanda_G3'!G63","v":70621.249004298064},{"$f":"+'1.3_Demanda_G3'!H63","v":73445.911869728108}]
[null,"Más de 105 t","t",{"$f":"+'1.3_Demanda_G3'!F18","v":0},{"$f":"+'1.3_Demanda_G3'!G18","v":0},{"$f":"+'1.3_Demanda_G3'!H18","v":0},{"$f":"+'1.3_Demanda_G3'!I18","v":0},{"$f":"+'1.3_Demanda_G3'!J18","v":0},{"$f":"+'1.3_Demanda_G3'!K18","v":0},{"$f":"+'1.3_Demanda_G3'!F64","v":0},{"$f":"+'1.3_Demanda_G3'!G64","v":0},{"$f":"+'1.3_Demanda_G3'!H64","v":0}]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.3_Demanda_G3'!F20","v":0},{"$f":"+'1.3_Demanda_G3'!G20","v":0},{"$f":"+'1.3_Demanda_G3'!H20","v":0},{"$f":"+'1.3_Demanda_G3'!I20","v":0},{"$f":"+'1.3_Demanda_G3'!J20","v":0},{"$f":"+'1.3_Demanda_G3'!K20","v":0},{"$f":"+'1.3_Demanda_G3'!F66","v":0},{"$f":"+'1.3_Demanda_G3'!G66","v":0},{"$f":"+'1.3_Demanda_G3'!H66","v":0}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.3_Demanda_G3'!F21","v":0},{"$f":"+'1.3_Demanda_G3'!G21","v":0},{"$f":"+'1.3_Demanda_G3'!H21","v":0},{"$f":"+'1.3_Demanda_G3'!I21","v":0},{"$f":"+'1.3_Demanda_G3'!J21","v":0},{"$f":"+'1.3_Demanda_G3'!K21","v":0},{"$f":"+'1.3_Demanda_G3'!F67","v":0},{"$f":"+'1.3_Demanda_G3'!G67","v":0},{"$f":"+'1.3_Demanda_G3'!H67","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.3_Demanda_G3'!F22","v":0},{"$f":"+'1.3_Demanda_G3'!G22","v":0},{"$f":"+'1.3_Demanda_G3'!H22","v":0},{"$f":"+'1.3_Demanda_G3'!I22","v":0},{"$f":"+'1.3_Demanda_G3'!J22","v":0},{"$f":"+'1.3_Demanda_G3'!K22","v":0},{"$f":"+'1.3_Demanda_G3'!F68","v":0},{"$f":"+'1.3_Demanda_G3'!G68","v":0},{"$f":"+'1.3_Demanda_G3'!H68","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.3_Demanda_G3'!F23","v":0},{"$f":"+'1.3_Demanda_G3'!G23","v":0},{"$f":"+'1.3_Demanda_G3'!H23","v":0},{"$f":"+'1.3_Demanda_G3'!I23","v":0},{"$f":"+'1.3_Demanda_G3'!J23","v":0},{"$f":"+'1.3_Demanda_G3'!K23","v":0},{"$f":"+'1.3_Demanda_G3'!F69","v":0},{"$f":"+'1.3_Demanda_G3'!G69","v":0},{"$f":"+'1.3_Demanda_G3'!H69","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.3_Demanda_G3'!F24","v":0},{"$f":"+'1.3_Demanda_G3'!G24","v":0},{"$f":"+'1.3_Demanda_G3'!H24","v":0},{"$f":"+'1.3_Demanda_G3'!I24","v":0},{"$f":"+'1.3_Demanda_G3'!J24","v":0},{"$f":"+'1.3_Demanda_G3'!K24","v":0},{"$f":"+'1.3_Demanda_G3'!F70","v":0},{"$f":"+'1.3_Demanda_G3'!G70","v":0},{"$f":"+'1.3_Demanda_G3'!H70","v":0}]
[]
[null,"Estacionamiento nacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.3_Demanda_G3'!F30","v":4786.3057282988757},{"$f":"+'1.3_Demanda_G3'!G30","v":3746.5574589913876},{"$f":"+'1.3_Demanda_G3'!H30","v":5273.1465280548191},{"$f":"+'1.3_Demanda_G3'!I30","v":5106.3762936193179},{"$f":"+'1.3_Demanda_G3'!J30","v":4073.683688076409},{"$f":"+'1.3_Demanda_G3'!K30","v":3357.1981491758702},{"$f":"+'1.3_Demanda_G3'!F76","v":3491.4793412423446},{"$f":"+'1.3_Demanda_G3'!G76","v":3631.1356289346545},{"$f":"+'1.3_Demanda_G3'!H76","v":3776.3714342340982}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.3_Demanda_G3'!F31","v":1417.3835727194901},{"$f":"+'1.3_Demanda_G3'!G31","v":842.70122705222093},{"$f":"+'1.3_Demanda_G3'!H31","v":2002.0387139731761},{"$f":"+'1.3_Demanda_G3'!I31","v":2567.9948635023302},{"$f":"+'1.3_Demanda_G3'!J31","v":2779.2934699895368},{"$f":"+'1.3_Demanda_G3'!K31","v":2357.0692091285155},{"$f":"+'1.3_Demanda_G3'!F77","v":2451.3472496614095},{"$f":"+'1.3_Demanda_G3'!G77","v":2549.3991134340454},{"$f":"+'1.3_Demanda_G3'!H77","v":2651.3683239253401}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.3_Demanda_G3'!F32","v":1592.1325142399851},{"$f":"+'1.3_Demanda_G3'!G32","v":429.58259191263005},{"$f":"+'1.3_Demanda_G3'!H32","v":611.23101727627932},{"$f":"+'1.3_Demanda_G3'!I32","v":918.43993315445096},{"$f":"+'1.3_Demanda_G3'!J32","v":943.29708609895033},{"$f":"+'1.3_Demanda_G3'!K32","v":782.34187699264487},{"$f":"+'1.3_Demanda_G3'!F78","v":813.63398284343725},{"$f":"+'1.3_Demanda_G3'!G78","v":846.17866963049732},{"$f":"+'1.3_Demanda_G3'!H78","v":880.02357466012677}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.3_Demanda_G3'!F33","v":1508.5248401955255},{"$f":"+'1.3_Demanda_G3'!G33","v":574.8892884000752},{"$f":"+'1.3_Demanda_G3'!H33","v":1429.2297659334461},{"$f":"+'1.3_Demanda_G3'!I33","v":921.48550009400253},{"$f":"+'1.3_Demanda_G3'!J33","v":646.51064579808235},{"$f":"+'1.3_Demanda_G3'!K33","v":534.42407948619189},{"$f":"+'1.3_Demanda_G3'!F79","v":555.79997071264518},{"$f":"+'1.3_Demanda_G3'!G79","v":578.03151013272497},{"$f":"+'1.3_Demanda_G3'!H79","v":601.15123917661356}]
[null,"Más de 105 t","t",{"$f":"+'1.3_Demanda_G3'!F34","v":0},{"$f":"+'1.3_Demanda_G3'!G34","v":0},{"$f":"+'1.3_Demanda_G3'!H34","v":0},{"$f":"+'1.3_Demanda_G3'!I34","v":0},{"$f":"+'1.3_Demanda_G3'!J34","v":0},{"$f":"+'1.3_Demanda_G3'!K34","v":0},{"$f":"+'1.3_Demanda_G3'!F80","v":0},{"$f":"+'1.3_Demanda_G3'!G80","v":0},{"$f":"+'1.3_Demanda_G3'!H80","v":0}]
[null,"Estacionamiento internacional"]
[null,"Hasta 10 t","Operación",{"$f":"+'1.3_Demanda_G3'!F36","v":0},{"$f":"+'1.3_Demanda_G3'!G36","v":0},{"$f":"+'1.3_Demanda_G3'!H36","v":0},{"$f":"+'1.3_Demanda_G3'!I36","v":0},{"$f":"+'1.3_Demanda_G3'!J36","v":0},{"$f":"+'1.3_Demanda_G3'!K36","v":0},{"$f":"+'1.3_Demanda_G3'!F82","v":0},{"$f":"+'1.3_Demanda_G3'!G82","v":0},{"$f":"+'1.3_Demanda_G3'!H82","v":0}]
[null,"Más de 10 t hasta 35 t","t",{"$f":"+'1.3_Demanda_G3'!F37","v":0},{"$f":"+'1.3_Demanda_G3'!G37","v":0},{"$f":"+'1.3_Demanda_G3'!H37","v":0},{"$f":"+'1.3_Demanda_G3'!I37","v":0},{"$f":"+'1.3_Demanda_G3'!J37","v":0},{"$f":"+'1.3_Demanda_G3'!K37","v":0},{"$f":"+'1.3_Demanda_G3'!F83","v":0},{"$f":"+'1.3_Demanda_G3'!G83","v":0},{"$f":"+'1.3_Demanda_G3'!H83","v":0}]
[null,"Más de 35 t hasta 70 t","t",{"$f":"+'1.3_Demanda_G3'!F38","v":0},{"$f":"+'1.3_Demanda_G3'!G38","v":0},{"$f":"+'1.3_Demanda_G3'!H38","v":0},{"$f":"+'1.3_Demanda_G3'!I38","v":0},{"$f":"+'1.3_Demanda_G3'!J38","v":0},{"$f":"+'1.3_Demanda_G3'!K38","v":0},{"$f":"+'1.3_Demanda_G3'!F84","v":0},{"$f":"+'1.3_Demanda_G3'!G84","v":0},{"$f":"+'1.3_Demanda_G3'!H84","v":0}]
[null,"Más de 70 t hasta 105 t","t",{"$f":"+'1.3_Demanda_G3'!F39","v":0},{"$f":"+'1.3_Demanda_G3'!G39","v":0},{"$f":"+'1.3_Demanda_G3'!H39","v":0},{"$f":"+'1.3_Demanda_G3'!I39","v":0},{"$f":"+'1.3_Demanda_G3'!J39","v":0},{"$f":"+'1.3_Demanda_G3'!K39","v":0},{"$f":"+'1.3_Demanda_G3'!F85","v":0},{"$f":"+'1.3_Demanda_G3'!G85","v":0},{"$f":"+'1.3_Demanda_G3'!H85","v":0}]
[null,"Más de 105 t","t",{"$f":"+'1.3_Demanda_G3'!F40","v":0},{"$f":"+'1.3_Demanda_G3'!G40","v":0},{"$f":"+'1.3_Demanda_G3'!H40","v":0},{"$f":"+'1.3_Demanda_G3'!I40","v":0},{"$f":"+'1.3_Demanda_G3'!J40","v":0},{"$f":"+'1.3_Demanda_G3'!K40","v":0},{"$f":"+'1.3_Demanda_G3'!F86","v":0},{"$f":"+'1.3_Demanda_G3'!G86","v":0},{"$f":"+'1.3_Demanda_G3'!H86","v":0}]
[]
[null,"Uso de Mangas","h",{"$f":"+'1.3_Demanda_G3'!F45","v":0},{"$f":"+'1.3_Demanda_G3'!G45","v":0},{"$f":"+'1.3_Demanda_G3'!H45","v":0},{"$f":"+'1.3_Demanda_G3'!I45","v":0},{"$f":"+'1.3_Demanda_G3'!J45","v":0},{"$f":"+'1.3_Demanda_G3'!K45","v":0},{"$f":"+'1.3_Demanda_G3'!F91","v":0},{"$f":"+'1.3_Demanda_G3'!G91","v":0},{"$f":"+'1.3_Demanda_G3'!H91","v":0}]

{"sheet":"1.1_Demanda_G1","index":5,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[null,"1.1.1_CUZCO_ DEMANDA HISTORICA",null,null,null,null,null,null,null,null,"Índice"]
[]
[null,null,"1.1.1.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"TUUA Nacional","Pasajero",{"$f":"+'supuesto demanda'!C9","v":1897955},{"$f":"+'supuesto demanda'!D9","v":487147},{"$f":"+'supuesto demanda'!E9","v":780016},{"$f":"+'supuesto demanda'!F9","v":1464576},{"$f":"+'supuesto demanda'!G9","v":1507220},{"$f":"+'supuesto demanda'!H9","v":2039211}]
[null,null,null,"TUUA Internacional","Pasajero",{"$f":"+'supuesto demanda'!C10","v":71530},{"$f":"+'supuesto demanda'!D10","v":22558},{"$f":"+'supuesto demanda'!E10","v":30},{"$f":"+'supuesto demanda'!F10","v":8187},{"$f":"+'supuesto demanda'!G10","v":12061},{"$f":"+'supuesto demanda'!H10","v":67294.350000000006}]
[]
[null,null,"1.1.1.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",3115,1074,2584,3181,1804,{"$f":"+'supuesto demanda'!H28","v":2440.2834394904457}]
[null,null,null,"Más de 10 t hasta 35 t","t",3064.0899999999997,446.36999999999995,2999.98,3311.1000000000013,1513.7800000000013,{"$f":"+'supuesto demanda'!H30","v":2043.6030000000019}]
[null,null,null,"Más de 35 t hasta 70 t","t",500041.77000000037,68454.320000000007,68180.039999999994,110749.41,251235.95,{"$f":"+'supuesto demanda'!H32","v":339912.26015814894}]
[null,null,null,"Más de 70 t hasta 105 t","t",1694727,495130.19999999768,785877.29999999958,1447977.9499999622,1327884.2399999683,{"$f":"+'supuesto demanda'!H34","v":1796575.8216201002}]
[null,null,null,"Más de 105 t","t",0,0,364,0,0,0]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",41,8,4,35,20,{"$f":"+'supuesto demanda'!H62","v":30}]
[null,null,null,"Más de 10 t hasta 35 t","t",18702,337,62,872,576,{"$f":"+'supuesto demanda'!H63","v":741}]
[null,null,null,"Más de 35 t hasta 70 t","t",28401,10350,342,8939,1845,{"$f":"+'supuesto demanda'!H64","v":1640}]
[null,null,null,"Más de 70 t hasta 105 t","t",66586,23437,0,2233,16388,{"$f":"+'supuesto demanda'!H65","v":95057}]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,{"$f":"+'supuesto demanda'!H66","v":0}]
[]
[null,null,"1.1.1.Estacionamiento "]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",1962.5610278915151,676.65828056355929,1628.0121014676324,2004.1433803283819,1136.5842999410252,{"$f":"+'supuesto demanda'!N77","v":1537.4655458597147}]
[null,null,null,"Más de 10 t hasta 35 t","t",126.63716423954881,19.531104932467727,139.86791274218822,149.31844738693067,69.933956371094112,{"$f":"+'supuesto demanda'!N78","v":94.410841100977066}]
[null,null,null,"Más de 35 t hasta 70 t","t",4927.486058495494,625.02411821454621,622.47299936469085,1012.1564036800866,2292.8180663074427,{"$f":"+'supuesto demanda'!N79","v":3064.4254438682769}]
[null,null,null,"Más de 70 t hasta 105 t","t",14231.183723768836,4150.3078259236654,6576.1287732970277,12122.694004976292,11123.901976433031,{"$f":"+'supuesto demanda'!N80","v":14791.083629885557}]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,{"$f":"+'supuesto demanda'!N81","v":0}]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",33.877572997753909,6.6102581459032024,3.3051290729516012,28.91987938832651,16.525645364758006,{"$f":"+'supuesto demanda'!N82","v":18.901069289484894}]
[null,null,null,"Más de 10 t hasta 35 t","t",500.83317649273044,17.226109255163976,1.9140121394626641,27.434173998964852,22.330141627064414,{"$f":"+'supuesto demanda'!N83","v":28.368011112430018}]
[null,null,null,"Más de 35 t hasta 70 t","t",521.04444857727356,368.23814394643853,10.020085549562953,166.5839222614841,38.827831504556443,{"$f":"+'supuesto demanda'!N84","v":17.360982162193533}]
[null,null,null,"Más de 70 t hasta 105 t","t",305.420903286829,632.83211161030977,0,10.122521366077763,74.34817417153667,{"$f":"+'supuesto demanda'!N85","v":778.40007923474604}]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,{"$f":"+'supuesto demanda'!N86","v":0}]
[]
[null,null,"1.1.1.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Uso de Mangas","h",13004,2431,4677,9220,9808,{"$f":"+'supuesto demanda'!H118","v":13269.848786507609}]
[]
[]
[null,"1.1.2_CUZCO_ DEMANDA PROYECTADA"]
[]
[null,null,"1.1.2.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"TUUA Nacional","Pasajero",{"$f":"+'supuesto demanda'!I9","v":2181955.77},{"$f":"+'supuesto demanda'!J9","v":2334691.65917844},{"$f":"+'supuesto demanda'!K9","v":2498119.331191787}]
[null,null,null,"TUUA Internacional","Pasajero",{"$f":"+'supuesto demanda'!I10","v":71331.610958496953},{"$f":"+'supuesto demanda'!J10","v":75611.002300423963},{"$f":"+'supuesto demanda'!K10","v":80147.262396946346}]
[]
[null,null,"1.1.2.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!I28","v":2611.2038216560509},{"$f":"+'supuesto demanda'!J28","v":2794.0934182590231},{"$f":"+'supuesto demanda'!K28","v":2989.9097664543524}]
[null,null,null,"Más de 10 t hasta 35 t","t",{"$f":"+'supuesto demanda'!I30","v":2190.2504375000021},{"$f":"+'supuesto demanda'!J30","v":2341.6284375000023},{"$f":"+'supuesto demanda'!K30","v":2507.1981250000022}]
[null,null,null,"Más de 35 t hasta 70 t","t",{"$f":"+'supuesto demanda'!I32","v":363705.42726727488},{"$f":"+'supuesto demanda'!J32","v":389165.16972126649},{"$f":"+'supuesto demanda'!K32","v":416407.04882887722}]
[null,null,null,"Más de 70 t hasta 105 t","t",{"$f":"+'supuesto demanda'!I34","v":1922335.9091706674},{"$f":"+'supuesto demanda'!J34","v":2056898.7000775693},{"$f":"+'supuesto demanda'!K34","v":2200881.1377340569}]
[null,null,null,"Más de 105 t","t",{"$f":"+'supuesto demanda'!I36","v":0},{"$f":"+'supuesto demanda'!J36","v":0},{"$f":"+'supuesto demanda'!K36","v":0}]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!I62","v":31.799821660435214},{"$f":"+'supuesto demanda'!J62","v":33.707585689032122},{"$f":"+'supuesto demanda'!K62","v":35.729862490809261}]
[null,null,null,"Más de 10 t hasta 35 t","t",{"$f":"+'supuesto demanda'!I63","v":785.45559501274977},{"$f":"+'supuesto demanda'!J63","v":832.5773665190934},{"$f":"+'supuesto demanda'!K63","v":882.52760352298878}]
[null,null,null,"Más de 35 t hasta 70 t","t",{"$f":"+'supuesto demanda'!I64","v":1738.3902507704584},{"$f":"+'supuesto demanda'!J64","v":1842.6813510004226},{"$f":"+'supuesto demanda'!K64","v":1953.2324828309063}]
[null,null,null,"Más de 70 t hasta 105 t","t",{"$f":"+'supuesto demanda'!I65","v":100759.85491919967},{"$f":"+'supuesto demanda'!J65","v":106804.73242807755},{"$f":"+'supuesto demanda'!K65","v":113212.45129296188}]
[null,null,null,"Más de 105 t","t",{"$f":"+'supuesto demanda'!I66","v":0},{"$f":"+'supuesto demanda'!J66","v":0},{"$f":"+'supuesto demanda'!K66","v":0}]
[]
[null,null,"1.1.2.Estacionamiento"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",1459.3404573021971,1561.2952060761004,1670.7909865640493]
[null,null,null,"Más de 10 t hasta 35 t","t",89.602881600464315,95.940646396594715,102.71549842004445]
[null,null,null,"Más de 35 t hasta 70 t","t",2943.9695878735265,3150.0464250733553,3370.5572226731115]
[null,null,null,"Más de 70 t hasta 105 t","t",14283.079959212637,15282.892134266418,16352.690459606567]
[null,null,null,"Más de 105 t","t",0,0,0]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",20.657056705947507,21.483338974185408,22.309621242423312]
[null,null,null,"Más de 10 t hasta 35 t","t",28.377888317727692,30.044895418359236,31.82820533996507]
[null,null,null,"Más de 35 t hasta 70 t","t",49.371323961891278,52.317609279310197,55.4532986528489]
[null,null,null,"Más de 70 t hasta 105 t","t",417.68448568775125,442.74546409411982,469.30810503714815]
[null,null,null,"Más de 105 t","t",0,0,0]
[]
[null,null,"1.1.2.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Uso de Mangas","h",{"$f":"+'supuesto demanda'!I118","v":14198.738201563143},{"$f":"+'supuesto demanda'!J118","v":15192.643272529651},{"$f":"+'supuesto demanda'!K118","v":16256.123459301925}]

{"sheet":"1.2_Demanda_G2","index":6,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[null,"1.2.1.NAZCA__ DEMANDA HISTORICA",null,null,null,null,null,null,null,null,"Índice"]
[]
[null,null,"1.2.1.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"TUUA Nacional","Pasajero",0,0,0,0,0,0]
[null,null,null,"TUUA Internacional","Pasajero",0,0,0,0,0,0]
[]
[null,null,"1.2.1.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",36187,6660,9986,23208,20242,{"$f":"+'supuesto demanda'!H39","v":30363.000000000004}]
[null,null,null,"Más de 10 t hasta 35 t","t",25,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0,0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[]
[null,null,"1.2.1.Estacionamiento nacional"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",23215.823896567097,4272.7329469460547,6406.5332144449403,14889.127061970576,12986.285332144451,{"$f":"+'supuesto demanda'!N88","v":19129.772227887664}]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0,0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[]
[null,null,"1.2.1.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Uso de Mangas","h",0,0,0,0,0,0]
[]
[]
[null,"1.2.2.NAZCA_DEMANDA PROYECTADA"]
[]
[null,null,"1.2.2.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"TUUA Nacional","Pasajero",0,0,0]
[null,null,null,"TUUA Internacional","Pasajero",0,0,0]
[]
[null,null,"1.2.2.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!I39","v":32488.389093162572},{"$f":"+'supuesto demanda'!J39","v":34762.216732080153},{"$f":"+'supuesto demanda'!K39","v":37195.354472216488}]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[]
[null,null,"1.2.2.Estacionamiento nacional"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!O88","v":20468.843111787035},{"$f":"+'supuesto demanda'!P88","v":21901.435570304606},{"$f":"+'supuesto demanda'!Q88","v":23434.399070877193}]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[]
[null,null,"1.2.2.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Uso de Mangas","h",0,0,0]

{"sheet":"1.3_Demanda_G3","index":7,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[null,"1.3.1.GRUPO V__ DEMANDA HISTORICA",null,null,null,null,null,null,null,null,"Índice"]
[]
[null,null,"1.3.1.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"TUUA Nacional","Pasajero",{"$f":"+'supuesto demanda'!C15","v":330328},{"$f":"+'supuesto demanda'!D15","v":123244},{"$f":"+'supuesto demanda'!E15","v":252491},{"$f":"+'supuesto demanda'!F15","v":313183},{"$f":"+'supuesto demanda'!G15","v":273715},{"$f":"+'supuesto demanda'!H15","v":229651}]
[null,null,null,"TUUA Internacional","Pasajero",0,0,0,0,0,0]
[]
[null,null,"1.3.1.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",7462,5841,8221,7961,6351,{"$f":"+'supuesto demanda'!H46","v":5328.5844802075153}]
[null,null,null,"Más de 10 t hasta 35 t","t",44828,21930,62926,87032,90651,{"$f":"+'supuesto demanda'!H48","v":76057.921003380936}]
[null,null,null,"Más de 35 t hasta 70 t","t",160256,47045,67130,100820,103600,{"$f":"+'supuesto demanda'!H50","v":86921.957510549299}]
[null,null,null,"Más de 70 t hasta 105 t","t",179241,68725,170955,110239,77821,{"$f":"+'supuesto demanda'!H52","v":65293.492361032469}]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0,0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[]
[null,null,"1.3.1.Estacionamiento nacional"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",4786.3057282988757,3746.5574589913876,5273.1465280548191,5106.3762936193179,4073.683688076409,{"$f":"+'supuesto demanda'!N91","v":3357.1981491758702}]
[null,null,null,"Más de 10 t hasta 35 t","t",1417.3835727194901,842.70122705222093,2002.0387139731761,2567.9948635023302,2779.2934699895368,{"$f":"+'supuesto demanda'!N92","v":2357.0692091285155}]
[null,null,null,"Más de 35 t hasta 70 t","t",1592.1325142399851,429.58259191263005,611.23101727627932,918.43993315445096,943.29708609895033,{"$f":"+'supuesto demanda'!N93","v":782.34187699264487}]
[null,null,null,"Más de 70 t hasta 105 t","t",1508.5248401955255,574.8892884000752,1429.2297659334461,921.48550009400253,646.51064579808235,{"$f":"+'supuesto demanda'!N94","v":534.42407948619189}]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,{"$f":"+'supuesto demanda'!N95","v":0}]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0,0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0,0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0,0,0,0]
[]
[null,null,"1.3.1.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2019,2020,2021,2022,2023,"2024*"]
[null,null,null,"Uso de Mangas","h",0,0,0,0,0,0]
[]
[]
[null,"1.3.2.GRUPO V_DEMANDA PROYECTADA"]
[]
[null,null,"1.3.2.TUUA"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"TUUA Nacional","Pasajero",{"$f":"+'supuesto demanda'!I15","v":238836.57936380015},{"$f":"+'supuesto demanda'!J15","v":248389.8451228379},{"$f":"+'supuesto demanda'!K15","v":258324.78087603734}]
[null,null,null,"TUUA Internacional","Pasajero",0,0]
[]
[null,null,"1.3.2.Aterrizaje y despegue "]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Aterrizaje y despegue nacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!I46","v":5541.7171712894606},{"$f":"+'supuesto demanda'!J46","v":5763.3812775154574},{"$f":"+'supuesto demanda'!K46","v":5993.9012598641411}]
[null,null,null,"Más de 10 t hasta 35 t","t",{"$f":"+'supuesto demanda'!I48","v":79100.085285801644},{"$f":"+'supuesto demanda'!J48","v":82264.02331535604},{"$f":"+'supuesto demanda'!K48","v":85554.366308378099}]
[null,null,null,"Más de 35 t hasta 70 t","t",{"$f":"+'supuesto demanda'!I50","v":90398.661462067103},{"$f":"+'supuesto demanda'!J50","v":94014.533199590835},{"$f":"+'supuesto demanda'!K50","v":97774.865457711378}]
[null,null,null,"Más de 70 t hasta 105 t","t",{"$f":"+'supuesto demanda'!I52","v":67905.101089154443},{"$f":"+'supuesto demanda'!J52","v":70621.249004298064},{"$f":"+'supuesto demanda'!K52","v":73445.911869728108}]
[null,null,null,"Más de 105 t","t",0,0,0]
[null,null,null,"Aterrizaje y despegue Internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[]
[null,null,"1.3.2.Estacionamiento nacional"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Estacionamiento nacional"]
[null,null,null,"Hasta 10 t","Operación",{"$f":"+'supuesto demanda'!O91","v":3491.4793412423446},{"$f":"+'supuesto demanda'!P91","v":3631.1356289346545},{"$f":"+'supuesto demanda'!Q91","v":3776.3714342340982}]
[null,null,null,"Más de 10 t hasta 35 t","t",{"$f":"+'supuesto demanda'!O92","v":2451.3472496614095},{"$f":"+'supuesto demanda'!P92","v":2549.3991134340454},{"$f":"+'supuesto demanda'!Q92","v":2651.3683239253401}]
[null,null,null,"Más de 35 t hasta 70 t","t",{"$f":"+'supuesto demanda'!O93","v":813.63398284343725},{"$f":"+'supuesto demanda'!P93","v":846.17866963049732},{"$f":"+'supuesto demanda'!Q93","v":880.02357466012677}]
[null,null,null,"Más de 70 t hasta 105 t","t",{"$f":"+'supuesto demanda'!O94","v":555.79997071264518},{"$f":"+'supuesto demanda'!P94","v":578.03151013272497},{"$f":"+'supuesto demanda'!Q94","v":601.15123917661356}]
[null,null,null,"Más de 105 t","t",{"$f":"+'supuesto demanda'!O95","v":0},{"$f":"+'supuesto demanda'!P95","v":0},{"$f":"+'supuesto demanda'!Q95","v":0}]
[null,null,null,"Estacionamiento internacional"]
[null,null,null,"Hasta 10 t","Operación",0,0,0]
[null,null,null,"Más de 10 t hasta 35 t","t",0,0,0]
[null,null,null,"Más de 35 t hasta 70 t","t",0,0,0]
[null,null,null,"Más de 70 t hasta 105 t","t",0,0,0]
[null,null,null,"Más de 105 t","t",0,0,0]
[]
[null,null,"1.3.2.Mangas"]
[]
[null,null,null,"Servicio","Unidad de cobro",2025,2026,2027]
[null,null,null,"Uso de Mangas","h",0,0,0]

{"sheet":"2.1_Ingresos Regulados","index":8,"n_rows":146,"n_cols":11,"rows_kept":146,"cut":false,"hidden":false,"merged":[[113,1,114,1],[113,2,113,7],[113,8,113,10],[5,1,6,1],[5,2,5,7],[5,8,5,10],[41,2,41,7],[41,8,41,10],[41,1,42,1],[77,1,78,1],[77,2,77,7],[77,8,77,10]]}
[]
["2.1.Ingresos por servicios regulados",null,null,null,null,null,null,null,null,null,"Índice"]
[]
["2.0.TOTAL"]
[null,"Montos expresados en USD"]
[null,"Servicios aeroportuarios (USD)","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,{"$f":"+H7+1","v":2025},{"$f":"+I7+1","v":2026},{"$f":"+J7+1","v":2027}]
[]
[null,"TUUA Nacional",{"$f":"+C45+C81+C117","v":7797195.7599999998},{"$f":"+D45+D81+D117","v":2113601.6799999997},3545331.3200000003,8180268.1399999997,8644645.75,11504958.559999999,{"$f":"+I45+I81+I117","v":11682810.535825538},12472043.069043741,13315379.060895754]
[null,"TUUA Internacional",{"$f":"+C46+C82+C118","v":715300},225580,300,108314.01000000001,167527.29,967019.80949999997,{"$f":"+I46+I82+I118","v":975072.62413172377},1033570.0741316568,1095578.8101832462]
[]
[null,"Aterrizaje y despegue nacional",{"$f":"+C48+C84+C120","v":5356200.2389000002},1407384.3512999949,2212530.1867999993,5095006.692599887,5328888.8031999003,7327437.2928225147,{"$f":"+I48+I84+I120","v":7451204.5929074604},7965499.9607215691,8515515.5156925488]
[null,"Hasta 10 t",{"$f":"+C49+C85+C121","v":184592},46914,77058,177553.76,150059.35999999999,217717.60569153272,{"$f":"+I49+I85+I121","v":221165.93412692467},236191.26041613618,252252.25117486573]
[null,"Más de 10 t hasta 35 t",{"$f":"+C50+C86+C122","v":35357.135699999999},15465.320100000001,47350.385400000006,85040.899000000005,87938.502000000008,78083.739603245689,{"$f":"+I50+I86+I122","v":77401.840277621857},80648.290439076882,84043.654420951338]
[null,"Más de 35 t hasta 70 t",{"$f":"+C51+C87+C123","v":1192269.4232000008},180792.83120000002,194259.88639999999,410505.91260000004,855235.85000000009,1141519.1835759166,{"$f":"+I51+I87+I123","v":1159382.8113985432},1237935.0352384988,1321881.3929419364]
[null,"Más de 70 t hasta 105 t",{"$f":"+C52+C88+C124","v":3943981.68},1164212.1999999948,1893021.074999999,4421906.1209998876,4235655.091199901,5890116.7639518194,{"$f":"+I52+I88+I124","v":5993254.0071043717},6410725.3746278565,6857338.2171547962]
[null,"Más de 105 t",{"$f":"+C53+C89+C125","v":0},0,840.84,0,0,0,{"$f":"+I53+I89+I125","v":0},0,0]
[null,"Aterrizaje y despegue Internacional",{"$f":"+C54+C90+C126","v":410805.48},127215.12,1479.3400000000001,57927.210000000006,98413.239999999991,530393.52,{"$f":"+I54+I90+I126","v":534810.34854525584},566895.18084308738,600905.89237355627]
[null,"Hasta 10 t",{"$f":"+C55+C91+C127","v":656},128,64,740.95,444.6,690,{"$f":"+I55+I91+I127","v":695.74594443805893},737.48577241616806,781.73101688299994]
[null,"Más de 10 t hasta 35 t",{"$f":"+C56+C92+C128","v":55544.94},1000.8900000000001,184.14000000000001,3426.96,2378.88,3164.0699999999997,{"$f":"+I56+I92+I128","v":3190.4186527798975},3381.8211709113402,3584.7125486797008]
[null,"Más de 35 t hasta 70 t",{"$f":"+C57+C93+C129","v":102243.6},37260,1231.2,42549.64,9225,8478.7999999999993,{"$f":"+I57+I93+I129","v":8549.4068314513243},9062.3106770466729,9606.0013709385203]
[null,"Más de 70 t hasta 105 t",{"$f":"+C58+C94+C130","v":252360.94},88826.23,0,11209.66,86364.76,518060.65,{"$f":"+I58+I94+I130","v":522374.77711658657},553713.56322271319,586933.44743705506]
[null,"Más de 105 t",{"$f":"+C59+C95+C131","v":0},0,0,0,0,0,{"$f":"+I59+I95+I131","v":0},0,0]
[]
[null,"Estacionamiento nacional",{"$f":"+C61+C97+C133","v":4104.6093427998903},1050.1083320619048,1709.7972753201832,3830.6671788790845,3440.8640300614793,4672.6893241282787,{"$f":"+I61+I97+I133","v":4572.0697772118065},4882.8792052275685,5215.198232563589]
[null,"Hasta 10 t",{"$f":"+C62+C98+C134","v":2953.4098816499568},749.93282375688682,1229.9130681407614,2814.1101374949067,2410.1155656496485,3343.6623351873045,{"$f":"+I62+I98+I134","v":3347.1493158968233},3574.3916547933795,3817.3811138044575]
[null,"Más de 10 t hasta 35 t",{"$f":"+C63+C99+C135","v":29.218232196411947},14.959965841453931,39.583435685150341,60.319004113262444,59.781906782056382,52.806034648628938,{"$f":"+I63+I99+I135","v":51.75138215828801},53.978564706811824,56.305222330292615]
[null,"Más de 35 t hasta 70 t",{"$f":"+C64+C100+C136","v":293.9465661579564},41.26899774205652,44.310084768028197,89.219746920695087,179.36320636350001,230.15661861063231,{"$f":"+I64+I100+I136","v":211.51266277412995},225.85408219358268,241.18136753311714]
[null,"Más de 70 t hasta 105 t",{"$f":"+C65+C101+C137","v":828.0346627955654},243.94654472150756,395.99068672624321,867.01829035022058,791.60335126627388,1046.0643356817129,{"$f":"+I65+I101+I137","v":961.65641638256466},1028.6549035337937,1100.3305288957222]
[null,"Más de 105 t",{"$f":"+C66+C102+C138","v":0},0,0,0,0,0,{"$f":"+I66+I102+I138","v":0},0,0]
[null,"Estacionamiento internacional",{"$f":"+C67+C103+C139","v":126.57052351206849},97.025417400813524,2.3659747299964096,39.376951924677741,26.943738046578396,119.38155496194574,{"$f":"+I67+I103+I139","v":75.827583893088345},80.143914054039101,84.694715494231957]
[null,"Hasta 10 t",{"$f":"+C68+C104+C140","v":13.551029199101563},2.6441032583612811,1.3220516291806406,15.327536075813052,9.2543614042644844,16.453446445209408,{"$f":"+I68+I104+I140","v":11.397106284570151},11.852990535952957,12.308874787335766]
[null,"Más de 10 t hasta 35 t",{"$f":"+C69+C105+C141","v":37.186863354585242},1.2790386121959254,0.14211540135510284,2.7434173998964853,2.2330141627064415,1.7360982162193535,{"$f":"+I69+I105+I141","v":2.6994683396003891},2.8580436655605213,3.0276823863550808]
[null,"Más de 35 t hasta 70 t",{"$f":"+C70+C106+C142","v":46.894000371954625},33.141432955179468,0.90180769946066586,19.990070671378092,5.0476180955923375,101.19201030051698,{"$f":"+I70+I106+I142","v":6.105430458926298},6.4697783976516536,6.8575487038664944]
[null,"Más de 70 t hasta 105 t",{"$f":"+C71+C107+C143","v":28.938630586427049},59.960842575076853,0,1.3159277775901093,10.408744384015135,0,{"$f":"+I71+I107+I143","v":55.625578809991509},58.963101454873964,62.500609616674623]
[null,"Más de 105 t",{"$f":"+C72+C108+C144","v":0},0,0,0,0,0,{"$f":"+I72+I108+I144","v":0},0,0]
[]
[null,"Uso de Mangas",{"$f":"+C74+C110+C146","v":390120},72930,140310,366034,408797.44,572328.57816207327,{"$f":"+I74+I110+I146","v":582542.17489681998},623319.85622755019,666952.04749464418]
[]
["2.1.CUZCO",null,null,null,null,null,null,null,{"$f":"(I38+I31+I25+I18+I12+I10+I9)/1000","v":21231.0881736679},{"$f":"(J38+J31+J25+J18+J12+J10+J9)/1000","v":22666.291164086884},24199.631219587805]
[null,"Montos expresados en USD"]
[null,"Servicios aeroportuarios (USD)","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,{"$f":"+H43+1","v":2025},2026,2027]
[]
[null,"TUUA Nacional",{"$f":"+'1.Demanda'!D9*'8.TARIFAS'!D9","v":6832638},{"$f":"+'1.Demanda'!E9*'8.TARIFAS'!E9","v":1753729.2},{"$f":"+'1.Demanda'!F9*'8.TARIFAS'!F9","v":2808057.6},{"$f":"+'1.Demanda'!G9*'8.TARIFAS'!G9","v":6971381.7599999998},{"$f":"+'1.Demanda'!H9*'8.TARIFAS'!H9","v":7536100},{"$f":"+'1.Demanda'!I9*'8.TARIFAS'!I9","v":10542720.869999999},{"$f":"+'1.Demanda'!J9*'8.TARIFAS'!J9","v":10730862.968021682},{"$f":"+'1.Demanda'!K9*'8.TARIFAS'!K9","v":11482018.385380479},{"$f":"+'1.Demanda'!L9*'8.TARIFAS'!L9","v":12285756.012728451}]
[null,"TUUA Internacional",{"$f":"+'1.Demanda'!D10*'8.TARIFAS'!D10","v":715300},{"$f":"+'1.Demanda'!E10*'8.TARIFAS'!E10","v":225580},{"$f":"+'1.Demanda'!F10*'8.TARIFAS'!F10","v":300},{"$f":"+'1.Demanda'!G10*'8.TARIFAS'!G10","v":108314.01000000001},{"$f":"+'1.Demanda'!H10*'8.TARIFAS'!H10","v":167527.29},{"$f":"+'1.Demanda'!I10*'8.TARIFAS'!I10","v":967019.80949999997},{"$f":"+'1.Demanda'!J10*'8.TARIFAS'!J10","v":975072.62413172377},{"$f":"+'1.Demanda'!K10*'8.TARIFAS'!K10","v":1033570.0741316568},{"$f":"+'1.Demanda'!L10*'8.TARIFAS'!L10","v":1095578.8101832462}]
[]
[null,"Aterrizaje y despegue nacional",{"$f":"SUM(C49:C53)","v":4923446.8489000006},1271268.5012999948,1942195.6167999993,4672986.8125998871,4933679.0731999008,6907789.4663679218,{"$f":"SUM(I49:I53)","v":7031070.5823270716},7523240.9423379228,8049873.7131976755]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D13*'8.TARIFAS'!D13","v":24920},{"$f":"+'1.Demanda'!E13*'8.TARIFAS'!E13","v":8592},{"$f":"+'1.Demanda'!F13*'8.TARIFAS'!F13","v":20672},{"$f":"+'1.Demanda'!G13*'8.TARIFAS'!G13","v":33686.79},{"$f":"+'1.Demanda'!H13*'8.TARIFAS'!H13","v":20060.48},{"$f":"+'1.Demanda'!I13*'8.TARIFAS'!I13","v":28087.662388535031},{"$f":"+'1.Demanda'!J13*'8.TARIFAS'!J13","v":28590.006848751724},{"$f":"+'1.Demanda'!K13*'8.TARIFAS'!K13","v":30592.460573765133},{"$f":"+'1.Demanda'!L13*'8.TARIFAS'!L13","v":32736.448986148607}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D14*'8.TARIFAS'!D14","v":5300.8756999999996},{"$f":"+'1.Demanda'!E14*'8.TARIFAS'!E14","v":772.22009999999989},{"$f":"+'1.Demanda'!F14*'8.TARIFAS'!F14","v":5189.9654},{"$f":"+'1.Demanda'!G14*'8.TARIFAS'!G14","v":7582.4190000000026},{"$f":"+'1.Demanda'!H14*'8.TARIFAS'!H14","v":3633.0720000000033},{"$f":"+'1.Demanda'!I14*'8.TARIFAS'!I14","v":5068.1354400000046},{"$f":"+'1.Demanda'!J14*'8.TARIFAS'!J14","v":5167.0613687528476},{"$f":"+'1.Demanda'!K14*'8.TARIFAS'!K14","v":5524.1800810640589},{"$f":"+'1.Demanda'!L14*'8.TARIFAS'!L14","v":5914.7786726544464}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D15*'8.TARIFAS'!D15","v":1080090.2232000008},{"$f":"+'1.Demanda'!E15*'8.TARIFAS'!E15","v":147861.33120000002},{"$f":"+'1.Demanda'!F15*'8.TARIFAS'!F15","v":147268.88639999999},{"$f":"+'1.Demanda'!G15*'8.TARIFAS'!G15","v":316743.3126},{"$f":"+'1.Demanda'!H15*'8.TARIFAS'!H15","v":753707.85000000009},{"$f":"+'1.Demanda'!I15*'8.TARIFAS'!I15","v":1053728.0064902618},{"$f":"+'1.Demanda'!J15*'8.TARIFAS'!J15","v":1072530.4688122466},{"$f":"+'1.Demanda'!K15*'8.TARIFAS'!K15","v":1147608.670738423},{"$f":"+'1.Demanda'!L15*'8.TARIFAS'!L15","v":1227942.2131607668}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D16*'8.TARIFAS'!D16","v":3813135.75},{"$f":"+'1.Demanda'!E16*'8.TARIFAS'!E16","v":1114042.9499999948},{"$f":"+'1.Demanda'!F16*'8.TARIFAS'!F16","v":1768223.9249999991},{"$f":"+'1.Demanda'!G16*'8.TARIFAS'!G16","v":4314974.2909998875},{"$f":"+'1.Demanda'!H16*'8.TARIFAS'!H16","v":4156277.6711999006},{"$f":"+'1.Demanda'!I16*'8.TARIFAS'!I16","v":5820905.6620491249},{"$f":"+'1.Demanda'!J16*'8.TARIFAS'!J16","v":5924783.0452973209},{"$f":"+'1.Demanda'!K16*'8.TARIFAS'!K16","v":6339515.6309446711},{"$f":"+'1.Demanda'!L16*'8.TARIFAS'!L16","v":6783280.2723781057}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D17*'8.TARIFAS'!D17","v":0},{"$f":"+'1.Demanda'!E17*'8.TARIFAS'!E17","v":0},{"$f":"+'1.Demanda'!F17*'8.TARIFAS'!F17","v":840.84},{"$f":"+'1.Demanda'!G17*'8.TARIFAS'!G17","v":0},{"$f":"+'1.Demanda'!H17*'8.TARIFAS'!H17","v":0},{"$f":"+'1.Demanda'!I17*'8.TARIFAS'!I17","v":0},{"$f":"+'1.Demanda'!J17*'8.TARIFAS'!J17","v":0},{"$f":"+'1.Demanda'!K17*'8.TARIFAS'!K17","v":0},{"$f":"+'1.Demanda'!L17*'8.TARIFAS'!L17","v":0}]
[null,"Aterrizaje y despegue Internacional",{"$f":"SUM(C55:C59)","v":410805.48},127215.12,1479.3400000000001,57927.210000000006,98413.239999999991,530393.52,{"$f":"SUM(I55:I59)","v":534810.34854525584},566895.18084308738,600905.89237355627]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D19*'8.TARIFAS'!D19","v":656},{"$f":"+'1.Demanda'!E19*'8.TARIFAS'!E19","v":128},{"$f":"+'1.Demanda'!F19*'8.TARIFAS'!F19","v":64},{"$f":"+'1.Demanda'!G19*'8.TARIFAS'!G19","v":740.95},{"$f":"+'1.Demanda'!H19*'8.TARIFAS'!H19","v":444.6},{"$f":"+'1.Demanda'!I19*'8.TARIFAS'!I19","v":690},{"$f":"+'1.Demanda'!J19*'8.TARIFAS'!J19","v":695.74594443805893},{"$f":"+'1.Demanda'!K19*'8.TARIFAS'!K19","v":737.48577241616806},{"$f":"+'1.Demanda'!L19*'8.TARIFAS'!L19","v":781.73101688299994}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D20*'8.TARIFAS'!D20","v":55544.94},{"$f":"+'1.Demanda'!E20*'8.TARIFAS'!E20","v":1000.8900000000001},{"$f":"+'1.Demanda'!F20*'8.TARIFAS'!F20","v":184.14000000000001},{"$f":"+'1.Demanda'!G20*'8.TARIFAS'!G20","v":3426.96},{"$f":"+'1.Demanda'!H20*'8.TARIFAS'!H20","v":2378.88},{"$f":"+'1.Demanda'!I20*'8.TARIFAS'!I20","v":3164.0699999999997},{"$f":"+'1.Demanda'!J20*'8.TARIFAS'!J20","v":3190.4186527798975},{"$f":"+'1.Demanda'!K20*'8.TARIFAS'!K20","v":3381.8211709113402},{"$f":"+'1.Demanda'!L20*'8.TARIFAS'!L20","v":3584.7125486797008}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D21*'8.TARIFAS'!D21","v":102243.6},{"$f":"+'1.Demanda'!E21*'8.TARIFAS'!E21","v":37260},{"$f":"+'1.Demanda'!F21*'8.TARIFAS'!F21","v":1231.2},{"$f":"+'1.Demanda'!G21*'8.TARIFAS'!G21","v":42549.64},{"$f":"+'1.Demanda'!H21*'8.TARIFAS'!H21","v":9225},{"$f":"+'1.Demanda'!I21*'8.TARIFAS'!I21","v":8478.7999999999993},{"$f":"+'1.Demanda'!J21*'8.TARIFAS'!J21","v":8549.4068314513243},{"$f":"+'1.Demanda'!K21*'8.TARIFAS'!K21","v":9062.3106770466729},{"$f":"+'1.Demanda'!L21*'8.TARIFAS'!L21","v":9606.0013709385203}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D22*'8.TARIFAS'!D22","v":252360.94},{"$f":"+'1.Demanda'!E22*'8.TARIFAS'!E22","v":88826.23},{"$f":"+'1.Demanda'!F22*'8.TARIFAS'!F22","v":0},{"$f":"+'1.Demanda'!G22*'8.TARIFAS'!G22","v":11209.66},{"$f":"+'1.Demanda'!H22*'8.TARIFAS'!H22","v":86364.76},{"$f":"+'1.Demanda'!I22*'8.TARIFAS'!I22","v":518060.65},{"$f":"+'1.Demanda'!J22*'8.TARIFAS'!J22","v":522374.77711658657},{"$f":"+'1.Demanda'!K22*'8.TARIFAS'!K22","v":553713.56322271319},{"$f":"+'1.Demanda'!L22*'8.TARIFAS'!L22","v":586933.44743705506}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D23*'8.TARIFAS'!D23","v":0},{"$f":"+'1.Demanda'!E23*'8.TARIFAS'!E23","v":0},{"$f":"+'1.Demanda'!F23*'8.TARIFAS'!F23","v":0},{"$f":"+'1.Demanda'!G23*'8.TARIFAS'!G23","v":0},{"$f":"+'1.Demanda'!H23*'8.TARIFAS'!H23","v":0},{"$f":"+'1.Demanda'!I23*'8.TARIFAS'!I23","v":0},{"$f":"+'1.Demanda'!J23*'8.TARIFAS'!J23","v":0},{"$f":"+'1.Demanda'!K23*'8.TARIFAS'!K23","v":0},{"$f":"+'1.Demanda'!L23*'8.TARIFAS'!L23","v":0}]
[]
[null,"Estacionamiento nacional",{"$f":"SUM(C62:C66)","v":1464.5775945524174},403.38249399283279,735.17249298327727,1449.4759143345418,1250.2442013581758,1686.0406384695473,{"$f":"SUM(I62:I66)","v":1540.9279715563771},1648.7433486425739,1764.2136119722827]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D26*'8.TARIFAS'!D26","v":392.51220557830305},{"$f":"+'1.Demanda'!E26*'8.TARIFAS'!E26","v":135.33165611271187},{"$f":"+'1.Demanda'!F26*'8.TARIFAS'!F26","v":325.60242029352651},{"$f":"+'1.Demanda'!G26*'8.TARIFAS'!G26","v":521.07727888537931},{"$f":"+'1.Demanda'!H26*'8.TARIFAS'!H26","v":306.87776098407682},{"$f":"+'1.Demanda'!I26*'8.TARIFAS'!I26","v":430.49035284072016},{"$f":"+'1.Demanda'!J26*'8.TARIFAS'!J26","v":388.69845732770511},{"$f":"+'1.Demanda'!K26*'8.TARIFAS'!K26","v":415.85432309388221},{"$f":"+'1.Demanda'!L26*'8.TARIFAS'!L26","v":445.01875881317875}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D27*'8.TARIFAS'!D27","v":5.477057353360486},{"$f":"+'1.Demanda'!E27*'8.TARIFAS'!E27","v":0.8447202883292293},{"$f":"+'1.Demanda'!F27*'8.TARIFAS'!F27","v":6.0492872260996409},{"$f":"+'1.Demanda'!G27*'8.TARIFAS'!G27","v":8.9591068432158405},{"$f":"+'1.Demanda'!H27*'8.TARIFAS'!H27","v":4.1960373822656463},{"$f":"+'1.Demanda'!I27*'8.TARIFAS'!I27","v":5.6646504660586237},{"$f":"+'1.Demanda'!J27*'8.TARIFAS'!J27","v":5.1141256032002831},{"$f":"+'1.Demanda'!K27*'8.TARIFAS'!K27","v":5.4758564385485959},{"$f":"+'1.Demanda'!L27*'8.TARIFAS'!L27","v":5.8625342280588608}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D28*'8.TARIFAS'!D28","v":266.08424715875668},{"$f":"+'1.Demanda'!E28*'8.TARIFAS'!E28","v":33.751302383585497},{"$f":"+'1.Demanda'!F28*'8.TARIFAS'!F28","v":33.613541965693308},{"$f":"+'1.Demanda'!G28*'8.TARIFAS'!G28","v":70.850948257606063},{"$f":"+'1.Demanda'!H28*'8.TARIFAS'!H28","v":160.49726464152101},{"$f":"+'1.Demanda'!I28*'8.TARIFAS'!I28","v":214.50978107077941},{"$f":"+'1.Demanda'!J28*'8.TARIFAS'!J28","v":196.03315173992277},{"$f":"+'1.Demanda'!K28*'8.TARIFAS'!K28","v":209.75540351293017},{"$f":"+'1.Demanda'!L28*'8.TARIFAS'!L28","v":224.43878435498169}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D29*'8.TARIFAS'!D29","v":800.50408446199708},{"$f":"+'1.Demanda'!E29*'8.TARIFAS'!E29","v":233.45481520820618},{"$f":"+'1.Demanda'!F29*'8.TARIFAS'!F29","v":369.90724349795784},{"$f":"+'1.Demanda'!G29*'8.TARIFAS'!G29","v":848.58858034834054},{"$f":"+'1.Demanda'!H29*'8.TARIFAS'!H29","v":778.67313835031223},{"$f":"+'1.Demanda'!I29*'8.TARIFAS'!I29","v":1035.3758540919891},{"$f":"+'1.Demanda'!J29*'8.TARIFAS'!J29","v":951.08223688554881},{"$f":"+'1.Demanda'!K29*'8.TARIFAS'!K29","v":1017.6577655972129},{"$f":"+'1.Demanda'!L29*'8.TARIFAS'!L29","v":1088.8935345760635}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D30*'8.TARIFAS'!D30","v":0},{"$f":"+'1.Demanda'!E30*'8.TARIFAS'!E30","v":0},{"$f":"+'1.Demanda'!F30*'8.TARIFAS'!F30","v":0},{"$f":"+'1.Demanda'!G30*'8.TARIFAS'!G30","v":0},{"$f":"+'1.Demanda'!H30*'8.TARIFAS'!H30","v":0},{"$f":"+'1.Demanda'!I30*'8.TARIFAS'!I30","v":0},{"$f":"+'1.Demanda'!J30*'8.TARIFAS'!J30","v":0},{"$f":"+'1.Demanda'!K30*'8.TARIFAS'!K30","v":0},{"$f":"+'1.Demanda'!L30*'8.TARIFAS'!L30","v":0}]
[null,"Estacionamiento internacional",{"$f":"SUM(C68:C72)","v":126.57052351206849},97.025417400813524,2.3659747299964096,39.376951924677741,26.943738046578396,119.38155496194574,{"$f":"SUM(I68:I72)","v":75.827583893088345},80.143914054039101,84.694715494231957]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D32*'8.TARIFAS'!D32","v":13.551029199101563},{"$f":"+'1.Demanda'!E32*'8.TARIFAS'!E32","v":2.6441032583612811},{"$f":"+'1.Demanda'!F32*'8.TARIFAS'!F32","v":1.3220516291806406},{"$f":"+'1.Demanda'!G32*'8.TARIFAS'!G32","v":15.327536075813052},{"$f":"+'1.Demanda'!H32*'8.TARIFAS'!H32","v":9.2543614042644844},{"$f":"+'1.Demanda'!I32*'8.TARIFAS'!I32","v":16.453446445209408},{"$f":"+'1.Demanda'!J32*'8.TARIFAS'!J32","v":11.397106284570151},{"$f":"+'1.Demanda'!K32*'8.TARIFAS'!K32","v":11.852990535952957},{"$f":"+'1.Demanda'!L32*'8.TARIFAS'!L32","v":12.308874787335766}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D33*'8.TARIFAS'!D33","v":37.186863354585242},{"$f":"+'1.Demanda'!E33*'8.TARIFAS'!E33","v":1.2790386121959254},{"$f":"+'1.Demanda'!F33*'8.TARIFAS'!F33","v":0.14211540135510284},{"$f":"+'1.Demanda'!G33*'8.TARIFAS'!G33","v":2.7434173998964853},{"$f":"+'1.Demanda'!H33*'8.TARIFAS'!H33","v":2.2330141627064415},{"$f":"+'1.Demanda'!I33*'8.TARIFAS'!I33","v":1.7360982162193535},{"$f":"+'1.Demanda'!J33*'8.TARIFAS'!J33","v":2.6994683396003891},{"$f":"+'1.Demanda'!K33*'8.TARIFAS'!K33","v":2.8580436655605213},{"$f":"+'1.Demanda'!L33*'8.TARIFAS'!L33","v":3.0276823863550808}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D34*'8.TARIFAS'!D34","v":46.894000371954625},{"$f":"+'1.Demanda'!E34*'8.TARIFAS'!E34","v":33.141432955179468},{"$f":"+'1.Demanda'!F34*'8.TARIFAS'!F34","v":0.90180769946066586},{"$f":"+'1.Demanda'!G34*'8.TARIFAS'!G34","v":19.990070671378092},{"$f":"+'1.Demanda'!H34*'8.TARIFAS'!H34","v":5.0476180955923375},{"$f":"+'1.Demanda'!I34*'8.TARIFAS'!I34","v":101.19201030051698},{"$f":"+'1.Demanda'!J34*'8.TARIFAS'!J34","v":6.105430458926298},{"$f":"+'1.Demanda'!K34*'8.TARIFAS'!K34","v":6.4697783976516536},{"$f":"+'1.Demanda'!L34*'8.TARIFAS'!L34","v":6.8575487038664944}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D35*'8.TARIFAS'!D35","v":28.938630586427049},{"$f":"+'1.Demanda'!E35*'8.TARIFAS'!E35","v":59.960842575076853},{"$f":"+'1.Demanda'!F35*'8.TARIFAS'!F35","v":0},{"$f":"+'1.Demanda'!G35*'8.TARIFAS'!G35","v":1.3159277775901093},{"$f":"+'1.Demanda'!H35*'8.TARIFAS'!H35","v":10.408744384015135},{"$f":"+'1.Demanda'!I35*'8.TARIFAS'!I35","v":0},{"$f":"+'1.Demanda'!J35*'8.TARIFAS'!J35","v":55.625578809991509},{"$f":"+'1.Demanda'!K35*'8.TARIFAS'!K35","v":58.963101454873964},{"$f":"+'1.Demanda'!L35*'8.TARIFAS'!L35","v":62.500609616674623}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D36*'8.TARIFAS'!D36","v":0},{"$f":"+'1.Demanda'!E36*'8.TARIFAS'!E36","v":0},{"$f":"+'1.Demanda'!F36*'8.TARIFAS'!F36","v":0},{"$f":"+'1.Demanda'!G36*'8.TARIFAS'!G36","v":0},{"$f":"+'1.Demanda'!H36*'8.TARIFAS'!H36","v":0},{"$f":"+'1.Demanda'!I36*'8.TARIFAS'!I36","v":0},{"$f":"+'1.Demanda'!J36*'8.TARIFAS'!J36","v":0},{"$f":"+'1.Demanda'!K36*'8.TARIFAS'!K36","v":0},{"$f":"+'1.Demanda'!L36*'8.TARIFAS'!L36","v":0}]
[]
[null,"Uso de Mangas",{"$f":"+'1.Demanda'!D38*'8.TARIFAS'!D38","v":390120},{"$f":"+'1.Demanda'!E38*'8.TARIFAS'!E38","v":72930},{"$f":"+'1.Demanda'!F38*'8.TARIFAS'!F38","v":140310},{"$f":"+'1.Demanda'!G38*'8.TARIFAS'!G38","v":366034},{"$f":"+'1.Demanda'!H38*'8.TARIFAS'!H38","v":408797.44},{"$f":"+'1.Demanda'!I38*'8.TARIFAS'!I38","v":572328.57816207327},{"$f":"+'1.Demanda'!J38*'8.TARIFAS'!J38","v":582542.17489681998},{"$f":"+'1.Demanda'!K38*'8.TARIFAS'!K38","v":623319.85622755019},{"$f":"+'1.Demanda'!L38*'8.TARIFAS'!L38","v":666952.04749464418}]
[]
["2.2.NAZCA"]
[null,"Montos expresados en USD"]
[null,"Servicios aeroportuarios (USD)","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,{"$f":"+H79+1","v":2025},{"$f":"+I79+1","v":2026},{"$f":"+J79+1","v":2027}]
[]
[null,"TUUA Nacional",{"$f":"+'1.Demanda'!D45*'8.TARIFAS'!D45","v":0},{"$f":"+'1.Demanda'!E45*'8.TARIFAS'!E45","v":0},{"$f":"+'1.Demanda'!F45*'8.TARIFAS'!F45","v":0},{"$f":"+'1.Demanda'!G45*'8.TARIFAS'!G45","v":0},{"$f":"+'1.Demanda'!H45*'8.TARIFAS'!H45","v":0},{"$f":"+'1.Demanda'!I45*'8.TARIFAS'!I45","v":0},{"$f":"+'1.Demanda'!J45*'8.TARIFAS'!J45","v":0},{"$f":"+'1.Demanda'!K45*'8.TARIFAS'!K45","v":0},{"$f":"+'1.Demanda'!L45*'8.TARIFAS'!L45","v":0}]
[null,"TUUA Internacional",{"$f":"+'1.Demanda'!D46*'8.TARIFAS'!D46","v":0},{"$f":"+'1.Demanda'!E46*'8.TARIFAS'!E46","v":0},{"$f":"+'1.Demanda'!F46*'8.TARIFAS'!F46","v":0},{"$f":"+'1.Demanda'!G46*'8.TARIFAS'!G46","v":0},{"$f":"+'1.Demanda'!H46*'8.TARIFAS'!H46","v":0},{"$f":"+'1.Demanda'!I46*'8.TARIFAS'!I46","v":0},{"$f":"+'1.Demanda'!J46*'8.TARIFAS'!J46","v":0},{"$f":"+'1.Demanda'!K46*'8.TARIFAS'!K46","v":0},{"$f":"+'1.Demanda'!L46*'8.TARIFAS'!L46","v":0}]
[]
[null,"Aterrizaje y despegue nacional",{"$f":"SUM(C85:C89)","v":144769.5},26640,39944,122770.32,112343.09999999999,174283.62000000002,{"$f":"SUM(I85:I89)","v":177393.71679645689},189809.31349056915,203094.7782134524]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D49*'8.TARIFAS'!D49","v":144748},{"$f":"+'1.Demanda'!E49*'8.TARIFAS'!E49","v":26640},{"$f":"+'1.Demanda'!F49*'8.TARIFAS'!F49","v":39944},{"$f":"+'1.Demanda'!G49*'8.TARIFAS'!G49","v":122770.32},{"$f":"+'1.Demanda'!H49*'8.TARIFAS'!H49","v":112343.09999999999},{"$f":"+'1.Demanda'!I49*'8.TARIFAS'!I49","v":174283.62000000002},{"$f":"+'1.Demanda'!J49*'8.TARIFAS'!J49","v":177393.71679645689},{"$f":"+'1.Demanda'!K49*'8.TARIFAS'!K49","v":189809.31349056915},{"$f":"+'1.Demanda'!L49*'8.TARIFAS'!L49","v":203094.7782134524}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D50*'8.TARIFAS'!D50","v":21.5},{"$f":"+'1.Demanda'!E50*'8.TARIFAS'!E50","v":0},{"$f":"+'1.Demanda'!F50*'8.TARIFAS'!F50","v":0},{"$f":"+'1.Demanda'!G50*'8.TARIFAS'!G50","v":0},{"$f":"+'1.Demanda'!H50*'8.TARIFAS'!H50","v":0},{"$f":"+'1.Demanda'!I50*'8.TARIFAS'!I50","v":0},{"$f":"+'1.Demanda'!J50*'8.TARIFAS'!J50","v":0},{"$f":"+'1.Demanda'!K50*'8.TARIFAS'!K50","v":0},{"$f":"+'1.Demanda'!L50*'8.TARIFAS'!L50","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D51*'8.TARIFAS'!D51","v":0},{"$f":"+'1.Demanda'!E51*'8.TARIFAS'!E51","v":0},{"$f":"+'1.Demanda'!F51*'8.TARIFAS'!F51","v":0},{"$f":"+'1.Demanda'!G51*'8.TARIFAS'!G51","v":0},{"$f":"+'1.Demanda'!H51*'8.TARIFAS'!H51","v":0},{"$f":"+'1.Demanda'!I51*'8.TARIFAS'!I51","v":0},{"$f":"+'1.Demanda'!J51*'8.TARIFAS'!J51","v":0},{"$f":"+'1.Demanda'!K51*'8.TARIFAS'!K51","v":0},{"$f":"+'1.Demanda'!L51*'8.TARIFAS'!L51","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D52*'8.TARIFAS'!D52","v":0},{"$f":"+'1.Demanda'!E52*'8.TARIFAS'!E52","v":0},{"$f":"+'1.Demanda'!F52*'8.TARIFAS'!F52","v":0},{"$f":"+'1.Demanda'!G52*'8.TARIFAS'!G52","v":0},{"$f":"+'1.Demanda'!H52*'8.TARIFAS'!H52","v":0},{"$f":"+'1.Demanda'!I52*'8.TARIFAS'!I52","v":0},{"$f":"+'1.Demanda'!J52*'8.TARIFAS'!J52","v":0},{"$f":"+'1.Demanda'!K52*'8.TARIFAS'!K52","v":0},{"$f":"+'1.Demanda'!L52*'8.TARIFAS'!L52","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D53*'8.TARIFAS'!D53","v":0},{"$f":"+'1.Demanda'!E53*'8.TARIFAS'!E53","v":0},{"$f":"+'1.Demanda'!F53*'8.TARIFAS'!F53","v":0},{"$f":"+'1.Demanda'!G53*'8.TARIFAS'!G53","v":0},{"$f":"+'1.Demanda'!H53*'8.TARIFAS'!H53","v":0},{"$f":"+'1.Demanda'!I53*'8.TARIFAS'!I53","v":0},{"$f":"+'1.Demanda'!J53*'8.TARIFAS'!J53","v":0},{"$f":"+'1.Demanda'!K53*'8.TARIFAS'!K53","v":0},{"$f":"+'1.Demanda'!L53*'8.TARIFAS'!L53","v":0}]
[null,"Aterrizaje y despegue Internacional",{"$f":"SUM(C91:C95)","v":0},0,0,0,0,0,{"$f":"SUM(I91:I95)","v":0},0,0]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D55*'8.TARIFAS'!D55","v":0},{"$f":"+'1.Demanda'!E55*'8.TARIFAS'!E55","v":0},{"$f":"+'1.Demanda'!F55*'8.TARIFAS'!F55","v":0},{"$f":"+'1.Demanda'!G55*'8.TARIFAS'!G55","v":0},{"$f":"+'1.Demanda'!H55*'8.TARIFAS'!H55","v":0},{"$f":"+'1.Demanda'!I55*'8.TARIFAS'!I55","v":0},{"$f":"+'1.Demanda'!J55*'8.TARIFAS'!J55","v":0},{"$f":"+'1.Demanda'!K55*'8.TARIFAS'!K55","v":0},{"$f":"+'1.Demanda'!L55*'8.TARIFAS'!L55","v":0}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D56*'8.TARIFAS'!D56","v":0},{"$f":"+'1.Demanda'!E56*'8.TARIFAS'!E56","v":0},{"$f":"+'1.Demanda'!F56*'8.TARIFAS'!F56","v":0},{"$f":"+'1.Demanda'!G56*'8.TARIFAS'!G56","v":0},{"$f":"+'1.Demanda'!H56*'8.TARIFAS'!H56","v":0},{"$f":"+'1.Demanda'!I56*'8.TARIFAS'!I56","v":0},{"$f":"+'1.Demanda'!J56*'8.TARIFAS'!J56","v":0},{"$f":"+'1.Demanda'!K56*'8.TARIFAS'!K56","v":0},{"$f":"+'1.Demanda'!L56*'8.TARIFAS'!L56","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D57*'8.TARIFAS'!D57","v":0},{"$f":"+'1.Demanda'!E57*'8.TARIFAS'!E57","v":0},{"$f":"+'1.Demanda'!F57*'8.TARIFAS'!F57","v":0},{"$f":"+'1.Demanda'!G57*'8.TARIFAS'!G57","v":0},{"$f":"+'1.Demanda'!H57*'8.TARIFAS'!H57","v":0},{"$f":"+'1.Demanda'!I57*'8.TARIFAS'!I57","v":0},{"$f":"+'1.Demanda'!J57*'8.TARIFAS'!J57","v":0},{"$f":"+'1.Demanda'!K57*'8.TARIFAS'!K57","v":0},{"$f":"+'1.Demanda'!L57*'8.TARIFAS'!L57","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D58*'8.TARIFAS'!D58","v":0},{"$f":"+'1.Demanda'!E58*'8.TARIFAS'!E58","v":0},{"$f":"+'1.Demanda'!F58*'8.TARIFAS'!F58","v":0},{"$f":"+'1.Demanda'!G58*'8.TARIFAS'!G58","v":0},{"$f":"+'1.Demanda'!H58*'8.TARIFAS'!H58","v":0},{"$f":"+'1.Demanda'!I58*'8.TARIFAS'!I58","v":0},{"$f":"+'1.Demanda'!J58*'8.TARIFAS'!J58","v":0},{"$f":"+'1.Demanda'!K58*'8.TARIFAS'!K58","v":0},{"$f":"+'1.Demanda'!L58*'8.TARIFAS'!L58","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D59*'8.TARIFAS'!D59","v":0},{"$f":"+'1.Demanda'!E59*'8.TARIFAS'!E59","v":0},{"$f":"+'1.Demanda'!F59*'8.TARIFAS'!F59","v":0},{"$f":"+'1.Demanda'!G59*'8.TARIFAS'!G59","v":0},{"$f":"+'1.Demanda'!H59*'8.TARIFAS'!H59","v":0},{"$f":"+'1.Demanda'!I59*'8.TARIFAS'!I59","v":0},{"$f":"+'1.Demanda'!J59*'8.TARIFAS'!J59","v":0},{"$f":"+'1.Demanda'!K59*'8.TARIFAS'!K59","v":0},{"$f":"+'1.Demanda'!L59*'8.TARIFAS'!L59","v":0}]
[]
[null,"Estacionamiento nacional",{"$f":"SUM(C98:C102)","v":2321.5823896567099},427.27329469460551,640.65332144449405,1935.5865180561748,1818.0799465002233,2678.1681119042732,{"$f":"SUM(I98:I102)","v":2725.9601078773112},2916.7471431502508,3120.9011994675056]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D62*'8.TARIFAS'!D62","v":2321.5823896567099},{"$f":"+'1.Demanda'!E62*'8.TARIFAS'!E62","v":427.27329469460551},{"$f":"+'1.Demanda'!F62*'8.TARIFAS'!F62","v":640.65332144449405},{"$f":"+'1.Demanda'!G62*'8.TARIFAS'!G62","v":1935.5865180561748},{"$f":"+'1.Demanda'!H62*'8.TARIFAS'!H62","v":1818.0799465002233},{"$f":"+'1.Demanda'!I62*'8.TARIFAS'!I62","v":2678.1681119042732},{"$f":"+'1.Demanda'!J62*'8.TARIFAS'!J62","v":2725.9601078773112},{"$f":"+'1.Demanda'!K62*'8.TARIFAS'!K62","v":2916.7471431502508},{"$f":"+'1.Demanda'!L62*'8.TARIFAS'!L62","v":3120.9011994675056}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D63*'8.TARIFAS'!D63","v":0},{"$f":"+'1.Demanda'!E63*'8.TARIFAS'!E63","v":0},{"$f":"+'1.Demanda'!F63*'8.TARIFAS'!F63","v":0},{"$f":"+'1.Demanda'!G63*'8.TARIFAS'!G63","v":0},{"$f":"+'1.Demanda'!H63*'8.TARIFAS'!H63","v":0},{"$f":"+'1.Demanda'!I63*'8.TARIFAS'!I63","v":0},{"$f":"+'1.Demanda'!J63*'8.TARIFAS'!J63","v":0},{"$f":"+'1.Demanda'!K63*'8.TARIFAS'!K63","v":0},{"$f":"+'1.Demanda'!L63*'8.TARIFAS'!L63","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D64*'8.TARIFAS'!D64","v":0},{"$f":"+'1.Demanda'!E64*'8.TARIFAS'!E64","v":0},{"$f":"+'1.Demanda'!F64*'8.TARIFAS'!F64","v":0},{"$f":"+'1.Demanda'!G64*'8.TARIFAS'!G64","v":0},{"$f":"+'1.Demanda'!H64*'8.TARIFAS'!H64","v":0},{"$f":"+'1.Demanda'!I64*'8.TARIFAS'!I64","v":0},{"$f":"+'1.Demanda'!J64*'8.TARIFAS'!J64","v":0},{"$f":"+'1.Demanda'!K64*'8.TARIFAS'!K64","v":0},{"$f":"+'1.Demanda'!L64*'8.TARIFAS'!L64","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D65*'8.TARIFAS'!D65","v":0},{"$f":"+'1.Demanda'!E65*'8.TARIFAS'!E65","v":0},{"$f":"+'1.Demanda'!F65*'8.TARIFAS'!F65","v":0},{"$f":"+'1.Demanda'!G65*'8.TARIFAS'!G65","v":0},{"$f":"+'1.Demanda'!H65*'8.TARIFAS'!H65","v":0},{"$f":"+'1.Demanda'!I65*'8.TARIFAS'!I65","v":0},{"$f":"+'1.Demanda'!J65*'8.TARIFAS'!J65","v":0},{"$f":"+'1.Demanda'!K65*'8.TARIFAS'!K65","v":0},{"$f":"+'1.Demanda'!L65*'8.TARIFAS'!L65","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D66*'8.TARIFAS'!D66","v":0},{"$f":"+'1.Demanda'!E66*'8.TARIFAS'!E66","v":0},{"$f":"+'1.Demanda'!F66*'8.TARIFAS'!F66","v":0},{"$f":"+'1.Demanda'!G66*'8.TARIFAS'!G66","v":0},{"$f":"+'1.Demanda'!H66*'8.TARIFAS'!H66","v":0},{"$f":"+'1.Demanda'!I66*'8.TARIFAS'!I66","v":0},{"$f":"+'1.Demanda'!J66*'8.TARIFAS'!J66","v":0},{"$f":"+'1.Demanda'!K66*'8.TARIFAS'!K66","v":0},{"$f":"+'1.Demanda'!L66*'8.TARIFAS'!L66","v":0}]
[null,"Estacionamiento internacional",{"$f":"SUM(C104:C110)","v":0},{"$f":"SUM(D104:D108)","v":0},{"$f":"SUM(E104:E108)","v":0},{"$f":"SUM(F104:F108)","v":0},{"$f":"SUM(G104:G108)","v":0},{"$f":"SUM(H104:H108)","v":0},{"$f":"SUM(I104:I108)","v":0},0,0]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D68*'8.TARIFAS'!D68","v":0},{"$f":"+'1.Demanda'!E68*'8.TARIFAS'!E68","v":0},{"$f":"+'1.Demanda'!F68*'8.TARIFAS'!F68","v":0},{"$f":"+'1.Demanda'!G68*'8.TARIFAS'!G68","v":0},{"$f":"+'1.Demanda'!H68*'8.TARIFAS'!H68","v":0},{"$f":"+'1.Demanda'!I68*'8.TARIFAS'!I68","v":0},{"$f":"+'1.Demanda'!J68*'8.TARIFAS'!J68","v":0},{"$f":"+'1.Demanda'!K68*'8.TARIFAS'!K68","v":0},{"$f":"+'1.Demanda'!L68*'8.TARIFAS'!L68","v":0}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D69*'8.TARIFAS'!D69","v":0},{"$f":"+'1.Demanda'!E69*'8.TARIFAS'!E69","v":0},{"$f":"+'1.Demanda'!F69*'8.TARIFAS'!F69","v":0},{"$f":"+'1.Demanda'!G69*'8.TARIFAS'!G69","v":0},{"$f":"+'1.Demanda'!H69*'8.TARIFAS'!H69","v":0},{"$f":"+'1.Demanda'!I69*'8.TARIFAS'!I69","v":0},{"$f":"+'1.Demanda'!J69*'8.TARIFAS'!J69","v":0},{"$f":"+'1.Demanda'!K69*'8.TARIFAS'!K69","v":0},{"$f":"+'1.Demanda'!L69*'8.TARIFAS'!L69","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D70*'8.TARIFAS'!D70","v":0},{"$f":"+'1.Demanda'!E70*'8.TARIFAS'!E70","v":0},{"$f":"+'1.Demanda'!F70*'8.TARIFAS'!F70","v":0},{"$f":"+'1.Demanda'!G70*'8.TARIFAS'!G70","v":0},{"$f":"+'1.Demanda'!H70*'8.TARIFAS'!H70","v":0},{"$f":"+'1.Demanda'!I70*'8.TARIFAS'!I70","v":0},{"$f":"+'1.Demanda'!J70*'8.TARIFAS'!J70","v":0},{"$f":"+'1.Demanda'!K70*'8.TARIFAS'!K70","v":0},{"$f":"+'1.Demanda'!L70*'8.TARIFAS'!L70","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D71*'8.TARIFAS'!D71","v":0},{"$f":"+'1.Demanda'!E71*'8.TARIFAS'!E71","v":0},{"$f":"+'1.Demanda'!F71*'8.TARIFAS'!F71","v":0},{"$f":"+'1.Demanda'!G71*'8.TARIFAS'!G71","v":0},{"$f":"+'1.Demanda'!H71*'8.TARIFAS'!H71","v":0},{"$f":"+'1.Demanda'!I71*'8.TARIFAS'!I71","v":0},{"$f":"+'1.Demanda'!J71*'8.TARIFAS'!J71","v":0},{"$f":"+'1.Demanda'!K71*'8.TARIFAS'!K71","v":0},{"$f":"+'1.Demanda'!L71*'8.TARIFAS'!L71","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D72*'8.TARIFAS'!D72","v":0},{"$f":"+'1.Demanda'!E72*'8.TARIFAS'!E72","v":0},{"$f":"+'1.Demanda'!F72*'8.TARIFAS'!F72","v":0},{"$f":"+'1.Demanda'!G72*'8.TARIFAS'!G72","v":0},{"$f":"+'1.Demanda'!H72*'8.TARIFAS'!H72","v":0},{"$f":"+'1.Demanda'!I72*'8.TARIFAS'!I72","v":0},{"$f":"+'1.Demanda'!J72*'8.TARIFAS'!J72","v":0},{"$f":"+'1.Demanda'!K72*'8.TARIFAS'!K72","v":0},{"$f":"+'1.Demanda'!L72*'8.TARIFAS'!L72","v":0}]
[]
[null,"Uso de Mangas",{"$f":"+'1.Demanda'!D74*'8.TARIFAS'!D74","v":0},{"$f":"+'1.Demanda'!E74*'8.TARIFAS'!E74","v":0},{"$f":"+'1.Demanda'!F74*'8.TARIFAS'!F74","v":0},{"$f":"+'1.Demanda'!G74*'8.TARIFAS'!G74","v":0},{"$f":"+'1.Demanda'!H74*'8.TARIFAS'!H74","v":0},{"$f":"+'1.Demanda'!I74*'8.TARIFAS'!I74","v":0},{"$f":"+'1.Demanda'!J74*'8.TARIFAS'!J74","v":0},{"$f":"+'1.Demanda'!K74*'8.TARIFAS'!K74","v":0},{"$f":"+'1.Demanda'!L74*'8.TARIFAS'!L74","v":0}]
[]
["2.3.GRUPO V"]
[null,"Montos expresados en USD"]
[null,"Servicios aeroportuarios (USD)","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,{"$f":"+H115+1","v":2025},{"$f":"+I115+1","v":2026},{"$f":"+J115+1","v":2027}]
[]
[null,"TUUA Nacional",{"$f":"+'1.Demanda'!D81*'8.TARIFAS'!D81","v":964557.76},{"$f":"+'1.Demanda'!E81*'8.TARIFAS'!E81","v":359872.48},{"$f":"+'1.Demanda'!F81*'8.TARIFAS'!F81","v":737273.72},{"$f":"+'1.Demanda'!G81*'8.TARIFAS'!G81","v":1208886.3799999999},{"$f":"+'1.Demanda'!H81*'8.TARIFAS'!H81","v":1108545.75},{"$f":"+'1.Demanda'!I81*'8.TARIFAS'!I81","v":962237.69000000006},{"$f":"+'1.Demanda'!J81*'8.TARIFAS'!J81","v":951947.56780385599},{"$f":"+'1.Demanda'!K81*'8.TARIFAS'!K81","v":990024.68366326287},{"$f":"+'1.Demanda'!L81*'8.TARIFAS'!L81","v":1029623.0481673026}]
[null,"TUUA Internacional",{"$f":"+'1.Demanda'!D82*'8.TARIFAS'!D82","v":0},{"$f":"+'1.Demanda'!E82*'8.TARIFAS'!E82","v":0},{"$f":"+'1.Demanda'!F82*'8.TARIFAS'!F82","v":0},{"$f":"+'1.Demanda'!G82*'8.TARIFAS'!G82","v":0},{"$f":"+'1.Demanda'!H82*'8.TARIFAS'!H82","v":0},{"$f":"+'1.Demanda'!I82*'8.TARIFAS'!I82","v":0},{"$f":"+'1.Demanda'!J82*'8.TARIFAS'!J82","v":0},{"$f":"+'1.Demanda'!K82*'8.TARIFAS'!K82","v":0},{"$f":"+'1.Demanda'!L82*'8.TARIFAS'!L82","v":0}]
[]
[null,"Aterrizaje y despegue nacional",{"$f":"SUM(C121:C125)","v":287983.89},109475.85,230390.57,299249.56,282866.63,245364.20645459258,{"$f":"SUM(I121:I125)","v":242740.29378393243},252449.70489307633,262547.02428142144]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D85*'8.TARIFAS'!D85","v":14924},{"$f":"+'1.Demanda'!E85*'8.TARIFAS'!E85","v":11682},{"$f":"+'1.Demanda'!F85*'8.TARIFAS'!F85","v":16442},{"$f":"+'1.Demanda'!G85*'8.TARIFAS'!G85","v":21096.649999999998},{"$f":"+'1.Demanda'!H85*'8.TARIFAS'!H85","v":17655.78},{"$f":"+'1.Demanda'!I85*'8.TARIFAS'!I85","v":15346.323302997644},{"$f":"+'1.Demanda'!J85*'8.TARIFAS'!J85","v":15182.210481716053},{"$f":"+'1.Demanda'!K85*'8.TARIFAS'!K85","v":15789.486351801912},{"$f":"+'1.Demanda'!L85*'8.TARIFAS'!L85","v":16421.023975264721}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D86*'8.TARIFAS'!D86","v":30034.760000000002},{"$f":"+'1.Demanda'!E86*'8.TARIFAS'!E86","v":14693.1},{"$f":"+'1.Demanda'!F86*'8.TARIFAS'!F86","v":42160.420000000006},{"$f":"+'1.Demanda'!G86*'8.TARIFAS'!G86","v":77458.48},{"$f":"+'1.Demanda'!H86*'8.TARIFAS'!H86","v":84305.430000000008},{"$f":"+'1.Demanda'!I86*'8.TARIFAS'!I86","v":73015.604163245691},{"$f":"+'1.Demanda'!J86*'8.TARIFAS'!J86","v":72234.778908869004},{"$f":"+'1.Demanda'!K86*'8.TARIFAS'!K86","v":75124.110358012826},{"$f":"+'1.Demanda'!L86*'8.TARIFAS'!L86","v":78128.875748296894}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D87*'8.TARIFAS'!D87","v":112179.2},{"$f":"+'1.Demanda'!E87*'8.TARIFAS'!E87","v":32931.5},{"$f":"+'1.Demanda'!F87*'8.TARIFAS'!F87","v":46991},{"$f":"+'1.Demanda'!G87*'8.TARIFAS'!G87","v":93762.6},{"$f":"+'1.Demanda'!H87*'8.TARIFAS'!H87","v":101528},{"$f":"+'1.Demanda'!I87*'8.TARIFAS'!I87","v":87791.177085654796},{"$f":"+'1.Demanda'!J87*'8.TARIFAS'!J87","v":86852.342586296611},{"$f":"+'1.Demanda'!K87*'8.TARIFAS'!K87","v":90326.36450007571},{"$f":"+'1.Demanda'!L87*'8.TARIFAS'!L87","v":93939.179781169587}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D88*'8.TARIFAS'!D88","v":130845.93},{"$f":"+'1.Demanda'!E88*'8.TARIFAS'!E88","v":50169.25},{"$f":"+'1.Demanda'!F88*'8.TARIFAS'!F88","v":124797.15},{"$f":"+'1.Demanda'!G88*'8.TARIFAS'!G88","v":106931.83},{"$f":"+'1.Demanda'!H88*'8.TARIFAS'!H88","v":79377.42},{"$f":"+'1.Demanda'!I88*'8.TARIFAS'!I88","v":69211.101902694427},{"$f":"+'1.Demanda'!J88*'8.TARIFAS'!J88","v":68470.961807050771},{"$f":"+'1.Demanda'!K88*'8.TARIFAS'!K88","v":71209.743683185894},{"$f":"+'1.Demanda'!L88*'8.TARIFAS'!L88","v":74057.944776690274}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D89*'8.TARIFAS'!D89","v":0},{"$f":"+'1.Demanda'!E89*'8.TARIFAS'!E89","v":0},{"$f":"+'1.Demanda'!F89*'8.TARIFAS'!F89","v":0},{"$f":"+'1.Demanda'!G89*'8.TARIFAS'!G89","v":0},{"$f":"+'1.Demanda'!H89*'8.TARIFAS'!H89","v":0},{"$f":"+'1.Demanda'!I89*'8.TARIFAS'!I89","v":0},{"$f":"+'1.Demanda'!J89*'8.TARIFAS'!J89","v":0},{"$f":"+'1.Demanda'!K89*'8.TARIFAS'!K89","v":0},{"$f":"+'1.Demanda'!L89*'8.TARIFAS'!L89","v":0}]
[null,"Aterrizaje y despegue Internacional",{"$f":"SUM(C127:C131)","v":0},0,0,0,0,0,{"$f":"SUM(I127:I131)","v":0},0,0]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D91*'8.TARIFAS'!D91","v":0},{"$f":"+'1.Demanda'!E91*'8.TARIFAS'!E91","v":0},{"$f":"+'1.Demanda'!F91*'8.TARIFAS'!F91","v":0},{"$f":"+'1.Demanda'!G91*'8.TARIFAS'!G91","v":0},{"$f":"+'1.Demanda'!H91*'8.TARIFAS'!H91","v":0},{"$f":"+'1.Demanda'!I91*'8.TARIFAS'!I91","v":0},{"$f":"+'1.Demanda'!J91*'8.TARIFAS'!J91","v":0},{"$f":"+'1.Demanda'!K91*'8.TARIFAS'!K91","v":0},{"$f":"+'1.Demanda'!L91*'8.TARIFAS'!L91","v":0}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D92*'8.TARIFAS'!D92","v":0},{"$f":"+'1.Demanda'!E92*'8.TARIFAS'!E92","v":0},{"$f":"+'1.Demanda'!F92*'8.TARIFAS'!F92","v":0},{"$f":"+'1.Demanda'!G92*'8.TARIFAS'!G92","v":0},{"$f":"+'1.Demanda'!H92*'8.TARIFAS'!H92","v":0},{"$f":"+'1.Demanda'!I92*'8.TARIFAS'!I92","v":0},{"$f":"+'1.Demanda'!J92*'8.TARIFAS'!J92","v":0},{"$f":"+'1.Demanda'!K92*'8.TARIFAS'!K92","v":0},{"$f":"+'1.Demanda'!L92*'8.TARIFAS'!L92","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D93*'8.TARIFAS'!D93","v":0},{"$f":"+'1.Demanda'!E93*'8.TARIFAS'!E93","v":0},{"$f":"+'1.Demanda'!F93*'8.TARIFAS'!F93","v":0},{"$f":"+'1.Demanda'!G93*'8.TARIFAS'!G93","v":0},{"$f":"+'1.Demanda'!H93*'8.TARIFAS'!H93","v":0},{"$f":"+'1.Demanda'!I93*'8.TARIFAS'!I93","v":0},{"$f":"+'1.Demanda'!J93*'8.TARIFAS'!J93","v":0},{"$f":"+'1.Demanda'!K93*'8.TARIFAS'!K93","v":0},{"$f":"+'1.Demanda'!L93*'8.TARIFAS'!L93","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D94*'8.TARIFAS'!D94","v":0},{"$f":"+'1.Demanda'!E94*'8.TARIFAS'!E94","v":0},{"$f":"+'1.Demanda'!F94*'8.TARIFAS'!F94","v":0},{"$f":"+'1.Demanda'!G94*'8.TARIFAS'!G94","v":0},{"$f":"+'1.Demanda'!H94*'8.TARIFAS'!H94","v":0},{"$f":"+'1.Demanda'!I94*'8.TARIFAS'!I94","v":0},{"$f":"+'1.Demanda'!J94*'8.TARIFAS'!J94","v":0},{"$f":"+'1.Demanda'!K94*'8.TARIFAS'!K94","v":0},{"$f":"+'1.Demanda'!L94*'8.TARIFAS'!L94","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D95*'8.TARIFAS'!D95","v":0},{"$f":"+'1.Demanda'!E95*'8.TARIFAS'!E95","v":0},{"$f":"+'1.Demanda'!F95*'8.TARIFAS'!F95","v":0},{"$f":"+'1.Demanda'!G95*'8.TARIFAS'!G95","v":0},{"$f":"+'1.Demanda'!H95*'8.TARIFAS'!H95","v":0},{"$f":"+'1.Demanda'!I95*'8.TARIFAS'!I95","v":0},{"$f":"+'1.Demanda'!J95*'8.TARIFAS'!J95","v":0},{"$f":"+'1.Demanda'!K95*'8.TARIFAS'!K95","v":0},{"$f":"+'1.Demanda'!L95*'8.TARIFAS'!L95","v":0}]
[]
[null,"Estacionamiento nacional",{"$f":"SUM(C134:C138)","v":318.44935859076327},219.4525433744665,333.97146089241193,445.60474648836794,372.53988220308008,308.48057375445802,{"$f":"SUM(I134:I138)","v":305.18169777811784},317.38871343474295,330.08342112380097]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D98*'8.TARIFAS'!D98","v":239.31528641494378},{"$f":"+'1.Demanda'!E98*'8.TARIFAS'!E98","v":187.32787294956938},{"$f":"+'1.Demanda'!F98*'8.TARIFAS'!F98","v":263.65732640274098},{"$f":"+'1.Demanda'!G98*'8.TARIFAS'!G98","v":357.44634055335229},{"$f":"+'1.Demanda'!H98*'8.TARIFAS'!H98","v":285.15785816534867},{"$f":"+'1.Demanda'!I98*'8.TARIFAS'!I98","v":235.00387044231093},{"$f":"+'1.Demanda'!J98*'8.TARIFAS'!J98","v":232.49075069180708},{"$f":"+'1.Demanda'!K98*'8.TARIFAS'!K98","v":241.79018854924632},{"$f":"+'1.Demanda'!L98*'8.TARIFAS'!L98","v":251.46115552377299}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D99*'8.TARIFAS'!D99","v":23.741174843051461},{"$f":"+'1.Demanda'!E99*'8.TARIFAS'!E99","v":14.115245553124701},{"$f":"+'1.Demanda'!F99*'8.TARIFAS'!F99","v":33.534148459050698},{"$f":"+'1.Demanda'!G99*'8.TARIFAS'!G99","v":51.359897270046602},{"$f":"+'1.Demanda'!H99*'8.TARIFAS'!H99","v":55.585869399790738},{"$f":"+'1.Demanda'!I99*'8.TARIFAS'!I99","v":47.141384182570313},{"$f":"+'1.Demanda'!J99*'8.TARIFAS'!J99","v":46.637256555087724},{"$f":"+'1.Demanda'!K99*'8.TARIFAS'!K99","v":48.502708268263227},{"$f":"+'1.Demanda'!L99*'8.TARIFAS'!L99","v":50.442688102233753}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D100*'8.TARIFAS'!D100","v":27.862318999199736},{"$f":"+'1.Demanda'!E100*'8.TARIFAS'!E100","v":7.5176953584710251},{"$f":"+'1.Demanda'!F100*'8.TARIFAS'!F100","v":10.696542802334887},{"$f":"+'1.Demanda'!G100*'8.TARIFAS'!G100","v":18.36879866308902},{"$f":"+'1.Demanda'!H100*'8.TARIFAS'!H100","v":18.865941721979006},{"$f":"+'1.Demanda'!I100*'8.TARIFAS'!I100","v":15.646837539852898},{"$f":"+'1.Demanda'!J100*'8.TARIFAS'!J100","v":15.479511034207187},{"$f":"+'1.Demanda'!K100*'8.TARIFAS'!K100","v":16.098678680652519},{"$f":"+'1.Demanda'!L100*'8.TARIFAS'!L100","v":16.742583178135455}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D101*'8.TARIFAS'!D101","v":27.530578333568339},{"$f":"+'1.Demanda'!E101*'8.TARIFAS'!E101","v":10.491729513301372},{"$f":"+'1.Demanda'!F101*'8.TARIFAS'!F101","v":26.08344322828539},{"$f":"+'1.Demanda'!G101*'8.TARIFAS'!G101","v":18.42971000188005},{"$f":"+'1.Demanda'!H101*'8.TARIFAS'!H101","v":12.930212915961647},{"$f":"+'1.Demanda'!I101*'8.TARIFAS'!I101","v":10.688481589723837},{"$f":"+'1.Demanda'!J101*'8.TARIFAS'!J101","v":10.574179497015852},{"$f":"+'1.Demanda'!K101*'8.TARIFAS'!K101","v":10.997137936580879},{"$f":"+'1.Demanda'!L101*'8.TARIFAS'!L101","v":11.436994319658746}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D102*'8.TARIFAS'!D102","v":0},{"$f":"+'1.Demanda'!E102*'8.TARIFAS'!E102","v":0},{"$f":"+'1.Demanda'!F102*'8.TARIFAS'!F102","v":0},{"$f":"+'1.Demanda'!G102*'8.TARIFAS'!G102","v":0},{"$f":"+'1.Demanda'!H102*'8.TARIFAS'!H102","v":0},{"$f":"+'1.Demanda'!I102*'8.TARIFAS'!I102","v":0},{"$f":"+'1.Demanda'!J102*'8.TARIFAS'!J102","v":0},{"$f":"+'1.Demanda'!K102*'8.TARIFAS'!K102","v":0},{"$f":"+'1.Demanda'!L102*'8.TARIFAS'!L102","v":0}]
[null,"Estacionamiento internacional",{"$f":"SUM(C140:C144)","v":0},0,0,0,0,0,{"$f":"SUM(I140:I144)","v":0},0,0]
[null,"Hasta 10 t",{"$f":"+'1.Demanda'!D104*'8.TARIFAS'!D104","v":0},{"$f":"+'1.Demanda'!E104*'8.TARIFAS'!E104","v":0},{"$f":"+'1.Demanda'!F104*'8.TARIFAS'!F104","v":0},{"$f":"+'1.Demanda'!G104*'8.TARIFAS'!G104","v":0},{"$f":"+'1.Demanda'!H104*'8.TARIFAS'!H104","v":0},{"$f":"+'1.Demanda'!I104*'8.TARIFAS'!I104","v":0},{"$f":"+'1.Demanda'!J104*'8.TARIFAS'!J104","v":0},{"$f":"+'1.Demanda'!K104*'8.TARIFAS'!K104","v":0},{"$f":"+'1.Demanda'!L104*'8.TARIFAS'!L104","v":0}]
[null,"Más de 10 t hasta 35 t",{"$f":"+'1.Demanda'!D105*'8.TARIFAS'!D105","v":0},{"$f":"+'1.Demanda'!E105*'8.TARIFAS'!E105","v":0},{"$f":"+'1.Demanda'!F105*'8.TARIFAS'!F105","v":0},{"$f":"+'1.Demanda'!G105*'8.TARIFAS'!G105","v":0},{"$f":"+'1.Demanda'!H105*'8.TARIFAS'!H105","v":0},{"$f":"+'1.Demanda'!I105*'8.TARIFAS'!I105","v":0},{"$f":"+'1.Demanda'!J105*'8.TARIFAS'!J105","v":0},{"$f":"+'1.Demanda'!K105*'8.TARIFAS'!K105","v":0},{"$f":"+'1.Demanda'!L105*'8.TARIFAS'!L105","v":0}]
[null,"Más de 35 t hasta 70 t",{"$f":"+'1.Demanda'!D106*'8.TARIFAS'!D106","v":0},{"$f":"+'1.Demanda'!E106*'8.TARIFAS'!E106","v":0},{"$f":"+'1.Demanda'!F106*'8.TARIFAS'!F106","v":0},{"$f":"+'1.Demanda'!G106*'8.TARIFAS'!G106","v":0},{"$f":"+'1.Demanda'!H106*'8.TARIFAS'!H106","v":0},{"$f":"+'1.Demanda'!I106*'8.TARIFAS'!I106","v":0},{"$f":"+'1.Demanda'!J106*'8.TARIFAS'!J106","v":0},{"$f":"+'1.Demanda'!K106*'8.TARIFAS'!K106","v":0},{"$f":"+'1.Demanda'!L106*'8.TARIFAS'!L106","v":0}]
[null,"Más de 70 t hasta 105 t",{"$f":"+'1.Demanda'!D107*'8.TARIFAS'!D107","v":0},{"$f":"+'1.Demanda'!E107*'8.TARIFAS'!E107","v":0},{"$f":"+'1.Demanda'!F107*'8.TARIFAS'!F107","v":0},{"$f":"+'1.Demanda'!G107*'8.TARIFAS'!G107","v":0},{"$f":"+'1.Demanda'!H107*'8.TARIFAS'!H107","v":0},{"$f":"+'1.Demanda'!I107*'8.TARIFAS'!I107","v":0},{"$f":"+'1.Demanda'!J107*'8.TARIFAS'!J107","v":0},{"$f":"+'1.Demanda'!K107*'8.TARIFAS'!K107","v":0},{"$f":"+'1.Demanda'!L107*'8.TARIFAS'!L107","v":0}]
[null,"Más de 105 t",{"$f":"+'1.Demanda'!D108*'8.TARIFAS'!D108","v":0},{"$f":"+'1.Demanda'!E108*'8.TARIFAS'!E108","v":0},{"$f":"+'1.Demanda'!F108*'8.TARIFAS'!F108","v":0},{"$f":"+'1.Demanda'!G108*'8.TARIFAS'!G108","v":0},{"$f":"+'1.Demanda'!H108*'8.TARIFAS'!H108","v":0},{"$f":"+'1.Demanda'!I108*'8.TARIFAS'!I108","v":0},{"$f":"+'1.Demanda'!J108*'8.TARIFAS'!J108","v":0},{"$f":"+'1.Demanda'!K108*'8.TARIFAS'!K108","v":0},{"$f":"+'1.Demanda'!L108*'8.TARIFAS'!L108","v":0}]
[]
[null,"Uso de Mangas",{"$f":"+'1.Demanda'!D110*'8.TARIFAS'!D110","v":0},{"$f":"+'1.Demanda'!E110*'8.TARIFAS'!E110","v":0},{"$f":"+'1.Demanda'!F110*'8.TARIFAS'!F110","v":0},{"$f":"+'1.Demanda'!G110*'8.TARIFAS'!G110","v":0},{"$f":"+'1.Demanda'!H110*'8.TARIFAS'!H110","v":0},{"$f":"+'1.Demanda'!I110*'8.TARIFAS'!I110","v":0},{"$f":"+'1.Demanda'!J110*'8.TARIFAS'!J110","v":0},{"$f":"+'1.Demanda'!K110*'8.TARIFAS'!K110","v":0},{"$f":"+'1.Demanda'!L110*'8.TARIFAS'!L110","v":0}]

{"sheet":"2.2_Ingresos no atribuibles","index":9,"n_rows":75,"n_cols":18,"rows_kept":75,"cut":false,"hidden":false,"merged":[[60,1,64,1],[65,1,67,1]]}
[]
["2.2.Ingresos totales (Usuarios no atribuibles)",null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
[null,"I. Ingresos 2017 - 2020"]
[]
[null,"Servicios",null,2013,{"$f":"D6+1","v":2014},2015,2016,2017,2018,2019,2020,{"$f":"K6+1","v":2021},{"$f":"L6+1","v":2022},{"$f":"M6+1","v":2023}]
[null,"PEN"]
[null,"SNAR Nacional",null,27567342.710000012,30442559.41702934,35829654.74806457,40503543.979578204,43052814.26731205,41025757.853183962,45909588.676688172,18134529.399675362,30272741.30460687,38846816.778981,36013126.671930149]
[null,"SNAR Internacional",null,49743452.480000138,55787699.61000023,73887223.539999992,84954054.249999702,86951687.898038641,78813976.158762977,82295669.145695329,27439909.270705596,37252709.665199198,58739578.959999993,59880854.569999918]
[null,"Aproximación",null,8178529.2100000344,9353214.7029706687,12377551.351935387,13775449.003935378,14800188.80464929,15928635.194411343,17280854.519999981,6441449.0299999956,10610934.719999976,17495377.660000011,21652974.440000001]
[null,"Sobrevuelo",null,63601150.729999907,69564492.289999932,76930967.800000131,93586740.160000071,95475429.819999918,83463263.899999693,88139139.919999644,52119666.799999893,71095450.25000003,93723332.980000019,84947876.579999521]
[null,"Pista y Rodadura",null,5140137.2900000038,5520901.7299999893,7679136.23000002,9113523.2564863693,8934732.6600000225,10139230.243641304,10111800.47761629,2795176.4996191361,4673213.0501939049,9595331.0910190959,10031648.048069891]
[null,"TC Nominal",null,null,null,{"$f":"+Variables_Macro!C$69","v":3.1855161290322562},{"$f":"+Variables_Macro!D$69","v":3.3749920318725097},{"$f":"+Variables_Macro!E$69","v":3.2611084337349387},{"$f":"+Variables_Macro!F$69","v":3.2862418699186979},{"$f":"+Variables_Macro!G$69","v":3.3369176706827313},{"$f":"+Variables_Macro!H$69","v":3.4960669291338591},{"$f":"+Variables_Macro!I$69","v":3.8826294820717147},{"$f":"+Variables_Macro!J$69","v":3.8349342629482059},{"$f":"+Variables_Macro!K$69","v":3.7441060000000013}]
[null,"USD"]
[null,"SNAR Nacional",null,null,null,{"$f":"+F8/$F$13","v":11247676.450770142},{"$f":"+G8/$G$13","v":12001078.401689164},{"$f":"+H8/$H$13","v":13201895.963331638},{"$f":"+I8/$I$13","v":12484095.656111564},{"$f":"+J8/$J$13","v":13758082.520296372},{"$f":"+K8/$K$13","v":5187123.0635072943},{"$f":"+L8/$L$13","v":7796968.8955366854},{"$f":"+M8/$M$13","v":10129721.688923161},{"$f":"+N8/$N$13","v":9618618.3489276581}]
[null,"SNAR Internacional",null,null,null,{"$f":"+F9/$F$13","v":23194741.620236769},{"$f":"+G9/$G$13","v":25171631.058004476},{"$f":"+H9/$H$13","v":26663231.126740888},{"$f":"+I9/$I$13","v":23983011.378499918},{"$f":"+J9/$J$13","v":24662181.470260154},{"$f":"+K9/$K$13","v":7848794.0382490782},{"$f":"+L9/$L$13","v":9594711.4802522156},{"$f":"+M9/$M$13","v":15316971.539126828},{"$f":"+N9/$N$13","v":15993365.190515412}]
[null,"Aproximación",null,null,null,{"$f":"+F10/$F$13","v":3885571.7097548097},{"$f":"+G10/$G$13","v":4081624.1560998582},{"$f":"+H10/$H$13","v":4538392.1158667738},{"$f":"+I10/$I$13","v":4847067.2047049962},{"$f":"+J10/$J$13","v":5178687.7068694141},{"$f":"+K10/$K$13","v":1842484.4719994669},{"$f":"+L10/$L$13","v":2732924.8822213486},{"$f":"+M10/$M$13","v":4562106.2736418284},{"$f":"+N10/$N$13","v":5783216.1909945905}]
[null,"Sobrevuelo",null,null,null,{"$f":"+F11/$F$13","v":24150236.471529458},{"$f":"+G11/$G$13","v":27729469.959096871},{"$f":"+H11/$H$13","v":29276987.183971729},{"$f":"+I11/$I$13","v":25397784.826490749},{"$f":"+J11/$J$13","v":26413339.680018667},{"$f":"+K11/$K$13","v":14908086.102605706},{"$f":"+L11/$L$13","v":18311160.150173414},{"$f":"+M11/$M$13","v":24439358.422782391},{"$f":"+N11/$N$13","v":22688427.245382339}]
[null,"Pista y Rodadura",null,null,null,{"$f":"+F12/$F$13","v":2410641.1391277127},{"$f":"+G12/$G$13","v":2700309.5623399187},{"$f":"+H12/$H$13","v":2739783.984970747},{"$f":"+I12/$I$13","v":3085357.269789807},{"$f":"+J12/$J$13","v":3030281.6777458647},{"$f":"+K12/$K$13","v":799520.30561143556},{"$f":"+L12/$L$13","v":1203620.6575396287},{"$f":"+M12/$M$13","v":2502084.8945771586},{"$f":"+N12/$N$13","v":2679317.3184920209}]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H15:H19)","v":76420290.374881774},69797316.335597023,73042573.055190474,30586007.981972981,39639386.065723293,56950242.81905137,56762944.294312015]
[]
[null,"II. Tarifa por operaciones de carácter permanente y circunstancial"]
[]
[null,"Servicios",null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023]
[null,"SNAR Nacional",null,null,null,null,null,{"$f":"+H15/$H$20","v":0.17275380528612735},{"$f":"+I15/$I$20","v":0.17886211550148964},{"$f":"+J15/$J$20","v":0.18835703542235374},{"$f":"+K15/$K$20","v":0.16959137219098749},{"$f":"+L15/$L$20","v":0.19669751904353605},{"$f":"+M15/$M$20","v":0.17786968391176902},{"$f":"+N15/$N$20","v":0.16945242126722276}]
[null,"SNAR Internacional",null,null,null,null,null,{"$f":"+H16/$H$20","v":0.34890251000020672},{"$f":"+I16/$I$20","v":0.34360936261769204},{"$f":"+J16/$J$20","v":0.33764119250872471},{"$f":"+K16/$K$20","v":0.25661387530125085},{"$f":"+L16/$L$20","v":0.24204995164011611},{"$f":"+M16/$M$20","v":0.26895357738497461},{"$f":"+N16/$N$20","v":0.28175714613376818}]
[null,"Aproximación",null,null,null,null,null,{"$f":"+H17/$H$20","v":5.9387266046799482E-2},{"$f":"+I17/$I$20","v":6.9444893574410457E-2},{"$f":"+J17/$J$20","v":7.0899579385797828E-2},{"$f":"+K17/$K$20","v":6.0239455671541209E-2},{"$f":"+L17/$L$20","v":6.8944682384587827E-2},{"$f":"+M17/$M$20","v":8.0106880108256229E-2},{"$f":"+N17/$N$20","v":0.10188365425530091}]
[null,"Sobrevuelo",null,null,null,null,null,{"$f":"+H18/$H$20","v":0.38310489322080155},{"$f":"+I18/$I$20","v":0.36387910251984484},{"$f":"+J18/$J$20","v":0.36161567939372735},{"$f":"+K18/$K$20","v":0.48741522958446715},{"$f":"+L18/$L$20","v":0.46194358610430952},{"$f":"+M18/$M$20","v":0.42913528043126759},{"$f":"+N18/$N$20","v":0.39970490480099802}]
[null,"Pista y Rodadura",null,null,null,null,null,{"$f":"+H19/$H$20","v":3.5851525446064958E-2},{"$f":"+I19/$I$20","v":4.4204525786563191E-2},{"$f":"+J19/$J$20","v":4.1486513289396371E-2},{"$f":"+K19/$K$20","v":2.6140067251753253E-2},{"$f":"+L19/$L$20","v":3.0364260827450494E-2},{"$f":"+M19/$M$20","v":4.3934578163732509E-2},{"$f":"+N19/$N$20","v":4.7201873542710229E-2}]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H25:H29)","v":1},1,0.99999999999999989,0.99999999999999989,1,0.99999999999999989,1]
[]
[]
[null,"Servicios",null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023]
[null,"SNAR Nacional",null,null,null,null,null,{"$f":"+H15/($H$15+$H$17+$H$19)","v":0.64462155806712074},{"$f":"+I15/(I$15+I$17+I$19)","v":0.61147029837845279},0.62630536768660239,0.66254162261405136,0.66450413799988539,0.58914580835015651,0.5319693360382638]
[null,"SNAR Internacional"]
[null,"Aproximación",null,null,null,null,null,{"$f":"+H17/(H$15+H$17+H$19)","v":0.22160039777432727},0.23740907724224594,0.23574796150554467,0.23533712942108681,0.2329161392600288,0.26533263903025905,0.31984777498029282]
[null,"Sobrevuelo"]
[null,"Pista y Rodadura",null,null,null,null,null,{"$f":"+H19/(H$15+H$17+H$19)","v":0.13377804415855188},0.15112062437930124,0.13794667080785286,0.10212124796486194,0.10257972274008581,0.1455215526195843,0.14818288898144341]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H34:H38)","v":0.99999999999999989},1,0.99999999999999989,1,1,0.99999999999999989,1]
[]
[null,"III. Fuente de ingreso en USD"]
[]
[null,"3.1 con IGV"]
[null,"Montos expresados en USD"]
[null,"Fuente de ingresos","Moneda",null,null,null,null,2017,2018,2019,2020,2021,2022,2023]
[null,"Tarifa por operaciones de carácter permanente y circunstancial","USD",null,null,null,null,17428.599999999999,17013.24000000006,19428.7,28620.9,22427.2457627119,18363.52,6502]
[null,"Ingresos por cobro de tarifa por operaciones de servicio privado en la región amazonica y alto andina del Perú.**","USD",null,null,null,null,"no registra","no registra","no registra",106.05839999999999,0,0,0]
[null,"Tarifa operacional anual por vuelos de prueba y/o entrenamiento aplicable solo en los aeropuertos de uso público administrados por CORPAC S.A.","USD",null,null,null,null,7761.6034000000009,6876.8393999999989,11739.194600000001,9499.7906000000003,9335.6694915254247,7016.34,6640.26]
[]
[null,"3.2 sin IGV"]
[null,"Montos expresados en USD"]
[null,"Fuente de ingresos","Moneda",null,null,null,null,2017,2018,2019,2020,2021,2022,2023]
[null,"Tarifa por operaciones de carácter permanente y circunstancial","USD",null,null,null,null,{"$f":"+H46/1.18","v":14770},14418.000000000051,16465,24255.000000000004,19006.140476874494,15562.305084745763,5510.1694915254238]
[null,"Ingresos por cobro de tarifa por operaciones de servicio privado en la región amazonica y alto andina del Perú.**","USD",null,null,null,null,"-","-","-",{"$f":"+K47/1.18","v":89.88},0,0,0]
[null,"Tarifa operacional anual por vuelos de prueba y/o entrenamiento aplicable solo en los aeropuertos de uso público administrados por CORPAC S.A.","USD",null,null,null,null,{"$f":"+H48/1.18","v":6577.630000000001},{"$f":"+I48/1.18","v":5827.829999999999},{"$f":"+J48/1.18","v":9948.4700000000012},8050.670000000001,7911.5843148520553,5946.0508474576272,5627.3389830508477]
[]
[null,"IV. Servicos que comprende cada fuente de ingreso en USD. sin IGV"]
[]
[null,"Montos expresados en USD"]
[null,"Fuente de ingresos","Servicios que comprende",null,null,null,null,2017,2018,2019,2020,2021,2022,2023]
[null,"Tarifa por operaciones de carácter permanente y circunstancial","SNAR Nacional",null,null,null,null,{"$f":"+H53*H25","v":2551.573704076101},{"$f":"+I53*I25","v":2578.8339813004868},3101.2985882290545,4113.4387324924019,3738.4606783941422,2768.0622863622448,933.71156193176478]
[null,null,"SNAR Internacional",null,null,null,null,{"$f":"+H53*H26","v":5153.2900727030537},{"$f":"+I53*I26","v":4954.1597902219009},5559.262234656152,6224.1695454318406,4600.4353832927245,4185.5376248987532,1552.52963064556]
[null,null,"Aproximación",null,null,null,null,{"$f":"+H53*H27","v":877.1499195112284},{"$f":"+I53*I27","v":1001.2564755558535},1167.3615745871612,1461.1079973132323,1310.3723185349706,1246.6477076318351,561.39620336268354]
[null,null,"Sobrevuelo",null,null,null,null,{"$f":"+H53*H28","v":5658.4592728712387},5246.4089001311413,5954.0021612177206,11822.256393571253,8779.7646898896746,6678.3341566993149,2202.441772047533]
[null,null,"Pista y Rodadura",null,null,null,null,{"$f":"+H53*H29","v":529.52703083837946},{"$f":"+I53*I29","v":637.3408527906704},683.0754413099113,634.02733119127527,577.10740676298144,683.72330915361465,260.09032353788297]
[null,"Tarifa operacional anual por vuelos de prueba y/o entrenamiento aplicable solo en los aeropuertos de uso público administrados por CORPAC S.A.","SNAR Nacional",null,null,null,null,{"$f":"+H55*H34","v":4240.0820989890362},{"$f":"+I55*I34","v":3563.5449489988978},6230.7801612691337,5333.9039649302658,5257.2805153541785,3503.0909330165568,2993.571782475798]
[null,null,"Aproximación",null,null,null,null,{"$f":"+H55*H36","v":1457.6054244123486},{"$f":"+I55*I36","v":1383.5797426246779},2345.3315225990664,1894.6215677164612,1842.7356740455409,1577.6813631640405,1799.8918527886774]
[null,null,"Pista y Rodadura",null,null,null,null,{"$f":"+H55*H38","v":879.94247659861571},{"$f":"+I55*I38","v":880.70530837642298},1372.3583161318002,822.14446735327522,811.56812545233561,865.2785512770289,833.87534778637246]
[]
[null,"V. Ingresos por usuarios no atribuibles, por servicio aeroportuario sin IGV",null,null,null,null,null,null,null,null,null,null,"Pasajeros nacional",null,{"$f":"+'supuesto demanda'!S18","v":0.5},{"$f":"+'supuesto demanda'!T18","v":7.0000000000000007E-2},{"$f":"+'supuesto demanda'!U18","v":7.0000000000000007E-2},{"$f":"+'supuesto demanda'!V18","v":7.0000000000000007E-2}]
[]
[null,"Montos expresados en USD"]
[null,"Servicio","Moneda",null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Pista y rodadura","USD",null,null,null,null,{"$f":"+H65+H68","v":1409.4695074369952},{"$f":"+I65+I68","v":1518.0461611670935},2055.4337574417114,1456.1717985445505,1388.6755322153172,1549.0018604306435,1093.9656713242555,{"$f":"+N74*(1+O70)","v":1640.9485069863831},{"$f":"+O74*(1+P70)","v":1755.81490247543},{"$f":"+P74*(1+Q70)","v":1878.7219456487103},{"$f":"+Q74*(1+R70)","v":2010.2324818441202}]
[null,"Total ingresos por usuarios no atribuibles",null,null,null,null,null,{"$f":"SUM(H74:H74)","v":1409.4695074369952},1518.0461611670935,2055.4337574417114,1456.1717985445505,1388.6755322153172,1549.0018604306435,1093.9656713242555,1640.9485069863831,1755.81490247543,1878.7219456487103,2010.2324818441202]

{"sheet":"2.3_Ingresos_transferencias","index":10,"n_rows":122,"n_cols":16,"rows_kept":122,"cut":false,"hidden":false,"merged":[[107,11,107,16],[108,11,108,16],[106,11,106,16],[119,1,119,2],[120,1,120,2],[109,2,109,7],[110,2,110,7],[46,6,46,8],[45,2,45,5],[45,6,45,8],[85,1,86,1],[108,2,108,7],[46,2,46,5],[61,1,62,1],[5,15,6,15],[7,15,18,15],[19,15,20,15],[25,2,25,5],[25,6,25,8],[34,6,34,8],[34,2,34,5],[5,3,5,14],[7,1,18,1],[34,1,36,1]]}
[]
["2.3.Fuente Transferencias LAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
["2.3.1 Determinacion de las Transferncias de LAP"]
[null,"I. Crecimiento promedio de los Pax salida de LAP  (2013 - 2024)"]
[null,null,null,"Historico",null,null,null,null,null,null,null,null,null,null,null,"Tasa promedio de crecimiento historico"]
[null,null,"Año / Mes",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"PAX SALIDA ",1,234048,242209,257275,277668,300336,325073,364326,366764,74414,208601,295017,333891]
[null,null,2,209209,220848,231814,256204,264393,285092,322304,342488,44656,205740,266199,318522]
[null,null,3,233491,240495,250626,274160,284676,308661,340047,170062,62082,242709,287275,344404]
[null,null,4,229271,231794,249107,255755,285215,313275,341043,0,82062,257507,283604,343234]
[null,null,5,246808,253751,269571,288104,308182,332234,370581,0,111594,275423,297802,360277]
[null,null,6,226106,223379,240263,264892,280908,308991,334682,0,118014,257278,280778,329361]
[null,null,7,260179,262337,288591,319852,337122,355097,392512,3,143141,304864,337239,379979]
[null,null,8,272038,281054,297601,321775,348716,374772,403980,5179,143499,316747,341456,388107]
[null,null,9,240933,244405,263397,284312,309278,334475,356301,7466,142330,294421,316867,360936]
[null,null,10,261806,259633,281754,299655,330719,352259,380124,15869,174650,315995,341902,384342]
[null,null,11,239859,235186,252351,271879,291826,323492,354910,45412,193751,303626,322075,353310]
[null,null,12,217481,224730,237209,258694,284975,323957,339313,69428,206985,300236,320323,{"$f":"+AVERAGE(O8:O18)","v":354214.81818181818}]
[null,null,"Total",{"$f":"+SUM(D8:D19)","v":2871229},{"$f":"+SUM(E8:E19)","v":2919821},3119559,3372950,3626346,3937378,4300123,{"$f":"+SUM(K8:K19)","v":1022671},{"$f":"+SUM(L8:L19)","v":1497178},{"$f":"+SUM(M8:M19)","v":3283147},{"$f":"+SUM(N8:N19)","v":3690537},{"$f":"+SUM(O8:O19)","v":4250577.8181818184},{"$f":"+(J20/D20)^(1/(J7-D7))-1","v":6.9634759891024745E-2}]
[null,null,"Var%",null,{"$f":"+E20/D20-1","v":1.6923763308325457E-2},6.8407618138235149E-2,8.1226545162313091E-2,7.5125928341659431E-2,8.5770083715122514E-2,9.2128568808989231E-2,-0.76217633774661797,0.46398792964697355,{"$f":"+M20/L20-1","v":1.1928902241416854},{"$f":"+N20/M20-1","v":0.12408521458222865},{"$f":"+O20/N20-1","v":0.15175049543787766}]
[null,"Tarifa TUU internaciol LAP USD",null,null,null,null,null,null,null,null,25.2,24.27,25.43,26.77,26.23]
[]
[]
[null,"Trasnferencias LAP - Estiamados sobre el flujo de pasajeros LAP - Montos expresados en USD"]
[null,null,"Historico",null,null,null,"Proyecciones"]
[null,null,2021,2022,2023,2024,2025,2026,2027]
[null,"Ingresos por Pasajeros Internacionales",{"$f":"+L20*L22","v":36336510.060000002},{"$f":"+M20*M22","v":83490428.209999993},{"$f":"+N20*N22","v":98795675.489999995},{"$f":"+O20*O22","v":111492656.17090909},{"$f":"+F28*(1+G29)","v":119297142.10287273},{"$f":"+G28*(1+H29)","v":127647942.05007383},{"$f":"+H28*(1+I29)","v":136583297.993579}]
[null,"Var% anual esperada del tráfico PAX Internacional",null,null,null,null,7.0000000000000007E-2,{"$f":"+G29","v":7.0000000000000007E-2},{"$f":"+H29","v":7.0000000000000007E-2}]
[null,"Trasnferencias a Corpac 20%",{"$f":"+C28*20%","v":7267302.012000001},{"$f":"+D28*20%","v":16698085.641999999},{"$f":"+E28*20%","v":19759135.098000001},{"$f":"+F28*20%","v":22298531.234181821},{"$f":"+G28*20%","v":23859428.420574546},{"$f":"+H28*20%","v":25529588.410014767},{"$f":"+I28*20%","v":27316659.598715801}]
[]
[]
[]
[null,"Trasnferencias LAP - Fuente CR CORPAC - Montos expresados en USD"]
[null,"Trasnferencias de LAP","Historico",null,null,null,"Proyecciones"]
[null,null,2021,2022,2023,2024,2025,2026,2027]
[null,null,7688199.6644602101,16976934.378810324,19570369.387125876,{"$f":"+F30","v":22298531.234181821},{"$f":"+G30","v":23859428.420574546},{"$f":"+H30","v":25529588.410014767},27316659.598715801]
[]
[]
["2.3.2 Determinacion del deficit operativo"]
[]
[]
[null,"A. Determinación del Deficit por categoria de servicio"]
[]
[null,"EGYP Regulatorio - CR CORPAC - 2023 - Montos expresados en Soles"]
[null,null,"Servicios de Navegación Aérea",null,null,null,"Servicios Aeroportuarios"]
[null,null,"Servicios con Regulación Tarifaria",null,null,null,"Servicios con Regulación Tarifaria"]
[null,null,"Snar Nacional","Snar Internacional","Aproximación","Sobrevuelo","Pista y Rodadura","Mangas","TUUA"]
[null,"INGRESOS"]
[null,"Ingresos por prestación de servicios",36013126.671930149,59880854.569999918,21652974.440000001,84947876.579999521,10031648.048069891,1592797.8500000013,32557831.760000009]
[null,"Ingresos por transferencias de LAP",0,0,0,0,0,0,0]
[null,"Otros ingresos",0,0,0,0,0,0,0]
[null,"Total Ingresos",36013126.671930149,59880854.569999918,21652974.440000001,84947876.579999521,10031648.048069891,1592797.8500000013,32557831.760000009]
[null,"GASTOS"]
[null,"Total  de Gastos",97640542.671162739,34204443.953583203,90110773.584254697,43828735.142069183,80980393.312265515,1426925.1727816924,21095945.73506204]
[null,"Utilidad antes de contribución y aporte de regulación",-61627415.999232598,25676410.6164167,-68457799.144254684,41119141.437930338,-70948745.264195636,165872.67721830891,11461886.024937971]
[null,"Utilidad (Pérdida) Operativa ",-70444635.818965852,16993544.145985696,-69433617.053626642,40654015.472983323,-71788553.485872328,85109.218020257395,11286892.391241593]
[]
[]
[null,"Suma de servicios con deficit  operativo por tipo de servicio - CR CORPAC- 2023 - Montos expresados en soles "]
[null,null,"Tipo de servicio","Valor  (S/.)","Part %"]
[null,"Total servicios con deficit operativo","Aeronavegación",{"$f":"+C57+E57","v":-139878252.87259251},{"$f":"+D62/SUM(D62:D63)","v":0.66084170342563775}]
[null,null,"Aeroportuario",{"$f":"+G57","v":-71788553.485872328},{"$f":"+D63/SUM(D62:D63)","v":0.33915829657436225}]
[]
[]
[null,"B. Determinación de porcentaje por categoria de transferencia"]
[]
[null,"Transferncias de LAP - CR CORPAC- 2023 Montos expresados en soles "]
[null,"Categoria","Valor  (S/.)","Part %"]
[null,"50% A/D Concesión J.Chavez",63028108.669999987,{"$f":"+C70/SUM(C70:C71)","v":0.45965249174605222}]
[null,"20% TUUA Int. Concesión J.Chavez",74093107.469999999,{"$f":"+C71/SUM(C70:C71)","v":0.54034750825394773}]
[null,"Total",{"$f":"+SUM(C70:C71)","v":137121216.13999999},{"$f":"+SUM(D70:D71)","v":1}]
[]
[]
[null,"C. Procentaje de asginación de transferecias según tipo de servicio"]
[]
[null,"Tipo de servicio \\ Fuente de transferencia","50% A/D Concesión J.Chavez","20% TUUA Int. Concesión J.Chavez","Asignación al déficit 2023","Part. %"]
[null,"Aeronavegación",1,{"$f":"+(C72*E62-C70)/C71","v":0.37233300534631569},{"$f":"+C78*C70+D78*C71","v":90615418.049752638},{"$f":"E78/E80","v":0.66084170342563775}]
[null,"Aeroportuario",0,{"$f":"1-D78","v":0.62766699465368436},{"$f":"+C79*C70+C71*D79","v":46505798.090247348},{"$f":"E79/E80","v":0.33915829657436231}]
[null,"Total",{"$f":"+SUM(C78:C79)","v":1},{"$f":"+SUM(D78:D79)","v":1},{"$f":"+SUM(E78:E79)","v":137121216.13999999},{"$f":"SUM(F78:F79)","v":1},{"$f":"+IF(E80=C72,\"ok\",\"No\")","v":"ok"}]
[]
[]
["2.3.3  Participacion de costos aeroportuarios en Aeropuertos Concesionarios "]
[]
[null,"Costos Operativos de pista y rodadura de la sedes distintas a Lima, Cusco, Nasca y Grupo V-Fuente  CR CORPAC Monto exspresado en Soles"]
[null,"Categgoria",2018,2019,2022,2023]
[null,null,"Pista y Rodadura","Pista y Rodadura","Pista y Rodadura","Pista y Rodadura"]
[null,"Suministros y Materiales",242318.58798255096,133939.78322158157,130868.56209936421,163051.0431818839]
[null,"Gastos de Personal",7698527.195347121,8373920.9435962625,6955604.3923314055,8358191.8413713556]
[null,"Servicios Prestados por Terceros",2413048.1938396264,2431677.9559494206,2497837.8695060438,2463330.1170068751]
[null,"Mantenimiento de Activos",161042.45269699281,113039.74499055983,126069.4436268166,282708.45651513006]
[null,"Depreciación",2232761.6542337723,1864507.1500352258,1605949.685336564,2187392.2553969244]
[null,"Amortización de Intangibles",33599.594518125072,37396.380840825681,3445.9595081189182,3928.2680476171868]
[null,"Tributos y Seguros",128849.62504903812,147594.09845584116,389817.34458979586,601682.30717398133]
[null,"Otros Costos",91180.982426664486,73094.873041397397,267141.02656318637,176882.02140500478]
[null,"Total",{"$f":"SUM(C88:C95)","v":13001328.286093889},{"$f":"SUM(D88:D95)","v":13175170.930131113},{"$f":"SUM(E88:E95)","v":11976734.283561297},{"$f":"SUM(F88:F95)","v":14237166.310098771}]
[]
[]
[null,null,2018,2019,2022,2023]
[null,"Tipo de cambio real",{"$f":"+SupuestosGenerales!E16","v":3.416920720426603},{"$f":"+SupuestosGenerales!E16","v":3.416920720426603},{"$f":"+SupuestosGenerales!H16","v":3.8187980608411203},{"$f":"+SupuestosGenerales!I16","v":3.760094901449063}]
[]
[]
[]
[null,"Costos Operativos de pista y rodadura de la sedes distintas a Lima, Cusco, Nasca y Grupo V-Fuente  CR CORPAC Monto exspresado en Dolares"]
[null,null,2018,2019,2022,2023]
[null,"Total",{"$f":"+C96/C100","v":3804983.8875016891},{"$f":"+D96/D100","v":3855860.8782957629},{"$f":"+E96/E100","v":3136257.5587260374},{"$f":"+F96/F100","v":3786384.8342264076}]
[]
[null,"Gastos Operativos promedio por Pista y Rodadura Expresado en Dolares"]
[null,"Gastos Operativos promedio por Pista y Rodadura",{"$f":"+AVERAGE(C106:F106)","v":3645871.7896874743}]
[null,"Aporte por regulación asociado a la contraprestación del AIJCh",{"$f":"+C111-C109","v":36826.987774620764}]
[null,"Total Gasto promedio por concepto de Pista y Rodadura",{"$f":"+C109/(1-1%)","v":3682698.777462095}]
[]
[]
["2.3.4 Determinacion de las Transferencias destinadas al Flujo de caja de Cusco, Nazca y Grupo V"]
[]
[]
[null," Transferencias destinado al Flujo de caja de Cusco, Nazca y Grupo V - Expresado en Dolares"]
[null,null,null,null,null,2025,{"$f":"F118+1","v":2026},{"$f":"G118+1","v":2027}]
[null,"Total de transferencias  LAP po TUUA internacional proyectadas",null,null,null,{"$f":"+G37","v":23859428.420574546},{"$f":"+H37","v":25529588.410014767},{"$f":"+I37","v":27316659.598715801}]
[null,"Procentaje de transferencias de LAP po TUUA internacional que le corresponde  a servicios Aeroportuarios",null,{"$f":"+D79","v":0.62766699465368436},null,{"$f":"+F119*($D$120)","v":14975775.730896728},{"$f":"+G119*($D$120)","v":16024080.032059502},17145765.634303667]
[null,"Gasto operativo promedio por concepto de Pista y Rodadura en aeropuertos Concesionados distintos al AIJCh",null,null,null,{"$f":"+$C$111","v":3682698.777462095},{"$f":"+$C$111","v":3682698.777462095},{"$f":"+$C$111","v":3682698.777462095}]
[null,"Transferencias netas del AIJCh",null,null,null,{"$f":"F120-F121","v":11293076.953434633},{"$f":"G120-G121","v":12341381.254597407},13463066.856841572]

{"sheet":"4.Opex","index":11,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[" 4.Costos de operación - OPEX ",null,null,null,null,null,null,null,null,"Índice"]
[]
[]
[]
[null,null,null,{"$f":"+SupuestosGenerales!I16","v":3.760094901449063},{"$f":"+SupuestosGenerales!J16","v":3.8076408180326697},{"$f":"+SupuestosGenerales!K16","v":3.841398936624643},{"$f":"+SupuestosGenerales!L16","v":3.8406349262611168},{"$f":"+SupuestosGenerales!M16","v":3.8376786461812511}]
[]
[null,"A. Opex Base"]
[null,null,"Unidad Monetaria",2023,2024,2025,2026,2027]
[]
[null,"Proyeccion de gastos operativos base","USD",{"$f":"SUM(D$12:D$19)","v":0},{"$f":"SUM(E$12:E$19)","v":7082496.5396926897},24572116.703768045,25048836.846790675,25549772.158929672,null,"Anula depreciación y amortización"]
[null,"Suministros y Materiales","USD",null,{"$f":"(E22)/E$6","v":260308.50593680277},{"$f":"(F22)/F$6","v":263181.33966687723},268498.3677181708,274079.30414475879,null,1]
[null,"Gastos de Personal","USD",null,null,{"$f":"(F23)/F$6","v":17411455.853312094},{"$f":"(G23)/G$6","v":17743509.833240233},18092598.540185507,null,1]
[null,"Servicios de terceros excepto mantenimiento","USD",null,{"$f":"(E24)/E$6","v":4227688.3101383056},4274346.1999137383,4360700.4174074549,4451340.7889366113,null,1]
[null,"Mantenimiento","USD",null,{"$f":"(E25)/E$6","v":942273.5453194509},952672.72614609567,971919.48435103754,992121.54703031189,null,1]
[null,"Depreciación de activos","USD",null,{"$f":"(E26)/E$6","v":0},0,0,0,null,0]
[null,"Amortización de Intangibles","USD",null,{"$f":"(E27)/E$6","v":0},0,0,0,null,0]
[null,"Seguros y tributos","USD",null,{"$f":"(E28)/E$6","v":1269518.4348592518},1283529.1771033045,1309460.197319062,1336678.2924475058,null,1]
[null,"Otros Costos","USD",null,{"$f":"(E29)/E$6","v":382707.74343887868},386931.40762593684,394748.5467547127,402953.6861849773,null,1]
[]
[null,"Proyeccion de gastos operativos base","PEN",{"$f":"SUM(D$22:D$29)","v":0},{"$f":"SUM(E$22:E$29)","v":26967602.91810903},94391302.976471201,96203437.656000629,98051815.029120654,null,"Anula depreciación y amortización"]
[null,"Suministros y Materiales","PEN",null,{"$f":"+'4.2_OPEX_base'!H98*J22","v":991161.29248606972},{"$f":"+'4.2_OPEX_base'!E115*$J22","v":1010984.5183357912},{"$f":"+'4.2_OPEX_base'!F115*$J22","v":1031204.2087025071},{"$f":"+'4.2_OPEX_base'!G115*$J22","v":1051828.2928765572},null,1]
[null,"Gastos de Personal","PEN",null,null,{"$f":"+'4.1_OPEX_personal'!H113","v":66884348},{"$f":"+'4.1_OPEX_personal'!I113","v":68146343.579999998},{"$f":"+'4.1_OPEX_personal'!J113","v":69433579.071600005},null,1]
[null,"Servicios de terceros excepto mantenimiento","PEN",null,{"$f":"+'4.2_OPEX_base'!H100*J24","v":16097518.575602174},{"$f":"+'4.2_OPEX_base'!E117*$J24","v":16419468.947114218},{"$f":"+'4.2_OPEX_base'!F117*$J24","v":16747858.326056503},{"$f":"+'4.2_OPEX_base'!G117*$J24","v":17082815.492577635},null,1]
[null,"Mantenimiento","PEN",null,{"$f":"+'4.2_OPEX_base'!H101*J25","v":3587839.2129106978},{"$f":"+'4.2_OPEX_base'!E118*$J25","v":3659595.9971689116},{"$f":"+'4.2_OPEX_base'!F118*$J25","v":3732787.9171122899},{"$f":"+'4.2_OPEX_base'!G118*$J25","v":3807443.675454536},null,1]
[null,"Depreciación de activos","PEN",null,{"$f":"+'4.2_OPEX_base'!H102*J26","v":0},{"$f":"+'4.2_OPEX_base'!E119*$J26","v":0},{"$f":"+'4.2_OPEX_base'!F119*$J26","v":0},{"$f":"+'4.2_OPEX_base'!G119*$J26","v":0},null,0]
[null,"Amortización de Intangibles","PEN",null,{"$f":"+'4.2_OPEX_base'!H103*J27","v":0},{"$f":"+'4.2_OPEX_base'!E120*$J27","v":0},{"$f":"+'4.2_OPEX_base'!F120*$J27","v":0},{"$f":"+'4.2_OPEX_base'!G120*$J27","v":0},null,0]
[null,"Seguros y tributos","PEN",null,{"$f":"+'4.2_OPEX_base'!H104*J28","v":4833870.2118150359},{"$f":"+'4.2_OPEX_base'!E121*$J28","v":4930547.6160513368},{"$f":"+'4.2_OPEX_base'!F121*$J28","v":5029158.5683723632},{"$f":"+'4.2_OPEX_base'!G121*$J28","v":5129741.7397398101},null,1]
[null,"Otros Costos","PEN",null,{"$f":"+'4.2_OPEX_base'!H105*J29","v":1457213.625295049},{"$f":"+'4.2_OPEX_base'!E122*$J29","v":1486357.8978009501},{"$f":"+'4.2_OPEX_base'!F122*$J29","v":1516085.0557569691},{"$f":"+'4.2_OPEX_base'!G122*$J29","v":1546406.7568721084},null,1]
[]
[]
[null,"A. Opex Incremental"]
[null,null,"Unidad Monetaria",2023,2024,2025,2026,2027]
[]
[null,"Gastos operativos mantenimiento incremental","USD"]
[null,"Suministros y Materiales","USD"]
[null,"Gastos de Personal","USD"]
[null,"Servicios de terceros excepto mantenimiento","USD"]
[null,"Mantenimiento","USD",null,null,{"$f":"F49/F6","v":14317.700636510133},{"$f":"G49/G6","v":41659.778414753171},{"$f":"H49/H6","v":41691.870203673978}]
[null,"Depreciación de activos","USD"]
[null,"Amortización de Intangibles","USD"]
[null,"Seguros y tributos","USD"]
[null,"Otros Costos","USD"]
[]
[null,"Gastos operativos mantenimiento incremental","PEN"]
[null,"Suministros y Materiales","PEN"]
[null,"Gastos de Personal","PEN"]
[null,"Servicios de terceros excepto mantenimiento","PEN"]
[null,"Mantenimiento","PEN",null,null,{"$f":"+'4.3_OPEX_Incremental'!N10","v":55000},{"$f":"+'4.3_OPEX_Incremental'!O10","v":160000},{"$f":"+'4.3_OPEX_Incremental'!P10","v":160000}]
[null,"Depreciación de activos","PEN"]
[null,"Amortización de Intangibles","PEN"]
[null,"Seguros y tributos","PEN"]
[null,"Otros Costos","PEN"]

{"sheet":"4.1_OPEX_personal","index":12,"n_rows":113,"n_cols":18,"rows_kept":113,"cut":false,"hidden":false,"merged":[[3,6,3,9],[3,10,3,13],[3,14,3,17],[95,4,96,6],[95,7,95,9],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[4,25,4,26],[4,27,4,28],[4,29,4,30],[108,4,109,6],[108,7,108,9],[4,19,4,20],[4,21,4,22],[4,23,4,24],[77,7,77,9],[86,7,86,9],[77,4,78,6],[86,4,87,6],[70,2,70,5],[103,7,103,9],[105,4,105,6],[103,4,104,6]]}
[]
[null,"Fuente: CORPAC S.A.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[null,"(Expresado en soles)"]
[null,"no se incluyo en el calculo aeroportuario 2022","Tipo de gasto de personal","Subdivisión","Rubros","¿Se incluye en tarifa?",2025,null,null,null,2026,null,null,null,2027]
[null,null,null,null,null,null,"Total","Aeronavegación","Aeroportuario","Mixto","Total","Aeronavegación","Aeroportuario","Mixto","Total","Aeronavegación","Aeroportuario","Mixto"]
[null,null,"Sueldos y salarios","Básica","Sueldo Básico","Sí",78361827,49367949,12537897,16455981,109832997,69194788,17573280,23064929,122346143,77078071,19575383,25692689]
[null,null,"Sueldos y salarios","Básica","Sueldo Vacacional","Sí",7110541,4479641,1137687,1493213,6899902,4346939,1103984,1448979,6899902,4346939,1103984,1448979]
[null,null,"Sueldos y salarios","Básica","Ejercicios Anteriores Basico","Sí",1638978,1032556,262236,344186,1638978,1032556,262236,344186,1638978,1032556,262236,344186]
[null,null,"Sueldos y salarios","Bonificaciones","Bonificacion por Retorno Vacacional","Sí",7110541,4479641,1137687,1493213,6899902,4346938,1103985,1448979,6899902,4346938,1103985,1448979]
[null,null,"Sueldos y salarios","Bonificaciones","Quinquenio (Remuneracion por Tiempo de Servicio)","Sí",10781374,6792265,1725020,2264089,12287710,7741257,1966034,2580419,12808751,8069513,2049400,2689838]
[null,null,"Sueldos y salarios","Bonificaciones","Bonificacion por Antigüedad 30%","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sueldos y salarios","Bonificaciones","Bonificacion Consolidada (Incremento 10.23 Remun)","Sí",280903,176969,44944,58990,322839,203388,51654,67797,322839,203388,51654,67797]
[null,null,"Sueldos y salarios","Bonificaciones","Otras Bonificaciones (Bolsa de cierre y otro similares)","No",8430000,5310900,1348800,1770300,7256000,4571280,1160960,1523760,7256000,4571280,1160960,1523760]
[null,null,"Sueldos y salarios","Bonificaciones","Bonificacion unica por productividad (por Norma Legal).","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sueldos y salarios","Bonificaciones","Bonificación Extraordinaria (Ley 29714)","Sí",1939195,1221693,310271,407231,1826058,1150417,292169,383472,1826058,1150417,292169,383472]
[null,null,"Sueldos y salarios","Bonificaciones","Ejercicios Anteriores Bonificaciones","Sí",415128,261531,66420,87177,415128,261531,66420,87177,415128,261531,66420,87177]
[null,null,"Sueldos y salarios","Gratificaciones","Gratificaciones Ordinarias (1er y 2do semestre)","Sí",21546615,13574367,3447459,4524789,20289547,12782415,3246327,4260805,20289547,12782415,3246327,4260805]
[null,null,"Sueldos y salarios","Gratificaciones","Gratificacion Extraordinario por Antigüedad (Tiempo de Ss.)","Sí",434726,273877,69557,91292,1775733,1118712,284117,372904,1278731,805600,204597,268534]
[null,null,"Sueldos y salarios","Gratificaciones","Gratificacion por Balance","Sí",189156,119168,30265,39723,171306,107923,27409,35974,171306,107923,27409,35974]
[null,null,"Sueldos y salarios","Gratificaciones","Ejercicios Anteriores Gratificaciones","Sí",242312,152657,38770,50885,242312,152657,38770,50885,242312,152657,38770,50885]
[null,null,"Sueldos y salarios","Asignaciones","Asignacion Familiar","Sí",1429996,900897,228800,300299,1436660,905096,229865,301699,1436660,905096,229865,301699]
[null,null,"Sueldos y salarios","Asignaciones","Asignacion Escolar","Sí",3886100,2448243,621776,816081,2800300,1764189,448048,588063,2800300,1764189,448048,588063]
[null,null,"Sueldos y salarios","Asignaciones","Asignación por Diferencia Remunerativa (Encargaturas)","Sí",1680000,1058400,268800,352800,1680000,1058400,268800,352800,1680000,1058400,268800,352800]
[null,null,"Sueldos y salarios","Asignaciones","Asignacion Sepelio y Luto","Sí",262175,165170,41948,55057,255017,160660,40803,53554,255017,160660,40803,53554]
[null,null,"Sueldos y salarios","Asignaciones","Asignación por Día 31 trabajado para Grupo CTA","Sí",560691,353235,89711,117745,820478,516901,131277,172300,822279,518036,131565,172678]
[null,null,"Sueldos y salarios","Asignaciones","Años Anteriores Asignaciones","Sí",27528,17343,4404,5781,27528,17343,4404,5781,27528,17343,4404,5781]
[null,null,"Sueldos y salarios","Horas extras","Horas Extraordinarias (25% -35%)","Sí",4761668,2999851,761867,999950,4526083,2851433,724173,950477,4526083,2851433,724173,950477]
[null,null,"Sueldos y salarios","Horas extras","Feriados Trabajados ","Sí",1592780,1003451,254845,334484,1585674,998975,253708,332991,1585674,998975,253708,332991]
[null,null,"Sueldos y salarios","Horas extras","Horas Libres Laborados","Sí",15184743,9566388,2429559,3188796,15546150,9794074,2487384,3264692,15546150,9794074,2487384,3264692]
[null,null,"Sueldos y salarios","Horas extras","Ejercicios Anteriores Horas Extras","Sí",235780,148541,37725,49514,235780,148541,37725,49514,235780,148541,37725,49514]
[null,null,"CTS","CTS","Compensacion Tiempo Servicio Empleado Depositado","Sí",13123120,8267565,2099700,2755855,12393388,7807835,1982942,2602611,12393388,7807835,1982942,2602611]
[null,null,"CTS","CTS","Ejercicios Anteriores CTS","Sí",157297,99097,25168,33032,157297,99097,25168,33032,157297,99097,25168,33032]
[null,null,"Seguridad y previsión social","Seguridad y previsión social","Essalud - Seguro Social","Sí",14032687,8840592,2245231,2946864,13287695,8371248,2126031,2790416,13287695,8371248,2126031,2790416]
[null,null,"Seguridad y previsión social","Seguridad y previsión social","Seguro de Vida Ley DL 688","Sí",948078,597289,151693,199096,2849479,1795172,455916,598391,2849479,1795172,455916,598391]
[null,null,"Seguridad y previsión social","Seguridad y previsión social","Seguro Accidente Personal (Seguro Accidente de Viaje)","Sí",82658,52075,13225,17358,482360,303887,77177,101296,482360,303887,77177,101296]
[null,null,"Seguridad y previsión social","Seguridad y previsión social","Ejercicios Anteriores Seguridad y Prevision Social","Sí",87456,55097,13993,18366,87456,55097,13993,18366,87456,55097,13993,18366]
[null,null,"Dietas del directorio","Dietas del directorio","Dietas del Directorio (Asignacion por Sesion)","Sí",285000,179550,45600,59850,285000,179550,45600,59850,285000,179550,45600,59850]
[null,null,"Capacitación","Capacitación","Capacitacion Empleados (Personal Administrativo","Sí",736000,463680,117760,154560,336000,211680,53760,70560,336000,211680,53760,70560]
[null,null,"Capacitación","Capacitación","Curso Basico Formacion C.T.A.","Sí",6332566,3989516,1013211,1329839,4671625,2943124,747460,981041,4671625,2943124,747460,981041]
[null,null,"Capacitación","Capacitación","Capacitacion Personal Tecnico","Sí",3524150,2220214,563865,740071,2267525,1428541,362804,476180,2267525,1428541,362804,476180]
[null,null,"Capacitación","Capacitación","Curso de Formación y Entrenamiento para Personal DGAC","Sí",286470,180476,45835,60159,0,0,0,0,0,0,0,0]
[null,null,"Capacitación","Capacitación","Ejercicios Anteriores Capacitacion","Sí",78760,49619,12601,16540,78760,49619,12602,16539,78760,49619,12602,16539]
[null,null,"Jubilaciones y pensiones","Jubilaciones y pensiones","Pension y Jubilacion","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Laudos que aplican a SITE-SITPRUCOPR y SUCTA","Laudo","Laudo","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Refrigerio","Alimentos por Vales","No",45000,28350,7200,9450,45000,28350,7200,9450,45000,28350,7200,9450]
[null,null,"Otros gastos de personal ","UNIFORMES (compensación económica) ","Asignacion Vestuarios y Otros Implementos","Sí",4033600,2541168,645376,847056,3036000,1912680,485760,637560,3036000,1912680,485760,637560]
[null,null,"Otros gastos de personal ","UNIFORMES (compensación económica) ","Ejercicios Anteriores Uniforme","Sí",6780,4271,1085,1424,6781,4272,1085,1424,6781,4272,1085,1424]
[null,null,"Otros gastos de personal ","Asistencia médica ","(Auto) Seguro de Asistencia Medica Trabajadores","Sí",13483240,8494441,2157319,2831480,12792724,8059417,2046836,2686471,12792724,8059417,2046836,2686471]
[null,null,"Otros gastos de personal ","Asistencia médica ","Seguro Medico Practicante","Sí",369929,233055,59189,77685,508464,320331,81355,106778,508464,320331,81355,106778]
[null,null,"Otros gastos de personal ","Asistencia médica ","Servicio Médico Personal Aeronáutico","Sí",668600,421218,106976,140406,300000,189000,48000,63000,300000,189000,48000,63000]
[null,null,"Otros gastos de personal ","Asistencia médica ","Habilitación y Renovacion Licencia Personal Aeronáutico","Sí",54000,34020,8640,11340,54000,34020,8640,11340,54000,34020,8640,11340]
[null,null,"Otros gastos de personal ","Asistencia médica ","Examenes Médicos Ocupacionales Ley Nº 29783","Sí",367000,231210,58720,77070,475000,299250,76000,99750,475000,299250,76000,99750]
[null,null,"Otros gastos de personal ","Asistencia médica ","Programa Médico Oncologico (titulares)","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Asistencia médica ","Ejercicios Anteriores Asistencia Medica","Sí",75000,47250,12000,15750,48181,30354,7709,10118,48181,30354,7709,10118]
[null,null,"Otros gastos de personal ","Asistencia médica ","Cobertura Seguro PIRV 2017","Sí",600000,378000,96000,126000,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Seguro complementario de trabajo de riesgo","Seguro Complementario de Trabajo de Alto Riesgo","Sí",507763,319891,81242,106630,1701605,1072013,272258,357334,1701605,1072013,272258,357334]
[null,null,"Otros gastos de personal ","Seguro complementario de trabajo de riesgo","Ejercicios Anteriores SCTR","Sí",9980,6287,1597,2096,9980,6287,1597,2096,9980,6287,1597,2096]
[null,null,"Otros gastos de personal ","Pago de indemnización por cese de relación laboral","Indemnizacion Especial según D.L. 728","No",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Incentivos por retiro voluntario (GIP)","Programa Retiro Voluntario con Incentivo","Sí",13100000,8253000,2096000,2751000,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Celebraciones","Celebracion","No",0,0,0,0,60352,38022,9656,12674,60352,38022,9656,12674]
[null,null,"Otros gastos de personal ","Bonos de productividad (Convenio de Gestión)","Bono de Productividad","Sí",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Otros gastos de personal ","Participación de trabajadores","Participacion de Trabajadores","No",700000,441000,112000,147000,1000000,630000,160000,210000,1000000,630000,160000,210000]
[null,null,"Otros (GIP) ","Otros (GIP) ","Gastos Rehabilitacion y Becas Hijos Trabajadores","Sí",71186,44847,11390,14949,66000,41580,10560,13860,66000,41580,10560,13860]
[null,null,"Otros (GIP) ","Otros (GIP) ","Indemnizacion Vacaciones No Disfrutadas","Sí",0,0,0,0,33000,20790,5280,6930,33000,20790,5280,6930]
[null,null,"Otros (GIP) ","Otros (GIP) ","Reduccion Periodo Vacacional","Sí",120000,75600,19200,25200,220000,138600,35200,46200,220000,138600,35200,46200]
[null,null,"Otros (GIP) ","Otros (GIP) ","Programa de Asistencia Social","Sí",1040136,655286,166422,218428,872497,549673,139600,183224,872497,549673,139600,183224]
[null,null,"Otros (GIP) ","Otros (GIP) ","Practicas Pro y Pre Profesionales","Sí",1598025,1006756,255684,335585,1931150,1216625,308984,405541,1931150,1216625,308984,405541]
[null,null,"Otros (GIP) ","Otros (GIP) ","Canasta Navideña","Sí",2635100,1660113,421616,553371,1814000,1142820,290240,380940,1814000,1142820,290240,380940]
[null,null,"Otros (GIP) ","Otros (GIP) ","Ejercicios Anteriores Otros","Sí",25000,15750,4000,5250,25000,15750,4000,5250,25000,15750,4000,5250]
[null,null,"Otros (GIP) ","Otros (GIP) ","Vales de Prestación Alimentaria","No",8636000,5440680,1381760,1813560,6530400,4114152,1044864,1371384,6530400,4114152,1044864,1371384]
[null,null,"TOTAL GASTOS  DE PERSONAL (GIP)",null,null,null,{"$f":"+SUM(G6:G70)","v":255923338},161231696,40947746,53743896,267198801,168335249,42751809,56111743,279737787,176234811,44758046,58744930]
[]
[]
[]
[]
[null,null,null,null,"A.Gastos Total de Personal por  categoria de servicio"]
[null,null,null,null,"(Expresado en soles)"]
[null,null,null,null,"Gasto de Personal Total",null,null,"Proyecciones"]
[null,null,null,null,null,null,null,2025,{"$f":"+H79+1","v":2026},{"$f":"+I79+1","v":2027}]
[null,null,null,null,"Aeronavegación",null,null,{"$f":"+H71","v":161231696},{"$f":"+L71","v":168335249},{"$f":"+P71","v":176234811}]
[null,null,null,null,"Aeroportuario",null,null,{"$f":"+I71","v":40947746},{"$f":"+M71","v":42751809},{"$f":"+Q71","v":44758046}]
[null,null,null,null,"Mixto",null,null,{"$f":"+J71","v":53743896},{"$f":"+N71","v":56111743},{"$f":"+R71","v":58744930}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H80:H82)","v":255923338},{"$f":"SUM(I80:I82)","v":267198801},279737787]
[]
[null,null,null,null,"B.Gastos de Personal a incluirse en las tarifas"]
[null,null,null,null,"(Expresado en soles)",null,"Sí"]
[null,null,null,null,null,null,null,"Proyecciones"]
[null,null,null,null,null,null,null,2025,{"$f":"+H88+1","v":2026},{"$f":"+I88+1","v":2027}]
[null,null,null,null,"Aeronavegación",null,null,{"$f":"+SUMIF($F$6:$F$70,$G$86,H6:H70)","v":150010766},{"$f":"+SUMIF($F$6:$F$70,$G$86,L6:L70)","v":158953445},{"$f":"+SUMIF($F$6:$F$70,$G$86,P6:P70)","v":166853007}]
[null,null,null,null,"Aeroportuario",null,null,{"$f":"+SUMIF($F$6:$F$70,$G$86,I6:I70)","v":38097986},{"$f":"+SUMIF($F$6:$F$70,$G$86,M6:M70)","v":40369129},{"$f":"+SUMIF($F$6:$F$70,$G$86,Q6:Q70)","v":42375366}]
[null,null,null,null,"Mixto",null,null,{"$f":"+SUMIF($F$6:$F$70,$G$86,J6:J70)","v":50003586},{"$f":"+SUMIF($F$6:$F$70,$G$86,N6:N70)","v":52984475},{"$f":"+SUMIF($F$6:$F$70,$G$86,R6:R70)","v":55617662}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H89:H91)","v":238112338},{"$f":"SUM(I89:I91)","v":252307049},{"$f":"SUM(J89:J91)","v":264846035}]
[]
[null,null,null,null,"C.Gastos de Personal a incluirse para los servicios de aeroporturios"]
[null,null,null,null,"(Expresado en soles)"]
[null,null,null,null,null,null,null,"Proyecciones"]
[null,null,null,null,null,null,null,2025,{"$f":"+H97+1","v":2026},{"$f":"+I97+1","v":2027}]
[null,null,null,null,"Aeroportuario",null,null,{"$f":"+H90","v":38097986},{"$f":"+H98*(SupuestosGenerales!L39)","v":38859945.719999999},{"$f":"+I98*(SupuestosGenerales!M39)","v":39637144.634400003}]
[null,null,null,null,"Mixto",null,null,{"$f":"+H91*0.5","v":25001793},{"$f":"+H99*(SupuestosGenerales!L39)","v":25501828.859999999},{"$f":"+I99*(SupuestosGenerales!M39)","v":26011865.437199999}]
[null,null,null,null,"Total",null,null,{"$f":"+H99+H98","v":63099779},{"$f":"+I99+I98","v":64361774.579999998},{"$f":"+J99+J98","v":65649010.071600005}]
[]
[null,null,null,null,"D. personal aprobado"]
[null,null,null,null,"(Expresado en soles)"]
[null,null,null,null,null,null,null,"Proyecciones"]
[null,null,null,null,null,null,null,2025,{"$f":"+H105+1","v":2026},{"$f":"+I105+1","v":2027}]
[null,null,null,null,"Total",null,null,{"$f":"+'4.3_OPEX_Incremental'!F87","v":3784569},{"$f":"+'4.3_OPEX_Incremental'!G87","v":3784569},{"$f":"+'4.3_OPEX_Incremental'!H87","v":3784569}]
[]
[null,null,null,null,"(Expresado en soles)"]
[null,null,null,null,null,null,null,"Proyecciones"]
[null,null,null,null,null,null,null,2025,{"$f":"+H110+1","v":2026},{"$f":"+I110+1","v":2027}]
[null,null,null,null,"Aeroportuario",null,null,{"$f":"+H98+H106","v":41882555},{"$f":"+I98+I106","v":42644514.719999999},{"$f":"+J98+J106","v":43421713.634400003}]
[null,null,null,null,"Mixto",null,null,{"$f":"+H99","v":25001793},{"$f":"+I99","v":25501828.859999999},26011865.437199999]
[null,null,null,null,"Total",null,null,{"$f":"+H112+H111","v":66884348},{"$f":"+I112+I111","v":68146343.579999998},{"$f":"+J112+J111","v":69433579.071600005}]

{"sheet":"4.2_OPEX_base","index":13,"n_rows":123,"n_cols":16,"rows_kept":123,"cut":false,"hidden":false,"merged":[[6,12,6,15],[8,2,15,2],[16,2,16,3],[20,2,21,2],[20,3,21,3],[20,4,20,7],[6,2,7,2],[6,3,7,3],[6,4,6,7],[6,8,6,11],[51,3,52,3],[34,12,34,15],[36,2,43,2],[44,2,44,3],[20,8,20,11],[20,12,20,15],[22,2,29,2],[30,2,30,3],[34,2,35,2],[34,3,35,3],[34,4,34,7],[34,8,34,11],[112,4,112,6],[65,3,66,3],[79,3,80,3],[95,3,96,3],[112,3,113,3]]}
[]
[]
[null,"A. Información histórica",null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
[null,null,"(Expresado en soles. Fuente: Contabilidad regulatoria de CORPAC S.A.)"]
[]
[null,null,"Aeropuerto","Categoria",2021,null,null,null,2022,null,null,null,2023]
[null,null,null,null,"TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total"]
[null,null,"Cusco","Suministros y Materiales",9735.2582158963614,664923.64921120147,853.06023370691048,675511.96766080474,36073.715143121713,371039.23095453216,7012.2732714230124,414125.21936907689,32626.831753993774,260166.89702241949,5286.3259001660081,298080.05467657925]
[null,null,null,"Gastos de Personal",886428.47445127217,5426231.3519324958,417952.14722860785,6730611.9736123756,968352.10736056452,6653779.900299035,625239.87559205096,8247371.8832516503,1240781.3036714534,5648733.3735873997,619583.53181950853,7509098.2090783613]
[null,null,null,"Servicios Prestados por Terceros",1064236.9689250647,3861472.6284931791,173744.87555502524,5099454.4729732694,1776761.7813077709,3603350.2349371598,327553.66782962828,5707665.6840745592,1789525.6125306138,2568139.7203562418,277425.14430828445,4635090.4771951409]
[null,null,null,"Mantenimiento de Activos",142471.6967038349,676420.9806564583,4425.8362626182861,823318.51362291153,92149.090080722453,415727.79478959134,4396.631179461534,512273.51604977535,190844.08899839007,557342.87710699835,3082.3780017817971,751269.34410717024]
[null,null,null,"Depreciación",389324.27498710714,12297885.548872856,213268.60401743854,12900478.427877402,386551.35568591795,11752701.307073807,213872.95254222996,12353125.615301955,831292.38184804434,5756496.3216988686,382946.36116051977,6970735.0647074329]
[null,null,null,"Amortización de Intangibles",1636.780752552578,121339.12018317006,1.1977777947398891,122977.09871351738,1016.8406216901487,117556.58060777487,0,118573.42122946502,1623.7439035388013,50534.076514546388,0,52157.82041808519]
[null,null,null,"Tributos y Seguros",138930.47414860621,693139.00040741207,33813.219230833616,865882.69378685183,222257.08855882328,1040360.8746058748,66836.423096172453,1329454.3862608706,230352.1691470925,1335682.2437196006,114575.57207859316,1680609.9849452861]
[null,null,null,"Otros Costos",78283.941250882839,286358.31134682341,3976.8777664849035,368619.13036419119,22680.840006234026,222860.15379548437,1102.6140298845003,246643.60783160292,119064.18724291521,227820.70818172558,24025.859512838026,370910.75493747881]
[null,null,"Total",null,2711047.8694352172,24027770.591103598,848035.81807250995,27586854.278611325,3505842.8187648449,24177376.077063262,1246014.4375408508,28929233.333368957,4436110.3190960409,16404916.2181878,1426925.1727816919,22267951.710065532]
[]
[]
[]
[null,null,"Aeropuerto","Categoria",2021,null,null,null,2022,null,null,null,2023]
[null,null,null,null,"TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total"]
[null,null,"Nasca","Suministros y Materiales",4498.8165752679161,79823.102527565861,0,84321.919102833781,955.74124633010081,13054.222741619928,0,14009.963987950028,1302.8334312655325,37602.230738908533,0,38905.064170174068]
[null,null,null,"Gastos de Personal",185249.27258548862,1173488.9856157929,0,1358738.2582012815,252787.68032370511,1696751.0825178393,0,1949538.7628415443,267401.18688010494,2067755.7403976775,0,2335156.9272777825]
[null,null,null,"Servicios Prestados por Terceros",140049.4082370626,533267.0885556814,0,673316.49679274403,361977.3845790425,524475.37347242131,0,886452.75805146387,348837.30933959456,567444.23796976113,0,916281.54730935569]
[null,null,null,"Mantenimiento de Activos",12653.66787456677,74599.769701581856,0,87253.43757614863,9298.8009582048689,55619.984561033169,0,64918.785519238038,55220.31568289893,203189.51472295678,0,258409.83040585573]
[null,null,null,"Depreciación",76086.547348450156,453683.33693947463,0,529769.88428792474,69602.732916264576,434941.21565498697,0,504543.94857125153,51228.188060885317,610132.0924846509,0,661360.2805455362]
[null,null,null,"Amortización de Intangibles",656.04169528636271,19259.965620428065,0,19916.007315714429,367.75796759200841,16898.86764690511,0,17266.625614497119,380.3920403090122,13978.557051320937,0,14358.949091629949]
[null,null,null,"Tributos y Seguros",18796.257857407152,84592.976303689822,0,103389.23416109697,21905.561668685998,100962.82633836003,0,122868.38800704603,41659.265448721315,173901.37660258487,0,215560.6420513062]
[null,null,null,"Otros Costos",10782.545540270339,32878.98892188802,0,43661.534462158357,4808.4181602591962,67250.925417016289,0,72059.343577275489,21303.446543087888,56720.959124603934,0,78024.405667691826]
[null,null,"Total",null,448772.55771379988,2451594.2141861022,0,2900366.7718999032,721704.07782008429,2909954.4983501821,0,3631658.5761702671,787332.93742686755,3730724.7090924648,0,4518057.6465193322]
[]
[]
[]
[null,null,"Aeropuerto","Categoria",2021,null,null,null,2022,null,null,null,2023]
[null,null,null,null,"TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total","TUUA","Pista y Rodadura","Mangas","Total"]
[null,null,"Grupo V","Suministros y Materiales",140709.14622668808,986278.26528273453,0,1126987.4115094226,168156.26329010644,356240.35278654436,0,524396.6160766508,199820.18604000885,436224.28588378732,0,636044.47192379623]
[null,null,null,"Gastos de Personal",3763565.0359903462,8129415.5668210508,0,11892980.602811396,4754772.6650551865,9948158.6616586931,0,14702931.326713879,5261006.7624059916,9915743.795884978,0,15176750.55829097]
[null,null,null,"Servicios Prestados por Terceros",5064558.8483636715,4965988.9660461005,0,10030547.814409772,5745982.6561174067,5710508.0765679292,0,11456490.732685335,5702365.7803012189,4876980.4610065985,0,10579346.241307817]
[null,null,null,"Mantenimiento de Activos",319509.85558607051,1354249.4382301522,0,1673759.2938162228,720683.22392758587,1173817.5426254813,0,1894500.7665530671,841062.14371952007,1721968.4218726053,0,2563030.5655921255]
[null,null,null,"Depreciación",1862781.0715227008,11612726.118788866,0,13475507.190311568,1998635.7630856198,12302405.017452486,0,14301040.780538106,2236844.3089279854,8794271.866748454,0,11031116.175676439]
[null,null,null,"Amortización de Intangibles",9800.7138388237781,179956.99802929934,0,189757.71186812312,7096.3744749775597,164830.14898023114,0,171926.52345520869,9206.5370423889872,93417.394724408252,0,102623.93176679724]
[null,null,null,"Tributos y Seguros",599337.29817338428,991402.94906049233,0,1590740.2472338765,976475.23783028731,1419063.4349254905,0,2395538.6727557778,1140521.9811962848,1744055.1002117619,0,2884577.0814080467]
[null,null,null,"Otros Costos",238921.05414497014,332061.120879989,0,570982.17502495914,113737.32926764995,378075.5832715187,0,491812.91253916867,481674.7789057293,519334.31614498107,0,1001009.0950507104]
[null,null,"Total",null,11999183.023846656,28552079.423138682,0,40551262.446985334,14485539.51304882,31453098.818268374,0,45938638.331317194,15872502.478539126,28101995.642477576,0,43974498.121016696]
[]
[]
[]
[]
[null,null,"4.2.1. Cusco"]
[]
[null,null,null,"Categoria"]
[null,null,null,null,2021,{"$f":"+E53+1","v":2022},{"$f":"+F53+1","v":2023}]
[null,null,null,"Suministros y Materiales",{"$f":"+H9","v":675511.96766080474},{"$f":"+L9","v":414125.21936907689},{"$f":"+P9","v":298080.05467657925}]
[null,null,null,"Gastos de Personal",6730611.9736123756,8247371.8832516503,7509098.2090783613]
[null,null,null,"Servicios Prestados por Terceros",5099454.4729732694,5707665.6840745592,4635090.4771951409]
[null,null,null,"Mantenimiento de Activos",823318.51362291153,512273.51604977535,751269.34410717024]
[null,null,null,"Depreciación",12900478.427877402,12353125.615301955,6970735.0647074329]
[null,null,null,"Amortización de Intangibles",122977.09871351738,118573.42122946502,52157.82041808519]
[null,null,null,"Tributos y Seguros",865882.69378685183,1329454.3862608706,1680609.9849452861]
[null,null,null,"Otros Costos",368619.13036419119,246643.60783160292,370910.75493747881]
[null,null,null,"Total",{"$f":"+SUM(E54:E61)","v":27586854.278611325},{"$f":"+SUM(F54:F61)","v":28929233.333368957},{"$f":"+SUM(G54:G61)","v":22267951.710065532}]
[]
[null,null,"4.2.2. Nasca - sin considerar costos de TUUA -según la fijación 2022"]
[]
[null,null,null,"Categoria"]
[null,null,null,null,2021,{"$f":"+E67+1","v":2022},{"$f":"+F67+1","v":2023}]
[null,null,null,"Suministros y Materiales",{"$f":"+F23","v":79823.102527565861},{"$f":"+J23","v":13054.222741619928},{"$f":"+N23","v":37602.230738908533}]
[null,null,null,"Gastos de Personal",1173488.9856157929,1696751.0825178393,2067755.7403976775]
[null,null,null,"Servicios Prestados por Terceros",533267.0885556814,524475.37347242131,567444.23796976113]
[null,null,null,"Mantenimiento de Activos",74599.769701581856,55619.984561033169,203189.51472295678]
[null,null,null,"Depreciación",453683.33693947463,434941.21565498697,610132.0924846509]
[null,null,null,"Amortización de Intangibles",19259.965620428065,16898.86764690511,13978.557051320937]
[null,null,null,"Tributos y Seguros",84592.976303689822,100962.82633836003,173901.37660258487]
[null,null,null,"Otros Costos",32878.98892188802,67250.925417016289,56720.959124603934]
[null,null,null,"Total",{"$f":"+SUM(E68:E75)","v":2451594.2141861022},{"$f":"+SUM(F68:F75)","v":2909954.4983501821},{"$f":"+SUM(G68:G75)","v":3730724.7090924648}]
[]
[null,null,"4.2.2. Grupo V"]
[]
[null,null,null,"Categoria"]
[null,null,null,null,2021,{"$f":"+E81+1","v":2022},{"$f":"+F81+1","v":2023}]
[null,null,null,"Suministros y Materiales",{"$f":"+H37","v":1126987.4115094226},{"$f":"+L37","v":524396.6160766508},{"$f":"+P37","v":636044.47192379623}]
[null,null,null,"Gastos de Personal",11892980.602811396,14702931.326713879,15176750.55829097]
[null,null,null,"Servicios Prestados por Terceros",10030547.814409772,11456490.732685335,10579346.241307817]
[null,null,null,"Mantenimiento de Activos",1673759.2938162228,1894500.7665530671,2563030.5655921255]
[null,null,null,"Depreciación",13475507.190311568,14301040.780538106,11031116.175676439]
[null,null,null,"Amortización de Intangibles",189757.71186812312,171926.52345520869,102623.93176679724]
[null,null,null,"Tributos y Seguros",1590740.2472338765,2395538.6727557778,2884577.0814080467]
[null,null,null,"Otros Costos",570982.17502495914,491812.91253916867,1001009.0950507104]
[null,null,null,"Total",{"$f":"+SUM(E82:E89)","v":40551262.446985334},{"$f":"+SUM(F82:F89)","v":45938638.331317194},{"$f":"+SUM(G82:G89)","v":43974498.121016696}]
[]
[]
[]
[null,null,"4.2.3. TOTAL"]
[]
[null,null,null,"Categoria"]
[null,null,null,null,2021,{"$f":"+E97+1","v":2022},{"$f":"+F97+1","v":2023},"2024*"]
[null,null,null,"Suministros y Materiales",{"$f":"+E54+E68+E82","v":1882322.4816977931},951576.0581873476,971726.75733928406,{"$f":"+G98*SupuestosGenerales!J38","v":991161.29248606972}]
[null,null,null,"Gastos de Personal",19797081.562039565,24647054.292483367,24753604.507767007]
[null,null,null,"Servicios Prestados por Terceros",15663269.375938723,17688631.790232316,15781880.956472719,{"$f":"+G100*SupuestosGenerales!J40","v":16097518.575602174}]
[null,null,null,"Mantenimiento de Activos",2571677.5771407159,2462394.2671638755,3517489.4244222525,{"$f":"+G101*SupuestosGenerales!J41","v":3587839.2129106978}]
[null,null,null,"Depreciación",26829668.955128446,27089107.611495048,18611983.332868524,{"$f":"+G102*SupuestosGenerales!J42","v":18984222.999525893}]
[null,null,null,"Amortización de Intangibles",331994.77620206855,307398.81233157881,168760.30923620338,{"$f":"+G103*SupuestosGenerales!J43","v":172135.51542092746}]
[null,null,null,"Tributos y Seguros",2541215.9173244182,3825955.8853550088,4739088.4429559177,{"$f":"+G104*SupuestosGenerales!J44","v":4833870.2118150359}]
[null,null,null,"Otros Costos",972480.29431103833,805707.4457877879,1428640.8091127931,{"$f":"+G105*SupuestosGenerales!J45","v":1457213.625295049}]
[null,null,null,"Total",{"$f":"+SUM(E98:E105)","v":70589710.939782768},{"$f":"+SUM(F98:F105)","v":77777826.163036317},{"$f":"+SUM(G98:G105)","v":69973174.540174693},{"$f":"+SUM(H98:H105)","v":46123961.433055848}]
[null,null,null,"*Valor proyectado"]
[]
[]
[]
[null,null,"A. Información  Proyectada"]
[null,null,null,"(Expresado en soles)"]
[null,null,null,"Categoria","Proyecciones"]
[null,null,null,null,2025,2026,2027]
[null,null,null,"Suministros y Materiales",{"$f":"+H98*SupuestosGenerales!K38","v":1010984.5183357912},{"$f":"+E115*SupuestosGenerales!L38","v":1031204.2087025071},{"$f":"+F115*SupuestosGenerales!M38","v":1051828.2928765572}]
[null,null,null,"Gastos de Personal"]
[null,null,null,"Servicios Prestados por Terceros",{"$f":"+H100*SupuestosGenerales!K40","v":16419468.947114218},{"$f":"+E117*SupuestosGenerales!L40","v":16747858.326056503},{"$f":"+F117*SupuestosGenerales!M40","v":17082815.492577635}]
[null,null,null,"Mantenimiento de Activos",{"$f":"+H101*SupuestosGenerales!K41","v":3659595.9971689116},{"$f":"+E118*SupuestosGenerales!L41","v":3732787.9171122899},{"$f":"+F118*SupuestosGenerales!M41","v":3807443.675454536}]
[null,null,null,"Depreciación",{"$f":"+H102*SupuestosGenerales!K42","v":19363907.459516414},{"$f":"+E119*SupuestosGenerales!L42","v":19751185.608706743},{"$f":"+F119*SupuestosGenerales!M42","v":20146209.320880879}]
[null,null,null,"Amortización de Intangibles",{"$f":"+H103*SupuestosGenerales!K43","v":175578.22572934601},{"$f":"+E120*SupuestosGenerales!L43","v":179089.79024393295},{"$f":"+F120*SupuestosGenerales!M43","v":182671.58604881162}]
[null,null,null,"Tributos y Seguros",{"$f":"+H104*SupuestosGenerales!K44","v":4930547.6160513368},{"$f":"+E121*SupuestosGenerales!L44","v":5029158.5683723632},{"$f":"+F121*SupuestosGenerales!M44","v":5129741.7397398101}]
[null,null,null,"Otros Costos",{"$f":"+H105*SupuestosGenerales!K45","v":1486357.8978009501},{"$f":"+E122*SupuestosGenerales!L45","v":1516085.0557569691},{"$f":"+F122*SupuestosGenerales!M45","v":1546406.7568721084}]
[null,null,null,"Total",{"$f":"+SUM(E115:E122)","v":47046440.661716968},{"$f":"+SUM(F115:F122)","v":47987369.474951312},{"$f":"+SUM(G115:G122)","v":48947116.864450336}]

{"sheet":"4.3_OPEX_Incremental","index":14,"n_rows":87,"n_cols":16,"rows_kept":87,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7],[86,3,86,4],[4,11,5,11],[4,12,5,12],[4,13,4,15],[84,3,84,4],[29,1,29,3],[35,1,35,7],[78,1,78,6],[85,3,85,4],[4,1,28,1],[82,2,83,2],[82,5,82,7],[82,3,83,4],[4,2,13,2],[14,2,21,2],[22,2,28,2]]}
[]
[null,"(Expresado en soles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[null,"Tipo de Gasto","Tipo de mantenimiento","Aeropuerto","Moneda","Programación de Mantenimiento Anual",null,null,null,null,null,"(Expresado en soles)"]
[null,null,null,null,null,2025,2026,2027]
[null,"Mantenimiento","Torre de control","Aeropuerto de Pisco","S/.",0,40000,0,null,null,null,"Gastos operativos mantenimiento incremental","PEN","Proyección"]
[null,null,null,"Aeropuerto de Iquitos","S/.",0,0,0,null,null,null,null,null,2025,2026,2027]
[null,null,null,"Aeropuerto de Tarapoto","S/.",0,0,0,null,null,null,"Suministros y Materiales","PEN"]
[null,null,null,"Aeropuerto de Puerto Maldonado","S/.",0,40000,0,null,null,null,"Gastos de Personal","PEN"]
[null,null,null,"Aeropuerto de Jaen","S/.",0,0,0,null,null,null,"Servicios de terceros excepto mantenimiento","PEN"]
[null,null,null,"Aeropuerto de Jauja","S/.",0,0,40000,null,null,null,"Mantenimiento","PEN",{"$f":"+F30","v":55000},{"$f":"+G30","v":160000},160000]
[null,null,null,"Aeropuerto de Mazamari","S/.",0,0,0,null,null,null,"Depreciación de activos","PEN"]
[null,null,null,"Aeropuerto de Huanuco","S/.",0,0,0,null,null,null,"Amortización de Intangibles","PEN"]
[null,null,null,"Aeropuerto de Tocache","S/.",0,0,0,null,null,null,"Seguros y tributos","PEN"]
[null,null,null,"Aeropuerto de Atalaya","S/.",0,0,0,null,null,null,"Otros Costos","PEN"]
[null,null,"Cercos perimetricos","Aeropuerto de Rodriguez de Mendoza","S/.",0,0,0,null,null,null,"Total","PEN",{"$f":"+SUM(N7:N14)","v":55000},{"$f":"+SUM(O7:O14)","v":160000},160000]
[null,null,null,"Aeropuerto de Saposoa","S/.",0,0,40000]
[null,null,null,"Aeropuerto de Tocache","S/.",0,40000,0]
[null,null,null,"Aeropuerto de Jauja","S/.",0,0,0]
[null,null,null,"Aeropuerto de Tingo Maria","S/.",0,0,0]
[null,null,null,"Aeropuerto de Chimbote","S/.",40000,0,0]
[null,null,null,"Aeropuerto de Iñapari","S/.",0,0,0]
[null,null,null,"Estacion Ventanilla","S/.",15000,0,0]
[null,null,"Cuarteles SEI","Aeropuerto de Chimbote","S/.",0,40000,0]
[null,null,null,"Aeropuerto de Rioja","S/.",0,0,40000]
[null,null,null,"Aeropuerto de Tocache","S/.",0,0,0]
[null,null,null,"Aeropuerto de Juanjui","S/.",0,0,0]
[null,null,null,"Aeropuerto de Mazamari","S/.",0,0,40000]
[null,null,null,"Aeropuerto de Saposoa","S/.",0,0,0]
[null,null,null,"Aeropuerto de Jaen","S/.",0,0,0]
[null,"Total",null,null,"S/.",55000,160000,160000]
[]
[]
[]
[]
[]
[null,"Proyección Cuadro de Asignación de Personal 2024-2027"]
[null,"Año","Órgano","Unidad Orgánica","Plaza","Categoria","Tipo Servicio","N° plaza"]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA ZONA NORTE","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAÉN","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAÉN","Asistente Administrativo I","A1","aeroportuario",2]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAÉN","Médico de Servicios Aeroportuarios","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE CHIMBOTE","Administrador de Aeropuerto II","F2","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE CHIMBOTE","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA ZONA SUR","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE NAZCA","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE NAZCA","Jefe de Equipo de Seguridad","F2","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE ANDAHUAYLAS","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE ILO","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE ILO","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE MOQUEGUA","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE MOQUEGUA","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE MOQUEGUA","Oficial de Control de Fauna","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA ZONA ORIENTE","Jefe de Zona Oriente","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA ZONA ORIENTE","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA ZONA ORIENTE","Analista Administrativo I","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JUANJUI","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JUANJUI","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAUJA","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAUJA","Asistente Administrativo I","A1","aeroportuario",2]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAUJA","Analista Administrativo I","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAUJA","Médico de Servicios Aeroportuarios","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE JAUJA","Jefe de Equipo de Seguridad","F2","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE YURIMAGUAS","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE HUÁNUCO","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE HUÁNUCO","Analista Administrativo I","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE HUÁNUCO","Médico de Servicios Aeroportuarios","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE TINGO MARÍA","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE RIOJA","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE RIOJA","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE RIOJA","Oficial de Control de Fauna","P1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE MAZAMARI","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE MAZAMARI","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE ATALAYA","Administrador de Aeropuerto I","F1","aeroportuario",1]
[null,2025,"Gerencia de Gestión Aeroportuaria","JEFATURA DE AEROPUERTO DE ATALAYA","Asistente Administrativo I","A1","aeroportuario",1]
["cusco",2025,"GERENCIA DEL AEROPUERTO INTERNACIONAL DEL CUSCO","GERENCIA DEL AEROPUERTO INTERNACIONAL DEL CUSCO","Asistente Administrativo I","A1","aeroportuario",1]
[null,2025,"GERENCIA DEL AEROPUERTO INTERNACIONAL DEL CUSCO","ÁREA DE ADMINISTRACIÓN","Analista Administrativo I","P1","aeroportuario",2]
[null,2025,"GERENCIA DEL AEROPUERTO INTERNACIONAL DEL CUSCO","ÁREA DE ADMINISTRACIÓN","Asistente Administrativo IV","A4","aeroportuario",1]
[null,2025,"GERENCIA DEL AEROPUERTO INTERNACIONAL DEL CUSCO","ÁREA DE SEGURIDAD","Jefe de Área de Seguridad","F1","aeroportuario",1]
[null,"TOTAL",null,null,null,null,null,{"$f":"+SUM(H38:H78)","v":44}]
[]
[]
[null,null,"(Expresado en soles)"]
[null,null,"DETALLE","Cantidad de pesonal agregado a partir del 2025",null,"Gasto de personal adicional"]
[null,null,null,null,null,2025,2026,2027]
[null,null,"Necesidades-GCAP",39,null,3407080,3407080,3407080]
[null,null,"Necesidades - GAI del Cusco",45,null,377489,377489,377489]
[null,null,"TOTAL",{"$f":"SUM(D85:D86)","v":84},null,{"$f":"SUM(F85:F86)","v":3784569},{"$f":"SUM(G85:G86)","v":3784569},3784569]

{"sheet":"5.CAPEX","index":15,"n_rows":106,"n_cols":9,"rows_kept":106,"cut":false,"hidden":false,"merged":[[27,1,28,1],[27,2,28,2],[8,1,9,1],[8,2,9,2],[26,1,26,2],[96,1,97,1],[96,2,96,5],[42,1,43,1],[42,2,42,5],[59,1,60,1],[59,2,59,5],[81,1,82,1],[81,2,81,5]]}
[]
["5. Gastos de Capital - CAPEX Total",null,null,null,null,null,null,null,"Índice"]
[]
["5.1. Activos existentes e inversiones proyectadas"]
[]
[null,"A. Activos existentes "]
[]
[null,"Activos Existentes Por categoria- (Expresado en dólares)"]
[null,"Tipo de activo","Valor Neto activos 2024"]
[]
[null,"A. Aeroportuario",{"$f":"SUM(C12:C17)","v":31130006.07225449}]
[null,"Concesiones, licencias y otros derechos",{"$f":"+'5.1.ACTIVO INCIAL'!C34-'5.1.ACTIVO INCIAL'!E34-'5.1.ACTIVO INCIAL'!C91","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+'5.1.ACTIVO INCIAL'!C35-'5.1.ACTIVO INCIAL'!E35-'5.1.ACTIVO INCIAL'!C92","v":24762678.06227462}]
[null,"Maquinaria y Equipo",{"$f":"+'5.1.ACTIVO INCIAL'!C36-'5.1.ACTIVO INCIAL'!E36-'5.1.ACTIVO INCIAL'!C93","v":81283.129768641855}]
[null,"Otros",{"$f":"+'5.1.ACTIVO INCIAL'!C37-'5.1.ACTIVO INCIAL'!E37-'5.1.ACTIVO INCIAL'!C94","v":6286044.8802112257}]
[null,"Intangible",{"$f":"+'5.1.ACTIVO INCIAL'!C38-'5.1.ACTIVO INCIAL'!E38-'5.1.ACTIVO INCIAL'!C95","v":0}]
[null,"Terrenos",{"$f":"+'5.1.ACTIVO INCIAL'!C39-'5.1.ACTIVO INCIAL'!E39-'5.1.ACTIVO INCIAL'!C96","v":0}]
[null,"B. Aeronavegación/Aeroportuarios (Mixto)",{"$f":"SUM(C19:C24)","v":27907435.958347678}]
[null,"Concesiones, licencias y otros derechos",{"$f":"+'5.1.ACTIVO INCIAL'!C41-'5.1.ACTIVO INCIAL'!E41-'5.1.ACTIVO INCIAL'!C98","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+'5.1.ACTIVO INCIAL'!C42-'5.1.ACTIVO INCIAL'!E42-'5.1.ACTIVO INCIAL'!C99","v":147004.56995638771}]
[null,"Maquinaria y Equipo",{"$f":"+'5.1.ACTIVO INCIAL'!C43-'5.1.ACTIVO INCIAL'!E43-'5.1.ACTIVO INCIAL'!C100","v":7281.3924541268061}]
[null,"Otros",{"$f":"+'5.1.ACTIVO INCIAL'!C44-'5.1.ACTIVO INCIAL'!E44-'5.1.ACTIVO INCIAL'!C101","v":72094.124094533428}]
[null,"Intangible",{"$f":"+'5.1.ACTIVO INCIAL'!C45-'5.1.ACTIVO INCIAL'!E45-'5.1.ACTIVO INCIAL'!C102","v":14345.045046959283}]
[null,"Terrenos",{"$f":"+'5.1.ACTIVO INCIAL'!C46-'5.1.ACTIVO INCIAL'!E46-'5.1.ACTIVO INCIAL'!C103","v":27666710.826795671}]
[null,"Total general",{"$f":"C11+C18","v":59037442.030602172}]
[]
[null,"Activos Existentes Por categoria Asignado a servicios Aeroportuarios- sin considerar las inversiones 2024 (Expresado en dólares) "]
[null,"Tipo de activo","Valor Neto activos 2024"]
[]
[null,"Total asignado a servicios Aeroportuarios"]
[null,"Concesiones, licencias y otros derechos",{"$f":"+C12+C19","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+C13+C20","v":24909682.632231008}]
[null,"Maquinaria y Equipo",{"$f":"+C14+C21","v":88564.522222768661}]
[null,"Otros",6358139.0043057594]
[null,"Intangible",14345.045046959283]
[null,"Terrenos",27666710.826795671]
[null,"Total general",{"$f":"+SUM(C31:C36)","v":59037442.030602165}]
[]
[]
[null,"B. Inversiones Proyectadas "]
[]
[null,"Inversiones Proyectadas por categoria- (Expresado en dólares)"]
[null,"Tipo de activo","Inversiones Proyectadas activos"]
[null,null,2024,2025,2026,2027]
[null,"Total asignado a servicios Aeroportuarios"]
[null,"Concesiones, licencias y otros derechos",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G119","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H119","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I119","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J119","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G120","v":420585.67639257287},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H120","v":845198.86048652988},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I120","v":627620.95033148897},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J120","v":1166479.6478328481}]
[null,"Maquinaria y Equipo",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G121","v":310432.89124668436},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H121","v":239970.90943627004},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I121","v":492812.06894934853},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J121","v":429545.68327144656}]
[null,"Otros",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G122","v":638411.93633952248},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H122","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I122","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J122","v":192276.86502739257}]
[null,"Intangible",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G123","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H123","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I123","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J123","v":0}]
[null,"Terrenos",{"$f":"+'5.3_INVERS.PROGRAMADAS'!G124","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H124","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I124","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!J124","v":0}]
[null,"Total",{"$f":"+SUM(C46:C51)","v":1369430.5039787798},{"$f":"+SUM(D46:D51)","v":1085169.7699227999},{"$f":"+SUM(E46:E51)","v":1120433.0192808374},1788302.1961316871]
[]
[]
["5.2. Depreciación y amortización de activos existentes e inversiones proyectadas"]
[]
[null,"A. Depreciación de Activos base 2024:"]
[]
[null,"(Expresado en Dolares)"]
[null,"Tipo de activo","Depreciacion Proyectada activo Base 2024"]
[null,null,null,2025,2026,2027]
[null,"A. Aeroportuario",null,{"$f":"SUM(D63:D68)","v":2886581.556338761},2777337.6865538605,2653617.6318810629]
[null,"Concesiones, licencias y otros derechos",null,{"$f":"+'5.1.ACTIVO INCIAL'!F34-'5.1.ACTIVO INCIAL'!F91","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!G34-'5.1.ACTIVO INCIAL'!G91","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!H34-'5.1.ACTIVO INCIAL'!H91","v":0}]
[null,"Edificaciones y construcciones",null,{"$f":"+'5.1.ACTIVO INCIAL'!F35-'5.1.ACTIVO INCIAL'!F92","v":1514795.4601958042},{"$f":"+'5.1.ACTIVO INCIAL'!G35-'5.1.ACTIVO INCIAL'!G92","v":1468868.8767125094},{"$f":"+'5.1.ACTIVO INCIAL'!H35-'5.1.ACTIVO INCIAL'!H92","v":1427412.236678787}]
[null,"Maquinaria y Equipo",null,{"$f":"+'5.1.ACTIVO INCIAL'!F36-'5.1.ACTIVO INCIAL'!F93","v":57904.772888662628},{"$f":"+'5.1.ACTIVO INCIAL'!G36-'5.1.ACTIVO INCIAL'!G93","v":22565.394697477634},{"$f":"+'5.1.ACTIVO INCIAL'!H36-'5.1.ACTIVO INCIAL'!H93","v":-63.918066783444829}]
[null,"Otros",null,{"$f":"+'5.1.ACTIVO INCIAL'!F37-'5.1.ACTIVO INCIAL'!F94","v":1313881.323254294},{"$f":"+'5.1.ACTIVO INCIAL'!G37-'5.1.ACTIVO INCIAL'!G94","v":1285903.4151438735},{"$f":"+'5.1.ACTIVO INCIAL'!H37-'5.1.ACTIVO INCIAL'!H94","v":1226269.3132690589}]
[null,"Intangible",null,{"$f":"+'5.1.ACTIVO INCIAL'!F38-'5.1.ACTIVO INCIAL'!F95","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!G38-'5.1.ACTIVO INCIAL'!G95","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!H38-'5.1.ACTIVO INCIAL'!H95","v":0}]
[null,"Terrenos",null,{"$f":"+'5.1.ACTIVO INCIAL'!F39-'5.1.ACTIVO INCIAL'!F96","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!G39-'5.1.ACTIVO INCIAL'!G96","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!H39-'5.1.ACTIVO INCIAL'!H96","v":0}]
[null,"B. Aeronavegación/Aeroportuarios (Mixto)",null,{"$f":"SUM(D70:D75)","v":36855.023999251382},31263.982988586817,22574.448771578656]
[null,"Concesiones, licencias y otros derechos",null,{"$f":"+'5.1.ACTIVO INCIAL'!F41-'5.1.ACTIVO INCIAL'!F98","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!G41-'5.1.ACTIVO INCIAL'!G98","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!H41-'5.1.ACTIVO INCIAL'!H98","v":0}]
[null,"Edificaciones y construcciones",null,{"$f":"+'5.1.ACTIVO INCIAL'!F42-'5.1.ACTIVO INCIAL'!F99","v":6702.1273824327309},{"$f":"+'5.1.ACTIVO INCIAL'!G42-'5.1.ACTIVO INCIAL'!G99","v":6703.4606241691008},{"$f":"+'5.1.ACTIVO INCIAL'!H42-'5.1.ACTIVO INCIAL'!H99","v":6708.624502892796}]
[null,"Maquinaria y Equipo",null,{"$f":"+'5.1.ACTIVO INCIAL'!F43-'5.1.ACTIVO INCIAL'!F100","v":4634.0213015317486},{"$f":"+'5.1.ACTIVO INCIAL'!G43-'5.1.ACTIVO INCIAL'!G100","v":2085.0366290335528},{"$f":"+'5.1.ACTIVO INCIAL'!H43-'5.1.ACTIVO INCIAL'!H100","v":-53.963741911031462}]
[null,"Otros",null,{"$f":"+'5.1.ACTIVO INCIAL'!F44-'5.1.ACTIVO INCIAL'!F101","v":22717.585426490459},{"$f":"+'5.1.ACTIVO INCIAL'!G44-'5.1.ACTIVO INCIAL'!G101","v":19673.638591199655},{"$f":"+'5.1.ACTIVO INCIAL'!H44-'5.1.ACTIVO INCIAL'!H101","v":13115.782518707205}]
[null,"Intangible",null,{"$f":"+'5.1.ACTIVO INCIAL'!F45-'5.1.ACTIVO INCIAL'!F102","v":2801.2898887964384},{"$f":"+'5.1.ACTIVO INCIAL'!G45-'5.1.ACTIVO INCIAL'!G102","v":2801.8471441845118},{"$f":"+'5.1.ACTIVO INCIAL'!H45-'5.1.ACTIVO INCIAL'!H102","v":2804.0054918896858}]
[null,"Terrenos",null,{"$f":"+'5.1.ACTIVO INCIAL'!F46-'5.1.ACTIVO INCIAL'!F103","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!G46-'5.1.ACTIVO INCIAL'!G103","v":0},{"$f":"+'5.1.ACTIVO INCIAL'!H46-'5.1.ACTIVO INCIAL'!H103","v":0}]
[null,"Total",null,{"$f":"+D69+D62","v":2923436.5803380124},{"$f":"+E69+E62","v":2808601.6695424472},2676192.0806526416]
[]
[]
[null,"B. Depreciación de Activos 20205-2027(Inversiones proyectadas), por categoria:"]
[]
[null,"(Expresado en Dolares)"]
[null,"Tipo de activo","Depreciacion Proyectada Activos 20205-2027\n(Inversiones proyectadas)"]
[null,null,2024,2025,2026,2027]
[null,"Total asignado a servicios Aeroportuarios"]
[null,"Concesiones, licencias y otros derechos",null,{"$f":"+'5.3_INVERS.PROGRAMADAS'!G23+'5.3_INVERS.PROGRAMADAS'!G47+'5.3_INVERS.PROGRAMADAS'!G68+'5.3_INVERS.PROGRAMADAS'!G88","v":21029.283819628647},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H23+'5.3_INVERS.PROGRAMADAS'!H47+'5.3_INVERS.PROGRAMADAS'!H68+'5.3_INVERS.PROGRAMADAS'!H88","v":63289.226843955141},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I23+'5.3_INVERS.PROGRAMADAS'!I47+'5.3_INVERS.PROGRAMADAS'!I68+'5.3_INVERS.PROGRAMADAS'!I88","v":94670.274360529584}]
[null,"Edificaciones y construcciones",null,{"$f":"+'5.3_INVERS.PROGRAMADAS'!G24+'5.3_INVERS.PROGRAMADAS'!G48+'5.3_INVERS.PROGRAMADAS'!G69+'5.3_INVERS.PROGRAMADAS'!G89","v":31043.289124668438},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H24+'5.3_INVERS.PROGRAMADAS'!H48+'5.3_INVERS.PROGRAMADAS'!H69+'5.3_INVERS.PROGRAMADAS'!H89","v":55040.380068295446},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I24+'5.3_INVERS.PROGRAMADAS'!I48+'5.3_INVERS.PROGRAMADAS'!I69+'5.3_INVERS.PROGRAMADAS'!I89","v":104321.58696323031}]
[null,"Maquinaria y Equipo",null,{"$f":"+'5.3_INVERS.PROGRAMADAS'!G25+'5.3_INVERS.PROGRAMADAS'!G49+'5.3_INVERS.PROGRAMADAS'!G70+'5.3_INVERS.PROGRAMADAS'!G90","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!H25+'5.3_INVERS.PROGRAMADAS'!H49+'5.3_INVERS.PROGRAMADAS'!H70+'5.3_INVERS.PROGRAMADAS'!H90","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I25+'5.3_INVERS.PROGRAMADAS'!I49+'5.3_INVERS.PROGRAMADAS'!I70+'5.3_INVERS.PROGRAMADAS'!I90","v":0}]
[null,"Otros",null,{"$f":"+SUM('5.3_INVERS.PROGRAMADAS'!G25:G29)+SUM('5.3_INVERS.PROGRAMADAS'!G50:G53)+SUM('5.3_INVERS.PROGRAMADAS'!G71:G74)+SUM('5.3_INVERS.PROGRAMADAS'!G91:G94)","v":104020.02652519895},{"$f":"+SUM('5.3_INVERS.PROGRAMADAS'!H25:H29)+SUM('5.3_INVERS.PROGRAMADAS'!H50:H53)+SUM('5.3_INVERS.PROGRAMADAS'!H71:H74)+SUM('5.3_INVERS.PROGRAMADAS'!H91:H94)","v":104020.02652519895},{"$f":"+SUM('5.3_INVERS.PROGRAMADAS'!I25:I29)+SUM('5.3_INVERS.PROGRAMADAS'!I50:I53)+SUM('5.3_INVERS.PROGRAMADAS'!I71:I74)+SUM('5.3_INVERS.PROGRAMADAS'!I91:I94)","v":104020.02652519895}]
[null,"Intangible",null,null,{"$f":"+'5.3_INVERS.PROGRAMADAS'!H54+'5.3_INVERS.PROGRAMADAS'!H75+'5.3_INVERS.PROGRAMADAS'!H95","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I54+'5.3_INVERS.PROGRAMADAS'!I75+'5.3_INVERS.PROGRAMADAS'!I95","v":0}]
[null,"Terrenos",null,null,{"$f":"+'5.3_INVERS.PROGRAMADAS'!H55+'5.3_INVERS.PROGRAMADAS'!H76+'5.3_INVERS.PROGRAMADAS'!H96","v":0},{"$f":"+'5.3_INVERS.PROGRAMADAS'!I55+'5.3_INVERS.PROGRAMADAS'!I76+'5.3_INVERS.PROGRAMADAS'!I96","v":0}]
[null,"Total",{"$f":"+SUM(C85:C90)","v":0},{"$f":"+SUM(D85:D90)","v":156092.59946949602},{"$f":"+SUM(E85:E90)","v":222349.63343744952},303011.88784895884]
[]
[]
[null,"C. Total de Depreciación por Categoria:"]
[]
[null,"(Expresado en Dolares)"]
[null,"Tipo de activo","Depreciacion Proyectada Total"]
[null,null,2024,2025,2026,2027]
[null,"Total asignado a servicios Aeroportuarios"]
[null,"Concesiones, licencias y otros derechos",null,{"$f":"+D63+D70+D85","v":21029.283819628647},{"$f":"+E63+E70+E85","v":63289.226843955141},94670.274360529584]
[null,"Edificaciones y construcciones",null,{"$f":"+D64+D71+D86","v":1552540.8767029054},1530612.7174049739,1538442.4481449102]
[null,"Maquinaria y Equipo",null,62538.794190194378,24650.431326511185,-117.88180869447629]
[null,"Otros",null,1440618.9352059835,1409597.0802602721,1343405.1223129651]
[null,"Intangible",null,2801.2898887964384,2801.8471441845118,2804.0054918896858]
[null,"Terrenos",null,0,0,0]
[null,"Total",{"$f":"+SUM(C100:C105)","v":0},{"$f":"+SUM(D100:D105)","v":3079529.1798075084},{"$f":"+SUM(E100:E105)","v":3030951.3029798968},{"$f":"+SUM(F100:F105)","v":2979203.9685016}]

{"sheet":"5.1.ACTIVO INCIAL","index":16,"n_rows":116,"n_cols":9,"rows_kept":116,"cut":false,"hidden":false,"merged":[[9,14,10,14],[9,15,10,15],[30,1,31,1],[30,2,31,2],[30,3,30,7],[9,1,10,1],[9,2,10,2],[9,12,10,12],[9,3,9,7],[9,13,10,13],[51,1,52,1],[51,2,52,2],[51,3,51,7],[67,3,67,7],[107,1,108,1],[107,2,108,2],[107,3,107,7],[67,1,68,1],[67,2,68,2],[87,1,88,1],[87,2,88,2],[87,3,87,7]]}
[]
["5.1 Activos Fijos Base (Existentes) al 2023",null,null,null,null,null,null,null,"Índice"]
[]
["5.1.1. Activos Fijos Base Contabilidad Regulatoria"]
[]
[null,null,2023,2023,2024,2025,2026,2027]
[null,"Tipo de cambio real",{"$f":"+D7","v":3.760094901449063},{"$f":"+SupuestosGenerales!$I$16","v":3.760094901449063},{"$f":"+SupuestosGenerales!$J$16","v":3.8076408180326697},{"$f":"+SupuestosGenerales!$K$16","v":3.841398936624643},{"$f":"+SupuestosGenerales!$L$16","v":3.8406349262611168},{"$f":"+SupuestosGenerales!$M$16","v":3.8376786461812511}]
[]
[null,"Por categoria-(Expresado en soles)"]
[null,"Tipo de activo","Valor Neto activos 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
["AEROPORTUARIO","A. Aeroportuario",{"$f":"SUM(C13:C18)","v":128453272.37000009},16610118.860000029,11440127.150000026,11098933.390000023,10677162.190000007,10194153.790000014]
["SI","Concesiones, licencias y otros derechos",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B13)","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":98983272.459999993},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":10769746.300000001},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":5947519.459999999},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":5818933.669999999},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":5641389.1099999985},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B14)","v":5477949.459999999}]
[null,"Maquinaria y Equipo",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":568854.26000000047},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":556282.72999999963},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":244241.03999999983},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":224638.41000000009},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":88868.52},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B15)","v":1957.7799999999868}]
[null,"Otros",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":28901145.650000088},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":5284089.830000028},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":5248366.6500000274},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":5055361.3100000238},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":4946904.5600000089},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B16)","v":4714246.5500000138}]
[null,"Intangible",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B17)","v":0}]
[null,"Terrenos",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AN:AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$12,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$13,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B18)","v":0}]
["AERONAVEGACIÓN/AEROPORTUARIO","B. Aeronavegación/Aeroportuarios (Mixto)",{"$f":"SUM(C20:C25)","v":105101265.58169998},229891.9169999997,152462.4469999999,143184.77699999991,121683.47199999995,88243.406999999977]
["SI","Concesiones, licencias y otros derechos",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B20)","v":0}]
[null,"Edificaciones y construcciones",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":578175.19499999995},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":25745.544999999995},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":25745.544999999995},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":25745.544999999995},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":25745.544999999995},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B21)","v":25745.544999999995}]
[null,"Maquinaria y Equipo",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":59343.700000000048},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":96441.939999999755},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":24509.670000000002},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":18577.260000000002},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":8784.0000000000073},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B22)","v":569.03999999999837}]
[null,"Otros",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":369723.13499999908},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":96943.559999999925},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":91446.359999999899},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":88101.099999999933},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":76393.054999999949},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B23)","v":51167.949999999983}]
[null,"Intangible",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":64565.23199999996},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":10760.872000000003},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":10760.872000000003},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":10760.872000000003},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":10760.872000000003},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B24)","v":10760.872000000003}]
[null,"Terrenos",{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AM:$AM,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":104029458.31969999},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!$AN:$AN,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AP:AP,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AQ:AQ,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AR:AR,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":0},{"$f":"+SUMIFS('5.2.BASE ACTIV.'!AS:AS,'5.2.BASE ACTIV.'!$G:$G,'5.1.ACTIVO INCIAL'!$A$19,'5.2.BASE ACTIV.'!$F:$F,'5.1.ACTIVO INCIAL'!$A$20,'5.2.BASE ACTIV.'!$K:$K,'5.1.ACTIVO INCIAL'!$B25)","v":0}]
[null,"Total general",{"$f":"C12+C19","v":233554537.95170009},16840010.777000029,11592589.597000027,11242118.167000024,10798845.662000006,10282397.197000014]
[]
[]
[]
[null,"Por categoria- (Expresado en dólares)"]
[null,"Tipo de activo","Valor Neto activos 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
[null,"A. Aeroportuario",{"$f":"SUM(C34:C39)","v":34162242.107372567},4417473.3072824385,3004518.4660854926,2889294.6484106709,2780051.3183361311,2656333.3540560734]
[null,"Concesiones, licencias y otros derechos",{"$f":"+C13/C$7","v":0},{"$f":"+D13/D$7","v":0},0,0,0,0]
[null,"Edificaciones y construcciones",{"$f":"+C14/C$7","v":26324673.992098946},2864221.9364861143,1561995.9298243264,1514795.4601958042,1468868.8767125094,1427412.236678787]
[null,"Maquinaria y Equipo",{"$f":"+C15/C$7","v":151287.20814487309},147943.8005103594,64144.978917994209,58478.281924393188,23139.017820294128,510.14693529592682]
[null,"Otros",{"$f":"+C16/C$7","v":7686280.9071287494},1405307.570285965,1378377.5573431717,1316020.9062904734,1288043.4238033274,1228410.9704419903]
[null,"Intangible",{"$f":"+C17/C$7","v":0},0,0,0,0,0]
[null,"Terrenos",{"$f":"+C18/C$7","v":0},0,0,0,0,0]
[null,"B. Aeronavegación/Aeroportuarios (Mixto)",{"$f":"SUM(C41:C46)","v":27951758.755130392},61139.924131011714,40041.184104853179,37274.123141662916,31683.165501611373,22993.954193587342]
[null,"Concesiones, licencias y otros derechos",{"$f":"+C20/C$7","v":0},{"$f":"+D20/D$7","v":0},0,0,0,0]
[null,"Edificaciones y construcciones",{"$f":"+C21/C$7","v":153766.11765229201},6847.046597169181,{"$f":"+E21/E$7","v":6761.547695904309},6702.1273824327309,6703.4606241691008,6708.624502892796]
[null,"Maquinaria y Equipo",{"$f":"+C22/C$7","v":15782.50058984687},25648.804758314218,6436.9700744682232,4836.0663150293503,2287.1218349699507,148.27713637936608]
[null,"Otros",{"$f":"+C23/C$7","v":98328.139233271853},25782.210965643415,24016.540522130541,22934.639555404399,19890.73589828781,13333.047062425496]
[null,"Intangible",{"$f":"+C24/C$7","v":17171.17085930939},2861.8618098849006,2826.1258123501066,2801.2898887964384,2801.8471441845118,2804.0054918896858]
[null,"Terrenos",{"$f":"+C25/C$7","v":27666710.826795671},0,0,0,0,0]
[null,"Total general",{"$f":"C33+C40","v":62114000.862502962},4478613.2314134501,3044559.6501903459,2926568.7715523336,2811734.4838377424,2679327.3082496608]
[]
[]
[]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Valor Neto activos 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C55:C60)","v":62114000.862502962},4478613.2314134501,3044559.6501903455,2926568.7715523336,2811734.4838377424,2679327.3082496603]
[null,"Concesiones, licencias y otros derechos",{"$f":"+C34+C41","v":0},{"$f":"+D34+D41","v":0},0,0,0,0]
[null,"Edificaciones y construcciones",{"$f":"+C35+C42","v":26478440.109751239},2871068.9830832835,1568757.4775202307,1521497.5875782371,1475572.3373366785,1434120.8611816799]
[null,"Maquinaria y Equipo",167069.70873471996,173592.60526867362,70581.948992462436,63314.348239422536,25426.13965526408,658.42407167529291]
[null,"Otros",7784609.046362021,1431089.7812516084,1402394.0978653021,1338955.5458458778,1307934.1597016151,1241744.0175044157]
[null,"Intangible",17171.17085930939,2861.8618098849006,2826.1258123501066,2801.2898887964384,2801.8471441845118,2804.0054918896858]
[null,"Terrenos",27666710.826795671,0,0,0,0,0]
[]
[]
[null,null,{"$f":"+C33-E33-C90","v":31130006.072254486}]
["5.1.2. Activos de Ajuste por Conciliación  de Inventario"]
[]
[]
[null,"Total -(Expresado en soles)"]
[null,"Tipo de activo","Valor Neto activos faltantes 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
[null,"A. Aeroportuario",{"$f":"SUM(C71:C76)","v":104220.69000000002}]
[null,"Concesiones, licencias y otros derechos"]
[null,"Edificaciones y construcciones"]
[null,"Maquinaria y Equipo",22030.77,null,{"$f":"+C73*10%","v":2203.0770000000002},{"$f":"+E73","v":2203.0770000000002},{"$f":"+F73","v":2203.0770000000002},2203.0770000000002]
[null,"Otros",82189.920000000013,null,{"$f":"+C74*10%","v":8218.992000000002},{"$f":"+E74","v":8218.992000000002},{"$f":"+F74","v":8218.992000000002},8218.992000000002]
[null,"Intangible"]
[null,"Terrenos"]
[null,"B. Aeronavegación/Aeroportuarios (Mixto)",{"$f":"SUM(C78:C83)","v":16099.27}]
[null,"Concesiones, licencias y otros derechos"]
[null,"Edificaciones y construcciones"]
[null,"Maquinaria y Equipo",{"$f":"15522.71/2","v":7761.3549999999996},null,{"$f":"+C80*10%","v":776.13549999999998},{"$f":"+E80","v":776.13549999999998},{"$f":"+F80","v":776.13549999999998},776.13549999999998]
[null,"Otros",{"$f":"16675.83/2","v":8337.9150000000009},null,{"$f":"+C81*10%","v":833.79150000000016},{"$f":"+E81","v":833.79150000000016},{"$f":"+F81","v":833.79150000000016},833.79150000000016]
[null,"Intangible"]
[null,"Terrenos"]
[]
[]
[]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Valor Neto activos faltantes 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
[null,"A. Aeroportuario",{"$f":"SUM(C91:C96)","v":27717.569032588915}]
[null,"Concesiones, licencias y otros derechos"]
[null,"Edificaciones y construcciones"]
[null,"Maquinaria y Equipo",{"$f":"+C73/C$7","v":5859.099458237024},{"$f":"+E93","v":578.5937028425609},{"$f":"+E73/E$7","v":578.5937028425609},573.50903573056064,573.62312281649486,574.06500207937165]
[null,"Otros",{"$f":"+C74/C$7","v":21858.46957435189},{"$f":"+E94","v":2158.552340618774},2158.552340618774,2139.583036179486,2140.0086594539316,2141.6571729314683]
[null,"Intangible"]
[null,"Terrenos"]
[null,"B. Aeronavegación/Aeroportuarios (Mixto)",{"$f":"SUM(C98:C103)","v":4281.612677859719}]
[null,"Concesiones, licencias y otros derechos"]
[null,"Edificaciones y construcciones"]
[null,"Maquinaria y Equipo",{"$f":"+C80/C$7","v":2064.1380612518406},{"$f":"+E100","v":203.83632204074684},{"$f":"+E80/E$7","v":203.83632204074684},202.04501349760201,202.08520593639784,202.24087829039755]
[null,"Otros",{"$f":"+C81/C$7","v":2217.4746166078789},{"$f":"+E101","v":218.97850659947574},218.97850659947574,217.05412891394073,217.0973070881542,217.26454371829149]
[null,"Intangible"]
[null,"Terrenos"]
[]
[]
[]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Valor Neto activos 2023","Depreciación activos"]
[null,null,null,2023,2024,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C111:C116)","v":31999.181710448633},2948.553457781446,2948.553457781446,2922.6416431158182,2923.2230387827026,2925.4748860151849]
[null,"Concesiones, licencias y otros derechos",{"$f":"+C91+C98","v":0},{"$f":"+D91+D98*0.5","v":0},0,0,0,0]
[null,"Edificaciones y construcciones",{"$f":"+C92+C99","v":0},{"$f":"+D92+D99*0.5","v":0},0,0,0,0]
[null,"Maquinaria y Equipo",7923.2375194888646,680.51186386293432,680.51186386293432,674.53154247936163,674.66572578469379,675.18544122457047]
[null,"Otros",24075.94419095977,2268.0415939185118,2268.0415939185118,2248.1101006364565,2248.5573129980089,2250.2894447906142]
[null,"Intangible",0,0,0,0,0,0]
[null,"Terrenos",0,0,0,0,0,0]

{"sheet":"5.2.BASE ACTIV.","index":17,"n_rows":36073,"n_cols":45,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,"Formato 12:  ",null,"Detalle de activos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concesiones, licencias y otros derechos"]
[null,"Periodo:",null,"Al 31 de diciembre del 2023",null,null,null,"TERRENOS","Terrenos","Índice"]
[null,"Moneda:",null,"(Expresado en Soles)",null,null,null,"EDIFICACIONES Y CONSTRUCCIONES","Edificaciones y construcciones"]
[null,null,null,null,null,null,null,"MAQUINARIAS Y EQUIPOS","Maquinaria y Equipo"]
[null,null,null,null,null,null,null,"OTROS","Otros"]
[null,null,null,null,null,null,null,"MUEBLES Y ENSERES","Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,"Diferencia"]
[null,null,null,null,null,null,null,"EQUIPOS DE INFORMATICA","Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldos Data plana",1562186313.1000733,null,null,null,null,871412551.29999542,57781837.579998426,null,null,133070.34,6981959.4000000264,625876894.48007953]
[null,null,null,null,null,null,null,"VEHICULOS","Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,X11:X36067)","v":1591153344.9898913},{"$f":"+SUBTOTAL(9,Y11:Y36067)","v":0},0,null,null,936309418.62003136,61506591.25000082,null,0,{"$f":"+SUBTOTAL(9,AG11:AG36067)","v":28665.030000000002},0,{"$f":"+SUBTOTAL(9,AI11:AI36067)","v":593308670.09002733}]
[]
[null,"CTA","Cuenta","Aeropuerto","Grupo de Aeropuerto","Base Aeroportuaria","Uso del activo","Nombre del Activo","Descripción del Producto","Tipo de asignación","Clasificación del Activo desagregado_2","Clasificación del Activo","CÓDIGO RELACIONADO CON EL ACTIVO FIJO","LOCALIDAD","LOCALIDAD \nDESCRIPCION","Estado","¿Se toma en Cuenta en  los Estados Financieros Auditados?","¿Se toma en Cuenta en los Estados Regulatorios?","Fecha de  Adquisición ","Fecha de Inicio de Operaciones","Fecha de Reconocimiento del Activo","Válido de:","Válido hasta:","Valor Base (de Adquisión)","Fecha de Revaluación","Valor de Revaluación","SALDO INICIAL\nal 01.01.2023","ADQUISICIONES ADICIONES","Depreciación/ Amortización Acumulada al Ejercicio Previo 12.2022","Depreciación del Presente Ejercicio 2023","MEJORAS","bajas","ajustes","deterioro anterior y del ejercicio","Valor Neto del Activo en el Ejercicio al 31.12.2023","comprobacion del valor neto","Clasificación del Activo desagregado","Driver Aeroportuario","Valor Neto del Activoa asignado a aeroportuario el Ejercicio al 31.12.2023","Depreciación + deterioro del ejercicio asignada a aeroportuario","Depreciación:",2024,2025,2026,2027]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CALLAO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000001-1","001","Callao","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,20572005.460000001,null,null,20572005.460000001,null,0,0,null,0,0,0,20572005.460000001,null,"TERRENOS",0.66999999999999993,{"$f":"IF(AI11<0.1,0,AI11)*AL11","v":13783243.658199999},{"$f":"+IF(AD11<0.1,0,AD11)*AL11","v":0},null,{"$f":"+IF($AM11<=0,0,IF(($AM11-SUM($AO11:AO11))<$AN11,$AM11-SUM($AO11:AO11),IF(SUM($AO11:AO11)<$AM11,$AN11,0)))","v":0},{"$f":"+IF($AM11<=0,0,IF(($AM11-SUM($AO11:AP11))<$AN11,$AM11-SUM($AO11:AP11),IF(SUM($AO11:AP11)<$AM11,$AN11,0)))","v":0},{"$f":"+IF($AM11<=0,0,IF(($AM11-SUM($AO11:AQ11))<$AN11,$AM11-SUM($AO11:AQ11),IF(SUM($AO11:AQ11)<$AM11,$AN11,0)))","v":0},{"$f":"+IF($AM11<=0,0,IF(($AM11-SUM($AO11:AR11))<$AN11,$AM11-SUM($AO11:AR11),IF(SUM($AO11:AR11)<$AM11,$AN11,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CALLAO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000001-2","001","Callao","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,21227574.210000001,null,null,21227574.210000001,null,0,0,null,0,0,0,21227574.210000001,null,"TERRENOS",0.66999999999999993,{"$f":"IF(AI12<0.1,0,AI12)*AL12","v":14222474.720699999},{"$f":"+AD12*AL12","v":0},null,{"$f":"+IF($AM12<=0,0,IF(($AM12-SUM($AO12:AO12))<$AN12,$AM12-SUM($AO12:AO12),IF(SUM($AO12:AO12)<$AM12,$AN12,0)))","v":0},{"$f":"+IF($AM12<=0,0,IF(($AM12-SUM($AO12:AP12))<$AN12,$AM12-SUM($AO12:AP12),IF(SUM($AO12:AP12)<$AM12,$AN12,0)))","v":0},{"$f":"+IF($AM12<=0,0,IF(($AM12-SUM($AO12:AQ12))<$AN12,$AM12-SUM($AO12:AQ12),IF(SUM($AO12:AQ12)<$AM12,$AN12,0)))","v":0},{"$f":"+IF($AM12<=0,0,IF(($AM12-SUM($AO12:AR12))<$AN12,$AM12-SUM($AO12:AR12),IF(SUM($AO12:AR12)<$AM12,$AN12,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","LAS SALINAS - HUACHO","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,70326.13,null,null,null,null,0,0,null,0,0,0,70326.13,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM13<=0,0,IF(($AM13-SUM($AO13:AO13))<$AN13,$AM13-SUM($AO13:AO13),IF(SUM($AO13:AO13)<$AM13,$AN13,0)))","v":0},{"$f":"+IF($AM13<=0,0,IF(($AM13-SUM($AO13:AP13))<$AN13,$AM13-SUM($AO13:AP13),IF(SUM($AO13:AP13)<$AM13,$AN13,0)))","v":0},{"$f":"+IF($AM13<=0,0,IF(($AM13-SUM($AO13:AQ13))<$AN13,$AM13-SUM($AO13:AQ13),IF(SUM($AO13:AQ13)<$AM13,$AN13,0)))","v":0},{"$f":"+IF($AM13<=0,0,IF(($AM13-SUM($AO13:AR13))<$AN13,$AM13-SUM($AO13:AR13),IF(SUM($AO13:AR13)<$AM13,$AN13,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MALA - BUJAMA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,514235.74,null,null,null,null,0,0,null,0,0,0,514235.74,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM14<=0,0,IF(($AM14-SUM($AO14:AO14))<$AN14,$AM14-SUM($AO14:AO14),IF(SUM($AO14:AO14)<$AM14,$AN14,0)))","v":0},{"$f":"+IF($AM14<=0,0,IF(($AM14-SUM($AO14:AP14))<$AN14,$AM14-SUM($AO14:AP14),IF(SUM($AO14:AP14)<$AM14,$AN14,0)))","v":0},{"$f":"+IF($AM14<=0,0,IF(($AM14-SUM($AO14:AQ14))<$AN14,$AM14-SUM($AO14:AQ14),IF(SUM($AO14:AQ14)<$AM14,$AN14,0)))","v":0},{"$f":"+IF($AM14<=0,0,IF(($AM14-SUM($AO14:AR14))<$AN14,$AM14-SUM($AO14:AR14),IF(SUM($AO14:AR14)<$AM14,$AN14,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","OYON","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,518837.1,null,null,null,null,0,0,null,0,0,0,518837.1,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM15<=0,0,IF(($AM15-SUM($AO15:AO15))<$AN15,$AM15-SUM($AO15:AO15),IF(SUM($AO15:AO15)<$AM15,$AN15,0)))","v":0},{"$f":"+IF($AM15<=0,0,IF(($AM15-SUM($AO15:AP15))<$AN15,$AM15-SUM($AO15:AP15),IF(SUM($AO15:AP15)<$AM15,$AN15,0)))","v":0},{"$f":"+IF($AM15<=0,0,IF(($AM15-SUM($AO15:AQ15))<$AN15,$AM15-SUM($AO15:AQ15),IF(SUM($AO15:AQ15)<$AM15,$AN15,0)))","v":0},{"$f":"+IF($AM15<=0,0,IF(($AM15-SUM($AO15:AR15))<$AN15,$AM15-SUM($AO15:AR15),IF(SUM($AO15:AR15)<$AM15,$AN15,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SURQUILLO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000005","001","Callao","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,371378.25,null,null,371378.25,null,0,0,null,0,0,0,371378.25,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM16<=0,0,IF(($AM16-SUM($AO16:AO16))<$AN16,$AM16-SUM($AO16:AO16),IF(SUM($AO16:AO16)<$AM16,$AN16,0)))","v":0},{"$f":"+IF($AM16<=0,0,IF(($AM16-SUM($AO16:AP16))<$AN16,$AM16-SUM($AO16:AP16),IF(SUM($AO16:AP16)<$AM16,$AN16,0)))","v":0},{"$f":"+IF($AM16<=0,0,IF(($AM16-SUM($AO16:AQ16))<$AN16,$AM16-SUM($AO16:AQ16),IF(SUM($AO16:AQ16)<$AM16,$AN16,0)))","v":0},{"$f":"+IF($AM16<=0,0,IF(($AM16-SUM($AO16:AR16))<$AN16,$AM16-SUM($AO16:AR16),IF(SUM($AO16:AR16)<$AM16,$AN16,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","VENTANILLA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,41687.71,null,null,null,null,0,0,null,0,0,0,41687.71,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM17<=0,0,IF(($AM17-SUM($AO17:AO17))<$AN17,$AM17-SUM($AO17:AO17),IF(SUM($AO17:AO17)<$AM17,$AN17,0)))","v":0},{"$f":"+IF($AM17<=0,0,IF(($AM17-SUM($AO17:AP17))<$AN17,$AM17-SUM($AO17:AP17),IF(SUM($AO17:AP17)<$AM17,$AN17,0)))","v":0},{"$f":"+IF($AM17<=0,0,IF(($AM17-SUM($AO17:AQ17))<$AN17,$AM17-SUM($AO17:AQ17),IF(SUM($AO17:AQ17)<$AM17,$AN17,0)))","v":0},{"$f":"+IF($AM17<=0,0,IF(($AM17-SUM($AO17:AR17))<$AN17,$AM17-SUM($AO17:AR17),IF(SUM($AO17:AR17)<$AM17,$AN17,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SAN ISIDRO","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,4736906.04,null,null,null,null,0,0,null,0,0,0,4736906.04,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM18<=0,0,IF(($AM18-SUM($AO18:AO18))<$AN18,$AM18-SUM($AO18:AO18),IF(SUM($AO18:AO18)<$AM18,$AN18,0)))","v":0},{"$f":"+IF($AM18<=0,0,IF(($AM18-SUM($AO18:AP18))<$AN18,$AM18-SUM($AO18:AP18),IF(SUM($AO18:AP18)<$AM18,$AN18,0)))","v":0},{"$f":"+IF($AM18<=0,0,IF(($AM18-SUM($AO18:AQ18))<$AN18,$AM18-SUM($AO18:AQ18),IF(SUM($AO18:AQ18)<$AM18,$AN18,0)))","v":0},{"$f":"+IF($AM18<=0,0,IF(($AM18-SUM($AO18:AR18))<$AN18,$AM18-SUM($AO18:AR18),IF(SUM($AO18:AR18)<$AM18,$AN18,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SAN ISIDRO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000008","007","San Isidro","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1102643,null,null,1102643,null,0,0,null,0,0,0,1102643,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM19<=0,0,IF(($AM19-SUM($AO19:AO19))<$AN19,$AM19-SUM($AO19:AO19),IF(SUM($AO19:AO19)<$AM19,$AN19,0)))","v":0},{"$f":"+IF($AM19<=0,0,IF(($AM19-SUM($AO19:AP19))<$AN19,$AM19-SUM($AO19:AP19),IF(SUM($AO19:AP19)<$AM19,$AN19,0)))","v":0},{"$f":"+IF($AM19<=0,0,IF(($AM19-SUM($AO19:AQ19))<$AN19,$AM19-SUM($AO19:AQ19),IF(SUM($AO19:AQ19)<$AM19,$AN19,0)))","v":0},{"$f":"+IF($AM19<=0,0,IF(($AM19-SUM($AO19:AR19))<$AN19,$AM19-SUM($AO19:AR19),IF(SUM($AO19:AR19)<$AM19,$AN19,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RODRIGUEZ DE MENDOZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000009-1","010","Rodriguez de Mendoza (Amazonas)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,478694.35,null,null,478694.35,null,0,0,null,0,0,0,478694.35,null,"TERRENOS",0.89,426037.97149999999,0,null,{"$f":"+IF($AM20<=0,0,IF(($AM20-SUM($AO20:AO20))<$AN20,$AM20-SUM($AO20:AO20),IF(SUM($AO20:AO20)<$AM20,$AN20,0)))","v":0},{"$f":"+IF($AM20<=0,0,IF(($AM20-SUM($AO20:AP20))<$AN20,$AM20-SUM($AO20:AP20),IF(SUM($AO20:AP20)<$AM20,$AN20,0)))","v":0},{"$f":"+IF($AM20<=0,0,IF(($AM20-SUM($AO20:AQ20))<$AN20,$AM20-SUM($AO20:AQ20),IF(SUM($AO20:AQ20)<$AM20,$AN20,0)))","v":0},{"$f":"+IF($AM20<=0,0,IF(($AM20-SUM($AO20:AR20))<$AN20,$AM20-SUM($AO20:AR20),IF(SUM($AO20:AR20)<$AM20,$AN20,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RODRIGUEZ DE MENDOZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000009-2","010","Rodriguez de Mendoza (Amazonas)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,879.46,null,null,879.46,null,0,0,null,0,0,0,879.46,null,"TERRENOS",0.89,782.71940000000006,0,null,{"$f":"+IF($AM21<=0,0,IF(($AM21-SUM($AO21:AO21))<$AN21,$AM21-SUM($AO21:AO21),IF(SUM($AO21:AO21)<$AM21,$AN21,0)))","v":0},{"$f":"+IF($AM21<=0,0,IF(($AM21-SUM($AO21:AP21))<$AN21,$AM21-SUM($AO21:AP21),IF(SUM($AO21:AP21)<$AM21,$AN21,0)))","v":0},{"$f":"+IF($AM21<=0,0,IF(($AM21-SUM($AO21:AQ21))<$AN21,$AM21-SUM($AO21:AQ21),IF(SUM($AO21:AQ21)<$AM21,$AN21,0)))","v":0},{"$f":"+IF($AM21<=0,0,IF(($AM21-SUM($AO21:AR21))<$AN21,$AM21-SUM($AO21:AR21),IF(SUM($AO21:AR21)<$AM21,$AN21,0)))","v":0}]
[null,331,3311111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","IQUITOS (TRANSMISORA - RECEPTORA)","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1219781.77,null,null,null,null,0,0,null,0,0,0,1219781.77,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM22<=0,0,IF(($AM22-SUM($AO22:AO22))<$AN22,$AM22-SUM($AO22:AO22),IF(SUM($AO22:AO22)<$AM22,$AN22,0)))","v":0},{"$f":"+IF($AM22<=0,0,IF(($AM22-SUM($AO22:AP22))<$AN22,$AM22-SUM($AO22:AP22),IF(SUM($AO22:AP22)<$AM22,$AN22,0)))","v":0},{"$f":"+IF($AM22<=0,0,IF(($AM22-SUM($AO22:AQ22))<$AN22,$AM22-SUM($AO22:AQ22),IF(SUM($AO22:AQ22)<$AM22,$AN22,0)))","v":0},{"$f":"+IF($AM22<=0,0,IF(($AM22-SUM($AO22:AR22))<$AN22,$AM22-SUM($AO22:AR22),IF(SUM($AO22:AR22)<$AM22,$AN22,0)))","v":0}]
[null,331,3311111,"9.LIMA","NO","NO","AERONAVEGACIÓN","VENTANILLA - CHILLON","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,592125.47,null,null,null,null,0,0,null,0,0,0,592125.47,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM23<=0,0,IF(($AM23-SUM($AO23:AO23))<$AN23,$AM23-SUM($AO23:AO23),IF(SUM($AO23:AO23)<$AM23,$AN23,0)))","v":0},{"$f":"+IF($AM23<=0,0,IF(($AM23-SUM($AO23:AP23))<$AN23,$AM23-SUM($AO23:AP23),IF(SUM($AO23:AP23)<$AM23,$AN23,0)))","v":0},{"$f":"+IF($AM23<=0,0,IF(($AM23-SUM($AO23:AQ23))<$AN23,$AM23-SUM($AO23:AQ23),IF(SUM($AO23:AQ23)<$AM23,$AN23,0)))","v":0},{"$f":"+IF($AM23<=0,0,IF(($AM23-SUM($AO23:AR23))<$AN23,$AM23-SUM($AO23:AR23),IF(SUM($AO23:AR23)<$AM23,$AN23,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JAEN","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000012-1","020","Jaen","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,390734.32,null,null,390734.32,null,0,0,null,0,0,0,390734.32,null,"TERRENOS",0.5,195367.16,0,null,{"$f":"+IF($AM24<=0,0,IF(($AM24-SUM($AO24:AO24))<$AN24,$AM24-SUM($AO24:AO24),IF(SUM($AO24:AO24)<$AM24,$AN24,0)))","v":0},{"$f":"+IF($AM24<=0,0,IF(($AM24-SUM($AO24:AP24))<$AN24,$AM24-SUM($AO24:AP24),IF(SUM($AO24:AP24)<$AM24,$AN24,0)))","v":0},{"$f":"+IF($AM24<=0,0,IF(($AM24-SUM($AO24:AQ24))<$AN24,$AM24-SUM($AO24:AQ24),IF(SUM($AO24:AQ24)<$AM24,$AN24,0)))","v":0},{"$f":"+IF($AM24<=0,0,IF(($AM24-SUM($AO24:AR24))<$AN24,$AM24-SUM($AO24:AR24),IF(SUM($AO24:AR24)<$AM24,$AN24,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JAEN","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000012-2","020","Jaen","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,3946.81,null,null,3946.81,null,0,0,null,0,0,0,3946.81,null,"TERRENOS",0.5,1973.405,0,null,{"$f":"+IF($AM25<=0,0,IF(($AM25-SUM($AO25:AO25))<$AN25,$AM25-SUM($AO25:AO25),IF(SUM($AO25:AO25)<$AM25,$AN25,0)))","v":0},{"$f":"+IF($AM25<=0,0,IF(($AM25-SUM($AO25:AP25))<$AN25,$AM25-SUM($AO25:AP25),IF(SUM($AO25:AP25)<$AM25,$AN25,0)))","v":0},{"$f":"+IF($AM25<=0,0,IF(($AM25-SUM($AO25:AQ25))<$AN25,$AM25-SUM($AO25:AQ25),IF(SUM($AO25:AQ25)<$AM25,$AN25,0)))","v":0},{"$f":"+IF($AM25<=0,0,IF(($AM25-SUM($AO25:AR25))<$AN25,$AM25-SUM($AO25:AR25),IF(SUM($AO25:AR25)<$AM25,$AN25,0)))","v":0}]
[null,331,3311111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","AREQUIPA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,570025.30000000005,null,null,null,null,0,0,null,0,0,0,570025.30000000005,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM26<=0,0,IF(($AM26-SUM($AO26:AO26))<$AN26,$AM26-SUM($AO26:AO26),IF(SUM($AO26:AO26)<$AM26,$AN26,0)))","v":0},{"$f":"+IF($AM26<=0,0,IF(($AM26-SUM($AO26:AP26))<$AN26,$AM26-SUM($AO26:AP26),IF(SUM($AO26:AP26)<$AM26,$AN26,0)))","v":0},{"$f":"+IF($AM26<=0,0,IF(($AM26-SUM($AO26:AQ26))<$AN26,$AM26-SUM($AO26:AQ26),IF(SUM($AO26:AQ26)<$AM26,$AN26,0)))","v":0},{"$f":"+IF($AM26<=0,0,IF(($AM26-SUM($AO26:AR26))<$AN26,$AM26-SUM($AO26:AR26),IF(SUM($AO26:AR26)<$AM26,$AN26,0)))","v":0}]
[null,331,3311111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","CUSCO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000014-1","023","Cuzco","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,101290471.84,null,null,101290471.84,null,0,0,null,0,0,0,101290471.84,null,"TERRENOS",0.49,49632331.2016,0,null,{"$f":"+IF($AM27<=0,0,IF(($AM27-SUM($AO27:AO27))<$AN27,$AM27-SUM($AO27:AO27),IF(SUM($AO27:AO27)<$AM27,$AN27,0)))","v":0},{"$f":"+IF($AM27<=0,0,IF(($AM27-SUM($AO27:AP27))<$AN27,$AM27-SUM($AO27:AP27),IF(SUM($AO27:AP27)<$AM27,$AN27,0)))","v":0},{"$f":"+IF($AM27<=0,0,IF(($AM27-SUM($AO27:AQ27))<$AN27,$AM27-SUM($AO27:AQ27),IF(SUM($AO27:AQ27)<$AM27,$AN27,0)))","v":0},{"$f":"+IF($AM27<=0,0,IF(($AM27-SUM($AO27:AR27))<$AN27,$AM27-SUM($AO27:AR27),IF(SUM($AO27:AR27)<$AM27,$AN27,0)))","v":0}]
[null,331,3311111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","CUSCO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000014-2","023","Cuzco","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,19758.09,null,null,19758.09,null,0,0,null,0,0,0,19758.09,null,"TERRENOS",0.49,9681.4640999999992,0,null,{"$f":"+IF($AM28<=0,0,IF(($AM28-SUM($AO28:AO28))<$AN28,$AM28-SUM($AO28:AO28),IF(SUM($AO28:AO28)<$AM28,$AN28,0)))","v":0},{"$f":"+IF($AM28<=0,0,IF(($AM28-SUM($AO28:AP28))<$AN28,$AM28-SUM($AO28:AP28),IF(SUM($AO28:AP28)<$AM28,$AN28,0)))","v":0},{"$f":"+IF($AM28<=0,0,IF(($AM28-SUM($AO28:AQ28))<$AN28,$AM28-SUM($AO28:AQ28),IF(SUM($AO28:AQ28)<$AM28,$AN28,0)))","v":0},{"$f":"+IF($AM28<=0,0,IF(($AM28-SUM($AO28:AR28))<$AN28,$AM28-SUM($AO28:AR28),IF(SUM($AO28:AR28)<$AM28,$AN28,0)))","v":0}]
[null,331,3311111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","CHIRIORCO (CUSCO)","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000015","023","Cuzco","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,17479.95,null,null,17479.95,null,0,0,null,0,0,0,17479.95,null,"TERRENOS",0.5,8739.9750000000004,0,null,{"$f":"+IF($AM29<=0,0,IF(($AM29-SUM($AO29:AO29))<$AN29,$AM29-SUM($AO29:AO29),IF(SUM($AO29:AO29)<$AM29,$AN29,0)))","v":0},{"$f":"+IF($AM29<=0,0,IF(($AM29-SUM($AO29:AP29))<$AN29,$AM29-SUM($AO29:AP29),IF(SUM($AO29:AP29)<$AM29,$AN29,0)))","v":0},{"$f":"+IF($AM29<=0,0,IF(($AM29-SUM($AO29:AQ29))<$AN29,$AM29-SUM($AO29:AQ29),IF(SUM($AO29:AQ29)<$AM29,$AN29,0)))","v":0},{"$f":"+IF($AM29<=0,0,IF(($AM29-SUM($AO29:AR29))<$AN29,$AM29-SUM($AO29:AR29),IF(SUM($AO29:AR29)<$AM29,$AN29,0)))","v":0}]
[null,331,3311111,"11.PIURA","NO","NO","AERONAVEGACIÓN","PIURA (BAYOBAR)","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,327648.44,null,null,null,null,0,0,null,0,0,0,327648.44,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM30<=0,0,IF(($AM30-SUM($AO30:AO30))<$AN30,$AM30-SUM($AO30:AO30),IF(SUM($AO30:AO30)<$AM30,$AN30,0)))","v":0},{"$f":"+IF($AM30<=0,0,IF(($AM30-SUM($AO30:AP30))<$AN30,$AM30-SUM($AO30:AP30),IF(SUM($AO30:AP30)<$AM30,$AN30,0)))","v":0},{"$f":"+IF($AM30<=0,0,IF(($AM30-SUM($AO30:AQ30))<$AN30,$AM30-SUM($AO30:AQ30),IF(SUM($AO30:AQ30)<$AM30,$AN30,0)))","v":0},{"$f":"+IF($AM30<=0,0,IF(($AM30-SUM($AO30:AR30))<$AN30,$AM30-SUM($AO30:AR30),IF(SUM($AO30:AR30)<$AM30,$AN30,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ATALAYA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000017-1","018","Atalaya","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,859588.23,null,null,859588.23,null,0,0,null,0,0,0,859588.23,null,"TERRENOS",0.24,206301.1752,0,null,{"$f":"+IF($AM31<=0,0,IF(($AM31-SUM($AO31:AO31))<$AN31,$AM31-SUM($AO31:AO31),IF(SUM($AO31:AO31)<$AM31,$AN31,0)))","v":0},{"$f":"+IF($AM31<=0,0,IF(($AM31-SUM($AO31:AP31))<$AN31,$AM31-SUM($AO31:AP31),IF(SUM($AO31:AP31)<$AM31,$AN31,0)))","v":0},{"$f":"+IF($AM31<=0,0,IF(($AM31-SUM($AO31:AQ31))<$AN31,$AM31-SUM($AO31:AQ31),IF(SUM($AO31:AQ31)<$AM31,$AN31,0)))","v":0},{"$f":"+IF($AM31<=0,0,IF(($AM31-SUM($AO31:AR31))<$AN31,$AM31-SUM($AO31:AR31),IF(SUM($AO31:AR31)<$AM31,$AN31,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ATALAYA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000017-2","018","Atalaya","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,167.85,null,null,167.85,null,0,0,null,0,0,0,167.85,null,"TERRENOS",0.24,40.283999999999999,0,null,{"$f":"+IF($AM32<=0,0,IF(($AM32-SUM($AO32:AO32))<$AN32,$AM32-SUM($AO32:AO32),IF(SUM($AO32:AO32)<$AM32,$AN32,0)))","v":0},{"$f":"+IF($AM32<=0,0,IF(($AM32-SUM($AO32:AP32))<$AN32,$AM32-SUM($AO32:AP32),IF(SUM($AO32:AP32)<$AM32,$AN32,0)))","v":0},{"$f":"+IF($AM32<=0,0,IF(($AM32-SUM($AO32:AQ32))<$AN32,$AM32-SUM($AO32:AQ32),IF(SUM($AO32:AQ32)<$AM32,$AN32,0)))","v":0},{"$f":"+IF($AM32<=0,0,IF(($AM32-SUM($AO32:AR32))<$AN32,$AM32-SUM($AO32:AR32),IF(SUM($AO32:AR32)<$AM32,$AN32,0)))","v":0}]
[null,331,3311111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","CONTAMANA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,28184.7,null,null,null,null,0,0,null,0,0,0,28184.7,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM33<=0,0,IF(($AM33-SUM($AO33:AO33))<$AN33,$AM33-SUM($AO33:AO33),IF(SUM($AO33:AO33)<$AM33,$AN33,0)))","v":0},{"$f":"+IF($AM33<=0,0,IF(($AM33-SUM($AO33:AP33))<$AN33,$AM33-SUM($AO33:AP33),IF(SUM($AO33:AP33)<$AM33,$AN33,0)))","v":0},{"$f":"+IF($AM33<=0,0,IF(($AM33-SUM($AO33:AQ33))<$AN33,$AM33-SUM($AO33:AQ33),IF(SUM($AO33:AQ33)<$AM33,$AN33,0)))","v":0},{"$f":"+IF($AM33<=0,0,IF(($AM33-SUM($AO33:AR33))<$AN33,$AM33-SUM($AO33:AR33),IF(SUM($AO33:AR33)<$AM33,$AN33,0)))","v":0}]
[null,331,3311111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","TARAPOTO (CERRO MIRADOR9","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,19700.439999999999,null,null,null,null,0,0,null,0,0,0,19700.439999999999,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM34<=0,0,IF(($AM34-SUM($AO34:AO34))<$AN34,$AM34-SUM($AO34:AO34),IF(SUM($AO34:AO34)<$AM34,$AN34,0)))","v":0},{"$f":"+IF($AM34<=0,0,IF(($AM34-SUM($AO34:AP34))<$AN34,$AM34-SUM($AO34:AP34),IF(SUM($AO34:AP34)<$AM34,$AN34,0)))","v":0},{"$f":"+IF($AM34<=0,0,IF(($AM34-SUM($AO34:AQ34))<$AN34,$AM34-SUM($AO34:AQ34),IF(SUM($AO34:AQ34)<$AM34,$AN34,0)))","v":0},{"$f":"+IF($AM34<=0,0,IF(($AM34-SUM($AO34:AR34))<$AN34,$AM34-SUM($AO34:AR34),IF(SUM($AO34:AR34)<$AM34,$AN34,0)))","v":0}]
[null,331,3311111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","NAZCA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,144927.01999999999,null,null,null,null,0,0,null,0,0,0,144927.01999999999,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM35<=0,0,IF(($AM35-SUM($AO35:AO35))<$AN35,$AM35-SUM($AO35:AO35),IF(SUM($AO35:AO35)<$AM35,$AN35,0)))","v":0},{"$f":"+IF($AM35<=0,0,IF(($AM35-SUM($AO35:AP35))<$AN35,$AM35-SUM($AO35:AP35),IF(SUM($AO35:AP35)<$AM35,$AN35,0)))","v":0},{"$f":"+IF($AM35<=0,0,IF(($AM35-SUM($AO35:AQ35))<$AN35,$AM35-SUM($AO35:AQ35),IF(SUM($AO35:AQ35)<$AM35,$AN35,0)))","v":0},{"$f":"+IF($AM35<=0,0,IF(($AM35-SUM($AO35:AR35))<$AN35,$AM35-SUM($AO35:AR35),IF(SUM($AO35:AR35)<$AM35,$AN35,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CABALLOCOCHA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000021-1","072","Caballococha (Loreto)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,728892.89,null,null,728892.89,null,0,0,null,0,0,0,728892.89,null,"TERRENOS",0.5,364446.44500000001,0,null,{"$f":"+IF($AM36<=0,0,IF(($AM36-SUM($AO36:AO36))<$AN36,$AM36-SUM($AO36:AO36),IF(SUM($AO36:AO36)<$AM36,$AN36,0)))","v":0},{"$f":"+IF($AM36<=0,0,IF(($AM36-SUM($AO36:AP36))<$AN36,$AM36-SUM($AO36:AP36),IF(SUM($AO36:AP36)<$AM36,$AN36,0)))","v":0},{"$f":"+IF($AM36<=0,0,IF(($AM36-SUM($AO36:AQ36))<$AN36,$AM36-SUM($AO36:AQ36),IF(SUM($AO36:AQ36)<$AM36,$AN36,0)))","v":0},{"$f":"+IF($AM36<=0,0,IF(($AM36-SUM($AO36:AR36))<$AN36,$AM36-SUM($AO36:AR36),IF(SUM($AO36:AR36)<$AM36,$AN36,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CABALLOCOCHA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000021-2","072","Caballococha (Loreto)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,40990.620000000003,null,null,40990.620000000003,null,0,0,null,0,0,0,40990.620000000003,null,"TERRENOS",0.5,20495.310000000001,0,null,{"$f":"+IF($AM37<=0,0,IF(($AM37-SUM($AO37:AO37))<$AN37,$AM37-SUM($AO37:AO37),IF(SUM($AO37:AO37)<$AM37,$AN37,0)))","v":0},{"$f":"+IF($AM37<=0,0,IF(($AM37-SUM($AO37:AP37))<$AN37,$AM37-SUM($AO37:AP37),IF(SUM($AO37:AP37)<$AM37,$AN37,0)))","v":0},{"$f":"+IF($AM37<=0,0,IF(($AM37-SUM($AO37:AQ37))<$AN37,$AM37-SUM($AO37:AQ37),IF(SUM($AO37:AQ37)<$AM37,$AN37,0)))","v":0},{"$f":"+IF($AM37<=0,0,IF(($AM37-SUM($AO37:AR37))<$AN37,$AM37-SUM($AO37:AR37),IF(SUM($AO37:AR37)<$AM37,$AN37,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SHAPAJILLA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,2521.7600000000002,null,null,null,null,0,0,null,0,0,0,2521.7600000000002,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM38<=0,0,IF(($AM38-SUM($AO38:AO38))<$AN38,$AM38-SUM($AO38:AO38),IF(SUM($AO38:AO38)<$AM38,$AN38,0)))","v":0},{"$f":"+IF($AM38<=0,0,IF(($AM38-SUM($AO38:AP38))<$AN38,$AM38-SUM($AO38:AP38),IF(SUM($AO38:AP38)<$AM38,$AN38,0)))","v":0},{"$f":"+IF($AM38<=0,0,IF(($AM38-SUM($AO38:AQ38))<$AN38,$AM38-SUM($AO38:AQ38),IF(SUM($AO38:AQ38)<$AM38,$AN38,0)))","v":0},{"$f":"+IF($AM38<=0,0,IF(($AM38-SUM($AO38:AR38))<$AN38,$AM38-SUM($AO38:AR38),IF(SUM($AO38:AR38)<$AM38,$AN38,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ANDAHUAYLAS","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000023-1","052","Andahuaylas","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,8749544.3599999994,null,null,8749544.3599999994,null,0,0,null,0,0,0,8749544.3599999994,null,"TERRENOS",0.58000000000000007,5074735.7288000006,0,null,{"$f":"+IF($AM39<=0,0,IF(($AM39-SUM($AO39:AO39))<$AN39,$AM39-SUM($AO39:AO39),IF(SUM($AO39:AO39)<$AM39,$AN39,0)))","v":0},{"$f":"+IF($AM39<=0,0,IF(($AM39-SUM($AO39:AP39))<$AN39,$AM39-SUM($AO39:AP39),IF(SUM($AO39:AP39)<$AM39,$AN39,0)))","v":0},{"$f":"+IF($AM39<=0,0,IF(($AM39-SUM($AO39:AQ39))<$AN39,$AM39-SUM($AO39:AQ39),IF(SUM($AO39:AQ39)<$AM39,$AN39,0)))","v":0},{"$f":"+IF($AM39<=0,0,IF(($AM39-SUM($AO39:AR39))<$AN39,$AM39-SUM($AO39:AR39),IF(SUM($AO39:AR39)<$AM39,$AN39,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ANDAHUAYLAS","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000023-2","052","Andahuaylas","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1893.23,null,null,1893.23,null,0,0,null,0,0,0,1893.23,null,"TERRENOS",0.58000000000000007,1098.0734000000002,0,null,{"$f":"+IF($AM40<=0,0,IF(($AM40-SUM($AO40:AO40))<$AN40,$AM40-SUM($AO40:AO40),IF(SUM($AO40:AO40)<$AM40,$AN40,0)))","v":0},{"$f":"+IF($AM40<=0,0,IF(($AM40-SUM($AO40:AP40))<$AN40,$AM40-SUM($AO40:AP40),IF(SUM($AO40:AP40)<$AM40,$AN40,0)))","v":0},{"$f":"+IF($AM40<=0,0,IF(($AM40-SUM($AO40:AQ40))<$AN40,$AM40-SUM($AO40:AQ40),IF(SUM($AO40:AQ40)<$AM40,$AN40,0)))","v":0},{"$f":"+IF($AM40<=0,0,IF(($AM40-SUM($AO40:AR40))<$AN40,$AM40-SUM($AO40:AR40),IF(SUM($AO40:AR40)<$AM40,$AN40,0)))","v":0}]
[null,331,3311111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","CAJAMARCA (LLACANORA)","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,411322.9,null,null,null,null,0,0,null,0,0,0,411322.9,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM41<=0,0,IF(($AM41-SUM($AO41:AO41))<$AN41,$AM41-SUM($AO41:AO41),IF(SUM($AO41:AO41)<$AM41,$AN41,0)))","v":0},{"$f":"+IF($AM41<=0,0,IF(($AM41-SUM($AO41:AP41))<$AN41,$AM41-SUM($AO41:AP41),IF(SUM($AO41:AP41)<$AM41,$AN41,0)))","v":0},{"$f":"+IF($AM41<=0,0,IF(($AM41-SUM($AO41:AQ41))<$AN41,$AM41-SUM($AO41:AQ41),IF(SUM($AO41:AQ41)<$AM41,$AN41,0)))","v":0},{"$f":"+IF($AM41<=0,0,IF(($AM41-SUM($AO41:AR41))<$AN41,$AM41-SUM($AO41:AR41),IF(SUM($AO41:AR41)<$AM41,$AN41,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CHIMBOTE","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000025-1","055","Chimbote","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,29888887.530000001,null,null,29888887.530000001,null,0,0,null,0,0,0,29888887.530000001,null,"TERRENOS",0.73,21818887.896900002,0,null,{"$f":"+IF($AM42<=0,0,IF(($AM42-SUM($AO42:AO42))<$AN42,$AM42-SUM($AO42:AO42),IF(SUM($AO42:AO42)<$AM42,$AN42,0)))","v":0},{"$f":"+IF($AM42<=0,0,IF(($AM42-SUM($AO42:AP42))<$AN42,$AM42-SUM($AO42:AP42),IF(SUM($AO42:AP42)<$AM42,$AN42,0)))","v":0},{"$f":"+IF($AM42<=0,0,IF(($AM42-SUM($AO42:AQ42))<$AN42,$AM42-SUM($AO42:AQ42),IF(SUM($AO42:AQ42)<$AM42,$AN42,0)))","v":0},{"$f":"+IF($AM42<=0,0,IF(($AM42-SUM($AO42:AR42))<$AN42,$AM42-SUM($AO42:AR42),IF(SUM($AO42:AR42)<$AM42,$AN42,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CHIMBOTE","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000025-2","055","Chimbote","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,5245.33,null,null,5245.33,null,0,0,null,0,0,0,5245.33,null,"TERRENOS",0.73,3829.0908999999997,0,null,{"$f":"+IF($AM43<=0,0,IF(($AM43-SUM($AO43:AO43))<$AN43,$AM43-SUM($AO43:AO43),IF(SUM($AO43:AO43)<$AM43,$AN43,0)))","v":0},{"$f":"+IF($AM43<=0,0,IF(($AM43-SUM($AO43:AP43))<$AN43,$AM43-SUM($AO43:AP43),IF(SUM($AO43:AP43)<$AM43,$AN43,0)))","v":0},{"$f":"+IF($AM43<=0,0,IF(($AM43-SUM($AO43:AQ43))<$AN43,$AM43-SUM($AO43:AQ43),IF(SUM($AO43:AQ43)<$AM43,$AN43,0)))","v":0},{"$f":"+IF($AM43<=0,0,IF(($AM43-SUM($AO43:AR43))<$AN43,$AM43-SUM($AO43:AR43),IF(SUM($AO43:AR43)<$AM43,$AN43,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","HUANUCO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000026-1","056","Huánuco","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,2864563.56,null,null,2864563.56,null,0,0,null,0,0,0,2864563.56,null,"TERRENOS",0.77,2205713.9412000002,0,null,{"$f":"+IF($AM44<=0,0,IF(($AM44-SUM($AO44:AO44))<$AN44,$AM44-SUM($AO44:AO44),IF(SUM($AO44:AO44)<$AM44,$AN44,0)))","v":0},{"$f":"+IF($AM44<=0,0,IF(($AM44-SUM($AO44:AP44))<$AN44,$AM44-SUM($AO44:AP44),IF(SUM($AO44:AP44)<$AM44,$AN44,0)))","v":0},{"$f":"+IF($AM44<=0,0,IF(($AM44-SUM($AO44:AQ44))<$AN44,$AM44-SUM($AO44:AQ44),IF(SUM($AO44:AQ44)<$AM44,$AN44,0)))","v":0},{"$f":"+IF($AM44<=0,0,IF(($AM44-SUM($AO44:AR44))<$AN44,$AM44-SUM($AO44:AR44),IF(SUM($AO44:AR44)<$AM44,$AN44,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","HUANUCO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000026-2","056","Huánuco","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,2280.88,null,null,2280.88,null,0,0,null,0,0,0,2280.88,null,"TERRENOS",0.77,1756.2776000000001,0,null,{"$f":"+IF($AM45<=0,0,IF(($AM45-SUM($AO45:AO45))<$AN45,$AM45-SUM($AO45:AO45),IF(SUM($AO45:AO45)<$AM45,$AN45,0)))","v":0},{"$f":"+IF($AM45<=0,0,IF(($AM45-SUM($AO45:AP45))<$AN45,$AM45-SUM($AO45:AP45),IF(SUM($AO45:AP45)<$AM45,$AN45,0)))","v":0},{"$f":"+IF($AM45<=0,0,IF(($AM45-SUM($AO45:AQ45))<$AN45,$AM45-SUM($AO45:AQ45),IF(SUM($AO45:AQ45)<$AM45,$AN45,0)))","v":0},{"$f":"+IF($AM45<=0,0,IF(($AM45-SUM($AO45:AR45))<$AN45,$AM45-SUM($AO45:AR45),IF(SUM($AO45:AR45)<$AM45,$AN45,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JAUJA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000027-1","059","Jauja","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,3989529.7,null,null,3989529.7,null,0,0,null,0,0,0,3989529.7,null,"TERRENOS",0.5,1994764.85,0,null,{"$f":"+IF($AM46<=0,0,IF(($AM46-SUM($AO46:AO46))<$AN46,$AM46-SUM($AO46:AO46),IF(SUM($AO46:AO46)<$AM46,$AN46,0)))","v":0},{"$f":"+IF($AM46<=0,0,IF(($AM46-SUM($AO46:AP46))<$AN46,$AM46-SUM($AO46:AP46),IF(SUM($AO46:AP46)<$AM46,$AN46,0)))","v":0},{"$f":"+IF($AM46<=0,0,IF(($AM46-SUM($AO46:AQ46))<$AN46,$AM46-SUM($AO46:AQ46),IF(SUM($AO46:AQ46)<$AM46,$AN46,0)))","v":0},{"$f":"+IF($AM46<=0,0,IF(($AM46-SUM($AO46:AR46))<$AN46,$AM46-SUM($AO46:AR46),IF(SUM($AO46:AR46)<$AM46,$AN46,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JAUJA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000027-2","059","Jauja","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,52419.49,null,null,52419.49,null,0,0,null,0,0,0,52419.49,null,"TERRENOS",0.5,26209.744999999999,0,null,{"$f":"+IF($AM47<=0,0,IF(($AM47-SUM($AO47:AO47))<$AN47,$AM47-SUM($AO47:AO47),IF(SUM($AO47:AO47)<$AM47,$AN47,0)))","v":0},{"$f":"+IF($AM47<=0,0,IF(($AM47-SUM($AO47:AP47))<$AN47,$AM47-SUM($AO47:AP47),IF(SUM($AO47:AP47)<$AM47,$AN47,0)))","v":0},{"$f":"+IF($AM47<=0,0,IF(($AM47-SUM($AO47:AQ47))<$AN47,$AM47-SUM($AO47:AQ47),IF(SUM($AO47:AQ47)<$AM47,$AN47,0)))","v":0},{"$f":"+IF($AM47<=0,0,IF(($AM47-SUM($AO47:AR47))<$AN47,$AM47-SUM($AO47:AR47),IF(SUM($AO47:AR47)<$AM47,$AN47,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JUANJUI","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000028-1","060","Juanjui","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,6592926.0499999998,null,null,6592926.0499999998,null,0,0,null,0,0,0,6592926.0499999998,null,"TERRENOS",0.48,3164604.5039999997,0,null,{"$f":"+IF($AM48<=0,0,IF(($AM48-SUM($AO48:AO48))<$AN48,$AM48-SUM($AO48:AO48),IF(SUM($AO48:AO48)<$AM48,$AN48,0)))","v":0},{"$f":"+IF($AM48<=0,0,IF(($AM48-SUM($AO48:AP48))<$AN48,$AM48-SUM($AO48:AP48),IF(SUM($AO48:AP48)<$AM48,$AN48,0)))","v":0},{"$f":"+IF($AM48<=0,0,IF(($AM48-SUM($AO48:AQ48))<$AN48,$AM48-SUM($AO48:AQ48),IF(SUM($AO48:AQ48)<$AM48,$AN48,0)))","v":0},{"$f":"+IF($AM48<=0,0,IF(($AM48-SUM($AO48:AR48))<$AN48,$AM48-SUM($AO48:AR48),IF(SUM($AO48:AR48)<$AM48,$AN48,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","JUANJUI","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000028-2","060","Juanjui","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,306655.17,null,null,306655.17,null,0,0,null,0,0,0,306655.17,null,"TERRENOS",0.48,147194.4816,0,null,{"$f":"+IF($AM49<=0,0,IF(($AM49-SUM($AO49:AO49))<$AN49,$AM49-SUM($AO49:AO49),IF(SUM($AO49:AO49)<$AM49,$AN49,0)))","v":0},{"$f":"+IF($AM49<=0,0,IF(($AM49-SUM($AO49:AP49))<$AN49,$AM49-SUM($AO49:AP49),IF(SUM($AO49:AP49)<$AM49,$AN49,0)))","v":0},{"$f":"+IF($AM49<=0,0,IF(($AM49-SUM($AO49:AQ49))<$AN49,$AM49-SUM($AO49:AQ49),IF(SUM($AO49:AQ49)<$AM49,$AN49,0)))","v":0},{"$f":"+IF($AM49<=0,0,IF(($AM49-SUM($AO49:AR49))<$AN49,$AM49-SUM($AO49:AR49),IF(SUM($AO49:AR49)<$AM49,$AN49,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MOYOBAMBA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,228391.98,null,null,null,null,0,0,null,0,0,0,228391.98,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM50<=0,0,IF(($AM50-SUM($AO50:AO50))<$AN50,$AM50-SUM($AO50:AO50),IF(SUM($AO50:AO50)<$AM50,$AN50,0)))","v":0},{"$f":"+IF($AM50<=0,0,IF(($AM50-SUM($AO50:AP50))<$AN50,$AM50-SUM($AO50:AP50),IF(SUM($AO50:AP50)<$AM50,$AN50,0)))","v":0},{"$f":"+IF($AM50<=0,0,IF(($AM50-SUM($AO50:AQ50))<$AN50,$AM50-SUM($AO50:AQ50),IF(SUM($AO50:AQ50)<$AM50,$AN50,0)))","v":0},{"$f":"+IF($AM50<=0,0,IF(($AM50-SUM($AO50:AR50))<$AN50,$AM50-SUM($AO50:AR50),IF(SUM($AO50:AR50)<$AM50,$AN50,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","IBERIA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,338204.35,null,null,null,null,0,0,null,0,0,0,338204.35,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM51<=0,0,IF(($AM51-SUM($AO51:AO51))<$AN51,$AM51-SUM($AO51:AO51),IF(SUM($AO51:AO51)<$AM51,$AN51,0)))","v":0},{"$f":"+IF($AM51<=0,0,IF(($AM51-SUM($AO51:AP51))<$AN51,$AM51-SUM($AO51:AP51),IF(SUM($AO51:AP51)<$AM51,$AN51,0)))","v":0},{"$f":"+IF($AM51<=0,0,IF(($AM51-SUM($AO51:AQ51))<$AN51,$AM51-SUM($AO51:AQ51),IF(SUM($AO51:AQ51)<$AM51,$AN51,0)))","v":0},{"$f":"+IF($AM51<=0,0,IF(($AM51-SUM($AO51:AR51))<$AN51,$AM51-SUM($AO51:AR51),IF(SUM($AO51:AR51)<$AM51,$AN51,0)))","v":0}]
[null,331,3311111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","QUINCEMIL","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000031","065","Quincemil (Cuzco)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,628773.18999999994,null,null,628773.18999999994,null,0,0,null,0,0,0,628773.18999999994,null,"TERRENOS",0.49,308098.86309999996,0,null,{"$f":"+IF($AM52<=0,0,IF(($AM52-SUM($AO52:AO52))<$AN52,$AM52-SUM($AO52:AO52),IF(SUM($AO52:AO52)<$AM52,$AN52,0)))","v":0},{"$f":"+IF($AM52<=0,0,IF(($AM52-SUM($AO52:AP52))<$AN52,$AM52-SUM($AO52:AP52),IF(SUM($AO52:AP52)<$AM52,$AN52,0)))","v":0},{"$f":"+IF($AM52<=0,0,IF(($AM52-SUM($AO52:AQ52))<$AN52,$AM52-SUM($AO52:AQ52),IF(SUM($AO52:AQ52)<$AM52,$AN52,0)))","v":0},{"$f":"+IF($AM52<=0,0,IF(($AM52-SUM($AO52:AR52))<$AN52,$AM52-SUM($AO52:AR52),IF(SUM($AO52:AR52)<$AM52,$AN52,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RIOJA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000032-1","066","Rioja","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,582109.81000000006,null,null,582109.81000000006,null,0,0,null,0,0,0,582109.81000000006,null,"TERRENOS",0.47,273591.61070000002,0,null,{"$f":"+IF($AM53<=0,0,IF(($AM53-SUM($AO53:AO53))<$AN53,$AM53-SUM($AO53:AO53),IF(SUM($AO53:AO53)<$AM53,$AN53,0)))","v":0},{"$f":"+IF($AM53<=0,0,IF(($AM53-SUM($AO53:AP53))<$AN53,$AM53-SUM($AO53:AP53),IF(SUM($AO53:AP53)<$AM53,$AN53,0)))","v":0},{"$f":"+IF($AM53<=0,0,IF(($AM53-SUM($AO53:AQ53))<$AN53,$AM53-SUM($AO53:AQ53),IF(SUM($AO53:AQ53)<$AM53,$AN53,0)))","v":0},{"$f":"+IF($AM53<=0,0,IF(($AM53-SUM($AO53:AR53))<$AN53,$AM53-SUM($AO53:AR53),IF(SUM($AO53:AR53)<$AM53,$AN53,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RIOJA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000032-2","066","Rioja","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,44197.09,null,null,44197.09,null,0,0,null,0,0,0,44197.09,null,"TERRENOS",0.47,20772.632299999997,0,null,{"$f":"+IF($AM54<=0,0,IF(($AM54-SUM($AO54:AO54))<$AN54,$AM54-SUM($AO54:AO54),IF(SUM($AO54:AO54)<$AM54,$AN54,0)))","v":0},{"$f":"+IF($AM54<=0,0,IF(($AM54-SUM($AO54:AP54))<$AN54,$AM54-SUM($AO54:AP54),IF(SUM($AO54:AP54)<$AM54,$AN54,0)))","v":0},{"$f":"+IF($AM54<=0,0,IF(($AM54-SUM($AO54:AQ54))<$AN54,$AM54-SUM($AO54:AQ54),IF(SUM($AO54:AQ54)<$AM54,$AN54,0)))","v":0},{"$f":"+IF($AM54<=0,0,IF(($AM54-SUM($AO54:AR54))<$AN54,$AM54-SUM($AO54:AR54),IF(SUM($AO54:AR54)<$AM54,$AN54,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SAN JUAN DE MARCONA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,307631.24,null,null,null,null,0,0,null,0,0,0,307631.24,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM55<=0,0,IF(($AM55-SUM($AO55:AO55))<$AN55,$AM55-SUM($AO55:AO55),IF(SUM($AO55:AO55)<$AM55,$AN55,0)))","v":0},{"$f":"+IF($AM55<=0,0,IF(($AM55-SUM($AO55:AP55))<$AN55,$AM55-SUM($AO55:AP55),IF(SUM($AO55:AP55)<$AM55,$AN55,0)))","v":0},{"$f":"+IF($AM55<=0,0,IF(($AM55-SUM($AO55:AQ55))<$AN55,$AM55-SUM($AO55:AQ55),IF(SUM($AO55:AQ55)<$AM55,$AN55,0)))","v":0},{"$f":"+IF($AM55<=0,0,IF(($AM55-SUM($AO55:AR55))<$AN55,$AM55-SUM($AO55:AR55),IF(SUM($AO55:AR55)<$AM55,$AN55,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","TINGO MARIA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000034-1","068","Shapajilla","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,6976642.46,null,null,6976642.46,null,0,0,null,0,0,0,6976642.46,null,"TERRENOS",0.54,3767386.9284000001,0,null,{"$f":"+IF($AM56<=0,0,IF(($AM56-SUM($AO56:AO56))<$AN56,$AM56-SUM($AO56:AO56),IF(SUM($AO56:AO56)<$AM56,$AN56,0)))","v":0},{"$f":"+IF($AM56<=0,0,IF(($AM56-SUM($AO56:AP56))<$AN56,$AM56-SUM($AO56:AP56),IF(SUM($AO56:AP56)<$AM56,$AN56,0)))","v":0},{"$f":"+IF($AM56<=0,0,IF(($AM56-SUM($AO56:AQ56))<$AN56,$AM56-SUM($AO56:AQ56),IF(SUM($AO56:AQ56)<$AM56,$AN56,0)))","v":0},{"$f":"+IF($AM56<=0,0,IF(($AM56-SUM($AO56:AR56))<$AN56,$AM56-SUM($AO56:AR56),IF(SUM($AO56:AR56)<$AM56,$AN56,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","TINGO MARIA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000034-2","068","Shapajilla","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,571.37,null,null,571.37,null,0,0,null,0,0,0,571.37,null,"TERRENOS",0.54,308.53980000000001,0,null,{"$f":"+IF($AM57<=0,0,IF(($AM57-SUM($AO57:AO57))<$AN57,$AM57-SUM($AO57:AO57),IF(SUM($AO57:AO57)<$AM57,$AN57,0)))","v":0},{"$f":"+IF($AM57<=0,0,IF(($AM57-SUM($AO57:AP57))<$AN57,$AM57-SUM($AO57:AP57),IF(SUM($AO57:AP57)<$AM57,$AN57,0)))","v":0},{"$f":"+IF($AM57<=0,0,IF(($AM57-SUM($AO57:AQ57))<$AN57,$AM57-SUM($AO57:AQ57),IF(SUM($AO57:AQ57)<$AM57,$AN57,0)))","v":0},{"$f":"+IF($AM57<=0,0,IF(($AM57-SUM($AO57:AR57))<$AN57,$AM57-SUM($AO57:AR57),IF(SUM($AO57:AR57)<$AM57,$AN57,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","YURIMAGUAS","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000035-1","070","Yurimaguas","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,10811591.84,null,null,10811591.84,null,0,0,null,0,0,0,10811591.84,null,"TERRENOS",0.49,5297680.0016000001,0,null,{"$f":"+IF($AM58<=0,0,IF(($AM58-SUM($AO58:AO58))<$AN58,$AM58-SUM($AO58:AO58),IF(SUM($AO58:AO58)<$AM58,$AN58,0)))","v":0},{"$f":"+IF($AM58<=0,0,IF(($AM58-SUM($AO58:AP58))<$AN58,$AM58-SUM($AO58:AP58),IF(SUM($AO58:AP58)<$AM58,$AN58,0)))","v":0},{"$f":"+IF($AM58<=0,0,IF(($AM58-SUM($AO58:AQ58))<$AN58,$AM58-SUM($AO58:AQ58),IF(SUM($AO58:AQ58)<$AM58,$AN58,0)))","v":0},{"$f":"+IF($AM58<=0,0,IF(($AM58-SUM($AO58:AR58))<$AN58,$AM58-SUM($AO58:AR58),IF(SUM($AO58:AR58)<$AM58,$AN58,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","YURIMAGUAS","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000035-2","070","Yurimaguas","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,12473.9,null,null,12473.9,null,0,0,null,0,0,0,12473.9,null,"TERRENOS",0.49,6112.2109999999993,0,null,{"$f":"+IF($AM59<=0,0,IF(($AM59-SUM($AO59:AO59))<$AN59,$AM59-SUM($AO59:AO59),IF(SUM($AO59:AO59)<$AM59,$AN59,0)))","v":0},{"$f":"+IF($AM59<=0,0,IF(($AM59-SUM($AO59:AP59))<$AN59,$AM59-SUM($AO59:AP59),IF(SUM($AO59:AP59)<$AM59,$AN59,0)))","v":0},{"$f":"+IF($AM59<=0,0,IF(($AM59-SUM($AO59:AQ59))<$AN59,$AM59-SUM($AO59:AQ59),IF(SUM($AO59:AQ59)<$AM59,$AN59,0)))","v":0},{"$f":"+IF($AM59<=0,0,IF(($AM59-SUM($AO59:AR59))<$AN59,$AM59-SUM($AO59:AR59),IF(SUM($AO59:AR59)<$AM59,$AN59,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REQUENA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,45228.39,null,null,null,null,0,0,null,0,0,0,45228.39,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM60<=0,0,IF(($AM60-SUM($AO60:AO60))<$AN60,$AM60-SUM($AO60:AO60),IF(SUM($AO60:AO60)<$AM60,$AN60,0)))","v":0},{"$f":"+IF($AM60<=0,0,IF(($AM60-SUM($AO60:AP60))<$AN60,$AM60-SUM($AO60:AP60),IF(SUM($AO60:AP60)<$AM60,$AN60,0)))","v":0},{"$f":"+IF($AM60<=0,0,IF(($AM60-SUM($AO60:AQ60))<$AN60,$AM60-SUM($AO60:AQ60),IF(SUM($AO60:AQ60)<$AM60,$AN60,0)))","v":0},{"$f":"+IF($AM60<=0,0,IF(($AM60-SUM($AO60:AR60))<$AN60,$AM60-SUM($AO60:AR60),IF(SUM($AO60:AR60)<$AM60,$AN60,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REQUENA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,2543.5,null,null,null,null,0,0,null,0,0,0,2543.5,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM61<=0,0,IF(($AM61-SUM($AO61:AO61))<$AN61,$AM61-SUM($AO61:AO61),IF(SUM($AO61:AO61)<$AM61,$AN61,0)))","v":0},{"$f":"+IF($AM61<=0,0,IF(($AM61-SUM($AO61:AP61))<$AN61,$AM61-SUM($AO61:AP61),IF(SUM($AO61:AP61)<$AM61,$AN61,0)))","v":0},{"$f":"+IF($AM61<=0,0,IF(($AM61-SUM($AO61:AQ61))<$AN61,$AM61-SUM($AO61:AQ61),IF(SUM($AO61:AQ61)<$AM61,$AN61,0)))","v":0},{"$f":"+IF($AM61<=0,0,IF(($AM61-SUM($AO61:AR61))<$AN61,$AM61-SUM($AO61:AR61),IF(SUM($AO61:AR61)<$AM61,$AN61,0)))","v":0}]
[null,331,3311111,"18.TUMBES","NO","NO","AERONAVEGACIÓN","PAMPA HERMOZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,32412.03,null,null,null,null,0,0,null,0,0,0,32412.03,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM62<=0,0,IF(($AM62-SUM($AO62:AO62))<$AN62,$AM62-SUM($AO62:AO62),IF(SUM($AO62:AO62)<$AM62,$AN62,0)))","v":0},{"$f":"+IF($AM62<=0,0,IF(($AM62-SUM($AO62:AP62))<$AN62,$AM62-SUM($AO62:AP62),IF(SUM($AO62:AP62)<$AM62,$AN62,0)))","v":0},{"$f":"+IF($AM62<=0,0,IF(($AM62-SUM($AO62:AQ62))<$AN62,$AM62-SUM($AO62:AQ62),IF(SUM($AO62:AQ62)<$AM62,$AN62,0)))","v":0},{"$f":"+IF($AM62<=0,0,IF(($AM62-SUM($AO62:AR62))<$AN62,$AM62-SUM($AO62:AR62),IF(SUM($AO62:AR62)<$AM62,$AN62,0)))","v":0}]
[null,331,3311111,"18.TUMBES","NO","NO","AERONAVEGACIÓN","PAMPA HERMOZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1822.75,null,null,null,null,0,0,null,0,0,0,1822.75,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM63<=0,0,IF(($AM63-SUM($AO63:AO63))<$AN63,$AM63-SUM($AO63:AO63),IF(SUM($AO63:AO63)<$AM63,$AN63,0)))","v":0},{"$f":"+IF($AM63<=0,0,IF(($AM63-SUM($AO63:AP63))<$AN63,$AM63-SUM($AO63:AP63),IF(SUM($AO63:AP63)<$AM63,$AN63,0)))","v":0},{"$f":"+IF($AM63<=0,0,IF(($AM63-SUM($AO63:AQ63))<$AN63,$AM63-SUM($AO63:AQ63),IF(SUM($AO63:AQ63)<$AM63,$AN63,0)))","v":0},{"$f":"+IF($AM63<=0,0,IF(($AM63-SUM($AO63:AR63))<$AN63,$AM63-SUM($AO63:AR63),IF(SUM($AO63:AR63)<$AM63,$AN63,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","SAPOSOA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000038","088","Saposoa (San Martin)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,213244.69,null,null,213244.69,null,0,0,null,0,0,0,213244.69,null,"TERRENOS",0.5,106622.345,0,null,{"$f":"+IF($AM64<=0,0,IF(($AM64-SUM($AO64:AO64))<$AN64,$AM64-SUM($AO64:AO64),IF(SUM($AO64:AO64)<$AM64,$AN64,0)))","v":0},{"$f":"+IF($AM64<=0,0,IF(($AM64-SUM($AO64:AP64))<$AN64,$AM64-SUM($AO64:AP64),IF(SUM($AO64:AP64)<$AM64,$AN64,0)))","v":0},{"$f":"+IF($AM64<=0,0,IF(($AM64-SUM($AO64:AQ64))<$AN64,$AM64-SUM($AO64:AQ64),IF(SUM($AO64:AQ64)<$AM64,$AN64,0)))","v":0},{"$f":"+IF($AM64<=0,0,IF(($AM64-SUM($AO64:AR64))<$AN64,$AM64-SUM($AO64:AR64),IF(SUM($AO64:AR64)<$AM64,$AN64,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","TOCACHE","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000039-1","089","Tocache","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,5228369.0999999996,null,null,5228369.0999999996,null,0,0,null,0,0,0,5228369.0999999996,null,"TERRENOS",0.5,2614184.5499999998,0,null,{"$f":"+IF($AM65<=0,0,IF(($AM65-SUM($AO65:AO65))<$AN65,$AM65-SUM($AO65:AO65),IF(SUM($AO65:AO65)<$AM65,$AN65,0)))","v":0},{"$f":"+IF($AM65<=0,0,IF(($AM65-SUM($AO65:AP65))<$AN65,$AM65-SUM($AO65:AP65),IF(SUM($AO65:AP65)<$AM65,$AN65,0)))","v":0},{"$f":"+IF($AM65<=0,0,IF(($AM65-SUM($AO65:AQ65))<$AN65,$AM65-SUM($AO65:AQ65),IF(SUM($AO65:AQ65)<$AM65,$AN65,0)))","v":0},{"$f":"+IF($AM65<=0,0,IF(($AM65-SUM($AO65:AR65))<$AN65,$AM65-SUM($AO65:AR65),IF(SUM($AO65:AR65)<$AM65,$AN65,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","TOCACHE","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000039-2","089","Tocache","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,17603.939999999999,null,null,17603.939999999999,null,0,0,null,0,0,0,17603.939999999999,null,"TERRENOS",0.5,8801.9699999999993,0,null,{"$f":"+IF($AM66<=0,0,IF(($AM66-SUM($AO66:AO66))<$AN66,$AM66-SUM($AO66:AO66),IF(SUM($AO66:AO66)<$AM66,$AN66,0)))","v":0},{"$f":"+IF($AM66<=0,0,IF(($AM66-SUM($AO66:AP66))<$AN66,$AM66-SUM($AO66:AP66),IF(SUM($AO66:AP66)<$AM66,$AN66,0)))","v":0},{"$f":"+IF($AM66<=0,0,IF(($AM66-SUM($AO66:AQ66))<$AN66,$AM66-SUM($AO66:AQ66),IF(SUM($AO66:AQ66)<$AM66,$AN66,0)))","v":0},{"$f":"+IF($AM66<=0,0,IF(($AM66-SUM($AO66:AR66))<$AN66,$AM66-SUM($AO66:AR66),IF(SUM($AO66:AR66)<$AM66,$AN66,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","UCHIZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,512640.71,null,null,null,null,0,0,null,0,0,0,512640.71,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM67<=0,0,IF(($AM67-SUM($AO67:AO67))<$AN67,$AM67-SUM($AO67:AO67),IF(SUM($AO67:AO67)<$AM67,$AN67,0)))","v":0},{"$f":"+IF($AM67<=0,0,IF(($AM67-SUM($AO67:AP67))<$AN67,$AM67-SUM($AO67:AP67),IF(SUM($AO67:AP67)<$AM67,$AN67,0)))","v":0},{"$f":"+IF($AM67<=0,0,IF(($AM67-SUM($AO67:AQ67))<$AN67,$AM67-SUM($AO67:AQ67),IF(SUM($AO67:AQ67)<$AM67,$AN67,0)))","v":0},{"$f":"+IF($AM67<=0,0,IF(($AM67-SUM($AO67:AR67))<$AN67,$AM67-SUM($AO67:AR67),IF(SUM($AO67:AR67)<$AM67,$AN67,0)))","v":0}]
[null,331,3311111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","PATRIA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,823.85,null,null,null,null,0,0,null,0,0,0,823.85,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM68<=0,0,IF(($AM68-SUM($AO68:AO68))<$AN68,$AM68-SUM($AO68:AO68),IF(SUM($AO68:AO68)<$AM68,$AN68,0)))","v":0},{"$f":"+IF($AM68<=0,0,IF(($AM68-SUM($AO68:AP68))<$AN68,$AM68-SUM($AO68:AP68),IF(SUM($AO68:AP68)<$AM68,$AN68,0)))","v":0},{"$f":"+IF($AM68<=0,0,IF(($AM68-SUM($AO68:AQ68))<$AN68,$AM68-SUM($AO68:AQ68),IF(SUM($AO68:AQ68)<$AM68,$AN68,0)))","v":0},{"$f":"+IF($AM68<=0,0,IF(($AM68-SUM($AO68:AR68))<$AN68,$AM68-SUM($AO68:AR68),IF(SUM($AO68:AR68)<$AM68,$AN68,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ILO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000042-1","092","Ilo","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,7566459.5700000003,null,null,7566459.5700000003,null,0,0,null,0,0,0,7566459.5700000003,null,"TERRENOS",0.66999999999999993,5069527.9118999997,0,null,{"$f":"+IF($AM69<=0,0,IF(($AM69-SUM($AO69:AO69))<$AN69,$AM69-SUM($AO69:AO69),IF(SUM($AO69:AO69)<$AM69,$AN69,0)))","v":0},{"$f":"+IF($AM69<=0,0,IF(($AM69-SUM($AO69:AP69))<$AN69,$AM69-SUM($AO69:AP69),IF(SUM($AO69:AP69)<$AM69,$AN69,0)))","v":0},{"$f":"+IF($AM69<=0,0,IF(($AM69-SUM($AO69:AQ69))<$AN69,$AM69-SUM($AO69:AQ69),IF(SUM($AO69:AQ69)<$AM69,$AN69,0)))","v":0},{"$f":"+IF($AM69<=0,0,IF(($AM69-SUM($AO69:AR69))<$AN69,$AM69-SUM($AO69:AR69),IF(SUM($AO69:AR69)<$AM69,$AN69,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ILO","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000042-2","092","Ilo","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,777.71,null,null,777.71,null,0,0,null,0,0,0,777.71,null,"TERRENOS",0.66999999999999993,521.06569999999999,0,null,{"$f":"+IF($AM70<=0,0,IF(($AM70-SUM($AO70:AO70))<$AN70,$AM70-SUM($AO70:AO70),IF(SUM($AO70:AO70)<$AM70,$AN70,0)))","v":0},{"$f":"+IF($AM70<=0,0,IF(($AM70-SUM($AO70:AP70))<$AN70,$AM70-SUM($AO70:AP70),IF(SUM($AO70:AP70)<$AM70,$AN70,0)))","v":0},{"$f":"+IF($AM70<=0,0,IF(($AM70-SUM($AO70:AQ70))<$AN70,$AM70-SUM($AO70:AQ70),IF(SUM($AO70:AQ70)<$AM70,$AN70,0)))","v":0},{"$f":"+IF($AM70<=0,0,IF(($AM70-SUM($AO70:AR70))<$AN70,$AM70-SUM($AO70:AR70),IF(SUM($AO70:AR70)<$AM70,$AN70,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","MOQUEGUA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000043-1","093","Moquegua (Moquegua)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1147758.1200000001,null,null,1147758.1200000001,null,0,0,null,0,0,0,1147758.1200000001,null,"TERRENOS",0.5,573879.06000000006,0,null,{"$f":"+IF($AM71<=0,0,IF(($AM71-SUM($AO71:AO71))<$AN71,$AM71-SUM($AO71:AO71),IF(SUM($AO71:AO71)<$AM71,$AN71,0)))","v":0},{"$f":"+IF($AM71<=0,0,IF(($AM71-SUM($AO71:AP71))<$AN71,$AM71-SUM($AO71:AP71),IF(SUM($AO71:AP71)<$AM71,$AN71,0)))","v":0},{"$f":"+IF($AM71<=0,0,IF(($AM71-SUM($AO71:AQ71))<$AN71,$AM71-SUM($AO71:AQ71),IF(SUM($AO71:AQ71)<$AM71,$AN71,0)))","v":0},{"$f":"+IF($AM71<=0,0,IF(($AM71-SUM($AO71:AR71))<$AN71,$AM71-SUM($AO71:AR71),IF(SUM($AO71:AR71)<$AM71,$AN71,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","MOQUEGUA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000043-2","093","Moquegua (Moquegua)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,60408.32,null,null,60408.32,null,0,0,null,0,0,0,60408.32,null,"TERRENOS",0.5,30204.16,0,null,{"$f":"+IF($AM72<=0,0,IF(($AM72-SUM($AO72:AO72))<$AN72,$AM72-SUM($AO72:AO72),IF(SUM($AO72:AO72)<$AM72,$AN72,0)))","v":0},{"$f":"+IF($AM72<=0,0,IF(($AM72-SUM($AO72:AP72))<$AN72,$AM72-SUM($AO72:AP72),IF(SUM($AO72:AP72)<$AM72,$AN72,0)))","v":0},{"$f":"+IF($AM72<=0,0,IF(($AM72-SUM($AO72:AQ72))<$AN72,$AM72-SUM($AO72:AQ72),IF(SUM($AO72:AQ72)<$AM72,$AN72,0)))","v":0},{"$f":"+IF($AM72<=0,0,IF(($AM72-SUM($AO72:AR72))<$AN72,$AM72-SUM($AO72:AR72),IF(SUM($AO72:AR72)<$AM72,$AN72,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","IÑAPARI","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000044-1","096","Iñapari (Madre de Dios)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,260420.14,null,null,260420.14,null,0,0,null,0,0,0,260420.14,null,"TERRENOS",0.5,130210.07,0,null,{"$f":"+IF($AM73<=0,0,IF(($AM73-SUM($AO73:AO73))<$AN73,$AM73-SUM($AO73:AO73),IF(SUM($AO73:AO73)<$AM73,$AN73,0)))","v":0},{"$f":"+IF($AM73<=0,0,IF(($AM73-SUM($AO73:AP73))<$AN73,$AM73-SUM($AO73:AP73),IF(SUM($AO73:AP73)<$AM73,$AN73,0)))","v":0},{"$f":"+IF($AM73<=0,0,IF(($AM73-SUM($AO73:AQ73))<$AN73,$AM73-SUM($AO73:AQ73),IF(SUM($AO73:AQ73)<$AM73,$AN73,0)))","v":0},{"$f":"+IF($AM73<=0,0,IF(($AM73-SUM($AO73:AR73))<$AN73,$AM73-SUM($AO73:AR73),IF(SUM($AO73:AR73)<$AM73,$AN73,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","IÑAPARI","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000044-2","096","Iñapari (Madre de Dios)","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,2630.51,null,null,2630.51,null,0,0,null,0,0,0,2630.51,null,"TERRENOS",0.5,1315.2550000000001,0,null,{"$f":"+IF($AM74<=0,0,IF(($AM74-SUM($AO74:AO74))<$AN74,$AM74-SUM($AO74:AO74),IF(SUM($AO74:AO74)<$AM74,$AN74,0)))","v":0},{"$f":"+IF($AM74<=0,0,IF(($AM74-SUM($AO74:AP74))<$AN74,$AM74-SUM($AO74:AP74),IF(SUM($AO74:AP74)<$AM74,$AN74,0)))","v":0},{"$f":"+IF($AM74<=0,0,IF(($AM74-SUM($AO74:AQ74))<$AN74,$AM74-SUM($AO74:AQ74),IF(SUM($AO74:AQ74)<$AM74,$AN74,0)))","v":0},{"$f":"+IF($AM74<=0,0,IF(($AM74-SUM($AO74:AR74))<$AN74,$AM74-SUM($AO74:AR74),IF(SUM($AO74:AR74)<$AM74,$AN74,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INTUTO","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,1661.87,null,null,null,null,0,0,null,0,0,0,1661.87,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM75<=0,0,IF(($AM75-SUM($AO75:AO75))<$AN75,$AM75-SUM($AO75:AO75),IF(SUM($AO75:AO75)<$AM75,$AN75,0)))","v":0},{"$f":"+IF($AM75<=0,0,IF(($AM75-SUM($AO75:AP75))<$AN75,$AM75-SUM($AO75:AP75),IF(SUM($AO75:AP75)<$AM75,$AN75,0)))","v":0},{"$f":"+IF($AM75<=0,0,IF(($AM75-SUM($AO75:AQ75))<$AN75,$AM75-SUM($AO75:AQ75),IF(SUM($AO75:AQ75)<$AM75,$AN75,0)))","v":0},{"$f":"+IF($AM75<=0,0,IF(($AM75-SUM($AO75:AR75))<$AN75,$AM75-SUM($AO75:AR75),IF(SUM($AO75:AR75)<$AM75,$AN75,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INTUTO","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,93.46,null,null,null,null,0,0,null,0,0,0,93.46,null,"TERRENOS",0,{"$f":"IF(AI76<0.1,0,AI76)*AL76","v":0},{"$f":"+AD76*AL76","v":0},null,{"$f":"+IF($AM76<=0,0,IF(($AM76-SUM($AO76:AO76))<$AN76,$AM76-SUM($AO76:AO76),IF(SUM($AO76:AO76)<$AM76,$AN76,0)))","v":0},{"$f":"+IF($AM76<=0,0,IF(($AM76-SUM($AO76:AP76))<$AN76,$AM76-SUM($AO76:AP76),IF(SUM($AO76:AP76)<$AM76,$AN76,0)))","v":0},{"$f":"+IF($AM76<=0,0,IF(($AM76-SUM($AO76:AQ76))<$AN76,$AM76-SUM($AO76:AQ76),IF(SUM($AO76:AQ76)<$AM76,$AN76,0)))","v":0},{"$f":"+IF($AM76<=0,0,IF(($AM76-SUM($AO76:AR76))<$AN76,$AM76-SUM($AO76:AR76),IF(SUM($AO76:AR76)<$AM76,$AN76,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CIRO ALEGRIA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,42329.63,null,null,null,null,0,0,null,0,0,0,42329.63,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM77<=0,0,IF(($AM77-SUM($AO77:AO77))<$AN77,$AM77-SUM($AO77:AO77),IF(SUM($AO77:AO77)<$AM77,$AN77,0)))","v":0},{"$f":"+IF($AM77<=0,0,IF(($AM77-SUM($AO77:AP77))<$AN77,$AM77-SUM($AO77:AP77),IF(SUM($AO77:AP77)<$AM77,$AN77,0)))","v":0},{"$f":"+IF($AM77<=0,0,IF(($AM77-SUM($AO77:AQ77))<$AN77,$AM77-SUM($AO77:AQ77),IF(SUM($AO77:AQ77)<$AM77,$AN77,0)))","v":0},{"$f":"+IF($AM77<=0,0,IF(($AM77-SUM($AO77:AR77))<$AN77,$AM77-SUM($AO77:AR77),IF(SUM($AO77:AR77)<$AM77,$AN77,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","GALILEA","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,576.73,null,null,null,null,0,0,null,0,0,0,576.73,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM78<=0,0,IF(($AM78-SUM($AO78:AO78))<$AN78,$AM78-SUM($AO78:AO78),IF(SUM($AO78:AO78)<$AM78,$AN78,0)))","v":0},{"$f":"+IF($AM78<=0,0,IF(($AM78-SUM($AO78:AP78))<$AN78,$AM78-SUM($AO78:AP78),IF(SUM($AO78:AP78)<$AM78,$AN78,0)))","v":0},{"$f":"+IF($AM78<=0,0,IF(($AM78-SUM($AO78:AQ78))<$AN78,$AM78-SUM($AO78:AQ78),IF(SUM($AO78:AQ78)<$AM78,$AN78,0)))","v":0},{"$f":"+IF($AM78<=0,0,IF(($AM78-SUM($AO78:AR78))<$AN78,$AM78-SUM($AO78:AR78),IF(SUM($AO78:AR78)<$AM78,$AN78,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BREU","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,48427.44,null,null,null,null,0,0,null,0,0,0,48427.44,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM79<=0,0,IF(($AM79-SUM($AO79:AO79))<$AN79,$AM79-SUM($AO79:AO79),IF(SUM($AO79:AO79)<$AM79,$AN79,0)))","v":0},{"$f":"+IF($AM79<=0,0,IF(($AM79-SUM($AO79:AP79))<$AN79,$AM79-SUM($AO79:AP79),IF(SUM($AO79:AP79)<$AM79,$AN79,0)))","v":0},{"$f":"+IF($AM79<=0,0,IF(($AM79-SUM($AO79:AQ79))<$AN79,$AM79-SUM($AO79:AQ79),IF(SUM($AO79:AQ79)<$AM79,$AN79,0)))","v":0},{"$f":"+IF($AM79<=0,0,IF(($AM79-SUM($AO79:AR79))<$AN79,$AM79-SUM($AO79:AR79),IF(SUM($AO79:AR79)<$AM79,$AN79,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BREU","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,489.17,null,null,null,null,0,0,null,0,0,0,489.17,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM80<=0,0,IF(($AM80-SUM($AO80:AO80))<$AN80,$AM80-SUM($AO80:AO80),IF(SUM($AO80:AO80)<$AM80,$AN80,0)))","v":0},{"$f":"+IF($AM80<=0,0,IF(($AM80-SUM($AO80:AP80))<$AN80,$AM80-SUM($AO80:AP80),IF(SUM($AO80:AP80)<$AM80,$AN80,0)))","v":0},{"$f":"+IF($AM80<=0,0,IF(($AM80-SUM($AO80:AQ80))<$AN80,$AM80-SUM($AO80:AQ80),IF(SUM($AO80:AQ80)<$AM80,$AN80,0)))","v":0},{"$f":"+IF($AM80<=0,0,IF(($AM80-SUM($AO80:AR80))<$AN80,$AM80-SUM($AO80:AR80),IF(SUM($AO80:AR80)<$AM80,$AN80,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","GUEIPPI","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,7596.65,null,null,null,null,0,0,null,0,0,0,7596.65,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM81<=0,0,IF(($AM81-SUM($AO81:AO81))<$AN81,$AM81-SUM($AO81:AO81),IF(SUM($AO81:AO81)<$AM81,$AN81,0)))","v":0},{"$f":"+IF($AM81<=0,0,IF(($AM81-SUM($AO81:AP81))<$AN81,$AM81-SUM($AO81:AP81),IF(SUM($AO81:AP81)<$AM81,$AN81,0)))","v":0},{"$f":"+IF($AM81<=0,0,IF(($AM81-SUM($AO81:AQ81))<$AN81,$AM81-SUM($AO81:AQ81),IF(SUM($AO81:AQ81)<$AM81,$AN81,0)))","v":0},{"$f":"+IF($AM81<=0,0,IF(($AM81-SUM($AO81:AR81))<$AN81,$AM81-SUM($AO81:AR81),IF(SUM($AO81:AR81)<$AM81,$AN81,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","GUEIPPI","TERRENOS INSCRITOS","","Terrenos","TERRENOS",null,null,null,"-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,427.21,null,null,null,null,0,0,null,0,0,0,427.21,null,"TERRENOS",0,0,0,null,{"$f":"+IF($AM82<=0,0,IF(($AM82-SUM($AO82:AO82))<$AN82,$AM82-SUM($AO82:AO82),IF(SUM($AO82:AO82)<$AM82,$AN82,0)))","v":0},{"$f":"+IF($AM82<=0,0,IF(($AM82-SUM($AO82:AP82))<$AN82,$AM82-SUM($AO82:AP82),IF(SUM($AO82:AP82)<$AM82,$AN82,0)))","v":0},{"$f":"+IF($AM82<=0,0,IF(($AM82-SUM($AO82:AQ82))<$AN82,$AM82-SUM($AO82:AQ82),IF(SUM($AO82:AQ82)<$AM82,$AN82,0)))","v":0},{"$f":"+IF($AM82<=0,0,IF(($AM82-SUM($AO82:AR82))<$AN82,$AM82-SUM($AO82:AR82),IF(SUM($AO82:AR82)<$AM82,$AN82,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","PTO. ESPERANZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000050-1","012","Pto. Esperanza","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,986886.48,null,null,986886.48,null,0,0,null,0,0,0,986886.48,null,"TERRENOS",0.5,493443.24,0,null,{"$f":"+IF($AM83<=0,0,IF(($AM83-SUM($AO83:AO83))<$AN83,$AM83-SUM($AO83:AO83),IF(SUM($AO83:AO83)<$AM83,$AN83,0)))","v":0},{"$f":"+IF($AM83<=0,0,IF(($AM83-SUM($AO83:AP83))<$AN83,$AM83-SUM($AO83:AP83),IF(SUM($AO83:AP83)<$AM83,$AN83,0)))","v":0},{"$f":"+IF($AM83<=0,0,IF(($AM83-SUM($AO83:AQ83))<$AN83,$AM83-SUM($AO83:AQ83),IF(SUM($AO83:AQ83)<$AM83,$AN83,0)))","v":0},{"$f":"+IF($AM83<=0,0,IF(($AM83-SUM($AO83:AR83))<$AN83,$AM83-SUM($AO83:AR83),IF(SUM($AO83:AR83)<$AM83,$AN83,0)))","v":0}]
[null,331,3311111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","PTO. ESPERANZA","TERRENOS INSCRITOS","","Terrenos","TERRENOS","CC0000050-2","012","Pto. Esperanza","-","SI","SI","1950-12-01","1950-12-01","1950-12-01",null,null,43612.41,null,null,43612.41,null,0,0,null,0,0,0,43612.41,null,"TERRENOS",0.5,21806.205000000002,0,null,{"$f":"+IF($AM84<=0,0,IF(($AM84-SUM($AO84:AO84))<$AN84,$AM84-SUM($AO84:AO84),IF(SUM($AO84:AO84)<$AM84,$AN84,0)))","v":0},{"$f":"+IF($AM84<=0,0,IF(($AM84-SUM($AO84:AP84))<$AN84,$AM84-SUM($AO84:AP84),IF(SUM($AO84:AP84)<$AM84,$AN84,0)))","v":0},{"$f":"+IF($AM84<=0,0,IF(($AM84-SUM($AO84:AQ84))<$AN84,$AM84-SUM($AO84:AQ84),IF(SUM($AO84:AQ84)<$AM84,$AN84,0)))","v":0},{"$f":"+IF($AM84<=0,0,IF(($AM84-SUM($AO84:AR84))<$AN84,$AM84-SUM($AO84:AR84),IF(SUM($AO84:AR84)<$AM84,$AN84,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESTUDIO MEJORAMIENTO DEL ABASTECIMIENTO DE AGUA ING. CONSTRUCTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-01-31","1977-01-31","1977-01-31",null,null,149428.49,null,null,null,null,54782.45,6734.07,null,0,0,0,87911.97,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43955.985000000001,{"$f":"+AD85*AL85","v":3367.0349999999999},null,{"$f":"+IF($AM85<=0,0,IF(($AM85-SUM($AO85:AO85))<$AN85,$AM85-SUM($AO85:AO85),IF(SUM($AO85:AO85)<$AM85,$AN85,0)))","v":3367.0349999999999},{"$f":"+IF($AM85<=0,0,IF(($AM85-SUM($AO85:AP85))<$AN85,$AM85-SUM($AO85:AP85),IF(SUM($AO85:AP85)<$AM85,$AN85,0)))","v":3367.0349999999999},{"$f":"+IF($AM85<=0,0,IF(($AM85-SUM($AO85:AQ85))<$AN85,$AM85-SUM($AO85:AQ85),IF(SUM($AO85:AQ85)<$AM85,$AN85,0)))","v":3367.0349999999999},{"$f":"+IF($AM85<=0,0,IF(($AM85-SUM($AO85:AR85))<$AN85,$AM85-SUM($AO85:AR85),IF(SUM($AO85:AR85)<$AM85,$AN85,0)))","v":3367.0349999999999}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION DOS PARABOLOIDES HIPERBOLICAS","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-12-31","1977-12-31","1977-12-31",null,null,149428.49,null,null,null,null,54782.45,6322.44,null,0,0,0,88323.599999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,88323.599999999991,6322.44,null,{"$f":"+IF($AM86<=0,0,IF(($AM86-SUM($AO86:AO86))<$AN86,$AM86-SUM($AO86:AO86),IF(SUM($AO86:AO86)<$AM86,$AN86,0)))","v":6322.44},{"$f":"+IF($AM86<=0,0,IF(($AM86-SUM($AO86:AP86))<$AN86,$AM86-SUM($AO86:AP86),IF(SUM($AO86:AP86)<$AM86,$AN86,0)))","v":6322.44},{"$f":"+IF($AM86<=0,0,IF(($AM86-SUM($AO86:AQ86))<$AN86,$AM86-SUM($AO86:AQ86),IF(SUM($AO86:AQ86)<$AM86,$AN86,0)))","v":6322.44},{"$f":"+IF($AM86<=0,0,IF(($AM86-SUM($AO86:AR86))<$AN86,$AM86-SUM($AO86:AR86),IF(SUM($AO86:AR86)<$AM86,$AN86,0)))","v":6322.44}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","HASTA 1976 D.V 2974-10498205","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-01-31","1977-01-31","1977-01-31",null,null,471526.69,null,null,null,null,172867.87,21249.599999999999,null,0,0,0,277409.22000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,138704.61000000002,10624.8,null,{"$f":"+IF($AM87<=0,0,IF(($AM87-SUM($AO87:AO87))<$AN87,$AM87-SUM($AO87:AO87),IF(SUM($AO87:AO87)<$AM87,$AN87,0)))","v":10624.8},{"$f":"+IF($AM87<=0,0,IF(($AM87-SUM($AO87:AP87))<$AN87,$AM87-SUM($AO87:AP87),IF(SUM($AO87:AP87)<$AM87,$AN87,0)))","v":10624.8},{"$f":"+IF($AM87<=0,0,IF(($AM87-SUM($AO87:AQ87))<$AN87,$AM87-SUM($AO87:AQ87),IF(SUM($AO87:AQ87)<$AM87,$AN87,0)))","v":10624.8},{"$f":"+IF($AM87<=0,0,IF(($AM87-SUM($AO87:AR87))<$AN87,$AM87-SUM($AO87:AR87),IF(SUM($AO87:AR87)<$AM87,$AN87,0)))","v":10624.8}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONST POZO DE AGUA Y TANQUE ELEVADO RESOLUCION D.L 21694-16-11-76","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,50291.85,null,null,null,null,32683.8,1037.6099999999999,null,0,0,0,16570.439999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,16570.439999999999,1037.6099999999999,null,{"$f":"+IF($AM88<=0,0,IF(($AM88-SUM($AO88:AO88))<$AN88,$AM88-SUM($AO88:AO88),IF(SUM($AO88:AO88)<$AM88,$AN88,0)))","v":1037.6099999999999},{"$f":"+IF($AM88<=0,0,IF(($AM88-SUM($AO88:AP88))<$AN88,$AM88-SUM($AO88:AP88),IF(SUM($AO88:AP88)<$AM88,$AN88,0)))","v":1037.6099999999999},{"$f":"+IF($AM88<=0,0,IF(($AM88-SUM($AO88:AQ88))<$AN88,$AM88-SUM($AO88:AQ88),IF(SUM($AO88:AQ88)<$AM88,$AN88,0)))","v":1037.6099999999999},{"$f":"+IF($AM88<=0,0,IF(($AM88-SUM($AO88:AR88))<$AN88,$AM88-SUM($AO88:AR88),IF(SUM($AO88:AR88)<$AM88,$AN88,0)))","v":1037.6099999999999}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONSIDERANDO MENOR COSTO EN EL AÑO 1976","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-01-31","1977-01-31","1977-01-31",null,null,149428.49,null,null,null,null,54782.45,6734.07,null,0,0,0,87911.97,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43955.985000000001,3367.0349999999999,null,{"$f":"+IF($AM89<=0,0,IF(($AM89-SUM($AO89:AO89))<$AN89,$AM89-SUM($AO89:AO89),IF(SUM($AO89:AO89)<$AM89,$AN89,0)))","v":3367.0349999999999},{"$f":"+IF($AM89<=0,0,IF(($AM89-SUM($AO89:AP89))<$AN89,$AM89-SUM($AO89:AP89),IF(SUM($AO89:AP89)<$AM89,$AN89,0)))","v":3367.0349999999999},{"$f":"+IF($AM89<=0,0,IF(($AM89-SUM($AO89:AQ89))<$AN89,$AM89-SUM($AO89:AQ89),IF(SUM($AO89:AQ89)<$AM89,$AN89,0)))","v":3367.0349999999999},{"$f":"+IF($AM89<=0,0,IF(($AM89-SUM($AO89:AR89))<$AN89,$AM89-SUM($AO89:AR89),IF(SUM($AO89:AR89)<$AM89,$AN89,0)))","v":3367.0349999999999}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","POR REVALUACION D.L 21694 16-11-76","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-01-31","1977-01-31","1977-01-31",null,null,149428.49,null,null,null,null,54782.45,6734.07,null,0,0,0,87911.97,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43955.985000000001,3367.0349999999999,null,{"$f":"+IF($AM90<=0,0,IF(($AM90-SUM($AO90:AO90))<$AN90,$AM90-SUM($AO90:AO90),IF(SUM($AO90:AO90)<$AM90,$AN90,0)))","v":3367.0349999999999},{"$f":"+IF($AM90<=0,0,IF(($AM90-SUM($AO90:AP90))<$AN90,$AM90-SUM($AO90:AP90),IF(SUM($AO90:AP90)<$AM90,$AN90,0)))","v":3367.0349999999999},{"$f":"+IF($AM90<=0,0,IF(($AM90-SUM($AO90:AQ90))<$AN90,$AM90-SUM($AO90:AQ90),IF(SUM($AO90:AQ90)<$AM90,$AN90,0)))","v":3367.0349999999999},{"$f":"+IF($AM90<=0,0,IF(($AM90-SUM($AO90:AR90))<$AN90,$AM90-SUM($AO90:AR90),IF(SUM($AO90:AR90)<$AM90,$AN90,0)))","v":3367.0349999999999}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","POR LA CONFECCION DE REJAS ORNAMENTALES PARA LA TERRAZA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-01-31","1977-01-31","1977-01-31",null,null,249674.16,null,null,null,null,249674.16,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM91<=0,0,IF(($AM91-SUM($AO91:AO91))<$AN91,$AM91-SUM($AO91:AO91),IF(SUM($AO91:AO91)<$AM91,$AN91,0)))","v":0},{"$f":"+IF($AM91<=0,0,IF(($AM91-SUM($AO91:AP91))<$AN91,$AM91-SUM($AO91:AP91),IF(SUM($AO91:AP91)<$AM91,$AN91,0)))","v":0},{"$f":"+IF($AM91<=0,0,IF(($AM91-SUM($AO91:AQ91))<$AN91,$AM91-SUM($AO91:AQ91),IF(SUM($AO91:AQ91)<$AM91,$AN91,0)))","v":0},{"$f":"+IF($AM91<=0,0,IF(($AM91-SUM($AO91:AR91))<$AN91,$AM91-SUM($AO91:AR91),IF(SUM($AO91:AR91)<$AM91,$AN91,0)))","v":0}]
[null,332,3325111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","REPARACION PISTAS DE ATERRIZAJES","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1975-12-31","1975-12-31","1975-12-31",null,null,324760.14,null,null,null,null,324612.63,147.51,null,0,0,0,9.3223206931725144E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,147.51,null,{"$f":"+IF($AM92<=0,0,IF(($AM92-SUM($AO92:AO92))<$AN92,$AM92-SUM($AO92:AO92),IF(SUM($AO92:AO92)<$AM92,$AN92,0)))","v":0},{"$f":"+IF($AM92<=0,0,IF(($AM92-SUM($AO92:AP92))<$AN92,$AM92-SUM($AO92:AP92),IF(SUM($AO92:AP92)<$AM92,$AN92,0)))","v":0},{"$f":"+IF($AM92<=0,0,IF(($AM92-SUM($AO92:AQ92))<$AN92,$AM92-SUM($AO92:AQ92),IF(SUM($AO92:AQ92)<$AM92,$AN92,0)))","v":0},{"$f":"+IF($AM92<=0,0,IF(($AM92-SUM($AO92:AR92))<$AN92,$AM92-SUM($AO92:AR92),IF(SUM($AO92:AR92)<$AM92,$AN92,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","HABILITACION ZONA URBANA.SUR-ESTE DIC 13-D.V.2306 AXO 2304        COD. REF. 41","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1981-12-31","1981-12-31","1981-12-31",null,null,58984.92,null,null,null,null,21624.639999999999,1969.17,null,0,0,0,35391.11,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,17695.555,984.58500000000004,null,{"$f":"+IF($AM93<=0,0,IF(($AM93-SUM($AO93:AO93))<$AN93,$AM93-SUM($AO93:AO93),IF(SUM($AO93:AO93)<$AM93,$AN93,0)))","v":984.58500000000004},{"$f":"+IF($AM93<=0,0,IF(($AM93-SUM($AO93:AP93))<$AN93,$AM93-SUM($AO93:AP93),IF(SUM($AO93:AP93)<$AM93,$AN93,0)))","v":984.58500000000004},{"$f":"+IF($AM93<=0,0,IF(($AM93-SUM($AO93:AQ93))<$AN93,$AM93-SUM($AO93:AQ93),IF(SUM($AO93:AQ93)<$AM93,$AN93,0)))","v":984.58500000000004},{"$f":"+IF($AM93<=0,0,IF(($AM93-SUM($AO93:AR93))<$AN93,$AM93-SUM($AO93:AR93),IF(SUM($AO93:AR93)<$AM93,$AN93,0)))","v":984.58500000000004}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REAJUSTE PARA ALZA DE MATERIALES PARTIDA N 302 DE OBRA TERMINAL DE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,434410.9,null,null,null,null,266030.2,9922.34,null,0,0,0,158458.36000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,158458.36000000002,9922.34,null,{"$f":"+IF($AM94<=0,0,IF(($AM94-SUM($AO94:AO94))<$AN94,$AM94-SUM($AO94:AO94),IF(SUM($AO94:AO94)<$AM94,$AN94,0)))","v":9922.34},{"$f":"+IF($AM94<=0,0,IF(($AM94-SUM($AO94:AP94))<$AN94,$AM94-SUM($AO94:AP94),IF(SUM($AO94:AP94)<$AM94,$AN94,0)))","v":9922.34},{"$f":"+IF($AM94<=0,0,IF(($AM94-SUM($AO94:AQ94))<$AN94,$AM94-SUM($AO94:AQ94),IF(SUM($AO94:AQ94)<$AM94,$AN94,0)))","v":9922.34},{"$f":"+IF($AM94<=0,0,IF(($AM94-SUM($AO94:AR94))<$AN94,$AM94-SUM($AO94:AR94),IF(SUM($AO94:AR94)<$AM94,$AN94,0)))","v":9922.34}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","TERMINAL DE PASAJEROS DIC 11-D.V.2249 AXO 2237","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,56801.51,null,null,null,null,20848.5,2118.64,null,0,0,0,33834.370000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,33834.370000000003,2118.64,null,{"$f":"+IF($AM95<=0,0,IF(($AM95-SUM($AO95:AO95))<$AN95,$AM95-SUM($AO95:AO95),IF(SUM($AO95:AO95)<$AM95,$AN95,0)))","v":2118.64},{"$f":"+IF($AM95<=0,0,IF(($AM95-SUM($AO95:AP95))<$AN95,$AM95-SUM($AO95:AP95),IF(SUM($AO95:AP95)<$AM95,$AN95,0)))","v":2118.64},{"$f":"+IF($AM95<=0,0,IF(($AM95-SUM($AO95:AQ95))<$AN95,$AM95-SUM($AO95:AQ95),IF(SUM($AO95:AQ95)<$AM95,$AN95,0)))","v":2118.64},{"$f":"+IF($AM95<=0,0,IF(($AM95-SUM($AO95:AR95))<$AN95,$AM95-SUM($AO95:AR95),IF(SUM($AO95:AR95)<$AM95,$AN95,0)))","v":2118.64}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","HABILITACION ZONA URBANA SUR-ESTE DIC 13-D.V.2306 AXO 2304        COD. REF.41","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,149428.49,null,null,null,null,54782.45,5577.3,null,0,0,0,89068.739999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,44534.369999999995,2788.65,null,{"$f":"+IF($AM96<=0,0,IF(($AM96-SUM($AO96:AO96))<$AN96,$AM96-SUM($AO96:AO96),IF(SUM($AO96:AO96)<$AM96,$AN96,0)))","v":2788.65},{"$f":"+IF($AM96<=0,0,IF(($AM96-SUM($AO96:AP96))<$AN96,$AM96-SUM($AO96:AP96),IF(SUM($AO96:AP96)<$AM96,$AN96,0)))","v":2788.65},{"$f":"+IF($AM96<=0,0,IF(($AM96-SUM($AO96:AQ96))<$AN96,$AM96-SUM($AO96:AQ96),IF(SUM($AO96:AQ96)<$AM96,$AN96,0)))","v":2788.65},{"$f":"+IF($AM96<=0,0,IF(($AM96-SUM($AO96:AR96))<$AN96,$AM96-SUM($AO96:AR96),IF(SUM($AO96:AR96)<$AM96,$AN96,0)))","v":2788.65}]
[null,333,3331115,"15.TALARA","NO","NO","AERONAVEGACIÓN","INCREMENTO DE COSTO (PRESTAMO BCO BELGA)REF.KEY:90003625 DIC/90  SISTEMAS DE AYUDA LUMINOSAS COMPUE","EQUIPOS N.D.B.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1991-12-31","1991-12-31","1991-12-31",null,null,41463079.079999998,null,null,null,null,41463079.079999998,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM97<=0,0,IF(($AM97-SUM($AO97:AO97))<$AN97,$AM97-SUM($AO97:AO97),IF(SUM($AO97:AO97)<$AM97,$AN97,0)))","v":0},{"$f":"+IF($AM97<=0,0,IF(($AM97-SUM($AO97:AP97))<$AN97,$AM97-SUM($AO97:AP97),IF(SUM($AO97:AP97)<$AM97,$AN97,0)))","v":0},{"$f":"+IF($AM97<=0,0,IF(($AM97-SUM($AO97:AQ97))<$AN97,$AM97-SUM($AO97:AQ97),IF(SUM($AO97:AQ97)<$AM97,$AN97,0)))","v":0},{"$f":"+IF($AM97<=0,0,IF(($AM97-SUM($AO97:AR97))<$AN97,$AM97-SUM($AO97:AR97),IF(SUM($AO97:AR97)<$AM97,$AN97,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONSTRUCCION MODULO PRE-FABRICADO VEST Y PLANOTECA ESPALDA DE COMI","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,149428.49,null,null,null,null,54782.45,94646.04,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,47323.02,null,{"$f":"+IF($AM98<=0,0,IF(($AM98-SUM($AO98:AO98))<$AN98,$AM98-SUM($AO98:AO98),IF(SUM($AO98:AO98)<$AM98,$AN98,0)))","v":0},{"$f":"+IF($AM98<=0,0,IF(($AM98-SUM($AO98:AP98))<$AN98,$AM98-SUM($AO98:AP98),IF(SUM($AO98:AP98)<$AM98,$AN98,0)))","v":0},{"$f":"+IF($AM98<=0,0,IF(($AM98-SUM($AO98:AQ98))<$AN98,$AM98-SUM($AO98:AQ98),IF(SUM($AO98:AQ98)<$AM98,$AN98,0)))","v":0},{"$f":"+IF($AM98<=0,0,IF(($AM98-SUM($AO98:AR98))<$AN98,$AM98-SUM($AO98:AR98),IF(SUM($AO98:AR98)<$AM98,$AN98,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL DE PASAJERO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-12-31","1977-12-31","1977-12-31",null,null,82040.649999999994,null,null,null,null,30112.3,3468.86,null,0,0,0,48459.489999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,48459.489999999991,3468.86,null,{"$f":"+IF($AM99<=0,0,IF(($AM99-SUM($AO99:AO99))<$AN99,$AM99-SUM($AO99:AO99),IF(SUM($AO99:AO99)<$AM99,$AN99,0)))","v":3468.86},{"$f":"+IF($AM99<=0,0,IF(($AM99-SUM($AO99:AP99))<$AN99,$AM99-SUM($AO99:AP99),IF(SUM($AO99:AP99)<$AM99,$AN99,0)))","v":3468.86},{"$f":"+IF($AM99<=0,0,IF(($AM99-SUM($AO99:AQ99))<$AN99,$AM99-SUM($AO99:AQ99),IF(SUM($AO99:AQ99)<$AM99,$AN99,0)))","v":3468.86},{"$f":"+IF($AM99<=0,0,IF(($AM99-SUM($AO99:AR99))<$AN99,$AM99-SUM($AO99:AR99),IF(SUM($AO99:AR99)<$AM99,$AN99,0)))","v":3468.86}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL DE PASAJERO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-12-31","1977-12-31","1977-12-31",null,null,59266.09,null,null,null,null,19767.260000000002,2638.56,null,0,0,0,36860.269999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,36860.269999999997,2638.56,null,{"$f":"+IF($AM100<=0,0,IF(($AM100-SUM($AO100:AO100))<$AN100,$AM100-SUM($AO100:AO100),IF(SUM($AO100:AO100)<$AM100,$AN100,0)))","v":2638.56},{"$f":"+IF($AM100<=0,0,IF(($AM100-SUM($AO100:AP100))<$AN100,$AM100-SUM($AO100:AP100),IF(SUM($AO100:AP100)<$AM100,$AN100,0)))","v":2638.56},{"$f":"+IF($AM100<=0,0,IF(($AM100-SUM($AO100:AQ100))<$AN100,$AM100-SUM($AO100:AQ100),IF(SUM($AO100:AQ100)<$AM100,$AN100,0)))","v":2638.56},{"$f":"+IF($AM100<=0,0,IF(($AM100-SUM($AO100:AR100))<$AN100,$AM100-SUM($AO100:AR100),IF(SUM($AO100:AR100)<$AM100,$AN100,0)))","v":2638.56}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL DE PASAJERO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1977-12-31","1977-12-31","1977-12-31",null,null,80297.41,null,null,null,null,40992.11,2625.63,null,0,0,0,36679.670000000006,null,"EDIFICACIONES Y CONSTRUCCIONES",1,36679.670000000006,2625.63,null,{"$f":"+IF($AM101<=0,0,IF(($AM101-SUM($AO101:AO101))<$AN101,$AM101-SUM($AO101:AO101),IF(SUM($AO101:AO101)<$AM101,$AN101,0)))","v":2625.63},{"$f":"+IF($AM101<=0,0,IF(($AM101-SUM($AO101:AP101))<$AN101,$AM101-SUM($AO101:AP101),IF(SUM($AO101:AP101)<$AM101,$AN101,0)))","v":2625.63},{"$f":"+IF($AM101<=0,0,IF(($AM101-SUM($AO101:AQ101))<$AN101,$AM101-SUM($AO101:AQ101),IF(SUM($AO101:AQ101)<$AM101,$AN101,0)))","v":2625.63},{"$f":"+IF($AM101<=0,0,IF(($AM101-SUM($AO101:AR101))<$AN101,$AM101-SUM($AO101:AR101),IF(SUM($AO101:AR101)<$AM101,$AN101,0)))","v":2625.63}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","NUEVO TERMINAL DE PASAJEROS ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-05-18","2000-05-18","2000-05-18",null,null,6158553.1799999997,null,null,null,null,3184851.79,79586.52,null,0,0,0,2894114.8699999996,null,"EDIFICACIONES Y CONSTRUCCIONES",1,2894114.8699999996,79586.52,null,{"$f":"+IF($AM102<=0,0,IF(($AM102-SUM($AO102:AO102))<$AN102,$AM102-SUM($AO102:AO102),IF(SUM($AO102:AO102)<$AM102,$AN102,0)))","v":79586.52},{"$f":"+IF($AM102<=0,0,IF(($AM102-SUM($AO102:AP102))<$AN102,$AM102-SUM($AO102:AP102),IF(SUM($AO102:AP102)<$AM102,$AN102,0)))","v":79586.52},{"$f":"+IF($AM102<=0,0,IF(($AM102-SUM($AO102:AQ102))<$AN102,$AM102-SUM($AO102:AQ102),IF(SUM($AO102:AQ102)<$AM102,$AN102,0)))","v":79586.52},{"$f":"+IF($AM102<=0,0,IF(($AM102-SUM($AO102:AR102))<$AN102,$AM102-SUM($AO102:AR102),IF(SUM($AO102:AR102)<$AM102,$AN102,0)))","v":79586.52}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","NUEVO TERMINAL DE PASAJEROS ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-05-18","2000-05-18","2000-05-18",null,null,197197.64,null,null,null,null,106171.34,2436.1799999999998,null,0,0,0,88590.120000000024,null,"EDIFICACIONES Y CONSTRUCCIONES",1,88590.120000000024,2436.1799999999998,null,{"$f":"+IF($AM103<=0,0,IF(($AM103-SUM($AO103:AO103))<$AN103,$AM103-SUM($AO103:AO103),IF(SUM($AO103:AO103)<$AM103,$AN103,0)))","v":2436.1799999999998},{"$f":"+IF($AM103<=0,0,IF(($AM103-SUM($AO103:AP103))<$AN103,$AM103-SUM($AO103:AP103),IF(SUM($AO103:AP103)<$AM103,$AN103,0)))","v":2436.1799999999998},{"$f":"+IF($AM103<=0,0,IF(($AM103-SUM($AO103:AQ103))<$AN103,$AM103-SUM($AO103:AQ103),IF(SUM($AO103:AQ103)<$AM103,$AN103,0)))","v":2436.1799999999998},{"$f":"+IF($AM103<=0,0,IF(($AM103-SUM($AO103:AR103))<$AN103,$AM103-SUM($AO103:AR103),IF(SUM($AO103:AR103)<$AM103,$AN103,0)))","v":2436.1799999999998}]
[null,332,3324111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SUMINISTRO E INSTALACION DE PISO VINILICO EN ARCHIVO CENTRAL DEL ARPTO J. CHAVEZ","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-03-02","2000-03-02","2000-03-02",null,null,20254.38,null,null,null,null,-27600.010000000002,672.54,null,0,0,0,47181.85,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,23590.924999999999,336.27,null,{"$f":"+IF($AM104<=0,0,IF(($AM104-SUM($AO104:AO104))<$AN104,$AM104-SUM($AO104:AO104),IF(SUM($AO104:AO104)<$AM104,$AN104,0)))","v":336.27},{"$f":"+IF($AM104<=0,0,IF(($AM104-SUM($AO104:AP104))<$AN104,$AM104-SUM($AO104:AP104),IF(SUM($AO104:AP104)<$AM104,$AN104,0)))","v":336.27},{"$f":"+IF($AM104<=0,0,IF(($AM104-SUM($AO104:AQ104))<$AN104,$AM104-SUM($AO104:AQ104),IF(SUM($AO104:AQ104)<$AM104,$AN104,0)))","v":336.27},{"$f":"+IF($AM104<=0,0,IF(($AM104-SUM($AO104:AR104))<$AN104,$AM104-SUM($AO104:AR104),IF(SUM($AO104:AR104)<$AM104,$AN104,0)))","v":336.27}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","INSTALACION DE ESCALERA Y TECHO METALICO EN EL TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-02-23","2000-02-23","2000-02-23",null,null,24634.21,null,null,null,null,12739.4,11894.81,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,11894.81,null,{"$f":"+IF($AM105<=0,0,IF(($AM105-SUM($AO105:AO105))<$AN105,$AM105-SUM($AO105:AO105),IF(SUM($AO105:AO105)<$AM105,$AN105,0)))","v":0},{"$f":"+IF($AM105<=0,0,IF(($AM105-SUM($AO105:AP105))<$AN105,$AM105-SUM($AO105:AP105),IF(SUM($AO105:AP105)<$AM105,$AN105,0)))","v":0},{"$f":"+IF($AM105<=0,0,IF(($AM105-SUM($AO105:AQ105))<$AN105,$AM105-SUM($AO105:AQ105),IF(SUM($AO105:AQ105)<$AM105,$AN105,0)))","v":0},{"$f":"+IF($AM105<=0,0,IF(($AM105-SUM($AO105:AR105))<$AN105,$AM105-SUM($AO105:AR105),IF(SUM($AO105:AR105)<$AM105,$AN105,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONFECCION DE DIVISIONES DE MADERA PARA PAGADEROS  EGRESOS Y FONDO FIJO (TOMUS SRL)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-08-15","1995-08-15","1995-08-15",null,null,7012.35,null,null,null,null,2570.81,4441.54,null,0,0,0,9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,2220.77,null,{"$f":"+IF($AM106<=0,0,IF(($AM106-SUM($AO106:AO106))<$AN106,$AM106-SUM($AO106:AO106),IF(SUM($AO106:AO106)<$AM106,$AN106,0)))","v":0},{"$f":"+IF($AM106<=0,0,IF(($AM106-SUM($AO106:AP106))<$AN106,$AM106-SUM($AO106:AP106),IF(SUM($AO106:AP106)<$AM106,$AN106,0)))","v":0},{"$f":"+IF($AM106<=0,0,IF(($AM106-SUM($AO106:AQ106))<$AN106,$AM106-SUM($AO106:AQ106),IF(SUM($AO106:AQ106)<$AM106,$AN106,0)))","v":0},{"$f":"+IF($AM106<=0,0,IF(($AM106-SUM($AO106:AR106))<$AN106,$AM106-SUM($AO106:AR106),IF(SUM($AO106:AR106)<$AM106,$AN106,0)))","v":0}]
[null,332,3324111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONFECCION DE TABIQUERIAS PARA LAS OFICINAS DE LEGAL (CENTRO DE ENTRENAMIENTO )","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-08-28","1995-08-28","1995-08-28",null,null,45988.53,null,null,null,null,16860.010000000002,11040.4,null,0,0,0,18088.119999999995,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,9044.0599999999977,5520.2,null,{"$f":"+IF($AM107<=0,0,IF(($AM107-SUM($AO107:AO107))<$AN107,$AM107-SUM($AO107:AO107),IF(SUM($AO107:AO107)<$AM107,$AN107,0)))","v":5520.2},{"$f":"+IF($AM107<=0,0,IF(($AM107-SUM($AO107:AP107))<$AN107,$AM107-SUM($AO107:AP107),IF(SUM($AO107:AP107)<$AM107,$AN107,0)))","v":3523.8599999999979},{"$f":"+IF($AM107<=0,0,IF(($AM107-SUM($AO107:AQ107))<$AN107,$AM107-SUM($AO107:AQ107),IF(SUM($AO107:AQ107)<$AM107,$AN107,0)))","v":0},{"$f":"+IF($AM107<=0,0,IF(($AM107-SUM($AO107:AR107))<$AN107,$AM107-SUM($AO107:AR107),IF(SUM($AO107:AR107)<$AM107,$AN107,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRBAJOS PARA TERMINAR OFICINA  EX-INGENIERIA Y PLANOTECA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-09-05","1995-09-05","1995-09-05",null,null,40414.589999999997,null,null,null,null,14816.52,783.77,null,0,0,0,24814.299999999996,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,12407.149999999998,391.88499999999999,null,{"$f":"+IF($AM108<=0,0,IF(($AM108-SUM($AO108:AO108))<$AN108,$AM108-SUM($AO108:AO108),IF(SUM($AO108:AO108)<$AM108,$AN108,0)))","v":391.88499999999999},{"$f":"+IF($AM108<=0,0,IF(($AM108-SUM($AO108:AP108))<$AN108,$AM108-SUM($AO108:AP108),IF(SUM($AO108:AP108)<$AM108,$AN108,0)))","v":391.88499999999999},{"$f":"+IF($AM108<=0,0,IF(($AM108-SUM($AO108:AQ108))<$AN108,$AM108-SUM($AO108:AQ108),IF(SUM($AO108:AQ108)<$AM108,$AN108,0)))","v":391.88499999999999},{"$f":"+IF($AM108<=0,0,IF(($AM108-SUM($AO108:AR108))<$AN108,$AM108-SUM($AO108:AR108),IF(SUM($AO108:AR108)<$AM108,$AN108,0)))","v":391.88499999999999}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRABAJO MODOFICACION DE LAS ESCALERAS EN HALL CENTRAL  CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1994-10-31","1994-10-31","1994-10-31",null,null,12317.11,null,null,null,null,6369.71,186.94,null,0,0,0,5760.4600000000009,null,"EDIFICACIONES Y CONSTRUCCIONES",1,5760.4600000000009,186.94,null,{"$f":"+IF($AM109<=0,0,IF(($AM109-SUM($AO109:AO109))<$AN109,$AM109-SUM($AO109:AO109),IF(SUM($AO109:AO109)<$AM109,$AN109,0)))","v":186.94},{"$f":"+IF($AM109<=0,0,IF(($AM109-SUM($AO109:AP109))<$AN109,$AM109-SUM($AO109:AP109),IF(SUM($AO109:AP109)<$AM109,$AN109,0)))","v":186.94},{"$f":"+IF($AM109<=0,0,IF(($AM109-SUM($AO109:AQ109))<$AN109,$AM109-SUM($AO109:AQ109),IF(SUM($AO109:AQ109)<$AM109,$AN109,0)))","v":186.94},{"$f":"+IF($AM109<=0,0,IF(($AM109-SUM($AO109:AR109))<$AN109,$AM109-SUM($AO109:AR109),IF(SUM($AO109:AR109)<$AM109,$AN109,0)))","v":186.94}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REFACCIONES GENERALES PARA RESTAURANT KENKO´S -REMODELACION ARPTO VELASCO ASTETE-CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-04-30","1995-04-30","1995-04-30",null,null,24634.21,null,null,null,null,12739.4,368.15,null,0,0,0,11526.66,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11526.66,368.15,null,{"$f":"+IF($AM110<=0,0,IF(($AM110-SUM($AO110:AO110))<$AN110,$AM110-SUM($AO110:AO110),IF(SUM($AO110:AO110)<$AM110,$AN110,0)))","v":368.15},{"$f":"+IF($AM110<=0,0,IF(($AM110-SUM($AO110:AP110))<$AN110,$AM110-SUM($AO110:AP110),IF(SUM($AO110:AP110)<$AM110,$AN110,0)))","v":368.15},{"$f":"+IF($AM110<=0,0,IF(($AM110-SUM($AO110:AQ110))<$AN110,$AM110-SUM($AO110:AQ110),IF(SUM($AO110:AQ110)<$AM110,$AN110,0)))","v":368.15},{"$f":"+IF($AM110<=0,0,IF(($AM110-SUM($AO110:AR110))<$AN110,$AM110-SUM($AO110:AR110),IF(SUM($AO110:AR110)<$AM110,$AN110,0)))","v":368.15}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REMODELACION SERVICIOS HIGIENICOS DEL AEROPUERTO VELASCO ASTETE-ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-11-30","1995-11-30","1995-11-30",null,null,24634.21,null,null,null,null,12739.4,361.59,null,0,0,0,11533.22,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11533.22,361.59,null,{"$f":"+IF($AM111<=0,0,IF(($AM111-SUM($AO111:AO111))<$AN111,$AM111-SUM($AO111:AO111),IF(SUM($AO111:AO111)<$AM111,$AN111,0)))","v":361.59},{"$f":"+IF($AM111<=0,0,IF(($AM111-SUM($AO111:AP111))<$AN111,$AM111-SUM($AO111:AP111),IF(SUM($AO111:AP111)<$AM111,$AN111,0)))","v":361.59},{"$f":"+IF($AM111<=0,0,IF(($AM111-SUM($AO111:AQ111))<$AN111,$AM111-SUM($AO111:AQ111),IF(SUM($AO111:AQ111)<$AM111,$AN111,0)))","v":361.59},{"$f":"+IF($AM111<=0,0,IF(($AM111-SUM($AO111:AR111))<$AN111,$AM111-SUM($AO111:AR111),IF(SUM($AO111:AR111)<$AM111,$AN111,0)))","v":361.59}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REMODELACION DEL AEROPUERTO DEL CUSCO ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-08-31","1995-08-31","1995-08-31",null,null,24634.21,null,null,null,null,12739.4,364.35,null,0,0,0,11530.46,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11530.46,364.35,null,{"$f":"+IF($AM112<=0,0,IF(($AM112-SUM($AO112:AO112))<$AN112,$AM112-SUM($AO112:AO112),IF(SUM($AO112:AO112)<$AM112,$AN112,0)))","v":364.35},{"$f":"+IF($AM112<=0,0,IF(($AM112-SUM($AO112:AP112))<$AN112,$AM112-SUM($AO112:AP112),IF(SUM($AO112:AP112)<$AM112,$AN112,0)))","v":364.35},{"$f":"+IF($AM112<=0,0,IF(($AM112-SUM($AO112:AQ112))<$AN112,$AM112-SUM($AO112:AQ112),IF(SUM($AO112:AQ112)<$AM112,$AN112,0)))","v":364.35},{"$f":"+IF($AM112<=0,0,IF(($AM112-SUM($AO112:AR112))<$AN112,$AM112-SUM($AO112:AR112),IF(SUM($AO112:AR112)<$AM112,$AN112,0)))","v":364.35}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION AMBIENTE SALA VHF YURIMAGUAS","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-01-29","2001-01-29","2001-01-29",null,null,37360.74,null,null,null,null,22186.42,1881.33,null,0,0,0,13292.99,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13292.99,1881.33,null,{"$f":"+IF($AM113<=0,0,IF(($AM113-SUM($AO113:AO113))<$AN113,$AM113-SUM($AO113:AO113),IF(SUM($AO113:AO113)<$AM113,$AN113,0)))","v":1881.33},{"$f":"+IF($AM113<=0,0,IF(($AM113-SUM($AO113:AP113))<$AN113,$AM113-SUM($AO113:AP113),IF(SUM($AO113:AP113)<$AM113,$AN113,0)))","v":1881.33},{"$f":"+IF($AM113<=0,0,IF(($AM113-SUM($AO113:AQ113))<$AN113,$AM113-SUM($AO113:AQ113),IF(SUM($AO113:AQ113)<$AM113,$AN113,0)))","v":1881.33},{"$f":"+IF($AM113<=0,0,IF(($AM113-SUM($AO113:AR113))<$AN113,$AM113-SUM($AO113:AR113),IF(SUM($AO113:AR113)<$AM113,$AN113,0)))","v":1881.33}]
[null,332,3324111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","ADQUISICION Y COLOCACION MATERIAL PARA PISO CERAMICO DEL ARPTO CUSCO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-12-04","2000-12-04","2000-12-04",null,null,98536.85,null,null,null,null,50957.630000000005,6013.3,null,0,0,0,41565.919999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,41565.919999999998,6013.3,null,{"$f":"+IF($AM114<=0,0,IF(($AM114-SUM($AO114:AO114))<$AN114,$AM114-SUM($AO114:AO114),IF(SUM($AO114:AO114)<$AM114,$AN114,0)))","v":6013.3},{"$f":"+IF($AM114<=0,0,IF(($AM114-SUM($AO114:AP114))<$AN114,$AM114-SUM($AO114:AP114),IF(SUM($AO114:AP114)<$AM114,$AN114,0)))","v":6013.3},{"$f":"+IF($AM114<=0,0,IF(($AM114-SUM($AO114:AQ114))<$AN114,$AM114-SUM($AO114:AQ114),IF(SUM($AO114:AQ114)<$AM114,$AN114,0)))","v":6013.3},{"$f":"+IF($AM114<=0,0,IF(($AM114-SUM($AO114:AR114))<$AN114,$AM114-SUM($AO114:AR114),IF(SUM($AO114:AR114)<$AM114,$AN114,0)))","v":6013.3}]
[null,332,3324111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","INSTALACION CIELO RAZO ILUMINACION MEZZANINE ARPTO CUSCO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-02-07","2001-02-07","2001-02-07",null,null,147805.28,null,null,null,null,76436.460000000006,8821.41,null,0,0,0,62547.409999999989,null,"EDIFICACIONES Y CONSTRUCCIONES",1,62547.409999999989,8821.41,null,{"$f":"+IF($AM115<=0,0,IF(($AM115-SUM($AO115:AO115))<$AN115,$AM115-SUM($AO115:AO115),IF(SUM($AO115:AO115)<$AM115,$AN115,0)))","v":8821.41},{"$f":"+IF($AM115<=0,0,IF(($AM115-SUM($AO115:AP115))<$AN115,$AM115-SUM($AO115:AP115),IF(SUM($AO115:AP115)<$AM115,$AN115,0)))","v":8821.41},{"$f":"+IF($AM115<=0,0,IF(($AM115-SUM($AO115:AQ115))<$AN115,$AM115-SUM($AO115:AQ115),IF(SUM($AO115:AQ115)<$AM115,$AN115,0)))","v":8821.41},{"$f":"+IF($AM115<=0,0,IF(($AM115-SUM($AO115:AR115))<$AN115,$AM115-SUM($AO115:AR115),IF(SUM($AO115:AR115)<$AM115,$AN115,0)))","v":8821.41}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REGULARIZACION REQ. N° 70241 POR LA REMODELACION VARIAS ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-12-31","1995-12-31","1995-12-31",null,null,24634.21,null,null,null,null,12739.4,360.66,null,0,0,0,11534.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11534.15,360.66,null,{"$f":"+IF($AM116<=0,0,IF(($AM116-SUM($AO116:AO116))<$AN116,$AM116-SUM($AO116:AO116),IF(SUM($AO116:AO116)<$AM116,$AN116,0)))","v":360.66},{"$f":"+IF($AM116<=0,0,IF(($AM116-SUM($AO116:AP116))<$AN116,$AM116-SUM($AO116:AP116),IF(SUM($AO116:AP116)<$AM116,$AN116,0)))","v":360.66},{"$f":"+IF($AM116<=0,0,IF(($AM116-SUM($AO116:AQ116))<$AN116,$AM116-SUM($AO116:AQ116),IF(SUM($AO116:AQ116)<$AM116,$AN116,0)))","v":360.66},{"$f":"+IF($AM116<=0,0,IF(($AM116-SUM($AO116:AR116))<$AN116,$AM116-SUM($AO116:AR116),IF(SUM($AO116:AR116)<$AM116,$AN116,0)))","v":360.66}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","DEMOLICIONES Y CONSTRUCCION DE TOPICO Y SERVICIOS HIGIENICOS / REGULARIZACION REQ. SUNAT N° 25692  ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-11-03","1995-11-03","1995-11-03",null,null,24634.21,null,null,null,null,12739.4,362.4,null,0,0,0,11532.41,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11532.41,362.4,null,{"$f":"+IF($AM117<=0,0,IF(($AM117-SUM($AO117:AO117))<$AN117,$AM117-SUM($AO117:AO117),IF(SUM($AO117:AO117)<$AM117,$AN117,0)))","v":362.4},{"$f":"+IF($AM117<=0,0,IF(($AM117-SUM($AO117:AP117))<$AN117,$AM117-SUM($AO117:AP117),IF(SUM($AO117:AP117)<$AM117,$AN117,0)))","v":362.4},{"$f":"+IF($AM117<=0,0,IF(($AM117-SUM($AO117:AQ117))<$AN117,$AM117-SUM($AO117:AQ117),IF(SUM($AO117:AQ117)<$AM117,$AN117,0)))","v":362.4},{"$f":"+IF($AM117<=0,0,IF(($AM117-SUM($AO117:AR117))<$AN117,$AM117-SUM($AO117:AR117),IF(SUM($AO117:AR117)<$AM117,$AN117,0)))","v":362.4}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","IMPERMEABILIZACION GRAN TECHO DEL TERMINAL DE PASAJEROS ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-08-24","2001-08-24","2001-08-24",null,null,147805.28,null,null,null,null,76436.460000000006,1847.36,null,0,0,0,69521.459999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",1,69521.459999999992,1847.36,null,{"$f":"+IF($AM118<=0,0,IF(($AM118-SUM($AO118:AO118))<$AN118,$AM118-SUM($AO118:AO118),IF(SUM($AO118:AO118)<$AM118,$AN118,0)))","v":1847.36},{"$f":"+IF($AM118<=0,0,IF(($AM118-SUM($AO118:AP118))<$AN118,$AM118-SUM($AO118:AP118),IF(SUM($AO118:AP118)<$AM118,$AN118,0)))","v":1847.36},{"$f":"+IF($AM118<=0,0,IF(($AM118-SUM($AO118:AQ118))<$AN118,$AM118-SUM($AO118:AQ118),IF(SUM($AO118:AQ118)<$AM118,$AN118,0)))","v":1847.36},{"$f":"+IF($AM118<=0,0,IF(($AM118-SUM($AO118:AR118))<$AN118,$AM118-SUM($AO118:AR118),IF(SUM($AO118:AR118)<$AM118,$AN118,0)))","v":1847.36}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION LOCAL DE SALVAMENTO Y EXTINCION CONTRA INCENDIOS ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-12-22","2000-12-22","2000-12-22",null,null,312685.40000000002,null,null,null,null,223360.34000000003,2353.0300000000002,null,0,0,0,86972.03,null,"EDIFICACIONES Y CONSTRUCCIONES",1,86972.03,2353.0300000000002,null,{"$f":"+IF($AM119<=0,0,IF(($AM119-SUM($AO119:AO119))<$AN119,$AM119-SUM($AO119:AO119),IF(SUM($AO119:AO119)<$AM119,$AN119,0)))","v":2353.0300000000002},{"$f":"+IF($AM119<=0,0,IF(($AM119-SUM($AO119:AP119))<$AN119,$AM119-SUM($AO119:AP119),IF(SUM($AO119:AP119)<$AM119,$AN119,0)))","v":2353.0300000000002},{"$f":"+IF($AM119<=0,0,IF(($AM119-SUM($AO119:AQ119))<$AN119,$AM119-SUM($AO119:AQ119),IF(SUM($AO119:AQ119)<$AM119,$AN119,0)))","v":2353.0300000000002},{"$f":"+IF($AM119<=0,0,IF(($AM119-SUM($AO119:AR119))<$AN119,$AM119-SUM($AO119:AR119),IF(SUM($AO119:AR119)<$AM119,$AN119,0)))","v":2353.0300000000002}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MEJORA SALA DE APROXIMACION DEL ARPTO DEL CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-08-19","2000-08-19","2000-08-19",null,null,43428.53,null,null,null,null,31022.269999999997,329.79,null,0,0,0,12076.470000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,12076.470000000001,329.79,null,{"$f":"+IF($AM120<=0,0,IF(($AM120-SUM($AO120:AO120))<$AN120,$AM120-SUM($AO120:AO120),IF(SUM($AO120:AO120)<$AM120,$AN120,0)))","v":329.79},{"$f":"+IF($AM120<=0,0,IF(($AM120-SUM($AO120:AP120))<$AN120,$AM120-SUM($AO120:AP120),IF(SUM($AO120:AP120)<$AM120,$AN120,0)))","v":329.79},{"$f":"+IF($AM120<=0,0,IF(($AM120-SUM($AO120:AQ120))<$AN120,$AM120-SUM($AO120:AQ120),IF(SUM($AO120:AQ120)<$AM120,$AN120,0)))","v":329.79},{"$f":"+IF($AM120<=0,0,IF(($AM120-SUM($AO120:AR120))<$AN120,$AM120-SUM($AO120:AR120),IF(SUM($AO120:AR120)<$AM120,$AN120,0)))","v":329.79}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","ACTIVACION SALDO  DE LA OBRA AMPLIACION Y REMODELACION DEL TERMINAL DE PASAJEROS Y RAMPA ALFA BRAVO DEL ARPTO DE CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-05-18","2000-05-18","2000-05-18",null,null,862197.44,null,null,null,null,445879.26,11142.11,null,0,0,0,405176.06999999995,null,"EDIFICACIONES Y CONSTRUCCIONES",1,405176.06999999995,11142.11,null,{"$f":"+IF($AM121<=0,0,IF(($AM121-SUM($AO121:AO121))<$AN121,$AM121-SUM($AO121:AO121),IF(SUM($AO121:AO121)<$AM121,$AN121,0)))","v":11142.11},{"$f":"+IF($AM121<=0,0,IF(($AM121-SUM($AO121:AP121))<$AN121,$AM121-SUM($AO121:AP121),IF(SUM($AO121:AP121)<$AM121,$AN121,0)))","v":11142.11},{"$f":"+IF($AM121<=0,0,IF(($AM121-SUM($AO121:AQ121))<$AN121,$AM121-SUM($AO121:AQ121),IF(SUM($AO121:AQ121)<$AM121,$AN121,0)))","v":11142.11},{"$f":"+IF($AM121<=0,0,IF(($AM121-SUM($AO121:AR121))<$AN121,$AM121-SUM($AO121:AR121),IF(SUM($AO121:AR121)<$AM121,$AN121,0)))","v":11142.11}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PARCHADO  PISTA PRINCIPAL  DEL AEROPUERTO VELASCO ASTETE-CUSCO ","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-10-31","1995-10-31","1995-10-31",null,null,219536.91,null,null,null,null,210389.53,3251.02,null,0,0,0,5896.3600000000042,null,"EDIFICACIONES Y CONSTRUCCIONES",1,5896.3600000000042,3251.02,null,{"$f":"+IF($AM122<=0,0,IF(($AM122-SUM($AO122:AO122))<$AN122,$AM122-SUM($AO122:AO122),IF(SUM($AO122:AO122)<$AM122,$AN122,0)))","v":3251.02},{"$f":"+IF($AM122<=0,0,IF(($AM122-SUM($AO122:AP122))<$AN122,$AM122-SUM($AO122:AP122),IF(SUM($AO122:AP122)<$AM122,$AN122,0)))","v":2645.3400000000042},{"$f":"+IF($AM122<=0,0,IF(($AM122-SUM($AO122:AQ122))<$AN122,$AM122-SUM($AO122:AQ122),IF(SUM($AO122:AQ122)<$AM122,$AN122,0)))","v":0},{"$f":"+IF($AM122<=0,0,IF(($AM122-SUM($AO122:AR122))<$AN122,$AM122-SUM($AO122:AR122),IF(SUM($AO122:AR122)<$AM122,$AN122,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIACION Y REMODELACION TERMINAL AEROPUERTOS DE JAEN (ADICIONAL)","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-09-22","1999-09-22","1999-09-22",null,null,36882.49,null,null,null,null,29997.75,1026.0999999999999,null,0,0,0,5858.6399999999976,null,"EDIFICACIONES Y CONSTRUCCIONES",1,5858.6399999999976,1026.0999999999999,null,{"$f":"+IF($AM123<=0,0,IF(($AM123-SUM($AO123:AO123))<$AN123,$AM123-SUM($AO123:AO123),IF(SUM($AO123:AO123)<$AM123,$AN123,0)))","v":1026.0999999999999},{"$f":"+IF($AM123<=0,0,IF(($AM123-SUM($AO123:AP123))<$AN123,$AM123-SUM($AO123:AP123),IF(SUM($AO123:AP123)<$AM123,$AN123,0)))","v":1026.0999999999999},{"$f":"+IF($AM123<=0,0,IF(($AM123-SUM($AO123:AQ123))<$AN123,$AM123-SUM($AO123:AQ123),IF(SUM($AO123:AQ123)<$AM123,$AN123,0)))","v":1026.0999999999999},{"$f":"+IF($AM123<=0,0,IF(($AM123-SUM($AO123:AR123))<$AN123,$AM123-SUM($AO123:AR123),IF(SUM($AO123:AR123)<$AM123,$AN123,0)))","v":1026.0999999999999}]
[null,332,3325111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ASFALTADO DE PISTA EX-INGENIERIA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-10-09","1995-10-09","1995-10-09",null,null,32567.79,null,null,null,null,11939.79,20628,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,20628,null,{"$f":"+IF($AM124<=0,0,IF(($AM124-SUM($AO124:AO124))<$AN124,$AM124-SUM($AO124:AO124),IF(SUM($AO124:AO124)<$AM124,$AN124,0)))","v":0},{"$f":"+IF($AM124<=0,0,IF(($AM124-SUM($AO124:AP124))<$AN124,$AM124-SUM($AO124:AP124),IF(SUM($AO124:AP124)<$AM124,$AN124,0)))","v":0},{"$f":"+IF($AM124<=0,0,IF(($AM124-SUM($AO124:AQ124))<$AN124,$AM124-SUM($AO124:AQ124),IF(SUM($AO124:AQ124)<$AM124,$AN124,0)))","v":0},{"$f":"+IF($AM124<=0,0,IF(($AM124-SUM($AO124:AR124))<$AN124,$AM124-SUM($AO124:AR124),IF(SUM($AO124:AR124)<$AM124,$AN124,0)))","v":0}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CERCO PERIMETRICO ESTACION OYON","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-01-14","1996-01-14","1996-01-14",null,null,40438.61,null,null,null,null,26106.41,14332.2,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,14332.2,null,{"$f":"+IF($AM125<=0,0,IF(($AM125-SUM($AO125:AO125))<$AN125,$AM125-SUM($AO125:AO125),IF(SUM($AO125:AO125)<$AM125,$AN125,0)))","v":0},{"$f":"+IF($AM125<=0,0,IF(($AM125-SUM($AO125:AP125))<$AN125,$AM125-SUM($AO125:AP125),IF(SUM($AO125:AP125)<$AM125,$AN125,0)))","v":0},{"$f":"+IF($AM125<=0,0,IF(($AM125-SUM($AO125:AQ125))<$AN125,$AM125-SUM($AO125:AQ125),IF(SUM($AO125:AQ125)<$AM125,$AN125,0)))","v":0},{"$f":"+IF($AM125<=0,0,IF(($AM125-SUM($AO125:AR125))<$AN125,$AM125-SUM($AO125:AR125),IF(SUM($AO125:AR125)<$AM125,$AN125,0)))","v":0}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CERCO PERIMETRICO ESTACION SANTA ROSA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-04-07","2000-04-07","2000-04-07",null,null,31540.62,null,null,null,null,20293.12,11247.5,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,11247.5,null,{"$f":"+IF($AM126<=0,0,IF(($AM126-SUM($AO126:AO126))<$AN126,$AM126-SUM($AO126:AO126),IF(SUM($AO126:AO126)<$AM126,$AN126,0)))","v":0},{"$f":"+IF($AM126<=0,0,IF(($AM126-SUM($AO126:AP126))<$AN126,$AM126-SUM($AO126:AP126),IF(SUM($AO126:AP126)<$AM126,$AN126,0)))","v":0},{"$f":"+IF($AM126<=0,0,IF(($AM126-SUM($AO126:AQ126))<$AN126,$AM126-SUM($AO126:AQ126),IF(SUM($AO126:AQ126)<$AM126,$AN126,0)))","v":0},{"$f":"+IF($AM126<=0,0,IF(($AM126-SUM($AO126:AR126))<$AN126,$AM126-SUM($AO126:AR126),IF(SUM($AO126:AR126)<$AM126,$AN126,0)))","v":0}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN"," CERCO PERIMETRICO LINDERO CD-ESTACION CHILLON","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-12-15","2000-12-15","2000-12-15",null,null,31540.62,null,null,null,null,20293.12,11247.5,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,11247.5,null,{"$f":"+IF($AM127<=0,0,IF(($AM127-SUM($AO127:AO127))<$AN127,$AM127-SUM($AO127:AO127),IF(SUM($AO127:AO127)<$AM127,$AN127,0)))","v":0},{"$f":"+IF($AM127<=0,0,IF(($AM127-SUM($AO127:AP127))<$AN127,$AM127-SUM($AO127:AP127),IF(SUM($AO127:AP127)<$AM127,$AN127,0)))","v":0},{"$f":"+IF($AM127<=0,0,IF(($AM127-SUM($AO127:AQ127))<$AN127,$AM127-SUM($AO127:AQ127),IF(SUM($AO127:AQ127)<$AM127,$AN127,0)))","v":0},{"$f":"+IF($AM127<=0,0,IF(($AM127-SUM($AO127:AR127))<$AN127,$AM127-SUM($AO127:AR127),IF(SUM($AO127:AR127)<$AM127,$AN127,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRICO DL AEROPUERTO DE MOQUEGUA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"MALO","SI","SI","1996-03-28","1996-03-28","1996-03-28",null,null,262984.68,null,null,null,null,154308.65999999997,108676.02,null,0,0,0,1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,108676.02,null,{"$f":"+IF($AM128<=0,0,IF(($AM128-SUM($AO128:AO128))<$AN128,$AM128-SUM($AO128:AO128),IF(SUM($AO128:AO128)<$AM128,$AN128,0)))","v":0},{"$f":"+IF($AM128<=0,0,IF(($AM128-SUM($AO128:AP128))<$AN128,$AM128-SUM($AO128:AP128),IF(SUM($AO128:AP128)<$AM128,$AN128,0)))","v":0},{"$f":"+IF($AM128<=0,0,IF(($AM128-SUM($AO128:AQ128))<$AN128,$AM128-SUM($AO128:AQ128),IF(SUM($AO128:AQ128)<$AM128,$AN128,0)))","v":0},{"$f":"+IF($AM128<=0,0,IF(($AM128-SUM($AO128:AR128))<$AN128,$AM128-SUM($AO128:AR128),IF(SUM($AO128:AR128)<$AM128,$AN128,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRICO DL AEROPUERTO DE MOQUEGUA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"MALO","SI","SI","1996-03-28","1996-03-28","1996-03-28",null,null,58192.89,null,null,null,null,30704.99,27487.9,null,0,0,0,-3.637978807091713E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,27487.9,null,{"$f":"+IF($AM129<=0,0,IF(($AM129-SUM($AO129:AO129))<$AN129,$AM129-SUM($AO129:AO129),IF(SUM($AO129:AO129)<$AM129,$AN129,0)))","v":0},{"$f":"+IF($AM129<=0,0,IF(($AM129-SUM($AO129:AP129))<$AN129,$AM129-SUM($AO129:AP129),IF(SUM($AO129:AP129)<$AM129,$AN129,0)))","v":0},{"$f":"+IF($AM129<=0,0,IF(($AM129-SUM($AO129:AQ129))<$AN129,$AM129-SUM($AO129:AQ129),IF(SUM($AO129:AQ129)<$AM129,$AN129,0)))","v":0},{"$f":"+IF($AM129<=0,0,IF(($AM129-SUM($AO129:AR129))<$AN129,$AM129-SUM($AO129:AR129),IF(SUM($AO129:AR129)<$AM129,$AN129,0)))","v":0}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CERCO PERIMETRICO ANTENA TUNING HOUSE (MALLA)  DEL AEROPUERTO DEL CUSCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-07-31","1996-07-31","1996-07-31",null,null,6658.36,null,null,null,null,4756.26,1902.1,null,0,0,0,-4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1902.1,null,{"$f":"+IF($AM130<=0,0,IF(($AM130-SUM($AO130:AO130))<$AN130,$AM130-SUM($AO130:AO130),IF(SUM($AO130:AO130)<$AM130,$AN130,0)))","v":0},{"$f":"+IF($AM130<=0,0,IF(($AM130-SUM($AO130:AP130))<$AN130,$AM130-SUM($AO130:AP130),IF(SUM($AO130:AP130)<$AM130,$AN130,0)))","v":0},{"$f":"+IF($AM130<=0,0,IF(($AM130-SUM($AO130:AQ130))<$AN130,$AM130-SUM($AO130:AQ130),IF(SUM($AO130:AQ130)<$AM130,$AN130,0)))","v":0},{"$f":"+IF($AM130<=0,0,IF(($AM130-SUM($AO130:AR130))<$AN130,$AM130-SUM($AO130:AR130),IF(SUM($AO130:AR130)<$AM130,$AN130,0)))","v":0}]
[null,332,3325113,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TRABAJOS DE PROTECCION DE LA ESTACION VOR/DME URCOS CUSCO (CERCO  ALAMBRADO)","OTRAS EDIFICACIONES (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-03-31","1995-03-31","1995-03-31",null,null,23424.12,null,null,null,null,14041.949999999999,9382.17,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,9382.17,null,{"$f":"+IF($AM131<=0,0,IF(($AM131-SUM($AO131:AO131))<$AN131,$AM131-SUM($AO131:AO131),IF(SUM($AO131:AO131)<$AM131,$AN131,0)))","v":0},{"$f":"+IF($AM131<=0,0,IF(($AM131-SUM($AO131:AP131))<$AN131,$AM131-SUM($AO131:AP131),IF(SUM($AO131:AP131)<$AM131,$AN131,0)))","v":0},{"$f":"+IF($AM131<=0,0,IF(($AM131-SUM($AO131:AQ131))<$AN131,$AM131-SUM($AO131:AQ131),IF(SUM($AO131:AQ131)<$AM131,$AN131,0)))","v":0},{"$f":"+IF($AM131<=0,0,IF(($AM131-SUM($AO131:AR131))<$AN131,$AM131-SUM($AO131:AR131),IF(SUM($AO131:AR131)<$AM131,$AN131,0)))","v":0}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION DEL CERCO PERIMETRICO DEL ANEMOMETRO DEL ARPTO CUSCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-07-31","1995-07-31","1995-07-31",null,null,25135.4,null,null,null,null,17954.95,7180.45,null,0,0,0,9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,7180.45,null,{"$f":"+IF($AM132<=0,0,IF(($AM132-SUM($AO132:AO132))<$AN132,$AM132-SUM($AO132:AO132),IF(SUM($AO132:AO132)<$AM132,$AN132,0)))","v":0},{"$f":"+IF($AM132<=0,0,IF(($AM132-SUM($AO132:AP132))<$AN132,$AM132-SUM($AO132:AP132),IF(SUM($AO132:AP132)<$AM132,$AN132,0)))","v":0},{"$f":"+IF($AM132<=0,0,IF(($AM132-SUM($AO132:AQ132))<$AN132,$AM132-SUM($AO132:AQ132),IF(SUM($AO132:AQ132)<$AM132,$AN132,0)))","v":0},{"$f":"+IF($AM132<=0,0,IF(($AM132-SUM($AO132:AR132))<$AN132,$AM132-SUM($AO132:AR132),IF(SUM($AO132:AR132)<$AM132,$AN132,0)))","v":0}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CERCO PERIMETRICO NORTE TRAMO 300 ML DEL ARPTO CUSCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-03-23","2001-03-23","2001-03-23",null,null,126891.35,null,null,null,null,65620.95,61270.400000000001,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,61270.400000000001,null,{"$f":"+IF($AM133<=0,0,IF(($AM133-SUM($AO133:AO133))<$AN133,$AM133-SUM($AO133:AO133),IF(SUM($AO133:AO133)<$AM133,$AN133,0)))","v":0},{"$f":"+IF($AM133<=0,0,IF(($AM133-SUM($AO133:AP133))<$AN133,$AM133-SUM($AO133:AP133),IF(SUM($AO133:AP133)<$AM133,$AN133,0)))","v":0},{"$f":"+IF($AM133<=0,0,IF(($AM133-SUM($AO133:AQ133))<$AN133,$AM133-SUM($AO133:AQ133),IF(SUM($AO133:AQ133)<$AM133,$AN133,0)))","v":0},{"$f":"+IF($AM133<=0,0,IF(($AM133-SUM($AO133:AR133))<$AN133,$AM133-SUM($AO133:AR133),IF(SUM($AO133:AR133)<$AM133,$AN133,0)))","v":0}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CERCO DE SEGURIDAD ZONA SUR DEL ARPTO INTERNACIONAL JORGE CHAVEZ","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-07-11","2001-07-11","2001-07-11",null,null,19599.8,null,null,null,null,7185.55,12414.25,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,6207.125,null,{"$f":"+IF($AM134<=0,0,IF(($AM134-SUM($AO134:AO134))<$AN134,$AM134-SUM($AO134:AO134),IF(SUM($AO134:AO134)<$AM134,$AN134,0)))","v":0},{"$f":"+IF($AM134<=0,0,IF(($AM134-SUM($AO134:AP134))<$AN134,$AM134-SUM($AO134:AP134),IF(SUM($AO134:AP134)<$AM134,$AN134,0)))","v":0},{"$f":"+IF($AM134<=0,0,IF(($AM134-SUM($AO134:AQ134))<$AN134,$AM134-SUM($AO134:AQ134),IF(SUM($AO134:AQ134)<$AM134,$AN134,0)))","v":0},{"$f":"+IF($AM134<=0,0,IF(($AM134-SUM($AO134:AR134))<$AN134,$AM134-SUM($AO134:AR134),IF(SUM($AO134:AR134)<$AM134,$AN134,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN"," ACONDICIONAMIENTO DE AMBIENTES OPERAC.PROYECTO SIST. ATC/ RADAR","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-04-14","2000-04-14","2000-04-14",null,null,202193.03,null,null,null,null,130532.03,9855.41,null,0,0,0,61805.59,null,"EDIFICACIONES Y CONSTRUCCIONES",1,61805.59,9855.41,null,{"$f":"+IF($AM135<=0,0,IF(($AM135-SUM($AO135:AO135))<$AN135,$AM135-SUM($AO135:AO135),IF(SUM($AO135:AO135)<$AM135,$AN135,0)))","v":9855.41},{"$f":"+IF($AM135<=0,0,IF(($AM135-SUM($AO135:AP135))<$AN135,$AM135-SUM($AO135:AP135),IF(SUM($AO135:AP135)<$AM135,$AN135,0)))","v":9855.41},{"$f":"+IF($AM135<=0,0,IF(($AM135-SUM($AO135:AQ135))<$AN135,$AM135-SUM($AO135:AQ135),IF(SUM($AO135:AQ135)<$AM135,$AN135,0)))","v":9855.41},{"$f":"+IF($AM135<=0,0,IF(($AM135-SUM($AO135:AR135))<$AN135,$AM135-SUM($AO135:AR135),IF(SUM($AO135:AR135)<$AM135,$AN135,0)))","v":9855.41}]
[null,332,3325113,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","ADQUISICION DE CASETA SIST AUTOMATIZACION PLANES DE VUELO.","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-07-17","2000-07-17","2000-07-17",null,null,16843.150000000001,null,null,null,null,14008.04,2835.11,null,0,0,0,4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2835.11,null,{"$f":"+IF($AM136<=0,0,IF(($AM136-SUM($AO136:AO136))<$AN136,$AM136-SUM($AO136:AO136),IF(SUM($AO136:AO136)<$AM136,$AN136,0)))","v":0},{"$f":"+IF($AM136<=0,0,IF(($AM136-SUM($AO136:AP136))<$AN136,$AM136-SUM($AO136:AP136),IF(SUM($AO136:AP136)<$AM136,$AN136,0)))","v":0},{"$f":"+IF($AM136<=0,0,IF(($AM136-SUM($AO136:AQ136))<$AN136,$AM136-SUM($AO136:AQ136),IF(SUM($AO136:AQ136)<$AM136,$AN136,0)))","v":0},{"$f":"+IF($AM136<=0,0,IF(($AM136-SUM($AO136:AR136))<$AN136,$AM136-SUM($AO136:AR136),IF(SUM($AO136:AR136)<$AM136,$AN136,0)))","v":0}]
[null,333,3331115,"15.TALARA","NO","NO","AERONAVEGACIÓN","INCREMENTO DE COSTO (PRESTAMO BCO BELGA)REF.KEY:90003625 DIC/90  SISTEMA PAPPI COMPUESTO DE:","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1991-12-31","1991-12-31","1991-12-31",null,null,5491699.4800000004,null,null,null,null,5491699.4800000004,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM137<=0,0,IF(($AM137-SUM($AO137:AO137))<$AN137,$AM137-SUM($AO137:AO137),IF(SUM($AO137:AO137)<$AM137,$AN137,0)))","v":0},{"$f":"+IF($AM137<=0,0,IF(($AM137-SUM($AO137:AP137))<$AN137,$AM137-SUM($AO137:AP137),IF(SUM($AO137:AP137)<$AM137,$AN137,0)))","v":0},{"$f":"+IF($AM137<=0,0,IF(($AM137-SUM($AO137:AQ137))<$AN137,$AM137-SUM($AO137:AQ137),IF(SUM($AO137:AQ137)<$AM137,$AN137,0)))","v":0},{"$f":"+IF($AM137<=0,0,IF(($AM137-SUM($AO137:AR137))<$AN137,$AM137-SUM($AO137:AR137),IF(SUM($AO137:AR137)<$AM137,$AN137,0)))","v":0}]
[null,332,3325113,"19.CUSCO","Cusco","SI","AEROPORTUARIO","OBRAS CIVILES BASES Y CASETAS PROVICIONALES","OTRAS EDIFICACIONES (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-12-17","1997-12-17","1997-12-17",null,null,58753.27,null,null,null,null,35220.559999999998,4758.6899999999996,null,0,0,0,18774.02,null,"EDIFICACIONES Y CONSTRUCCIONES",1,18774.02,4758.6899999999996,null,{"$f":"+IF($AM138<=0,0,IF(($AM138-SUM($AO138:AO138))<$AN138,$AM138-SUM($AO138:AO138),IF(SUM($AO138:AO138)<$AM138,$AN138,0)))","v":4758.6899999999996},{"$f":"+IF($AM138<=0,0,IF(($AM138-SUM($AO138:AP138))<$AN138,$AM138-SUM($AO138:AP138),IF(SUM($AO138:AP138)<$AM138,$AN138,0)))","v":4758.6899999999996},{"$f":"+IF($AM138<=0,0,IF(($AM138-SUM($AO138:AQ138))<$AN138,$AM138-SUM($AO138:AQ138),IF(SUM($AO138:AQ138)<$AM138,$AN138,0)))","v":4758.6899999999996},{"$f":"+IF($AM138<=0,0,IF(($AM138-SUM($AO138:AR138))<$AN138,$AM138-SUM($AO138:AR138),IF(SUM($AO138:AR138)<$AM138,$AN138,0)))","v":4497.9500000000007}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","REMODELACION ESTACION NDV OYON","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-09-29","2000-09-29","2000-09-29",null,null,80877.210000000006,null,null,null,null,52212.799999999996,3707.48,null,0,0,0,24956.930000000011,null,"EDIFICACIONES Y CONSTRUCCIONES",1,24956.930000000011,3707.48,null,{"$f":"+IF($AM139<=0,0,IF(($AM139-SUM($AO139:AO139))<$AN139,$AM139-SUM($AO139:AO139),IF(SUM($AO139:AO139)<$AM139,$AN139,0)))","v":3707.48},{"$f":"+IF($AM139<=0,0,IF(($AM139-SUM($AO139:AP139))<$AN139,$AM139-SUM($AO139:AP139),IF(SUM($AO139:AP139)<$AM139,$AN139,0)))","v":3707.48},{"$f":"+IF($AM139<=0,0,IF(($AM139-SUM($AO139:AQ139))<$AN139,$AM139-SUM($AO139:AQ139),IF(SUM($AO139:AQ139)<$AM139,$AN139,0)))","v":3707.48},{"$f":"+IF($AM139<=0,0,IF(($AM139-SUM($AO139:AR139))<$AN139,$AM139-SUM($AO139:AR139),IF(SUM($AO139:AR139)<$AM139,$AN139,0)))","v":3707.48}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION CASETA DE MAZZAMARI","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-06-30","2000-06-30","2000-06-30",null,null,8751.09,null,null,null,null,4793.6499999999996,3957.44,null,0,0,0,4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI140<0.1,0,AI140)*AL140","v":0},{"$f":"+AD140*AL140","v":3957.44},null,{"$f":"+IF($AM140<=0,0,IF(($AM140-SUM($AO140:AO140))<$AN140,$AM140-SUM($AO140:AO140),IF(SUM($AO140:AO140)<$AM140,$AN140,0)))","v":0},{"$f":"+IF($AM140<=0,0,IF(($AM140-SUM($AO140:AP140))<$AN140,$AM140-SUM($AO140:AP140),IF(SUM($AO140:AP140)<$AM140,$AN140,0)))","v":0},{"$f":"+IF($AM140<=0,0,IF(($AM140-SUM($AO140:AQ140))<$AN140,$AM140-SUM($AO140:AQ140),IF(SUM($AO140:AQ140)<$AM140,$AN140,0)))","v":0},{"$f":"+IF($AM140<=0,0,IF(($AM140-SUM($AO140:AR140))<$AN140,$AM140-SUM($AO140:AR140),IF(SUM($AO140:AR140)<$AM140,$AN140,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BLOQUE SANITARIO DEL ARPTO CUSCO ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-02-07","2001-02-07","2001-02-07",null,null,31954.79,null,null,null,null,16525.2,405.08,null,0,0,0,15024.51,null,"EDIFICACIONES Y CONSTRUCCIONES",1,15024.51,405.08,null,{"$f":"+IF($AM141<=0,0,IF(($AM141-SUM($AO141:AO141))<$AN141,$AM141-SUM($AO141:AO141),IF(SUM($AO141:AO141)<$AM141,$AN141,0)))","v":405.08},{"$f":"+IF($AM141<=0,0,IF(($AM141-SUM($AO141:AP141))<$AN141,$AM141-SUM($AO141:AP141),IF(SUM($AO141:AP141)<$AM141,$AN141,0)))","v":405.08},{"$f":"+IF($AM141<=0,0,IF(($AM141-SUM($AO141:AQ141))<$AN141,$AM141-SUM($AO141:AQ141),IF(SUM($AO141:AQ141)<$AM141,$AN141,0)))","v":405.08},{"$f":"+IF($AM141<=0,0,IF(($AM141-SUM($AO141:AR141))<$AN141,$AM141-SUM($AO141:AR141),IF(SUM($AO141:AR141)<$AM141,$AN141,0)))","v":405.08}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PILETA ORNAMENTAL PAQCHA DEK ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-05-09","1997-05-09","1997-05-09",null,null,34742.82,null,null,null,null,24817.82,289.05,null,0,0,0,9635.9500000000007,null,"EDIFICACIONES Y CONSTRUCCIONES",1,9635.9500000000007,289.05,null,{"$f":"+IF($AM142<=0,0,IF(($AM142-SUM($AO142:AO142))<$AN142,$AM142-SUM($AO142:AO142),IF(SUM($AO142:AO142)<$AM142,$AN142,0)))","v":289.05},{"$f":"+IF($AM142<=0,0,IF(($AM142-SUM($AO142:AP142))<$AN142,$AM142-SUM($AO142:AP142),IF(SUM($AO142:AP142)<$AM142,$AN142,0)))","v":289.05},{"$f":"+IF($AM142<=0,0,IF(($AM142-SUM($AO142:AQ142))<$AN142,$AM142-SUM($AO142:AQ142),IF(SUM($AO142:AQ142)<$AM142,$AN142,0)))","v":289.05},{"$f":"+IF($AM142<=0,0,IF(($AM142-SUM($AO142:AR142))<$AN142,$AM142-SUM($AO142:AR142),IF(SUM($AO142:AR142)<$AM142,$AN142,0)))","v":289.05}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PLATAFORMA DE ESCALERAS MECANICAS DEL ARPTO CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-02-07","2001-02-07","2001-02-07",null,null,25341.46,null,null,null,null,13105.16,12236.3,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,12236.3,null,{"$f":"+IF($AM143<=0,0,IF(($AM143-SUM($AO143:AO143))<$AN143,$AM143-SUM($AO143:AO143),IF(SUM($AO143:AO143)<$AM143,$AN143,0)))","v":0},{"$f":"+IF($AM143<=0,0,IF(($AM143-SUM($AO143:AP143))<$AN143,$AM143-SUM($AO143:AP143),IF(SUM($AO143:AP143)<$AM143,$AN143,0)))","v":0},{"$f":"+IF($AM143<=0,0,IF(($AM143-SUM($AO143:AQ143))<$AN143,$AM143-SUM($AO143:AQ143),IF(SUM($AO143:AQ143)<$AM143,$AN143,0)))","v":0},{"$f":"+IF($AM143<=0,0,IF(($AM143-SUM($AO143:AR143))<$AN143,$AM143-SUM($AO143:AR143),IF(SUM($AO143:AR143)<$AM143,$AN143,0)))","v":0}]
[null,332,3322111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","REGULARIZACION REQ. N° 70241 CONFECCION TABIQUERIA PARA DOS OFICINAS PARA ALMACEN DE ARCHIVOS","Almacenes-Costo  (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-06-30","1995-06-30","1995-06-30",null,null,28085.96,null,null,null,null,22929.71,2081.89,null,0,0,0,3074.36,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,1537.18,1040.9449999999999,null,{"$f":"+IF($AM144<=0,0,IF(($AM144-SUM($AO144:AO144))<$AN144,$AM144-SUM($AO144:AO144),IF(SUM($AO144:AO144)<$AM144,$AN144,0)))","v":1040.9449999999999},{"$f":"+IF($AM144<=0,0,IF(($AM144-SUM($AO144:AP144))<$AN144,$AM144-SUM($AO144:AP144),IF(SUM($AO144:AP144)<$AM144,$AN144,0)))","v":496.23500000000013},{"$f":"+IF($AM144<=0,0,IF(($AM144-SUM($AO144:AQ144))<$AN144,$AM144-SUM($AO144:AQ144),IF(SUM($AO144:AQ144)<$AM144,$AN144,0)))","v":0},{"$f":"+IF($AM144<=0,0,IF(($AM144-SUM($AO144:AR144))<$AN144,$AM144-SUM($AO144:AR144),IF(SUM($AO144:AR144)<$AM144,$AN144,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION CASETAS DE EQUIPOS VOR EN EL ARPTO DE ILO","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-04-04","2001-04-04","2001-04-04",null,null,11752.68,null,null,null,null,6440.13,5312.55,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,5312.55,null,{"$f":"+IF($AM145<=0,0,IF(($AM145-SUM($AO145:AO145))<$AN145,$AM145-SUM($AO145:AO145),IF(SUM($AO145:AO145)<$AM145,$AN145,0)))","v":0},{"$f":"+IF($AM145<=0,0,IF(($AM145-SUM($AO145:AP145))<$AN145,$AM145-SUM($AO145:AP145),IF(SUM($AO145:AP145)<$AM145,$AN145,0)))","v":0},{"$f":"+IF($AM145<=0,0,IF(($AM145-SUM($AO145:AQ145))<$AN145,$AM145-SUM($AO145:AQ145),IF(SUM($AO145:AQ145)<$AM145,$AN145,0)))","v":0},{"$f":"+IF($AM145<=0,0,IF(($AM145-SUM($AO145:AR145))<$AN145,$AM145-SUM($AO145:AR145),IF(SUM($AO145:AR145)<$AM145,$AN145,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION DE  CASETAS DE SUB-ESTACIONES ","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-04-04","2001-04-04","2001-04-04",null,null,4926.33,null,null,null,null,2699.4900000000002,2226.84,null,0,0,0,-4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2226.84,null,{"$f":"+IF($AM146<=0,0,IF(($AM146-SUM($AO146:AO146))<$AN146,$AM146-SUM($AO146:AO146),IF(SUM($AO146:AO146)<$AM146,$AN146,0)))","v":0},{"$f":"+IF($AM146<=0,0,IF(($AM146-SUM($AO146:AP146))<$AN146,$AM146-SUM($AO146:AP146),IF(SUM($AO146:AP146)<$AM146,$AN146,0)))","v":0},{"$f":"+IF($AM146<=0,0,IF(($AM146-SUM($AO146:AQ146))<$AN146,$AM146-SUM($AO146:AQ146),IF(SUM($AO146:AQ146)<$AM146,$AN146,0)))","v":0},{"$f":"+IF($AM146<=0,0,IF(($AM146-SUM($AO146:AR146))<$AN146,$AM146-SUM($AO146:AR146),IF(SUM($AO146:AR146)<$AM146,$AN146,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","APORTE DE CAPITAL DEL MTC RS 109-2000","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-08-08","2000-08-08","2000-08-08",null,null,39516643.149999999,null,null,null,null,37881180.810000002,216961.12,null,0,0,0,1418501.219999996,null,"EDIFICACIONES Y CONSTRUCCIONES",1,1418501.219999996,216961.12,null,{"$f":"+IF($AM147<=0,0,IF(($AM147-SUM($AO147:AO147))<$AN147,$AM147-SUM($AO147:AO147),IF(SUM($AO147:AO147)<$AM147,$AN147,0)))","v":216961.12},{"$f":"+IF($AM147<=0,0,IF(($AM147-SUM($AO147:AP147))<$AN147,$AM147-SUM($AO147:AP147),IF(SUM($AO147:AP147)<$AM147,$AN147,0)))","v":216961.12},{"$f":"+IF($AM147<=0,0,IF(($AM147-SUM($AO147:AQ147))<$AN147,$AM147-SUM($AO147:AQ147),IF(SUM($AO147:AQ147)<$AM147,$AN147,0)))","v":216961.12},{"$f":"+IF($AM147<=0,0,IF(($AM147-SUM($AO147:AR147))<$AN147,$AM147-SUM($AO147:AR147),IF(SUM($AO147:AR147)<$AM147,$AN147,0)))","v":216961.12}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION DEL DEPOSITO DE LA OFICINA DE COMUNICACIONES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-03-13","2002-03-13","2002-03-13",null,null,4899.95,null,null,null,null,1796.4,79.209999999999994,null,0,0,0,3024.3399999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,3024.3399999999997,79.209999999999994,null,{"$f":"+IF($AM148<=0,0,IF(($AM148-SUM($AO148:AO148))<$AN148,$AM148-SUM($AO148:AO148),IF(SUM($AO148:AO148)<$AM148,$AN148,0)))","v":79.209999999999994},{"$f":"+IF($AM148<=0,0,IF(($AM148-SUM($AO148:AP148))<$AN148,$AM148-SUM($AO148:AP148),IF(SUM($AO148:AP148)<$AM148,$AN148,0)))","v":79.209999999999994},{"$f":"+IF($AM148<=0,0,IF(($AM148-SUM($AO148:AQ148))<$AN148,$AM148-SUM($AO148:AQ148),IF(SUM($AO148:AQ148)<$AM148,$AN148,0)))","v":79.209999999999994},{"$f":"+IF($AM148<=0,0,IF(($AM148-SUM($AO148:AR148))<$AN148,$AM148-SUM($AO148:AR148),IF(SUM($AO148:AR148)<$AM148,$AN148,0)))","v":79.209999999999994}]
[null,332,3324111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONFECCION DE LOSA E INSTALACION SANITARIA DEL CENTRO DE INSTRUCCIÓN","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-02-08","2002-02-08","2002-02-08",null,null,9768.73,null,null,null,null,3581.3399999999997,680.45,null,0,0,0,5506.94,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,2753.47,340.22500000000002,null,{"$f":"+IF($AM149<=0,0,IF(($AM149-SUM($AO149:AO149))<$AN149,$AM149-SUM($AO149:AO149),IF(SUM($AO149:AO149)<$AM149,$AN149,0)))","v":340.22500000000002},{"$f":"+IF($AM149<=0,0,IF(($AM149-SUM($AO149:AP149))<$AN149,$AM149-SUM($AO149:AP149),IF(SUM($AO149:AP149)<$AM149,$AN149,0)))","v":340.22500000000002},{"$f":"+IF($AM149<=0,0,IF(($AM149-SUM($AO149:AQ149))<$AN149,$AM149-SUM($AO149:AQ149),IF(SUM($AO149:AQ149)<$AM149,$AN149,0)))","v":340.22500000000002},{"$f":"+IF($AM149<=0,0,IF(($AM149-SUM($AO149:AR149))<$AN149,$AM149-SUM($AO149:AR149),IF(SUM($AO149:AR149)<$AM149,$AN149,0)))","v":340.22500000000002}]
[null,332,3325112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","HABILITACION ESTACIONAMIENTO VEHICULAR AREA DEMOLIDA (EX COMISARIA) Y ADECUACION DE RAMPAS ZONA SUR","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-02-09","2002-02-09","2002-02-09",null,null,5879.94,null,null,null,null,2155.66,409.45,null,0,0,0,3314.83,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,1657.415,204.72499999999999,null,{"$f":"+IF($AM150<=0,0,IF(($AM150-SUM($AO150:AO150))<$AN150,$AM150-SUM($AO150:AO150),IF(SUM($AO150:AO150)<$AM150,$AN150,0)))","v":204.72499999999999},{"$f":"+IF($AM150<=0,0,IF(($AM150-SUM($AO150:AP150))<$AN150,$AM150-SUM($AO150:AP150),IF(SUM($AO150:AP150)<$AM150,$AN150,0)))","v":204.72499999999999},{"$f":"+IF($AM150<=0,0,IF(($AM150-SUM($AO150:AQ150))<$AN150,$AM150-SUM($AO150:AQ150),IF(SUM($AO150:AQ150)<$AM150,$AN150,0)))","v":204.72499999999999},{"$f":"+IF($AM150<=0,0,IF(($AM150-SUM($AO150:AR150))<$AN150,$AM150-SUM($AO150:AR150),IF(SUM($AO150:AR150)<$AM150,$AN150,0)))","v":204.72499999999999}]
[null,332,3325113,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","NUEVA CASA DE FUERZA ESTACION VOR URCOS","OTRAS EDIFICACIONES (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-02-12","2002-02-12","2002-02-12",null,null,23428.69,null,null,null,null,14044.69,1030.74,null,0,0,0,8353.2599999999984,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8353.2599999999984,1030.74,null,{"$f":"+IF($AM151<=0,0,IF(($AM151-SUM($AO151:AO151))<$AN151,$AM151-SUM($AO151:AO151),IF(SUM($AO151:AO151)<$AM151,$AN151,0)))","v":1030.74},{"$f":"+IF($AM151<=0,0,IF(($AM151-SUM($AO151:AP151))<$AN151,$AM151-SUM($AO151:AP151),IF(SUM($AO151:AP151)<$AM151,$AN151,0)))","v":1030.74},{"$f":"+IF($AM151<=0,0,IF(($AM151-SUM($AO151:AQ151))<$AN151,$AM151-SUM($AO151:AQ151),IF(SUM($AO151:AQ151)<$AM151,$AN151,0)))","v":1030.74},{"$f":"+IF($AM151<=0,0,IF(($AM151-SUM($AO151:AR151))<$AN151,$AM151-SUM($AO151:AR151),IF(SUM($AO151:AR151)<$AM151,$AN151,0)))","v":1030.74}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","LOCAL INCINERADOR PARA EL AEROPUERO DEL CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-02-12","2002-02-12","2002-02-12",null,null,8805.86,null,null,null,null,4553.8999999999996,108.73,null,0,0,0,4143.2300000000014,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4143.2300000000014,108.73,null,{"$f":"+IF($AM152<=0,0,IF(($AM152-SUM($AO152:AO152))<$AN152,$AM152-SUM($AO152:AO152),IF(SUM($AO152:AO152)<$AM152,$AN152,0)))","v":108.73},{"$f":"+IF($AM152<=0,0,IF(($AM152-SUM($AO152:AP152))<$AN152,$AM152-SUM($AO152:AP152),IF(SUM($AO152:AP152)<$AM152,$AN152,0)))","v":108.73},{"$f":"+IF($AM152<=0,0,IF(($AM152-SUM($AO152:AQ152))<$AN152,$AM152-SUM($AO152:AQ152),IF(SUM($AO152:AQ152)<$AM152,$AN152,0)))","v":108.73},{"$f":"+IF($AM152<=0,0,IF(($AM152-SUM($AO152:AR152))<$AN152,$AM152-SUM($AO152:AR152),IF(SUM($AO152:AR152)<$AM152,$AN152,0)))","v":108.73}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","OFICINA AIS/ARO DEL AEROPUERTO DEL CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-02-08","2002-02-08","2002-02-08",null,null,22561.74,null,null,null,null,11667.63,278.67,null,0,0,0,10615.440000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,10615.440000000002,278.67,null,{"$f":"+IF($AM153<=0,0,IF(($AM153-SUM($AO153:AO153))<$AN153,$AM153-SUM($AO153:AO153),IF(SUM($AO153:AO153)<$AM153,$AN153,0)))","v":278.67},{"$f":"+IF($AM153<=0,0,IF(($AM153-SUM($AO153:AP153))<$AN153,$AM153-SUM($AO153:AP153),IF(SUM($AO153:AP153)<$AM153,$AN153,0)))","v":278.67},{"$f":"+IF($AM153<=0,0,IF(($AM153-SUM($AO153:AQ153))<$AN153,$AM153-SUM($AO153:AQ153),IF(SUM($AO153:AQ153)<$AM153,$AN153,0)))","v":278.67},{"$f":"+IF($AM153<=0,0,IF(($AM153-SUM($AO153:AR153))<$AN153,$AM153-SUM($AO153:AR153),IF(SUM($AO153:AR153)<$AM153,$AN153,0)))","v":278.67}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","CONFECCION E INSTALACION DE DOS ESCALERAS METALICAS - TORRE DE CONTROL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-09-20","2002-09-20","2002-09-20",null,null,9351.69,null,null,null,null,7777.57,1574.12,null,0,0,0,9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1574.12,null,{"$f":"+IF($AM154<=0,0,IF(($AM154-SUM($AO154:AO154))<$AN154,$AM154-SUM($AO154:AO154),IF(SUM($AO154:AO154)<$AM154,$AN154,0)))","v":0},{"$f":"+IF($AM154<=0,0,IF(($AM154-SUM($AO154:AP154))<$AN154,$AM154-SUM($AO154:AP154),IF(SUM($AO154:AP154)<$AM154,$AN154,0)))","v":0},{"$f":"+IF($AM154<=0,0,IF(($AM154-SUM($AO154:AQ154))<$AN154,$AM154-SUM($AO154:AQ154),IF(SUM($AO154:AQ154)<$AM154,$AN154,0)))","v":0},{"$f":"+IF($AM154<=0,0,IF(($AM154-SUM($AO154:AR154))<$AN154,$AM154-SUM($AO154:AR154),IF(SUM($AO154:AR154)<$AM154,$AN154,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION DEL TERMINAL DE PASSJEROS DEL AEROPUERTO DE ILO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-03-25","2002-03-25","2002-03-25",null,null,621751.49,null,null,null,null,257128.04,9297.7199999999993,null,0,0,0,355325.73,null,"EDIFICACIONES Y CONSTRUCCIONES",1,355325.73,9297.7199999999993,null,{"$f":"+IF($AM155<=0,0,IF(($AM155-SUM($AO155:AO155))<$AN155,$AM155-SUM($AO155:AO155),IF(SUM($AO155:AO155)<$AM155,$AN155,0)))","v":9297.7199999999993},{"$f":"+IF($AM155<=0,0,IF(($AM155-SUM($AO155:AP155))<$AN155,$AM155-SUM($AO155:AP155),IF(SUM($AO155:AP155)<$AM155,$AN155,0)))","v":9297.7199999999993},{"$f":"+IF($AM155<=0,0,IF(($AM155-SUM($AO155:AQ155))<$AN155,$AM155-SUM($AO155:AQ155),IF(SUM($AO155:AQ155)<$AM155,$AN155,0)))","v":9297.7199999999993},{"$f":"+IF($AM155<=0,0,IF(($AM155-SUM($AO155:AR155))<$AN155,$AM155-SUM($AO155:AR155),IF(SUM($AO155:AR155)<$AM155,$AN155,0)))","v":9297.7199999999993}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION DE TALLERES DE LA GERENCIA TECNICA ","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-01-18","2002-01-18","2002-01-18",null,null,568394.1,null,null,null,null,208380.75,9222.69,null,0,0,0,350790.66,null,"EDIFICACIONES Y CONSTRUCCIONES",1,350790.66,9222.69,null,{"$f":"+IF($AM156<=0,0,IF(($AM156-SUM($AO156:AO156))<$AN156,$AM156-SUM($AO156:AO156),IF(SUM($AO156:AO156)<$AM156,$AN156,0)))","v":9222.69},{"$f":"+IF($AM156<=0,0,IF(($AM156-SUM($AO156:AP156))<$AN156,$AM156-SUM($AO156:AP156),IF(SUM($AO156:AP156)<$AM156,$AN156,0)))","v":9222.69},{"$f":"+IF($AM156<=0,0,IF(($AM156-SUM($AO156:AQ156))<$AN156,$AM156-SUM($AO156:AQ156),IF(SUM($AO156:AQ156)<$AM156,$AN156,0)))","v":9222.69},{"$f":"+IF($AM156<=0,0,IF(($AM156-SUM($AO156:AR156))<$AN156,$AM156-SUM($AO156:AR156),IF(SUM($AO156:AR156)<$AM156,$AN156,0)))","v":9222.69}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","INCREMENTO  - REPOSICION CERCO PERIMETRICO LADO NORTE CABECERA 10","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2001-03-23","2001-03-23","2001-03-23",null,null,8685.7099999999991,null,null,null,null,6204.45,2481.2600000000002,null,0,0,0,-9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2481.2600000000002,null,{"$f":"+IF($AM157<=0,0,IF(($AM157-SUM($AO157:AO157))<$AN157,$AM157-SUM($AO157:AO157),IF(SUM($AO157:AO157)<$AM157,$AN157,0)))","v":0},{"$f":"+IF($AM157<=0,0,IF(($AM157-SUM($AO157:AP157))<$AN157,$AM157-SUM($AO157:AP157),IF(SUM($AO157:AP157)<$AM157,$AN157,0)))","v":0},{"$f":"+IF($AM157<=0,0,IF(($AM157-SUM($AO157:AQ157))<$AN157,$AM157-SUM($AO157:AQ157),IF(SUM($AO157:AQ157)<$AM157,$AN157,0)))","v":0},{"$f":"+IF($AM157<=0,0,IF(($AM157-SUM($AO157:AR157))<$AN157,$AM157-SUM($AO157:AR157),IF(SUM($AO157:AR157)<$AM157,$AN157,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","INCREMENTO  - NUEVO LOCAL DE SALVAMENTO Y EXTINCION DE INCENDIOS DEL AEROPUERTO DE CUSCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2000-12-12","2000-12-12","2000-12-12",null,null,22582.83,null,null,null,null,16131.58,170.06,null,0,0,0,6281.1900000000014,null,"EDIFICACIONES Y CONSTRUCCIONES",1,6281.1900000000014,170.06,null,{"$f":"+IF($AM158<=0,0,IF(($AM158-SUM($AO158:AO158))<$AN158,$AM158-SUM($AO158:AO158),IF(SUM($AO158:AO158)<$AM158,$AN158,0)))","v":170.06},{"$f":"+IF($AM158<=0,0,IF(($AM158-SUM($AO158:AP158))<$AN158,$AM158-SUM($AO158:AP158),IF(SUM($AO158:AP158)<$AM158,$AN158,0)))","v":170.06},{"$f":"+IF($AM158<=0,0,IF(($AM158-SUM($AO158:AQ158))<$AN158,$AM158-SUM($AO158:AQ158),IF(SUM($AO158:AQ158)<$AM158,$AN158,0)))","v":170.06},{"$f":"+IF($AM158<=0,0,IF(($AM158-SUM($AO158:AR158))<$AN158,$AM158-SUM($AO158:AR158),IF(SUM($AO158:AR158)<$AM158,$AN158,0)))","v":170.06}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","HABILITACION URBANA                                               COD. REF.42","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1979-12-31","1979-12-31","1979-12-31",null,null,149428.49,null,null,null,null,54782.45,5577.3,null,0,0,0,89068.739999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,44534.369999999995,2788.65,null,{"$f":"+IF($AM159<=0,0,IF(($AM159-SUM($AO159:AO159))<$AN159,$AM159-SUM($AO159:AO159),IF(SUM($AO159:AO159)<$AM159,$AN159,0)))","v":2788.65},{"$f":"+IF($AM159<=0,0,IF(($AM159-SUM($AO159:AP159))<$AN159,$AM159-SUM($AO159:AP159),IF(SUM($AO159:AP159)<$AM159,$AN159,0)))","v":2788.65},{"$f":"+IF($AM159<=0,0,IF(($AM159-SUM($AO159:AQ159))<$AN159,$AM159-SUM($AO159:AQ159),IF(SUM($AO159:AQ159)<$AM159,$AN159,0)))","v":2788.65},{"$f":"+IF($AM159<=0,0,IF(($AM159-SUM($AO159:AR159))<$AN159,$AM159-SUM($AO159:AR159),IF(SUM($AO159:AR159)<$AM159,$AN159,0)))","v":2788.65}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIACION PISTA DE ATERRIZAJE EFECTUADAS POR EL MTC","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-03-31","1982-03-31","1982-03-31",null,null,1328547.1000000001,null,null,null,null,1273190.97,55356.13,null,0,0,0,1.2369127944111824E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,55356.13,null,{"$f":"+IF($AM160<=0,0,IF(($AM160-SUM($AO160:AO160))<$AN160,$AM160-SUM($AO160:AO160),IF(SUM($AO160:AO160)<$AM160,$AN160,0)))","v":0},{"$f":"+IF($AM160<=0,0,IF(($AM160-SUM($AO160:AP160))<$AN160,$AM160-SUM($AO160:AP160),IF(SUM($AO160:AP160)<$AM160,$AN160,0)))","v":0},{"$f":"+IF($AM160<=0,0,IF(($AM160-SUM($AO160:AQ160))<$AN160,$AM160-SUM($AO160:AQ160),IF(SUM($AO160:AQ160)<$AM160,$AN160,0)))","v":0},{"$f":"+IF($AM160<=0,0,IF(($AM160-SUM($AO160:AR160))<$AN160,$AM160-SUM($AO160:AR160),IF(SUM($AO160:AR160)<$AM160,$AN160,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TERRENO PARA RELLENO SANITARIO ESTACION SANTA ROSA                DV 2554 9NO PROVICIONAL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-12-31","1982-12-31","1982-12-31",null,null,14511.03,null,null,null,null,9336.34,259.08999999999997,null,0,0,0,4915.6000000000004,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4915.6000000000004,259.08999999999997,null,{"$f":"+IF($AM161<=0,0,IF(($AM161-SUM($AO161:AO161))<$AN161,$AM161-SUM($AO161:AO161),IF(SUM($AO161:AO161)<$AM161,$AN161,0)))","v":259.08999999999997},{"$f":"+IF($AM161<=0,0,IF(($AM161-SUM($AO161:AP161))<$AN161,$AM161-SUM($AO161:AP161),IF(SUM($AO161:AP161)<$AM161,$AN161,0)))","v":259.08999999999997},{"$f":"+IF($AM161<=0,0,IF(($AM161-SUM($AO161:AQ161))<$AN161,$AM161-SUM($AO161:AQ161),IF(SUM($AO161:AQ161)<$AM161,$AN161,0)))","v":259.08999999999997},{"$f":"+IF($AM161<=0,0,IF(($AM161-SUM($AO161:AR161))<$AN161,$AM161-SUM($AO161:AR161),IF(SUM($AO161:AR161)<$AM161,$AN161,0)))","v":259.08999999999997}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","INCINERADOR DE BASURA (ESTACION RECEPTORA DE CHILLON)             D.V 2659 13AVO. PROV.","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-12-31","1982-12-31","1982-12-31",null,null,14511.03,null,null,null,null,9336.34,259.08999999999997,null,0,0,0,4915.6000000000004,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4915.6000000000004,259.08999999999997,null,{"$f":"+IF($AM162<=0,0,IF(($AM162-SUM($AO162:AO162))<$AN162,$AM162-SUM($AO162:AO162),IF(SUM($AO162:AO162)<$AM162,$AN162,0)))","v":259.08999999999997},{"$f":"+IF($AM162<=0,0,IF(($AM162-SUM($AO162:AP162))<$AN162,$AM162-SUM($AO162:AP162),IF(SUM($AO162:AP162)<$AM162,$AN162,0)))","v":259.08999999999997},{"$f":"+IF($AM162<=0,0,IF(($AM162-SUM($AO162:AQ162))<$AN162,$AM162-SUM($AO162:AQ162),IF(SUM($AO162:AQ162)<$AM162,$AN162,0)))","v":259.08999999999997},{"$f":"+IF($AM162<=0,0,IF(($AM162-SUM($AO162:AR162))<$AN162,$AM162-SUM($AO162:AR162),IF(SUM($AO162:AR162)<$AM162,$AN162,0)))","v":259.08999999999997}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","AMPLIACION VIVIENDA JEFE DE AEROPUERTO DV.2660 13AVO PROV.","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-12-31","1982-12-31","1982-12-31",null,null,11587.21,null,null,null,null,7620.23,198.62,null,0,0,0,3768.3599999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,1884.1799999999998,99.31,null,{"$f":"+IF($AM163<=0,0,IF(($AM163-SUM($AO163:AO163))<$AN163,$AM163-SUM($AO163:AO163),IF(SUM($AO163:AO163)<$AM163,$AN163,0)))","v":99.31},{"$f":"+IF($AM163<=0,0,IF(($AM163-SUM($AO163:AP163))<$AN163,$AM163-SUM($AO163:AP163),IF(SUM($AO163:AP163)<$AM163,$AN163,0)))","v":99.31},{"$f":"+IF($AM163<=0,0,IF(($AM163-SUM($AO163:AQ163))<$AN163,$AM163-SUM($AO163:AQ163),IF(SUM($AO163:AQ163)<$AM163,$AN163,0)))","v":99.31},{"$f":"+IF($AM163<=0,0,IF(($AM163-SUM($AO163:AR163))<$AN163,$AM163-SUM($AO163:AR163),IF(SUM($AO163:AR163)<$AM163,$AN163,0)))","v":99.31}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION CASETA CAMPAMENTO DV 25178VO PROV.","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-12-31","1982-12-31","1982-12-31",null,null,73630.98,null,null,null,null,43725.23,1497.34,null,0,0,0,28408.409999999993,null,"EDIFICACIONES Y CONSTRUCCIONES",1,28408.409999999993,1497.34,null,{"$f":"+IF($AM164<=0,0,IF(($AM164-SUM($AO164:AO164))<$AN164,$AM164-SUM($AO164:AO164),IF(SUM($AO164:AO164)<$AM164,$AN164,0)))","v":1497.34},{"$f":"+IF($AM164<=0,0,IF(($AM164-SUM($AO164:AP164))<$AN164,$AM164-SUM($AO164:AP164),IF(SUM($AO164:AP164)<$AM164,$AN164,0)))","v":1497.34},{"$f":"+IF($AM164<=0,0,IF(($AM164-SUM($AO164:AQ164))<$AN164,$AM164-SUM($AO164:AQ164),IF(SUM($AO164:AQ164)<$AM164,$AN164,0)))","v":1497.34},{"$f":"+IF($AM164<=0,0,IF(($AM164-SUM($AO164:AR164))<$AN164,$AM164-SUM($AO164:AR164),IF(SUM($AO164:AR164)<$AM164,$AN164,0)))","v":1497.34}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION DE MOSTRADOR DE 4X4X 1 MTS. EN MADERA FORMICA DE ACERO CON CRISTALES ILUMINACION Y ALF","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1987-05-30","1987-05-30","1987-05-30",null,null,32893.06,null,null,null,null,12059.03,20834.03,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,20834.03,null,{"$f":"+IF($AM165<=0,0,IF(($AM165-SUM($AO165:AO165))<$AN165,$AM165-SUM($AO165:AO165),IF(SUM($AO165:AO165)<$AM165,$AN165,0)))","v":0},{"$f":"+IF($AM165<=0,0,IF(($AM165-SUM($AO165:AP165))<$AN165,$AM165-SUM($AO165:AP165),IF(SUM($AO165:AP165)<$AM165,$AN165,0)))","v":0},{"$f":"+IF($AM165<=0,0,IF(($AM165-SUM($AO165:AQ165))<$AN165,$AM165-SUM($AO165:AQ165),IF(SUM($AO165:AQ165)<$AM165,$AN165,0)))","v":0},{"$f":"+IF($AM165<=0,0,IF(($AM165-SUM($AO165:AR165))<$AN165,$AM165-SUM($AO165:AR165),IF(SUM($AO165:AR165)<$AM165,$AN165,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","LICENCIA DE FUNCIONAMIENTO V-29-007","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1987-08-31","1987-08-31","1987-08-31",null,null,2289.61,null,null,null,null,1635.54,26.54,null,0,0,0,627.5300000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,627.5300000000002,26.54,null,{"$f":"+IF($AM166<=0,0,IF(($AM166-SUM($AO166:AO166))<$AN166,$AM166-SUM($AO166:AO166),IF(SUM($AO166:AO166)<$AM166,$AN166,0)))","v":26.54},{"$f":"+IF($AM166<=0,0,IF(($AM166-SUM($AO166:AP166))<$AN166,$AM166-SUM($AO166:AP166),IF(SUM($AO166:AP166)<$AM166,$AN166,0)))","v":26.54},{"$f":"+IF($AM166<=0,0,IF(($AM166-SUM($AO166:AQ166))<$AN166,$AM166-SUM($AO166:AQ166),IF(SUM($AO166:AQ166)<$AM166,$AN166,0)))","v":26.54},{"$f":"+IF($AM166<=0,0,IF(($AM166-SUM($AO166:AR166))<$AN166,$AM166-SUM($AO166:AR166),IF(SUM($AO166:AR166)<$AM166,$AN166,0)))","v":26.54}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","SISTEMAS DE AYUDAS LUMINOSAS CAT II","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2001-02-28","2001-02-28","2001-02-28",null,null,5017946.68,null,null,null,null,4842104.22,175842.46,null,0,0,0,-2.9103830456733704E-11,null,"MAQUINARIAS Y EQUIPOS",1,0,175842.46,null,{"$f":"+IF($AM167<=0,0,IF(($AM167-SUM($AO167:AO167))<$AN167,$AM167-SUM($AO167:AO167),IF(SUM($AO167:AO167)<$AM167,$AN167,0)))","v":0},{"$f":"+IF($AM167<=0,0,IF(($AM167-SUM($AO167:AP167))<$AN167,$AM167-SUM($AO167:AP167),IF(SUM($AO167:AP167)<$AM167,$AN167,0)))","v":0},{"$f":"+IF($AM167<=0,0,IF(($AM167-SUM($AO167:AQ167))<$AN167,$AM167-SUM($AO167:AQ167),IF(SUM($AO167:AQ167)<$AM167,$AN167,0)))","v":0},{"$f":"+IF($AM167<=0,0,IF(($AM167-SUM($AO167:AR167))<$AN167,$AM167-SUM($AO167:AR167),IF(SUM($AO167:AR167)<$AM167,$AN167,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION CASETA PEAJE V. 40-012 COMP. 02462","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1987-12-31","1987-12-31","1987-12-31",null,null,6483.09,null,null,null,null,3970.19,2512.9,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2512.9,null,{"$f":"+IF($AM168<=0,0,IF(($AM168-SUM($AO168:AO168))<$AN168,$AM168-SUM($AO168:AO168),IF(SUM($AO168:AO168)<$AM168,$AN168,0)))","v":0},{"$f":"+IF($AM168<=0,0,IF(($AM168-SUM($AO168:AP168))<$AN168,$AM168-SUM($AO168:AP168),IF(SUM($AO168:AP168)<$AM168,$AN168,0)))","v":0},{"$f":"+IF($AM168<=0,0,IF(($AM168-SUM($AO168:AQ168))<$AN168,$AM168-SUM($AO168:AQ168),IF(SUM($AO168:AQ168)<$AM168,$AN168,0)))","v":0},{"$f":"+IF($AM168<=0,0,IF(($AM168-SUM($AO168:AR168))<$AN168,$AM168-SUM($AO168:AR168),IF(SUM($AO168:AR168)<$AM168,$AN168,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION CASETA PEAJE V-40-012 COMP.2040","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1986-12-31","1986-12-31","1986-12-31",null,null,3129.23,null,null,null,null,2235.3000000000002,893.93,null,0,0,0,-1.1368683772161603E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,893.93,null,{"$f":"+IF($AM169<=0,0,IF(($AM169-SUM($AO169:AO169))<$AN169,$AM169-SUM($AO169:AO169),IF(SUM($AO169:AO169)<$AM169,$AN169,0)))","v":0},{"$f":"+IF($AM169<=0,0,IF(($AM169-SUM($AO169:AP169))<$AN169,$AM169-SUM($AO169:AP169),IF(SUM($AO169:AP169)<$AM169,$AN169,0)))","v":0},{"$f":"+IF($AM169<=0,0,IF(($AM169-SUM($AO169:AQ169))<$AN169,$AM169-SUM($AO169:AQ169),IF(SUM($AO169:AQ169)<$AM169,$AN169,0)))","v":0},{"$f":"+IF($AM169<=0,0,IF(($AM169-SUM($AO169:AR169))<$AN169,$AM169-SUM($AO169:AR169),IF(SUM($AO169:AR169)<$AM169,$AN169,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONFECCION DE UNA CABINA DE ALUMINIO PARA INFORMACION Y TELEFONO  DE 2.50X 2.20X 1.50 V-29-007 C/135","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-08-30","1988-08-30","1988-08-30",null,null,4853.13,null,null,null,null,3466.7400000000002,1386.39,null,0,0,0,-2.2737367544323206E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1386.39,null,{"$f":"+IF($AM170<=0,0,IF(($AM170-SUM($AO170:AO170))<$AN170,$AM170-SUM($AO170:AO170),IF(SUM($AO170:AO170)<$AM170,$AN170,0)))","v":0},{"$f":"+IF($AM170<=0,0,IF(($AM170-SUM($AO170:AP170))<$AN170,$AM170-SUM($AO170:AP170),IF(SUM($AO170:AP170)<$AM170,$AN170,0)))","v":0},{"$f":"+IF($AM170<=0,0,IF(($AM170-SUM($AO170:AQ170))<$AN170,$AM170-SUM($AO170:AQ170),IF(SUM($AO170:AQ170)<$AM170,$AN170,0)))","v":0},{"$f":"+IF($AM170<=0,0,IF(($AM170-SUM($AO170:AR170))<$AN170,$AM170-SUM($AO170:AR170),IF(SUM($AO170:AR170)<$AM170,$AN170,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CABINA DE 2.40X 2.20X 1.50 O/TR.7753 C/C. 1350 DEL 16-06-88       V. 29-007 C/1350 REF. V. 40-008 C/","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-08-30","1988-08-30","1988-08-30",null,null,4853.13,null,null,null,null,3466.7400000000002,1386.39,null,0,0,0,-2.2737367544323206E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1386.39,null,{"$f":"+IF($AM171<=0,0,IF(($AM171-SUM($AO171:AO171))<$AN171,$AM171-SUM($AO171:AO171),IF(SUM($AO171:AO171)<$AM171,$AN171,0)))","v":0},{"$f":"+IF($AM171<=0,0,IF(($AM171-SUM($AO171:AP171))<$AN171,$AM171-SUM($AO171:AP171),IF(SUM($AO171:AP171)<$AM171,$AN171,0)))","v":0},{"$f":"+IF($AM171<=0,0,IF(($AM171-SUM($AO171:AQ171))<$AN171,$AM171-SUM($AO171:AQ171),IF(SUM($AO171:AQ171)<$AM171,$AN171,0)))","v":0},{"$f":"+IF($AM171<=0,0,IF(($AM171-SUM($AO171:AR171))<$AN171,$AM171-SUM($AO171:AR171),IF(SUM($AO171:AR171)<$AM171,$AN171,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ELABORACION PROYECTO ARQUITECTONICOPASARELAS ESPIGON NACIONAL E INTERNACIONAL V. 40-012 C/01942  T","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-12-31","1988-12-31","1988-12-31",null,null,2660.78,null,null,null,null,975.48,64.87,null,0,0,0,1620.4300000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,810.21500000000015,32.435000000000002,null,{"$f":"+IF($AM172<=0,0,IF(($AM172-SUM($AO172:AO172))<$AN172,$AM172-SUM($AO172:AO172),IF(SUM($AO172:AO172)<$AM172,$AN172,0)))","v":32.435000000000002},{"$f":"+IF($AM172<=0,0,IF(($AM172-SUM($AO172:AP172))<$AN172,$AM172-SUM($AO172:AP172),IF(SUM($AO172:AP172)<$AM172,$AN172,0)))","v":32.435000000000002},{"$f":"+IF($AM172<=0,0,IF(($AM172-SUM($AO172:AQ172))<$AN172,$AM172-SUM($AO172:AQ172),IF(SUM($AO172:AQ172)<$AM172,$AN172,0)))","v":32.435000000000002},{"$f":"+IF($AM172<=0,0,IF(($AM172-SUM($AO172:AR172))<$AN172,$AM172-SUM($AO172:AR172),IF(SUM($AO172:AR172)<$AM172,$AN172,0)))","v":32.435000000000002}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","INSTALACION CASETA DE PEAJE Y PAVIMENTACION DE LA PLAYA DE        ESTACIONAMIENTO V. 40-012 C/01942","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-12-31","1988-12-31","1988-12-31",null,null,9524.64,null,null,null,null,4886.47,4638.17,null,0,0,0,-9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,4638.17,null,{"$f":"+IF($AM173<=0,0,IF(($AM173-SUM($AO173:AO173))<$AN173,$AM173-SUM($AO173:AO173),IF(SUM($AO173:AO173)<$AM173,$AN173,0)))","v":0},{"$f":"+IF($AM173<=0,0,IF(($AM173-SUM($AO173:AP173))<$AN173,$AM173-SUM($AO173:AP173),IF(SUM($AO173:AP173)<$AM173,$AN173,0)))","v":0},{"$f":"+IF($AM173<=0,0,IF(($AM173-SUM($AO173:AQ173))<$AN173,$AM173-SUM($AO173:AQ173),IF(SUM($AO173:AQ173)<$AM173,$AN173,0)))","v":0},{"$f":"+IF($AM173<=0,0,IF(($AM173-SUM($AO173:AR173))<$AN173,$AM173-SUM($AO173:AR173),IF(SUM($AO173:AR173)<$AM173,$AN173,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ELABORACION PROYECTO ARQUITECTONICO PERALES V. 40-012 C/01943     TRANSFERIDO DE OBRAS EN CURSO","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-12-31","1988-12-31","1988-12-31",null,null,2536.41,null,null,null,null,929.88,61.84,null,0,0,0,1544.6899999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,772.34499999999991,30.92,null,{"$f":"+IF($AM174<=0,0,IF(($AM174-SUM($AO174:AO174))<$AN174,$AM174-SUM($AO174:AO174),IF(SUM($AO174:AO174)<$AM174,$AN174,0)))","v":30.92},{"$f":"+IF($AM174<=0,0,IF(($AM174-SUM($AO174:AP174))<$AN174,$AM174-SUM($AO174:AP174),IF(SUM($AO174:AP174)<$AM174,$AN174,0)))","v":30.92},{"$f":"+IF($AM174<=0,0,IF(($AM174-SUM($AO174:AQ174))<$AN174,$AM174-SUM($AO174:AQ174),IF(SUM($AO174:AQ174)<$AM174,$AN174,0)))","v":30.92},{"$f":"+IF($AM174<=0,0,IF(($AM174-SUM($AO174:AR174))<$AN174,$AM174-SUM($AO174:AR174),IF(SUM($AO174:AR174)<$AM174,$AN174,0)))","v":30.92}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSFERENCIA DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM175<=0,0,IF(($AM175-SUM($AO175:AO175))<$AN175,$AM175-SUM($AO175:AO175),IF(SUM($AO175:AO175)<$AM175,$AN175,0)))","v":193.61500000000001},{"$f":"+IF($AM175<=0,0,IF(($AM175-SUM($AO175:AP175))<$AN175,$AM175-SUM($AO175:AP175),IF(SUM($AO175:AP175)<$AM175,$AN175,0)))","v":193.61500000000001},{"$f":"+IF($AM175<=0,0,IF(($AM175-SUM($AO175:AQ175))<$AN175,$AM175-SUM($AO175:AQ175),IF(SUM($AO175:AQ175)<$AM175,$AN175,0)))","v":193.61500000000001},{"$f":"+IF($AM175<=0,0,IF(($AM175-SUM($AO175:AR175))<$AN175,$AM175-SUM($AO175:AR175),IF(SUM($AO175:AR175)<$AM175,$AN175,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSFERENCIA DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTOR DEL MES DE FEBRERO 89 CTA 335","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM176<=0,0,IF(($AM176-SUM($AO176:AO176))<$AN176,$AM176-SUM($AO176:AO176),IF(SUM($AO176:AO176)<$AM176,$AN176,0)))","v":193.61500000000001},{"$f":"+IF($AM176<=0,0,IF(($AM176-SUM($AO176:AP176))<$AN176,$AM176-SUM($AO176:AP176),IF(SUM($AO176:AP176)<$AM176,$AN176,0)))","v":193.61500000000001},{"$f":"+IF($AM176<=0,0,IF(($AM176-SUM($AO176:AQ176))<$AN176,$AM176-SUM($AO176:AQ176),IF(SUM($AO176:AQ176)<$AM176,$AN176,0)))","v":193.61500000000001},{"$f":"+IF($AM176<=0,0,IF(($AM176-SUM($AO176:AR176))<$AN176,$AM176-SUM($AO176:AR176),IF(SUM($AO176:AR176)<$AM176,$AN176,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSFER DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335020 Y","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM177<=0,0,IF(($AM177-SUM($AO177:AO177))<$AN177,$AM177-SUM($AO177:AO177),IF(SUM($AO177:AO177)<$AM177,$AN177,0)))","v":193.61500000000001},{"$f":"+IF($AM177<=0,0,IF(($AM177-SUM($AO177:AP177))<$AN177,$AM177-SUM($AO177:AP177),IF(SUM($AO177:AP177)<$AM177,$AN177,0)))","v":193.61500000000001},{"$f":"+IF($AM177<=0,0,IF(($AM177-SUM($AO177:AQ177))<$AN177,$AM177-SUM($AO177:AQ177),IF(SUM($AO177:AQ177)<$AM177,$AN177,0)))","v":193.61500000000001},{"$f":"+IF($AM177<=0,0,IF(($AM177-SUM($AO177:AR177))<$AN177,$AM177-SUM($AO177:AR177),IF(SUM($AO177:AR177)<$AM177,$AN177,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335020 Y L","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM178<=0,0,IF(($AM178-SUM($AO178:AO178))<$AN178,$AM178-SUM($AO178:AO178),IF(SUM($AO178:AO178)<$AM178,$AN178,0)))","v":193.61500000000001},{"$f":"+IF($AM178<=0,0,IF(($AM178-SUM($AO178:AP178))<$AN178,$AM178-SUM($AO178:AP178),IF(SUM($AO178:AP178)<$AM178,$AN178,0)))","v":193.61500000000001},{"$f":"+IF($AM178<=0,0,IF(($AM178-SUM($AO178:AQ178))<$AN178,$AM178-SUM($AO178:AQ178),IF(SUM($AO178:AQ178)<$AM178,$AN178,0)))","v":193.61500000000001},{"$f":"+IF($AM178<=0,0,IF(($AM178-SUM($AO178:AR178))<$AN178,$AM178-SUM($AO178:AR178),IF(SUM($AO178:AR178)<$AM178,$AN178,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335020 Y L","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM179<=0,0,IF(($AM179-SUM($AO179:AO179))<$AN179,$AM179-SUM($AO179:AO179),IF(SUM($AO179:AO179)<$AM179,$AN179,0)))","v":193.61500000000001},{"$f":"+IF($AM179<=0,0,IF(($AM179-SUM($AO179:AP179))<$AN179,$AM179-SUM($AO179:AP179),IF(SUM($AO179:AP179)<$AM179,$AN179,0)))","v":193.61500000000001},{"$f":"+IF($AM179<=0,0,IF(($AM179-SUM($AO179:AQ179))<$AN179,$AM179-SUM($AO179:AQ179),IF(SUM($AO179:AQ179)<$AM179,$AN179,0)))","v":193.61500000000001},{"$f":"+IF($AM179<=0,0,IF(($AM179-SUM($AO179:AR179))<$AN179,$AM179-SUM($AO179:AR179),IF(SUM($AO179:AR179)<$AM179,$AN179,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION CONTABLEREGULARIZA REGISTRO DELMES DE FEBRERO 89 CTA 335020 Y LA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM180<=0,0,IF(($AM180-SUM($AO180:AO180))<$AN180,$AM180-SUM($AO180:AO180),IF(SUM($AO180:AO180)<$AM180,$AN180,0)))","v":193.61500000000001},{"$f":"+IF($AM180<=0,0,IF(($AM180-SUM($AO180:AP180))<$AN180,$AM180-SUM($AO180:AP180),IF(SUM($AO180:AP180)<$AM180,$AN180,0)))","v":193.61500000000001},{"$f":"+IF($AM180<=0,0,IF(($AM180-SUM($AO180:AQ180))<$AN180,$AM180-SUM($AO180:AQ180),IF(SUM($AO180:AQ180)<$AM180,$AN180,0)))","v":193.61500000000001},{"$f":"+IF($AM180<=0,0,IF(($AM180-SUM($AO180:AR180))<$AN180,$AM180-SUM($AO180:AR180),IF(SUM($AO180:AR180)<$AM180,$AN180,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335020 Y L","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM181<=0,0,IF(($AM181-SUM($AO181:AO181))<$AN181,$AM181-SUM($AO181:AO181),IF(SUM($AO181:AO181)<$AM181,$AN181,0)))","v":193.61500000000001},{"$f":"+IF($AM181<=0,0,IF(($AM181-SUM($AO181:AP181))<$AN181,$AM181-SUM($AO181:AP181),IF(SUM($AO181:AP181)<$AM181,$AN181,0)))","v":193.61500000000001},{"$f":"+IF($AM181<=0,0,IF(($AM181-SUM($AO181:AQ181))<$AN181,$AM181-SUM($AO181:AQ181),IF(SUM($AO181:AQ181)<$AM181,$AN181,0)))","v":193.61500000000001},{"$f":"+IF($AM181<=0,0,IF(($AM181-SUM($AO181:AR181))<$AN181,$AM181-SUM($AO181:AR181),IF(SUM($AO181:AR181)<$AM181,$AN181,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION  CONTABLE REGULARIZA REGISTRO  DEL MES DE FEBRERO 89 CTA 335020 Y","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM182<=0,0,IF(($AM182-SUM($AO182:AO182))<$AN182,$AM182-SUM($AO182:AO182),IF(SUM($AO182:AO182)<$AM182,$AN182,0)))","v":193.61500000000001},{"$f":"+IF($AM182<=0,0,IF(($AM182-SUM($AO182:AP182))<$AN182,$AM182-SUM($AO182:AP182),IF(SUM($AO182:AP182)<$AM182,$AN182,0)))","v":193.61500000000001},{"$f":"+IF($AM182<=0,0,IF(($AM182-SUM($AO182:AQ182))<$AN182,$AM182-SUM($AO182:AQ182),IF(SUM($AO182:AQ182)<$AM182,$AN182,0)))","v":193.61500000000001},{"$f":"+IF($AM182<=0,0,IF(($AM182-SUM($AO182:AR182))<$AN182,$AM182-SUM($AO182:AR182),IF(SUM($AO182:AR182)<$AM182,$AN182,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSF DE CTA POR MEJOR APLICACION CONTABLE REGULARIZA REGISTRO DEL MES DE FEBRERO 89 CTA 335020 Y L","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-09-30","1989-09-30","1989-09-30",null,null,16339.33,null,null,null,null,5990.2199999999993,387.23,null,0,0,0,9961.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4980.9400000000005,193.61500000000001,null,{"$f":"+IF($AM183<=0,0,IF(($AM183-SUM($AO183:AO183))<$AN183,$AM183-SUM($AO183:AO183),IF(SUM($AO183:AO183)<$AM183,$AN183,0)))","v":193.61500000000001},{"$f":"+IF($AM183<=0,0,IF(($AM183-SUM($AO183:AP183))<$AN183,$AM183-SUM($AO183:AP183),IF(SUM($AO183:AP183)<$AM183,$AN183,0)))","v":193.61500000000001},{"$f":"+IF($AM183<=0,0,IF(($AM183-SUM($AO183:AQ183))<$AN183,$AM183-SUM($AO183:AQ183),IF(SUM($AO183:AQ183)<$AM183,$AN183,0)))","v":193.61500000000001},{"$f":"+IF($AM183<=0,0,IF(($AM183-SUM($AO183:AR183))<$AN183,$AM183-SUM($AO183:AR183),IF(SUM($AO183:AR183)<$AM183,$AN183,0)))","v":193.61500000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GASTOS DE INSTALACION CENTRO ESPARCIMIENTO PUNTA NEGRA            (INCLUYE I/. 10635807 REV. 89 Y I","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,15813.91,null,null,null,null,5797.58,371.28,null,0,0,0,9645.0499999999993,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4822.5249999999996,185.64,null,{"$f":"+IF($AM184<=0,0,IF(($AM184-SUM($AO184:AO184))<$AN184,$AM184-SUM($AO184:AO184),IF(SUM($AO184:AO184)<$AM184,$AN184,0)))","v":185.64},{"$f":"+IF($AM184<=0,0,IF(($AM184-SUM($AO184:AP184))<$AN184,$AM184-SUM($AO184:AP184),IF(SUM($AO184:AP184)<$AM184,$AN184,0)))","v":185.64},{"$f":"+IF($AM184<=0,0,IF(($AM184-SUM($AO184:AQ184))<$AN184,$AM184-SUM($AO184:AQ184),IF(SUM($AO184:AQ184)<$AM184,$AN184,0)))","v":185.64},{"$f":"+IF($AM184<=0,0,IF(($AM184-SUM($AO184:AR184))<$AN184,$AM184-SUM($AO184:AR184),IF(SUM($AO184:AR184)<$AM184,$AN184,0)))","v":185.64}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GASTOS DE INSTALACION DE CENTRO DE ESPARCIMIENTO PUNTA NEGRA      ( INCLUYE I/. 51722 DE REV.89 Y I","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,17.75,null,null,null,null,6.5,0.42,null,0,0,0,10.83,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,5.415,0.21,null,{"$f":"+IF($AM185<=0,0,IF(($AM185-SUM($AO185:AO185))<$AN185,$AM185-SUM($AO185:AO185),IF(SUM($AO185:AO185)<$AM185,$AN185,0)))","v":0.21},{"$f":"+IF($AM185<=0,0,IF(($AM185-SUM($AO185:AP185))<$AN185,$AM185-SUM($AO185:AP185),IF(SUM($AO185:AP185)<$AM185,$AN185,0)))","v":0.21},{"$f":"+IF($AM185<=0,0,IF(($AM185-SUM($AO185:AQ185))<$AN185,$AM185-SUM($AO185:AQ185),IF(SUM($AO185:AQ185)<$AM185,$AN185,0)))","v":0.21},{"$f":"+IF($AM185<=0,0,IF(($AM185-SUM($AO185:AR185))<$AN185,$AM185-SUM($AO185:AR185),IF(SUM($AO185:AR185)<$AM185,$AN185,0)))","v":0.21}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CERCO DEL CENTRO DE ESPARCIMIENTO PUNTA NEGRA                     V-40-005 COMP.455FECHA DE ADQ. 31","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-05-30","1990-05-30","1990-05-30",null,null,229.17,null,null,null,null,84.02000000000001,145.15,null,0,0,0,-2.8421709430404007E-14,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,72.575000000000003,null,{"$f":"+IF($AM186<=0,0,IF(($AM186-SUM($AO186:AO186))<$AN186,$AM186-SUM($AO186:AO186),IF(SUM($AO186:AO186)<$AM186,$AN186,0)))","v":0},{"$f":"+IF($AM186<=0,0,IF(($AM186-SUM($AO186:AP186))<$AN186,$AM186-SUM($AO186:AP186),IF(SUM($AO186:AP186)<$AM186,$AN186,0)))","v":0},{"$f":"+IF($AM186<=0,0,IF(($AM186-SUM($AO186:AQ186))<$AN186,$AM186-SUM($AO186:AQ186),IF(SUM($AO186:AQ186)<$AM186,$AN186,0)))","v":0},{"$f":"+IF($AM186<=0,0,IF(($AM186-SUM($AO186:AR186))<$AN186,$AM186-SUM($AO186:AR186),IF(SUM($AO186:AR186)<$AM186,$AN186,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SUB-CENTRO INSTALACION LABORATORIO (OBRAS CIVILES)                V-40-005 COMP.455FECHA DE ADQ. 31","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-05-30","1990-05-30","1990-05-30",null,null,430.42,null,null,null,null,157.79,9.9499999999999993,null,0,0,0,262.68,null,"EDIFICACIONES Y CONSTRUCCIONES",1,262.68,9.9499999999999993,null,{"$f":"+IF($AM187<=0,0,IF(($AM187-SUM($AO187:AO187))<$AN187,$AM187-SUM($AO187:AO187),IF(SUM($AO187:AO187)<$AM187,$AN187,0)))","v":9.9499999999999993},{"$f":"+IF($AM187<=0,0,IF(($AM187-SUM($AO187:AP187))<$AN187,$AM187-SUM($AO187:AP187),IF(SUM($AO187:AP187)<$AM187,$AN187,0)))","v":9.9499999999999993},{"$f":"+IF($AM187<=0,0,IF(($AM187-SUM($AO187:AQ187))<$AN187,$AM187-SUM($AO187:AQ187),IF(SUM($AO187:AQ187)<$AM187,$AN187,0)))","v":9.9499999999999993},{"$f":"+IF($AM187<=0,0,IF(($AM187-SUM($AO187:AR187))<$AN187,$AM187-SUM($AO187:AR187),IF(SUM($AO187:AR187)<$AM187,$AN187,0)))","v":9.9499999999999993}]
[null,332,3322111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (ALMACEN DE CARGA AEREA)","Almacenes-Costo  (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,1506.98,null,null,null,null,1076.47,430.51,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,430.51,null,{"$f":"+IF($AM188<=0,0,IF(($AM188-SUM($AO188:AO188))<$AN188,$AM188-SUM($AO188:AO188),IF(SUM($AO188:AO188)<$AM188,$AN188,0)))","v":0},{"$f":"+IF($AM188<=0,0,IF(($AM188-SUM($AO188:AP188))<$AN188,$AM188-SUM($AO188:AP188),IF(SUM($AO188:AP188)<$AM188,$AN188,0)))","v":0},{"$f":"+IF($AM188<=0,0,IF(($AM188-SUM($AO188:AQ188))<$AN188,$AM188-SUM($AO188:AQ188),IF(SUM($AO188:AQ188)<$AM188,$AN188,0)))","v":0},{"$f":"+IF($AM188<=0,0,IF(($AM188-SUM($AO188:AR188))<$AN188,$AM188-SUM($AO188:AR188),IF(SUM($AO188:AR188)<$AM188,$AN188,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (MEJORAMIENTO DE REDES E","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,52114.23,null,null,null,null,37226.730000000003,532.11,null,0,0,0,14355.39,null,"EDIFICACIONES Y CONSTRUCCIONES",1,14355.39,532.11,null,{"$f":"+IF($AM189<=0,0,IF(($AM189-SUM($AO189:AO189))<$AN189,$AM189-SUM($AO189:AO189),IF(SUM($AO189:AO189)<$AM189,$AN189,0)))","v":532.11},{"$f":"+IF($AM189<=0,0,IF(($AM189-SUM($AO189:AP189))<$AN189,$AM189-SUM($AO189:AP189),IF(SUM($AO189:AP189)<$AM189,$AN189,0)))","v":532.11},{"$f":"+IF($AM189<=0,0,IF(($AM189-SUM($AO189:AQ189))<$AN189,$AM189-SUM($AO189:AQ189),IF(SUM($AO189:AQ189)<$AM189,$AN189,0)))","v":532.11},{"$f":"+IF($AM189<=0,0,IF(($AM189-SUM($AO189:AR189))<$AN189,$AM189-SUM($AO189:AR189),IF(SUM($AO189:AR189)<$AM189,$AN189,0)))","v":532.11}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (REMODELACION TERMINAL)","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,1209.82,null,null,null,null,625.66000000000008,20.88,null,0,0,0,563.27999999999986,null,"EDIFICACIONES Y CONSTRUCCIONES",1,563.27999999999986,20.88,null,{"$f":"+IF($AM190<=0,0,IF(($AM190-SUM($AO190:AO190))<$AN190,$AM190-SUM($AO190:AO190),IF(SUM($AO190:AO190)<$AM190,$AN190,0)))","v":20.88},{"$f":"+IF($AM190<=0,0,IF(($AM190-SUM($AO190:AP190))<$AN190,$AM190-SUM($AO190:AP190),IF(SUM($AO190:AP190)<$AM190,$AN190,0)))","v":20.88},{"$f":"+IF($AM190<=0,0,IF(($AM190-SUM($AO190:AQ190))<$AN190,$AM190-SUM($AO190:AQ190),IF(SUM($AO190:AQ190)<$AM190,$AN190,0)))","v":20.88},{"$f":"+IF($AM190<=0,0,IF(($AM190-SUM($AO190:AR190))<$AN190,$AM190-SUM($AO190:AR190),IF(SUM($AO190:AR190)<$AM190,$AN190,0)))","v":20.88}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (CERCO PERIMETRAL)","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,355.03,null,null,null,null,253.62,101.41,null,0,0,0,-2.8421709430404007E-14,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,101.41,null,{"$f":"+IF($AM191<=0,0,IF(($AM191-SUM($AO191:AO191))<$AN191,$AM191-SUM($AO191:AO191),IF(SUM($AO191:AO191)<$AM191,$AN191,0)))","v":0},{"$f":"+IF($AM191<=0,0,IF(($AM191-SUM($AO191:AP191))<$AN191,$AM191-SUM($AO191:AP191),IF(SUM($AO191:AP191)<$AM191,$AN191,0)))","v":0},{"$f":"+IF($AM191<=0,0,IF(($AM191-SUM($AO191:AQ191))<$AN191,$AM191-SUM($AO191:AQ191),IF(SUM($AO191:AQ191)<$AM191,$AN191,0)))","v":0},{"$f":"+IF($AM191<=0,0,IF(($AM191-SUM($AO191:AR191))<$AN191,$AM191-SUM($AO191:AR191),IF(SUM($AO191:AR191)<$AM191,$AN191,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TORRE DE CONTROL)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,1014.69,null,null,null,null,439.68,20.55,null,0,0,0,554.46,null,"EDIFICACIONES Y CONSTRUCCIONES",1,554.46,20.55,null,{"$f":"+IF($AM192<=0,0,IF(($AM192-SUM($AO192:AO192))<$AN192,$AM192-SUM($AO192:AO192),IF(SUM($AO192:AO192)<$AM192,$AN192,0)))","v":20.55},{"$f":"+IF($AM192<=0,0,IF(($AM192-SUM($AO192:AP192))<$AN192,$AM192-SUM($AO192:AP192),IF(SUM($AO192:AP192)<$AM192,$AN192,0)))","v":20.55},{"$f":"+IF($AM192<=0,0,IF(($AM192-SUM($AO192:AQ192))<$AN192,$AM192-SUM($AO192:AQ192),IF(SUM($AO192:AQ192)<$AM192,$AN192,0)))","v":20.55},{"$f":"+IF($AM192<=0,0,IF(($AM192-SUM($AO192:AR192))<$AN192,$AM192-SUM($AO192:AR192),IF(SUM($AO192:AR192)<$AM192,$AN192,0)))","v":20.55}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (REMODELACION DE TERMINA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,1337.15,null,null,null,null,691.49,23.08,null,0,0,0,622.58000000000004,null,"EDIFICACIONES Y CONSTRUCCIONES",1,622.58000000000004,23.08,null,{"$f":"+IF($AM193<=0,0,IF(($AM193-SUM($AO193:AO193))<$AN193,$AM193-SUM($AO193:AO193),IF(SUM($AO193:AO193)<$AM193,$AN193,0)))","v":23.08},{"$f":"+IF($AM193<=0,0,IF(($AM193-SUM($AO193:AP193))<$AN193,$AM193-SUM($AO193:AP193),IF(SUM($AO193:AP193)<$AM193,$AN193,0)))","v":23.08},{"$f":"+IF($AM193<=0,0,IF(($AM193-SUM($AO193:AQ193))<$AN193,$AM193-SUM($AO193:AQ193),IF(SUM($AO193:AQ193)<$AM193,$AN193,0)))","v":23.08},{"$f":"+IF($AM193<=0,0,IF(($AM193-SUM($AO193:AR193))<$AN193,$AM193-SUM($AO193:AR193),IF(SUM($AO193:AR193)<$AM193,$AN193,0)))","v":23.08}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TERMINAL DE PASAJEROS)","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,29619.52,null,null,null,null,15317.53,511.19,null,0,0,0,13790.8,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13790.8,511.19,null,{"$f":"+IF($AM194<=0,0,IF(($AM194-SUM($AO194:AO194))<$AN194,$AM194-SUM($AO194:AO194),IF(SUM($AO194:AO194)<$AM194,$AN194,0)))","v":511.19},{"$f":"+IF($AM194<=0,0,IF(($AM194-SUM($AO194:AP194))<$AN194,$AM194-SUM($AO194:AP194),IF(SUM($AO194:AP194)<$AM194,$AN194,0)))","v":511.19},{"$f":"+IF($AM194<=0,0,IF(($AM194-SUM($AO194:AQ194))<$AN194,$AM194-SUM($AO194:AQ194),IF(SUM($AO194:AQ194)<$AM194,$AN194,0)))","v":511.19},{"$f":"+IF($AM194<=0,0,IF(($AM194-SUM($AO194:AR194))<$AN194,$AM194-SUM($AO194:AR194),IF(SUM($AO194:AR194)<$AM194,$AN194,0)))","v":511.19}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (CERCO PERIMETRAL)","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,1354881.7,null,null,null,null,700667.39,654214.31000000006,null,0,0,0,-1.1641532182693481E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,654214.31000000006,null,{"$f":"+IF($AM195<=0,0,IF(($AM195-SUM($AO195:AO195))<$AN195,$AM195-SUM($AO195:AO195),IF(SUM($AO195:AO195)<$AM195,$AN195,0)))","v":0},{"$f":"+IF($AM195<=0,0,IF(($AM195-SUM($AO195:AP195))<$AN195,$AM195-SUM($AO195:AP195),IF(SUM($AO195:AP195)<$AM195,$AN195,0)))","v":0},{"$f":"+IF($AM195<=0,0,IF(($AM195-SUM($AO195:AQ195))<$AN195,$AM195-SUM($AO195:AQ195),IF(SUM($AO195:AQ195)<$AM195,$AN195,0)))","v":0},{"$f":"+IF($AM195<=0,0,IF(($AM195-SUM($AO195:AR195))<$AN195,$AM195-SUM($AO195:AR195),IF(SUM($AO195:AR195)<$AM195,$AN195,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TORRE DE CONTROL)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,42728.59,null,null,null,null,18515.240000000002,865.44,null,0,0,0,23347.909999999996,null,"EDIFICACIONES Y CONSTRUCCIONES",1,23347.909999999996,865.44,null,{"$f":"+IF($AM196<=0,0,IF(($AM196-SUM($AO196:AO196))<$AN196,$AM196-SUM($AO196:AO196),IF(SUM($AO196:AO196)<$AM196,$AN196,0)))","v":865.44},{"$f":"+IF($AM196<=0,0,IF(($AM196-SUM($AO196:AP196))<$AN196,$AM196-SUM($AO196:AP196),IF(SUM($AO196:AP196)<$AM196,$AN196,0)))","v":865.44},{"$f":"+IF($AM196<=0,0,IF(($AM196-SUM($AO196:AQ196))<$AN196,$AM196-SUM($AO196:AQ196),IF(SUM($AO196:AQ196)<$AM196,$AN196,0)))","v":865.44},{"$f":"+IF($AM196<=0,0,IF(($AM196-SUM($AO196:AR196))<$AN196,$AM196-SUM($AO196:AR196),IF(SUM($AO196:AR196)<$AM196,$AN196,0)))","v":865.44}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (EDIFICACION MURO DACA Y","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,9786.34,null,null,null,null,3587.8100000000004,221.55,null,0,0,0,5976.98,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,2988.49,110.77500000000001,null,{"$f":"+IF($AM197<=0,0,IF(($AM197-SUM($AO197:AO197))<$AN197,$AM197-SUM($AO197:AO197),IF(SUM($AO197:AO197)<$AM197,$AN197,0)))","v":110.77500000000001},{"$f":"+IF($AM197<=0,0,IF(($AM197-SUM($AO197:AP197))<$AN197,$AM197-SUM($AO197:AP197),IF(SUM($AO197:AP197)<$AM197,$AN197,0)))","v":110.77500000000001},{"$f":"+IF($AM197<=0,0,IF(($AM197-SUM($AO197:AQ197))<$AN197,$AM197-SUM($AO197:AQ197),IF(SUM($AO197:AQ197)<$AM197,$AN197,0)))","v":110.77500000000001},{"$f":"+IF($AM197<=0,0,IF(($AM197-SUM($AO197:AR197))<$AN197,$AM197-SUM($AO197:AR197),IF(SUM($AO197:AR197)<$AM197,$AN197,0)))","v":110.77500000000001}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (TORRE DE CONTROL)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1990-12-31","1990-12-31","1990-12-31",null,null,99.91,null,null,null,null,43.28,2.02,null,0,0,0,54.609999999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",1,54.609999999999992,2.02,null,{"$f":"+IF($AM198<=0,0,IF(($AM198-SUM($AO198:AO198))<$AN198,$AM198-SUM($AO198:AO198),IF(SUM($AO198:AO198)<$AM198,$AN198,0)))","v":2.02},{"$f":"+IF($AM198<=0,0,IF(($AM198-SUM($AO198:AP198))<$AN198,$AM198-SUM($AO198:AP198),IF(SUM($AO198:AP198)<$AM198,$AN198,0)))","v":2.02},{"$f":"+IF($AM198<=0,0,IF(($AM198-SUM($AO198:AQ198))<$AN198,$AM198-SUM($AO198:AQ198),IF(SUM($AO198:AQ198)<$AM198,$AN198,0)))","v":2.02},{"$f":"+IF($AM198<=0,0,IF(($AM198-SUM($AO198:AR198))<$AN198,$AM198-SUM($AO198:AR198),IF(SUM($AO198:AR198)<$AM198,$AN198,0)))","v":2.02}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOA PROYECTO TERMINAL EDIFICACIONES AEROPUERTO TRUJILLO        ( INCLUYE I/. 1206181 REV.89 Y I","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,1827.51,null,null,null,null,945.07999999999993,32.71,null,0,0,0,849.72,null,"EDIFICACIONES Y CONSTRUCCIONES",1,849.72,32.71,null,{"$f":"+IF($AM199<=0,0,IF(($AM199-SUM($AO199:AO199))<$AN199,$AM199-SUM($AO199:AO199),IF(SUM($AO199:AO199)<$AM199,$AN199,0)))","v":32.71},{"$f":"+IF($AM199<=0,0,IF(($AM199-SUM($AO199:AP199))<$AN199,$AM199-SUM($AO199:AP199),IF(SUM($AO199:AP199)<$AM199,$AN199,0)))","v":32.71},{"$f":"+IF($AM199<=0,0,IF(($AM199-SUM($AO199:AQ199))<$AN199,$AM199-SUM($AO199:AQ199),IF(SUM($AO199:AQ199)<$AM199,$AN199,0)))","v":32.71},{"$f":"+IF($AM199<=0,0,IF(($AM199-SUM($AO199:AR199))<$AN199,$AM199-SUM($AO199:AR199),IF(SUM($AO199:AR199)<$AM199,$AN199,0)))","v":32.71}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE INSTALACION CASETA PEAJE PLAYA ESTACIONAMIENTO          ( INCLUYE I/. 617100 DE COSTO ACU","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,11587.21,null,null,null,null,7620.23,3966.98,null,0,0,0,-4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,3966.98,null,{"$f":"+IF($AM200<=0,0,IF(($AM200-SUM($AO200:AO200))<$AN200,$AM200-SUM($AO200:AO200),IF(SUM($AO200:AO200)<$AM200,$AN200,0)))","v":0},{"$f":"+IF($AM200<=0,0,IF(($AM200-SUM($AO200:AP200))<$AN200,$AM200-SUM($AO200:AP200),IF(SUM($AO200:AP200)<$AM200,$AN200,0)))","v":0},{"$f":"+IF($AM200<=0,0,IF(($AM200-SUM($AO200:AQ200))<$AN200,$AM200-SUM($AO200:AQ200),IF(SUM($AO200:AQ200)<$AM200,$AN200,0)))","v":0},{"$f":"+IF($AM200<=0,0,IF(($AM200-SUM($AO200:AR200))<$AN200,$AM200-SUM($AO200:AR200),IF(SUM($AO200:AR200)<$AM200,$AN200,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE INSTALACION CASETA PEAJE PLAYA ESTACIONAMIENTO          ( INCLUYE I/. 932900 DE COSTO ACU","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,3240.06,null,null,null,null,1662.26,1577.8,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1577.8,null,{"$f":"+IF($AM201<=0,0,IF(($AM201-SUM($AO201:AO201))<$AN201,$AM201-SUM($AO201:AO201),IF(SUM($AO201:AO201)<$AM201,$AN201,0)))","v":0},{"$f":"+IF($AM201<=0,0,IF(($AM201-SUM($AO201:AP201))<$AN201,$AM201-SUM($AO201:AP201),IF(SUM($AO201:AP201)<$AM201,$AN201,0)))","v":0},{"$f":"+IF($AM201<=0,0,IF(($AM201-SUM($AO201:AQ201))<$AN201,$AM201-SUM($AO201:AQ201),IF(SUM($AO201:AQ201)<$AM201,$AN201,0)))","v":0},{"$f":"+IF($AM201<=0,0,IF(($AM201-SUM($AO201:AR201))<$AN201,$AM201-SUM($AO201:AR201),IF(SUM($AO201:AR201)<$AM201,$AN201,0)))","v":0}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GASTOS DE INSTALACION DE CERCADO CENTRO ESPARCIMIENTO PUNTA NEGRA ( INCLUYE I/. 70002547 DE COSTO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,71384.289999999994,null,null,null,null,26170.42,45213.87,null,0,0,0,-7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,22606.935000000001,null,{"$f":"+IF($AM202<=0,0,IF(($AM202-SUM($AO202:AO202))<$AN202,$AM202-SUM($AO202:AO202),IF(SUM($AO202:AO202)<$AM202,$AN202,0)))","v":0},{"$f":"+IF($AM202<=0,0,IF(($AM202-SUM($AO202:AP202))<$AN202,$AM202-SUM($AO202:AP202),IF(SUM($AO202:AP202)<$AM202,$AN202,0)))","v":0},{"$f":"+IF($AM202<=0,0,IF(($AM202-SUM($AO202:AQ202))<$AN202,$AM202-SUM($AO202:AQ202),IF(SUM($AO202:AQ202)<$AM202,$AN202,0)))","v":0},{"$f":"+IF($AM202<=0,0,IF(($AM202-SUM($AO202:AR202))<$AN202,$AM202-SUM($AO202:AR202),IF(SUM($AO202:AR202)<$AM202,$AN202,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EDIFICIO CENTRO ENTRENAMIENTO AERONAUTICO                         AREA 2424.50 MTS","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1991-12-31","1991-12-31","1991-12-31",null,null,4314840.18,null,null,null,null,4118034.0500000003,6791.55,null,0,0,0,190014.57999999943,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,95007.289999999717,3395.7750000000001,null,{"$f":"+IF($AM203<=0,0,IF(($AM203-SUM($AO203:AO203))<$AN203,$AM203-SUM($AO203:AO203),IF(SUM($AO203:AO203)<$AM203,$AN203,0)))","v":3395.7750000000001},{"$f":"+IF($AM203<=0,0,IF(($AM203-SUM($AO203:AP203))<$AN203,$AM203-SUM($AO203:AP203),IF(SUM($AO203:AP203)<$AM203,$AN203,0)))","v":3395.7750000000001},{"$f":"+IF($AM203<=0,0,IF(($AM203-SUM($AO203:AQ203))<$AN203,$AM203-SUM($AO203:AQ203),IF(SUM($AO203:AQ203)<$AM203,$AN203,0)))","v":3395.7750000000001},{"$f":"+IF($AM203<=0,0,IF(($AM203-SUM($AO203:AR203))<$AN203,$AM203-SUM($AO203:AR203),IF(SUM($AO203:AR203)<$AM203,$AN203,0)))","v":3395.7750000000001}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION MURO CONTENCION RIO HUATANAY (TRANSF.TRAB.EN CURSO)  COMP 617V40-012","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1994-12-31","1994-12-31","1994-12-31",null,null,7969.75,null,null,null,null,5693.03,71.19,null,0,0,0,2205.5300000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI204<0.1,0,AI204)*AL204","v":2205.5300000000002},{"$f":"+AD204*AL204","v":71.19},null,{"$f":"+IF($AM204<=0,0,IF(($AM204-SUM($AO204:AO204))<$AN204,$AM204-SUM($AO204:AO204),IF(SUM($AO204:AO204)<$AM204,$AN204,0)))","v":71.19},{"$f":"+IF($AM204<=0,0,IF(($AM204-SUM($AO204:AP204))<$AN204,$AM204-SUM($AO204:AP204),IF(SUM($AO204:AP204)<$AM204,$AN204,0)))","v":71.19},{"$f":"+IF($AM204<=0,0,IF(($AM204-SUM($AO204:AQ204))<$AN204,$AM204-SUM($AO204:AQ204),IF(SUM($AO204:AQ204)<$AM204,$AN204,0)))","v":71.19},{"$f":"+IF($AM204<=0,0,IF(($AM204-SUM($AO204:AR204))<$AN204,$AM204-SUM($AO204:AR204),IF(SUM($AO204:AR204)<$AM204,$AN204,0)))","v":71.19}]
[null,332,3324111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","MEJORAMIENTO TERMINALEDIFICACIONES Y MEJORAMIENTO AGUA           COMP 510V40-408","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-08-31","1996-08-31","1996-08-31",null,null,492684.25,null,null,null,null,254788.15,65189.25,null,0,0,0,172706.85,null,"EDIFICACIONES Y CONSTRUCCIONES",1,172706.85,65189.25,null,{"$f":"+IF($AM205<=0,0,IF(($AM205-SUM($AO205:AO205))<$AN205,$AM205-SUM($AO205:AO205),IF(SUM($AO205:AO205)<$AM205,$AN205,0)))","v":65189.25},{"$f":"+IF($AM205<=0,0,IF(($AM205-SUM($AO205:AP205))<$AN205,$AM205-SUM($AO205:AP205),IF(SUM($AO205:AP205)<$AM205,$AN205,0)))","v":65189.25},{"$f":"+IF($AM205<=0,0,IF(($AM205-SUM($AO205:AQ205))<$AN205,$AM205-SUM($AO205:AQ205),IF(SUM($AO205:AQ205)<$AM205,$AN205,0)))","v":42328.350000000006},{"$f":"+IF($AM205<=0,0,IF(($AM205-SUM($AO205:AR205))<$AN205,$AM205-SUM($AO205:AR205),IF(SUM($AO205:AR205)<$AM205,$AN205,0)))","v":0}]
[null,332,3324111,"9.LIMA","NO","NO","AERONAVEGACIÓN","- TABIQUERIA DE 4.00X2.64 MTS. VIDRIO EN LA PARTE SUPERIOR        - 6 MODULOS DE 1.50X2.50X1.20 EN I","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-11-30","1996-11-30","1996-11-30",null,null,15844.24,null,null,null,null,5808.71,10035.530000000001,null,0,0,0,-1.8189894035458565E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,10035.530000000001,null,{"$f":"+IF($AM206<=0,0,IF(($AM206-SUM($AO206:AO206))<$AN206,$AM206-SUM($AO206:AO206),IF(SUM($AO206:AO206)<$AM206,$AN206,0)))","v":0},{"$f":"+IF($AM206<=0,0,IF(($AM206-SUM($AO206:AP206))<$AN206,$AM206-SUM($AO206:AP206),IF(SUM($AO206:AP206)<$AM206,$AN206,0)))","v":0},{"$f":"+IF($AM206<=0,0,IF(($AM206-SUM($AO206:AQ206))<$AN206,$AM206-SUM($AO206:AQ206),IF(SUM($AO206:AQ206)<$AM206,$AN206,0)))","v":0},{"$f":"+IF($AM206<=0,0,IF(($AM206-SUM($AO206:AR206))<$AN206,$AM206-SUM($AO206:AR206),IF(SUM($AO206:AR206)<$AM206,$AN206,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIACION Y REMODELACION TERMINAL DE PASAJEROS                   COMP 1277V40-412","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,209779.04,null,null,null,null,76997.570000000007,3907.23,null,0,0,0,128874.24000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,128874.24000000001,3907.23,null,{"$f":"+IF($AM207<=0,0,IF(($AM207-SUM($AO207:AO207))<$AN207,$AM207-SUM($AO207:AO207),IF(SUM($AO207:AO207)<$AM207,$AN207,0)))","v":3907.23},{"$f":"+IF($AM207<=0,0,IF(($AM207-SUM($AO207:AP207))<$AN207,$AM207-SUM($AO207:AP207),IF(SUM($AO207:AP207)<$AM207,$AN207,0)))","v":3907.23},{"$f":"+IF($AM207<=0,0,IF(($AM207-SUM($AO207:AQ207))<$AN207,$AM207-SUM($AO207:AQ207),IF(SUM($AO207:AQ207)<$AM207,$AN207,0)))","v":3907.23},{"$f":"+IF($AM207<=0,0,IF(($AM207-SUM($AO207:AR207))<$AN207,$AM207-SUM($AO207:AR207),IF(SUM($AO207:AR207)<$AM207,$AN207,0)))","v":3907.23}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO INTEGRAL DEL SISTEMA DE ABASTECIMIENTO DE AGUA Y DESAGUE DEL TERMINAL DE PASAJEROS","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,208964.6,null,null,null,null,126918.40000000001,82046.2,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,82046.2,null,{"$f":"+IF($AM208<=0,0,IF(($AM208-SUM($AO208:AO208))<$AN208,$AM208-SUM($AO208:AO208),IF(SUM($AO208:AO208)<$AM208,$AN208,0)))","v":0},{"$f":"+IF($AM208<=0,0,IF(($AM208-SUM($AO208:AP208))<$AN208,$AM208-SUM($AO208:AP208),IF(SUM($AO208:AP208)<$AM208,$AN208,0)))","v":0},{"$f":"+IF($AM208<=0,0,IF(($AM208-SUM($AO208:AQ208))<$AN208,$AM208-SUM($AO208:AQ208),IF(SUM($AO208:AQ208)<$AM208,$AN208,0)))","v":0},{"$f":"+IF($AM208<=0,0,IF(($AM208-SUM($AO208:AR208))<$AN208,$AM208-SUM($AO208:AR208),IF(SUM($AO208:AR208)<$AM208,$AN208,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","SALA DE EMBARQUE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,332561.87,null,null,null,null,171982,4725.22,null,0,0,0,155854.65,null,"EDIFICACIONES Y CONSTRUCCIONES",1,155854.65,4725.22,null,{"$f":"+IF($AM209<=0,0,IF(($AM209-SUM($AO209:AO209))<$AN209,$AM209-SUM($AO209:AO209),IF(SUM($AO209:AO209)<$AM209,$AN209,0)))","v":4725.22},{"$f":"+IF($AM209<=0,0,IF(($AM209-SUM($AO209:AP209))<$AN209,$AM209-SUM($AO209:AP209),IF(SUM($AO209:AP209)<$AM209,$AN209,0)))","v":4725.22},{"$f":"+IF($AM209<=0,0,IF(($AM209-SUM($AO209:AQ209))<$AN209,$AM209-SUM($AO209:AQ209),IF(SUM($AO209:AQ209)<$AM209,$AN209,0)))","v":4725.22},{"$f":"+IF($AM209<=0,0,IF(($AM209-SUM($AO209:AR209))<$AN209,$AM209-SUM($AO209:AR209),IF(SUM($AO209:AR209)<$AM209,$AN209,0)))","v":4725.22}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REMODELACION PLAYA DE ESTACIONAMIENTO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,442970.98,null,null,null,null,316427.14999999997,3723.68,null,0,0,0,122820.15000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,122820.15000000002,3723.68,null,{"$f":"+IF($AM210<=0,0,IF(($AM210-SUM($AO210:AO210))<$AN210,$AM210-SUM($AO210:AO210),IF(SUM($AO210:AO210)<$AM210,$AN210,0)))","v":3723.68},{"$f":"+IF($AM210<=0,0,IF(($AM210-SUM($AO210:AP210))<$AN210,$AM210-SUM($AO210:AP210),IF(SUM($AO210:AP210)<$AM210,$AN210,0)))","v":3723.68},{"$f":"+IF($AM210<=0,0,IF(($AM210-SUM($AO210:AQ210))<$AN210,$AM210-SUM($AO210:AQ210),IF(SUM($AO210:AQ210)<$AM210,$AN210,0)))","v":3723.68},{"$f":"+IF($AM210<=0,0,IF(($AM210-SUM($AO210:AR210))<$AN210,$AM210-SUM($AO210:AR210),IF(SUM($AO210:AR210)<$AM210,$AN210,0)))","v":3723.68}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CERCO PLAYA DE ESTACIONAMIENTO                                    COMP 1381V40-412.................","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,149056.71,null,null,null,null,106475.58,42581.13,null,0,0,0,-7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,42581.13,null,{"$f":"+IF($AM211<=0,0,IF(($AM211-SUM($AO211:AO211))<$AN211,$AM211-SUM($AO211:AO211),IF(SUM($AO211:AO211)<$AM211,$AN211,0)))","v":0},{"$f":"+IF($AM211<=0,0,IF(($AM211-SUM($AO211:AP211))<$AN211,$AM211-SUM($AO211:AP211),IF(SUM($AO211:AP211)<$AM211,$AN211,0)))","v":0},{"$f":"+IF($AM211<=0,0,IF(($AM211-SUM($AO211:AQ211))<$AN211,$AM211-SUM($AO211:AQ211),IF(SUM($AO211:AQ211)<$AM211,$AN211,0)))","v":0},{"$f":"+IF($AM211<=0,0,IF(($AM211-SUM($AO211:AR211))<$AN211,$AM211-SUM($AO211:AR211),IF(SUM($AO211:AR211)<$AM211,$AN211,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION DE AMBIENTE DE 2 PISOS DE 3X3 MTS.(P/TORRE DE CONTROLCOMP 1399V40-412FACT N- 321 DEL","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,10909.47,null,null,null,null,4638.58,184.53,null,0,0,0,6086.36,null,"EDIFICACIONES Y CONSTRUCCIONES",1,6086.36,184.53,null,{"$f":"+IF($AM212<=0,0,IF(($AM212-SUM($AO212:AO212))<$AN212,$AM212-SUM($AO212:AO212),IF(SUM($AO212:AO212)<$AM212,$AN212,0)))","v":184.53},{"$f":"+IF($AM212<=0,0,IF(($AM212-SUM($AO212:AP212))<$AN212,$AM212-SUM($AO212:AP212),IF(SUM($AO212:AP212)<$AM212,$AN212,0)))","v":184.53},{"$f":"+IF($AM212<=0,0,IF(($AM212-SUM($AO212:AQ212))<$AN212,$AM212-SUM($AO212:AQ212),IF(SUM($AO212:AQ212)<$AM212,$AN212,0)))","v":184.53},{"$f":"+IF($AM212<=0,0,IF(($AM212-SUM($AO212:AR212))<$AN212,$AM212-SUM($AO212:AR212),IF(SUM($AO212:AR212)<$AM212,$AN212,0)))","v":184.53}]
[null,332,3325112,"21.OTROS","Otros","SI","AEROPORTUARIO","ASFALTADO VIA ACCESO A CORPAC-ILO                                 COMP 1407V40-412FACT 1798 DEL 05","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,105092.15,null,null,null,null,75131,7521.2,null,0,0,0,22439.949999999993,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22439.949999999993,7521.2,null,{"$f":"+IF($AM213<=0,0,IF(($AM213-SUM($AO213:AO213))<$AN213,$AM213-SUM($AO213:AO213),IF(SUM($AO213:AO213)<$AM213,$AN213,0)))","v":7521.2},{"$f":"+IF($AM213<=0,0,IF(($AM213-SUM($AO213:AP213))<$AN213,$AM213-SUM($AO213:AP213),IF(SUM($AO213:AP213)<$AM213,$AN213,0)))","v":7521.2},{"$f":"+IF($AM213<=0,0,IF(($AM213-SUM($AO213:AQ213))<$AN213,$AM213-SUM($AO213:AQ213),IF(SUM($AO213:AQ213)<$AM213,$AN213,0)))","v":7397.5499999999938},{"$f":"+IF($AM213<=0,0,IF(($AM213-SUM($AO213:AR213))<$AN213,$AM213-SUM($AO213:AR213),IF(SUM($AO213:AR213)<$AM213,$AN213,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION TALLER-SALA DE EQUIPOS HF-NDB                        COMP 1398V40-412FACT 659 DEL 15-","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,29725.91,null,null,null,null,16288.949999999999,3373.1,null,0,0,0,10063.86,null,"EDIFICACIONES Y CONSTRUCCIONES",1,10063.86,3373.1,null,{"$f":"+IF($AM214<=0,0,IF(($AM214-SUM($AO214:AO214))<$AN214,$AM214-SUM($AO214:AO214),IF(SUM($AO214:AO214)<$AM214,$AN214,0)))","v":3373.1},{"$f":"+IF($AM214<=0,0,IF(($AM214-SUM($AO214:AP214))<$AN214,$AM214-SUM($AO214:AP214),IF(SUM($AO214:AP214)<$AM214,$AN214,0)))","v":3373.1},{"$f":"+IF($AM214<=0,0,IF(($AM214-SUM($AO214:AQ214))<$AN214,$AM214-SUM($AO214:AQ214),IF(SUM($AO214:AQ214)<$AM214,$AN214,0)))","v":3317.6600000000008},{"$f":"+IF($AM214<=0,0,IF(($AM214-SUM($AO214:AR214))<$AN214,$AM214-SUM($AO214:AR214),IF(SUM($AO214:AR214)<$AM214,$AN214,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESPIGON                                                           COMP 1422V40-412","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,548746.78,null,null,null,null,201177.78,10227.56,null,0,0,0,337341.44,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,168670.72,5113.78,null,{"$f":"+IF($AM215<=0,0,IF(($AM215-SUM($AO215:AO215))<$AN215,$AM215-SUM($AO215:AO215),IF(SUM($AO215:AO215)<$AM215,$AN215,0)))","v":5113.78},{"$f":"+IF($AM215<=0,0,IF(($AM215-SUM($AO215:AP215))<$AN215,$AM215-SUM($AO215:AP215),IF(SUM($AO215:AP215)<$AM215,$AN215,0)))","v":5113.78},{"$f":"+IF($AM215<=0,0,IF(($AM215-SUM($AO215:AQ215))<$AN215,$AM215-SUM($AO215:AQ215),IF(SUM($AO215:AQ215)<$AM215,$AN215,0)))","v":5113.78},{"$f":"+IF($AM215<=0,0,IF(($AM215-SUM($AO215:AR215))<$AN215,$AM215-SUM($AO215:AR215),IF(SUM($AO215:AR215)<$AM215,$AN215,0)))","v":5113.78}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","FABRICACION E INSTALACION DE 41 MODULOS PREFABRICAODS CON PERFILESMETALICOS Y PLANCHAS DE FIBRABLOCK","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,52589.11,null,null,null,null,19279.86,33309.25,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,16654.625,null,{"$f":"+IF($AM216<=0,0,IF(($AM216-SUM($AO216:AO216))<$AN216,$AM216-SUM($AO216:AO216),IF(SUM($AO216:AO216)<$AM216,$AN216,0)))","v":0},{"$f":"+IF($AM216<=0,0,IF(($AM216-SUM($AO216:AP216))<$AN216,$AM216-SUM($AO216:AP216),IF(SUM($AO216:AP216)<$AM216,$AN216,0)))","v":0},{"$f":"+IF($AM216<=0,0,IF(($AM216-SUM($AO216:AQ216))<$AN216,$AM216-SUM($AO216:AQ216),IF(SUM($AO216:AQ216)<$AM216,$AN216,0)))","v":0},{"$f":"+IF($AM216<=0,0,IF(($AM216-SUM($AO216:AR216))<$AN216,$AM216-SUM($AO216:AR216),IF(SUM($AO216:AR216)<$AM216,$AN216,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","INSTALACION DE 2 ESCALERAS METALICAS CON PASOS DE TERRAZOS Y FORRADOS EN ACERO INOXIDABLE (AL COSTAD","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,101973.87,null,null,null,null,37384.97,1900.59,null,0,0,0,62688.31,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,31344.154999999999,950.29499999999996,null,{"$f":"+IF($AM217<=0,0,IF(($AM217-SUM($AO217:AO217))<$AN217,$AM217-SUM($AO217:AO217),IF(SUM($AO217:AO217)<$AM217,$AN217,0)))","v":950.29499999999996},{"$f":"+IF($AM217<=0,0,IF(($AM217-SUM($AO217:AP217))<$AN217,$AM217-SUM($AO217:AP217),IF(SUM($AO217:AP217)<$AM217,$AN217,0)))","v":950.29499999999996},{"$f":"+IF($AM217<=0,0,IF(($AM217-SUM($AO217:AQ217))<$AN217,$AM217-SUM($AO217:AQ217),IF(SUM($AO217:AQ217)<$AM217,$AN217,0)))","v":950.29499999999996},{"$f":"+IF($AM217<=0,0,IF(($AM217-SUM($AO217:AR217))<$AN217,$AM217-SUM($AO217:AR217),IF(SUM($AO217:AR217)<$AM217,$AN217,0)))","v":950.29499999999996}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","OFICINA PARA JEFATURA DE AEROP.ESTRUCTURA METALICAPAREDES DE ETERPLANFALSO TECHO TPO ARMSTRONGILU","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,8266.3799999999992,null,null,null,null,3030.56,5235.82,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,2617.91,null,{"$f":"+IF($AM218<=0,0,IF(($AM218-SUM($AO218:AO218))<$AN218,$AM218-SUM($AO218:AO218),IF(SUM($AO218:AO218)<$AM218,$AN218,0)))","v":0},{"$f":"+IF($AM218<=0,0,IF(($AM218-SUM($AO218:AP218))<$AN218,$AM218-SUM($AO218:AP218),IF(SUM($AO218:AP218)<$AM218,$AN218,0)))","v":0},{"$f":"+IF($AM218<=0,0,IF(($AM218-SUM($AO218:AQ218))<$AN218,$AM218-SUM($AO218:AQ218),IF(SUM($AO218:AQ218)<$AM218,$AN218,0)))","v":0},{"$f":"+IF($AM218<=0,0,IF(($AM218-SUM($AO218:AR218))<$AN218,$AM218-SUM($AO218:AR218),IF(SUM($AO218:AR218)<$AM218,$AN218,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","OFICINA DE CONTROL DE ASISTENCIA                                  COMP 1413V40-412FACT N- 131 DEL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,19891.61,null,null,null,null,7292.53,370.74,null,0,0,0,12228.340000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,6114.170000000001,185.37,null,{"$f":"+IF($AM219<=0,0,IF(($AM219-SUM($AO219:AO219))<$AN219,$AM219-SUM($AO219:AO219),IF(SUM($AO219:AO219)<$AM219,$AN219,0)))","v":185.37},{"$f":"+IF($AM219<=0,0,IF(($AM219-SUM($AO219:AP219))<$AN219,$AM219-SUM($AO219:AP219),IF(SUM($AO219:AP219)<$AM219,$AN219,0)))","v":185.37},{"$f":"+IF($AM219<=0,0,IF(($AM219-SUM($AO219:AQ219))<$AN219,$AM219-SUM($AO219:AQ219),IF(SUM($AO219:AQ219)<$AM219,$AN219,0)))","v":185.37},{"$f":"+IF($AM219<=0,0,IF(($AM219-SUM($AO219:AR219))<$AN219,$AM219-SUM($AO219:AR219),IF(SUM($AO219:AR219)<$AM219,$AN219,0)))","v":185.37}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION DEL CERCO PERIMETRICO EN LA ESTACION DE VENTANILLA   COMP 1457V40-412FACT N- 60 DEL 2","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,115648.96000000001,null,null,null,null,74408.12,41240.839999999997,null,0,0,0,1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,41240.839999999997,null,{"$f":"+IF($AM220<=0,0,IF(($AM220-SUM($AO220:AO220))<$AN220,$AM220-SUM($AO220:AO220),IF(SUM($AO220:AO220)<$AM220,$AN220,0)))","v":0},{"$f":"+IF($AM220<=0,0,IF(($AM220-SUM($AO220:AP220))<$AN220,$AM220-SUM($AO220:AP220),IF(SUM($AO220:AP220)<$AM220,$AN220,0)))","v":0},{"$f":"+IF($AM220<=0,0,IF(($AM220-SUM($AO220:AQ220))<$AN220,$AM220-SUM($AO220:AQ220),IF(SUM($AO220:AQ220)<$AM220,$AN220,0)))","v":0},{"$f":"+IF($AM220<=0,0,IF(($AM220-SUM($AO220:AR220))<$AN220,$AM220-SUM($AO220:AR220),IF(SUM($AO220:AR220)<$AM220,$AN220,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONSTRUCCION OFICINA DE TRAMITE DOCUMENTARIO                      COMP 1435V40-412FACT N- 27 Y 28","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,19361.11,null,null,null,null,16081.519999999999,96.51,null,0,0,0,3183.0800000000017,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,1591.5400000000009,48.255000000000003,null,{"$f":"+IF($AM221<=0,0,IF(($AM221-SUM($AO221:AO221))<$AN221,$AM221-SUM($AO221:AO221),IF(SUM($AO221:AO221)<$AM221,$AN221,0)))","v":48.255000000000003},{"$f":"+IF($AM221<=0,0,IF(($AM221-SUM($AO221:AP221))<$AN221,$AM221-SUM($AO221:AP221),IF(SUM($AO221:AP221)<$AM221,$AN221,0)))","v":48.255000000000003},{"$f":"+IF($AM221<=0,0,IF(($AM221-SUM($AO221:AQ221))<$AN221,$AM221-SUM($AO221:AQ221),IF(SUM($AO221:AQ221)<$AM221,$AN221,0)))","v":48.255000000000003},{"$f":"+IF($AM221<=0,0,IF(($AM221-SUM($AO221:AR221))<$AN221,$AM221-SUM($AO221:AR221),IF(SUM($AO221:AR221)<$AM221,$AN221,0)))","v":48.255000000000003}]
[null,332,3325112,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","CONSTRUCCION PLATAFORMA PATIO DE MANIOBRA VEHICULAR Y   VIA ACCESOCOMP 86840-309CONTRATO POR EJECU","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,173136.26,null,null,null,null,160151.04000000001,2744.42,null,0,0,0,10240.800000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,10240.800000000001,2744.42,null,{"$f":"+IF($AM222<=0,0,IF(($AM222-SUM($AO222:AO222))<$AN222,$AM222-SUM($AO222:AO222),IF(SUM($AO222:AO222)<$AM222,$AN222,0)))","v":2744.42},{"$f":"+IF($AM222<=0,0,IF(($AM222-SUM($AO222:AP222))<$AN222,$AM222-SUM($AO222:AP222),IF(SUM($AO222:AP222)<$AM222,$AN222,0)))","v":2744.42},{"$f":"+IF($AM222<=0,0,IF(($AM222-SUM($AO222:AQ222))<$AN222,$AM222-SUM($AO222:AQ222),IF(SUM($AO222:AQ222)<$AM222,$AN222,0)))","v":2744.42},{"$f":"+IF($AM222<=0,0,IF(($AM222-SUM($AO222:AR222))<$AN222,$AM222-SUM($AO222:AR222),IF(SUM($AO222:AR222)<$AM222,$AN222,0)))","v":2007.5400000000009}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","TORRE DE CONTROL                                                  COMP 870V40-309CONTRATO DE EJECU","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,88199.62,null,null,null,null,25228.34,1813.09,null,0,0,0,61158.19,null,"EDIFICACIONES Y CONSTRUCCIONES",1,61158.19,1813.09,null,{"$f":"+IF($AM223<=0,0,IF(($AM223-SUM($AO223:AO223))<$AN223,$AM223-SUM($AO223:AO223),IF(SUM($AO223:AO223)<$AM223,$AN223,0)))","v":1813.09},{"$f":"+IF($AM223<=0,0,IF(($AM223-SUM($AO223:AP223))<$AN223,$AM223-SUM($AO223:AP223),IF(SUM($AO223:AP223)<$AM223,$AN223,0)))","v":1813.09},{"$f":"+IF($AM223<=0,0,IF(($AM223-SUM($AO223:AQ223))<$AN223,$AM223-SUM($AO223:AQ223),IF(SUM($AO223:AQ223)<$AM223,$AN223,0)))","v":1813.09},{"$f":"+IF($AM223<=0,0,IF(($AM223-SUM($AO223:AR223))<$AN223,$AM223-SUM($AO223:AR223),IF(SUM($AO223:AR223)<$AM223,$AN223,0)))","v":1813.09}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","COCHERA DE VEHICULO SERVICIO Y SERVICIO-R.C.C.I                   COMP 872V40-309CONTRATO POR EJEC","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,87316.62,null,null,null,null,70882.38,473.18,null,0,0,0,15961.05999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,15961.05999999999,473.18,null,{"$f":"+IF($AM224<=0,0,IF(($AM224-SUM($AO224:AO224))<$AN224,$AM224-SUM($AO224:AO224),IF(SUM($AO224:AO224)<$AM224,$AN224,0)))","v":473.18},{"$f":"+IF($AM224<=0,0,IF(($AM224-SUM($AO224:AP224))<$AN224,$AM224-SUM($AO224:AP224),IF(SUM($AO224:AP224)<$AM224,$AN224,0)))","v":473.18},{"$f":"+IF($AM224<=0,0,IF(($AM224-SUM($AO224:AQ224))<$AN224,$AM224-SUM($AO224:AQ224),IF(SUM($AO224:AQ224)<$AM224,$AN224,0)))","v":473.18},{"$f":"+IF($AM224<=0,0,IF(($AM224-SUM($AO224:AR224))<$AN224,$AM224-SUM($AO224:AR224),IF(SUM($AO224:AR224)<$AM224,$AN224,0)))","v":473.18}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","OFICINAS OPERACIONALESSALA DE TRANSMISORES Y ABRIGO METEREOLOGICOCOMP 884V40-309CONTRATO POR EJEC","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,104724.18,null,null,null,null,87096.599999999991,507.54,null,0,0,0,17120.04,null,"EDIFICACIONES Y CONSTRUCCIONES",1,17120.04,507.54,null,{"$f":"+IF($AM225<=0,0,IF(($AM225-SUM($AO225:AO225))<$AN225,$AM225-SUM($AO225:AO225),IF(SUM($AO225:AO225)<$AM225,$AN225,0)))","v":507.54},{"$f":"+IF($AM225<=0,0,IF(($AM225-SUM($AO225:AP225))<$AN225,$AM225-SUM($AO225:AP225),IF(SUM($AO225:AP225)<$AM225,$AN225,0)))","v":507.54},{"$f":"+IF($AM225<=0,0,IF(($AM225-SUM($AO225:AQ225))<$AN225,$AM225-SUM($AO225:AQ225),IF(SUM($AO225:AQ225)<$AM225,$AN225,0)))","v":507.54},{"$f":"+IF($AM225<=0,0,IF(($AM225-SUM($AO225:AR225))<$AN225,$AM225-SUM($AO225:AR225),IF(SUM($AO225:AR225)<$AM225,$AN225,0)))","v":507.54}]
[null,332,3322111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","SALA DE MOTORES Y ALMACEN DE COMBUSTIBLE                          COMP 869V40-309CONTRATO POR EJEC","Almacenes-Costo  (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,80416.25,null,null,null,null,65280.76,3198.87,null,0,0,0,11936.619999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11936.619999999999,3198.87,null,{"$f":"+IF($AM226<=0,0,IF(($AM226-SUM($AO226:AO226))<$AN226,$AM226-SUM($AO226:AO226),IF(SUM($AO226:AO226)<$AM226,$AN226,0)))","v":3198.87},{"$f":"+IF($AM226<=0,0,IF(($AM226-SUM($AO226:AP226))<$AN226,$AM226-SUM($AO226:AP226),IF(SUM($AO226:AP226)<$AM226,$AN226,0)))","v":3198.87},{"$f":"+IF($AM226<=0,0,IF(($AM226-SUM($AO226:AQ226))<$AN226,$AM226-SUM($AO226:AQ226),IF(SUM($AO226:AQ226)<$AM226,$AN226,0)))","v":3198.87},{"$f":"+IF($AM226<=0,0,IF(($AM226-SUM($AO226:AR226))<$AN226,$AM226-SUM($AO226:AR226),IF(SUM($AO226:AR226)<$AM226,$AN226,0)))","v":2340.0099999999984}]
[null,332,3326111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","CERCO PERIMETRICO Y SEÑALIZACION DE POSTES                        COMP 864V40-309CONTRATO POR EJEC","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,119179.06,null,null,null,null,96747.87000000001,22431.19,null,0,0,0,-1.0913936421275139E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,22431.19,null,{"$f":"+IF($AM227<=0,0,IF(($AM227-SUM($AO227:AO227))<$AN227,$AM227-SUM($AO227:AO227),IF(SUM($AO227:AO227)<$AM227,$AN227,0)))","v":0},{"$f":"+IF($AM227<=0,0,IF(($AM227-SUM($AO227:AP227))<$AN227,$AM227-SUM($AO227:AP227),IF(SUM($AO227:AP227)<$AM227,$AN227,0)))","v":0},{"$f":"+IF($AM227<=0,0,IF(($AM227-SUM($AO227:AQ227))<$AN227,$AM227-SUM($AO227:AQ227),IF(SUM($AO227:AQ227)<$AM227,$AN227,0)))","v":0},{"$f":"+IF($AM227<=0,0,IF(($AM227-SUM($AO227:AR227))<$AN227,$AM227-SUM($AO227:AR227),IF(SUM($AO227:AR227)<$AM227,$AN227,0)))","v":0}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","CISTERNA DE CONCRETO ARMADOCAPAC. 9 M3.CONSTITUIDA POR UNA CAJA DE CONCRETO ARMADO DE ESPESOR DE LO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,21173.66,null,null,null,null,17188.469999999998,114.74,null,0,0,0,3870.4500000000025,null,"EDIFICACIONES Y CONSTRUCCIONES",1,3870.4500000000025,114.74,null,{"$f":"+IF($AM228<=0,0,IF(($AM228-SUM($AO228:AO228))<$AN228,$AM228-SUM($AO228:AO228),IF(SUM($AO228:AO228)<$AM228,$AN228,0)))","v":114.74},{"$f":"+IF($AM228<=0,0,IF(($AM228-SUM($AO228:AP228))<$AN228,$AM228-SUM($AO228:AP228),IF(SUM($AO228:AP228)<$AM228,$AN228,0)))","v":114.74},{"$f":"+IF($AM228<=0,0,IF(($AM228-SUM($AO228:AQ228))<$AN228,$AM228-SUM($AO228:AQ228),IF(SUM($AO228:AQ228)<$AM228,$AN228,0)))","v":114.74},{"$f":"+IF($AM228<=0,0,IF(($AM228-SUM($AO228:AR228))<$AN228,$AM228-SUM($AO228:AR228),IF(SUM($AO228:AR228)<$AM228,$AN228,0)))","v":114.74}]
[null,332,3322111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","POZO PARA ALMACENAMIENTO DE ASFALTOESTRUCTURA DE CONCRETO REFORZADO SEMI-ENTERRADADE BASE RECTANGU","Almacenes-Costo  (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-09-30","1997-09-30","1997-09-30",null,null,43901.120000000003,null,null,null,null,35638.300000000003,1746.34,null,0,0,0,6516.48,null,"EDIFICACIONES Y CONSTRUCCIONES",1,6516.48,1746.34,null,{"$f":"+IF($AM229<=0,0,IF(($AM229-SUM($AO229:AO229))<$AN229,$AM229-SUM($AO229:AO229),IF(SUM($AO229:AO229)<$AM229,$AN229,0)))","v":1746.34},{"$f":"+IF($AM229<=0,0,IF(($AM229-SUM($AO229:AP229))<$AN229,$AM229-SUM($AO229:AP229),IF(SUM($AO229:AP229)<$AM229,$AN229,0)))","v":1746.34},{"$f":"+IF($AM229<=0,0,IF(($AM229-SUM($AO229:AQ229))<$AN229,$AM229-SUM($AO229:AQ229),IF(SUM($AO229:AQ229)<$AM229,$AN229,0)))","v":1746.34},{"$f":"+IF($AM229<=0,0,IF(($AM229-SUM($AO229:AR229))<$AN229,$AM229-SUM($AO229:AR229),IF(SUM($AO229:AR229)<$AM229,$AN229,0)))","v":1277.46}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTRUCTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,48168.07,null,null,null,null,21498.09,5351.59,null,0,0,0,21318.39,null,"EDIFICACIONES Y CONSTRUCCIONES",1,21318.39,5351.59,null,{"$f":"+IF($AM230<=0,0,IF(($AM230-SUM($AO230:AO230))<$AN230,$AM230-SUM($AO230:AO230),IF(SUM($AO230:AO230)<$AM230,$AN230,0)))","v":5351.59},{"$f":"+IF($AM230<=0,0,IF(($AM230-SUM($AO230:AP230))<$AN230,$AM230-SUM($AO230:AP230),IF(SUM($AO230:AP230)<$AM230,$AN230,0)))","v":5351.59},{"$f":"+IF($AM230<=0,0,IF(($AM230-SUM($AO230:AQ230))<$AN230,$AM230-SUM($AO230:AQ230),IF(SUM($AO230:AQ230)<$AM230,$AN230,0)))","v":5351.59},{"$f":"+IF($AM230<=0,0,IF(($AM230-SUM($AO230:AR230))<$AN230,$AM230-SUM($AO230:AR230),IF(SUM($AO230:AR230)<$AM230,$AN230,0)))","v":5263.619999999999}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ARQUITECTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,80280.11,null,null,null,null,35830.14,8919.32,null,0,0,0,35530.65,null,"EDIFICACIONES Y CONSTRUCCIONES",1,35530.65,8919.32,null,{"$f":"+IF($AM231<=0,0,IF(($AM231-SUM($AO231:AO231))<$AN231,$AM231-SUM($AO231:AO231),IF(SUM($AO231:AO231)<$AM231,$AN231,0)))","v":8919.32},{"$f":"+IF($AM231<=0,0,IF(($AM231-SUM($AO231:AP231))<$AN231,$AM231-SUM($AO231:AP231),IF(SUM($AO231:AP231)<$AM231,$AN231,0)))","v":8919.32},{"$f":"+IF($AM231<=0,0,IF(($AM231-SUM($AO231:AQ231))<$AN231,$AM231-SUM($AO231:AQ231),IF(SUM($AO231:AQ231)<$AM231,$AN231,0)))","v":8919.32},{"$f":"+IF($AM231<=0,0,IF(($AM231-SUM($AO231:AR231))<$AN231,$AM231-SUM($AO231:AR231),IF(SUM($AO231:AR231)<$AM231,$AN231,0)))","v":8772.6900000000023}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INSTALACIONES","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,32112.04,null,null,null,null,14332.06,17779.98,null,0,0,0,3.637978807091713E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,17779.98,null,{"$f":"+IF($AM232<=0,0,IF(($AM232-SUM($AO232:AO232))<$AN232,$AM232-SUM($AO232:AO232),IF(SUM($AO232:AO232)<$AM232,$AN232,0)))","v":0},{"$f":"+IF($AM232<=0,0,IF(($AM232-SUM($AO232:AP232))<$AN232,$AM232-SUM($AO232:AP232),IF(SUM($AO232:AP232)<$AM232,$AN232,0)))","v":0},{"$f":"+IF($AM232<=0,0,IF(($AM232-SUM($AO232:AQ232))<$AN232,$AM232-SUM($AO232:AQ232),IF(SUM($AO232:AQ232)<$AM232,$AN232,0)))","v":0},{"$f":"+IF($AM232<=0,0,IF(($AM232-SUM($AO232:AR232))<$AN232,$AM232-SUM($AO232:AR232),IF(SUM($AO232:AR232)<$AM232,$AN232,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES PARA LA INSTALACION DE SISTEMAS DE RADIOAYUDAS: VOR/DME","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,161754.42000000001,null,null,null,null,104425.62,11503.58,null,0,0,0,45825.220000000016,null,"EDIFICACIONES Y CONSTRUCCIONES",1,45825.220000000016,11503.58,null,{"$f":"+IF($AM233<=0,0,IF(($AM233-SUM($AO233:AO233))<$AN233,$AM233-SUM($AO233:AO233),IF(SUM($AO233:AO233)<$AM233,$AN233,0)))","v":11503.58},{"$f":"+IF($AM233<=0,0,IF(($AM233-SUM($AO233:AP233))<$AN233,$AM233-SUM($AO233:AP233),IF(SUM($AO233:AP233)<$AM233,$AN233,0)))","v":11503.58},{"$f":"+IF($AM233<=0,0,IF(($AM233-SUM($AO233:AQ233))<$AN233,$AM233-SUM($AO233:AQ233),IF(SUM($AO233:AQ233)<$AM233,$AN233,0)))","v":11503.58},{"$f":"+IF($AM233<=0,0,IF(($AM233-SUM($AO233:AR233))<$AN233,$AM233-SUM($AO233:AR233),IF(SUM($AO233:AR233)<$AM233,$AN233,0)))","v":11314.480000000018}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES DEL ILS/DME-T-LOCALIZADOR Y TRAYECTORIA DE PLANEO   COMP 1145V40-412ACTA DE RECEPCIO","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,60657.91,null,null,null,null,39159.599999999999,4313.84,null,0,0,0,17184.470000000005,null,"EDIFICACIONES Y CONSTRUCCIONES",1,17184.470000000005,4313.84,null,{"$f":"+IF($AM234<=0,0,IF(($AM234-SUM($AO234:AO234))<$AN234,$AM234-SUM($AO234:AO234),IF(SUM($AO234:AO234)<$AM234,$AN234,0)))","v":4313.84},{"$f":"+IF($AM234<=0,0,IF(($AM234-SUM($AO234:AP234))<$AN234,$AM234-SUM($AO234:AP234),IF(SUM($AO234:AP234)<$AM234,$AN234,0)))","v":4313.84},{"$f":"+IF($AM234<=0,0,IF(($AM234-SUM($AO234:AQ234))<$AN234,$AM234-SUM($AO234:AQ234),IF(SUM($AO234:AQ234)<$AM234,$AN234,0)))","v":4313.84},{"$f":"+IF($AM234<=0,0,IF(($AM234-SUM($AO234:AR234))<$AN234,$AM234-SUM($AO234:AR234),IF(SUM($AO234:AR234)<$AM234,$AN234,0)))","v":4242.9500000000044}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES COMPLEMENTARIASPARA LA INSTALACION DEL  SISTEMA  DERADIOAYUDAS","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,202193.03,null,null,null,null,130532.03,14379.47,null,0,0,0,57281.53,null,"EDIFICACIONES Y CONSTRUCCIONES",1,57281.53,14379.47,null,{"$f":"+IF($AM235<=0,0,IF(($AM235-SUM($AO235:AO235))<$AN235,$AM235-SUM($AO235:AO235),IF(SUM($AO235:AO235)<$AM235,$AN235,0)))","v":14379.47},{"$f":"+IF($AM235<=0,0,IF(($AM235-SUM($AO235:AP235))<$AN235,$AM235-SUM($AO235:AP235),IF(SUM($AO235:AP235)<$AM235,$AN235,0)))","v":14379.47},{"$f":"+IF($AM235<=0,0,IF(($AM235-SUM($AO235:AQ235))<$AN235,$AM235-SUM($AO235:AQ235),IF(SUM($AO235:AQ235)<$AM235,$AN235,0)))","v":14379.47},{"$f":"+IF($AM235<=0,0,IF(($AM235-SUM($AO235:AR235))<$AN235,$AM235-SUM($AO235:AR235),IF(SUM($AO235:AR235)<$AM235,$AN235,0)))","v":14143.120000000003}]
[null,332,3325111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","REHABILITACION DE LA PISTA DE ATERRIZAJE DEL AERDROMO DE NAZCA    COMP 1240V40-412ACTA DE ENTREGA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-12-31","1997-12-31","1997-12-31",null,null,1271457.8700000001,null,null,null,null,1176098.53,95359.34,null,0,0,0,8.7311491370201111E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,95359.34,null,{"$f":"+IF($AM236<=0,0,IF(($AM236-SUM($AO236:AO236))<$AN236,$AM236-SUM($AO236:AO236),IF(SUM($AO236:AO236)<$AM236,$AN236,0)))","v":0},{"$f":"+IF($AM236<=0,0,IF(($AM236-SUM($AO236:AP236))<$AN236,$AM236-SUM($AO236:AP236),IF(SUM($AO236:AP236)<$AM236,$AN236,0)))","v":0},{"$f":"+IF($AM236<=0,0,IF(($AM236-SUM($AO236:AQ236))<$AN236,$AM236-SUM($AO236:AQ236),IF(SUM($AO236:AQ236)<$AM236,$AN236,0)))","v":0},{"$f":"+IF($AM236<=0,0,IF(($AM236-SUM($AO236:AR236))<$AN236,$AM236-SUM($AO236:AR236),IF(SUM($AO236:AR236)<$AM236,$AN236,0)))","v":0}]
[null,332,3325111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","ALCANTARILLA DE CONCRETO ARMADO   EN PISTA DE ACCESO A CABECERA 36PISTA DE ATERRIZAJE","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-08-31","1998-08-31","1998-08-31",null,null,119963.61,null,null,null,null,94306.98,25656.63,null,0,0,0,3.637978807091713E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,25656.63,null,{"$f":"+IF($AM237<=0,0,IF(($AM237-SUM($AO237:AO237))<$AN237,$AM237-SUM($AO237:AO237),IF(SUM($AO237:AO237)<$AM237,$AN237,0)))","v":0},{"$f":"+IF($AM237<=0,0,IF(($AM237-SUM($AO237:AP237))<$AN237,$AM237-SUM($AO237:AP237),IF(SUM($AO237:AP237)<$AM237,$AN237,0)))","v":0},{"$f":"+IF($AM237<=0,0,IF(($AM237-SUM($AO237:AQ237))<$AN237,$AM237-SUM($AO237:AQ237),IF(SUM($AO237:AQ237)<$AM237,$AN237,0)))","v":0},{"$f":"+IF($AM237<=0,0,IF(($AM237-SUM($AO237:AR237))<$AN237,$AM237-SUM($AO237:AR237),IF(SUM($AO237:AR237)<$AM237,$AN237,0)))","v":0}]
[null,332,3325112,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","LOSAS DE CONCRETO EN AREA DE JARDINES EN RAMPA DE AVIONES         COMP 1034V40-308ACTA DE RECEPCIO","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-08-31","1998-08-31","1998-08-31",null,null,54353.38,null,null,null,null,42934.53,2021.28,null,0,0,0,9397.5699999999979,null,"EDIFICACIONES Y CONSTRUCCIONES",1,9397.5699999999979,2021.28,null,{"$f":"+IF($AM238<=0,0,IF(($AM238-SUM($AO238:AO238))<$AN238,$AM238-SUM($AO238:AO238),IF(SUM($AO238:AO238)<$AM238,$AN238,0)))","v":2021.28},{"$f":"+IF($AM238<=0,0,IF(($AM238-SUM($AO238:AP238))<$AN238,$AM238-SUM($AO238:AP238),IF(SUM($AO238:AP238)<$AM238,$AN238,0)))","v":2021.28},{"$f":"+IF($AM238<=0,0,IF(($AM238-SUM($AO238:AQ238))<$AN238,$AM238-SUM($AO238:AQ238),IF(SUM($AO238:AQ238)<$AM238,$AN238,0)))","v":2021.28},{"$f":"+IF($AM238<=0,0,IF(($AM238-SUM($AO238:AR238))<$AN238,$AM238-SUM($AO238:AR238),IF(SUM($AO238:AR238)<$AM238,$AN238,0)))","v":2021.28}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","AMPLIACION TERMIMALFACHADA                                       MMMMM","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-01-31","1999-01-31","1999-01-31",null,null,92890.42,null,null,null,null,48037.62,1243.55,null,0,0,0,43609.249999999993,null,"EDIFICACIONES Y CONSTRUCCIONES",1,43609.249999999993,1243.55,null,{"$f":"+IF($AM239<=0,0,IF(($AM239-SUM($AO239:AO239))<$AN239,$AM239-SUM($AO239:AO239),IF(SUM($AO239:AO239)<$AM239,$AN239,0)))","v":1243.55},{"$f":"+IF($AM239<=0,0,IF(($AM239-SUM($AO239:AP239))<$AN239,$AM239-SUM($AO239:AP239),IF(SUM($AO239:AP239)<$AM239,$AN239,0)))","v":1243.55},{"$f":"+IF($AM239<=0,0,IF(($AM239-SUM($AO239:AQ239))<$AN239,$AM239-SUM($AO239:AQ239),IF(SUM($AO239:AQ239)<$AM239,$AN239,0)))","v":1243.55},{"$f":"+IF($AM239<=0,0,IF(($AM239-SUM($AO239:AR239))<$AN239,$AM239-SUM($AO239:AR239),IF(SUM($AO239:AR239)<$AM239,$AN239,0)))","v":1243.55}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TECHADO LATERAL DEL                                               MMMMMM","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-01-31","1999-01-31","1999-01-31",null,null,81485.36,null,null,null,null,58207.37,645.38,null,0,0,0,22632.609999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22632.609999999997,645.38,null,{"$f":"+IF($AM240<=0,0,IF(($AM240-SUM($AO240:AO240))<$AN240,$AM240-SUM($AO240:AO240),IF(SUM($AO240:AO240)<$AM240,$AN240,0)))","v":645.38},{"$f":"+IF($AM240<=0,0,IF(($AM240-SUM($AO240:AP240))<$AN240,$AM240-SUM($AO240:AP240),IF(SUM($AO240:AP240)<$AM240,$AN240,0)))","v":645.38},{"$f":"+IF($AM240<=0,0,IF(($AM240-SUM($AO240:AQ240))<$AN240,$AM240-SUM($AO240:AQ240),IF(SUM($AO240:AQ240)<$AM240,$AN240,0)))","v":645.38},{"$f":"+IF($AM240<=0,0,IF(($AM240-SUM($AO240:AR240))<$AN240,$AM240-SUM($AO240:AR240),IF(SUM($AO240:AR240)<$AM240,$AN240,0)))","v":645.38}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRAL  PISTA 09                             COMP 71274V40-401","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-01-31","1999-01-31","1999-01-31",null,null,89669.27,null,null,null,null,64053.38,25615.89,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,25615.89,null,{"$f":"+IF($AM241<=0,0,IF(($AM241-SUM($AO241:AO241))<$AN241,$AM241-SUM($AO241:AO241),IF(SUM($AO241:AO241)<$AM241,$AN241,0)))","v":0},{"$f":"+IF($AM241<=0,0,IF(($AM241-SUM($AO241:AP241))<$AN241,$AM241-SUM($AO241:AP241),IF(SUM($AO241:AP241)<$AM241,$AN241,0)))","v":0},{"$f":"+IF($AM241<=0,0,IF(($AM241-SUM($AO241:AQ241))<$AN241,$AM241-SUM($AO241:AQ241),IF(SUM($AO241:AQ241)<$AM241,$AN241,0)))","v":0},{"$f":"+IF($AM241<=0,0,IF(($AM241-SUM($AO241:AR241))<$AN241,$AM241-SUM($AO241:AR241),IF(SUM($AO241:AR241)<$AM241,$AN241,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRICO                                      COMP 71276V40-401ACTA DE RECEPCI","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-03-31","1999-03-31","1999-03-31",null,null,308072.56,null,null,null,null,223445.11000000002,84627.45,null,0,0,0,-1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,84627.45,null,{"$f":"+IF($AM242<=0,0,IF(($AM242-SUM($AO242:AO242))<$AN242,$AM242-SUM($AO242:AO242),IF(SUM($AO242:AO242)<$AM242,$AN242,0)))","v":0},{"$f":"+IF($AM242<=0,0,IF(($AM242-SUM($AO242:AP242))<$AN242,$AM242-SUM($AO242:AP242),IF(SUM($AO242:AP242)<$AM242,$AN242,0)))","v":0},{"$f":"+IF($AM242<=0,0,IF(($AM242-SUM($AO242:AQ242))<$AN242,$AM242-SUM($AO242:AQ242),IF(SUM($AO242:AQ242)<$AM242,$AN242,0)))","v":0},{"$f":"+IF($AM242<=0,0,IF(($AM242-SUM($AO242:AR242))<$AN242,$AM242-SUM($AO242:AR242),IF(SUM($AO242:AR242)<$AM242,$AN242,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO PISTA DE ATERRIZAJE","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-10-29","1998-10-29","1998-10-29",null,null,9145218.2899999991,null,null,null,null,8459326.9000000004,118034.11,null,0,0,0,567857.27999999875,null,"EDIFICACIONES Y CONSTRUCCIONES",1,567857.27999999875,118034.11,null,{"$f":"+IF($AM243<=0,0,IF(($AM243-SUM($AO243:AO243))<$AN243,$AM243-SUM($AO243:AO243),IF(SUM($AO243:AO243)<$AM243,$AN243,0)))","v":118034.11},{"$f":"+IF($AM243<=0,0,IF(($AM243-SUM($AO243:AP243))<$AN243,$AM243-SUM($AO243:AP243),IF(SUM($AO243:AP243)<$AM243,$AN243,0)))","v":118034.11},{"$f":"+IF($AM243<=0,0,IF(($AM243-SUM($AO243:AQ243))<$AN243,$AM243-SUM($AO243:AQ243),IF(SUM($AO243:AQ243)<$AM243,$AN243,0)))","v":118034.11},{"$f":"+IF($AM243<=0,0,IF(($AM243-SUM($AO243:AR243))<$AN243,$AM243-SUM($AO243:AR243),IF(SUM($AO243:AR243)<$AM243,$AN243,0)))","v":118034.11}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCIÓN DE UNA SALA TRANSMISORA/RECEPTORA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-12-01","1998-12-01","1998-12-01",null,null,83997.77,null,null,null,null,64605.33,540.16,null,0,0,0,18852.280000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,18852.280000000002,540.16,null,{"$f":"+IF($AM244<=0,0,IF(($AM244-SUM($AO244:AO244))<$AN244,$AM244-SUM($AO244:AO244),IF(SUM($AO244:AO244)<$AM244,$AN244,0)))","v":540.16},{"$f":"+IF($AM244<=0,0,IF(($AM244-SUM($AO244:AP244))<$AN244,$AM244-SUM($AO244:AP244),IF(SUM($AO244:AP244)<$AM244,$AN244,0)))","v":540.16},{"$f":"+IF($AM244<=0,0,IF(($AM244-SUM($AO244:AQ244))<$AN244,$AM244-SUM($AO244:AQ244),IF(SUM($AO244:AQ244)<$AM244,$AN244,0)))","v":540.16},{"$f":"+IF($AM244<=0,0,IF(($AM244-SUM($AO244:AR244))<$AN244,$AM244-SUM($AO244:AR244),IF(SUM($AO244:AR244)<$AM244,$AN244,0)))","v":540.16}]
[null,332,3325112,"21.OTROS","Otros","SI","AEROPORTUARIO"," ASFALTADO  PLAT. VEHICULOS","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-02-27","1997-02-27","1997-02-27",null,null,77436.320000000007,null,null,null,null,55359.69,5329.35,null,0,0,0,16747.280000000006,null,"EDIFICACIONES Y CONSTRUCCIONES",1,16747.280000000006,5329.35,null,{"$f":"+IF($AM245<=0,0,IF(($AM245-SUM($AO245:AO245))<$AN245,$AM245-SUM($AO245:AO245),IF(SUM($AO245:AO245)<$AM245,$AN245,0)))","v":5329.35},{"$f":"+IF($AM245<=0,0,IF(($AM245-SUM($AO245:AP245))<$AN245,$AM245-SUM($AO245:AP245),IF(SUM($AO245:AP245)<$AM245,$AN245,0)))","v":5329.35},{"$f":"+IF($AM245<=0,0,IF(($AM245-SUM($AO245:AQ245))<$AN245,$AM245-SUM($AO245:AQ245),IF(SUM($AO245:AQ245)<$AM245,$AN245,0)))","v":5329.35},{"$f":"+IF($AM245<=0,0,IF(($AM245-SUM($AO245:AR245))<$AN245,$AM245-SUM($AO245:AR245),IF(SUM($AO245:AR245)<$AM245,$AN245,0)))","v":759.23000000000502}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REMODELACION TERMINAL DE PASAJEROS ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-03-09","1999-03-09","1999-03-09",null,null,255874.61,null,null,null,null,160377.35,95497.26,null,0,0,0,-1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,95497.26,null,{"$f":"+IF($AM246<=0,0,IF(($AM246-SUM($AO246:AO246))<$AN246,$AM246-SUM($AO246:AO246),IF(SUM($AO246:AO246)<$AM246,$AN246,0)))","v":0},{"$f":"+IF($AM246<=0,0,IF(($AM246-SUM($AO246:AP246))<$AN246,$AM246-SUM($AO246:AP246),IF(SUM($AO246:AP246)<$AM246,$AN246,0)))","v":0},{"$f":"+IF($AM246<=0,0,IF(($AM246-SUM($AO246:AQ246))<$AN246,$AM246-SUM($AO246:AQ246),IF(SUM($AO246:AQ246)<$AM246,$AN246,0)))","v":0},{"$f":"+IF($AM246<=0,0,IF(($AM246-SUM($AO246:AR246))<$AN246,$AM246-SUM($AO246:AR246),IF(SUM($AO246:AR246)<$AM246,$AN246,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REMODELACION TERMINAL DE PASAJEROS ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-07-31","1997-07-31","1997-07-31",null,null,719517.59,null,null,null,null,236051.39,13987.41,null,0,0,0,469478.79,null,"EDIFICACIONES Y CONSTRUCCIONES",1,469478.79,13987.41,null,{"$f":"+IF($AM247<=0,0,IF(($AM247-SUM($AO247:AO247))<$AN247,$AM247-SUM($AO247:AO247),IF(SUM($AO247:AO247)<$AM247,$AN247,0)))","v":13987.41},{"$f":"+IF($AM247<=0,0,IF(($AM247-SUM($AO247:AP247))<$AN247,$AM247-SUM($AO247:AP247),IF(SUM($AO247:AP247)<$AM247,$AN247,0)))","v":13987.41},{"$f":"+IF($AM247<=0,0,IF(($AM247-SUM($AO247:AQ247))<$AN247,$AM247-SUM($AO247:AQ247),IF(SUM($AO247:AQ247)<$AM247,$AN247,0)))","v":13987.41},{"$f":"+IF($AM247<=0,0,IF(($AM247-SUM($AO247:AR247))<$AN247,$AM247-SUM($AO247:AR247),IF(SUM($AO247:AR247)<$AM247,$AN247,0)))","v":13987.41}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","OBRAS EXTERIORES VEREDAS SARDINELES TERRAPLAN EN ESTABILIZADO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-03-31","1997-03-31","1997-03-31",null,null,248297.43,null,null,null,null,163290.57999999999,2483.39,null,0,0,0,82523.460000000006,null,"EDIFICACIONES Y CONSTRUCCIONES",1,82523.460000000006,2483.39,null,{"$f":"+IF($AM248<=0,0,IF(($AM248-SUM($AO248:AO248))<$AN248,$AM248-SUM($AO248:AO248),IF(SUM($AO248:AO248)<$AM248,$AN248,0)))","v":2483.39},{"$f":"+IF($AM248<=0,0,IF(($AM248-SUM($AO248:AP248))<$AN248,$AM248-SUM($AO248:AP248),IF(SUM($AO248:AP248)<$AM248,$AN248,0)))","v":2483.39},{"$f":"+IF($AM248<=0,0,IF(($AM248-SUM($AO248:AQ248))<$AN248,$AM248-SUM($AO248:AQ248),IF(SUM($AO248:AQ248)<$AM248,$AN248,0)))","v":2483.39},{"$f":"+IF($AM248<=0,0,IF(($AM248-SUM($AO248:AR248))<$AN248,$AM248-SUM($AO248:AR248),IF(SUM($AO248:AR248)<$AM248,$AN248,0)))","v":2483.39}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO PERIMETRICO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-10-31","1996-10-31","1996-10-31",null,null,182084.78,null,null,null,null,119746.42,62338.36,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,62338.36,null,{"$f":"+IF($AM249<=0,0,IF(($AM249-SUM($AO249:AO249))<$AN249,$AM249-SUM($AO249:AO249),IF(SUM($AO249:AO249)<$AM249,$AN249,0)))","v":0},{"$f":"+IF($AM249<=0,0,IF(($AM249-SUM($AO249:AP249))<$AN249,$AM249-SUM($AO249:AP249),IF(SUM($AO249:AP249)<$AM249,$AN249,0)))","v":0},{"$f":"+IF($AM249<=0,0,IF(($AM249-SUM($AO249:AQ249))<$AN249,$AM249-SUM($AO249:AQ249),IF(SUM($AO249:AQ249)<$AM249,$AN249,0)))","v":0},{"$f":"+IF($AM249<=0,0,IF(($AM249-SUM($AO249:AR249))<$AN249,$AM249-SUM($AO249:AR249),IF(SUM($AO249:AR249)<$AM249,$AN249,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIAC.REM.TERMINAL DE PASAJEROS ARPTO DE JAEN.","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-09-22","1999-09-22","1999-09-22",null,null,8999326.9800000004,null,null,null,null,7319453.6399999997,250369.04,null,0,0,0,1429504.3000000007,null,"EDIFICACIONES Y CONSTRUCCIONES",1,1429504.3000000007,250369.04,null,{"$f":"+IF($AM250<=0,0,IF(($AM250-SUM($AO250:AO250))<$AN250,$AM250-SUM($AO250:AO250),IF(SUM($AO250:AO250)<$AM250,$AN250,0)))","v":250369.04},{"$f":"+IF($AM250<=0,0,IF(($AM250-SUM($AO250:AP250))<$AN250,$AM250-SUM($AO250:AP250),IF(SUM($AO250:AP250)<$AM250,$AN250,0)))","v":250369.04},{"$f":"+IF($AM250<=0,0,IF(($AM250-SUM($AO250:AQ250))<$AN250,$AM250-SUM($AO250:AQ250),IF(SUM($AO250:AQ250)<$AM250,$AN250,0)))","v":250369.04},{"$f":"+IF($AM250<=0,0,IF(($AM250-SUM($AO250:AR250))<$AN250,$AM250-SUM($AO250:AR250),IF(SUM($AO250:AR250)<$AM250,$AN250,0)))","v":250369.04}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIAC.REM.TERMINAL DE PASAJEROS ARPTO DE JAEN.","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-09-22","1999-09-22","1999-09-22",null,null,115516.72,null,null,null,null,52682,1711.67,null,0,0,0,61123.05,null,"EDIFICACIONES Y CONSTRUCCIONES",1,61123.05,1711.67,null,{"$f":"+IF($AM251<=0,0,IF(($AM251-SUM($AO251:AO251))<$AN251,$AM251-SUM($AO251:AO251),IF(SUM($AO251:AO251)<$AM251,$AN251,0)))","v":1711.67},{"$f":"+IF($AM251<=0,0,IF(($AM251-SUM($AO251:AP251))<$AN251,$AM251-SUM($AO251:AP251),IF(SUM($AO251:AP251)<$AM251,$AN251,0)))","v":1711.67},{"$f":"+IF($AM251<=0,0,IF(($AM251-SUM($AO251:AQ251))<$AN251,$AM251-SUM($AO251:AQ251),IF(SUM($AO251:AQ251)<$AM251,$AN251,0)))","v":1711.67},{"$f":"+IF($AM251<=0,0,IF(($AM251-SUM($AO251:AR251))<$AN251,$AM251-SUM($AO251:AR251),IF(SUM($AO251:AR251)<$AM251,$AN251,0)))","v":1711.67}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","AMPLIAC.REM.TERMINAL DE PASAJEROS ARPTO DE JAEN.","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-09-22","1999-09-22","1999-09-22",null,null,168621.01,null,null,null,null,120009.31,1324.22,null,0,0,0,47287.48000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,47287.48000000001,1324.22,null,{"$f":"+IF($AM252<=0,0,IF(($AM252-SUM($AO252:AO252))<$AN252,$AM252-SUM($AO252:AO252),IF(SUM($AO252:AO252)<$AM252,$AN252,0)))","v":1324.22},{"$f":"+IF($AM252<=0,0,IF(($AM252-SUM($AO252:AP252))<$AN252,$AM252-SUM($AO252:AP252),IF(SUM($AO252:AP252)<$AM252,$AN252,0)))","v":1324.22},{"$f":"+IF($AM252<=0,0,IF(($AM252-SUM($AO252:AQ252))<$AN252,$AM252-SUM($AO252:AQ252),IF(SUM($AO252:AQ252)<$AM252,$AN252,0)))","v":1324.22},{"$f":"+IF($AM252<=0,0,IF(($AM252-SUM($AO252:AR252))<$AN252,$AM252-SUM($AO252:AR252),IF(SUM($AO252:AR252)<$AM252,$AN252,0)))","v":1324.22}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO AERÓDROMO MAZZAMARI","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-10-27","1999-10-27","1999-10-27",null,null,9045749.6999999993,null,null,null,null,7932426.6600000001,163592.15,null,0,0,0,949730.88999999908,null,"EDIFICACIONES Y CONSTRUCCIONES",1,949730.88999999908,163592.15,null,{"$f":"+IF($AM253<=0,0,IF(($AM253-SUM($AO253:AO253))<$AN253,$AM253-SUM($AO253:AO253),IF(SUM($AO253:AO253)<$AM253,$AN253,0)))","v":163592.15},{"$f":"+IF($AM253<=0,0,IF(($AM253-SUM($AO253:AP253))<$AN253,$AM253-SUM($AO253:AP253),IF(SUM($AO253:AP253)<$AM253,$AN253,0)))","v":163592.15},{"$f":"+IF($AM253<=0,0,IF(($AM253-SUM($AO253:AQ253))<$AN253,$AM253-SUM($AO253:AQ253),IF(SUM($AO253:AQ253)<$AM253,$AN253,0)))","v":163592.15},{"$f":"+IF($AM253<=0,0,IF(($AM253-SUM($AO253:AR253))<$AN253,$AM253-SUM($AO253:AR253),IF(SUM($AO253:AR253)<$AM253,$AN253,0)))","v":163592.15}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO AERÓDROMO MAZZAMARI","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-10-27","1999-10-27","1999-10-27",null,null,134028.79999999999,null,null,null,null,69777.350000000006,9441.1299999999992,null,0,0,0,54810.319999999985,null,"EDIFICACIONES Y CONSTRUCCIONES",1,54810.319999999985,9441.1299999999992,null,{"$f":"+IF($AM254<=0,0,IF(($AM254-SUM($AO254:AO254))<$AN254,$AM254-SUM($AO254:AO254),IF(SUM($AO254:AO254)<$AM254,$AN254,0)))","v":9441.1299999999992},{"$f":"+IF($AM254<=0,0,IF(($AM254-SUM($AO254:AP254))<$AN254,$AM254-SUM($AO254:AP254),IF(SUM($AO254:AP254)<$AM254,$AN254,0)))","v":9441.1299999999992},{"$f":"+IF($AM254<=0,0,IF(($AM254-SUM($AO254:AQ254))<$AN254,$AM254-SUM($AO254:AQ254),IF(SUM($AO254:AQ254)<$AM254,$AN254,0)))","v":9441.1299999999992},{"$f":"+IF($AM254<=0,0,IF(($AM254-SUM($AO254:AR254))<$AN254,$AM254-SUM($AO254:AR254),IF(SUM($AO254:AR254)<$AM254,$AN254,0)))","v":9441.1299999999992}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRICO 09","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-01-16","1998-01-16","1998-01-16",null,null,131473.22,null,null,null,null,93915.16,37558.06,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,37558.06,null,{"$f":"+IF($AM255<=0,0,IF(($AM255-SUM($AO255:AO255))<$AN255,$AM255-SUM($AO255:AO255),IF(SUM($AO255:AO255)<$AM255,$AN255,0)))","v":0},{"$f":"+IF($AM255<=0,0,IF(($AM255-SUM($AO255:AP255))<$AN255,$AM255-SUM($AO255:AP255),IF(SUM($AO255:AP255)<$AM255,$AN255,0)))","v":0},{"$f":"+IF($AM255<=0,0,IF(($AM255-SUM($AO255:AQ255))<$AN255,$AM255-SUM($AO255:AQ255),IF(SUM($AO255:AQ255)<$AM255,$AN255,0)))","v":0},{"$f":"+IF($AM255<=0,0,IF(($AM255-SUM($AO255:AR255))<$AN255,$AM255-SUM($AO255:AR255),IF(SUM($AO255:AR255)<$AM255,$AN255,0)))","v":0}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","SUMINISTRO E INSTALACION MALLAS Y CONCERTINAS ","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-02-13","1998-02-13","1998-02-13",null,null,344878.98,null,null,null,null,178351.71,166527.26999999999,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,166527.26999999999,null,{"$f":"+IF($AM256<=0,0,IF(($AM256-SUM($AO256:AO256))<$AN256,$AM256-SUM($AO256:AO256),IF(SUM($AO256:AO256)<$AM256,$AN256,0)))","v":0},{"$f":"+IF($AM256<=0,0,IF(($AM256-SUM($AO256:AP256))<$AN256,$AM256-SUM($AO256:AP256),IF(SUM($AO256:AP256)<$AM256,$AN256,0)))","v":0},{"$f":"+IF($AM256<=0,0,IF(($AM256-SUM($AO256:AQ256))<$AN256,$AM256-SUM($AO256:AQ256),IF(SUM($AO256:AQ256)<$AM256,$AN256,0)))","v":0},{"$f":"+IF($AM256<=0,0,IF(($AM256-SUM($AO256:AR256))<$AN256,$AM256-SUM($AO256:AR256),IF(SUM($AO256:AR256)<$AM256,$AN256,0)))","v":0}]
[null,332,3325112,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","APERTURA  VIA ACCESO A CERRO CHILLORCO SISTEMA  VOR","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-12-07","1998-12-07","1998-12-07",null,null,273891.61,null,null,null,null,164188.51,18537.79,null,0,0,0,91165.309999999969,null,"EDIFICACIONES Y CONSTRUCCIONES",1,91165.309999999969,18537.79,null,{"$f":"+IF($AM257<=0,0,IF(($AM257-SUM($AO257:AO257))<$AN257,$AM257-SUM($AO257:AO257),IF(SUM($AO257:AO257)<$AM257,$AN257,0)))","v":18537.79},{"$f":"+IF($AM257<=0,0,IF(($AM257-SUM($AO257:AP257))<$AN257,$AM257-SUM($AO257:AP257),IF(SUM($AO257:AP257)<$AM257,$AN257,0)))","v":18537.79},{"$f":"+IF($AM257<=0,0,IF(($AM257-SUM($AO257:AQ257))<$AN257,$AM257-SUM($AO257:AQ257),IF(SUM($AO257:AQ257)<$AM257,$AN257,0)))","v":18537.79},{"$f":"+IF($AM257<=0,0,IF(($AM257-SUM($AO257:AR257))<$AN257,$AM257-SUM($AO257:AR257),IF(SUM($AO257:AR257)<$AM257,$AN257,0)))","v":18537.79}]
[null,333,3331112,"9.LIMA","NO","NO","AERONAVEGACIÓN","UNIDAD CONTROL REMOTO SIST. ILS","EQUIPOS I.L.S.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","1997-06-04","1997-06-04","1997-06-04",null,null,4406792.45,null,null,null,null,4406792.45,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM258<=0,0,IF(($AM258-SUM($AO258:AO258))<$AN258,$AM258-SUM($AO258:AO258),IF(SUM($AO258:AO258)<$AM258,$AN258,0)))","v":0},{"$f":"+IF($AM258<=0,0,IF(($AM258-SUM($AO258:AP258))<$AN258,$AM258-SUM($AO258:AP258),IF(SUM($AO258:AP258)<$AM258,$AN258,0)))","v":0},{"$f":"+IF($AM258<=0,0,IF(($AM258-SUM($AO258:AQ258))<$AN258,$AM258-SUM($AO258:AQ258),IF(SUM($AO258:AQ258)<$AM258,$AN258,0)))","v":0},{"$f":"+IF($AM258<=0,0,IF(($AM258-SUM($AO258:AR258))<$AN258,$AM258-SUM($AO258:AR258),IF(SUM($AO258:AR258)<$AM258,$AN258,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CASETA DE SEGURIDAD CEA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-02-25","1998-02-25","1998-02-25",null,null,2420.15,null,null,null,null,887.26,43.63,null,0,0,0,1489.26,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,744.63,21.815000000000001,null,{"$f":"+IF($AM259<=0,0,IF(($AM259-SUM($AO259:AO259))<$AN259,$AM259-SUM($AO259:AO259),IF(SUM($AO259:AO259)<$AM259,$AN259,0)))","v":21.815000000000001},{"$f":"+IF($AM259<=0,0,IF(($AM259-SUM($AO259:AP259))<$AN259,$AM259-SUM($AO259:AP259),IF(SUM($AO259:AP259)<$AM259,$AN259,0)))","v":21.815000000000001},{"$f":"+IF($AM259<=0,0,IF(($AM259-SUM($AO259:AQ259))<$AN259,$AM259-SUM($AO259:AQ259),IF(SUM($AO259:AQ259)<$AM259,$AN259,0)))","v":21.815000000000001},{"$f":"+IF($AM259<=0,0,IF(($AM259-SUM($AO259:AR259))<$AN259,$AM259-SUM($AO259:AR259),IF(SUM($AO259:AR259)<$AM259,$AN259,0)))","v":21.815000000000001}]
[null,332,3326111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CERCO PERIMETRICO ESTACIÓN SANTA ROSA .","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-08-04","1998-08-04","1998-08-04",null,null,299097.33,null,null,null,null,192438.15,106659.18,null,0,0,0,2.9103830456733704E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,106659.18,null,{"$f":"+IF($AM260<=0,0,IF(($AM260-SUM($AO260:AO260))<$AN260,$AM260-SUM($AO260:AO260),IF(SUM($AO260:AO260)<$AM260,$AN260,0)))","v":0},{"$f":"+IF($AM260<=0,0,IF(($AM260-SUM($AO260:AP260))<$AN260,$AM260-SUM($AO260:AP260),IF(SUM($AO260:AP260)<$AM260,$AN260,0)))","v":0},{"$f":"+IF($AM260<=0,0,IF(($AM260-SUM($AO260:AQ260))<$AN260,$AM260-SUM($AO260:AQ260),IF(SUM($AO260:AQ260)<$AM260,$AN260,0)))","v":0},{"$f":"+IF($AM260<=0,0,IF(($AM260-SUM($AO260:AR260))<$AN260,$AM260-SUM($AO260:AR260),IF(SUM($AO260:AR260)<$AM260,$AN260,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","OBRAS  CIVILES INSTALACIÓN EQUIPO RADIO AYUDAS VOR LAS SALINAS.","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,80877.210000000006,null,null,null,null,52212.799999999996,4790.53,null,0,0,0,23873.880000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,23873.880000000012,4790.53,null,{"$f":"+IF($AM261<=0,0,IF(($AM261-SUM($AO261:AO261))<$AN261,$AM261-SUM($AO261:AO261),IF(SUM($AO261:AO261)<$AM261,$AN261,0)))","v":4790.53},{"$f":"+IF($AM261<=0,0,IF(($AM261-SUM($AO261:AP261))<$AN261,$AM261-SUM($AO261:AP261),IF(SUM($AO261:AP261)<$AM261,$AN261,0)))","v":4790.53},{"$f":"+IF($AM261<=0,0,IF(($AM261-SUM($AO261:AQ261))<$AN261,$AM261-SUM($AO261:AQ261),IF(SUM($AO261:AQ261)<$AM261,$AN261,0)))","v":4790.53},{"$f":"+IF($AM261<=0,0,IF(($AM261-SUM($AO261:AR261))<$AN261,$AM261-SUM($AO261:AR261),IF(SUM($AO261:AR261)<$AM261,$AN261,0)))","v":4790.53}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","AMPLIACIÓN  COMANDANCIA GUARDIA CIVIL ARPTO JORGE CHAVEZ","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-11-18","1998-11-18","1998-11-18",null,null,189127.9,null,null,null,null,69336.78,3339.99,null,0,0,0,116451.12999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,58225.564999999995,1669.9949999999999,null,{"$f":"+IF($AM262<=0,0,IF(($AM262-SUM($AO262:AO262))<$AN262,$AM262-SUM($AO262:AO262),IF(SUM($AO262:AO262)<$AM262,$AN262,0)))","v":1669.9949999999999},{"$f":"+IF($AM262<=0,0,IF(($AM262-SUM($AO262:AP262))<$AN262,$AM262-SUM($AO262:AP262),IF(SUM($AO262:AP262)<$AM262,$AN262,0)))","v":1669.9949999999999},{"$f":"+IF($AM262<=0,0,IF(($AM262-SUM($AO262:AQ262))<$AN262,$AM262-SUM($AO262:AQ262),IF(SUM($AO262:AQ262)<$AM262,$AN262,0)))","v":1669.9949999999999},{"$f":"+IF($AM262<=0,0,IF(($AM262-SUM($AO262:AR262))<$AN262,$AM262-SUM($AO262:AR262),IF(SUM($AO262:AR262)<$AM262,$AN262,0)))","v":1669.9949999999999}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PROY.AUTOMATIZACION CTA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-11-30","1998-11-30","1998-11-30",null,null,678227.73,null,null,null,null,248647.2,11966.49,null,0,0,0,417614.04,null,"EDIFICACIONES Y CONSTRUCCIONES",1,417614.04,11966.49,null,{"$f":"+IF($AM263<=0,0,IF(($AM263-SUM($AO263:AO263))<$AN263,$AM263-SUM($AO263:AO263),IF(SUM($AO263:AO263)<$AM263,$AN263,0)))","v":11966.49},{"$f":"+IF($AM263<=0,0,IF(($AM263-SUM($AO263:AP263))<$AN263,$AM263-SUM($AO263:AP263),IF(SUM($AO263:AP263)<$AM263,$AN263,0)))","v":11966.49},{"$f":"+IF($AM263<=0,0,IF(($AM263-SUM($AO263:AQ263))<$AN263,$AM263-SUM($AO263:AQ263),IF(SUM($AO263:AQ263)<$AM263,$AN263,0)))","v":11966.49},{"$f":"+IF($AM263<=0,0,IF(($AM263-SUM($AO263:AR263))<$AN263,$AM263-SUM($AO263:AR263),IF(SUM($AO263:AR263)<$AM263,$AN263,0)))","v":11966.49}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES ACCESOS Y VEREDAS SIST.RADIO AYUDAS ILS/DME ARPTO INT.JORGE CHAVEZ","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1998-02-27","1998-02-27","1998-02-27",null,null,60657.91,null,null,null,null,39159.599999999999,4180.55,null,0,0,0,17317.760000000006,null,"EDIFICACIONES Y CONSTRUCCIONES",1,17317.760000000006,4180.55,null,{"$f":"+IF($AM264<=0,0,IF(($AM264-SUM($AO264:AO264))<$AN264,$AM264-SUM($AO264:AO264),IF(SUM($AO264:AO264)<$AM264,$AN264,0)))","v":4180.55},{"$f":"+IF($AM264<=0,0,IF(($AM264-SUM($AO264:AP264))<$AN264,$AM264-SUM($AO264:AP264),IF(SUM($AO264:AP264)<$AM264,$AN264,0)))","v":4180.55},{"$f":"+IF($AM264<=0,0,IF(($AM264-SUM($AO264:AQ264))<$AN264,$AM264-SUM($AO264:AQ264),IF(SUM($AO264:AQ264)<$AM264,$AN264,0)))","v":4180.55},{"$f":"+IF($AM264<=0,0,IF(($AM264-SUM($AO264:AR264))<$AN264,$AM264-SUM($AO264:AR264),IF(SUM($AO264:AR264)<$AM264,$AN264,0)))","v":4180.55}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REFACCION OFICINAS ADMINISTRATIVAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,165531.62,null,null,null,null,108860.40000000001,1643.62,null,0,0,0,55027.599999999984,null,"EDIFICACIONES Y CONSTRUCCIONES",1,55027.599999999984,1643.62,null,{"$f":"+IF($AM265<=0,0,IF(($AM265-SUM($AO265:AO265))<$AN265,$AM265-SUM($AO265:AO265),IF(SUM($AO265:AO265)<$AM265,$AN265,0)))","v":1643.62},{"$f":"+IF($AM265<=0,0,IF(($AM265-SUM($AO265:AP265))<$AN265,$AM265-SUM($AO265:AP265),IF(SUM($AO265:AP265)<$AM265,$AN265,0)))","v":1643.62},{"$f":"+IF($AM265<=0,0,IF(($AM265-SUM($AO265:AQ265))<$AN265,$AM265-SUM($AO265:AQ265),IF(SUM($AO265:AQ265)<$AM265,$AN265,0)))","v":1643.62},{"$f":"+IF($AM265<=0,0,IF(($AM265-SUM($AO265:AR265))<$AN265,$AM265-SUM($AO265:AR265),IF(SUM($AO265:AR265)<$AM265,$AN265,0)))","v":1643.62}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTRUCTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,48156.959999999999,null,null,null,null,18947.95,6520.67,null,0,0,0,22688.339999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22688.339999999997,6520.67,null,{"$f":"+IF($AM266<=0,0,IF(($AM266-SUM($AO266:AO266))<$AN266,$AM266-SUM($AO266:AO266),IF(SUM($AO266:AO266)<$AM266,$AN266,0)))","v":6520.67},{"$f":"+IF($AM266<=0,0,IF(($AM266-SUM($AO266:AP266))<$AN266,$AM266-SUM($AO266:AP266),IF(SUM($AO266:AP266)<$AM266,$AN266,0)))","v":6520.67},{"$f":"+IF($AM266<=0,0,IF(($AM266-SUM($AO266:AQ266))<$AN266,$AM266-SUM($AO266:AQ266),IF(SUM($AO266:AQ266)<$AM266,$AN266,0)))","v":6520.67},{"$f":"+IF($AM266<=0,0,IF(($AM266-SUM($AO266:AR266))<$AN266,$AM266-SUM($AO266:AR266),IF(SUM($AO266:AR266)<$AM266,$AN266,0)))","v":3126.3299999999945}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ARQUITECTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,80261.600000000006,null,null,null,null,31579.91,10867.78,null,0,0,0,37813.910000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,37813.910000000003,10867.78,null,{"$f":"+IF($AM267<=0,0,IF(($AM267-SUM($AO267:AO267))<$AN267,$AM267-SUM($AO267:AO267),IF(SUM($AO267:AO267)<$AM267,$AN267,0)))","v":10867.78},{"$f":"+IF($AM267<=0,0,IF(($AM267-SUM($AO267:AP267))<$AN267,$AM267-SUM($AO267:AP267),IF(SUM($AO267:AP267)<$AM267,$AN267,0)))","v":10867.78},{"$f":"+IF($AM267<=0,0,IF(($AM267-SUM($AO267:AQ267))<$AN267,$AM267-SUM($AO267:AQ267),IF(SUM($AO267:AQ267)<$AM267,$AN267,0)))","v":10867.78},{"$f":"+IF($AM267<=0,0,IF(($AM267-SUM($AO267:AR267))<$AN267,$AM267-SUM($AO267:AR267),IF(SUM($AO267:AR267)<$AM267,$AN267,0)))","v":5210.57}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INSTALACIONES","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,32104.639999999999,null,null,null,null,12631.970000000001,19472.669999999998,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI268<0.1,0,AI268)*AL268","v":0},{"$f":"+AD268*AL268","v":19472.669999999998},null,{"$f":"+IF($AM268<=0,0,IF(($AM268-SUM($AO268:AO268))<$AN268,$AM268-SUM($AO268:AO268),IF(SUM($AO268:AO268)<$AM268,$AN268,0)))","v":0},{"$f":"+IF($AM268<=0,0,IF(($AM268-SUM($AO268:AP268))<$AN268,$AM268-SUM($AO268:AP268),IF(SUM($AO268:AP268)<$AM268,$AN268,0)))","v":0},{"$f":"+IF($AM268<=0,0,IF(($AM268-SUM($AO268:AQ268))<$AN268,$AM268-SUM($AO268:AQ268),IF(SUM($AO268:AQ268)<$AM268,$AN268,0)))","v":0},{"$f":"+IF($AM268<=0,0,IF(($AM268-SUM($AO268:AR268))<$AN268,$AM268-SUM($AO268:AR268),IF(SUM($AO268:AR268)<$AM268,$AN268,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASETA DE TRANSMISORES RECEPTORES CONEXIÓN TORRE DE CONTROL","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-08-30","1996-08-30","1996-08-30",null,null,42806.19,null,null,null,null,16842.63,25963.56,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,25963.56,null,{"$f":"+IF($AM269<=0,0,IF(($AM269-SUM($AO269:AO269))<$AN269,$AM269-SUM($AO269:AO269),IF(SUM($AO269:AO269)<$AM269,$AN269,0)))","v":0},{"$f":"+IF($AM269<=0,0,IF(($AM269-SUM($AO269:AP269))<$AN269,$AM269-SUM($AO269:AP269),IF(SUM($AO269:AP269)<$AM269,$AN269,0)))","v":0},{"$f":"+IF($AM269<=0,0,IF(($AM269-SUM($AO269:AQ269))<$AN269,$AM269-SUM($AO269:AQ269),IF(SUM($AO269:AQ269)<$AM269,$AN269,0)))","v":0},{"$f":"+IF($AM269<=0,0,IF(($AM269-SUM($AO269:AR269))<$AN269,$AM269-SUM($AO269:AR269),IF(SUM($AO269:AR269)<$AM269,$AN269,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","RECONSTRUCCION DE SSHH EN CASA DE JEFATURA DEL AEROPUERTO CHIMBOTE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-02-28","1997-02-28","1997-02-28",null,null,24829.74,null,null,null,null,16329.060000000001,248.96,null,0,0,0,8251.7200000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8251.7200000000012,248.96,null,{"$f":"+IF($AM270<=0,0,IF(($AM270-SUM($AO270:AO270))<$AN270,$AM270-SUM($AO270:AO270),IF(SUM($AO270:AO270)<$AM270,$AN270,0)))","v":248.96},{"$f":"+IF($AM270<=0,0,IF(($AM270-SUM($AO270:AP270))<$AN270,$AM270-SUM($AO270:AP270),IF(SUM($AO270:AP270)<$AM270,$AN270,0)))","v":248.96},{"$f":"+IF($AM270<=0,0,IF(($AM270-SUM($AO270:AQ270))<$AN270,$AM270-SUM($AO270:AQ270),IF(SUM($AO270:AQ270)<$AM270,$AN270,0)))","v":248.96},{"$f":"+IF($AM270<=0,0,IF(($AM270-SUM($AO270:AR270))<$AN270,$AM270-SUM($AO270:AR270),IF(SUM($AO270:AR270)<$AM270,$AN270,0)))","v":248.96}]
[null,332,3322111,"21.OTROS","Otros","SI","AEROPORTUARIO","COHERAS Y ACCESOS EN ZONA ADYACENTE ALMACEN","Almacenes-Costo  (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-04-30","1997-04-30","1997-04-30",null,null,74489.23,null,null,null,null,48987.16,5913.76,null,0,0,0,19588.30999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,19588.30999999999,5913.76,null,{"$f":"+IF($AM271<=0,0,IF(($AM271-SUM($AO271:AO271))<$AN271,$AM271-SUM($AO271:AO271),IF(SUM($AO271:AO271)<$AM271,$AN271,0)))","v":5913.76},{"$f":"+IF($AM271<=0,0,IF(($AM271-SUM($AO271:AP271))<$AN271,$AM271-SUM($AO271:AP271),IF(SUM($AO271:AP271)<$AM271,$AN271,0)))","v":5913.76},{"$f":"+IF($AM271<=0,0,IF(($AM271-SUM($AO271:AQ271))<$AN271,$AM271-SUM($AO271:AQ271),IF(SUM($AO271:AQ271)<$AM271,$AN271,0)))","v":5913.76},{"$f":"+IF($AM271<=0,0,IF(($AM271-SUM($AO271:AR271))<$AN271,$AM271-SUM($AO271:AR271),IF(SUM($AO271:AR271)<$AM271,$AN271,0)))","v":1847.0299999999916}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL  DE TOCACHE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-11-14","1999-11-14","1999-11-14",null,null,4391843.4400000004,null,null,null,null,4391843.4400000004,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM272<=0,0,IF(($AM272-SUM($AO272:AO272))<$AN272,$AM272-SUM($AO272:AO272),IF(SUM($AO272:AO272)<$AM272,$AN272,0)))","v":0},{"$f":"+IF($AM272<=0,0,IF(($AM272-SUM($AO272:AP272))<$AN272,$AM272-SUM($AO272:AP272),IF(SUM($AO272:AP272)<$AM272,$AN272,0)))","v":0},{"$f":"+IF($AM272<=0,0,IF(($AM272-SUM($AO272:AQ272))<$AN272,$AM272-SUM($AO272:AQ272),IF(SUM($AO272:AQ272)<$AM272,$AN272,0)))","v":0},{"$f":"+IF($AM272<=0,0,IF(($AM272-SUM($AO272:AR272))<$AN272,$AM272-SUM($AO272:AR272),IF(SUM($AO272:AR272)<$AM272,$AN272,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL  DE TOCACHE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-11-14","1999-11-14","1999-11-14",null,null,466317.38,null,null,null,null,239623.11,6151.01,null,0,0,0,220543.26,null,"EDIFICACIONES Y CONSTRUCCIONES",1,220543.26,6151.01,null,{"$f":"+IF($AM273<=0,0,IF(($AM273-SUM($AO273:AO273))<$AN273,$AM273-SUM($AO273:AO273),IF(SUM($AO273:AO273)<$AM273,$AN273,0)))","v":6151.01},{"$f":"+IF($AM273<=0,0,IF(($AM273-SUM($AO273:AP273))<$AN273,$AM273-SUM($AO273:AP273),IF(SUM($AO273:AP273)<$AM273,$AN273,0)))","v":6151.01},{"$f":"+IF($AM273<=0,0,IF(($AM273-SUM($AO273:AQ273))<$AN273,$AM273-SUM($AO273:AQ273),IF(SUM($AO273:AQ273)<$AM273,$AN273,0)))","v":6151.01},{"$f":"+IF($AM273<=0,0,IF(($AM273-SUM($AO273:AR273))<$AN273,$AM273-SUM($AO273:AR273),IF(SUM($AO273:AR273)<$AM273,$AN273,0)))","v":6151.01}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO TERMINAL  DE TOCACHE","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-11-14","1999-11-14","1999-11-14",null,null,98334.02,null,null,null,null,74784.490000000005,638.98,null,0,0,0,22910.55,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22910.55,638.98,null,{"$f":"+IF($AM274<=0,0,IF(($AM274-SUM($AO274:AO274))<$AN274,$AM274-SUM($AO274:AO274),IF(SUM($AO274:AO274)<$AM274,$AN274,0)))","v":638.98},{"$f":"+IF($AM274<=0,0,IF(($AM274-SUM($AO274:AP274))<$AN274,$AM274-SUM($AO274:AP274),IF(SUM($AO274:AP274)<$AM274,$AN274,0)))","v":638.98},{"$f":"+IF($AM274<=0,0,IF(($AM274-SUM($AO274:AQ274))<$AN274,$AM274-SUM($AO274:AQ274),IF(SUM($AO274:AQ274)<$AM274,$AN274,0)))","v":638.98},{"$f":"+IF($AM274<=0,0,IF(($AM274-SUM($AO274:AR274))<$AN274,$AM274-SUM($AO274:AR274),IF(SUM($AO274:AR274)<$AM274,$AN274,0)))","v":638.98}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","TERMINACION TANQUE ELEVADO DE CONCRETO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-08-30","1996-08-30","1996-08-30",null,null,9931.9,null,null,null,null,6531.6200000000008,932.46,null,0,0,0,2467.8199999999988,null,"EDIFICACIONES Y CONSTRUCCIONES",1,2467.8199999999988,932.46,null,{"$f":"+IF($AM275<=0,0,IF(($AM275-SUM($AO275:AO275))<$AN275,$AM275-SUM($AO275:AO275),IF(SUM($AO275:AO275)<$AM275,$AN275,0)))","v":932.46},{"$f":"+IF($AM275<=0,0,IF(($AM275-SUM($AO275:AP275))<$AN275,$AM275-SUM($AO275:AP275),IF(SUM($AO275:AP275)<$AM275,$AN275,0)))","v":932.46},{"$f":"+IF($AM275<=0,0,IF(($AM275-SUM($AO275:AQ275))<$AN275,$AM275-SUM($AO275:AQ275),IF(SUM($AO275:AQ275)<$AM275,$AN275,0)))","v":602.89999999999873},{"$f":"+IF($AM275<=0,0,IF(($AM275-SUM($AO275:AR275))<$AN275,$AM275-SUM($AO275:AR275),IF(SUM($AO275:AR275)<$AM275,$AN275,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","REPOSICION CAMPO DE RECEPTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-01-07","1997-01-07","1997-01-07",null,null,28811.54,null,null,null,null,17271.52,339.39,null,0,0,0,11200.630000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,11200.630000000001,339.39,null,{"$f":"+IF($AM276<=0,0,IF(($AM276-SUM($AO276:AO276))<$AN276,$AM276-SUM($AO276:AO276),IF(SUM($AO276:AO276)<$AM276,$AN276,0)))","v":339.39},{"$f":"+IF($AM276<=0,0,IF(($AM276-SUM($AO276:AP276))<$AN276,$AM276-SUM($AO276:AP276),IF(SUM($AO276:AP276)<$AM276,$AN276,0)))","v":339.39},{"$f":"+IF($AM276<=0,0,IF(($AM276-SUM($AO276:AQ276))<$AN276,$AM276-SUM($AO276:AQ276),IF(SUM($AO276:AQ276)<$AM276,$AN276,0)))","v":339.39},{"$f":"+IF($AM276<=0,0,IF(($AM276-SUM($AO276:AR276))<$AN276,$AM276-SUM($AO276:AR276),IF(SUM($AO276:AR276)<$AM276,$AN276,0)))","v":339.39}]
[null,332,3321111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TORRE DE CONTROL DE ATALAYA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1995-08-31","1995-08-31","1995-08-31",null,null,12308.01,null,null,null,null,10025.11,2282.9,null,0,0,0,-4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2282.9,null,{"$f":"+IF($AM277<=0,0,IF(($AM277-SUM($AO277:AO277))<$AN277,$AM277-SUM($AO277:AO277),IF(SUM($AO277:AO277)<$AM277,$AN277,0)))","v":0},{"$f":"+IF($AM277<=0,0,IF(($AM277-SUM($AO277:AP277))<$AN277,$AM277-SUM($AO277:AP277),IF(SUM($AO277:AP277)<$AM277,$AN277,0)))","v":0},{"$f":"+IF($AM277<=0,0,IF(($AM277-SUM($AO277:AQ277))<$AN277,$AM277-SUM($AO277:AQ277),IF(SUM($AO277:AQ277)<$AM277,$AN277,0)))","v":0},{"$f":"+IF($AM277<=0,0,IF(($AM277-SUM($AO277:AR277))<$AN277,$AM277-SUM($AO277:AR277),IF(SUM($AO277:AR277)<$AM277,$AN277,0)))","v":0}]
[null,332,3325112,"21.OTROS","Otros","SI","AEROPORTUARIO","REHABILITACION PLAYA ESTACIONAMIENTO VEHICULAR Y DESVIO DE CARRETERA","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-04-30","1997-04-30","1997-04-30",null,null,130769.98,null,null,null,null,85999.71,10381.92,null,0,0,0,34388.349999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,34388.349999999991,10381.92,null,{"$f":"+IF($AM278<=0,0,IF(($AM278-SUM($AO278:AO278))<$AN278,$AM278-SUM($AO278:AO278),IF(SUM($AO278:AO278)<$AM278,$AN278,0)))","v":10381.92},{"$f":"+IF($AM278<=0,0,IF(($AM278-SUM($AO278:AP278))<$AN278,$AM278-SUM($AO278:AP278),IF(SUM($AO278:AP278)<$AM278,$AN278,0)))","v":10381.92},{"$f":"+IF($AM278<=0,0,IF(($AM278-SUM($AO278:AQ278))<$AN278,$AM278-SUM($AO278:AQ278),IF(SUM($AO278:AQ278)<$AM278,$AN278,0)))","v":10381.92},{"$f":"+IF($AM278<=0,0,IF(($AM278-SUM($AO278:AR278))<$AN278,$AM278-SUM($AO278:AR278),IF(SUM($AO278:AR278)<$AM278,$AN278,0)))","v":3242.5899999999892}]
[null,332,3325112,"21.OTROS","Otros","SI","AEROPORTUARIO","REHABILITACION ACCESOS Y ENTRADA AL ARPTO  DE CHIMBOTE","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-04-30","1997-04-30","1997-04-30",null,null,16553.16,null,null,null,null,10886.04,1314.17,null,0,0,0,4352.9499999999989,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4352.9499999999989,1314.17,null,{"$f":"+IF($AM279<=0,0,IF(($AM279-SUM($AO279:AO279))<$AN279,$AM279-SUM($AO279:AO279),IF(SUM($AO279:AO279)<$AM279,$AN279,0)))","v":1314.17},{"$f":"+IF($AM279<=0,0,IF(($AM279-SUM($AO279:AP279))<$AN279,$AM279-SUM($AO279:AP279),IF(SUM($AO279:AP279)<$AM279,$AN279,0)))","v":1314.17},{"$f":"+IF($AM279<=0,0,IF(($AM279-SUM($AO279:AQ279))<$AN279,$AM279-SUM($AO279:AQ279),IF(SUM($AO279:AQ279)<$AM279,$AN279,0)))","v":1314.17},{"$f":"+IF($AM279<=0,0,IF(($AM279-SUM($AO279:AR279))<$AN279,$AM279-SUM($AO279:AR279),IF(SUM($AO279:AR279)<$AM279,$AN279,0)))","v":410.43999999999869}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CENTRO DE ENTRENAMIIENTO AERONAUTICO","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1997-10-28","1997-10-28","1997-10-28",null,null,15193.41,null,null,null,null,5570.1,2001.43,null,0,0,0,7621.8799999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,3810.9399999999996,1000.715,null,{"$f":"+IF($AM280<=0,0,IF(($AM280-SUM($AO280:AO280))<$AN280,$AM280-SUM($AO280:AO280),IF(SUM($AO280:AO280)<$AM280,$AN280,0)))","v":1000.715},{"$f":"+IF($AM280<=0,0,IF(($AM280-SUM($AO280:AP280))<$AN280,$AM280-SUM($AO280:AP280),IF(SUM($AO280:AP280)<$AM280,$AN280,0)))","v":1000.715},{"$f":"+IF($AM280<=0,0,IF(($AM280-SUM($AO280:AQ280))<$AN280,$AM280-SUM($AO280:AQ280),IF(SUM($AO280:AQ280)<$AM280,$AN280,0)))","v":1000.715},{"$f":"+IF($AM280<=0,0,IF(($AM280-SUM($AO280:AR280))<$AN280,$AM280-SUM($AO280:AR280),IF(SUM($AO280:AR280)<$AM280,$AN280,0)))","v":808.79499999999962}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","REMODELACION SERVICIOS HIGIENICOS RADAR","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1999-09-28","1999-09-28","1999-09-28",null,null,40438.61,null,null,null,null,26106.41,390.25,null,0,0,0,13941.95,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13941.95,390.25,null,{"$f":"+IF($AM281<=0,0,IF(($AM281-SUM($AO281:AO281))<$AN281,$AM281-SUM($AO281:AO281),IF(SUM($AO281:AO281)<$AM281,$AN281,0)))","v":390.25},{"$f":"+IF($AM281<=0,0,IF(($AM281-SUM($AO281:AP281))<$AN281,$AM281-SUM($AO281:AP281),IF(SUM($AO281:AP281)<$AM281,$AN281,0)))","v":390.25},{"$f":"+IF($AM281<=0,0,IF(($AM281-SUM($AO281:AQ281))<$AN281,$AM281-SUM($AO281:AQ281),IF(SUM($AO281:AQ281)<$AM281,$AN281,0)))","v":390.25},{"$f":"+IF($AM281<=0,0,IF(($AM281-SUM($AO281:AR281))<$AN281,$AM281-SUM($AO281:AR281),IF(SUM($AO281:AR281)<$AM281,$AN281,0)))","v":390.25}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DEL AERÓDROMO DE PUERTO ESPERANZA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,10361820.640000001,null,null,null,null,10361820.640000001,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM282<=0,0,IF(($AM282-SUM($AO282:AO282))<$AN282,$AM282-SUM($AO282:AO282),IF(SUM($AO282:AO282)<$AM282,$AN282,0)))","v":0},{"$f":"+IF($AM282<=0,0,IF(($AM282-SUM($AO282:AP282))<$AN282,$AM282-SUM($AO282:AP282),IF(SUM($AO282:AP282)<$AM282,$AN282,0)))","v":0},{"$f":"+IF($AM282<=0,0,IF(($AM282-SUM($AO282:AQ282))<$AN282,$AM282-SUM($AO282:AQ282),IF(SUM($AO282:AQ282)<$AM282,$AN282,0)))","v":0},{"$f":"+IF($AM282<=0,0,IF(($AM282-SUM($AO282:AR282))<$AN282,$AM282-SUM($AO282:AR282),IF(SUM($AO282:AR282)<$AM282,$AN282,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","REHABILITACION DE LA PISTA ATERRIZAJE - AERODROMO DE BREU","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,5673663.2599999998,null,null,null,null,5437260.6200000001,22464.71,null,0,0,0,213937.92999999967,null,"EDIFICACIONES Y CONSTRUCCIONES",1,213937.92999999967,22464.71,null,{"$f":"+IF($AM283<=0,0,IF(($AM283-SUM($AO283:AO283))<$AN283,$AM283-SUM($AO283:AO283),IF(SUM($AO283:AO283)<$AM283,$AN283,0)))","v":22464.71},{"$f":"+IF($AM283<=0,0,IF(($AM283-SUM($AO283:AP283))<$AN283,$AM283-SUM($AO283:AP283),IF(SUM($AO283:AP283)<$AM283,$AN283,0)))","v":22464.71},{"$f":"+IF($AM283<=0,0,IF(($AM283-SUM($AO283:AQ283))<$AN283,$AM283-SUM($AO283:AQ283),IF(SUM($AO283:AQ283)<$AM283,$AN283,0)))","v":22464.71},{"$f":"+IF($AM283<=0,0,IF(($AM283-SUM($AO283:AR283))<$AN283,$AM283-SUM($AO283:AR283),IF(SUM($AO283:AR283)<$AM283,$AN283,0)))","v":22464.71}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DEL AEROPUERTO DE JAEN","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,9405034.3499999996,null,null,null,null,7649427.96,166830.6,null,0,0,0,1588775.7899999996,null,"EDIFICACIONES Y CONSTRUCCIONES",1,1588775.7899999996,166830.6,null,{"$f":"+IF($AM284<=0,0,IF(($AM284-SUM($AO284:AO284))<$AN284,$AM284-SUM($AO284:AO284),IF(SUM($AO284:AO284)<$AM284,$AN284,0)))","v":166830.6},{"$f":"+IF($AM284<=0,0,IF(($AM284-SUM($AO284:AP284))<$AN284,$AM284-SUM($AO284:AP284),IF(SUM($AO284:AP284)<$AM284,$AN284,0)))","v":166830.6},{"$f":"+IF($AM284<=0,0,IF(($AM284-SUM($AO284:AQ284))<$AN284,$AM284-SUM($AO284:AQ284),IF(SUM($AO284:AQ284)<$AM284,$AN284,0)))","v":166830.6},{"$f":"+IF($AM284<=0,0,IF(($AM284-SUM($AO284:AR284))<$AN284,$AM284-SUM($AO284:AR284),IF(SUM($AO284:AR284)<$AM284,$AN284,0)))","v":166830.6}]
[null,332,3324111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","MEJORAMIENTO DE LA ILUMINACION DE LA RAMPA DE CHICLAYO","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-01-17","2003-01-17","2003-01-17",null,null,25296.959999999999,null,null,null,null,19088.7,6208.26,null,0,0,0,-1.8189894035458565E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,6208.26,null,{"$f":"+IF($AM285<=0,0,IF(($AM285-SUM($AO285:AO285))<$AN285,$AM285-SUM($AO285:AO285),IF(SUM($AO285:AO285)<$AM285,$AN285,0)))","v":0},{"$f":"+IF($AM285<=0,0,IF(($AM285-SUM($AO285:AP285))<$AN285,$AM285-SUM($AO285:AP285),IF(SUM($AO285:AP285)<$AM285,$AN285,0)))","v":0},{"$f":"+IF($AM285<=0,0,IF(($AM285-SUM($AO285:AQ285))<$AN285,$AM285-SUM($AO285:AQ285),IF(SUM($AO285:AQ285)<$AM285,$AN285,0)))","v":0},{"$f":"+IF($AM285<=0,0,IF(($AM285-SUM($AO285:AR285))<$AN285,$AM285-SUM($AO285:AR285),IF(SUM($AO285:AR285)<$AM285,$AN285,0)))","v":0}]
[null,332,3324111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","SUMINISTRO DE ENERGIA ELECTRICA PARA EQUIPO INCINERADOR DEL BLOQ. SANITARIO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-10-24","2002-10-24","2002-10-24",null,null,25128.52,null,null,null,null,17950.04,7178.48,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,7178.48,null,{"$f":"+IF($AM286<=0,0,IF(($AM286-SUM($AO286:AO286))<$AN286,$AM286-SUM($AO286:AO286),IF(SUM($AO286:AO286)<$AM286,$AN286,0)))","v":0},{"$f":"+IF($AM286<=0,0,IF(($AM286-SUM($AO286:AP286))<$AN286,$AM286-SUM($AO286:AP286),IF(SUM($AO286:AP286)<$AM286,$AN286,0)))","v":0},{"$f":"+IF($AM286<=0,0,IF(($AM286-SUM($AO286:AQ286))<$AN286,$AM286-SUM($AO286:AQ286),IF(SUM($AO286:AQ286)<$AM286,$AN286,0)))","v":0},{"$f":"+IF($AM286<=0,0,IF(($AM286-SUM($AO286:AR286))<$AN286,$AM286-SUM($AO286:AR286),IF(SUM($AO286:AR286)<$AM286,$AN286,0)))","v":0}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","AMPLIACION CARGA CAMBIO DE NIVEL DE TENSION - NASCA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-08-21","2003-08-21","2003-08-21",null,null,181585.29,null,null,null,null,147408.34999999998,841.29,null,0,0,0,33335.650000000031,null,"EDIFICACIONES Y CONSTRUCCIONES",1,33335.650000000031,841.29,null,{"$f":"+IF($AM287<=0,0,IF(($AM287-SUM($AO287:AO287))<$AN287,$AM287-SUM($AO287:AO287),IF(SUM($AO287:AO287)<$AM287,$AN287,0)))","v":841.29},{"$f":"+IF($AM287<=0,0,IF(($AM287-SUM($AO287:AP287))<$AN287,$AM287-SUM($AO287:AP287),IF(SUM($AO287:AP287)<$AM287,$AN287,0)))","v":841.29},{"$f":"+IF($AM287<=0,0,IF(($AM287-SUM($AO287:AQ287))<$AN287,$AM287-SUM($AO287:AQ287),IF(SUM($AO287:AQ287)<$AM287,$AN287,0)))","v":841.29},{"$f":"+IF($AM287<=0,0,IF(($AM287-SUM($AO287:AR287))<$AN287,$AM287-SUM($AO287:AR287),IF(SUM($AO287:AR287)<$AM287,$AN287,0)))","v":841.29}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","ELECTRIFICACION DE DISTRIBUCION PRIMARIA- JUANJUI","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-06-23","2003-06-23","2003-06-23",null,null,53466.41,null,null,null,null,32473.78,20992.63,null,0,0,0,3.637978807091713E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,20992.63,null,{"$f":"+IF($AM288<=0,0,IF(($AM288-SUM($AO288:AO288))<$AN288,$AM288-SUM($AO288:AO288),IF(SUM($AO288:AO288)<$AM288,$AN288,0)))","v":0},{"$f":"+IF($AM288<=0,0,IF(($AM288-SUM($AO288:AP288))<$AN288,$AM288-SUM($AO288:AP288),IF(SUM($AO288:AP288)<$AM288,$AN288,0)))","v":0},{"$f":"+IF($AM288<=0,0,IF(($AM288-SUM($AO288:AQ288))<$AN288,$AM288-SUM($AO288:AQ288),IF(SUM($AO288:AQ288)<$AM288,$AN288,0)))","v":0},{"$f":"+IF($AM288<=0,0,IF(($AM288-SUM($AO288:AR288))<$AN288,$AM288-SUM($AO288:AR288),IF(SUM($AO288:AR288)<$AM288,$AN288,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DEL AERÓDROMO DE CIRO ALEGRIA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,7653599.5700000003,null,null,null,null,7653599.5700000003,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM289<=0,0,IF(($AM289-SUM($AO289:AO289))<$AN289,$AM289-SUM($AO289:AO289),IF(SUM($AO289:AO289)<$AM289,$AN289,0)))","v":0},{"$f":"+IF($AM289<=0,0,IF(($AM289-SUM($AO289:AP289))<$AN289,$AM289-SUM($AO289:AP289),IF(SUM($AO289:AP289)<$AM289,$AN289,0)))","v":0},{"$f":"+IF($AM289<=0,0,IF(($AM289-SUM($AO289:AQ289))<$AN289,$AM289-SUM($AO289:AQ289),IF(SUM($AO289:AQ289)<$AM289,$AN289,0)))","v":0},{"$f":"+IF($AM289<=0,0,IF(($AM289-SUM($AO289:AR289))<$AN289,$AM289-SUM($AO289:AR289),IF(SUM($AO289:AR289)<$AM289,$AN289,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DEL AERÓDROMO DE GALILEA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,10271958.32,null,null,null,null,10271958.32,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM290<=0,0,IF(($AM290-SUM($AO290:AO290))<$AN290,$AM290-SUM($AO290:AO290),IF(SUM($AO290:AO290)<$AM290,$AN290,0)))","v":0},{"$f":"+IF($AM290<=0,0,IF(($AM290-SUM($AO290:AP290))<$AN290,$AM290-SUM($AO290:AP290),IF(SUM($AO290:AP290)<$AM290,$AN290,0)))","v":0},{"$f":"+IF($AM290<=0,0,IF(($AM290-SUM($AO290:AQ290))<$AN290,$AM290-SUM($AO290:AQ290),IF(SUM($AO290:AQ290)<$AM290,$AN290,0)))","v":0},{"$f":"+IF($AM290<=0,0,IF(($AM290-SUM($AO290:AR290))<$AN290,$AM290-SUM($AO290:AR290),IF(SUM($AO290:AR290)<$AM290,$AN290,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DE LOS PAVIMENTOS DEL APTO. HUANUCO","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-07-15","2003-07-15","2003-07-15",null,null,10811298.35,null,null,null,null,8277400.2800000003,240789.58,null,0,0,0,2293108.4899999993,null,"EDIFICACIONES Y CONSTRUCCIONES",1,2293108.4899999993,240789.58,null,{"$f":"+IF($AM291<=0,0,IF(($AM291-SUM($AO291:AO291))<$AN291,$AM291-SUM($AO291:AO291),IF(SUM($AO291:AO291)<$AM291,$AN291,0)))","v":240789.58},{"$f":"+IF($AM291<=0,0,IF(($AM291-SUM($AO291:AP291))<$AN291,$AM291-SUM($AO291:AP291),IF(SUM($AO291:AP291)<$AM291,$AN291,0)))","v":240789.58},{"$f":"+IF($AM291<=0,0,IF(($AM291-SUM($AO291:AQ291))<$AN291,$AM291-SUM($AO291:AQ291),IF(SUM($AO291:AQ291)<$AM291,$AN291,0)))","v":240789.58},{"$f":"+IF($AM291<=0,0,IF(($AM291-SUM($AO291:AR291))<$AN291,$AM291-SUM($AO291:AR291),IF(SUM($AO291:AR291)<$AM291,$AN291,0)))","v":240789.58}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REMODELACIÒN DEL CIRCUITO ELÈCTRICO - TINGO MARIA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-01-13","2004-01-13","2004-01-13",null,null,78056.11,null,null,null,null,40045.39,926.6,null,0,0,0,37084.120000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,37084.120000000003,926.6,null,{"$f":"+IF($AM292<=0,0,IF(($AM292-SUM($AO292:AO292))<$AN292,$AM292-SUM($AO292:AO292),IF(SUM($AO292:AO292)<$AM292,$AN292,0)))","v":926.6},{"$f":"+IF($AM292<=0,0,IF(($AM292-SUM($AO292:AP292))<$AN292,$AM292-SUM($AO292:AP292),IF(SUM($AO292:AP292)<$AM292,$AN292,0)))","v":926.6},{"$f":"+IF($AM292<=0,0,IF(($AM292-SUM($AO292:AQ292))<$AN292,$AM292-SUM($AO292:AQ292),IF(SUM($AO292:AQ292)<$AM292,$AN292,0)))","v":926.6},{"$f":"+IF($AM292<=0,0,IF(($AM292-SUM($AO292:AR292))<$AN292,$AM292-SUM($AO292:AR292),IF(SUM($AO292:AR292)<$AM292,$AN292,0)))","v":926.6}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION DE CASETA DE PROTECCION PARA EQUIPO CLORINADOR Y BOMBA ELECTRONEUMATICA DEL AEROPUERTO DE ILO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-12-30","2004-12-30","2004-12-30",null,null,11062.33,null,null,null,null,7908.54,75.11,null,0,0,0,3078.68,null,"EDIFICACIONES Y CONSTRUCCIONES",1,3078.68,75.11,null,{"$f":"+IF($AM293<=0,0,IF(($AM293-SUM($AO293:AO293))<$AN293,$AM293-SUM($AO293:AO293),IF(SUM($AO293:AO293)<$AM293,$AN293,0)))","v":75.11},{"$f":"+IF($AM293<=0,0,IF(($AM293-SUM($AO293:AP293))<$AN293,$AM293-SUM($AO293:AP293),IF(SUM($AO293:AP293)<$AM293,$AN293,0)))","v":75.11},{"$f":"+IF($AM293<=0,0,IF(($AM293-SUM($AO293:AQ293))<$AN293,$AM293-SUM($AO293:AQ293),IF(SUM($AO293:AQ293)<$AM293,$AN293,0)))","v":75.11},{"$f":"+IF($AM293<=0,0,IF(($AM293-SUM($AO293:AR293))<$AN293,$AM293-SUM($AO293:AR293),IF(SUM($AO293:AR293)<$AM293,$AN293,0)))","v":75.11}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INSTALACION DE RED DE AGUA POTABLE TANQUE SEPTICO POZO PERCOLADOR DE LAS INSTALACIONES DEL SEI DEL AEROPUERTO DE ILO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-01-09","2004-01-09","2004-01-09",null,null,38718.160000000003,null,null,null,null,27679.850000000002,10918.65,null,0,0,0,119.66000000000167,null,"EDIFICACIONES Y CONSTRUCCIONES",1,119.66000000000167,10918.65,null,{"$f":"+IF($AM294<=0,0,IF(($AM294-SUM($AO294:AO294))<$AN294,$AM294-SUM($AO294:AO294),IF(SUM($AO294:AO294)<$AM294,$AN294,0)))","v":119.66000000000167},{"$f":"+IF($AM294<=0,0,IF(($AM294-SUM($AO294:AP294))<$AN294,$AM294-SUM($AO294:AP294),IF(SUM($AO294:AP294)<$AM294,$AN294,0)))","v":0},{"$f":"+IF($AM294<=0,0,IF(($AM294-SUM($AO294:AQ294))<$AN294,$AM294-SUM($AO294:AQ294),IF(SUM($AO294:AQ294)<$AM294,$AN294,0)))","v":0},{"$f":"+IF($AM294<=0,0,IF(($AM294-SUM($AO294:AR294))<$AN294,$AM294-SUM($AO294:AR294),IF(SUM($AO294:AR294)<$AM294,$AN294,0)))","v":0}]
[null,333,3331111,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO VOR","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","1997-10-21","1997-10-21","1997-10-21",null,null,2815045.76,null,null,null,null,2815045.76,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM295<=0,0,IF(($AM295-SUM($AO295:AO295))<$AN295,$AM295-SUM($AO295:AO295),IF(SUM($AO295:AO295)<$AM295,$AN295,0)))","v":0},{"$f":"+IF($AM295<=0,0,IF(($AM295-SUM($AO295:AP295))<$AN295,$AM295-SUM($AO295:AP295),IF(SUM($AO295:AP295)<$AM295,$AN295,0)))","v":0},{"$f":"+IF($AM295<=0,0,IF(($AM295-SUM($AO295:AQ295))<$AN295,$AM295-SUM($AO295:AQ295),IF(SUM($AO295:AQ295)<$AM295,$AN295,0)))","v":0},{"$f":"+IF($AM295<=0,0,IF(($AM295-SUM($AO295:AR295))<$AN295,$AM295-SUM($AO295:AR295),IF(SUM($AO295:AR295)<$AM295,$AN295,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","AMPLIACION ZONA NORTE DEL AEROPUERTO INTERNACIONAL JORGE CHAVEZ","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1996-09-09","1996-09-09","1996-09-09",null,null,153842.35,null,null,null,null,56400.630000000005,2893.68,null,0,0,0,94548.040000000008,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,47274.020000000004,1446.84,null,{"$f":"+IF($AM296<=0,0,IF(($AM296-SUM($AO296:AO296))<$AN296,$AM296-SUM($AO296:AO296),IF(SUM($AO296:AO296)<$AM296,$AN296,0)))","v":1446.84},{"$f":"+IF($AM296<=0,0,IF(($AM296-SUM($AO296:AP296))<$AN296,$AM296-SUM($AO296:AP296),IF(SUM($AO296:AP296)<$AM296,$AN296,0)))","v":1446.84},{"$f":"+IF($AM296<=0,0,IF(($AM296-SUM($AO296:AQ296))<$AN296,$AM296-SUM($AO296:AQ296),IF(SUM($AO296:AQ296)<$AM296,$AN296,0)))","v":1446.84},{"$f":"+IF($AM296<=0,0,IF(($AM296-SUM($AO296:AR296))<$AN296,$AM296-SUM($AO296:AR296),IF(SUM($AO296:AR296)<$AM296,$AN296,0)))","v":1446.84}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO DE LOS PAVIMENTOS DEL AEROPUERTO DE HUANUCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2003-04-15","2003-04-15","2003-04-15",null,null,2873889.44,null,null,null,null,2200321.6,16724.64,null,0,0,0,656843.19999999984,null,"EDIFICACIONES Y CONSTRUCCIONES",1,656843.19999999984,16724.64,null,{"$f":"+IF($AM297<=0,0,IF(($AM297-SUM($AO297:AO297))<$AN297,$AM297-SUM($AO297:AO297),IF(SUM($AO297:AO297)<$AM297,$AN297,0)))","v":16724.64},{"$f":"+IF($AM297<=0,0,IF(($AM297-SUM($AO297:AP297))<$AN297,$AM297-SUM($AO297:AP297),IF(SUM($AO297:AP297)<$AM297,$AN297,0)))","v":16724.64},{"$f":"+IF($AM297<=0,0,IF(($AM297-SUM($AO297:AQ297))<$AN297,$AM297-SUM($AO297:AQ297),IF(SUM($AO297:AQ297)<$AM297,$AN297,0)))","v":16724.64},{"$f":"+IF($AM297<=0,0,IF(($AM297-SUM($AO297:AR297))<$AN297,$AM297-SUM($AO297:AR297),IF(SUM($AO297:AR297)<$AM297,$AN297,0)))","v":16724.64}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CERCO PERIMETRICO NORTE CABECERA 10 TRAMO 38232 ML DEL ARPTO. DEL CUZCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-01-20","2005-01-20","2005-01-20",null,null,156342.70000000001,null,null,null,null,111680.18,21852.31,null,0,0,0,22810.210000000017,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22810.210000000017,21852.31,null,{"$f":"+IF($AM298<=0,0,IF(($AM298-SUM($AO298:AO298))<$AN298,$AM298-SUM($AO298:AO298),IF(SUM($AO298:AO298)<$AM298,$AN298,0)))","v":21852.31},{"$f":"+IF($AM298<=0,0,IF(($AM298-SUM($AO298:AP298))<$AN298,$AM298-SUM($AO298:AP298),IF(SUM($AO298:AP298)<$AM298,$AN298,0)))","v":957.90000000001601},{"$f":"+IF($AM298<=0,0,IF(($AM298-SUM($AO298:AQ298))<$AN298,$AM298-SUM($AO298:AQ298),IF(SUM($AO298:AQ298)<$AM298,$AN298,0)))","v":0},{"$f":"+IF($AM298<=0,0,IF(($AM298-SUM($AO298:AR298))<$AN298,$AM298-SUM($AO298:AR298),IF(SUM($AO298:AR298)<$AM298,$AN298,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","PROFUNDIZACION POZO PARA AGUA AERODROMO TOCACHE TINGO MARIA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-01-26","2005-01-26","2005-01-26",null,null,51848.14,null,null,null,null,24649.399999999998,646.66,null,0,0,0,26552.080000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,26552.080000000002,646.66,null,{"$f":"+IF($AM299<=0,0,IF(($AM299-SUM($AO299:AO299))<$AN299,$AM299-SUM($AO299:AO299),IF(SUM($AO299:AO299)<$AM299,$AN299,0)))","v":646.66},{"$f":"+IF($AM299<=0,0,IF(($AM299-SUM($AO299:AP299))<$AN299,$AM299-SUM($AO299:AP299),IF(SUM($AO299:AP299)<$AM299,$AN299,0)))","v":646.66},{"$f":"+IF($AM299<=0,0,IF(($AM299-SUM($AO299:AQ299))<$AN299,$AM299-SUM($AO299:AQ299),IF(SUM($AO299:AQ299)<$AM299,$AN299,0)))","v":646.66},{"$f":"+IF($AM299<=0,0,IF(($AM299-SUM($AO299:AR299))<$AN299,$AM299-SUM($AO299:AR299),IF(SUM($AO299:AR299)<$AM299,$AN299,0)))","v":646.66}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","BAÑOS PARA DISCAPACITADOS ARPTO. TINGO MARIA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-04-01","2005-04-01","2005-04-01",null,null,114068.73,null,null,null,null,54230.04,1416.69,null,0,0,0,58421.999999999993,null,"EDIFICACIONES Y CONSTRUCCIONES",1,58421.999999999993,1416.69,null,{"$f":"+IF($AM300<=0,0,IF(($AM300-SUM($AO300:AO300))<$AN300,$AM300-SUM($AO300:AO300),IF(SUM($AO300:AO300)<$AM300,$AN300,0)))","v":1416.69},{"$f":"+IF($AM300<=0,0,IF(($AM300-SUM($AO300:AP300))<$AN300,$AM300-SUM($AO300:AP300),IF(SUM($AO300:AP300)<$AM300,$AN300,0)))","v":1416.69},{"$f":"+IF($AM300<=0,0,IF(($AM300-SUM($AO300:AQ300))<$AN300,$AM300-SUM($AO300:AQ300),IF(SUM($AO300:AQ300)<$AM300,$AN300,0)))","v":1416.69},{"$f":"+IF($AM300<=0,0,IF(($AM300-SUM($AO300:AR300))<$AN300,$AM300-SUM($AO300:AR300),IF(SUM($AO300:AR300)<$AM300,$AN300,0)))","v":1416.69}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","LOCAL AREA CONTENEDORES AERPTO HUANUCO 056","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-02-16","2004-02-16","2004-02-16",null,null,52216.800000000003,null,null,null,null,42745.440000000002,230.36,null,0,0,0,9241,null,"EDIFICACIONES Y CONSTRUCCIONES",1,9241,230.36,null,{"$f":"+IF($AM301<=0,0,IF(($AM301-SUM($AO301:AO301))<$AN301,$AM301-SUM($AO301:AO301),IF(SUM($AO301:AO301)<$AM301,$AN301,0)))","v":230.36},{"$f":"+IF($AM301<=0,0,IF(($AM301-SUM($AO301:AP301))<$AN301,$AM301-SUM($AO301:AP301),IF(SUM($AO301:AP301)<$AM301,$AN301,0)))","v":230.36},{"$f":"+IF($AM301<=0,0,IF(($AM301-SUM($AO301:AQ301))<$AN301,$AM301-SUM($AO301:AQ301),IF(SUM($AO301:AQ301)<$AM301,$AN301,0)))","v":230.36},{"$f":"+IF($AM301<=0,0,IF(($AM301-SUM($AO301:AR301))<$AN301,$AM301-SUM($AO301:AR301),IF(SUM($AO301:AR301)<$AM301,$AN301,0)))","v":230.36}]
[null,332,3325113,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","OBRAS CIVILES ILS/DME SIST.RADIOAYUDA ARPTO. CUSCO","OTRAS EDIFICACIONES (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-06-06","2004-06-06","2004-06-06",null,null,366306.27,null,null,null,null,219587.9,12848.42,null,0,0,0,133869.95000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,133869.95000000001,12848.42,null,{"$f":"+IF($AM302<=0,0,IF(($AM302-SUM($AO302:AO302))<$AN302,$AM302-SUM($AO302:AO302),IF(SUM($AO302:AO302)<$AM302,$AN302,0)))","v":12848.42},{"$f":"+IF($AM302<=0,0,IF(($AM302-SUM($AO302:AP302))<$AN302,$AM302-SUM($AO302:AP302),IF(SUM($AO302:AP302)<$AM302,$AN302,0)))","v":12848.42},{"$f":"+IF($AM302<=0,0,IF(($AM302-SUM($AO302:AQ302))<$AN302,$AM302-SUM($AO302:AQ302),IF(SUM($AO302:AQ302)<$AM302,$AN302,0)))","v":12848.42},{"$f":"+IF($AM302<=0,0,IF(($AM302-SUM($AO302:AR302))<$AN302,$AM302-SUM($AO302:AR302),IF(SUM($AO302:AR302)<$AM302,$AN302,0)))","v":12848.42}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BLOQUE SANITARIO AEROPUERTO DEL CUZCO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-12-28","2004-12-28","2004-12-28",null,null,23691.72,null,null,null,null,16923.689999999999,161.22,null,0,0,0,6606.8100000000022,null,"EDIFICACIONES Y CONSTRUCCIONES",1,6606.8100000000022,161.22,null,{"$f":"+IF($AM303<=0,0,IF(($AM303-SUM($AO303:AO303))<$AN303,$AM303-SUM($AO303:AO303),IF(SUM($AO303:AO303)<$AM303,$AN303,0)))","v":161.22},{"$f":"+IF($AM303<=0,0,IF(($AM303-SUM($AO303:AP303))<$AN303,$AM303-SUM($AO303:AP303),IF(SUM($AO303:AP303)<$AM303,$AN303,0)))","v":161.22},{"$f":"+IF($AM303<=0,0,IF(($AM303-SUM($AO303:AQ303))<$AN303,$AM303-SUM($AO303:AQ303),IF(SUM($AO303:AQ303)<$AM303,$AN303,0)))","v":161.22},{"$f":"+IF($AM303<=0,0,IF(($AM303-SUM($AO303:AR303))<$AN303,$AM303-SUM($AO303:AR303),IF(SUM($AO303:AR303)<$AM303,$AN303,0)))","v":161.22}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","REHABILITACION Y CONSTRUCCION CERCO PERIMETRICO AERÓDROMO TOCACHE TINGO MARIA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-04-01","2005-04-01","2005-04-01",null,null,562886.14,null,null,null,null,267604.7,131918.88,null,0,0,0,163362.56,null,"EDIFICACIONES Y CONSTRUCCIONES",1,163362.56,131918.88,null,{"$f":"+IF($AM304<=0,0,IF(($AM304-SUM($AO304:AO304))<$AN304,$AM304-SUM($AO304:AO304),IF(SUM($AO304:AO304)<$AM304,$AN304,0)))","v":131918.88},{"$f":"+IF($AM304<=0,0,IF(($AM304-SUM($AO304:AP304))<$AN304,$AM304-SUM($AO304:AP304),IF(SUM($AO304:AP304)<$AM304,$AN304,0)))","v":31443.679999999993},{"$f":"+IF($AM304<=0,0,IF(($AM304-SUM($AO304:AQ304))<$AN304,$AM304-SUM($AO304:AQ304),IF(SUM($AO304:AQ304)<$AM304,$AN304,0)))","v":0},{"$f":"+IF($AM304<=0,0,IF(($AM304-SUM($AO304:AR304))<$AN304,$AM304-SUM($AO304:AR304),IF(SUM($AO304:AR304)<$AM304,$AN304,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION CASA FUERZA AERÓDROMO PUERTO ESPERANZA PUCALLPA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-05-28","2005-05-28","2005-05-28",null,null,55824.81,null,null,null,null,21162.83,817.61,null,0,0,0,33844.369999999995,null,"EDIFICACIONES Y CONSTRUCCIONES",1,33844.369999999995,817.61,null,{"$f":"+IF($AM305<=0,0,IF(($AM305-SUM($AO305:AO305))<$AN305,$AM305-SUM($AO305:AO305),IF(SUM($AO305:AO305)<$AM305,$AN305,0)))","v":817.61},{"$f":"+IF($AM305<=0,0,IF(($AM305-SUM($AO305:AP305))<$AN305,$AM305-SUM($AO305:AP305),IF(SUM($AO305:AP305)<$AM305,$AN305,0)))","v":817.61},{"$f":"+IF($AM305<=0,0,IF(($AM305-SUM($AO305:AQ305))<$AN305,$AM305-SUM($AO305:AQ305),IF(SUM($AO305:AQ305)<$AM305,$AN305,0)))","v":817.61},{"$f":"+IF($AM305<=0,0,IF(($AM305-SUM($AO305:AR305))<$AN305,$AM305-SUM($AO305:AR305),IF(SUM($AO305:AR305)<$AM305,$AN305,0)))","v":817.61}]
[null,332,3325113,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","OBRAS CIVILES PARA INSTALACION NDB AERODROMO NAZCA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-05-27","2002-05-27","2002-05-27",null,null,86989.13,null,null,null,null,72346.789999999994,1559.51,null,0,0,0,13082.830000000011,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13082.830000000011,1559.51,null,{"$f":"+IF($AM306<=0,0,IF(($AM306-SUM($AO306:AO306))<$AN306,$AM306-SUM($AO306:AO306),IF(SUM($AO306:AO306)<$AM306,$AN306,0)))","v":1559.51},{"$f":"+IF($AM306<=0,0,IF(($AM306-SUM($AO306:AP306))<$AN306,$AM306-SUM($AO306:AP306),IF(SUM($AO306:AP306)<$AM306,$AN306,0)))","v":1559.51},{"$f":"+IF($AM306<=0,0,IF(($AM306-SUM($AO306:AQ306))<$AN306,$AM306-SUM($AO306:AQ306),IF(SUM($AO306:AQ306)<$AM306,$AN306,0)))","v":1559.51},{"$f":"+IF($AM306<=0,0,IF(($AM306-SUM($AO306:AR306))<$AN306,$AM306-SUM($AO306:AR306),IF(SUM($AO306:AR306)<$AM306,$AN306,0)))","v":1559.51}]
[null,332,3324111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","ACONDICIONAMIENTO Y OBRAS COMPLEMENTARIAS TERMINAL PASAJEROS NAZCA","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-05-29","2005-05-29","2005-05-29",null,null,265395.51,null,null,null,null,139960.70000000001,10117.950000000001,null,0,0,0,115316.86,null,"EDIFICACIONES Y CONSTRUCCIONES",1,115316.86,10117.950000000001,null,{"$f":"+IF($AM307<=0,0,IF(($AM307-SUM($AO307:AO307))<$AN307,$AM307-SUM($AO307:AO307),IF(SUM($AO307:AO307)<$AM307,$AN307,0)))","v":10117.950000000001},{"$f":"+IF($AM307<=0,0,IF(($AM307-SUM($AO307:AP307))<$AN307,$AM307-SUM($AO307:AP307),IF(SUM($AO307:AP307)<$AM307,$AN307,0)))","v":10117.950000000001},{"$f":"+IF($AM307<=0,0,IF(($AM307-SUM($AO307:AQ307))<$AN307,$AM307-SUM($AO307:AQ307),IF(SUM($AO307:AQ307)<$AM307,$AN307,0)))","v":10117.950000000001},{"$f":"+IF($AM307<=0,0,IF(($AM307-SUM($AO307:AR307))<$AN307,$AM307-SUM($AO307:AR307),IF(SUM($AO307:AR307)<$AM307,$AN307,0)))","v":10117.950000000001}]
[null,332,3321111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","LOCAL AREA DE CONTENEDORES DEL ARPTO. DE NASCA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2002-12-13","2002-12-13","2002-12-13",null,null,84221.95,null,null,null,null,68370.179999999993,396.92,null,0,0,0,15454.850000000004,null,"EDIFICACIONES Y CONSTRUCCIONES",1,15454.850000000004,396.92,null,{"$f":"+IF($AM308<=0,0,IF(($AM308-SUM($AO308:AO308))<$AN308,$AM308-SUM($AO308:AO308),IF(SUM($AO308:AO308)<$AM308,$AN308,0)))","v":396.92},{"$f":"+IF($AM308<=0,0,IF(($AM308-SUM($AO308:AP308))<$AN308,$AM308-SUM($AO308:AP308),IF(SUM($AO308:AP308)<$AM308,$AN308,0)))","v":396.92},{"$f":"+IF($AM308<=0,0,IF(($AM308-SUM($AO308:AQ308))<$AN308,$AM308-SUM($AO308:AQ308),IF(SUM($AO308:AQ308)<$AM308,$AN308,0)))","v":396.92},{"$f":"+IF($AM308<=0,0,IF(($AM308-SUM($AO308:AR308))<$AN308,$AM308-SUM($AO308:AR308),IF(SUM($AO308:AR308)<$AM308,$AN308,0)))","v":396.92}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PARCHADO ASFALTICO AREA MVTO. AERONAVE ARPTO.RIOJA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-01-20","2005-01-20","2005-01-20",null,null,496735.94,null,null,null,null,476038.60000000003,1718.5,null,0,0,0,18978.839999999967,null,"EDIFICACIONES Y CONSTRUCCIONES",1,18978.839999999967,1718.5,null,{"$f":"+IF($AM309<=0,0,IF(($AM309-SUM($AO309:AO309))<$AN309,$AM309-SUM($AO309:AO309),IF(SUM($AO309:AO309)<$AM309,$AN309,0)))","v":1718.5},{"$f":"+IF($AM309<=0,0,IF(($AM309-SUM($AO309:AP309))<$AN309,$AM309-SUM($AO309:AP309),IF(SUM($AO309:AP309)<$AM309,$AN309,0)))","v":1718.5},{"$f":"+IF($AM309<=0,0,IF(($AM309-SUM($AO309:AQ309))<$AN309,$AM309-SUM($AO309:AQ309),IF(SUM($AO309:AQ309)<$AM309,$AN309,0)))","v":1718.5},{"$f":"+IF($AM309<=0,0,IF(($AM309-SUM($AO309:AR309))<$AN309,$AM309-SUM($AO309:AR309),IF(SUM($AO309:AR309)<$AM309,$AN309,0)))","v":1718.5}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCC. DE SERVICIOS HIGENICOS AEPTO. MAZAMARI","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-01-01","2005-01-01","2005-01-01",null,null,46752.62,null,null,null,null,27115.21,467.65,null,0,0,0,19169.760000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,19169.760000000002,467.65,null,{"$f":"+IF($AM310<=0,0,IF(($AM310-SUM($AO310:AO310))<$AN310,$AM310-SUM($AO310:AO310),IF(SUM($AO310:AO310)<$AM310,$AN310,0)))","v":467.65},{"$f":"+IF($AM310<=0,0,IF(($AM310-SUM($AO310:AP310))<$AN310,$AM310-SUM($AO310:AP310),IF(SUM($AO310:AP310)<$AM310,$AN310,0)))","v":467.65},{"$f":"+IF($AM310<=0,0,IF(($AM310-SUM($AO310:AQ310))<$AN310,$AM310-SUM($AO310:AQ310),IF(SUM($AO310:AQ310)<$AM310,$AN310,0)))","v":467.65},{"$f":"+IF($AM310<=0,0,IF(($AM310-SUM($AO310:AR310))<$AN310,$AM310-SUM($AO310:AR310),IF(SUM($AO310:AR310)<$AM310,$AN310,0)))","v":467.65}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSTRUCCION CASA FUERZA AERÓDROMO PTO.ESPERANZA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-05-28","2005-05-28","2005-05-28",null,null,13.83,null,null,null,null,4.87,0.21,null,0,0,0,8.75,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8.75,0.21,null,{"$f":"+IF($AM311<=0,0,IF(($AM311-SUM($AO311:AO311))<$AN311,$AM311-SUM($AO311:AO311),IF(SUM($AO311:AO311)<$AM311,$AN311,0)))","v":0.21},{"$f":"+IF($AM311<=0,0,IF(($AM311-SUM($AO311:AP311))<$AN311,$AM311-SUM($AO311:AP311),IF(SUM($AO311:AP311)<$AM311,$AN311,0)))","v":0.21},{"$f":"+IF($AM311<=0,0,IF(($AM311-SUM($AO311:AQ311))<$AN311,$AM311-SUM($AO311:AQ311),IF(SUM($AO311:AQ311)<$AM311,$AN311,0)))","v":0.21},{"$f":"+IF($AM311<=0,0,IF(($AM311-SUM($AO311:AR311))<$AN311,$AM311-SUM($AO311:AR311),IF(SUM($AO311:AR311)<$AM311,$AN311,0)))","v":0.21}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO PLATAFORMA AVIONES AERPTO. YURIMAGUAS","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-02-24","2005-02-24","2005-02-24",null,null,40482.019999999997,null,null,null,null,24039.949999999997,7684.19,null,0,0,0,8757.880000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8757.880000000001,7684.19,null,{"$f":"+IF($AM312<=0,0,IF(($AM312-SUM($AO312:AO312))<$AN312,$AM312-SUM($AO312:AO312),IF(SUM($AO312:AO312)<$AM312,$AN312,0)))","v":7684.19},{"$f":"+IF($AM312<=0,0,IF(($AM312-SUM($AO312:AP312))<$AN312,$AM312-SUM($AO312:AP312),IF(SUM($AO312:AP312)<$AM312,$AN312,0)))","v":1073.6900000000014},{"$f":"+IF($AM312<=0,0,IF(($AM312-SUM($AO312:AQ312))<$AN312,$AM312-SUM($AO312:AQ312),IF(SUM($AO312:AQ312)<$AM312,$AN312,0)))","v":0},{"$f":"+IF($AM312<=0,0,IF(($AM312-SUM($AO312:AR312))<$AN312,$AM312-SUM($AO312:AR312),IF(SUM($AO312:AR312)<$AM312,$AN312,0)))","v":0}]
[null,332,3325113,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES NUEVA ESTAC. VOR DE SIHUAS ARPTO. AREQUIPA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-02-04","2005-02-04","2005-02-04",null,null,34618.32,null,null,null,null,22334.38,12283.94,null,0,0,0,-1.8189894035458565E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,12283.94,null,{"$f":"+IF($AM313<=0,0,IF(($AM313-SUM($AO313:AO313))<$AN313,$AM313-SUM($AO313:AO313),IF(SUM($AO313:AO313)<$AM313,$AN313,0)))","v":0},{"$f":"+IF($AM313<=0,0,IF(($AM313-SUM($AO313:AP313))<$AN313,$AM313-SUM($AO313:AP313),IF(SUM($AO313:AP313)<$AM313,$AN313,0)))","v":0},{"$f":"+IF($AM313<=0,0,IF(($AM313-SUM($AO313:AQ313))<$AN313,$AM313-SUM($AO313:AQ313),IF(SUM($AO313:AQ313)<$AM313,$AN313,0)))","v":0},{"$f":"+IF($AM313<=0,0,IF(($AM313-SUM($AO313:AR313))<$AN313,$AM313-SUM($AO313:AR313),IF(SUM($AO313:AR313)<$AM313,$AN313,0)))","v":0}]
[null,332,3321111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","AMPLIACION DE CASA FUERZA ESTACION ATICO ARPTO. AREQUIPA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2004-10-11","2004-10-11","2004-10-11",null,null,7692.96,null,null,null,null,4963.2000000000007,2729.76,null,0,0,0,-9.0949470177292824E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2729.76,null,{"$f":"+IF($AM314<=0,0,IF(($AM314-SUM($AO314:AO314))<$AN314,$AM314-SUM($AO314:AO314),IF(SUM($AO314:AO314)<$AM314,$AN314,0)))","v":0},{"$f":"+IF($AM314<=0,0,IF(($AM314-SUM($AO314:AP314))<$AN314,$AM314-SUM($AO314:AP314),IF(SUM($AO314:AP314)<$AM314,$AN314,0)))","v":0},{"$f":"+IF($AM314<=0,0,IF(($AM314-SUM($AO314:AQ314))<$AN314,$AM314-SUM($AO314:AQ314),IF(SUM($AO314:AQ314)<$AM314,$AN314,0)))","v":0},{"$f":"+IF($AM314<=0,0,IF(($AM314-SUM($AO314:AR314))<$AN314,$AM314-SUM($AO314:AR314),IF(SUM($AO314:AR314)<$AM314,$AN314,0)))","v":0}]
[null,332,3325112,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION ACCESO PLATAFORMA AVIONES BLOQUE ZONA PER.","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-05-27","2005-05-27","2005-05-27",null,null,516360.18,null,null,null,null,267031.98,20120.45,null,0,0,0,229207.75,null,"EDIFICACIONES Y CONSTRUCCIONES",1,229207.75,20120.45,null,{"$f":"+IF($AM315<=0,0,IF(($AM315-SUM($AO315:AO315))<$AN315,$AM315-SUM($AO315:AO315),IF(SUM($AO315:AO315)<$AM315,$AN315,0)))","v":20120.45},{"$f":"+IF($AM315<=0,0,IF(($AM315-SUM($AO315:AP315))<$AN315,$AM315-SUM($AO315:AP315),IF(SUM($AO315:AP315)<$AM315,$AN315,0)))","v":20120.45},{"$f":"+IF($AM315<=0,0,IF(($AM315-SUM($AO315:AQ315))<$AN315,$AM315-SUM($AO315:AQ315),IF(SUM($AO315:AQ315)<$AM315,$AN315,0)))","v":20120.45},{"$f":"+IF($AM315<=0,0,IF(($AM315-SUM($AO315:AR315))<$AN315,$AM315-SUM($AO315:AR315),IF(SUM($AO315:AR315)<$AM315,$AN315,0)))","v":20120.45}]
[null,332,3325113,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","OBRAS CIVILES NUEVO SISTEMA VOR ESTACION URCOS CUSCO","OTRAS EDIFICACIONES (NUEVO)","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-02-12","2005-02-12","2005-02-12",null,null,37294.03,null,null,null,null,22356.47,1233.81,null,0,0,0,13703.749999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13703.749999999998,1233.81,null,{"$f":"+IF($AM316<=0,0,IF(($AM316-SUM($AO316:AO316))<$AN316,$AM316-SUM($AO316:AO316),IF(SUM($AO316:AO316)<$AM316,$AN316,0)))","v":1233.81},{"$f":"+IF($AM316<=0,0,IF(($AM316-SUM($AO316:AP316))<$AN316,$AM316-SUM($AO316:AP316),IF(SUM($AO316:AP316)<$AM316,$AN316,0)))","v":1233.81},{"$f":"+IF($AM316<=0,0,IF(($AM316-SUM($AO316:AQ316))<$AN316,$AM316-SUM($AO316:AQ316),IF(SUM($AO316:AQ316)<$AM316,$AN316,0)))","v":1233.81},{"$f":"+IF($AM316<=0,0,IF(($AM316-SUM($AO316:AR316))<$AN316,$AM316-SUM($AO316:AR316),IF(SUM($AO316:AR316)<$AM316,$AN316,0)))","v":1233.81}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","BAÑOS PARA DISCAPACITADOS AEROPUERTO DE TINGO MARIA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-04-01","2005-04-01","2005-04-01",null,null,327.13,null,null,null,null,155.52000000000001,4.0599999999999996,null,0,0,0,167.54999999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,167.54999999999998,4.0599999999999996,null,{"$f":"+IF($AM317<=0,0,IF(($AM317-SUM($AO317:AO317))<$AN317,$AM317-SUM($AO317:AO317),IF(SUM($AO317:AO317)<$AM317,$AN317,0)))","v":4.0599999999999996},{"$f":"+IF($AM317<=0,0,IF(($AM317-SUM($AO317:AP317))<$AN317,$AM317-SUM($AO317:AP317),IF(SUM($AO317:AP317)<$AM317,$AN317,0)))","v":4.0599999999999996},{"$f":"+IF($AM317<=0,0,IF(($AM317-SUM($AO317:AQ317))<$AN317,$AM317-SUM($AO317:AQ317),IF(SUM($AO317:AQ317)<$AM317,$AN317,0)))","v":4.0599999999999996},{"$f":"+IF($AM317<=0,0,IF(($AM317-SUM($AO317:AR317))<$AN317,$AM317-SUM($AO317:AR317),IF(SUM($AO317:AR317)<$AM317,$AN317,0)))","v":4.0599999999999996}]
[null,333,3331112,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SISTEMA ILS 4000 (LOC/DME)","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2000-10-10","2000-10-10","2000-10-10",null,null,3376.99,null,null,null,null,3376.99,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM318<=0,0,IF(($AM318-SUM($AO318:AO318))<$AN318,$AM318-SUM($AO318:AO318),IF(SUM($AO318:AO318)<$AM318,$AN318,0)))","v":0},{"$f":"+IF($AM318<=0,0,IF(($AM318-SUM($AO318:AP318))<$AN318,$AM318-SUM($AO318:AP318),IF(SUM($AO318:AP318)<$AM318,$AN318,0)))","v":0},{"$f":"+IF($AM318<=0,0,IF(($AM318-SUM($AO318:AQ318))<$AN318,$AM318-SUM($AO318:AQ318),IF(SUM($AO318:AQ318)<$AM318,$AN318,0)))","v":0},{"$f":"+IF($AM318<=0,0,IF(($AM318-SUM($AO318:AR318))<$AN318,$AM318-SUM($AO318:AR318),IF(SUM($AO318:AR318)<$AM318,$AN318,0)))","v":0}]
[null,333,3331112,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","EQUIPO LOCALIZADOR","EQUIPOS I.L.S.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,2998693.12,null,null,null,null,2948714.91,49978.21,null,0,0,0,-3.637978807091713E-11,null,"MAQUINARIAS Y EQUIPOS",1,0,49978.21,null,{"$f":"+IF($AM319<=0,0,IF(($AM319-SUM($AO319:AO319))<$AN319,$AM319-SUM($AO319:AO319),IF(SUM($AO319:AO319)<$AM319,$AN319,0)))","v":0},{"$f":"+IF($AM319<=0,0,IF(($AM319-SUM($AO319:AP319))<$AN319,$AM319-SUM($AO319:AP319),IF(SUM($AO319:AP319)<$AM319,$AN319,0)))","v":0},{"$f":"+IF($AM319<=0,0,IF(($AM319-SUM($AO319:AQ319))<$AN319,$AM319-SUM($AO319:AQ319),IF(SUM($AO319:AQ319)<$AM319,$AN319,0)))","v":0},{"$f":"+IF($AM319<=0,0,IF(($AM319-SUM($AO319:AR319))<$AN319,$AM319-SUM($AO319:AR319),IF(SUM($AO319:AR319)<$AM319,$AN319,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION DE COBERTURA DEL TERMINAL DE PASAJEROS DE ILO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-08-03","2005-08-03","2005-08-03",null,null,175091.69,null,null,null,null,72409.919999999998,2411.61,null,0,0,0,100270.16,null,"EDIFICACIONES Y CONSTRUCCIONES",1,100270.16,2411.61,null,{"$f":"+IF($AM320<=0,0,IF(($AM320-SUM($AO320:AO320))<$AN320,$AM320-SUM($AO320:AO320),IF(SUM($AO320:AO320)<$AM320,$AN320,0)))","v":2411.61},{"$f":"+IF($AM320<=0,0,IF(($AM320-SUM($AO320:AP320))<$AN320,$AM320-SUM($AO320:AP320),IF(SUM($AO320:AP320)<$AM320,$AN320,0)))","v":2411.61},{"$f":"+IF($AM320<=0,0,IF(($AM320-SUM($AO320:AQ320))<$AN320,$AM320-SUM($AO320:AQ320),IF(SUM($AO320:AQ320)<$AM320,$AN320,0)))","v":2411.61},{"$f":"+IF($AM320<=0,0,IF(($AM320-SUM($AO320:AR320))<$AN320,$AM320-SUM($AO320:AR320),IF(SUM($AO320:AR320)<$AM320,$AN320,0)))","v":2411.61}]
[null,332,3325113,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","REMODELACION CASA FUERZA ESTACION VOR SIHUAS AREQUIPA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-09-30","2005-09-30","2005-09-30",null,null,11539.44,null,null,null,null,7444.8,4094.64,null,0,0,0,4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,4094.64,null,{"$f":"+IF($AM321<=0,0,IF(($AM321-SUM($AO321:AO321))<$AN321,$AM321-SUM($AO321:AO321),IF(SUM($AO321:AO321)<$AM321,$AN321,0)))","v":0},{"$f":"+IF($AM321<=0,0,IF(($AM321-SUM($AO321:AP321))<$AN321,$AM321-SUM($AO321:AP321),IF(SUM($AO321:AP321)<$AM321,$AN321,0)))","v":0},{"$f":"+IF($AM321<=0,0,IF(($AM321-SUM($AO321:AQ321))<$AN321,$AM321-SUM($AO321:AQ321),IF(SUM($AO321:AQ321)<$AM321,$AN321,0)))","v":0},{"$f":"+IF($AM321<=0,0,IF(($AM321-SUM($AO321:AR321))<$AN321,$AM321-SUM($AO321:AR321),IF(SUM($AO321:AR321)<$AM321,$AN321,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION CASA DE FUERZA ESTACION NDB ARPTO. JUANJUI","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-11-18","2005-11-18","2005-11-18",null,null,75801.42,null,null,null,null,42599.56,2579.54,null,0,0,0,30622.32,null,"EDIFICACIONES Y CONSTRUCCIONES",1,30622.32,2579.54,null,{"$f":"+IF($AM322<=0,0,IF(($AM322-SUM($AO322:AO322))<$AN322,$AM322-SUM($AO322:AO322),IF(SUM($AO322:AO322)<$AM322,$AN322,0)))","v":2579.54},{"$f":"+IF($AM322<=0,0,IF(($AM322-SUM($AO322:AP322))<$AN322,$AM322-SUM($AO322:AP322),IF(SUM($AO322:AP322)<$AM322,$AN322,0)))","v":2579.54},{"$f":"+IF($AM322<=0,0,IF(($AM322-SUM($AO322:AQ322))<$AN322,$AM322-SUM($AO322:AQ322),IF(SUM($AO322:AQ322)<$AM322,$AN322,0)))","v":2579.54},{"$f":"+IF($AM322<=0,0,IF(($AM322-SUM($AO322:AR322))<$AN322,$AM322-SUM($AO322:AR322),IF(SUM($AO322:AR322)<$AM322,$AN322,0)))","v":2579.54}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION CASA FUERZA ESTACION VOR ARPTO. YURIMAGUAS","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-11-17","2005-11-17","2005-11-17",null,null,10780.1,null,null,null,null,6401.6900000000005,340.24,null,0,0,0,4038.17,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4038.17,340.24,null,{"$f":"+IF($AM323<=0,0,IF(($AM323-SUM($AO323:AO323))<$AN323,$AM323-SUM($AO323:AO323),IF(SUM($AO323:AO323)<$AM323,$AN323,0)))","v":340.24},{"$f":"+IF($AM323<=0,0,IF(($AM323-SUM($AO323:AP323))<$AN323,$AM323-SUM($AO323:AP323),IF(SUM($AO323:AP323)<$AM323,$AN323,0)))","v":340.24},{"$f":"+IF($AM323<=0,0,IF(($AM323-SUM($AO323:AQ323))<$AN323,$AM323-SUM($AO323:AQ323),IF(SUM($AO323:AQ323)<$AM323,$AN323,0)))","v":340.24},{"$f":"+IF($AM323<=0,0,IF(($AM323-SUM($AO323:AR323))<$AN323,$AM323-SUM($AO323:AR323),IF(SUM($AO323:AR323)<$AM323,$AN323,0)))","v":340.24}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION CASA FUERZA ESTACION NDB ARPTO. YURIMAGUAS","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-11-17","2005-11-17","2005-11-17",null,null,12932.25,null,null,null,null,7679.72,408.17,null,0,0,0,4844.3599999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4844.3599999999997,408.17,null,{"$f":"+IF($AM324<=0,0,IF(($AM324-SUM($AO324:AO324))<$AN324,$AM324-SUM($AO324:AO324),IF(SUM($AO324:AO324)<$AM324,$AN324,0)))","v":408.17},{"$f":"+IF($AM324<=0,0,IF(($AM324-SUM($AO324:AP324))<$AN324,$AM324-SUM($AO324:AP324),IF(SUM($AO324:AP324)<$AM324,$AN324,0)))","v":408.17},{"$f":"+IF($AM324<=0,0,IF(($AM324-SUM($AO324:AQ324))<$AN324,$AM324-SUM($AO324:AQ324),IF(SUM($AO324:AQ324)<$AM324,$AN324,0)))","v":408.17},{"$f":"+IF($AM324<=0,0,IF(($AM324-SUM($AO324:AR324))<$AN324,$AM324-SUM($AO324:AR324),IF(SUM($AO324:AR324)<$AM324,$AN324,0)))","v":408.17}]
[null,332,3325113,"21.OTROS","Otros","SI","AEROPORTUARIO","OBRAS CIVILES ADEC.AMBIENTE INSTALACION VHF-AA ARPTO. YURIM.","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-10-06","2005-10-06","2005-10-06",null,null,50353.57,null,null,null,null,27405.690000000002,1799.35,null,0,0,0,21148.53,null,"EDIFICACIONES Y CONSTRUCCIONES",1,21148.53,1799.35,null,{"$f":"+IF($AM325<=0,0,IF(($AM325-SUM($AO325:AO325))<$AN325,$AM325-SUM($AO325:AO325),IF(SUM($AO325:AO325)<$AM325,$AN325,0)))","v":1799.35},{"$f":"+IF($AM325<=0,0,IF(($AM325-SUM($AO325:AP325))<$AN325,$AM325-SUM($AO325:AP325),IF(SUM($AO325:AP325)<$AM325,$AN325,0)))","v":1799.35},{"$f":"+IF($AM325<=0,0,IF(($AM325-SUM($AO325:AQ325))<$AN325,$AM325-SUM($AO325:AQ325),IF(SUM($AO325:AQ325)<$AM325,$AN325,0)))","v":1799.35},{"$f":"+IF($AM325<=0,0,IF(($AM325-SUM($AO325:AR325))<$AN325,$AM325-SUM($AO325:AR325),IF(SUM($AO325:AR325)<$AM325,$AN325,0)))","v":1799.35}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","HABILITACION CASETA GUARDIANIA AERPTO TINGO MARIA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-04-05","2006-04-05","2006-04-05",null,null,185017.11,null,null,null,null,87959.97,2244.13,null,0,0,0,94813.00999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,94813.00999999998,2244.13,null,{"$f":"+IF($AM326<=0,0,IF(($AM326-SUM($AO326:AO326))<$AN326,$AM326-SUM($AO326:AO326),IF(SUM($AO326:AO326)<$AM326,$AN326,0)))","v":2244.13},{"$f":"+IF($AM326<=0,0,IF(($AM326-SUM($AO326:AP326))<$AN326,$AM326-SUM($AO326:AP326),IF(SUM($AO326:AP326)<$AM326,$AN326,0)))","v":2244.13},{"$f":"+IF($AM326<=0,0,IF(($AM326-SUM($AO326:AQ326))<$AN326,$AM326-SUM($AO326:AQ326),IF(SUM($AO326:AQ326)<$AM326,$AN326,0)))","v":2244.13},{"$f":"+IF($AM326<=0,0,IF(($AM326-SUM($AO326:AR326))<$AN326,$AM326-SUM($AO326:AR326),IF(SUM($AO326:AR326)<$AM326,$AN326,0)))","v":2244.13}]
[null,332,3326111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CERCO PERIMETRICO ESTACION NDB SHAPAJILLA TINGO MARIA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-03-02","2006-03-02","2006-03-02",null,null,47921.29,null,null,null,null,24585.23,7393.8,null,0,0,0,15942.260000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,15942.260000000002,7393.8,null,{"$f":"+IF($AM327<=0,0,IF(($AM327-SUM($AO327:AO327))<$AN327,$AM327-SUM($AO327:AO327),IF(SUM($AO327:AO327)<$AM327,$AN327,0)))","v":7393.8},{"$f":"+IF($AM327<=0,0,IF(($AM327-SUM($AO327:AP327))<$AN327,$AM327-SUM($AO327:AP327),IF(SUM($AO327:AP327)<$AM327,$AN327,0)))","v":7393.8},{"$f":"+IF($AM327<=0,0,IF(($AM327-SUM($AO327:AQ327))<$AN327,$AM327-SUM($AO327:AQ327),IF(SUM($AO327:AQ327)<$AM327,$AN327,0)))","v":1154.6600000000017},{"$f":"+IF($AM327<=0,0,IF(($AM327-SUM($AO327:AR327))<$AN327,$AM327-SUM($AO327:AR327),IF(SUM($AO327:AR327)<$AM327,$AN327,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO CUARTEL SEI AERPTO MOISES BENZAQUEN RENGIFO YURIMAGUAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-03-28","2006-03-28","2006-03-28",null,null,312911.69,null,null,null,null,185820.37000000002,2940.06,null,0,0,0,124151.25999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,124151.25999999998,2940.06,null,{"$f":"+IF($AM328<=0,0,IF(($AM328-SUM($AO328:AO328))<$AN328,$AM328-SUM($AO328:AO328),IF(SUM($AO328:AO328)<$AM328,$AN328,0)))","v":2940.06},{"$f":"+IF($AM328<=0,0,IF(($AM328-SUM($AO328:AP328))<$AN328,$AM328-SUM($AO328:AP328),IF(SUM($AO328:AP328)<$AM328,$AN328,0)))","v":2940.06},{"$f":"+IF($AM328<=0,0,IF(($AM328-SUM($AO328:AQ328))<$AN328,$AM328-SUM($AO328:AQ328),IF(SUM($AO328:AQ328)<$AM328,$AN328,0)))","v":2940.06},{"$f":"+IF($AM328<=0,0,IF(($AM328-SUM($AO328:AR328))<$AN328,$AM328-SUM($AO328:AR328),IF(SUM($AO328:AR328)<$AM328,$AN328,0)))","v":2940.06}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION DE LA ESTACION SEI DEL AEROPUERTO DE ILO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-06-27","2006-06-27","2006-06-27",null,null,409306.27,null,null,null,null,292615.48,2683.98,null,0,0,0,114006.81000000004,null,"EDIFICACIONES Y CONSTRUCCIONES",1,114006.81000000004,2683.98,null,{"$f":"+IF($AM329<=0,0,IF(($AM329-SUM($AO329:AO329))<$AN329,$AM329-SUM($AO329:AO329),IF(SUM($AO329:AO329)<$AM329,$AN329,0)))","v":2683.98},{"$f":"+IF($AM329<=0,0,IF(($AM329-SUM($AO329:AP329))<$AN329,$AM329-SUM($AO329:AP329),IF(SUM($AO329:AP329)<$AM329,$AN329,0)))","v":2683.98},{"$f":"+IF($AM329<=0,0,IF(($AM329-SUM($AO329:AQ329))<$AN329,$AM329-SUM($AO329:AQ329),IF(SUM($AO329:AQ329)<$AM329,$AN329,0)))","v":2683.98},{"$f":"+IF($AM329<=0,0,IF(($AM329-SUM($AO329:AR329))<$AN329,$AM329-SUM($AO329:AR329),IF(SUM($AO329:AR329)<$AM329,$AN329,0)))","v":2683.98}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO AEROPUERTO ILO (PLAYA ESTACIONAMIENTO)","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-03-09","2006-03-09","2006-03-09",null,null,154872.64000000001,null,null,null,null,110719.37,13905.04,null,0,0,0,30248.230000000018,null,"EDIFICACIONES Y CONSTRUCCIONES",1,30248.230000000018,13905.04,null,{"$f":"+IF($AM330<=0,0,IF(($AM330-SUM($AO330:AO330))<$AN330,$AM330-SUM($AO330:AO330),IF(SUM($AO330:AO330)<$AM330,$AN330,0)))","v":13905.04},{"$f":"+IF($AM330<=0,0,IF(($AM330-SUM($AO330:AP330))<$AN330,$AM330-SUM($AO330:AP330),IF(SUM($AO330:AP330)<$AM330,$AN330,0)))","v":13905.04},{"$f":"+IF($AM330<=0,0,IF(($AM330-SUM($AO330:AQ330))<$AN330,$AM330-SUM($AO330:AQ330),IF(SUM($AO330:AQ330)<$AM330,$AN330,0)))","v":2438.150000000016},{"$f":"+IF($AM330<=0,0,IF(($AM330-SUM($AO330:AR330))<$AN330,$AM330-SUM($AO330:AR330),IF(SUM($AO330:AR330)<$AM330,$AN330,0)))","v":0}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","TRATAM JTAS FISURA GRIETA SEÑALIZ HORIZONT A.MVTO AERON ILO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-12-01","2005-12-01","2005-12-01",null,null,309745.28000000003,null,null,null,null,221438.75,6841.83,null,0,0,0,81464.700000000026,null,"EDIFICACIONES Y CONSTRUCCIONES",1,81464.700000000026,6841.83,null,{"$f":"+IF($AM331<=0,0,IF(($AM331-SUM($AO331:AO331))<$AN331,$AM331-SUM($AO331:AO331),IF(SUM($AO331:AO331)<$AM331,$AN331,0)))","v":6841.83},{"$f":"+IF($AM331<=0,0,IF(($AM331-SUM($AO331:AP331))<$AN331,$AM331-SUM($AO331:AP331),IF(SUM($AO331:AP331)<$AM331,$AN331,0)))","v":6841.83},{"$f":"+IF($AM331<=0,0,IF(($AM331-SUM($AO331:AQ331))<$AN331,$AM331-SUM($AO331:AQ331),IF(SUM($AO331:AQ331)<$AM331,$AN331,0)))","v":6841.83},{"$f":"+IF($AM331<=0,0,IF(($AM331-SUM($AO331:AR331))<$AN331,$AM331-SUM($AO331:AR331),IF(SUM($AO331:AR331)<$AM331,$AN331,0)))","v":6841.83}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO PERIMETRO I ETAPA AERPTO CHIMBOTE","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-08-10","2006-08-10","2006-08-10",null,null,281403.75,null,null,null,null,185062.65,26781.8,null,0,0,0,69559.3,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI332<0.1,0,AI332)*AL332","v":69559.3},{"$f":"+AD332*AL332","v":26781.8},null,{"$f":"+IF($AM332<=0,0,IF(($AM332-SUM($AO332:AO332))<$AN332,$AM332-SUM($AO332:AO332),IF(SUM($AO332:AO332)<$AM332,$AN332,0)))","v":26781.8},{"$f":"+IF($AM332<=0,0,IF(($AM332-SUM($AO332:AP332))<$AN332,$AM332-SUM($AO332:AP332),IF(SUM($AO332:AP332)<$AM332,$AN332,0)))","v":26781.8},{"$f":"+IF($AM332<=0,0,IF(($AM332-SUM($AO332:AQ332))<$AN332,$AM332-SUM($AO332:AQ332),IF(SUM($AO332:AQ332)<$AM332,$AN332,0)))","v":15995.700000000004},{"$f":"+IF($AM332<=0,0,IF(($AM332-SUM($AO332:AR332))<$AN332,$AM332-SUM($AO332:AR332),IF(SUM($AO332:AR332)<$AM332,$AN332,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PARCHADO SELLADO ASFALTICO Y SEÑALIZACION HORIZONTAL","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-06-09","2006-06-09","2006-06-09",null,null,1611305.65,null,null,null,null,1490457.71,120847.94,null,0,0,0,-5.8207660913467407E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,120847.94,null,{"$f":"+IF($AM333<=0,0,IF(($AM333-SUM($AO333:AO333))<$AN333,$AM333-SUM($AO333:AO333),IF(SUM($AO333:AO333)<$AM333,$AN333,0)))","v":0},{"$f":"+IF($AM333<=0,0,IF(($AM333-SUM($AO333:AP333))<$AN333,$AM333-SUM($AO333:AP333),IF(SUM($AO333:AP333)<$AM333,$AN333,0)))","v":0},{"$f":"+IF($AM333<=0,0,IF(($AM333-SUM($AO333:AQ333))<$AN333,$AM333-SUM($AO333:AQ333),IF(SUM($AO333:AQ333)<$AM333,$AN333,0)))","v":0},{"$f":"+IF($AM333<=0,0,IF(($AM333-SUM($AO333:AR333))<$AN333,$AM333-SUM($AO333:AR333),IF(SUM($AO333:AR333)<$AM333,$AN333,0)))","v":0}]
[null,336,3369111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GUILLOTINA 78CM. PARA IMPRENTA SEGÚN ESPECIFICACIONES TECNICAS","EQUIPO DE MANTENIMIENTO Y ORNATO (336150)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-05-01","2011-05-01","2011-05-01",null,null,153000,null,null,null,null,153000,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM334<=0,0,IF(($AM334-SUM($AO334:AO334))<$AN334,$AM334-SUM($AO334:AO334),IF(SUM($AO334:AO334)<$AM334,$AN334,0)))","v":0},{"$f":"+IF($AM334<=0,0,IF(($AM334-SUM($AO334:AP334))<$AN334,$AM334-SUM($AO334:AP334),IF(SUM($AO334:AP334)<$AM334,$AN334,0)))","v":0},{"$f":"+IF($AM334<=0,0,IF(($AM334-SUM($AO334:AQ334))<$AN334,$AM334-SUM($AO334:AQ334),IF(SUM($AO334:AQ334)<$AM334,$AN334,0)))","v":0},{"$f":"+IF($AM334<=0,0,IF(($AM334-SUM($AO334:AR334))<$AN334,$AM334-SUM($AO334:AR334),IF(SUM($AO334:AR334)<$AM334,$AN334,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","MURO Y TECHADO DMA","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-04-20","2006-04-20","2006-04-20",null,null,84383.56,null,null,null,null,51251.88,765.34,null,0,0,0,32366.34,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,16183.17,382.67,null,{"$f":"+IF($AM335<=0,0,IF(($AM335-SUM($AO335:AO335))<$AN335,$AM335-SUM($AO335:AO335),IF(SUM($AO335:AO335)<$AM335,$AN335,0)))","v":382.67},{"$f":"+IF($AM335<=0,0,IF(($AM335-SUM($AO335:AP335))<$AN335,$AM335-SUM($AO335:AP335),IF(SUM($AO335:AP335)<$AM335,$AN335,0)))","v":382.67},{"$f":"+IF($AM335<=0,0,IF(($AM335-SUM($AO335:AQ335))<$AN335,$AM335-SUM($AO335:AQ335),IF(SUM($AO335:AQ335)<$AM335,$AN335,0)))","v":382.67},{"$f":"+IF($AM335<=0,0,IF(($AM335-SUM($AO335:AR335))<$AN335,$AM335-SUM($AO335:AR335),IF(SUM($AO335:AR335)<$AM335,$AN335,0)))","v":382.67}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","REPOSICIÒN DE CERCO PERIMÈTRICO - LINDERO MN-II ETAPA  - CUZCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-05-03","2006-05-03","2006-05-03",null,null,739026.38,null,null,null,null,382182.23000000004,107288.4,null,0,0,0,249555.74999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,249555.74999999997,107288.4,null,{"$f":"+IF($AM336<=0,0,IF(($AM336-SUM($AO336:AO336))<$AN336,$AM336-SUM($AO336:AO336),IF(SUM($AO336:AO336)<$AM336,$AN336,0)))","v":107288.4},{"$f":"+IF($AM336<=0,0,IF(($AM336-SUM($AO336:AP336))<$AN336,$AM336-SUM($AO336:AP336),IF(SUM($AO336:AP336)<$AM336,$AN336,0)))","v":107288.4},{"$f":"+IF($AM336<=0,0,IF(($AM336-SUM($AO336:AQ336))<$AN336,$AM336-SUM($AO336:AQ336),IF(SUM($AO336:AQ336)<$AM336,$AN336,0)))","v":34978.949999999983},{"$f":"+IF($AM336<=0,0,IF(($AM336-SUM($AO336:AR336))<$AN336,$AM336-SUM($AO336:AR336),IF(SUM($AO336:AR336)<$AM336,$AN336,0)))","v":0}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO SISTEMA PUESTA A TIERRA AEROPTO YURIMAGUAS 070","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-03-08","2006-03-08","2006-03-08",null,null,28187.45,null,null,null,null,16738.91,3608.56,null,0,0,0,7839.9800000000014,null,"EDIFICACIONES Y CONSTRUCCIONES",1,7839.9800000000014,3608.56,null,{"$f":"+IF($AM337<=0,0,IF(($AM337-SUM($AO337:AO337))<$AN337,$AM337-SUM($AO337:AO337),IF(SUM($AO337:AO337)<$AM337,$AN337,0)))","v":3608.56},{"$f":"+IF($AM337<=0,0,IF(($AM337-SUM($AO337:AP337))<$AN337,$AM337-SUM($AO337:AP337),IF(SUM($AO337:AP337)<$AM337,$AN337,0)))","v":3608.56},{"$f":"+IF($AM337<=0,0,IF(($AM337-SUM($AO337:AQ337))<$AN337,$AM337-SUM($AO337:AQ337),IF(SUM($AO337:AQ337)<$AM337,$AN337,0)))","v":622.86000000000149},{"$f":"+IF($AM337<=0,0,IF(($AM337-SUM($AO337:AR337))<$AN337,$AM337-SUM($AO337:AR337),IF(SUM($AO337:AR337)<$AM337,$AN337,0)))","v":0}]
[null,332,3321111,"13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","REMODELACION CASA DE FUERZA DE IBERIA PTO MALDONADO","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-09-23","2005-09-23","2005-09-23",null,null,21027.08,null,null,null,null,13528.740000000002,7498.34,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,7498.34,null,{"$f":"+IF($AM338<=0,0,IF(($AM338-SUM($AO338:AO338))<$AN338,$AM338-SUM($AO338:AO338),IF(SUM($AO338:AO338)<$AM338,$AN338,0)))","v":0},{"$f":"+IF($AM338<=0,0,IF(($AM338-SUM($AO338:AP338))<$AN338,$AM338-SUM($AO338:AP338),IF(SUM($AO338:AP338)<$AM338,$AN338,0)))","v":0},{"$f":"+IF($AM338<=0,0,IF(($AM338-SUM($AO338:AQ338))<$AN338,$AM338-SUM($AO338:AQ338),IF(SUM($AO338:AQ338)<$AM338,$AN338,0)))","v":0},{"$f":"+IF($AM338<=0,0,IF(($AM338-SUM($AO338:AR338))<$AN338,$AM338-SUM($AO338:AR338),IF(SUM($AO338:AR338)<$AM338,$AN338,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO PERIMETRO I ETAPA AERPTO CHIMBOTE","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-08-10","2006-08-10","2006-08-10",null,null,446935.38,null,null,null,null,293923.03999999998,42535.8,null,0,0,0,110476.54000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,110476.54000000002,42535.8,null,{"$f":"+IF($AM339<=0,0,IF(($AM339-SUM($AO339:AO339))<$AN339,$AM339-SUM($AO339:AO339),IF(SUM($AO339:AO339)<$AM339,$AN339,0)))","v":42535.8},{"$f":"+IF($AM339<=0,0,IF(($AM339-SUM($AO339:AP339))<$AN339,$AM339-SUM($AO339:AP339),IF(SUM($AO339:AP339)<$AM339,$AN339,0)))","v":42535.8},{"$f":"+IF($AM339<=0,0,IF(($AM339-SUM($AO339:AQ339))<$AN339,$AM339-SUM($AO339:AQ339),IF(SUM($AO339:AQ339)<$AM339,$AN339,0)))","v":25404.940000000017},{"$f":"+IF($AM339<=0,0,IF(($AM339-SUM($AO339:AR339))<$AN339,$AM339-SUM($AO339:AR339),IF(SUM($AO339:AR339)<$AM339,$AN339,0)))","v":0}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO SISTEMAS DE PUESTA A TIERRA ARPTO. DE HUANUCO","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-07-20","2006-07-20","2006-07-20",null,null,10058.370000000001,null,null,null,null,6536.7699999999995,994.88,null,0,0,0,2526.7200000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,2526.7200000000012,994.88,null,{"$f":"+IF($AM340<=0,0,IF(($AM340-SUM($AO340:AO340))<$AN340,$AM340-SUM($AO340:AO340),IF(SUM($AO340:AO340)<$AM340,$AN340,0)))","v":994.88},{"$f":"+IF($AM340<=0,0,IF(($AM340-SUM($AO340:AP340))<$AN340,$AM340-SUM($AO340:AP340),IF(SUM($AO340:AP340)<$AM340,$AN340,0)))","v":994.88},{"$f":"+IF($AM340<=0,0,IF(($AM340-SUM($AO340:AQ340))<$AN340,$AM340-SUM($AO340:AQ340),IF(SUM($AO340:AQ340)<$AM340,$AN340,0)))","v":536.96000000000117},{"$f":"+IF($AM340<=0,0,IF(($AM340-SUM($AO340:AR340))<$AN340,$AM340-SUM($AO340:AR340),IF(SUM($AO340:AR340)<$AM340,$AN340,0)))","v":0}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJORAMIENTO SISTEMAS DE PUESTA A TIERRA ARPTO. DE TINGO MARIA","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-04-21","2006-04-21","2006-04-21",null,null,25829.49,null,null,null,null,13251.39,3819.47,null,0,0,0,8758.6300000000028,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8758.6300000000028,3819.47,null,{"$f":"+IF($AM341<=0,0,IF(($AM341-SUM($AO341:AO341))<$AN341,$AM341-SUM($AO341:AO341),IF(SUM($AO341:AO341)<$AM341,$AN341,0)))","v":3819.47},{"$f":"+IF($AM341<=0,0,IF(($AM341-SUM($AO341:AP341))<$AN341,$AM341-SUM($AO341:AP341),IF(SUM($AO341:AP341)<$AM341,$AN341,0)))","v":3819.47},{"$f":"+IF($AM341<=0,0,IF(($AM341-SUM($AO341:AQ341))<$AN341,$AM341-SUM($AO341:AQ341),IF(SUM($AO341:AQ341)<$AM341,$AN341,0)))","v":1119.6900000000032},{"$f":"+IF($AM341<=0,0,IF(($AM341-SUM($AO341:AR341))<$AN341,$AM341-SUM($AO341:AR341),IF(SUM($AO341:AR341)<$AM341,$AN341,0)))","v":0}]
[null,333,3331112,"14.TACNA","NO","NO","AERONAVEGACIÓN","EQUIPO LOCALIZADOR","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,4550107.8600000003,null,null,null,null,4550111.87,0,null,0,0,0,-4.0099999997764826,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM342<=0,0,IF(($AM342-SUM($AO342:AO342))<$AN342,$AM342-SUM($AO342:AO342),IF(SUM($AO342:AO342)<$AM342,$AN342,0)))","v":0},{"$f":"+IF($AM342<=0,0,IF(($AM342-SUM($AO342:AP342))<$AN342,$AM342-SUM($AO342:AP342),IF(SUM($AO342:AP342)<$AM342,$AN342,0)))","v":0},{"$f":"+IF($AM342<=0,0,IF(($AM342-SUM($AO342:AQ342))<$AN342,$AM342-SUM($AO342:AQ342),IF(SUM($AO342:AQ342)<$AM342,$AN342,0)))","v":0},{"$f":"+IF($AM342<=0,0,IF(($AM342-SUM($AO342:AR342))<$AN342,$AM342-SUM($AO342:AR342),IF(SUM($AO342:AR342)<$AM342,$AN342,0)))","v":0}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MEJORAMIENTO SUMINISTRO ELECTRICO JUANJUI","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-05-17","2006-05-17","2006-05-17",null,null,90865.65,null,null,null,null,55188.88,10604.25,null,0,0,0,25072.519999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,25072.519999999997,10604.25,null,{"$f":"+IF($AM343<=0,0,IF(($AM343-SUM($AO343:AO343))<$AN343,$AM343-SUM($AO343:AO343),IF(SUM($AO343:AO343)<$AM343,$AN343,0)))","v":10604.25},{"$f":"+IF($AM343<=0,0,IF(($AM343-SUM($AO343:AP343))<$AN343,$AM343-SUM($AO343:AP343),IF(SUM($AO343:AP343)<$AM343,$AN343,0)))","v":10604.25},{"$f":"+IF($AM343<=0,0,IF(($AM343-SUM($AO343:AQ343))<$AN343,$AM343-SUM($AO343:AQ343),IF(SUM($AO343:AQ343)<$AM343,$AN343,0)))","v":3864.0199999999968},{"$f":"+IF($AM343<=0,0,IF(($AM343-SUM($AO343:AR343))<$AN343,$AM343-SUM($AO343:AR343),IF(SUM($AO343:AR343)<$AM343,$AN343,0)))","v":0}]
[null,332,3321111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","OBRAS CIVUL CONSTRUC LOSA PARA SHELTER EN CIGUAS AREQUIPA 21","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-12-04","2006-12-04","2006-12-04",null,null,11539.44,null,null,null,null,7444.8,4094.64,null,0,0,0,4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,4094.64,null,{"$f":"+IF($AM344<=0,0,IF(($AM344-SUM($AO344:AO344))<$AN344,$AM344-SUM($AO344:AO344),IF(SUM($AO344:AO344)<$AM344,$AN344,0)))","v":0},{"$f":"+IF($AM344<=0,0,IF(($AM344-SUM($AO344:AP344))<$AN344,$AM344-SUM($AO344:AP344),IF(SUM($AO344:AP344)<$AM344,$AN344,0)))","v":0},{"$f":"+IF($AM344<=0,0,IF(($AM344-SUM($AO344:AQ344))<$AN344,$AM344-SUM($AO344:AQ344),IF(SUM($AO344:AQ344)<$AM344,$AN344,0)))","v":0},{"$f":"+IF($AM344<=0,0,IF(($AM344-SUM($AO344:AR344))<$AN344,$AM344-SUM($AO344:AR344),IF(SUM($AO344:AR344)<$AM344,$AN344,0)))","v":0}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION CIRCUITOS ELECTRICOS ARPTO HUANUCO 056","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2005-12-28","2005-12-28","2005-12-28",null,null,45262.67,null,null,null,null,29415.42,1220.82,null,0,0,0,14626.43,null,"EDIFICACIONES Y CONSTRUCCIONES",1,14626.43,1220.82,null,{"$f":"+IF($AM345<=0,0,IF(($AM345-SUM($AO345:AO345))<$AN345,$AM345-SUM($AO345:AO345),IF(SUM($AO345:AO345)<$AM345,$AN345,0)))","v":1220.82},{"$f":"+IF($AM345<=0,0,IF(($AM345-SUM($AO345:AP345))<$AN345,$AM345-SUM($AO345:AP345),IF(SUM($AO345:AP345)<$AM345,$AN345,0)))","v":1220.82},{"$f":"+IF($AM345<=0,0,IF(($AM345-SUM($AO345:AQ345))<$AN345,$AM345-SUM($AO345:AQ345),IF(SUM($AO345:AQ345)<$AM345,$AN345,0)))","v":1220.82},{"$f":"+IF($AM345<=0,0,IF(($AM345-SUM($AO345:AR345))<$AN345,$AM345-SUM($AO345:AR345),IF(SUM($AO345:AR345)<$AM345,$AN345,0)))","v":1220.82}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","REMODELACION CIRCUITOS ELECTRICOS DEL AEROPUERTO YURIMAGUAS","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-12-09","2006-12-09","2006-12-09",null,null,42451.09,null,null,null,null,25209.27,1237.8599999999999,null,0,0,0,16003.959999999995,null,"EDIFICACIONES Y CONSTRUCCIONES",1,16003.959999999995,1237.8599999999999,null,{"$f":"+IF($AM346<=0,0,IF(($AM346-SUM($AO346:AO346))<$AN346,$AM346-SUM($AO346:AO346),IF(SUM($AO346:AO346)<$AM346,$AN346,0)))","v":1237.8599999999999},{"$f":"+IF($AM346<=0,0,IF(($AM346-SUM($AO346:AP346))<$AN346,$AM346-SUM($AO346:AP346),IF(SUM($AO346:AP346)<$AM346,$AN346,0)))","v":1237.8599999999999},{"$f":"+IF($AM346<=0,0,IF(($AM346-SUM($AO346:AQ346))<$AN346,$AM346-SUM($AO346:AQ346),IF(SUM($AO346:AQ346)<$AM346,$AN346,0)))","v":1237.8599999999999},{"$f":"+IF($AM346<=0,0,IF(($AM346-SUM($AO346:AR346))<$AN346,$AM346-SUM($AO346:AR346),IF(SUM($AO346:AR346)<$AM346,$AN346,0)))","v":1237.8599999999999}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","SELLADO FISURA PARCHADO ASFALT SEÑAL HORIZ AREA MOV AERON 70","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2007-02-08","2007-02-08","2007-02-08",null,null,1681504.84,null,null,null,null,1611442.13,4970.4399999999996,null,0,0,0,65092.270000000193,null,"EDIFICACIONES Y CONSTRUCCIONES",1,65092.270000000193,4970.4399999999996,null,{"$f":"+IF($AM347<=0,0,IF(($AM347-SUM($AO347:AO347))<$AN347,$AM347-SUM($AO347:AO347),IF(SUM($AO347:AO347)<$AM347,$AN347,0)))","v":4970.4399999999996},{"$f":"+IF($AM347<=0,0,IF(($AM347-SUM($AO347:AP347))<$AN347,$AM347-SUM($AO347:AP347),IF(SUM($AO347:AP347)<$AM347,$AN347,0)))","v":4970.4399999999996},{"$f":"+IF($AM347<=0,0,IF(($AM347-SUM($AO347:AQ347))<$AN347,$AM347-SUM($AO347:AQ347),IF(SUM($AO347:AQ347)<$AM347,$AN347,0)))","v":4970.4399999999996},{"$f":"+IF($AM347<=0,0,IF(($AM347-SUM($AO347:AR347))<$AN347,$AM347-SUM($AO347:AR347),IF(SUM($AO347:AR347)<$AM347,$AN347,0)))","v":4970.4399999999996}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","ESTABILIZA TALUD ALCANTARILLA PISTA ATERRIZAJ 0 + 700 YURIMA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-09-08","2006-09-08","2006-09-08",null,null,230868.29,null,null,null,null,221248.77000000002,703.35,null,0,0,0,8916.1699999999892,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8916.1699999999892,703.35,null,{"$f":"+IF($AM348<=0,0,IF(($AM348-SUM($AO348:AO348))<$AN348,$AM348-SUM($AO348:AO348),IF(SUM($AO348:AO348)<$AM348,$AN348,0)))","v":703.35},{"$f":"+IF($AM348<=0,0,IF(($AM348-SUM($AO348:AP348))<$AN348,$AM348-SUM($AO348:AP348),IF(SUM($AO348:AP348)<$AM348,$AN348,0)))","v":703.35},{"$f":"+IF($AM348<=0,0,IF(($AM348-SUM($AO348:AQ348))<$AN348,$AM348-SUM($AO348:AQ348),IF(SUM($AO348:AQ348)<$AM348,$AN348,0)))","v":703.35},{"$f":"+IF($AM348<=0,0,IF(($AM348-SUM($AO348:AR348))<$AN348,$AM348-SUM($AO348:AR348),IF(SUM($AO348:AR348)<$AM348,$AN348,0)))","v":703.35}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","HABIL AMBIENT VEHIC RESC MANT BAÑO DESCAPAC TER PAS JUANJUI","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2007-02-09","2007-02-09","2007-02-09",null,null,43460.77,null,null,null,null,26396.68,386.95,null,0,0,0,16677.139999999996,null,"EDIFICACIONES Y CONSTRUCCIONES",1,16677.139999999996,386.95,null,{"$f":"+IF($AM349<=0,0,IF(($AM349-SUM($AO349:AO349))<$AN349,$AM349-SUM($AO349:AO349),IF(SUM($AO349:AO349)<$AM349,$AN349,0)))","v":386.95},{"$f":"+IF($AM349<=0,0,IF(($AM349-SUM($AO349:AP349))<$AN349,$AM349-SUM($AO349:AP349),IF(SUM($AO349:AP349)<$AM349,$AN349,0)))","v":386.95},{"$f":"+IF($AM349<=0,0,IF(($AM349-SUM($AO349:AQ349))<$AN349,$AM349-SUM($AO349:AQ349),IF(SUM($AO349:AQ349)<$AM349,$AN349,0)))","v":386.95},{"$f":"+IF($AM349<=0,0,IF(($AM349-SUM($AO349:AR349))<$AN349,$AM349-SUM($AO349:AR349),IF(SUM($AO349:AR349)<$AM349,$AN349,0)))","v":386.95}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","REPOSICION CERCO PERIMETRICO AERPTO HUANUCO 056","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-12-19","2006-12-19","2006-12-19",null,null,70408.59,null,null,null,null,45757.329999999994,6231.1,null,0,0,0,18420.160000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,18420.160000000003,6231.1,null,{"$f":"+IF($AM350<=0,0,IF(($AM350-SUM($AO350:AO350))<$AN350,$AM350-SUM($AO350:AO350),IF(SUM($AO350:AO350)<$AM350,$AN350,0)))","v":6231.1},{"$f":"+IF($AM350<=0,0,IF(($AM350-SUM($AO350:AP350))<$AN350,$AM350-SUM($AO350:AP350),IF(SUM($AO350:AP350)<$AM350,$AN350,0)))","v":6231.1},{"$f":"+IF($AM350<=0,0,IF(($AM350-SUM($AO350:AQ350))<$AN350,$AM350-SUM($AO350:AQ350),IF(SUM($AO350:AQ350)<$AM350,$AN350,0)))","v":5957.9600000000028},{"$f":"+IF($AM350<=0,0,IF(($AM350-SUM($AO350:AR350))<$AN350,$AM350-SUM($AO350:AR350),IF(SUM($AO350:AR350)<$AM350,$AN350,0)))","v":0}]
[null,332,3325111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","SELLADO ASFALT Y SEÑALIZ HORIZ CALLE RODAJE PLATAF AER NASCA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2006-11-09","2006-11-09","2006-11-09",null,null,1090649.6200000001,null,null,null,null,1008850.89,81798.73,null,0,0,0,1.0186340659856796E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,81798.73,null,{"$f":"+IF($AM351<=0,0,IF(($AM351-SUM($AO351:AO351))<$AN351,$AM351-SUM($AO351:AO351),IF(SUM($AO351:AO351)<$AM351,$AN351,0)))","v":0},{"$f":"+IF($AM351<=0,0,IF(($AM351-SUM($AO351:AP351))<$AN351,$AM351-SUM($AO351:AP351),IF(SUM($AO351:AP351)<$AM351,$AN351,0)))","v":0},{"$f":"+IF($AM351<=0,0,IF(($AM351-SUM($AO351:AQ351))<$AN351,$AM351-SUM($AO351:AQ351),IF(SUM($AO351:AQ351)<$AM351,$AN351,0)))","v":0},{"$f":"+IF($AM351<=0,0,IF(($AM351-SUM($AO351:AR351))<$AN351,$AM351-SUM($AO351:AR351),IF(SUM($AO351:AR351)<$AM351,$AN351,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","ZONA INGRESO / COUNTERS","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,22765.49,null,null,null,null,12247.349999999999,722.73,null,0,0,0,9795.4100000000035,null,"EDIFICACIONES Y CONSTRUCCIONES",1,9795.4100000000035,722.73,null,{"$f":"+IF($AM352<=0,0,IF(($AM352-SUM($AO352:AO352))<$AN352,$AM352-SUM($AO352:AO352),IF(SUM($AO352:AO352)<$AM352,$AN352,0)))","v":722.73},{"$f":"+IF($AM352<=0,0,IF(($AM352-SUM($AO352:AP352))<$AN352,$AM352-SUM($AO352:AP352),IF(SUM($AO352:AP352)<$AM352,$AN352,0)))","v":722.73},{"$f":"+IF($AM352<=0,0,IF(($AM352-SUM($AO352:AQ352))<$AN352,$AM352-SUM($AO352:AQ352),IF(SUM($AO352:AQ352)<$AM352,$AN352,0)))","v":722.73},{"$f":"+IF($AM352<=0,0,IF(($AM352-SUM($AO352:AR352))<$AN352,$AM352-SUM($AO352:AR352),IF(SUM($AO352:AR352)<$AM352,$AN352,0)))","v":722.73}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","ZONA COMERCIAL","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,11382.75,null,null,null,null,6123.6699999999992,361.36,null,0,0,0,4897.7200000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4897.7200000000012,361.36,null,{"$f":"+IF($AM353<=0,0,IF(($AM353-SUM($AO353:AO353))<$AN353,$AM353-SUM($AO353:AO353),IF(SUM($AO353:AO353)<$AM353,$AN353,0)))","v":361.36},{"$f":"+IF($AM353<=0,0,IF(($AM353-SUM($AO353:AP353))<$AN353,$AM353-SUM($AO353:AP353),IF(SUM($AO353:AP353)<$AM353,$AN353,0)))","v":361.36},{"$f":"+IF($AM353<=0,0,IF(($AM353-SUM($AO353:AQ353))<$AN353,$AM353-SUM($AO353:AQ353),IF(SUM($AO353:AQ353)<$AM353,$AN353,0)))","v":361.36},{"$f":"+IF($AM353<=0,0,IF(($AM353-SUM($AO353:AR353))<$AN353,$AM353-SUM($AO353:AR353),IF(SUM($AO353:AR353)<$AM353,$AN353,0)))","v":361.36}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","ZONA SEGURIDAD","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,11382.75,null,null,null,null,6123.6699999999992,361.36,null,0,0,0,4897.7200000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4897.7200000000012,361.36,null,{"$f":"+IF($AM354<=0,0,IF(($AM354-SUM($AO354:AO354))<$AN354,$AM354-SUM($AO354:AO354),IF(SUM($AO354:AO354)<$AM354,$AN354,0)))","v":361.36},{"$f":"+IF($AM354<=0,0,IF(($AM354-SUM($AO354:AP354))<$AN354,$AM354-SUM($AO354:AP354),IF(SUM($AO354:AP354)<$AM354,$AN354,0)))","v":361.36},{"$f":"+IF($AM354<=0,0,IF(($AM354-SUM($AO354:AQ354))<$AN354,$AM354-SUM($AO354:AQ354),IF(SUM($AO354:AQ354)<$AM354,$AN354,0)))","v":361.36},{"$f":"+IF($AM354<=0,0,IF(($AM354-SUM($AO354:AR354))<$AN354,$AM354-SUM($AO354:AR354),IF(SUM($AO354:AR354)<$AM354,$AN354,0)))","v":361.36}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","SALA EMBARQUE","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,28456.87,null,null,null,null,15309.18,903.41,null,0,0,0,12244.279999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,12244.279999999999,903.41,null,{"$f":"+IF($AM355<=0,0,IF(($AM355-SUM($AO355:AO355))<$AN355,$AM355-SUM($AO355:AO355),IF(SUM($AO355:AO355)<$AM355,$AN355,0)))","v":903.41},{"$f":"+IF($AM355<=0,0,IF(($AM355-SUM($AO355:AP355))<$AN355,$AM355-SUM($AO355:AP355),IF(SUM($AO355:AP355)<$AM355,$AN355,0)))","v":903.41},{"$f":"+IF($AM355<=0,0,IF(($AM355-SUM($AO355:AQ355))<$AN355,$AM355-SUM($AO355:AQ355),IF(SUM($AO355:AQ355)<$AM355,$AN355,0)))","v":903.41},{"$f":"+IF($AM355<=0,0,IF(($AM355-SUM($AO355:AR355))<$AN355,$AM355-SUM($AO355:AR355),IF(SUM($AO355:AR355)<$AM355,$AN355,0)))","v":903.41}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","SALA LLEGADA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,28456.87,null,null,null,null,15309.18,903.41,null,0,0,0,12244.279999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,12244.279999999999,903.41,null,{"$f":"+IF($AM356<=0,0,IF(($AM356-SUM($AO356:AO356))<$AN356,$AM356-SUM($AO356:AO356),IF(SUM($AO356:AO356)<$AM356,$AN356,0)))","v":903.41},{"$f":"+IF($AM356<=0,0,IF(($AM356-SUM($AO356:AP356))<$AN356,$AM356-SUM($AO356:AP356),IF(SUM($AO356:AP356)<$AM356,$AN356,0)))","v":903.41},{"$f":"+IF($AM356<=0,0,IF(($AM356-SUM($AO356:AQ356))<$AN356,$AM356-SUM($AO356:AQ356),IF(SUM($AO356:AQ356)<$AM356,$AN356,0)))","v":903.41},{"$f":"+IF($AM356<=0,0,IF(($AM356-SUM($AO356:AR356))<$AN356,$AM356-SUM($AO356:AR356),IF(SUM($AO356:AR356)<$AM356,$AN356,0)))","v":903.41}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","SERVICIOS VARIOS (SS.HH, Topico, Oficinas)","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2007-07-25","2007-07-25","2007-07-25",null,null,11382.75,null,null,null,null,6123.6699999999992,361.36,null,0,0,0,4897.7200000000012,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4897.7200000000012,361.36,null,{"$f":"+IF($AM357<=0,0,IF(($AM357-SUM($AO357:AO357))<$AN357,$AM357-SUM($AO357:AO357),IF(SUM($AO357:AO357)<$AM357,$AN357,0)))","v":361.36},{"$f":"+IF($AM357<=0,0,IF(($AM357-SUM($AO357:AP357))<$AN357,$AM357-SUM($AO357:AP357),IF(SUM($AO357:AP357)<$AM357,$AN357,0)))","v":361.36},{"$f":"+IF($AM357<=0,0,IF(($AM357-SUM($AO357:AQ357))<$AN357,$AM357-SUM($AO357:AQ357),IF(SUM($AO357:AQ357)<$AM357,$AN357,0)))","v":361.36},{"$f":"+IF($AM357<=0,0,IF(($AM357-SUM($AO357:AR357))<$AN357,$AM357-SUM($AO357:AR357),IF(SUM($AO357:AR357)<$AM357,$AN357,0)))","v":361.36}]
[null,332,3324111,"21.OTROS","Otros","SI","AEROPORTUARIO","MEJOR. SIST. PUESTA TIERRA ARPTO. ANDAHUAYLAS","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2007-12-31","2007-09-19","2007-09-19",null,null,47976.49,null,null,null,null,30070.75,3804.19,null,0,0,0,14101.549999999997,null,"EDIFICACIONES Y CONSTRUCCIONES",1,14101.549999999997,3804.19,null,{"$f":"+IF($AM358<=0,0,IF(($AM358-SUM($AO358:AO358))<$AN358,$AM358-SUM($AO358:AO358),IF(SUM($AO358:AO358)<$AM358,$AN358,0)))","v":3804.19},{"$f":"+IF($AM358<=0,0,IF(($AM358-SUM($AO358:AP358))<$AN358,$AM358-SUM($AO358:AP358),IF(SUM($AO358:AP358)<$AM358,$AN358,0)))","v":3804.19},{"$f":"+IF($AM358<=0,0,IF(($AM358-SUM($AO358:AQ358))<$AN358,$AM358-SUM($AO358:AQ358),IF(SUM($AO358:AQ358)<$AM358,$AN358,0)))","v":3804.19},{"$f":"+IF($AM358<=0,0,IF(($AM358-SUM($AO358:AR358))<$AN358,$AM358-SUM($AO358:AR358),IF(SUM($AO358:AR358)<$AM358,$AN358,0)))","v":2688.9799999999977}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PROYECTOS OFICINAS Y MOSTRADORES NACIONALES ZONA NORTE","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1975-01-31","1975-01-31","1975-01-31",null,null,149428.49,null,null,null,null,54782.45,7853.1,null,0,0,0,86792.939999999988,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43396.469999999994,3926.55,null,{"$f":"+IF($AM359<=0,0,IF(($AM359-SUM($AO359:AO359))<$AN359,$AM359-SUM($AO359:AO359),IF(SUM($AO359:AO359)<$AM359,$AN359,0)))","v":3926.55},{"$f":"+IF($AM359<=0,0,IF(($AM359-SUM($AO359:AP359))<$AN359,$AM359-SUM($AO359:AP359),IF(SUM($AO359:AP359)<$AM359,$AN359,0)))","v":3926.55},{"$f":"+IF($AM359<=0,0,IF(($AM359-SUM($AO359:AQ359))<$AN359,$AM359-SUM($AO359:AQ359),IF(SUM($AO359:AQ359)<$AM359,$AN359,0)))","v":3926.55},{"$f":"+IF($AM359<=0,0,IF(($AM359-SUM($AO359:AR359))<$AN359,$AM359-SUM($AO359:AR359),IF(SUM($AO359:AR359)<$AM359,$AN359,0)))","v":3926.55}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EDIFICIO O.A.C.I.","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1933244.4,null,null,null,null,708752.79,173703.63,null,0,0,0,1050787.98,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,525393.99,86851.815000000002,null,{"$f":"+IF($AM360<=0,0,IF(($AM360-SUM($AO360:AO360))<$AN360,$AM360-SUM($AO360:AO360),IF(SUM($AO360:AO360)<$AM360,$AN360,0)))","v":86851.815000000002},{"$f":"+IF($AM360<=0,0,IF(($AM360-SUM($AO360:AP360))<$AN360,$AM360-SUM($AO360:AP360),IF(SUM($AO360:AP360)<$AM360,$AN360,0)))","v":86851.815000000002},{"$f":"+IF($AM360<=0,0,IF(($AM360-SUM($AO360:AQ360))<$AN360,$AM360-SUM($AO360:AQ360),IF(SUM($AO360:AQ360)<$AM360,$AN360,0)))","v":86851.815000000002},{"$f":"+IF($AM360<=0,0,IF(($AM360-SUM($AO360:AR360))<$AN360,$AM360-SUM($AO360:AR360),IF(SUM($AO360:AR360)<$AM360,$AN360,0)))","v":86851.815000000002}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESTACION RECEPTORA CHILLON","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,73594.789999999994,null,null,null,null,47350.619999999995,26244.17,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,26244.17,null,{"$f":"+IF($AM361<=0,0,IF(($AM361-SUM($AO361:AO361))<$AN361,$AM361-SUM($AO361:AO361),IF(SUM($AO361:AO361)<$AM361,$AN361,0)))","v":0},{"$f":"+IF($AM361<=0,0,IF(($AM361-SUM($AO361:AP361))<$AN361,$AM361-SUM($AO361:AP361),IF(SUM($AO361:AP361)<$AM361,$AN361,0)))","v":0},{"$f":"+IF($AM361<=0,0,IF(($AM361-SUM($AO361:AQ361))<$AN361,$AM361-SUM($AO361:AQ361),IF(SUM($AO361:AQ361)<$AM361,$AN361,0)))","v":0},{"$f":"+IF($AM361<=0,0,IF(($AM361-SUM($AO361:AR361))<$AN361,$AM361-SUM($AO361:AR361),IF(SUM($AO361:AR361)<$AM361,$AN361,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESTACION TRANSMISORA SANTA ROSA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,73594.789999999994,null,null,null,null,47350.619999999995,26244.17,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,26244.17,null,{"$f":"+IF($AM362<=0,0,IF(($AM362-SUM($AO362:AO362))<$AN362,$AM362-SUM($AO362:AO362),IF(SUM($AO362:AO362)<$AM362,$AN362,0)))","v":0},{"$f":"+IF($AM362<=0,0,IF(($AM362-SUM($AO362:AP362))<$AN362,$AM362-SUM($AO362:AP362),IF(SUM($AO362:AP362)<$AM362,$AN362,0)))","v":0},{"$f":"+IF($AM362<=0,0,IF(($AM362-SUM($AO362:AQ362))<$AN362,$AM362-SUM($AO362:AQ362),IF(SUM($AO362:AQ362)<$AM362,$AN362,0)))","v":0},{"$f":"+IF($AM362<=0,0,IF(($AM362-SUM($AO362:AR362))<$AN362,$AM362-SUM($AO362:AR362),IF(SUM($AO362:AR362)<$AM362,$AN362,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESTACION RADIO SONDA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,40438.61,null,null,null,null,26106.41,14332.2,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,14332.2,null,{"$f":"+IF($AM363<=0,0,IF(($AM363-SUM($AO363:AO363))<$AN363,$AM363-SUM($AO363:AO363),IF(SUM($AO363:AO363)<$AM363,$AN363,0)))","v":0},{"$f":"+IF($AM363<=0,0,IF(($AM363-SUM($AO363:AP363))<$AN363,$AM363-SUM($AO363:AP363),IF(SUM($AO363:AP363)<$AM363,$AN363,0)))","v":0},{"$f":"+IF($AM363<=0,0,IF(($AM363-SUM($AO363:AQ363))<$AN363,$AM363-SUM($AO363:AQ363),IF(SUM($AO363:AQ363)<$AM363,$AN363,0)))","v":0},{"$f":"+IF($AM363<=0,0,IF(($AM363-SUM($AO363:AR363))<$AN363,$AM363-SUM($AO363:AR363),IF(SUM($AO363:AR363)<$AM363,$AN363,0)))","v":0}]
[null,332,3325113,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESTACION RADAR","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,40438.61,null,null,null,null,26106.41,14332.2,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI364<0.1,0,AI364)*AL364","v":0},{"$f":"+AD364*AL364","v":14332.2},null,{"$f":"+IF($AM364<=0,0,IF(($AM364-SUM($AO364:AO364))<$AN364,$AM364-SUM($AO364:AO364),IF(SUM($AO364:AO364)<$AM364,$AN364,0)))","v":0},{"$f":"+IF($AM364<=0,0,IF(($AM364-SUM($AO364:AP364))<$AN364,$AM364-SUM($AO364:AP364),IF(SUM($AO364:AP364)<$AM364,$AN364,0)))","v":0},{"$f":"+IF($AM364<=0,0,IF(($AM364-SUM($AO364:AQ364))<$AN364,$AM364-SUM($AO364:AQ364),IF(SUM($AO364:AQ364)<$AM364,$AN364,0)))","v":0},{"$f":"+IF($AM364<=0,0,IF(($AM364-SUM($AO364:AR364))<$AN364,$AM364-SUM($AO364:AR364),IF(SUM($AO364:AR364)<$AM364,$AN364,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CAFETERIA Y VESTUARIO PARA PERSONAL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,139655.4,null,null,null,null,51199.5,12548.16,null,0,0,0,75907.739999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,75907.739999999991,12548.16,null,{"$f":"+IF($AM365<=0,0,IF(($AM365-SUM($AO365:AO365))<$AN365,$AM365-SUM($AO365:AO365),IF(SUM($AO365:AO365)<$AM365,$AN365,0)))","v":12548.16},{"$f":"+IF($AM365<=0,0,IF(($AM365-SUM($AO365:AP365))<$AN365,$AM365-SUM($AO365:AP365),IF(SUM($AO365:AP365)<$AM365,$AN365,0)))","v":12548.16},{"$f":"+IF($AM365<=0,0,IF(($AM365-SUM($AO365:AQ365))<$AN365,$AM365-SUM($AO365:AQ365),IF(SUM($AO365:AQ365)<$AM365,$AN365,0)))","v":12548.16},{"$f":"+IF($AM365<=0,0,IF(($AM365-SUM($AO365:AR365))<$AN365,$AM365-SUM($AO365:AR365),IF(SUM($AO365:AR365)<$AM365,$AN365,0)))","v":12548.16}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","LABORATORIO DE SUELOS Y TIERRAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,139655.4,null,null,null,null,51199.5,12548.16,null,0,0,0,75907.739999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,37953.869999999995,6274.08,null,{"$f":"+IF($AM366<=0,0,IF(($AM366-SUM($AO366:AO366))<$AN366,$AM366-SUM($AO366:AO366),IF(SUM($AO366:AO366)<$AM366,$AN366,0)))","v":6274.08},{"$f":"+IF($AM366<=0,0,IF(($AM366-SUM($AO366:AP366))<$AN366,$AM366-SUM($AO366:AP366),IF(SUM($AO366:AP366)<$AM366,$AN366,0)))","v":6274.08},{"$f":"+IF($AM366<=0,0,IF(($AM366-SUM($AO366:AQ366))<$AN366,$AM366-SUM($AO366:AQ366),IF(SUM($AO366:AQ366)<$AM366,$AN366,0)))","v":6274.08},{"$f":"+IF($AM366<=0,0,IF(($AM366-SUM($AO366:AR366))<$AN366,$AM366-SUM($AO366:AR366),IF(SUM($AO366:AR366)<$AM366,$AN366,0)))","v":6274.08}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CASETA JARDINERO (HERRAMIENTAS)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,139655.4,null,null,null,null,51199.5,88455.9,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,44227.95,null,{"$f":"+IF($AM367<=0,0,IF(($AM367-SUM($AO367:AO367))<$AN367,$AM367-SUM($AO367:AO367),IF(SUM($AO367:AO367)<$AM367,$AN367,0)))","v":0},{"$f":"+IF($AM367<=0,0,IF(($AM367-SUM($AO367:AP367))<$AN367,$AM367-SUM($AO367:AP367),IF(SUM($AO367:AP367)<$AM367,$AN367,0)))","v":0},{"$f":"+IF($AM367<=0,0,IF(($AM367-SUM($AO367:AQ367))<$AN367,$AM367-SUM($AO367:AQ367),IF(SUM($AO367:AQ367)<$AM367,$AN367,0)))","v":0},{"$f":"+IF($AM367<=0,0,IF(($AM367-SUM($AO367:AR367))<$AN367,$AM367-SUM($AO367:AR367),IF(SUM($AO367:AR367)<$AM367,$AN367,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PAVIMENTACION PARCIAL ALM.                                        COD. REF.22","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,149428.49,null,null,null,null,54782.45,7251.43,null,0,0,0,87394.609999999986,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43697.304999999993,3625.7150000000001,null,{"$f":"+IF($AM368<=0,0,IF(($AM368-SUM($AO368:AO368))<$AN368,$AM368-SUM($AO368:AO368),IF(SUM($AO368:AO368)<$AM368,$AN368,0)))","v":3625.7150000000001},{"$f":"+IF($AM368<=0,0,IF(($AM368-SUM($AO368:AP368))<$AN368,$AM368-SUM($AO368:AP368),IF(SUM($AO368:AP368)<$AM368,$AN368,0)))","v":3625.7150000000001},{"$f":"+IF($AM368<=0,0,IF(($AM368-SUM($AO368:AQ368))<$AN368,$AM368-SUM($AO368:AQ368),IF(SUM($AO368:AQ368)<$AM368,$AN368,0)))","v":3625.7150000000001},{"$f":"+IF($AM368<=0,0,IF(($AM368-SUM($AO368:AR368))<$AN368,$AM368-SUM($AO368:AR368),IF(SUM($AO368:AR368)<$AM368,$AN368,0)))","v":3625.7150000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","OFIC. CENTRO DE ENTRENAMIENTO (2DO PISO)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,149428.49,null,null,null,null,54782.45,8563.66,null,0,0,0,86082.37999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43041.189999999995,4281.83,null,{"$f":"+IF($AM369<=0,0,IF(($AM369-SUM($AO369:AO369))<$AN369,$AM369-SUM($AO369:AO369),IF(SUM($AO369:AO369)<$AM369,$AN369,0)))","v":4281.83},{"$f":"+IF($AM369<=0,0,IF(($AM369-SUM($AO369:AP369))<$AN369,$AM369-SUM($AO369:AP369),IF(SUM($AO369:AP369)<$AM369,$AN369,0)))","v":4281.83},{"$f":"+IF($AM369<=0,0,IF(($AM369-SUM($AO369:AQ369))<$AN369,$AM369-SUM($AO369:AQ369),IF(SUM($AO369:AQ369)<$AM369,$AN369,0)))","v":4281.83},{"$f":"+IF($AM369<=0,0,IF(($AM369-SUM($AO369:AR369))<$AN369,$AM369-SUM($AO369:AR369),IF(SUM($AO369:AR369)<$AM369,$AN369,0)))","v":4281.83}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TABIQUERA (ADM. 75)","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,149428.49,null,null,null,null,54782.45,7251.43,null,0,0,0,87394.609999999986,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,43697.304999999993,3625.7150000000001,null,{"$f":"+IF($AM370<=0,0,IF(($AM370-SUM($AO370:AO370))<$AN370,$AM370-SUM($AO370:AO370),IF(SUM($AO370:AO370)<$AM370,$AN370,0)))","v":3625.7150000000001},{"$f":"+IF($AM370<=0,0,IF(($AM370-SUM($AO370:AP370))<$AN370,$AM370-SUM($AO370:AP370),IF(SUM($AO370:AP370)<$AM370,$AN370,0)))","v":3625.7150000000001},{"$f":"+IF($AM370<=0,0,IF(($AM370-SUM($AO370:AQ370))<$AN370,$AM370-SUM($AO370:AQ370),IF(SUM($AO370:AQ370)<$AM370,$AN370,0)))","v":3625.7150000000001},{"$f":"+IF($AM370<=0,0,IF(($AM370-SUM($AO370:AR370))<$AN370,$AM370-SUM($AO370:AR370),IF(SUM($AO370:AR370)<$AM370,$AN370,0)))","v":3625.7150000000001}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CASETA PRE-FABRICADA DE 1.80 X 1.20 X 2.40","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,149428.49,null,null,null,null,54782.45,94646.04,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,47323.02,null,{"$f":"+IF($AM371<=0,0,IF(($AM371-SUM($AO371:AO371))<$AN371,$AM371-SUM($AO371:AO371),IF(SUM($AO371:AO371)<$AM371,$AN371,0)))","v":0},{"$f":"+IF($AM371<=0,0,IF(($AM371-SUM($AO371:AP371))<$AN371,$AM371-SUM($AO371:AP371),IF(SUM($AO371:AP371)<$AM371,$AN371,0)))","v":0},{"$f":"+IF($AM371<=0,0,IF(($AM371-SUM($AO371:AQ371))<$AN371,$AM371-SUM($AO371:AQ371),IF(SUM($AO371:AQ371)<$AM371,$AN371,0)))","v":0},{"$f":"+IF($AM371<=0,0,IF(($AM371-SUM($AO371:AR371))<$AN371,$AM371-SUM($AO371:AR371),IF(SUM($AO371:AR371)<$AM371,$AN371,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CASETA P/TRAYECT. PLANEO I.L.S. DE 6.20X4.40","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,463872.89,null,null,null,null,412846.88,51026.01,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,51026.01,null,{"$f":"+IF($AM372<=0,0,IF(($AM372-SUM($AO372:AO372))<$AN372,$AM372-SUM($AO372:AO372),IF(SUM($AO372:AO372)<$AM372,$AN372,0)))","v":0},{"$f":"+IF($AM372<=0,0,IF(($AM372-SUM($AO372:AP372))<$AN372,$AM372-SUM($AO372:AP372),IF(SUM($AO372:AP372)<$AM372,$AN372,0)))","v":0},{"$f":"+IF($AM372<=0,0,IF(($AM372-SUM($AO372:AQ372))<$AN372,$AM372-SUM($AO372:AQ372),IF(SUM($AO372:AQ372)<$AM372,$AN372,0)))","v":0},{"$f":"+IF($AM372<=0,0,IF(($AM372-SUM($AO372:AR372))<$AN372,$AM372-SUM($AO372:AR372),IF(SUM($AO372:AR372)<$AM372,$AN372,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","REJAS ORNAMENTALES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,425934.93,null,null,null,null,156153.35,20669.66,null,0,0,0,249111.91999999995,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,124555.95999999998,10334.83,null,{"$f":"+IF($AM373<=0,0,IF(($AM373-SUM($AO373:AO373))<$AN373,$AM373-SUM($AO373:AO373),IF(SUM($AO373:AO373)<$AM373,$AN373,0)))","v":10334.83},{"$f":"+IF($AM373<=0,0,IF(($AM373-SUM($AO373:AP373))<$AN373,$AM373-SUM($AO373:AP373),IF(SUM($AO373:AP373)<$AM373,$AN373,0)))","v":10334.83},{"$f":"+IF($AM373<=0,0,IF(($AM373-SUM($AO373:AQ373))<$AN373,$AM373-SUM($AO373:AQ373),IF(SUM($AO373:AQ373)<$AM373,$AN373,0)))","v":10334.83},{"$f":"+IF($AM373<=0,0,IF(($AM373-SUM($AO373:AR373))<$AN373,$AM373-SUM($AO373:AR373),IF(SUM($AO373:AR373)<$AM373,$AN373,0)))","v":10334.83}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESTUDIO POR CONTRATA CENTRO CONTROL TRANSITO AEREO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-01-31","1976-01-31","1976-01-31",null,null,40438.61,null,null,null,null,26106.41,1098.08,null,0,0,0,13234.12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13234.12,1098.08,null,{"$f":"+IF($AM374<=0,0,IF(($AM374-SUM($AO374:AO374))<$AN374,$AM374-SUM($AO374:AO374),IF(SUM($AO374:AO374)<$AM374,$AN374,0)))","v":1098.08},{"$f":"+IF($AM374<=0,0,IF(($AM374-SUM($AO374:AP374))<$AN374,$AM374-SUM($AO374:AP374),IF(SUM($AO374:AP374)<$AM374,$AN374,0)))","v":1098.08},{"$f":"+IF($AM374<=0,0,IF(($AM374-SUM($AO374:AQ374))<$AN374,$AM374-SUM($AO374:AQ374),IF(SUM($AO374:AQ374)<$AM374,$AN374,0)))","v":1098.08},{"$f":"+IF($AM374<=0,0,IF(($AM374-SUM($AO374:AR374))<$AN374,$AM374-SUM($AO374:AR374),IF(SUM($AO374:AR374)<$AM374,$AN374,0)))","v":1098.08}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","1971 AMPLIACION TERMINAL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1971-05-30","1971-05-30","1971-05-30",null,null,7996.08,null,null,null,null,5011.79,2984.29,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2984.29,null,{"$f":"+IF($AM375<=0,0,IF(($AM375-SUM($AO375:AO375))<$AN375,$AM375-SUM($AO375:AO375),IF(SUM($AO375:AO375)<$AM375,$AN375,0)))","v":0},{"$f":"+IF($AM375<=0,0,IF(($AM375-SUM($AO375:AP375))<$AN375,$AM375-SUM($AO375:AP375),IF(SUM($AO375:AP375)<$AM375,$AN375,0)))","v":0},{"$f":"+IF($AM375<=0,0,IF(($AM375-SUM($AO375:AQ375))<$AN375,$AM375-SUM($AO375:AQ375),IF(SUM($AO375:AQ375)<$AM375,$AN375,0)))","v":0},{"$f":"+IF($AM375<=0,0,IF(($AM375-SUM($AO375:AR375))<$AN375,$AM375-SUM($AO375:AR375),IF(SUM($AO375:AR375)<$AM375,$AN375,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","1972 AMPLIACION DE TERMINAL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1972-01-31","1972-01-31","1972-01-31",null,null,7996.08,null,null,null,null,5011.79,2984.29,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2984.29,null,{"$f":"+IF($AM376<=0,0,IF(($AM376-SUM($AO376:AO376))<$AN376,$AM376-SUM($AO376:AO376),IF(SUM($AO376:AO376)<$AM376,$AN376,0)))","v":0},{"$f":"+IF($AM376<=0,0,IF(($AM376-SUM($AO376:AP376))<$AN376,$AM376-SUM($AO376:AP376),IF(SUM($AO376:AP376)<$AM376,$AN376,0)))","v":0},{"$f":"+IF($AM376<=0,0,IF(($AM376-SUM($AO376:AQ376))<$AN376,$AM376-SUM($AO376:AQ376),IF(SUM($AO376:AQ376)<$AM376,$AN376,0)))","v":0},{"$f":"+IF($AM376<=0,0,IF(($AM376-SUM($AO376:AR376))<$AN376,$AM376-SUM($AO376:AR376),IF(SUM($AO376:AR376)<$AM376,$AN376,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","D.S 324 DEL 15-12-62 OTORGA A CORPAC DOMINIO DEL AEROPUERTO ASTETECONSTRUCCION 79.50","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM377<=0,0,IF(($AM377-SUM($AO377:AO377))<$AN377,$AM377-SUM($AO377:AO377),IF(SUM($AO377:AO377)<$AM377,$AN377,0)))","v":0},{"$f":"+IF($AM377<=0,0,IF(($AM377-SUM($AO377:AP377))<$AN377,$AM377-SUM($AO377:AP377),IF(SUM($AO377:AP377)<$AM377,$AN377,0)))","v":0},{"$f":"+IF($AM377<=0,0,IF(($AM377-SUM($AO377:AQ377))<$AN377,$AM377-SUM($AO377:AQ377),IF(SUM($AO377:AQ377)<$AM377,$AN377,0)))","v":0},{"$f":"+IF($AM377<=0,0,IF(($AM377-SUM($AO377:AR377))<$AN377,$AM377-SUM($AO377:AR377),IF(SUM($AO377:AR377)<$AM377,$AN377,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION DE 79.50 M2 DE VEREDA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM378<=0,0,IF(($AM378-SUM($AO378:AO378))<$AN378,$AM378-SUM($AO378:AO378),IF(SUM($AO378:AO378)<$AM378,$AN378,0)))","v":0},{"$f":"+IF($AM378<=0,0,IF(($AM378-SUM($AO378:AP378))<$AN378,$AM378-SUM($AO378:AP378),IF(SUM($AO378:AP378)<$AM378,$AN378,0)))","v":0},{"$f":"+IF($AM378<=0,0,IF(($AM378-SUM($AO378:AQ378))<$AN378,$AM378-SUM($AO378:AQ378),IF(SUM($AO378:AQ378)<$AM378,$AN378,0)))","v":0},{"$f":"+IF($AM378<=0,0,IF(($AM378-SUM($AO378:AR378))<$AN378,$AM378-SUM($AO378:AR378),IF(SUM($AO378:AR378)<$AM378,$AN378,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION 1964","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM379<=0,0,IF(($AM379-SUM($AO379:AO379))<$AN379,$AM379-SUM($AO379:AO379),IF(SUM($AO379:AO379)<$AM379,$AN379,0)))","v":0},{"$f":"+IF($AM379<=0,0,IF(($AM379-SUM($AO379:AP379))<$AN379,$AM379-SUM($AO379:AP379),IF(SUM($AO379:AP379)<$AM379,$AN379,0)))","v":0},{"$f":"+IF($AM379<=0,0,IF(($AM379-SUM($AO379:AQ379))<$AN379,$AM379-SUM($AO379:AQ379),IF(SUM($AO379:AQ379)<$AM379,$AN379,0)))","v":0},{"$f":"+IF($AM379<=0,0,IF(($AM379-SUM($AO379:AR379))<$AN379,$AM379-SUM($AO379:AR379),IF(SUM($AO379:AR379)<$AM379,$AN379,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","INSTALACION Y COLOCACION PILOTOS EN NUEVO EDIFICIO P/PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,925648.5,null,null,null,null,925648.5,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM380<=0,0,IF(($AM380-SUM($AO380:AO380))<$AN380,$AM380-SUM($AO380:AO380),IF(SUM($AO380:AO380)<$AM380,$AN380,0)))","v":0},{"$f":"+IF($AM380<=0,0,IF(($AM380-SUM($AO380:AP380))<$AN380,$AM380-SUM($AO380:AP380),IF(SUM($AO380:AP380)<$AM380,$AN380,0)))","v":0},{"$f":"+IF($AM380<=0,0,IF(($AM380-SUM($AO380:AQ380))<$AN380,$AM380-SUM($AO380:AQ380),IF(SUM($AO380:AQ380)<$AM380,$AN380,0)))","v":0},{"$f":"+IF($AM380<=0,0,IF(($AM380-SUM($AO380:AR380))<$AN380,$AM380-SUM($AO380:AR380),IF(SUM($AO380:AR380)<$AM380,$AN380,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION NUEVO EDIFICIO PARA PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,383330.1,null,null,null,null,383330.1,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM381<=0,0,IF(($AM381-SUM($AO381:AO381))<$AN381,$AM381-SUM($AO381:AO381),IF(SUM($AO381:AO381)<$AM381,$AN381,0)))","v":0},{"$f":"+IF($AM381<=0,0,IF(($AM381-SUM($AO381:AP381))<$AN381,$AM381-SUM($AO381:AP381),IF(SUM($AO381:AP381)<$AM381,$AN381,0)))","v":0},{"$f":"+IF($AM381<=0,0,IF(($AM381-SUM($AO381:AQ381))<$AN381,$AM381-SUM($AO381:AQ381),IF(SUM($AO381:AQ381)<$AM381,$AN381,0)))","v":0},{"$f":"+IF($AM381<=0,0,IF(($AM381-SUM($AO381:AR381))<$AN381,$AM381-SUM($AO381:AR381),IF(SUM($AO381:AR381)<$AM381,$AN381,0)))","v":0}]
[null,332,3324111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","INSTALACIONES ELECTRICAS Y SANITARIOS","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM382<=0,0,IF(($AM382-SUM($AO382:AO382))<$AN382,$AM382-SUM($AO382:AO382),IF(SUM($AO382:AO382)<$AM382,$AN382,0)))","v":0},{"$f":"+IF($AM382<=0,0,IF(($AM382-SUM($AO382:AP382))<$AN382,$AM382-SUM($AO382:AP382),IF(SUM($AO382:AP382)<$AM382,$AN382,0)))","v":0},{"$f":"+IF($AM382<=0,0,IF(($AM382-SUM($AO382:AQ382))<$AN382,$AM382-SUM($AO382:AQ382),IF(SUM($AO382:AQ382)<$AM382,$AN382,0)))","v":0},{"$f":"+IF($AM382<=0,0,IF(($AM382-SUM($AO382:AR382))<$AN382,$AM382-SUM($AO382:AR382),IF(SUM($AO382:AR382)<$AM382,$AN382,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CALCULOS ESTRUCTURAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM383<=0,0,IF(($AM383-SUM($AO383:AO383))<$AN383,$AM383-SUM($AO383:AO383),IF(SUM($AO383:AO383)<$AM383,$AN383,0)))","v":0},{"$f":"+IF($AM383<=0,0,IF(($AM383-SUM($AO383:AP383))<$AN383,$AM383-SUM($AO383:AP383),IF(SUM($AO383:AP383)<$AM383,$AN383,0)))","v":0},{"$f":"+IF($AM383<=0,0,IF(($AM383-SUM($AO383:AQ383))<$AN383,$AM383-SUM($AO383:AQ383),IF(SUM($AO383:AQ383)<$AM383,$AN383,0)))","v":0},{"$f":"+IF($AM383<=0,0,IF(($AM383-SUM($AO383:AR383))<$AN383,$AM383-SUM($AO383:AR383),IF(SUM($AO383:AR383)<$AM383,$AN383,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS VARIOS EN TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM384<=0,0,IF(($AM384-SUM($AO384:AO384))<$AN384,$AM384-SUM($AO384:AO384),IF(SUM($AO384:AO384)<$AM384,$AN384,0)))","v":0},{"$f":"+IF($AM384<=0,0,IF(($AM384-SUM($AO384:AP384))<$AN384,$AM384-SUM($AO384:AP384),IF(SUM($AO384:AP384)<$AM384,$AN384,0)))","v":0},{"$f":"+IF($AM384<=0,0,IF(($AM384-SUM($AO384:AQ384))<$AN384,$AM384-SUM($AO384:AQ384),IF(SUM($AO384:AQ384)<$AM384,$AN384,0)))","v":0},{"$f":"+IF($AM384<=0,0,IF(($AM384-SUM($AO384:AR384))<$AN384,$AM384-SUM($AO384:AR384),IF(SUM($AO384:AR384)<$AM384,$AN384,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS VARIOS EN TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM385<=0,0,IF(($AM385-SUM($AO385:AO385))<$AN385,$AM385-SUM($AO385:AO385),IF(SUM($AO385:AO385)<$AM385,$AN385,0)))","v":0},{"$f":"+IF($AM385<=0,0,IF(($AM385-SUM($AO385:AP385))<$AN385,$AM385-SUM($AO385:AP385),IF(SUM($AO385:AP385)<$AM385,$AN385,0)))","v":0},{"$f":"+IF($AM385<=0,0,IF(($AM385-SUM($AO385:AQ385))<$AN385,$AM385-SUM($AO385:AQ385),IF(SUM($AO385:AQ385)<$AM385,$AN385,0)))","v":0},{"$f":"+IF($AM385<=0,0,IF(($AM385-SUM($AO385:AR385))<$AN385,$AM385-SUM($AO385:AR385),IF(SUM($AO385:AR385)<$AM385,$AN385,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS VARIOS EN TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1328239.1000000001,null,null,null,null,1328239.1000000001,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM386<=0,0,IF(($AM386-SUM($AO386:AO386))<$AN386,$AM386-SUM($AO386:AO386),IF(SUM($AO386:AO386)<$AM386,$AN386,0)))","v":0},{"$f":"+IF($AM386<=0,0,IF(($AM386-SUM($AO386:AP386))<$AN386,$AM386-SUM($AO386:AP386),IF(SUM($AO386:AP386)<$AM386,$AN386,0)))","v":0},{"$f":"+IF($AM386<=0,0,IF(($AM386-SUM($AO386:AQ386))<$AN386,$AM386-SUM($AO386:AQ386),IF(SUM($AO386:AQ386)<$AM386,$AN386,0)))","v":0},{"$f":"+IF($AM386<=0,0,IF(($AM386-SUM($AO386:AR386))<$AN386,$AM386-SUM($AO386:AR386),IF(SUM($AO386:AR386)<$AM386,$AN386,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,10119635.199999999,null,null,null,null,10119635.199999999,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM387<=0,0,IF(($AM387-SUM($AO387:AO387))<$AN387,$AM387-SUM($AO387:AO387),IF(SUM($AO387:AO387)<$AM387,$AN387,0)))","v":0},{"$f":"+IF($AM387<=0,0,IF(($AM387-SUM($AO387:AP387))<$AN387,$AM387-SUM($AO387:AP387),IF(SUM($AO387:AP387)<$AM387,$AN387,0)))","v":0},{"$f":"+IF($AM387<=0,0,IF(($AM387-SUM($AO387:AQ387))<$AN387,$AM387-SUM($AO387:AQ387),IF(SUM($AO387:AQ387)<$AM387,$AN387,0)))","v":0},{"$f":"+IF($AM387<=0,0,IF(($AM387-SUM($AO387:AR387))<$AN387,$AM387-SUM($AO387:AR387),IF(SUM($AO387:AR387)<$AM387,$AN387,0)))","v":0}]
[null,332,3322111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION ALMACEN","Almacenes-Costo  (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM388<=0,0,IF(($AM388-SUM($AO388:AO388))<$AN388,$AM388-SUM($AO388:AO388),IF(SUM($AO388:AO388)<$AM388,$AN388,0)))","v":0},{"$f":"+IF($AM388<=0,0,IF(($AM388-SUM($AO388:AP388))<$AN388,$AM388-SUM($AO388:AP388),IF(SUM($AO388:AP388)<$AM388,$AN388,0)))","v":0},{"$f":"+IF($AM388<=0,0,IF(($AM388-SUM($AO388:AQ388))<$AN388,$AM388-SUM($AO388:AQ388),IF(SUM($AO388:AQ388)<$AM388,$AN388,0)))","v":0},{"$f":"+IF($AM388<=0,0,IF(($AM388-SUM($AO388:AR388))<$AN388,$AM388-SUM($AO388:AR388),IF(SUM($AO388:AR388)<$AM388,$AN388,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION EDIFICIO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,5090206.6500000004,null,null,null,null,5090206.6500000004,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM389<=0,0,IF(($AM389-SUM($AO389:AO389))<$AN389,$AM389-SUM($AO389:AO389),IF(SUM($AO389:AO389)<$AM389,$AN389,0)))","v":0},{"$f":"+IF($AM389<=0,0,IF(($AM389-SUM($AO389:AP389))<$AN389,$AM389-SUM($AO389:AP389),IF(SUM($AO389:AP389)<$AM389,$AN389,0)))","v":0},{"$f":"+IF($AM389<=0,0,IF(($AM389-SUM($AO389:AQ389))<$AN389,$AM389-SUM($AO389:AQ389),IF(SUM($AO389:AQ389)<$AM389,$AN389,0)))","v":0},{"$f":"+IF($AM389<=0,0,IF(($AM389-SUM($AO389:AR389))<$AN389,$AM389-SUM($AO389:AR389),IF(SUM($AO389:AR389)<$AM389,$AN389,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AEROPORTUARIO","EQUIPO DE PERIFONEO","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,5879.59,null,null,null,null,5792.78,86.81,null,0,0,0,3.979039320256561E-13,{"$f":"+X390-AC390-AD390","v":3.979039320256561E-13},"MAQUINARIAS Y EQUIPOS",1,0,86.81,null,{"$f":"+IF($AM390<=0,0,IF(($AM390-SUM($AO390:AO390))<$AN390,$AM390-SUM($AO390:AO390),IF(SUM($AO390:AO390)<$AM390,$AN390,0)))","v":0},{"$f":"+IF($AM390<=0,0,IF(($AM390-SUM($AO390:AP390))<$AN390,$AM390-SUM($AO390:AP390),IF(SUM($AO390:AP390)<$AM390,$AN390,0)))","v":0},{"$f":"+IF($AM390<=0,0,IF(($AM390-SUM($AO390:AQ390))<$AN390,$AM390-SUM($AO390:AQ390),IF(SUM($AO390:AQ390)<$AM390,$AN390,0)))","v":0},{"$f":"+IF($AM390<=0,0,IF(($AM390-SUM($AO390:AR390))<$AN390,$AM390-SUM($AO390:AR390),IF(SUM($AO390:AR390)<$AM390,$AN390,0)))","v":0}]
[null,332,3321111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","CONST. PLATAFORMA PARA AUTOS","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,900829.44,null,null,null,null,900829.44,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM391<=0,0,IF(($AM391-SUM($AO391:AO391))<$AN391,$AM391-SUM($AO391:AO391),IF(SUM($AO391:AO391)<$AM391,$AN391,0)))","v":0},{"$f":"+IF($AM391<=0,0,IF(($AM391-SUM($AO391:AP391))<$AN391,$AM391-SUM($AO391:AP391),IF(SUM($AO391:AP391)<$AM391,$AN391,0)))","v":0},{"$f":"+IF($AM391<=0,0,IF(($AM391-SUM($AO391:AQ391))<$AN391,$AM391-SUM($AO391:AQ391),IF(SUM($AO391:AQ391)<$AM391,$AN391,0)))","v":0},{"$f":"+IF($AM391<=0,0,IF(($AM391-SUM($AO391:AR391))<$AN391,$AM391-SUM($AO391:AR391),IF(SUM($AO391:AR391)<$AM391,$AN391,0)))","v":0}]
[null,332,3325112,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","AMPLIACION PLATAFORMA AUTOS","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM392<=0,0,IF(($AM392-SUM($AO392:AO392))<$AN392,$AM392-SUM($AO392:AO392),IF(SUM($AO392:AO392)<$AM392,$AN392,0)))","v":0},{"$f":"+IF($AM392<=0,0,IF(($AM392-SUM($AO392:AP392))<$AN392,$AM392-SUM($AO392:AP392),IF(SUM($AO392:AP392)<$AM392,$AN392,0)))","v":0},{"$f":"+IF($AM392<=0,0,IF(($AM392-SUM($AO392:AQ392))<$AN392,$AM392-SUM($AO392:AQ392),IF(SUM($AO392:AQ392)<$AM392,$AN392,0)))","v":0},{"$f":"+IF($AM392<=0,0,IF(($AM392-SUM($AO392:AR392))<$AN392,$AM392-SUM($AO392:AR392),IF(SUM($AO392:AR392)<$AM392,$AN392,0)))","v":0}]
[null,332,3325112,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","AMPLIACION PLATAFORMA AUTOS","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM393<=0,0,IF(($AM393-SUM($AO393:AO393))<$AN393,$AM393-SUM($AO393:AO393),IF(SUM($AO393:AO393)<$AM393,$AN393,0)))","v":0},{"$f":"+IF($AM393<=0,0,IF(($AM393-SUM($AO393:AP393))<$AN393,$AM393-SUM($AO393:AP393),IF(SUM($AO393:AP393)<$AM393,$AN393,0)))","v":0},{"$f":"+IF($AM393<=0,0,IF(($AM393-SUM($AO393:AQ393))<$AN393,$AM393-SUM($AO393:AQ393),IF(SUM($AO393:AQ393)<$AM393,$AN393,0)))","v":0},{"$f":"+IF($AM393<=0,0,IF(($AM393-SUM($AO393:AR393))<$AN393,$AM393-SUM($AO393:AR393),IF(SUM($AO393:AR393)<$AM393,$AN393,0)))","v":0}]
[null,332,3326111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","1976 CERCO PERIMETRAL","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,249674.16,null,null,null,null,249674.16,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM394<=0,0,IF(($AM394-SUM($AO394:AO394))<$AN394,$AM394-SUM($AO394:AO394),IF(SUM($AO394:AO394)<$AM394,$AN394,0)))","v":0},{"$f":"+IF($AM394<=0,0,IF(($AM394-SUM($AO394:AP394))<$AN394,$AM394-SUM($AO394:AP394),IF(SUM($AO394:AP394)<$AM394,$AN394,0)))","v":0},{"$f":"+IF($AM394<=0,0,IF(($AM394-SUM($AO394:AQ394))<$AN394,$AM394-SUM($AO394:AQ394),IF(SUM($AO394:AQ394)<$AM394,$AN394,0)))","v":0},{"$f":"+IF($AM394<=0,0,IF(($AM394-SUM($AO394:AR394))<$AN394,$AM394-SUM($AO394:AR394),IF(SUM($AO394:AR394)<$AM394,$AN394,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","ESTACION DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,7267.85,null,null,null,null,2384.3599999999997,613.16999999999996,null,0,0,0,4270.3200000000006,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4270.3200000000006,613.16999999999996,null,{"$f":"+IF($AM395<=0,0,IF(($AM395-SUM($AO395:AO395))<$AN395,$AM395-SUM($AO395:AO395),IF(SUM($AO395:AO395)<$AM395,$AN395,0)))","v":613.16999999999996},{"$f":"+IF($AM395<=0,0,IF(($AM395-SUM($AO395:AP395))<$AN395,$AM395-SUM($AO395:AP395),IF(SUM($AO395:AP395)<$AM395,$AN395,0)))","v":613.16999999999996},{"$f":"+IF($AM395<=0,0,IF(($AM395-SUM($AO395:AQ395))<$AN395,$AM395-SUM($AO395:AQ395),IF(SUM($AO395:AQ395)<$AM395,$AN395,0)))","v":613.16999999999996},{"$f":"+IF($AM395<=0,0,IF(($AM395-SUM($AO395:AR395))<$AN395,$AM395-SUM($AO395:AR395),IF(SUM($AO395:AR395)<$AM395,$AN395,0)))","v":613.16999999999996}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION CASA GUARDINA Y MOTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,5326.95,null,null,null,null,4162.96,146.15,null,0,0,0,1017.8399999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI396<0.1,0,AI396)*AL396","v":1017.8399999999998},{"$f":"+AD396*AL396","v":146.15},null,{"$f":"+IF($AM396<=0,0,IF(($AM396-SUM($AO396:AO396))<$AN396,$AM396-SUM($AO396:AO396),IF(SUM($AO396:AO396)<$AM396,$AN396,0)))","v":146.15},{"$f":"+IF($AM396<=0,0,IF(($AM396-SUM($AO396:AP396))<$AN396,$AM396-SUM($AO396:AP396),IF(SUM($AO396:AP396)<$AM396,$AN396,0)))","v":146.15},{"$f":"+IF($AM396<=0,0,IF(($AM396-SUM($AO396:AQ396))<$AN396,$AM396-SUM($AO396:AQ396),IF(SUM($AO396:AQ396)<$AM396,$AN396,0)))","v":146.15},{"$f":"+IF($AM396<=0,0,IF(($AM396-SUM($AO396:AR396))<$AN396,$AM396-SUM($AO396:AR396),IF(SUM($AO396:AR396)<$AM396,$AN396,0)))","v":146.15}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CONSTRUCCION TERRAZA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,40.57,null,0,0,0,526.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,526.15,40.57,null,{"$f":"+IF($AM397<=0,0,IF(($AM397-SUM($AO397:AO397))<$AN397,$AM397-SUM($AO397:AO397),IF(SUM($AO397:AO397)<$AM397,$AN397,0)))","v":40.57},{"$f":"+IF($AM397<=0,0,IF(($AM397-SUM($AO397:AP397))<$AN397,$AM397-SUM($AO397:AP397),IF(SUM($AO397:AP397)<$AM397,$AN397,0)))","v":40.57},{"$f":"+IF($AM397<=0,0,IF(($AM397-SUM($AO397:AQ397))<$AN397,$AM397-SUM($AO397:AQ397),IF(SUM($AO397:AQ397)<$AM397,$AN397,0)))","v":40.57},{"$f":"+IF($AM397<=0,0,IF(($AM397-SUM($AO397:AR397))<$AN397,$AM397-SUM($AO397:AR397),IF(SUM($AO397:AR397)<$AM397,$AN397,0)))","v":40.57}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CERCO PERIMETRAL","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,566.72,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,566.72,null,{"$f":"+IF($AM398<=0,0,IF(($AM398-SUM($AO398:AO398))<$AN398,$AM398-SUM($AO398:AO398),IF(SUM($AO398:AO398)<$AM398,$AN398,0)))","v":0},{"$f":"+IF($AM398<=0,0,IF(($AM398-SUM($AO398:AP398))<$AN398,$AM398-SUM($AO398:AP398),IF(SUM($AO398:AP398)<$AM398,$AN398,0)))","v":0},{"$f":"+IF($AM398<=0,0,IF(($AM398-SUM($AO398:AQ398))<$AN398,$AM398-SUM($AO398:AQ398),IF(SUM($AO398:AQ398)<$AM398,$AN398,0)))","v":0},{"$f":"+IF($AM398<=0,0,IF(($AM398-SUM($AO398:AR398))<$AN398,$AM398-SUM($AO398:AR398),IF(SUM($AO398:AR398)<$AM398,$AN398,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CONSTRUCCION VEREDAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,40.57,null,0,0,0,526.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,526.15,40.57,null,{"$f":"+IF($AM399<=0,0,IF(($AM399-SUM($AO399:AO399))<$AN399,$AM399-SUM($AO399:AO399),IF(SUM($AO399:AO399)<$AM399,$AN399,0)))","v":40.57},{"$f":"+IF($AM399<=0,0,IF(($AM399-SUM($AO399:AP399))<$AN399,$AM399-SUM($AO399:AP399),IF(SUM($AO399:AP399)<$AM399,$AN399,0)))","v":40.57},{"$f":"+IF($AM399<=0,0,IF(($AM399-SUM($AO399:AQ399))<$AN399,$AM399-SUM($AO399:AQ399),IF(SUM($AO399:AQ399)<$AM399,$AN399,0)))","v":40.57},{"$f":"+IF($AM399<=0,0,IF(($AM399-SUM($AO399:AR399))<$AN399,$AM399-SUM($AO399:AR399),IF(SUM($AO399:AR399)<$AM399,$AN399,0)))","v":40.57}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","1976 CONSTRUCC. CASETAS DE TRANSMISORES  RECEPTORES Y MOTORES","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,10653.89,null,null,null,null,8325.92,2327.9699999999998,null,0,0,0,-4.5474735088646412E-13,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2327.9699999999998,null,{"$f":"+IF($AM400<=0,0,IF(($AM400-SUM($AO400:AO400))<$AN400,$AM400-SUM($AO400:AO400),IF(SUM($AO400:AO400)<$AM400,$AN400,0)))","v":0},{"$f":"+IF($AM400<=0,0,IF(($AM400-SUM($AO400:AP400))<$AN400,$AM400-SUM($AO400:AP400),IF(SUM($AO400:AP400)<$AM400,$AN400,0)))","v":0},{"$f":"+IF($AM400<=0,0,IF(($AM400-SUM($AO400:AQ400))<$AN400,$AM400-SUM($AO400:AQ400),IF(SUM($AO400:AQ400)<$AM400,$AN400,0)))","v":0},{"$f":"+IF($AM400<=0,0,IF(($AM400-SUM($AO400:AR400))<$AN400,$AM400-SUM($AO400:AR400),IF(SUM($AO400:AR400)<$AM400,$AN400,0)))","v":0}]
[null,332,3325112,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CONSTRUCCION CARRETERA DE ACCESO","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,40.57,null,0,0,0,526.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,526.15,40.57,null,{"$f":"+IF($AM401<=0,0,IF(($AM401-SUM($AO401:AO401))<$AN401,$AM401-SUM($AO401:AO401),IF(SUM($AO401:AO401)<$AM401,$AN401,0)))","v":40.57},{"$f":"+IF($AM401<=0,0,IF(($AM401-SUM($AO401:AP401))<$AN401,$AM401-SUM($AO401:AP401),IF(SUM($AO401:AP401)<$AM401,$AN401,0)))","v":40.57},{"$f":"+IF($AM401<=0,0,IF(($AM401-SUM($AO401:AQ401))<$AN401,$AM401-SUM($AO401:AQ401),IF(SUM($AO401:AQ401)<$AM401,$AN401,0)))","v":40.57},{"$f":"+IF($AM401<=0,0,IF(($AM401-SUM($AO401:AR401))<$AN401,$AM401-SUM($AO401:AR401),IF(SUM($AO401:AR401)<$AM401,$AN401,0)))","v":40.57}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","EDIFICIO PRINCIPAL AREA 633.22 M2","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,40.57,null,0,0,0,526.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,526.15,40.57,null,{"$f":"+IF($AM402<=0,0,IF(($AM402-SUM($AO402:AO402))<$AN402,$AM402-SUM($AO402:AO402),IF(SUM($AO402:AO402)<$AM402,$AN402,0)))","v":40.57},{"$f":"+IF($AM402<=0,0,IF(($AM402-SUM($AO402:AP402))<$AN402,$AM402-SUM($AO402:AP402),IF(SUM($AO402:AP402)<$AM402,$AN402,0)))","v":40.57},{"$f":"+IF($AM402<=0,0,IF(($AM402-SUM($AO402:AQ402))<$AN402,$AM402-SUM($AO402:AQ402),IF(SUM($AO402:AQ402)<$AM402,$AN402,0)))","v":40.57},{"$f":"+IF($AM402<=0,0,IF(($AM402-SUM($AO402:AR402))<$AN402,$AM402-SUM($AO402:AR402),IF(SUM($AO402:AR402)<$AM402,$AN402,0)))","v":40.57}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","OBRAS COMPLEMENTARIAS AREA 300.00 M2","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,1655.32,null,null,null,null,1088.5999999999999,40.57,null,0,0,0,526.15,null,"EDIFICACIONES Y CONSTRUCCIONES",1,526.15,40.57,null,{"$f":"+IF($AM403<=0,0,IF(($AM403-SUM($AO403:AO403))<$AN403,$AM403-SUM($AO403:AO403),IF(SUM($AO403:AO403)<$AM403,$AN403,0)))","v":40.57},{"$f":"+IF($AM403<=0,0,IF(($AM403-SUM($AO403:AP403))<$AN403,$AM403-SUM($AO403:AP403),IF(SUM($AO403:AP403)<$AM403,$AN403,0)))","v":40.57},{"$f":"+IF($AM403<=0,0,IF(($AM403-SUM($AO403:AQ403))<$AN403,$AM403-SUM($AO403:AQ403),IF(SUM($AO403:AQ403)<$AM403,$AN403,0)))","v":40.57},{"$f":"+IF($AM403<=0,0,IF(($AM403-SUM($AO403:AR403))<$AN403,$AM403-SUM($AO403:AR403),IF(SUM($AO403:AR403)<$AM403,$AN403,0)))","v":40.57}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TORRE DE CONTROL AREA 24.55 M2","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,10701.55,null,null,null,null,4210.66,464.64,null,0,0,0,6026.2499999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,6026.2499999999991,464.64,null,{"$f":"+IF($AM404<=0,0,IF(($AM404-SUM($AO404:AO404))<$AN404,$AM404-SUM($AO404:AO404),IF(SUM($AO404:AO404)<$AM404,$AN404,0)))","v":464.64},{"$f":"+IF($AM404<=0,0,IF(($AM404-SUM($AO404:AP404))<$AN404,$AM404-SUM($AO404:AP404),IF(SUM($AO404:AP404)<$AM404,$AN404,0)))","v":464.64},{"$f":"+IF($AM404<=0,0,IF(($AM404-SUM($AO404:AQ404))<$AN404,$AM404-SUM($AO404:AQ404),IF(SUM($AO404:AQ404)<$AM404,$AN404,0)))","v":464.64},{"$f":"+IF($AM404<=0,0,IF(($AM404-SUM($AO404:AR404))<$AN404,$AM404-SUM($AO404:AR404),IF(SUM($AO404:AR404)<$AM404,$AN404,0)))","v":464.64}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTACION PASAJEROSMOTORES Y TRANSMISORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM405<=0,0,IF(($AM405-SUM($AO405:AO405))<$AN405,$AM405-SUM($AO405:AO405),IF(SUM($AO405:AO405)<$AM405,$AN405,0)))","v":0},{"$f":"+IF($AM405<=0,0,IF(($AM405-SUM($AO405:AP405))<$AN405,$AM405-SUM($AO405:AP405),IF(SUM($AO405:AP405)<$AM405,$AN405,0)))","v":0},{"$f":"+IF($AM405<=0,0,IF(($AM405-SUM($AO405:AQ405))<$AN405,$AM405-SUM($AO405:AQ405),IF(SUM($AO405:AQ405)<$AM405,$AN405,0)))","v":0},{"$f":"+IF($AM405<=0,0,IF(($AM405-SUM($AO405:AR405))<$AN405,$AM405-SUM($AO405:AR405),IF(SUM($AO405:AR405)<$AM405,$AN405,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION DE UN BAÑO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM406<=0,0,IF(($AM406-SUM($AO406:AO406))<$AN406,$AM406-SUM($AO406:AO406),IF(SUM($AO406:AO406)<$AM406,$AN406,0)))","v":0},{"$f":"+IF($AM406<=0,0,IF(($AM406-SUM($AO406:AP406))<$AN406,$AM406-SUM($AO406:AP406),IF(SUM($AO406:AP406)<$AM406,$AN406,0)))","v":0},{"$f":"+IF($AM406<=0,0,IF(($AM406-SUM($AO406:AQ406))<$AN406,$AM406-SUM($AO406:AQ406),IF(SUM($AO406:AQ406)<$AM406,$AN406,0)))","v":0},{"$f":"+IF($AM406<=0,0,IF(($AM406-SUM($AO406:AR406))<$AN406,$AM406-SUM($AO406:AR406),IF(SUM($AO406:AR406)<$AM406,$AN406,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION COCHERA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM407<=0,0,IF(($AM407-SUM($AO407:AO407))<$AN407,$AM407-SUM($AO407:AO407),IF(SUM($AO407:AO407)<$AM407,$AN407,0)))","v":0},{"$f":"+IF($AM407<=0,0,IF(($AM407-SUM($AO407:AP407))<$AN407,$AM407-SUM($AO407:AP407),IF(SUM($AO407:AP407)<$AM407,$AN407,0)))","v":0},{"$f":"+IF($AM407<=0,0,IF(($AM407-SUM($AO407:AQ407))<$AN407,$AM407-SUM($AO407:AQ407),IF(SUM($AO407:AQ407)<$AM407,$AN407,0)))","v":0},{"$f":"+IF($AM407<=0,0,IF(($AM407-SUM($AO407:AR407))<$AN407,$AM407-SUM($AO407:AR407),IF(SUM($AO407:AR407)<$AM407,$AN407,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","1971 CONST. CASA GUARDINA Y MOTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1971-01-31","1971-01-31","1971-01-31",null,null,238011.6,null,null,null,null,238011.6,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM408<=0,0,IF(($AM408-SUM($AO408:AO408))<$AN408,$AM408-SUM($AO408:AO408),IF(SUM($AO408:AO408)<$AM408,$AN408,0)))","v":0},{"$f":"+IF($AM408<=0,0,IF(($AM408-SUM($AO408:AP408))<$AN408,$AM408-SUM($AO408:AP408),IF(SUM($AO408:AP408)<$AM408,$AN408,0)))","v":0},{"$f":"+IF($AM408<=0,0,IF(($AM408-SUM($AO408:AQ408))<$AN408,$AM408-SUM($AO408:AQ408),IF(SUM($AO408:AQ408)<$AM408,$AN408,0)))","v":0},{"$f":"+IF($AM408<=0,0,IF(($AM408-SUM($AO408:AR408))<$AN408,$AM408-SUM($AO408:AR408),IF(SUM($AO408:AR408)<$AM408,$AN408,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CERCO PERIMETRAL","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,5029.1899999999996,null,null,null,null,3268.3799999999997,1760.81,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,1760.81,null,{"$f":"+IF($AM409<=0,0,IF(($AM409-SUM($AO409:AO409))<$AN409,$AM409-SUM($AO409:AO409),IF(SUM($AO409:AO409)<$AM409,$AN409,0)))","v":0},{"$f":"+IF($AM409<=0,0,IF(($AM409-SUM($AO409:AP409))<$AN409,$AM409-SUM($AO409:AP409),IF(SUM($AO409:AP409)<$AM409,$AN409,0)))","v":0},{"$f":"+IF($AM409<=0,0,IF(($AM409-SUM($AO409:AQ409))<$AN409,$AM409-SUM($AO409:AQ409),IF(SUM($AO409:AQ409)<$AM409,$AN409,0)))","v":0},{"$f":"+IF($AM409<=0,0,IF(($AM409-SUM($AO409:AR409))<$AN409,$AM409-SUM($AO409:AR409),IF(SUM($AO409:AR409)<$AM409,$AN409,0)))","v":0}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","CERCO DE AEROPUERTO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,113027.53,null,null,null,null,71079.069999999992,41948.46,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,41948.46,null,{"$f":"+IF($AM410<=0,0,IF(($AM410-SUM($AO410:AO410))<$AN410,$AM410-SUM($AO410:AO410),IF(SUM($AO410:AO410)<$AM410,$AN410,0)))","v":0},{"$f":"+IF($AM410<=0,0,IF(($AM410-SUM($AO410:AP410))<$AN410,$AM410-SUM($AO410:AP410),IF(SUM($AO410:AP410)<$AM410,$AN410,0)))","v":0},{"$f":"+IF($AM410<=0,0,IF(($AM410-SUM($AO410:AQ410))<$AN410,$AM410-SUM($AO410:AQ410),IF(SUM($AO410:AQ410)<$AM410,$AN410,0)))","v":0},{"$f":"+IF($AM410<=0,0,IF(($AM410-SUM($AO410:AR410))<$AN410,$AM410-SUM($AO410:AR410),IF(SUM($AO410:AR410)<$AM410,$AN410,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","EDIFICIO PRE-FABRICADO","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,5990.92,null,null,null,null,3164.51,2826.41,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,2826.41,null,{"$f":"+IF($AM411<=0,0,IF(($AM411-SUM($AO411:AO411))<$AN411,$AM411-SUM($AO411:AO411),IF(SUM($AO411:AO411)<$AM411,$AN411,0)))","v":0},{"$f":"+IF($AM411<=0,0,IF(($AM411-SUM($AO411:AP411))<$AN411,$AM411-SUM($AO411:AP411),IF(SUM($AO411:AP411)<$AM411,$AN411,0)))","v":0},{"$f":"+IF($AM411<=0,0,IF(($AM411-SUM($AO411:AQ411))<$AN411,$AM411-SUM($AO411:AQ411),IF(SUM($AO411:AQ411)<$AM411,$AN411,0)))","v":0},{"$f":"+IF($AM411<=0,0,IF(($AM411-SUM($AO411:AR411))<$AN411,$AM411-SUM($AO411:AR411),IF(SUM($AO411:AR411)<$AM411,$AN411,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTACION DE RADIO Y PLANTA ELECTRICA","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,233344.7,null,null,null,null,233344.7,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM412<=0,0,IF(($AM412-SUM($AO412:AO412))<$AN412,$AM412-SUM($AO412:AO412),IF(SUM($AO412:AO412)<$AM412,$AN412,0)))","v":0},{"$f":"+IF($AM412<=0,0,IF(($AM412-SUM($AO412:AP412))<$AN412,$AM412-SUM($AO412:AP412),IF(SUM($AO412:AP412)<$AM412,$AN412,0)))","v":0},{"$f":"+IF($AM412<=0,0,IF(($AM412-SUM($AO412:AQ412))<$AN412,$AM412-SUM($AO412:AQ412),IF(SUM($AO412:AQ412)<$AM412,$AN412,0)))","v":0},{"$f":"+IF($AM412<=0,0,IF(($AM412-SUM($AO412:AR412))<$AN412,$AM412-SUM($AO412:AR412),IF(SUM($AO412:AR412)<$AM412,$AN412,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO EDIFICIO PASAJEROS Y CASETA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,7822813.5099999998,null,null,null,null,7496862.9400000004,46238.62,null,0,0,0,279711.94999999937,null,"EDIFICACIONES Y CONSTRUCCIONES",1,279711.94999999937,46238.62,null,{"$f":"+IF($AM413<=0,0,IF(($AM413-SUM($AO413:AO413))<$AN413,$AM413-SUM($AO413:AO413),IF(SUM($AO413:AO413)<$AM413,$AN413,0)))","v":46238.62},{"$f":"+IF($AM413<=0,0,IF(($AM413-SUM($AO413:AP413))<$AN413,$AM413-SUM($AO413:AP413),IF(SUM($AO413:AP413)<$AM413,$AN413,0)))","v":46238.62},{"$f":"+IF($AM413<=0,0,IF(($AM413-SUM($AO413:AQ413))<$AN413,$AM413-SUM($AO413:AQ413),IF(SUM($AO413:AQ413)<$AM413,$AN413,0)))","v":46238.62},{"$f":"+IF($AM413<=0,0,IF(($AM413-SUM($AO413:AR413))<$AN413,$AM413-SUM($AO413:AR413),IF(SUM($AO413:AR413)<$AM413,$AN413,0)))","v":46238.62}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO EDIFICIO PASAJEROS Y CASETA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1103041.08,null,null,null,null,667922.81000000006,61724.9,null,0,0,0,373393.37,null,"EDIFICACIONES Y CONSTRUCCIONES",1,373393.37,61724.9,null,{"$f":"+IF($AM414<=0,0,IF(($AM414-SUM($AO414:AO414))<$AN414,$AM414-SUM($AO414:AO414),IF(SUM($AO414:AO414)<$AM414,$AN414,0)))","v":61724.9},{"$f":"+IF($AM414<=0,0,IF(($AM414-SUM($AO414:AP414))<$AN414,$AM414-SUM($AO414:AP414),IF(SUM($AO414:AP414)<$AM414,$AN414,0)))","v":61724.9},{"$f":"+IF($AM414<=0,0,IF(($AM414-SUM($AO414:AQ414))<$AN414,$AM414-SUM($AO414:AQ414),IF(SUM($AO414:AQ414)<$AM414,$AN414,0)))","v":61724.9},{"$f":"+IF($AM414<=0,0,IF(($AM414-SUM($AO414:AR414))<$AN414,$AM414-SUM($AO414:AR414),IF(SUM($AO414:AR414)<$AM414,$AN414,0)))","v":61724.9}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","NUEVO EDIFICIO PASAJEROS Y CASETA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,85325.53,null,null,null,null,48375,5241.72,null,0,0,0,31708.809999999998,null,"EDIFICACIONES Y CONSTRUCCIONES",1,31708.809999999998,5241.72,null,{"$f":"+IF($AM415<=0,0,IF(($AM415-SUM($AO415:AO415))<$AN415,$AM415-SUM($AO415:AO415),IF(SUM($AO415:AO415)<$AM415,$AN415,0)))","v":5241.72},{"$f":"+IF($AM415<=0,0,IF(($AM415-SUM($AO415:AP415))<$AN415,$AM415-SUM($AO415:AP415),IF(SUM($AO415:AP415)<$AM415,$AN415,0)))","v":5241.72},{"$f":"+IF($AM415<=0,0,IF(($AM415-SUM($AO415:AQ415))<$AN415,$AM415-SUM($AO415:AQ415),IF(SUM($AO415:AQ415)<$AM415,$AN415,0)))","v":5241.72},{"$f":"+IF($AM415<=0,0,IF(($AM415-SUM($AO415:AR415))<$AN415,$AM415-SUM($AO415:AR415),IF(SUM($AO415:AR415)<$AM415,$AN415,0)))","v":5241.72}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","AMPLIACION SALA MOTORES Y TRANSMISIONES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,92479.4,null,null,null,null,47649.29,6291.04,null,0,0,0,38539.069999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",1,38539.069999999992,6291.04,null,{"$f":"+IF($AM416<=0,0,IF(($AM416-SUM($AO416:AO416))<$AN416,$AM416-SUM($AO416:AO416),IF(SUM($AO416:AO416)<$AM416,$AN416,0)))","v":6291.04},{"$f":"+IF($AM416<=0,0,IF(($AM416-SUM($AO416:AP416))<$AN416,$AM416-SUM($AO416:AP416),IF(SUM($AO416:AP416)<$AM416,$AN416,0)))","v":6291.04},{"$f":"+IF($AM416<=0,0,IF(($AM416-SUM($AO416:AQ416))<$AN416,$AM416-SUM($AO416:AQ416),IF(SUM($AO416:AQ416)<$AM416,$AN416,0)))","v":6291.04},{"$f":"+IF($AM416<=0,0,IF(($AM416-SUM($AO416:AR416))<$AN416,$AM416-SUM($AO416:AR416),IF(SUM($AO416:AR416)<$AM416,$AN416,0)))","v":6291.04}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION EDIFICIOS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,92479.4,null,null,null,null,47649.29,6291.04,null,0,0,0,38539.069999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",1,38539.069999999992,6291.04,null,{"$f":"+IF($AM417<=0,0,IF(($AM417-SUM($AO417:AO417))<$AN417,$AM417-SUM($AO417:AO417),IF(SUM($AO417:AO417)<$AM417,$AN417,0)))","v":6291.04},{"$f":"+IF($AM417<=0,0,IF(($AM417-SUM($AO417:AP417))<$AN417,$AM417-SUM($AO417:AP417),IF(SUM($AO417:AP417)<$AM417,$AN417,0)))","v":6291.04},{"$f":"+IF($AM417<=0,0,IF(($AM417-SUM($AO417:AQ417))<$AN417,$AM417-SUM($AO417:AQ417),IF(SUM($AO417:AQ417)<$AM417,$AN417,0)))","v":6291.04},{"$f":"+IF($AM417<=0,0,IF(($AM417-SUM($AO417:AR417))<$AN417,$AM417-SUM($AO417:AR417),IF(SUM($AO417:AR417)<$AM417,$AN417,0)))","v":6291.04}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION EDIFICIOS OBRAS EN PROCESO 1969","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,156180.35999999999,null,null,null,null,80470.7,10740,null,0,0,0,64969.659999999989,null,"EDIFICACIONES Y CONSTRUCCIONES",1,64969.659999999989,10740,null,{"$f":"+IF($AM418<=0,0,IF(($AM418-SUM($AO418:AO418))<$AN418,$AM418-SUM($AO418:AO418),IF(SUM($AO418:AO418)<$AM418,$AN418,0)))","v":10740},{"$f":"+IF($AM418<=0,0,IF(($AM418-SUM($AO418:AP418))<$AN418,$AM418-SUM($AO418:AP418),IF(SUM($AO418:AP418)<$AM418,$AN418,0)))","v":10740},{"$f":"+IF($AM418<=0,0,IF(($AM418-SUM($AO418:AQ418))<$AN418,$AM418-SUM($AO418:AQ418),IF(SUM($AO418:AQ418)<$AM418,$AN418,0)))","v":10740},{"$f":"+IF($AM418<=0,0,IF(($AM418-SUM($AO418:AR418))<$AN418,$AM418-SUM($AO418:AR418),IF(SUM($AO418:AR418)<$AM418,$AN418,0)))","v":10740}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","HONORARIOS ARCONSULT S.A","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,92479.4,null,null,null,null,47649.29,6291.04,null,0,0,0,38539.069999999992,null,"EDIFICACIONES Y CONSTRUCCIONES",1,38539.069999999992,6291.04,null,{"$f":"+IF($AM419<=0,0,IF(($AM419-SUM($AO419:AO419))<$AN419,$AM419-SUM($AO419:AO419),IF(SUM($AO419:AO419)<$AM419,$AN419,0)))","v":6291.04},{"$f":"+IF($AM419<=0,0,IF(($AM419-SUM($AO419:AP419))<$AN419,$AM419-SUM($AO419:AP419),IF(SUM($AO419:AP419)<$AM419,$AN419,0)))","v":6291.04},{"$f":"+IF($AM419<=0,0,IF(($AM419-SUM($AO419:AQ419))<$AN419,$AM419-SUM($AO419:AQ419),IF(SUM($AO419:AQ419)<$AM419,$AN419,0)))","v":6291.04},{"$f":"+IF($AM419<=0,0,IF(($AM419-SUM($AO419:AR419))<$AN419,$AM419-SUM($AO419:AR419),IF(SUM($AO419:AR419)<$AM419,$AN419,0)))","v":6291.04}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","CONSTRUCCION TORRE DE CONTROL CTAS X LIQ 1969","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,236242.78,null,null,null,null,236242.78,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM420<=0,0,IF(($AM420-SUM($AO420:AO420))<$AN420,$AM420-SUM($AO420:AO420),IF(SUM($AO420:AO420)<$AM420,$AN420,0)))","v":0},{"$f":"+IF($AM420<=0,0,IF(($AM420-SUM($AO420:AP420))<$AN420,$AM420-SUM($AO420:AP420),IF(SUM($AO420:AP420)<$AM420,$AN420,0)))","v":0},{"$f":"+IF($AM420<=0,0,IF(($AM420-SUM($AO420:AQ420))<$AN420,$AM420-SUM($AO420:AQ420),IF(SUM($AO420:AQ420)<$AM420,$AN420,0)))","v":0},{"$f":"+IF($AM420<=0,0,IF(($AM420-SUM($AO420:AR420))<$AN420,$AM420-SUM($AO420:AR420),IF(SUM($AO420:AR420)<$AM420,$AN420,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","CONSTRUCCION TORRE DE CONTROL CTAS X LIQ 1970","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,150932.82,null,null,null,null,54569.64,13522.71,null,0,0,0,82840.47,null,"EDIFICACIONES Y CONSTRUCCIONES",1,82840.47,13522.71,null,{"$f":"+IF($AM421<=0,0,IF(($AM421-SUM($AO421:AO421))<$AN421,$AM421-SUM($AO421:AO421),IF(SUM($AO421:AO421)<$AM421,$AN421,0)))","v":13522.71},{"$f":"+IF($AM421<=0,0,IF(($AM421-SUM($AO421:AP421))<$AN421,$AM421-SUM($AO421:AP421),IF(SUM($AO421:AP421)<$AM421,$AN421,0)))","v":13522.71},{"$f":"+IF($AM421<=0,0,IF(($AM421-SUM($AO421:AQ421))<$AN421,$AM421-SUM($AO421:AQ421),IF(SUM($AO421:AQ421)<$AM421,$AN421,0)))","v":13522.71},{"$f":"+IF($AM421<=0,0,IF(($AM421-SUM($AO421:AR421))<$AN421,$AM421-SUM($AO421:AR421),IF(SUM($AO421:AR421)<$AM421,$AN421,0)))","v":13522.71}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","1000 MTS CERCO DE CAMPO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,405999.09,null,null,null,null,248631.01,157368.07999999999,null,0,0,0,2.9103830456733704E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,157368.07999999999,null,{"$f":"+IF($AM422<=0,0,IF(($AM422-SUM($AO422:AO422))<$AN422,$AM422-SUM($AO422:AO422),IF(SUM($AO422:AO422)<$AM422,$AN422,0)))","v":0},{"$f":"+IF($AM422<=0,0,IF(($AM422-SUM($AO422:AP422))<$AN422,$AM422-SUM($AO422:AP422),IF(SUM($AO422:AP422)<$AM422,$AN422,0)))","v":0},{"$f":"+IF($AM422<=0,0,IF(($AM422-SUM($AO422:AQ422))<$AN422,$AM422-SUM($AO422:AQ422),IF(SUM($AO422:AQ422)<$AM422,$AN422,0)))","v":0},{"$f":"+IF($AM422<=0,0,IF(($AM422-SUM($AO422:AR422))<$AN422,$AM422-SUM($AO422:AR422),IF(SUM($AO422:AR422)<$AM422,$AN422,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","COCHERA MOTOBOMBA OBS 1969","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,405999.09,null,null,null,null,248631.01,22083.56,null,0,0,0,135284.52000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,135284.52000000002,22083.56,null,{"$f":"+IF($AM423<=0,0,IF(($AM423-SUM($AO423:AO423))<$AN423,$AM423-SUM($AO423:AO423),IF(SUM($AO423:AO423)<$AM423,$AN423,0)))","v":22083.56},{"$f":"+IF($AM423<=0,0,IF(($AM423-SUM($AO423:AP423))<$AN423,$AM423-SUM($AO423:AP423),IF(SUM($AO423:AP423)<$AM423,$AN423,0)))","v":22083.56},{"$f":"+IF($AM423<=0,0,IF(($AM423-SUM($AO423:AQ423))<$AN423,$AM423-SUM($AO423:AQ423),IF(SUM($AO423:AQ423)<$AM423,$AN423,0)))","v":22083.56},{"$f":"+IF($AM423<=0,0,IF(($AM423-SUM($AO423:AR423))<$AN423,$AM423-SUM($AO423:AR423),IF(SUM($AO423:AR423)<$AM423,$AN423,0)))","v":22083.56}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION COCHERA CTAS X LIQ 1970","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-02-28","1970-02-28","1970-02-28",null,null,405999.09,null,null,null,null,248631.01,22083.56,null,0,0,0,135284.52000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,135284.52000000002,22083.56,null,{"$f":"+IF($AM424<=0,0,IF(($AM424-SUM($AO424:AO424))<$AN424,$AM424-SUM($AO424:AO424),IF(SUM($AO424:AO424)<$AM424,$AN424,0)))","v":22083.56},{"$f":"+IF($AM424<=0,0,IF(($AM424-SUM($AO424:AP424))<$AN424,$AM424-SUM($AO424:AP424),IF(SUM($AO424:AP424)<$AM424,$AN424,0)))","v":22083.56},{"$f":"+IF($AM424<=0,0,IF(($AM424-SUM($AO424:AQ424))<$AN424,$AM424-SUM($AO424:AQ424),IF(SUM($AO424:AQ424)<$AM424,$AN424,0)))","v":22083.56},{"$f":"+IF($AM424<=0,0,IF(($AM424-SUM($AO424:AR424))<$AN424,$AM424-SUM($AO424:AR424),IF(SUM($AO424:AR424)<$AM424,$AN424,0)))","v":22083.56}]
[null,332,3322111,"21.OTROS","Otros","SI","AEROPORTUARIO","CASAS EMPLEADOS FUERZA TRANSMISORES Y ALMACEN","Almacenes-Costo  (NUEVO)","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,73594.789999999994,null,null,null,null,47350.619999999995,26244.17,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,26244.17,null,{"$f":"+IF($AM425<=0,0,IF(($AM425-SUM($AO425:AO425))<$AN425,$AM425-SUM($AO425:AO425),IF(SUM($AO425:AO425)<$AM425,$AN425,0)))","v":0},{"$f":"+IF($AM425<=0,0,IF(($AM425-SUM($AO425:AP425))<$AN425,$AM425-SUM($AO425:AP425),IF(SUM($AO425:AP425)<$AM425,$AN425,0)))","v":0},{"$f":"+IF($AM425<=0,0,IF(($AM425-SUM($AO425:AQ425))<$AN425,$AM425-SUM($AO425:AQ425),IF(SUM($AO425:AQ425)<$AM425,$AN425,0)))","v":0},{"$f":"+IF($AM425<=0,0,IF(($AM425-SUM($AO425:AR425))<$AN425,$AM425-SUM($AO425:AR425),IF(SUM($AO425:AR425)<$AM425,$AN425,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCION COCHERA MOTOBOMBAS OBRAS 1969","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,73594.789999999994,null,null,null,null,47350.619999999995,3722.94,null,0,0,0,22521.23,null,"EDIFICACIONES Y CONSTRUCCIONES",1,22521.23,3722.94,null,{"$f":"+IF($AM426<=0,0,IF(($AM426-SUM($AO426:AO426))<$AN426,$AM426-SUM($AO426:AO426),IF(SUM($AO426:AO426)<$AM426,$AN426,0)))","v":3722.94},{"$f":"+IF($AM426<=0,0,IF(($AM426-SUM($AO426:AP426))<$AN426,$AM426-SUM($AO426:AP426),IF(SUM($AO426:AP426)<$AM426,$AN426,0)))","v":3722.94},{"$f":"+IF($AM426<=0,0,IF(($AM426-SUM($AO426:AQ426))<$AN426,$AM426-SUM($AO426:AQ426),IF(SUM($AO426:AQ426)<$AM426,$AN426,0)))","v":3722.94},{"$f":"+IF($AM426<=0,0,IF(($AM426-SUM($AO426:AR426))<$AN426,$AM426-SUM($AO426:AR426),IF(SUM($AO426:AR426)<$AM426,$AN426,0)))","v":3722.94}]
[null,332,3321111,"14.TACNA","NO","NO","AERONAVEGACIÓN","1976 CONSTRUCCION CARRETERA Y CASETA VOR","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,249674.16,null,null,null,null,249674.16,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM427<=0,0,IF(($AM427-SUM($AO427:AO427))<$AN427,$AM427-SUM($AO427:AO427),IF(SUM($AO427:AO427)<$AM427,$AN427,0)))","v":0},{"$f":"+IF($AM427<=0,0,IF(($AM427-SUM($AO427:AP427))<$AN427,$AM427-SUM($AO427:AP427),IF(SUM($AO427:AP427)<$AM427,$AN427,0)))","v":0},{"$f":"+IF($AM427<=0,0,IF(($AM427-SUM($AO427:AQ427))<$AN427,$AM427-SUM($AO427:AQ427),IF(SUM($AO427:AQ427)<$AM427,$AN427,0)))","v":0},{"$f":"+IF($AM427<=0,0,IF(($AM427-SUM($AO427:AR427))<$AN427,$AM427-SUM($AO427:AR427),IF(SUM($AO427:AR427)<$AM427,$AN427,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","ADJUDICACION POR D.S. N-3 1964","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,4688234.25,null,null,null,null,4688234.25,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM428<=0,0,IF(($AM428-SUM($AO428:AO428))<$AN428,$AM428-SUM($AO428:AO428),IF(SUM($AO428:AO428)<$AM428,$AN428,0)))","v":0},{"$f":"+IF($AM428<=0,0,IF(($AM428-SUM($AO428:AP428))<$AN428,$AM428-SUM($AO428:AP428),IF(SUM($AO428:AP428)<$AM428,$AN428,0)))","v":0},{"$f":"+IF($AM428<=0,0,IF(($AM428-SUM($AO428:AQ428))<$AN428,$AM428-SUM($AO428:AQ428),IF(SUM($AO428:AQ428)<$AM428,$AN428,0)))","v":0},{"$f":"+IF($AM428<=0,0,IF(($AM428-SUM($AO428:AR428))<$AN428,$AM428-SUM($AO428:AR428),IF(SUM($AO428:AR428)<$AM428,$AN428,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","ADJUDICACION POR D.S. N-3 1964","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,65202.37,null,null,null,null,30998.2,4294.6400000000003,null,0,0,0,29909.53,null,"EDIFICACIONES Y CONSTRUCCIONES",1,29909.53,4294.6400000000003,null,{"$f":"+IF($AM429<=0,0,IF(($AM429-SUM($AO429:AO429))<$AN429,$AM429-SUM($AO429:AO429),IF(SUM($AO429:AO429)<$AM429,$AN429,0)))","v":4294.6400000000003},{"$f":"+IF($AM429<=0,0,IF(($AM429-SUM($AO429:AP429))<$AN429,$AM429-SUM($AO429:AP429),IF(SUM($AO429:AP429)<$AM429,$AN429,0)))","v":4294.6400000000003},{"$f":"+IF($AM429<=0,0,IF(($AM429-SUM($AO429:AQ429))<$AN429,$AM429-SUM($AO429:AQ429),IF(SUM($AO429:AQ429)<$AM429,$AN429,0)))","v":4294.6400000000003},{"$f":"+IF($AM429<=0,0,IF(($AM429-SUM($AO429:AR429))<$AN429,$AM429-SUM($AO429:AR429),IF(SUM($AO429:AR429)<$AM429,$AN429,0)))","v":4294.6400000000003}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","ADJUDICACION POR D.S. N-3 1964","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,9708.94,null,null,null,null,4981.0200000000004,593.63,null,0,0,0,4134.29,null,"EDIFICACIONES Y CONSTRUCCIONES",1,4134.29,593.63,null,{"$f":"+IF($AM430<=0,0,IF(($AM430-SUM($AO430:AO430))<$AN430,$AM430-SUM($AO430:AO430),IF(SUM($AO430:AO430)<$AM430,$AN430,0)))","v":593.63},{"$f":"+IF($AM430<=0,0,IF(($AM430-SUM($AO430:AP430))<$AN430,$AM430-SUM($AO430:AP430),IF(SUM($AO430:AP430)<$AM430,$AN430,0)))","v":593.63},{"$f":"+IF($AM430<=0,0,IF(($AM430-SUM($AO430:AQ430))<$AN430,$AM430-SUM($AO430:AQ430),IF(SUM($AO430:AQ430)<$AM430,$AN430,0)))","v":593.63},{"$f":"+IF($AM430<=0,0,IF(($AM430-SUM($AO430:AR430))<$AN430,$AM430-SUM($AO430:AR430),IF(SUM($AO430:AR430)<$AM430,$AN430,0)))","v":593.63}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","DOS EDIFICIOS POZO DE AGUA DE FUERZA Y VIVIENDA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,323631.38,null,null,null,null,166033.71000000002,19787.810000000001,null,0,0,0,137809.85999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,137809.85999999999,19787.810000000001,null,{"$f":"+IF($AM431<=0,0,IF(($AM431-SUM($AO431:AO431))<$AN431,$AM431-SUM($AO431:AO431),IF(SUM($AO431:AO431)<$AM431,$AN431,0)))","v":19787.810000000001},{"$f":"+IF($AM431<=0,0,IF(($AM431-SUM($AO431:AP431))<$AN431,$AM431-SUM($AO431:AP431),IF(SUM($AO431:AP431)<$AM431,$AN431,0)))","v":19787.810000000001},{"$f":"+IF($AM431<=0,0,IF(($AM431-SUM($AO431:AQ431))<$AN431,$AM431-SUM($AO431:AQ431),IF(SUM($AO431:AQ431)<$AM431,$AN431,0)))","v":19787.810000000001},{"$f":"+IF($AM431<=0,0,IF(($AM431-SUM($AO431:AR431))<$AN431,$AM431-SUM($AO431:AR431),IF(SUM($AO431:AR431)<$AM431,$AN431,0)))","v":19787.810000000001}]
[null,332,3326111,"21.OTROS","Otros","SI","AEROPORTUARIO","1976 CERCO DE CAMPO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,346279.09,null,null,null,null,177652.74,168626.35,null,0,0,0,2.9103830456733704E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,168626.35,null,{"$f":"+IF($AM432<=0,0,IF(($AM432-SUM($AO432:AO432))<$AN432,$AM432-SUM($AO432:AO432),IF(SUM($AO432:AO432)<$AM432,$AN432,0)))","v":0},{"$f":"+IF($AM432<=0,0,IF(($AM432-SUM($AO432:AP432))<$AN432,$AM432-SUM($AO432:AP432),IF(SUM($AO432:AP432)<$AM432,$AN432,0)))","v":0},{"$f":"+IF($AM432<=0,0,IF(($AM432-SUM($AO432:AQ432))<$AN432,$AM432-SUM($AO432:AQ432),IF(SUM($AO432:AQ432)<$AM432,$AN432,0)))","v":0},{"$f":"+IF($AM432<=0,0,IF(($AM432-SUM($AO432:AR432))<$AN432,$AM432-SUM($AO432:AR432),IF(SUM($AO432:AR432)<$AM432,$AN432,0)))","v":0}]
[null,332,3321111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","1972 EDIFICIOS SALA DE MOTORES RADIO FARO","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1972-01-31","1972-01-31","1972-01-31",null,null,238011.6,null,null,null,null,238011.6,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM433<=0,0,IF(($AM433-SUM($AO433:AO433))<$AN433,$AM433-SUM($AO433:AO433),IF(SUM($AO433:AO433)<$AM433,$AN433,0)))","v":0},{"$f":"+IF($AM433<=0,0,IF(($AM433-SUM($AO433:AP433))<$AN433,$AM433-SUM($AO433:AP433),IF(SUM($AO433:AP433)<$AM433,$AN433,0)))","v":0},{"$f":"+IF($AM433<=0,0,IF(($AM433-SUM($AO433:AQ433))<$AN433,$AM433-SUM($AO433:AQ433),IF(SUM($AO433:AQ433)<$AM433,$AN433,0)))","v":0},{"$f":"+IF($AM433<=0,0,IF(($AM433-SUM($AO433:AR433))<$AN433,$AM433-SUM($AO433:AR433),IF(SUM($AO433:AR433)<$AM433,$AN433,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","ESTACION DE PASAJEROS SALA TRANSMISORES RECEPTORES Y MOTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-12-31","1970-12-31","1970-12-31",null,null,100707.13,null,null,null,null,54811.39,5762.62,null,0,0,0,40133.120000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,40133.120000000003,5762.62,null,{"$f":"+IF($AM434<=0,0,IF(($AM434-SUM($AO434:AO434))<$AN434,$AM434-SUM($AO434:AO434),IF(SUM($AO434:AO434)<$AM434,$AN434,0)))","v":5762.62},{"$f":"+IF($AM434<=0,0,IF(($AM434-SUM($AO434:AP434))<$AN434,$AM434-SUM($AO434:AP434),IF(SUM($AO434:AP434)<$AM434,$AN434,0)))","v":5762.62},{"$f":"+IF($AM434<=0,0,IF(($AM434-SUM($AO434:AQ434))<$AN434,$AM434-SUM($AO434:AQ434),IF(SUM($AO434:AQ434)<$AM434,$AN434,0)))","v":5762.62},{"$f":"+IF($AM434<=0,0,IF(($AM434-SUM($AO434:AR434))<$AN434,$AM434-SUM($AO434:AR434),IF(SUM($AO434:AR434)<$AM434,$AN434,0)))","v":5762.62}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","1972 CASETA GUARDIANIA Y MOTORES","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1972-12-31","1972-12-31","1972-12-31",null,null,238011.6,null,null,null,null,238011.6,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM435<=0,0,IF(($AM435-SUM($AO435:AO435))<$AN435,$AM435-SUM($AO435:AO435),IF(SUM($AO435:AO435)<$AM435,$AN435,0)))","v":0},{"$f":"+IF($AM435<=0,0,IF(($AM435-SUM($AO435:AP435))<$AN435,$AM435-SUM($AO435:AP435),IF(SUM($AO435:AP435)<$AM435,$AN435,0)))","v":0},{"$f":"+IF($AM435<=0,0,IF(($AM435-SUM($AO435:AQ435))<$AN435,$AM435-SUM($AO435:AQ435),IF(SUM($AO435:AQ435)<$AM435,$AN435,0)))","v":0},{"$f":"+IF($AM435<=0,0,IF(($AM435-SUM($AO435:AR435))<$AN435,$AM435-SUM($AO435:AR435),IF(SUM($AO435:AR435)<$AM435,$AN435,0)))","v":0}]
[null,332,3325113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","1976 PREPARACION TERRENO VOR","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1976-12-31","1976-12-31","1976-12-31",null,null,249674.16,null,null,null,null,249674.16,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM436<=0,0,IF(($AM436-SUM($AO436:AO436))<$AN436,$AM436-SUM($AO436:AO436),IF(SUM($AO436:AO436)<$AM436,$AN436,0)))","v":0},{"$f":"+IF($AM436<=0,0,IF(($AM436-SUM($AO436:AP436))<$AN436,$AM436-SUM($AO436:AP436),IF(SUM($AO436:AP436)<$AM436,$AN436,0)))","v":0},{"$f":"+IF($AM436<=0,0,IF(($AM436-SUM($AO436:AQ436))<$AN436,$AM436-SUM($AO436:AQ436),IF(SUM($AO436:AQ436)<$AM436,$AN436,0)))","v":0},{"$f":"+IF($AM436<=0,0,IF(($AM436-SUM($AO436:AR436))<$AN436,$AM436-SUM($AO436:AR436),IF(SUM($AO436:AR436)<$AM436,$AN436,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1962 EXPLANACION CAMPO DE ATERRIZAJES","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,492812.29,null,null,null,null,432158.47000000003,60653.82,null,0,0,0,-5.0931703299283981E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,60653.82,null,{"$f":"+IF($AM437<=0,0,IF(($AM437-SUM($AO437:AO437))<$AN437,$AM437-SUM($AO437:AO437),IF(SUM($AO437:AO437)<$AM437,$AN437,0)))","v":0},{"$f":"+IF($AM437<=0,0,IF(($AM437-SUM($AO437:AP437))<$AN437,$AM437-SUM($AO437:AP437),IF(SUM($AO437:AP437)<$AM437,$AN437,0)))","v":0},{"$f":"+IF($AM437<=0,0,IF(($AM437-SUM($AO437:AQ437))<$AN437,$AM437-SUM($AO437:AQ437),IF(SUM($AO437:AQ437)<$AM437,$AN437,0)))","v":0},{"$f":"+IF($AM437<=0,0,IF(($AM437-SUM($AO437:AR437))<$AN437,$AM437-SUM($AO437:AR437),IF(SUM($AO437:AR437)<$AM437,$AN437,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION OBRAS EN PROCESO 1966","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,328541.53000000003,null,null,null,null,292149.23,36392.300000000003,null,0,0,0,4.3655745685100555E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,36392.300000000003,null,{"$f":"+IF($AM438<=0,0,IF(($AM438-SUM($AO438:AO438))<$AN438,$AM438-SUM($AO438:AO438),IF(SUM($AO438:AO438)<$AM438,$AN438,0)))","v":0},{"$f":"+IF($AM438<=0,0,IF(($AM438-SUM($AO438:AP438))<$AN438,$AM438-SUM($AO438:AP438),IF(SUM($AO438:AP438)<$AM438,$AN438,0)))","v":0},{"$f":"+IF($AM438<=0,0,IF(($AM438-SUM($AO438:AQ438))<$AN438,$AM438-SUM($AO438:AQ438),IF(SUM($AO438:AQ438)<$AM438,$AN438,0)))","v":0},{"$f":"+IF($AM438<=0,0,IF(($AM438-SUM($AO438:AR438))<$AN438,$AM438-SUM($AO438:AR438),IF(SUM($AO438:AR438)<$AM438,$AN438,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1965 GASTOS CONSTRUCCION DE OBRAS EN PROCESO 1966","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,164270.76,null,null,null,null,146074.62,18196.14,null,0,0,0,1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,18196.14,null,{"$f":"+IF($AM439<=0,0,IF(($AM439-SUM($AO439:AO439))<$AN439,$AM439-SUM($AO439:AO439),IF(SUM($AO439:AO439)<$AM439,$AN439,0)))","v":0},{"$f":"+IF($AM439<=0,0,IF(($AM439-SUM($AO439:AP439))<$AN439,$AM439-SUM($AO439:AP439),IF(SUM($AO439:AP439)<$AM439,$AN439,0)))","v":0},{"$f":"+IF($AM439<=0,0,IF(($AM439-SUM($AO439:AQ439))<$AN439,$AM439-SUM($AO439:AQ439),IF(SUM($AO439:AQ439)<$AM439,$AN439,0)))","v":0},{"$f":"+IF($AM439<=0,0,IF(($AM439-SUM($AO439:AR439))<$AN439,$AM439-SUM($AO439:AR439),IF(SUM($AO439:AR439)<$AM439,$AN439,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","1965 CONSTRUCCION PISTAS OBRAS EN PROCESO 1964","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1041252.67,null,null,null,null,1041252.67,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM440<=0,0,IF(($AM440-SUM($AO440:AO440))<$AN440,$AM440-SUM($AO440:AO440),IF(SUM($AO440:AO440)<$AM440,$AN440,0)))","v":0},{"$f":"+IF($AM440<=0,0,IF(($AM440-SUM($AO440:AP440))<$AN440,$AM440-SUM($AO440:AP440),IF(SUM($AO440:AP440)<$AM440,$AN440,0)))","v":0},{"$f":"+IF($AM440<=0,0,IF(($AM440-SUM($AO440:AQ440))<$AN440,$AM440-SUM($AO440:AQ440),IF(SUM($AO440:AQ440)<$AM440,$AN440,0)))","v":0},{"$f":"+IF($AM440<=0,0,IF(($AM440-SUM($AO440:AR440))<$AN440,$AM440-SUM($AO440:AR440),IF(SUM($AO440:AR440)<$AM440,$AN440,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","1966 CONSTRUCCION PISTA OBRAS EN PROCESO 1964","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,7241086.79,null,null,null,null,7301799.7199999997,0,null,0,0,0,-60712.929999999702,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM441<=0,0,IF(($AM441-SUM($AO441:AO441))<$AN441,$AM441-SUM($AO441:AO441),IF(SUM($AO441:AO441)<$AM441,$AN441,0)))","v":0},{"$f":"+IF($AM441<=0,0,IF(($AM441-SUM($AO441:AP441))<$AN441,$AM441-SUM($AO441:AP441),IF(SUM($AO441:AP441)<$AM441,$AN441,0)))","v":0},{"$f":"+IF($AM441<=0,0,IF(($AM441-SUM($AO441:AQ441))<$AN441,$AM441-SUM($AO441:AQ441),IF(SUM($AO441:AQ441)<$AM441,$AN441,0)))","v":0},{"$f":"+IF($AM441<=0,0,IF(($AM441-SUM($AO441:AR441))<$AN441,$AM441-SUM($AO441:AR441),IF(SUM($AO441:AR441)<$AM441,$AN441,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS CONSTRUCCION CTTO COUSA 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,20496751.25,null,null,null,null,20496751.25,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM442<=0,0,IF(($AM442-SUM($AO442:AO442))<$AN442,$AM442-SUM($AO442:AO442),IF(SUM($AO442:AO442)<$AM442,$AN442,0)))","v":0},{"$f":"+IF($AM442<=0,0,IF(($AM442-SUM($AO442:AP442))<$AN442,$AM442-SUM($AO442:AP442),IF(SUM($AO442:AP442)<$AM442,$AN442,0)))","v":0},{"$f":"+IF($AM442<=0,0,IF(($AM442-SUM($AO442:AQ442))<$AN442,$AM442-SUM($AO442:AQ442),IF(SUM($AO442:AQ442)<$AM442,$AN442,0)))","v":0},{"$f":"+IF($AM442<=0,0,IF(($AM442-SUM($AO442:AR442))<$AN442,$AM442-SUM($AO442:AR442),IF(SUM($AO442:AR442)<$AM442,$AN442,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","1967 GASTOS CONSTRUCCION OBRAS EN PROCESO 1968","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,4634631.95,null,null,null,null,4634631.95,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM443<=0,0,IF(($AM443-SUM($AO443:AO443))<$AN443,$AM443-SUM($AO443:AO443),IF(SUM($AO443:AO443)<$AM443,$AN443,0)))","v":0},{"$f":"+IF($AM443<=0,0,IF(($AM443-SUM($AO443:AP443))<$AN443,$AM443-SUM($AO443:AP443),IF(SUM($AO443:AP443)<$AM443,$AN443,0)))","v":0},{"$f":"+IF($AM443<=0,0,IF(($AM443-SUM($AO443:AQ443))<$AN443,$AM443-SUM($AO443:AQ443),IF(SUM($AO443:AQ443)<$AM443,$AN443,0)))","v":0},{"$f":"+IF($AM443<=0,0,IF(($AM443-SUM($AO443:AR443))<$AN443,$AM443-SUM($AO443:AR443),IF(SUM($AO443:AR443)<$AM443,$AN443,0)))","v":0}]
[null,332,3325111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","PISTAS DE ATERRIZAJES TAXEO 1956","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,570304.02,null,null,null,null,570304.02,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM444<=0,0,IF(($AM444-SUM($AO444:AO444))<$AN444,$AM444-SUM($AO444:AO444),IF(SUM($AO444:AO444)<$AM444,$AN444,0)))","v":0},{"$f":"+IF($AM444<=0,0,IF(($AM444-SUM($AO444:AP444))<$AN444,$AM444-SUM($AO444:AP444),IF(SUM($AO444:AP444)<$AM444,$AN444,0)))","v":0},{"$f":"+IF($AM444<=0,0,IF(($AM444-SUM($AO444:AQ444))<$AN444,$AM444-SUM($AO444:AQ444),IF(SUM($AO444:AQ444)<$AM444,$AN444,0)))","v":0},{"$f":"+IF($AM444<=0,0,IF(($AM444-SUM($AO444:AR444))<$AN444,$AM444-SUM($AO444:AR444),IF(SUM($AO444:AR444)<$AM444,$AN444,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,16121443.02,null,null,null,null,15449716.23,671726.79,null,0,0,0,-9.3132257461547852E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,671726.79,null,{"$f":"+IF($AM445<=0,0,IF(($AM445-SUM($AO445:AO445))<$AN445,$AM445-SUM($AO445:AO445),IF(SUM($AO445:AO445)<$AM445,$AN445,0)))","v":0},{"$f":"+IF($AM445<=0,0,IF(($AM445-SUM($AO445:AP445))<$AN445,$AM445-SUM($AO445:AP445),IF(SUM($AO445:AP445)<$AM445,$AN445,0)))","v":0},{"$f":"+IF($AM445<=0,0,IF(($AM445-SUM($AO445:AQ445))<$AN445,$AM445-SUM($AO445:AQ445),IF(SUM($AO445:AQ445)<$AM445,$AN445,0)))","v":0},{"$f":"+IF($AM445<=0,0,IF(($AM445-SUM($AO445:AR445))<$AN445,$AM445-SUM($AO445:AR445),IF(SUM($AO445:AR445)<$AM445,$AN445,0)))","v":0}]
[null,332,3325111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,8948610.8399999999,null,null,null,null,8575752.0399999991,372858.8,null,0,0,0,7.5669959187507629E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,372858.8,null,{"$f":"+IF($AM446<=0,0,IF(($AM446-SUM($AO446:AO446))<$AN446,$AM446-SUM($AO446:AO446),IF(SUM($AO446:AO446)<$AM446,$AN446,0)))","v":0},{"$f":"+IF($AM446<=0,0,IF(($AM446-SUM($AO446:AP446))<$AN446,$AM446-SUM($AO446:AP446),IF(SUM($AO446:AP446)<$AM446,$AN446,0)))","v":0},{"$f":"+IF($AM446<=0,0,IF(($AM446-SUM($AO446:AQ446))<$AN446,$AM446-SUM($AO446:AQ446),IF(SUM($AO446:AQ446)<$AM446,$AN446,0)))","v":0},{"$f":"+IF($AM446<=0,0,IF(($AM446-SUM($AO446:AR446))<$AN446,$AM446-SUM($AO446:AR446),IF(SUM($AO446:AR446)<$AM446,$AN446,0)))","v":0}]
[null,332,3325111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,117731.91,null,null,null,null,73269.039999999994,44462.87,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,44462.87,null,{"$f":"+IF($AM447<=0,0,IF(($AM447-SUM($AO447:AO447))<$AN447,$AM447-SUM($AO447:AO447),IF(SUM($AO447:AO447)<$AM447,$AN447,0)))","v":0},{"$f":"+IF($AM447<=0,0,IF(($AM447-SUM($AO447:AP447))<$AN447,$AM447-SUM($AO447:AP447),IF(SUM($AO447:AP447)<$AM447,$AN447,0)))","v":0},{"$f":"+IF($AM447<=0,0,IF(($AM447-SUM($AO447:AQ447))<$AN447,$AM447-SUM($AO447:AQ447),IF(SUM($AO447:AQ447)<$AM447,$AN447,0)))","v":0},{"$f":"+IF($AM447<=0,0,IF(($AM447-SUM($AO447:AR447))<$AN447,$AM447-SUM($AO447:AR447),IF(SUM($AO447:AR447)<$AM447,$AN447,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,2649064.31,null,null,null,null,2538686.6300000004,110377.68,null,0,0,0,-2.9103830456733704E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,110377.68,null,{"$f":"+IF($AM448<=0,0,IF(($AM448-SUM($AO448:AO448))<$AN448,$AM448-SUM($AO448:AO448),IF(SUM($AO448:AO448)<$AM448,$AN448,0)))","v":0},{"$f":"+IF($AM448<=0,0,IF(($AM448-SUM($AO448:AP448))<$AN448,$AM448-SUM($AO448:AP448),IF(SUM($AO448:AP448)<$AM448,$AN448,0)))","v":0},{"$f":"+IF($AM448<=0,0,IF(($AM448-SUM($AO448:AQ448))<$AN448,$AM448-SUM($AO448:AQ448),IF(SUM($AO448:AQ448)<$AM448,$AN448,0)))","v":0},{"$f":"+IF($AM448<=0,0,IF(($AM448-SUM($AO448:AR448))<$AN448,$AM448-SUM($AO448:AR448),IF(SUM($AO448:AR448)<$AM448,$AN448,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,297414.83,null,null,null,null,183199.63,114215.2,null,0,0,0,1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,114215.2,null,{"$f":"+IF($AM449<=0,0,IF(($AM449-SUM($AO449:AO449))<$AN449,$AM449-SUM($AO449:AO449),IF(SUM($AO449:AO449)<$AM449,$AN449,0)))","v":0},{"$f":"+IF($AM449<=0,0,IF(($AM449-SUM($AO449:AP449))<$AN449,$AM449-SUM($AO449:AP449),IF(SUM($AO449:AP449)<$AM449,$AN449,0)))","v":0},{"$f":"+IF($AM449<=0,0,IF(($AM449-SUM($AO449:AQ449))<$AN449,$AM449-SUM($AO449:AQ449),IF(SUM($AO449:AQ449)<$AM449,$AN449,0)))","v":0},{"$f":"+IF($AM449<=0,0,IF(($AM449-SUM($AO449:AR449))<$AN449,$AM449-SUM($AO449:AR449),IF(SUM($AO449:AR449)<$AM449,$AN449,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,0,"SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,3145276.63,null,null,null,null,3145276.6300000004,0,null,0,0,0,-4.6566128730773926E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM450<=0,0,IF(($AM450-SUM($AO450:AO450))<$AN450,$AM450-SUM($AO450:AO450),IF(SUM($AO450:AO450)<$AM450,$AN450,0)))","v":0},{"$f":"+IF($AM450<=0,0,IF(($AM450-SUM($AO450:AP450))<$AN450,$AM450-SUM($AO450:AP450),IF(SUM($AO450:AP450)<$AM450,$AN450,0)))","v":0},{"$f":"+IF($AM450<=0,0,IF(($AM450-SUM($AO450:AQ450))<$AN450,$AM450-SUM($AO450:AQ450),IF(SUM($AO450:AQ450)<$AM450,$AN450,0)))","v":0},{"$f":"+IF($AM450<=0,0,IF(($AM450-SUM($AO450:AR450))<$AN450,$AM450-SUM($AO450:AR450),IF(SUM($AO450:AR450)<$AM450,$AN450,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,64610.559999999998,null,null,null,null,27064.65,37545.910000000003,null,0,0,0,-7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,37545.910000000003,null,{"$f":"+IF($AM451<=0,0,IF(($AM451-SUM($AO451:AO451))<$AN451,$AM451-SUM($AO451:AO451),IF(SUM($AO451:AO451)<$AM451,$AN451,0)))","v":0},{"$f":"+IF($AM451<=0,0,IF(($AM451-SUM($AO451:AP451))<$AN451,$AM451-SUM($AO451:AP451),IF(SUM($AO451:AP451)<$AM451,$AN451,0)))","v":0},{"$f":"+IF($AM451<=0,0,IF(($AM451-SUM($AO451:AQ451))<$AN451,$AM451-SUM($AO451:AQ451),IF(SUM($AO451:AQ451)<$AM451,$AN451,0)))","v":0},{"$f":"+IF($AM451<=0,0,IF(($AM451-SUM($AO451:AR451))<$AN451,$AM451-SUM($AO451:AR451),IF(SUM($AO451:AR451)<$AM451,$AN451,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,1043998.5,null,null,null,null,1043998.51,-0.01,null,0,0,0,-9.313225537987968E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,-0.01,null,{"$f":"+IF($AM452<=0,0,IF(($AM452-SUM($AO452:AO452))<$AN452,$AM452-SUM($AO452:AO452),IF(SUM($AO452:AO452)<$AM452,$AN452,0)))","v":0},{"$f":"+IF($AM452<=0,0,IF(($AM452-SUM($AO452:AP452))<$AN452,$AM452-SUM($AO452:AP452),IF(SUM($AO452:AP452)<$AM452,$AN452,0)))","v":0},{"$f":"+IF($AM452<=0,0,IF(($AM452-SUM($AO452:AQ452))<$AN452,$AM452-SUM($AO452:AQ452),IF(SUM($AO452:AQ452)<$AM452,$AN452,0)))","v":0},{"$f":"+IF($AM452<=0,0,IF(($AM452-SUM($AO452:AR452))<$AN452,$AM452-SUM($AO452:AR452),IF(SUM($AO452:AR452)<$AM452,$AN452,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,40603.599999999999,null,null,null,null,30846.55,9757.0499999999993,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,9757.0499999999993,null,{"$f":"+IF($AM453<=0,0,IF(($AM453-SUM($AO453:AO453))<$AN453,$AM453-SUM($AO453:AO453),IF(SUM($AO453:AO453)<$AM453,$AN453,0)))","v":0},{"$f":"+IF($AM453<=0,0,IF(($AM453-SUM($AO453:AP453))<$AN453,$AM453-SUM($AO453:AP453),IF(SUM($AO453:AP453)<$AM453,$AN453,0)))","v":0},{"$f":"+IF($AM453<=0,0,IF(($AM453-SUM($AO453:AQ453))<$AN453,$AM453-SUM($AO453:AQ453),IF(SUM($AO453:AQ453)<$AM453,$AN453,0)))","v":0},{"$f":"+IF($AM453<=0,0,IF(($AM453-SUM($AO453:AR453))<$AN453,$AM453-SUM($AO453:AR453),IF(SUM($AO453:AR453)<$AM453,$AN453,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,1185370.69,null,null,null,null,1135980.26,49390.43,null,0,0,0,-6.5483618527650833E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,49390.43,null,{"$f":"+IF($AM454<=0,0,IF(($AM454-SUM($AO454:AO454))<$AN454,$AM454-SUM($AO454:AO454),IF(SUM($AO454:AO454)<$AM454,$AN454,0)))","v":0},{"$f":"+IF($AM454<=0,0,IF(($AM454-SUM($AO454:AP454))<$AN454,$AM454-SUM($AO454:AP454),IF(SUM($AO454:AP454)<$AM454,$AN454,0)))","v":0},{"$f":"+IF($AM454<=0,0,IF(($AM454-SUM($AO454:AQ454))<$AN454,$AM454-SUM($AO454:AQ454),IF(SUM($AO454:AQ454)<$AM454,$AN454,0)))","v":0},{"$f":"+IF($AM454<=0,0,IF(($AM454-SUM($AO454:AR454))<$AN454,$AM454-SUM($AO454:AR454),IF(SUM($AO454:AR454)<$AM454,$AN454,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES PARA EFECTOS DE REVALUACION                 AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1974-01-31","1974-01-31","1974-01-31",null,null,66568.800000000003,null,null,null,null,42060.520000000004,24508.28,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,24508.28,null,{"$f":"+IF($AM455<=0,0,IF(($AM455-SUM($AO455:AO455))<$AN455,$AM455-SUM($AO455:AO455),IF(SUM($AO455:AO455)<$AM455,$AN455,0)))","v":0},{"$f":"+IF($AM455<=0,0,IF(($AM455-SUM($AO455:AP455))<$AN455,$AM455-SUM($AO455:AP455),IF(SUM($AO455:AP455)<$AM455,$AN455,0)))","v":0},{"$f":"+IF($AM455<=0,0,IF(($AM455-SUM($AO455:AQ455))<$AN455,$AM455-SUM($AO455:AQ455),IF(SUM($AO455:AQ455)<$AM455,$AN455,0)))","v":0},{"$f":"+IF($AM455<=0,0,IF(($AM455-SUM($AO455:AR455))<$AN455,$AM455-SUM($AO455:AR455),IF(SUM($AO455:AR455)<$AM455,$AN455,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1959 PISTAS DE ATERRIZAJES","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,8189116.1500000004,null,null,null,null,7472568.4699999997,716547.68,null,0,0,0,5.8207660913467407E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,716547.68,null,{"$f":"+IF($AM456<=0,0,IF(($AM456-SUM($AO456:AO456))<$AN456,$AM456-SUM($AO456:AO456),IF(SUM($AO456:AO456)<$AM456,$AN456,0)))","v":0},{"$f":"+IF($AM456<=0,0,IF(($AM456-SUM($AO456:AP456))<$AN456,$AM456-SUM($AO456:AP456),IF(SUM($AO456:AP456)<$AM456,$AN456,0)))","v":0},{"$f":"+IF($AM456<=0,0,IF(($AM456-SUM($AO456:AQ456))<$AN456,$AM456-SUM($AO456:AQ456),IF(SUM($AO456:AQ456)<$AM456,$AN456,0)))","v":0},{"$f":"+IF($AM456<=0,0,IF(($AM456-SUM($AO456:AR456))<$AN456,$AM456-SUM($AO456:AR456),IF(SUM($AO456:AR456)<$AM456,$AN456,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1959 PISTAS DE ATERRIZAJES OBRAS 1966","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,237429.78,null,null,null,null,237429.78,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM457<=0,0,IF(($AM457-SUM($AO457:AO457))<$AN457,$AM457-SUM($AO457:AO457),IF(SUM($AO457:AO457)<$AM457,$AN457,0)))","v":0},{"$f":"+IF($AM457<=0,0,IF(($AM457-SUM($AO457:AP457))<$AN457,$AM457-SUM($AO457:AP457),IF(SUM($AO457:AP457)<$AM457,$AN457,0)))","v":0},{"$f":"+IF($AM457<=0,0,IF(($AM457-SUM($AO457:AQ457))<$AN457,$AM457-SUM($AO457:AQ457),IF(SUM($AO457:AQ457)<$AM457,$AN457,0)))","v":0},{"$f":"+IF($AM457<=0,0,IF(($AM457-SUM($AO457:AR457))<$AN457,$AM457-SUM($AO457:AR457),IF(SUM($AO457:AR457)<$AM457,$AN457,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","CONSTRUCCIONES DEL AÑO 1969","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,226016.82,null,null,null,null,226016.82,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM458<=0,0,IF(($AM458-SUM($AO458:AO458))<$AN458,$AM458-SUM($AO458:AO458),IF(SUM($AO458:AO458)<$AM458,$AN458,0)))","v":0},{"$f":"+IF($AM458<=0,0,IF(($AM458-SUM($AO458:AP458))<$AN458,$AM458-SUM($AO458:AP458),IF(SUM($AO458:AP458)<$AM458,$AN458,0)))","v":0},{"$f":"+IF($AM458<=0,0,IF(($AM458-SUM($AO458:AQ458))<$AN458,$AM458-SUM($AO458:AQ458),IF(SUM($AO458:AQ458)<$AM458,$AN458,0)))","v":0},{"$f":"+IF($AM458<=0,0,IF(($AM458-SUM($AO458:AR458))<$AN458,$AM458-SUM($AO458:AR458),IF(SUM($AO458:AR458)<$AM458,$AN458,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION OBRAS EN PROCESO 1969","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,237429.78,null,null,null,null,237429.78,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM459<=0,0,IF(($AM459-SUM($AO459:AO459))<$AN459,$AM459-SUM($AO459:AO459),IF(SUM($AO459:AO459)<$AM459,$AN459,0)))","v":0},{"$f":"+IF($AM459<=0,0,IF(($AM459-SUM($AO459:AP459))<$AN459,$AM459-SUM($AO459:AP459),IF(SUM($AO459:AP459)<$AM459,$AN459,0)))","v":0},{"$f":"+IF($AM459<=0,0,IF(($AM459-SUM($AO459:AQ459))<$AN459,$AM459-SUM($AO459:AQ459),IF(SUM($AO459:AQ459)<$AM459,$AN459,0)))","v":0},{"$f":"+IF($AM459<=0,0,IF(($AM459-SUM($AO459:AR459))<$AN459,$AM459-SUM($AO459:AR459),IF(SUM($AO459:AR459)<$AM459,$AN459,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION 1965","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1705077.38,null,null,null,null,1577196.5899999999,18140.88,null,0,0,0,109739.91000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,{"$f":"IF(AI460<0.1,0,AI460)*AL460","v":109739.91000000003},{"$f":"+AD460*AL460","v":18140.88},null,{"$f":"+IF($AM460<=0,0,IF(($AM460-SUM($AO460:AO460))<$AN460,$AM460-SUM($AO460:AO460),IF(SUM($AO460:AO460)<$AM460,$AN460,0)))","v":18140.88},{"$f":"+IF($AM460<=0,0,IF(($AM460-SUM($AO460:AP460))<$AN460,$AM460-SUM($AO460:AP460),IF(SUM($AO460:AP460)<$AM460,$AN460,0)))","v":18140.88},{"$f":"+IF($AM460<=0,0,IF(($AM460-SUM($AO460:AQ460))<$AN460,$AM460-SUM($AO460:AQ460),IF(SUM($AO460:AQ460)<$AM460,$AN460,0)))","v":18140.88},{"$f":"+IF($AM460<=0,0,IF(($AM460-SUM($AO460:AR460))<$AN460,$AM460-SUM($AO460:AR460),IF(SUM($AO460:AR460)<$AM460,$AN460,0)))","v":18140.88}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1429841.66,null,null,null,null,1322603.54,15212.56,null,0,0,0,92025.559999999881,null,"EDIFICACIONES Y CONSTRUCCIONES",1,92025.559999999881,15212.56,null,{"$f":"+IF($AM461<=0,0,IF(($AM461-SUM($AO461:AO461))<$AN461,$AM461-SUM($AO461:AO461),IF(SUM($AO461:AO461)<$AM461,$AN461,0)))","v":15212.56},{"$f":"+IF($AM461<=0,0,IF(($AM461-SUM($AO461:AP461))<$AN461,$AM461-SUM($AO461:AP461),IF(SUM($AO461:AP461)<$AM461,$AN461,0)))","v":15212.56},{"$f":"+IF($AM461<=0,0,IF(($AM461-SUM($AO461:AQ461))<$AN461,$AM461-SUM($AO461:AQ461),IF(SUM($AO461:AQ461)<$AM461,$AN461,0)))","v":15212.56},{"$f":"+IF($AM461<=0,0,IF(($AM461-SUM($AO461:AR461))<$AN461,$AM461-SUM($AO461:AR461),IF(SUM($AO461:AR461)<$AM461,$AN461,0)))","v":15212.56}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION DE 1964 A 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,0,"SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,763676.88,null,null,null,null,763676.88,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM462<=0,0,IF(($AM462-SUM($AO462:AO462))<$AN462,$AM462-SUM($AO462:AO462),IF(SUM($AO462:AO462)<$AM462,$AN462,0)))","v":0},{"$f":"+IF($AM462<=0,0,IF(($AM462-SUM($AO462:AP462))<$AN462,$AM462-SUM($AO462:AP462),IF(SUM($AO462:AP462)<$AM462,$AN462,0)))","v":0},{"$f":"+IF($AM462<=0,0,IF(($AM462-SUM($AO462:AQ462))<$AN462,$AM462-SUM($AO462:AQ462),IF(SUM($AO462:AQ462)<$AM462,$AN462,0)))","v":0},{"$f":"+IF($AM462<=0,0,IF(($AM462-SUM($AO462:AR462))<$AN462,$AM462-SUM($AO462:AR462),IF(SUM($AO462:AR462)<$AM462,$AN462,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PISTAS DE ATERRIZAJES 1966","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1376200.57,null,null,null,null,1417548.1400000001,0,null,0,0,0,-41347.570000000065,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM463<=0,0,IF(($AM463-SUM($AO463:AO463))<$AN463,$AM463-SUM($AO463:AO463),IF(SUM($AO463:AO463)<$AM463,$AN463,0)))","v":0},{"$f":"+IF($AM463<=0,0,IF(($AM463-SUM($AO463:AP463))<$AN463,$AM463-SUM($AO463:AP463),IF(SUM($AO463:AP463)<$AM463,$AN463,0)))","v":0},{"$f":"+IF($AM463<=0,0,IF(($AM463-SUM($AO463:AQ463))<$AN463,$AM463-SUM($AO463:AQ463),IF(SUM($AO463:AQ463)<$AM463,$AN463,0)))","v":0},{"$f":"+IF($AM463<=0,0,IF(($AM463-SUM($AO463:AR463))<$AN463,$AM463-SUM($AO463:AR463),IF(SUM($AO463:AR463)<$AM463,$AN463,0)))","v":0}]
[null,332,3325112,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","1959 AFIRMADO PLATAFORMA DE ESTACIONAMIENTO","ACCESO AL AEROPUERTO PARA VEHICULOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,89575.21,null,null,null,null,46152.92,43422.29,null,0,0,0,7.2759576141834259E-12,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,43422.29,null,{"$f":"+IF($AM464<=0,0,IF(($AM464-SUM($AO464:AO464))<$AN464,$AM464-SUM($AO464:AO464),IF(SUM($AO464:AO464)<$AM464,$AN464,0)))","v":0},{"$f":"+IF($AM464<=0,0,IF(($AM464-SUM($AO464:AP464))<$AN464,$AM464-SUM($AO464:AP464),IF(SUM($AO464:AP464)<$AM464,$AN464,0)))","v":0},{"$f":"+IF($AM464<=0,0,IF(($AM464-SUM($AO464:AQ464))<$AN464,$AM464-SUM($AO464:AQ464),IF(SUM($AO464:AQ464)<$AM464,$AN464,0)))","v":0},{"$f":"+IF($AM464<=0,0,IF(($AM464-SUM($AO464:AR464))<$AN464,$AM464-SUM($AO464:AR464),IF(SUM($AO464:AR464)<$AM464,$AN464,0)))","v":0}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION OBRAS EN PROCESO 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,614643.75,null,null,null,null,589033.6,3633,null,0,0,0,21977.150000000023,null,"EDIFICACIONES Y CONSTRUCCIONES",1,21977.150000000023,3633,null,{"$f":"+IF($AM465<=0,0,IF(($AM465-SUM($AO465:AO465))<$AN465,$AM465-SUM($AO465:AO465),IF(SUM($AO465:AO465)<$AM465,$AN465,0)))","v":3633},{"$f":"+IF($AM465<=0,0,IF(($AM465-SUM($AO465:AP465))<$AN465,$AM465-SUM($AO465:AP465),IF(SUM($AO465:AP465)<$AM465,$AN465,0)))","v":3633},{"$f":"+IF($AM465<=0,0,IF(($AM465-SUM($AO465:AQ465))<$AN465,$AM465-SUM($AO465:AQ465),IF(SUM($AO465:AQ465)<$AM465,$AN465,0)))","v":3633},{"$f":"+IF($AM465<=0,0,IF(($AM465-SUM($AO465:AR465))<$AN465,$AM465-SUM($AO465:AR465),IF(SUM($AO465:AR465)<$AM465,$AN465,0)))","v":3633}]
[null,332,3325111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","GASTOS DE CONSTRUCCION OBRAS EN PROCESO 1968","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,3367267.98,null,null,null,null,3226965.15,19903.04,null,0,0,0,120399.79000000007,null,"EDIFICACIONES Y CONSTRUCCIONES",1,120399.79000000007,19903.04,null,{"$f":"+IF($AM466<=0,0,IF(($AM466-SUM($AO466:AO466))<$AN466,$AM466-SUM($AO466:AO466),IF(SUM($AO466:AO466)<$AM466,$AN466,0)))","v":19903.04},{"$f":"+IF($AM466<=0,0,IF(($AM466-SUM($AO466:AP466))<$AN466,$AM466-SUM($AO466:AP466),IF(SUM($AO466:AP466)<$AM466,$AN466,0)))","v":19903.04},{"$f":"+IF($AM466<=0,0,IF(($AM466-SUM($AO466:AQ466))<$AN466,$AM466-SUM($AO466:AQ466),IF(SUM($AO466:AQ466)<$AM466,$AN466,0)))","v":19903.04},{"$f":"+IF($AM466<=0,0,IF(($AM466-SUM($AO466:AR466))<$AN466,$AM466-SUM($AO466:AR466),IF(SUM($AO466:AR466)<$AM466,$AN466,0)))","v":19903.04}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1960 PLATAFORMAS ESTACIONAMIENTO DE AVIONES","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,284630.36,null,null,null,null,272770.77,11859.59,null,0,0,0,-3.2741809263825417E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,11859.59,null,{"$f":"+IF($AM467<=0,0,IF(($AM467-SUM($AO467:AO467))<$AN467,$AM467-SUM($AO467:AO467),IF(SUM($AO467:AO467)<$AM467,$AN467,0)))","v":0},{"$f":"+IF($AM467<=0,0,IF(($AM467-SUM($AO467:AP467))<$AN467,$AM467-SUM($AO467:AP467),IF(SUM($AO467:AP467)<$AM467,$AN467,0)))","v":0},{"$f":"+IF($AM467<=0,0,IF(($AM467-SUM($AO467:AQ467))<$AN467,$AM467-SUM($AO467:AQ467),IF(SUM($AO467:AQ467)<$AM467,$AN467,0)))","v":0},{"$f":"+IF($AM467<=0,0,IF(($AM467-SUM($AO467:AR467))<$AN467,$AM467-SUM($AO467:AR467),IF(SUM($AO467:AR467)<$AM467,$AN467,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1964 GASTOS CONSTRUCCION PISTA","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,284630.36,null,null,null,null,272770.77,11859.59,null,0,0,0,-3.2741809263825417E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,11859.59,null,{"$f":"+IF($AM468<=0,0,IF(($AM468-SUM($AO468:AO468))<$AN468,$AM468-SUM($AO468:AO468),IF(SUM($AO468:AO468)<$AM468,$AN468,0)))","v":0},{"$f":"+IF($AM468<=0,0,IF(($AM468-SUM($AO468:AP468))<$AN468,$AM468-SUM($AO468:AP468),IF(SUM($AO468:AP468)<$AM468,$AN468,0)))","v":0},{"$f":"+IF($AM468<=0,0,IF(($AM468-SUM($AO468:AQ468))<$AN468,$AM468-SUM($AO468:AQ468),IF(SUM($AO468:AQ468)<$AM468,$AN468,0)))","v":0},{"$f":"+IF($AM468<=0,0,IF(($AM468-SUM($AO468:AR468))<$AN468,$AM468-SUM($AO468:AR468),IF(SUM($AO468:AR468)<$AM468,$AN468,0)))","v":0}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS CONSTRUCCION 1965","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,815486.31,null,null,null,null,781507.72,4820.13,null,0,0,0,29158.460000000083,null,"EDIFICACIONES Y CONSTRUCCIONES",1,29158.460000000083,4820.13,null,{"$f":"+IF($AM469<=0,0,IF(($AM469-SUM($AO469:AO469))<$AN469,$AM469-SUM($AO469:AO469),IF(SUM($AO469:AO469)<$AM469,$AN469,0)))","v":4820.13},{"$f":"+IF($AM469<=0,0,IF(($AM469-SUM($AO469:AP469))<$AN469,$AM469-SUM($AO469:AP469),IF(SUM($AO469:AP469)<$AM469,$AN469,0)))","v":4820.13},{"$f":"+IF($AM469<=0,0,IF(($AM469-SUM($AO469:AQ469))<$AN469,$AM469-SUM($AO469:AQ469),IF(SUM($AO469:AQ469)<$AM469,$AN469,0)))","v":4820.13},{"$f":"+IF($AM469<=0,0,IF(($AM469-SUM($AO469:AR469))<$AN469,$AM469-SUM($AO469:AR469),IF(SUM($AO469:AR469)<$AM469,$AN469,0)))","v":4820.13}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS CONSTRUCCION OBRAS EN PROCESO 1966","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,1752350.22,null,null,null,null,1679335.62,10357.69,null,0,0,0,62656.909999999858,null,"EDIFICACIONES Y CONSTRUCCIONES",1,62656.909999999858,10357.69,null,{"$f":"+IF($AM470<=0,0,IF(($AM470-SUM($AO470:AO470))<$AN470,$AM470-SUM($AO470:AO470),IF(SUM($AO470:AO470)<$AM470,$AN470,0)))","v":10357.69},{"$f":"+IF($AM470<=0,0,IF(($AM470-SUM($AO470:AP470))<$AN470,$AM470-SUM($AO470:AP470),IF(SUM($AO470:AP470)<$AM470,$AN470,0)))","v":10357.69},{"$f":"+IF($AM470<=0,0,IF(($AM470-SUM($AO470:AQ470))<$AN470,$AM470-SUM($AO470:AQ470),IF(SUM($AO470:AQ470)<$AM470,$AN470,0)))","v":10357.69},{"$f":"+IF($AM470<=0,0,IF(($AM470-SUM($AO470:AR470))<$AN470,$AM470-SUM($AO470:AR470),IF(SUM($AO470:AR470)<$AM470,$AN470,0)))","v":10357.69}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS CONSTRUCCIONES OBRAS 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,594156.75,null,null,null,null,569400.22,3511.91,null,0,0,0,21244.620000000028,null,"EDIFICACIONES Y CONSTRUCCIONES",1,21244.620000000028,3511.91,null,{"$f":"+IF($AM471<=0,0,IF(($AM471-SUM($AO471:AO471))<$AN471,$AM471-SUM($AO471:AO471),IF(SUM($AO471:AO471)<$AM471,$AN471,0)))","v":3511.91},{"$f":"+IF($AM471<=0,0,IF(($AM471-SUM($AO471:AP471))<$AN471,$AM471-SUM($AO471:AP471),IF(SUM($AO471:AP471)<$AM471,$AN471,0)))","v":3511.91},{"$f":"+IF($AM471<=0,0,IF(($AM471-SUM($AO471:AQ471))<$AN471,$AM471-SUM($AO471:AQ471),IF(SUM($AO471:AQ471)<$AM471,$AN471,0)))","v":3511.91},{"$f":"+IF($AM471<=0,0,IF(($AM471-SUM($AO471:AR471))<$AN471,$AM471-SUM($AO471:AR471),IF(SUM($AO471:AR471)<$AM471,$AN471,0)))","v":3511.91}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","GASTOS CONSTRUCCION OBRAS 1967","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,284630.36,null,null,null,null,272770.77,1682.37,null,0,0,0,10177.219999999968,null,"EDIFICACIONES Y CONSTRUCCIONES",1,10177.219999999968,1682.37,null,{"$f":"+IF($AM472<=0,0,IF(($AM472-SUM($AO472:AO472))<$AN472,$AM472-SUM($AO472:AO472),IF(SUM($AO472:AO472)<$AM472,$AN472,0)))","v":1682.37},{"$f":"+IF($AM472<=0,0,IF(($AM472-SUM($AO472:AP472))<$AN472,$AM472-SUM($AO472:AP472),IF(SUM($AO472:AP472)<$AM472,$AN472,0)))","v":1682.37},{"$f":"+IF($AM472<=0,0,IF(($AM472-SUM($AO472:AQ472))<$AN472,$AM472-SUM($AO472:AQ472),IF(SUM($AO472:AQ472)<$AM472,$AN472,0)))","v":1682.37},{"$f":"+IF($AM472<=0,0,IF(($AM472-SUM($AO472:AR472))<$AN472,$AM472-SUM($AO472:AR472),IF(SUM($AO472:AR472)<$AM472,$AN472,0)))","v":1682.37}]
[null,332,3325111,"21.OTROS","Otros","SI","AEROPORTUARIO","1952 PISTAS DE ATERRIZAJES","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1970-01-31","1970-01-31","1970-01-31",null,null,3773493.96,null,null,null,null,3498343.35,275150.61,null,0,0,0,-1.1641532182693481E-10,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,275150.61,null,{"$f":"+IF($AM473<=0,0,IF(($AM473-SUM($AO473:AO473))<$AN473,$AM473-SUM($AO473:AO473),IF(SUM($AO473:AO473)<$AM473,$AN473,0)))","v":0},{"$f":"+IF($AM473<=0,0,IF(($AM473-SUM($AO473:AP473))<$AN473,$AM473-SUM($AO473:AP473),IF(SUM($AO473:AP473)<$AM473,$AN473,0)))","v":0},{"$f":"+IF($AM473<=0,0,IF(($AM473-SUM($AO473:AQ473))<$AN473,$AM473-SUM($AO473:AQ473),IF(SUM($AO473:AQ473)<$AM473,$AN473,0)))","v":0},{"$f":"+IF($AM473<=0,0,IF(($AM473-SUM($AO473:AR473))<$AN473,$AM473-SUM($AO473:AR473),IF(SUM($AO473:AR473)<$AM473,$AN473,0)))","v":0}]
[null,332,3324111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","INSTALACION Y PUESTA EN OPERACIONDIRECCION TECNICAMANO DE OBRA YMATERIAL PARA EL SISTEMA ININTERRU","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1982-11-30","1982-11-30","1982-11-30",null,null,653.54,null,null,null,null,239.6,413.94,null,0,0,0,-5.6843418860808015E-14,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,0,206.97,null,{"$f":"+IF($AM474<=0,0,IF(($AM474-SUM($AO474:AO474))<$AN474,$AM474-SUM($AO474:AO474),IF(SUM($AO474:AO474)<$AM474,$AN474,0)))","v":0},{"$f":"+IF($AM474<=0,0,IF(($AM474-SUM($AO474:AP474))<$AN474,$AM474-SUM($AO474:AP474),IF(SUM($AO474:AP474)<$AM474,$AN474,0)))","v":0},{"$f":"+IF($AM474<=0,0,IF(($AM474-SUM($AO474:AQ474))<$AN474,$AM474-SUM($AO474:AQ474),IF(SUM($AO474:AQ474)<$AM474,$AN474,0)))","v":0},{"$f":"+IF($AM474<=0,0,IF(($AM474-SUM($AO474:AR474))<$AN474,$AM474-SUM($AO474:AR474),IF(SUM($AO474:AR474)<$AM474,$AN474,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","D O N A C I O N DEL MINISTERIO DE AGRICULURA POR LA F.A.O         SISTEMA TRATAMIENTO DE BASURA V-40","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1988-12-31","1988-12-31","1988-12-31",null,null,26285.15,null,null,null,null,9636.48,640.87,null,0,0,0,16007.800000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,8003.9000000000005,320.435,null,{"$f":"+IF($AM475<=0,0,IF(($AM475-SUM($AO475:AO475))<$AN475,$AM475-SUM($AO475:AO475),IF(SUM($AO475:AO475)<$AM475,$AN475,0)))","v":320.435},{"$f":"+IF($AM475<=0,0,IF(($AM475-SUM($AO475:AP475))<$AN475,$AM475-SUM($AO475:AP475),IF(SUM($AO475:AP475)<$AM475,$AN475,0)))","v":320.435},{"$f":"+IF($AM475<=0,0,IF(($AM475-SUM($AO475:AQ475))<$AN475,$AM475-SUM($AO475:AQ475),IF(SUM($AO475:AQ475)<$AM475,$AN475,0)))","v":320.435},{"$f":"+IF($AM475<=0,0,IF(($AM475-SUM($AO475:AR475))<$AN475,$AM475-SUM($AO475:AR475),IF(SUM($AO475:AR475)<$AM475,$AN475,0)))","v":320.435}]
[null,332,3325111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","PISTAS DE ATERRIZAJE PARA EFECTOS DE REVALUACION D.L.21383        AÑO 1973  6'800372","PISTAS DE ATERRIZAJE Y CALLES DE RODAJE","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1973-01-31","1973-01-31","1973-01-31",null,null,2198704.86,null,null,null,null,2198704.86,0,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,0,null,{"$f":"+IF($AM476<=0,0,IF(($AM476-SUM($AO476:AO476))<$AN476,$AM476-SUM($AO476:AO476),IF(SUM($AO476:AO476)<$AM476,$AN476,0)))","v":0},{"$f":"+IF($AM476<=0,0,IF(($AM476-SUM($AO476:AP476))<$AN476,$AM476-SUM($AO476:AP476),IF(SUM($AO476:AP476)<$AM476,$AN476,0)))","v":0},{"$f":"+IF($AM476<=0,0,IF(($AM476-SUM($AO476:AQ476))<$AN476,$AM476-SUM($AO476:AQ476),IF(SUM($AO476:AQ476)<$AM476,$AN476,0)))","v":0},{"$f":"+IF($AM476<=0,0,IF(($AM476-SUM($AO476:AR476))<$AN476,$AM476-SUM($AO476:AR476),IF(SUM($AO476:AR476)<$AM476,$AN476,0)))","v":0}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GASTOS DE INSTALACION PARA MEJOR ABASTECIMIENTOS AGUA J.CHAVEZ    (INCLUYE I/. 13778140 DE REV.89","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,14849.53,null,null,null,null,5444.03,348.63,null,0,0,0,9056.8700000000008,null,"EDIFICACIONES Y CONSTRUCCIONES",0.5,4528.4350000000004,174.315,null,{"$f":"+IF($AM477<=0,0,IF(($AM477-SUM($AO477:AO477))<$AN477,$AM477-SUM($AO477:AO477),IF(SUM($AO477:AO477)<$AM477,$AN477,0)))","v":174.315},{"$f":"+IF($AM477<=0,0,IF(($AM477-SUM($AO477:AP477))<$AN477,$AM477-SUM($AO477:AP477),IF(SUM($AO477:AP477)<$AM477,$AN477,0)))","v":174.315},{"$f":"+IF($AM477<=0,0,IF(($AM477-SUM($AO477:AQ477))<$AN477,$AM477-SUM($AO477:AQ477),IF(SUM($AO477:AQ477)<$AM477,$AN477,0)))","v":174.315},{"$f":"+IF($AM477<=0,0,IF(($AM477-SUM($AO477:AR477))<$AN477,$AM477-SUM($AO477:AR477),IF(SUM($AO477:AR477)<$AM477,$AN477,0)))","v":174.315}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","1975 ESTUDIOS POR CONTRATA TERMINAL DE PASAJEROS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","1975-02-28","1975-02-28","1975-02-28",null,null,56801.51,null,null,null,null,20848.5,2964.28,null,0,0,0,32988.730000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,32988.730000000003,2964.28,null,{"$f":"+IF($AM478<=0,0,IF(($AM478-SUM($AO478:AO478))<$AN478,$AM478-SUM($AO478:AO478),IF(SUM($AO478:AO478)<$AM478,$AN478,0)))","v":2964.28},{"$f":"+IF($AM478<=0,0,IF(($AM478-SUM($AO478:AP478))<$AN478,$AM478-SUM($AO478:AP478),IF(SUM($AO478:AP478)<$AM478,$AN478,0)))","v":2964.28},{"$f":"+IF($AM478<=0,0,IF(($AM478-SUM($AO478:AQ478))<$AN478,$AM478-SUM($AO478:AQ478),IF(SUM($AO478:AQ478)<$AM478,$AN478,0)))","v":2964.28},{"$f":"+IF($AM478<=0,0,IF(($AM478-SUM($AO478:AR478))<$AN478,$AM478-SUM($AO478:AR478),IF(SUM($AO478:AR478)<$AM478,$AN478,0)))","v":2964.28}]
[null,332,3321111,"9.LIMA","NO","NO","AERONAVEGACIÓN","REHABILITACION DE TORRE DE CONTROL","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2008-11-25","2008-11-25",null,null,1079014.53,null,null,null,null,489962.01,12835.3,null,0,0,0,576217.22,null,"EDIFICACIONES Y CONSTRUCCIONES",1,576217.22,12835.3,null,{"$f":"+IF($AM479<=0,0,IF(($AM479-SUM($AO479:AO479))<$AN479,$AM479-SUM($AO479:AO479),IF(SUM($AO479:AO479)<$AM479,$AN479,0)))","v":12835.3},{"$f":"+IF($AM479<=0,0,IF(($AM479-SUM($AO479:AP479))<$AN479,$AM479-SUM($AO479:AP479),IF(SUM($AO479:AP479)<$AM479,$AN479,0)))","v":12835.3},{"$f":"+IF($AM479<=0,0,IF(($AM479-SUM($AO479:AQ479))<$AN479,$AM479-SUM($AO479:AQ479),IF(SUM($AO479:AQ479)<$AM479,$AN479,0)))","v":12835.3},{"$f":"+IF($AM479<=0,0,IF(($AM479-SUM($AO479:AR479))<$AN479,$AM479-SUM($AO479:AR479),IF(SUM($AO479:AR479)<$AM479,$AN479,0)))","v":12835.3}]
[null,332,3324111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","MEJORAMIENTO SISTEMA PUESTA A TIERRA DEL AEROPUERTO DE IQUITOS","Instalaciones","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2007-12-11","2007-12-11",null,null,25341.54,null,null,null,null,14456.189999999999,2206.08,null,0,0,0,8679.2700000000023,null,"EDIFICACIONES Y CONSTRUCCIONES",1,8679.2700000000023,2206.08,null,{"$f":"+IF($AM480<=0,0,IF(($AM480-SUM($AO480:AO480))<$AN480,$AM480-SUM($AO480:AO480),IF(SUM($AO480:AO480)<$AM480,$AN480,0)))","v":2206.08},{"$f":"+IF($AM480<=0,0,IF(($AM480-SUM($AO480:AP480))<$AN480,$AM480-SUM($AO480:AP480),IF(SUM($AO480:AP480)<$AM480,$AN480,0)))","v":2206.08},{"$f":"+IF($AM480<=0,0,IF(($AM480-SUM($AO480:AQ480))<$AN480,$AM480-SUM($AO480:AQ480),IF(SUM($AO480:AQ480)<$AM480,$AN480,0)))","v":2206.08},{"$f":"+IF($AM480<=0,0,IF(($AM480-SUM($AO480:AR480))<$AN480,$AM480-SUM($AO480:AR480),IF(SUM($AO480:AR480)<$AM480,$AN480,0)))","v":2061.0300000000025}]
[null,332,3321111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","MANTENIMIENTO DE EDIFICACIONES EN AREAS DE USO CORPAC IQUITOS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2009-10-14","2009-10-14",null,null,375458.87,null,null,null,null,248969.73,126489.14,null,0,0,0,-1.4551915228366852E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,126489.14,null,{"$f":"+IF($AM481<=0,0,IF(($AM481-SUM($AO481:AO481))<$AN481,$AM481-SUM($AO481:AO481),IF(SUM($AO481:AO481)<$AM481,$AN481,0)))","v":0},{"$f":"+IF($AM481<=0,0,IF(($AM481-SUM($AO481:AP481))<$AN481,$AM481-SUM($AO481:AP481),IF(SUM($AO481:AP481)<$AM481,$AN481,0)))","v":0},{"$f":"+IF($AM481<=0,0,IF(($AM481-SUM($AO481:AQ481))<$AN481,$AM481-SUM($AO481:AQ481),IF(SUM($AO481:AQ481)<$AM481,$AN481,0)))","v":0},{"$f":"+IF($AM481<=0,0,IF(($AM481-SUM($AO481:AR481))<$AN481,$AM481-SUM($AO481:AR481),IF(SUM($AO481:AR481)<$AM481,$AN481,0)))","v":0}]
[null,332,3326111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","CONSTRUCCION CERCO PERIMETRICO ESTACION VOR SIHUAS AREQUIPA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2008-12-20","2008-12-20",null,null,755338.08,null,null,null,null,500870.6,42684.11,null,0,0,0,211783.37,null,"EDIFICACIONES Y CONSTRUCCIONES",1,211783.37,42684.11,null,{"$f":"+IF($AM482<=0,0,IF(($AM482-SUM($AO482:AO482))<$AN482,$AM482-SUM($AO482:AO482),IF(SUM($AO482:AO482)<$AM482,$AN482,0)))","v":42684.11},{"$f":"+IF($AM482<=0,0,IF(($AM482-SUM($AO482:AP482))<$AN482,$AM482-SUM($AO482:AP482),IF(SUM($AO482:AP482)<$AM482,$AN482,0)))","v":42684.11},{"$f":"+IF($AM482<=0,0,IF(($AM482-SUM($AO482:AQ482))<$AN482,$AM482-SUM($AO482:AQ482),IF(SUM($AO482:AQ482)<$AM482,$AN482,0)))","v":42684.11},{"$f":"+IF($AM482<=0,0,IF(($AM482-SUM($AO482:AR482))<$AN482,$AM482-SUM($AO482:AR482),IF(SUM($AO482:AR482)<$AM482,$AN482,0)))","v":42684.11}]
[null,332,3326111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","CONSTRUCCION CERCO PERIMETRICO CUZCO","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2007-11-09","2007-11-09",null,null,492684.25,null,null,null,null,254788.15,49085.4,null,0,0,0,188810.7,null,"EDIFICACIONES Y CONSTRUCCIONES",1,188810.7,49085.4,null,{"$f":"+IF($AM483<=0,0,IF(($AM483-SUM($AO483:AO483))<$AN483,$AM483-SUM($AO483:AO483),IF(SUM($AO483:AO483)<$AM483,$AN483,0)))","v":49085.4},{"$f":"+IF($AM483<=0,0,IF(($AM483-SUM($AO483:AP483))<$AN483,$AM483-SUM($AO483:AP483),IF(SUM($AO483:AP483)<$AM483,$AN483,0)))","v":49085.4},{"$f":"+IF($AM483<=0,0,IF(($AM483-SUM($AO483:AQ483))<$AN483,$AM483-SUM($AO483:AQ483),IF(SUM($AO483:AQ483)<$AM483,$AN483,0)))","v":49085.4},{"$f":"+IF($AM483<=0,0,IF(($AM483-SUM($AO483:AR483))<$AN483,$AM483-SUM($AO483:AR483),IF(SUM($AO483:AR483)<$AM483,$AN483,0)))","v":41554.5}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ELECTRIFICACIÓN AERÓDROMO DE ATALAYA","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2007-08-28","2007-08-28",null,null,123432.53,null,null,null,null,74741.909999999989,10478.82,null,0,0,0,38211.80000000001,null,"EDIFICACIONES Y CONSTRUCCIONES",1,38211.80000000001,10478.82,null,{"$f":"+IF($AM484<=0,0,IF(($AM484-SUM($AO484:AO484))<$AN484,$AM484-SUM($AO484:AO484),IF(SUM($AO484:AO484)<$AM484,$AN484,0)))","v":10478.82},{"$f":"+IF($AM484<=0,0,IF(($AM484-SUM($AO484:AP484))<$AN484,$AM484-SUM($AO484:AP484),IF(SUM($AO484:AP484)<$AM484,$AN484,0)))","v":10478.82},{"$f":"+IF($AM484<=0,0,IF(($AM484-SUM($AO484:AQ484))<$AN484,$AM484-SUM($AO484:AQ484),IF(SUM($AO484:AQ484)<$AM484,$AN484,0)))","v":10478.82},{"$f":"+IF($AM484<=0,0,IF(($AM484-SUM($AO484:AR484))<$AN484,$AM484-SUM($AO484:AR484),IF(SUM($AO484:AR484)<$AM484,$AN484,0)))","v":6775.3400000000111}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ELECTRIFICACIÓN AERÓDROMO DE ATALAYA","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2007-08-28","2007-08-28",null,null,161127,null,null,null,null,86513.209999999992,16057.8,null,0,0,0,58555.990000000005,null,"EDIFICACIONES Y CONSTRUCCIONES",1,58555.990000000005,16057.8,null,{"$f":"+IF($AM485<=0,0,IF(($AM485-SUM($AO485:AO485))<$AN485,$AM485-SUM($AO485:AO485),IF(SUM($AO485:AO485)<$AM485,$AN485,0)))","v":16057.8},{"$f":"+IF($AM485<=0,0,IF(($AM485-SUM($AO485:AP485))<$AN485,$AM485-SUM($AO485:AP485),IF(SUM($AO485:AP485)<$AM485,$AN485,0)))","v":16057.8},{"$f":"+IF($AM485<=0,0,IF(($AM485-SUM($AO485:AQ485))<$AN485,$AM485-SUM($AO485:AQ485),IF(SUM($AO485:AQ485)<$AM485,$AN485,0)))","v":16057.8},{"$f":"+IF($AM485<=0,0,IF(($AM485-SUM($AO485:AR485))<$AN485,$AM485-SUM($AO485:AR485),IF(SUM($AO485:AR485)<$AM485,$AN485,0)))","v":10382.590000000011}]
[null,332,3324111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ELECTRIFICACIÓN AERÓDROMO DE ATALAYA","Instalaciones","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2007-08-28","2007-08-28",null,null,31479.68,null,null,null,null,16149.099999999999,3299.33,null,0,0,0,12031.250000000002,null,"EDIFICACIONES Y CONSTRUCCIONES",1,12031.250000000002,3299.33,null,{"$f":"+IF($AM486<=0,0,IF(($AM486-SUM($AO486:AO486))<$AN486,$AM486-SUM($AO486:AO486),IF(SUM($AO486:AO486)<$AM486,$AN486,0)))","v":3299.33},{"$f":"+IF($AM486<=0,0,IF(($AM486-SUM($AO486:AP486))<$AN486,$AM486-SUM($AO486:AP486),IF(SUM($AO486:AP486)<$AM486,$AN486,0)))","v":3299.33},{"$f":"+IF($AM486<=0,0,IF(($AM486-SUM($AO486:AQ486))<$AN486,$AM486-SUM($AO486:AQ486),IF(SUM($AO486:AQ486)<$AM486,$AN486,0)))","v":3299.33},{"$f":"+IF($AM486<=0,0,IF(($AM486-SUM($AO486:AR486))<$AN486,$AM486-SUM($AO486:AR486),IF(SUM($AO486:AR486)<$AM486,$AN486,0)))","v":2133.260000000002}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","HABILITACION DE BAÑOS PARA DISCAPACITADOS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2006-06-09","2006-06-09",null,null,27437.33,null,null,null,null,19900.310000000001,7537.02,null,0,0,0,0,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,7537.02,null,{"$f":"+IF($AM487<=0,0,IF(($AM487-SUM($AO487:AO487))<$AN487,$AM487-SUM($AO487:AO487),IF(SUM($AO487:AO487)<$AM487,$AN487,0)))","v":0},{"$f":"+IF($AM487<=0,0,IF(($AM487-SUM($AO487:AP487))<$AN487,$AM487-SUM($AO487:AP487),IF(SUM($AO487:AP487)<$AM487,$AN487,0)))","v":0},{"$f":"+IF($AM487<=0,0,IF(($AM487-SUM($AO487:AQ487))<$AN487,$AM487-SUM($AO487:AQ487),IF(SUM($AO487:AQ487)<$AM487,$AN487,0)))","v":0},{"$f":"+IF($AM487<=0,0,IF(($AM487-SUM($AO487:AR487))<$AN487,$AM487-SUM($AO487:AR487),IF(SUM($AO487:AR487)<$AM487,$AN487,0)))","v":0}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","CUARTEL SEI DEL AEROPUERTO DE ANDAHUAYLAS","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2009-12-31","2006-10-31","2006-10-31",null,null,415031.73,null,null,null,null,301022.63,114009.1,null,0,0,0,-2.9103830456733704E-11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,0,114009.1,null,{"$f":"+IF($AM488<=0,0,IF(($AM488-SUM($AO488:AO488))<$AN488,$AM488-SUM($AO488:AO488),IF(SUM($AO488:AO488)<$AM488,$AN488,0)))","v":0},{"$f":"+IF($AM488<=0,0,IF(($AM488-SUM($AO488:AP488))<$AN488,$AM488-SUM($AO488:AP488),IF(SUM($AO488:AP488)<$AM488,$AN488,0)))","v":0},{"$f":"+IF($AM488<=0,0,IF(($AM488-SUM($AO488:AQ488))<$AN488,$AM488-SUM($AO488:AQ488),IF(SUM($AO488:AQ488)<$AM488,$AN488,0)))","v":0},{"$f":"+IF($AM488<=0,0,IF(($AM488-SUM($AO488:AR488))<$AN488,$AM488-SUM($AO488:AR488),IF(SUM($AO488:AR488)<$AM488,$AN488,0)))","v":0}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTRUCTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2008-05-09","2008-05-09","2008-05-09",null,null,31888.54,null,null,null,null,18955.879999999997,842.78,null,0,0,0,12089.880000000003,null,"EDIFICACIONES Y CONSTRUCCIONES",1,12089.880000000003,842.78,null,{"$f":"+IF($AM489<=0,0,IF(($AM489-SUM($AO489:AO489))<$AN489,$AM489-SUM($AO489:AO489),IF(SUM($AO489:AO489)<$AM489,$AN489,0)))","v":842.78},{"$f":"+IF($AM489<=0,0,IF(($AM489-SUM($AO489:AP489))<$AN489,$AM489-SUM($AO489:AP489),IF(SUM($AO489:AP489)<$AM489,$AN489,0)))","v":842.78},{"$f":"+IF($AM489<=0,0,IF(($AM489-SUM($AO489:AQ489))<$AN489,$AM489-SUM($AO489:AQ489),IF(SUM($AO489:AQ489)<$AM489,$AN489,0)))","v":842.78},{"$f":"+IF($AM489<=0,0,IF(($AM489-SUM($AO489:AR489))<$AN489,$AM489-SUM($AO489:AR489),IF(SUM($AO489:AR489)<$AM489,$AN489,0)))","v":842.78}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ARQUITECTURA","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2008-05-09","2008-05-09","2008-05-09",null,null,53147.56,null,null,null,null,31593.14,1404.64,null,0,0,0,20149.78,null,"EDIFICACIONES Y CONSTRUCCIONES",1,20149.78,1404.64,null,{"$f":"+IF($AM490<=0,0,IF(($AM490-SUM($AO490:AO490))<$AN490,$AM490-SUM($AO490:AO490),IF(SUM($AO490:AO490)<$AM490,$AN490,0)))","v":1404.64},{"$f":"+IF($AM490<=0,0,IF(($AM490-SUM($AO490:AP490))<$AN490,$AM490-SUM($AO490:AP490),IF(SUM($AO490:AP490)<$AM490,$AN490,0)))","v":1404.64},{"$f":"+IF($AM490<=0,0,IF(($AM490-SUM($AO490:AQ490))<$AN490,$AM490-SUM($AO490:AQ490),IF(SUM($AO490:AQ490)<$AM490,$AN490,0)))","v":1404.64},{"$f":"+IF($AM490<=0,0,IF(($AM490-SUM($AO490:AR490))<$AN490,$AM490-SUM($AO490:AR490),IF(SUM($AO490:AR490)<$AM490,$AN490,0)))","v":1404.64}]
[null,332,3321111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","INSTALACIONES","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2008-05-09","2008-05-09","2008-05-09",null,null,21259.03,null,null,null,null,12637.24,1613,null,0,0,0,7008.7899999999991,null,"EDIFICACIONES Y CONSTRUCCIONES",1,7008.7899999999991,1613,null,{"$f":"+IF($AM491<=0,0,IF(($AM491-SUM($AO491:AO491))<$AN491,$AM491-SUM($AO491:AO491),IF(SUM($AO491:AO491)<$AM491,$AN491,0)))","v":1613},{"$f":"+IF($AM491<=0,0,IF(($AM491-SUM($AO491:AP491))<$AN491,$AM491-SUM($AO491:AP491),IF(SUM($AO491:AP491)<$AM491,$AN491,0)))","v":1613},{"$f":"+IF($AM491<=0,0,IF(($AM491-SUM($AO491:AQ491))<$AN491,$AM491-SUM($AO491:AQ491),IF(SUM($AO491:AQ491)<$AM491,$AN491,0)))","v":1613},{"$f":"+IF($AM491<=0,0,IF(($AM491-SUM($AO491:AR491))<$AN491,$AM491-SUM($AO491:AR491),IF(SUM($AO491:AR491)<$AM491,$AN491,0)))","v":1613}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","LIBRERÍA DE CINTAS - BACK UP","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2008-12-31","2008-11-27","2008-11-27",null,null,68187.72,null,null,null,null,68187.72,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM492<=0,0,IF(($AM492-SUM($AO492:AO492))<$AN492,$AM492-SUM($AO492:AO492),IF(SUM($AO492:AO492)<$AM492,$AN492,0)))","v":0},{"$f":"+IF($AM492<=0,0,IF(($AM492-SUM($AO492:AP492))<$AN492,$AM492-SUM($AO492:AP492),IF(SUM($AO492:AP492)<$AM492,$AN492,0)))","v":0},{"$f":"+IF($AM492<=0,0,IF(($AM492-SUM($AO492:AQ492))<$AN492,$AM492-SUM($AO492:AQ492),IF(SUM($AO492:AQ492)<$AM492,$AN492,0)))","v":0},{"$f":"+IF($AM492<=0,0,IF(($AM492-SUM($AO492:AR492))<$AN492,$AM492-SUM($AO492:AR492),IF(SUM($AO492:AR492)<$AM492,$AN492,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","LIBRERÍA DE RESPALDO(DATA CENTER)","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-08-31","2010-08-31","2010-08-31",null,null,54840,null,null,null,null,54840,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM493<=0,0,IF(($AM493-SUM($AO493:AO493))<$AN493,$AM493-SUM($AO493:AO493),IF(SUM($AO493:AO493)<$AM493,$AN493,0)))","v":0},{"$f":"+IF($AM493<=0,0,IF(($AM493-SUM($AO493:AP493))<$AN493,$AM493-SUM($AO493:AP493),IF(SUM($AO493:AP493)<$AM493,$AN493,0)))","v":0},{"$f":"+IF($AM493<=0,0,IF(($AM493-SUM($AO493:AQ493))<$AN493,$AM493-SUM($AO493:AQ493),IF(SUM($AO493:AQ493)<$AM493,$AN493,0)))","v":0},{"$f":"+IF($AM493<=0,0,IF(($AM493-SUM($AO493:AR493))<$AN493,$AM493-SUM($AO493:AR493),IF(SUM($AO493:AR493)<$AM493,$AN493,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","CENTRAL TELEFONICA","GRUPOS ELECTROGENOS ( 333330)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,39954.92,null,null,null,null,36458.79,3496.13,null,0,0,0,-2.7284841053187847E-12,null,"OTROS",1,0,3496.13,null,{"$f":"+IF($AM494<=0,0,IF(($AM494-SUM($AO494:AO494))<$AN494,$AM494-SUM($AO494:AO494),IF(SUM($AO494:AO494)<$AM494,$AN494,0)))","v":0},{"$f":"+IF($AM494<=0,0,IF(($AM494-SUM($AO494:AP494))<$AN494,$AM494-SUM($AO494:AP494),IF(SUM($AO494:AP494)<$AM494,$AN494,0)))","v":0},{"$f":"+IF($AM494<=0,0,IF(($AM494-SUM($AO494:AQ494))<$AN494,$AM494-SUM($AO494:AQ494),IF(SUM($AO494:AQ494)<$AM494,$AN494,0)))","v":0},{"$f":"+IF($AM494<=0,0,IF(($AM494-SUM($AO494:AR494))<$AN494,$AM494-SUM($AO494:AR494),IF(SUM($AO494:AR494)<$AM494,$AN494,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM495<=0,0,IF(($AM495-SUM($AO495:AO495))<$AN495,$AM495-SUM($AO495:AO495),IF(SUM($AO495:AO495)<$AM495,$AN495,0)))","v":0},{"$f":"+IF($AM495<=0,0,IF(($AM495-SUM($AO495:AP495))<$AN495,$AM495-SUM($AO495:AP495),IF(SUM($AO495:AP495)<$AM495,$AN495,0)))","v":0},{"$f":"+IF($AM495<=0,0,IF(($AM495-SUM($AO495:AQ495))<$AN495,$AM495-SUM($AO495:AQ495),IF(SUM($AO495:AQ495)<$AM495,$AN495,0)))","v":0},{"$f":"+IF($AM495<=0,0,IF(($AM495-SUM($AO495:AR495))<$AN495,$AM495-SUM($AO495:AR495),IF(SUM($AO495:AR495)<$AM495,$AN495,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM496<=0,0,IF(($AM496-SUM($AO496:AO496))<$AN496,$AM496-SUM($AO496:AO496),IF(SUM($AO496:AO496)<$AM496,$AN496,0)))","v":0},{"$f":"+IF($AM496<=0,0,IF(($AM496-SUM($AO496:AP496))<$AN496,$AM496-SUM($AO496:AP496),IF(SUM($AO496:AP496)<$AM496,$AN496,0)))","v":0},{"$f":"+IF($AM496<=0,0,IF(($AM496-SUM($AO496:AQ496))<$AN496,$AM496-SUM($AO496:AQ496),IF(SUM($AO496:AQ496)<$AM496,$AN496,0)))","v":0},{"$f":"+IF($AM496<=0,0,IF(($AM496-SUM($AO496:AR496))<$AN496,$AM496-SUM($AO496:AR496),IF(SUM($AO496:AR496)<$AM496,$AN496,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM497<=0,0,IF(($AM497-SUM($AO497:AO497))<$AN497,$AM497-SUM($AO497:AO497),IF(SUM($AO497:AO497)<$AM497,$AN497,0)))","v":0},{"$f":"+IF($AM497<=0,0,IF(($AM497-SUM($AO497:AP497))<$AN497,$AM497-SUM($AO497:AP497),IF(SUM($AO497:AP497)<$AM497,$AN497,0)))","v":0},{"$f":"+IF($AM497<=0,0,IF(($AM497-SUM($AO497:AQ497))<$AN497,$AM497-SUM($AO497:AQ497),IF(SUM($AO497:AQ497)<$AM497,$AN497,0)))","v":0},{"$f":"+IF($AM497<=0,0,IF(($AM497-SUM($AO497:AR497))<$AN497,$AM497-SUM($AO497:AR497),IF(SUM($AO497:AR497)<$AM497,$AN497,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM498<=0,0,IF(($AM498-SUM($AO498:AO498))<$AN498,$AM498-SUM($AO498:AO498),IF(SUM($AO498:AO498)<$AM498,$AN498,0)))","v":0},{"$f":"+IF($AM498<=0,0,IF(($AM498-SUM($AO498:AP498))<$AN498,$AM498-SUM($AO498:AP498),IF(SUM($AO498:AP498)<$AM498,$AN498,0)))","v":0},{"$f":"+IF($AM498<=0,0,IF(($AM498-SUM($AO498:AQ498))<$AN498,$AM498-SUM($AO498:AQ498),IF(SUM($AO498:AQ498)<$AM498,$AN498,0)))","v":0},{"$f":"+IF($AM498<=0,0,IF(($AM498-SUM($AO498:AR498))<$AN498,$AM498-SUM($AO498:AR498),IF(SUM($AO498:AR498)<$AM498,$AN498,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM499<=0,0,IF(($AM499-SUM($AO499:AO499))<$AN499,$AM499-SUM($AO499:AO499),IF(SUM($AO499:AO499)<$AM499,$AN499,0)))","v":0},{"$f":"+IF($AM499<=0,0,IF(($AM499-SUM($AO499:AP499))<$AN499,$AM499-SUM($AO499:AP499),IF(SUM($AO499:AP499)<$AM499,$AN499,0)))","v":0},{"$f":"+IF($AM499<=0,0,IF(($AM499-SUM($AO499:AQ499))<$AN499,$AM499-SUM($AO499:AQ499),IF(SUM($AO499:AQ499)<$AM499,$AN499,0)))","v":0},{"$f":"+IF($AM499<=0,0,IF(($AM499-SUM($AO499:AR499))<$AN499,$AM499-SUM($AO499:AR499),IF(SUM($AO499:AR499)<$AM499,$AN499,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM500<=0,0,IF(($AM500-SUM($AO500:AO500))<$AN500,$AM500-SUM($AO500:AO500),IF(SUM($AO500:AO500)<$AM500,$AN500,0)))","v":0},{"$f":"+IF($AM500<=0,0,IF(($AM500-SUM($AO500:AP500))<$AN500,$AM500-SUM($AO500:AP500),IF(SUM($AO500:AP500)<$AM500,$AN500,0)))","v":0},{"$f":"+IF($AM500<=0,0,IF(($AM500-SUM($AO500:AQ500))<$AN500,$AM500-SUM($AO500:AQ500),IF(SUM($AO500:AQ500)<$AM500,$AN500,0)))","v":0},{"$f":"+IF($AM500<=0,0,IF(($AM500-SUM($AO500:AR500))<$AN500,$AM500-SUM($AO500:AR500),IF(SUM($AO500:AR500)<$AM500,$AN500,0)))","v":0}]
[null,336,"3369132","13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","TELEFONO ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2009-12-31","2009-09-30","2009-09-30",null,null,60.92,null,null,null,null,55.61,5.31,null,0,0,0,2.6645352591003757E-15,null,"OTROS",1,0,5.31,null,{"$f":"+IF($AM526<=0,0,IF(($AM526-SUM($AO526:AO526))<$AN526,$AM526-SUM($AO526:AO526),IF(SUM($AO526:AO526)<$AM526,$AN526,0)))","v":0},{"$f":"+IF($AM526<=0,0,IF(($AM526-SUM($AO526:AP526))<$AN526,$AM526-SUM($AO526:AP526),IF(SUM($AO526:AP526)<$AM526,$AN526,0)))","v":0},{"$f":"+IF($AM526<=0,0,IF(($AM526-SUM($AO526:AQ526))<$AN526,$AM526-SUM($AO526:AQ526),IF(SUM($AO526:AQ526)<$AM526,$AN526,0)))","v":0},{"$f":"+IF($AM526<=0,0,IF(($AM526-SUM($AO526:AR526))<$AN526,$AM526-SUM($AO526:AR526),IF(SUM($AO526:AR526)<$AM526,$AN526,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PUENTE DE ABORDAJE","EQUIPO","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2000-06-16","2000-06-16","2000-06-16",null,null,5879.59,null,null,null,null,5792.78,86.81,null,0,0,0,3.979039320256561E-13,3.979039320256561E-13,"MAQUINARIAS Y EQUIPOS",1,0,86.81,null,{"$f":"+IF($AM574<=0,0,IF(($AM574-SUM($AO574:AO574))<$AN574,$AM574-SUM($AO574:AO574),IF(SUM($AO574:AO574)<$AM574,$AN574,0)))","v":0},{"$f":"+IF($AM574<=0,0,IF(($AM574-SUM($AO574:AP574))<$AN574,$AM574-SUM($AO574:AP574),IF(SUM($AO574:AP574)<$AM574,$AN574,0)))","v":0},{"$f":"+IF($AM574<=0,0,IF(($AM574-SUM($AO574:AQ574))<$AN574,$AM574-SUM($AO574:AQ574),IF(SUM($AO574:AQ574)<$AM574,$AN574,0)))","v":0},{"$f":"+IF($AM574<=0,0,IF(($AM574-SUM($AO574:AR574))<$AN574,$AM574-SUM($AO574:AR574),IF(SUM($AO574:AR574)<$AM574,$AN574,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSMISORES Y RECEPTORES DUALES HF SSB D","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2001-12-31","2001-12-31","2001-12-31",null,null,417630.58,null,null,null,null,395400.73,22229.85,null,0,0,0,3.637978807091713E-11,null,"MAQUINARIAS Y EQUIPOS",1,0,22229.85,null,{"$f":"+IF($AM648<=0,0,IF(($AM648-SUM($AO648:AO648))<$AN648,$AM648-SUM($AO648:AO648),IF(SUM($AO648:AO648)<$AM648,$AN648,0)))","v":0},{"$f":"+IF($AM648<=0,0,IF(($AM648-SUM($AO648:AP648))<$AN648,$AM648-SUM($AO648:AP648),IF(SUM($AO648:AP648)<$AM648,$AN648,0)))","v":0},{"$f":"+IF($AM648<=0,0,IF(($AM648-SUM($AO648:AQ648))<$AN648,$AM648-SUM($AO648:AQ648),IF(SUM($AO648:AQ648)<$AM648,$AN648,0)))","v":0},{"$f":"+IF($AM648<=0,0,IF(($AM648-SUM($AO648:AR648))<$AN648,$AM648-SUM($AO648:AR648),IF(SUM($AO648:AR648)<$AM648,$AN648,0)))","v":0}]
[null,333,3331111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","EQUIPO VOR(Componente del SISTEMA RADIOFARO OMNIDIRECCIONALES VHF - VOR)","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2008-07-31","2008-07-31",null,null,402432.54,null,null,null,null,402432.54,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM731<=0,0,IF(($AM731-SUM($AO731:AO731))<$AN731,$AM731-SUM($AO731:AO731),IF(SUM($AO731:AO731)<$AM731,$AN731,0)))","v":0},{"$f":"+IF($AM731<=0,0,IF(($AM731-SUM($AO731:AP731))<$AN731,$AM731-SUM($AO731:AP731),IF(SUM($AO731:AP731)<$AM731,$AN731,0)))","v":0},{"$f":"+IF($AM731<=0,0,IF(($AM731-SUM($AO731:AQ731))<$AN731,$AM731-SUM($AO731:AQ731),IF(SUM($AO731:AQ731)<$AM731,$AN731,0)))","v":0},{"$f":"+IF($AM731<=0,0,IF(($AM731-SUM($AO731:AR731))<$AN731,$AM731-SUM($AO731:AR731),IF(SUM($AO731:AR731)<$AM731,$AN731,0)))","v":0}]
[null,333,3331115,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","REGULADOR DE CORRIENTE CONSTANTE(AYUDAS LUMINOSAS)","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2007-12-31","2006-08-25","2006-08-25",null,null,165209.14000000001,null,null,null,null,165209.14000000001,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM805<=0,0,IF(($AM805-SUM($AO805:AO805))<$AN805,$AM805-SUM($AO805:AO805),IF(SUM($AO805:AO805)<$AM805,$AN805,0)))","v":0},{"$f":"+IF($AM805<=0,0,IF(($AM805-SUM($AO805:AP805))<$AN805,$AM805-SUM($AO805:AP805),IF(SUM($AO805:AP805)<$AM805,$AN805,0)))","v":0},{"$f":"+IF($AM805<=0,0,IF(($AM805-SUM($AO805:AQ805))<$AN805,$AM805-SUM($AO805:AQ805),IF(SUM($AO805:AQ805)<$AM805,$AN805,0)))","v":0},{"$f":"+IF($AM805<=0,0,IF(($AM805-SUM($AO805:AR805))<$AN805,$AM805-SUM($AO805:AR805),IF(SUM($AO805:AR805)<$AM805,$AN805,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2001-03-31","2001-03-31","2001-03-31",null,null,9907,null,null,null,null,9907,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM879<=0,0,IF(($AM879-SUM($AO879:AO879))<$AN879,$AM879-SUM($AO879:AO879),IF(SUM($AO879:AO879)<$AM879,$AN879,0)))","v":0},{"$f":"+IF($AM879<=0,0,IF(($AM879-SUM($AO879:AP879))<$AN879,$AM879-SUM($AO879:AP879),IF(SUM($AO879:AP879)<$AM879,$AN879,0)))","v":0},{"$f":"+IF($AM879<=0,0,IF(($AM879-SUM($AO879:AQ879))<$AN879,$AM879-SUM($AO879:AQ879),IF(SUM($AO879:AQ879)<$AM879,$AN879,0)))","v":0},{"$f":"+IF($AM879<=0,0,IF(($AM879-SUM($AO879:AR879))<$AN879,$AM879-SUM($AO879:AR879),IF(SUM($AO879:AR879)<$AM879,$AN879,0)))","v":0}]
[null,333,3331115,"10.PISCO","NO","NO","AERONAVEGACIÓN","TRANSFERENCIA AL ACTIVO FIJO DE OBRAS EN CURSO INCLUYE COSTO Y RE-VALUACION (PROYECTO DE LUCES BALIZ","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","1993-08-31","1993-08-31","1993-08-31",null,null,4331.8900000000003,null,null,null,null,4030.9199999999996,300.97000000000003,null,0,0,0,6.8212102632969618E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,300.97000000000003,null,{"$f":"+IF($AM962<=0,0,IF(($AM962-SUM($AO962:AO962))<$AN962,$AM962-SUM($AO962:AO962),IF(SUM($AO962:AO962)<$AM962,$AN962,0)))","v":0},{"$f":"+IF($AM962<=0,0,IF(($AM962-SUM($AO962:AP962))<$AN962,$AM962-SUM($AO962:AP962),IF(SUM($AO962:AP962)<$AM962,$AN962,0)))","v":0},{"$f":"+IF($AM962<=0,0,IF(($AM962-SUM($AO962:AQ962))<$AN962,$AM962-SUM($AO962:AQ962),IF(SUM($AO962:AQ962)<$AM962,$AN962,0)))","v":0},{"$f":"+IF($AM962<=0,0,IF(($AM962-SUM($AO962:AR962))<$AN962,$AM962-SUM($AO962:AR962),IF(SUM($AO962:AR962)<$AM962,$AN962,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ANALIZADOR DE RED","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2001-11-30","2001-11-30","2001-11-30",null,null,71589.210000000006,null,null,null,null,71589.210000000006,0,null,0,0,0,0,null,"OTROS",0.5,{"$f":"IF(AI1036<0.1,0,AI1036)*AL1036","v":0},{"$f":"+AD1036*AL1036","v":0},null,{"$f":"+IF($AM1036<=0,0,IF(($AM1036-SUM($AO1036:AO1036))<$AN1036,$AM1036-SUM($AO1036:AO1036),IF(SUM($AO1036:AO1036)<$AM1036,$AN1036,0)))","v":0},{"$f":"+IF($AM1036<=0,0,IF(($AM1036-SUM($AO1036:AP1036))<$AN1036,$AM1036-SUM($AO1036:AP1036),IF(SUM($AO1036:AP1036)<$AM1036,$AN1036,0)))","v":0},{"$f":"+IF($AM1036<=0,0,IF(($AM1036-SUM($AO1036:AQ1036))<$AN1036,$AM1036-SUM($AO1036:AQ1036),IF(SUM($AO1036:AQ1036)<$AM1036,$AN1036,0)))","v":0},{"$f":"+IF($AM1036<=0,0,IF(($AM1036-SUM($AO1036:AR1036))<$AN1036,$AM1036-SUM($AO1036:AR1036),IF(SUM($AO1036:AR1036)<$AM1036,$AN1036,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","GENERADOR DE RAYOS X","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2004-08-31","2004-08-31","2004-08-31",null,null,493885.46,null,null,null,null,486592.79,7292.67,null,0,0,0,4.1836756281554699E-11,null,"MAQUINARIAS Y EQUIPOS",0.5,0,3646.335,null,{"$f":"+IF($AM1119<=0,0,IF(($AM1119-SUM($AO1119:AO1119))<$AN1119,$AM1119-SUM($AO1119:AO1119),IF(SUM($AO1119:AO1119)<$AM1119,$AN1119,0)))","v":0},{"$f":"+IF($AM1119<=0,0,IF(($AM1119-SUM($AO1119:AP1119))<$AN1119,$AM1119-SUM($AO1119:AP1119),IF(SUM($AO1119:AP1119)<$AM1119,$AN1119,0)))","v":0},{"$f":"+IF($AM1119<=0,0,IF(($AM1119-SUM($AO1119:AQ1119))<$AN1119,$AM1119-SUM($AO1119:AQ1119),IF(SUM($AO1119:AQ1119)<$AM1119,$AN1119,0)))","v":0},{"$f":"+IF($AM1119<=0,0,IF(($AM1119-SUM($AO1119:AR1119))<$AN1119,$AM1119-SUM($AO1119:AR1119),IF(SUM($AO1119:AR1119)<$AM1119,$AN1119,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","RECEPTORES","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2002-12-31","2002-12-31",null,null,56331.57,null,null,null,null,52409.8,3921.77,null,0,0,0,-3.1832314562052488E-12,null,"MAQUINARIAS Y EQUIPOS",0.5,0,1960.885,null,{"$f":"+IF($AM1203<=0,0,IF(($AM1203-SUM($AO1203:AO1203))<$AN1203,$AM1203-SUM($AO1203:AO1203),IF(SUM($AO1203:AO1203)<$AM1203,$AN1203,0)))","v":0},{"$f":"+IF($AM1203<=0,0,IF(($AM1203-SUM($AO1203:AP1203))<$AN1203,$AM1203-SUM($AO1203:AP1203),IF(SUM($AO1203:AP1203)<$AM1203,$AN1203,0)))","v":0},{"$f":"+IF($AM1203<=0,0,IF(($AM1203-SUM($AO1203:AQ1203))<$AN1203,$AM1203-SUM($AO1203:AQ1203),IF(SUM($AO1203:AQ1203)<$AM1203,$AN1203,0)))","v":0},{"$f":"+IF($AM1203<=0,0,IF(($AM1203-SUM($AO1203:AR1203))<$AN1203,$AM1203-SUM($AO1203:AR1203),IF(SUM($AO1203:AR1203)<$AM1203,$AN1203,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","RACK (SISTEMA DE COMUNICACIONES VHF-AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,51500.97,null,null,null,null,48238.96,3262.01,null,0,0,0,1.8189894035458565E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,3262.01,null,{"$f":"+IF($AM1266<=0,0,IF(($AM1266-SUM($AO1266:AO1266))<$AN1266,$AM1266-SUM($AO1266:AO1266),IF(SUM($AO1266:AO1266)<$AM1266,$AN1266,0)))","v":0},{"$f":"+IF($AM1266<=0,0,IF(($AM1266-SUM($AO1266:AP1266))<$AN1266,$AM1266-SUM($AO1266:AP1266),IF(SUM($AO1266:AP1266)<$AM1266,$AN1266,0)))","v":0},{"$f":"+IF($AM1266<=0,0,IF(($AM1266-SUM($AO1266:AQ1266))<$AN1266,$AM1266-SUM($AO1266:AQ1266),IF(SUM($AO1266:AQ1266)<$AM1266,$AN1266,0)))","v":0},{"$f":"+IF($AM1266<=0,0,IF(($AM1266-SUM($AO1266:AR1266))<$AN1266,$AM1266-SUM($AO1266:AR1266),IF(SUM($AO1266:AR1266)<$AM1266,$AN1266,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","GRUPO ELECTROGENO 20 KW","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2009-12-31","2007-10-26","2007-10-26",null,null,42261.08,null,null,null,null,38070.280000000006,4190.8,null,0,0,0,-4.5474735088646412E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,4190.8,null,{"$f":"+IF($AM1349<=0,0,IF(($AM1349-SUM($AO1349:AO1349))<$AN1349,$AM1349-SUM($AO1349:AO1349),IF(SUM($AO1349:AO1349)<$AM1349,$AN1349,0)))","v":0},{"$f":"+IF($AM1349<=0,0,IF(($AM1349-SUM($AO1349:AP1349))<$AN1349,$AM1349-SUM($AO1349:AP1349),IF(SUM($AO1349:AP1349)<$AM1349,$AN1349,0)))","v":0},{"$f":"+IF($AM1349<=0,0,IF(($AM1349-SUM($AO1349:AQ1349))<$AN1349,$AM1349-SUM($AO1349:AQ1349),IF(SUM($AO1349:AQ1349)<$AM1349,$AN1349,0)))","v":0},{"$f":"+IF($AM1349<=0,0,IF(($AM1349-SUM($AO1349:AR1349))<$AN1349,$AM1349-SUM($AO1349:AR1349),IF(SUM($AO1349:AR1349)<$AM1349,$AN1349,0)))","v":0}]
[null,333,3331111,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","PANTALLA","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,1936.63,null,null,null,null,1936.63,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM1352<=0,0,IF(($AM1352-SUM($AO1352:AO1352))<$AN1352,$AM1352-SUM($AO1352:AO1352),IF(SUM($AO1352:AO1352)<$AM1352,$AN1352,0)))","v":0},{"$f":"+IF($AM1352<=0,0,IF(($AM1352-SUM($AO1352:AP1352))<$AN1352,$AM1352-SUM($AO1352:AP1352),IF(SUM($AO1352:AP1352)<$AM1352,$AN1352,0)))","v":0},{"$f":"+IF($AM1352<=0,0,IF(($AM1352-SUM($AO1352:AQ1352))<$AN1352,$AM1352-SUM($AO1352:AQ1352),IF(SUM($AO1352:AQ1352)<$AM1352,$AN1352,0)))","v":0},{"$f":"+IF($AM1352<=0,0,IF(($AM1352-SUM($AO1352:AR1352))<$AN1352,$AM1352-SUM($AO1352:AR1352),IF(SUM($AO1352:AR1352)<$AM1352,$AN1352,0)))","v":0}]
[null,333,3331118,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","FILTRO DE CAVIDAD (SISTEMA DE COMUNICACIONES VHF-AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,71421.05,null,null,null,null,71421.05,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM1426<=0,0,IF(($AM1426-SUM($AO1426:AO1426))<$AN1426,$AM1426-SUM($AO1426:AO1426),IF(SUM($AO1426:AO1426)<$AM1426,$AN1426,0)))","v":0},{"$f":"+IF($AM1426<=0,0,IF(($AM1426-SUM($AO1426:AP1426))<$AN1426,$AM1426-SUM($AO1426:AP1426),IF(SUM($AO1426:AP1426)<$AM1426,$AN1426,0)))","v":0},{"$f":"+IF($AM1426<=0,0,IF(($AM1426-SUM($AO1426:AQ1426))<$AN1426,$AM1426-SUM($AO1426:AQ1426),IF(SUM($AO1426:AQ1426)<$AM1426,$AN1426,0)))","v":0},{"$f":"+IF($AM1426<=0,0,IF(($AM1426-SUM($AO1426:AR1426))<$AN1426,$AM1426-SUM($AO1426:AR1426),IF(SUM($AO1426:AR1426)<$AM1426,$AN1426,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","UNIDAD DE TONALES","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","1987-12-31","1987-12-31","1987-12-31",null,null,9907,null,null,null,null,9907,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM1509<=0,0,IF(($AM1509-SUM($AO1509:AO1509))<$AN1509,$AM1509-SUM($AO1509:AO1509),IF(SUM($AO1509:AO1509)<$AM1509,$AN1509,0)))","v":0},{"$f":"+IF($AM1509<=0,0,IF(($AM1509-SUM($AO1509:AP1509))<$AN1509,$AM1509-SUM($AO1509:AP1509),IF(SUM($AO1509:AP1509)<$AM1509,$AN1509,0)))","v":0},{"$f":"+IF($AM1509<=0,0,IF(($AM1509-SUM($AO1509:AQ1509))<$AN1509,$AM1509-SUM($AO1509:AQ1509),IF(SUM($AO1509:AQ1509)<$AM1509,$AN1509,0)))","v":0},{"$f":"+IF($AM1509<=0,0,IF(($AM1509-SUM($AO1509:AR1509))<$AN1509,$AM1509-SUM($AO1509:AR1509),IF(SUM($AO1509:AR1509)<$AM1509,$AN1509,0)))","v":0}]
[null,333,3331118,"11.PIURA","NO","NO","AERONAVEGACIÓN","TRANSMISOR RECEPTOR DE UHF (SISTEMA DE COMUNICACIONES VHF-AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,33919.86,null,null,null,null,33919.85,0.01,null,0,0,0,2.0372679238045421E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,0.01,null,{"$f":"+IF($AM1583<=0,0,IF(($AM1583-SUM($AO1583:AO1583))<$AN1583,$AM1583-SUM($AO1583:AO1583),IF(SUM($AO1583:AO1583)<$AM1583,$AN1583,0)))","v":0},{"$f":"+IF($AM1583<=0,0,IF(($AM1583-SUM($AO1583:AP1583))<$AN1583,$AM1583-SUM($AO1583:AP1583),IF(SUM($AO1583:AP1583)<$AM1583,$AN1583,0)))","v":0},{"$f":"+IF($AM1583<=0,0,IF(($AM1583-SUM($AO1583:AQ1583))<$AN1583,$AM1583-SUM($AO1583:AQ1583),IF(SUM($AO1583:AQ1583)<$AM1583,$AN1583,0)))","v":0},{"$f":"+IF($AM1583<=0,0,IF(($AM1583-SUM($AO1583:AR1583))<$AN1583,$AM1583-SUM($AO1583:AR1583),IF(SUM($AO1583:AR1583)<$AM1583,$AN1583,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","DISPOSITIVO DE SELECCION Y DISTRIBUCION DS900 (SISTEMA DE COMUNICACION VHF- AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,31860.86,null,null,null,null,29642.720000000001,2218.14,null,0,0,0,-4.5474735088646412E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,2218.14,null,{"$f":"+IF($AM1666<=0,0,IF(($AM1666-SUM($AO1666:AO1666))<$AN1666,$AM1666-SUM($AO1666:AO1666),IF(SUM($AO1666:AO1666)<$AM1666,$AN1666,0)))","v":0},{"$f":"+IF($AM1666<=0,0,IF(($AM1666-SUM($AO1666:AP1666))<$AN1666,$AM1666-SUM($AO1666:AP1666),IF(SUM($AO1666:AP1666)<$AM1666,$AN1666,0)))","v":0},{"$f":"+IF($AM1666<=0,0,IF(($AM1666-SUM($AO1666:AQ1666))<$AN1666,$AM1666-SUM($AO1666:AQ1666),IF(SUM($AO1666:AQ1666)<$AM1666,$AN1666,0)))","v":0},{"$f":"+IF($AM1666<=0,0,IF(($AM1666-SUM($AO1666:AR1666))<$AN1666,$AM1666-SUM($AO1666:AR1666),IF(SUM($AO1666:AR1666)<$AM1666,$AN1666,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","SERVIDOR BLADE (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,28818,null,null,null,null,27065.120000000003,1752.88,null,0,0,0,-2.7284841053187847E-12,null,"MAQUINARIAS Y EQUIPOS",1,{"$f":"IF(AI1740<0.1,0,AI1740)*AL1740","v":0},{"$f":"+AD1740*AL1740","v":1752.88},null,{"$f":"+IF($AM1740<=0,0,IF(($AM1740-SUM($AO1740:AO1740))<$AN1740,$AM1740-SUM($AO1740:AO1740),IF(SUM($AO1740:AO1740)<$AM1740,$AN1740,0)))","v":0},{"$f":"+IF($AM1740<=0,0,IF(($AM1740-SUM($AO1740:AP1740))<$AN1740,$AM1740-SUM($AO1740:AP1740),IF(SUM($AO1740:AP1740)<$AM1740,$AN1740,0)))","v":0},{"$f":"+IF($AM1740<=0,0,IF(($AM1740-SUM($AO1740:AQ1740))<$AN1740,$AM1740-SUM($AO1740:AQ1740),IF(SUM($AO1740:AQ1740)<$AM1740,$AN1740,0)))","v":0},{"$f":"+IF($AM1740<=0,0,IF(($AM1740-SUM($AO1740:AR1740))<$AN1740,$AM1740-SUM($AO1740:AR1740),IF(SUM($AO1740:AR1740)<$AM1740,$AN1740,0)))","v":0}]
[null,333,3331118,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","TRANSMISOR RECEPTOR DE UHF(SISTEMA DE COMUNICACIONES VHF-AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,24756.91,null,null,null,null,23468.850000000002,1288.06,null,0,0,0,-2.2737367544323206E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,1288.06,null,{"$f":"+IF($AM1814<=0,0,IF(($AM1814-SUM($AO1814:AO1814))<$AN1814,$AM1814-SUM($AO1814:AO1814),IF(SUM($AO1814:AO1814)<$AM1814,$AN1814,0)))","v":0},{"$f":"+IF($AM1814<=0,0,IF(($AM1814-SUM($AO1814:AP1814))<$AN1814,$AM1814-SUM($AO1814:AP1814),IF(SUM($AO1814:AP1814)<$AM1814,$AN1814,0)))","v":0},{"$f":"+IF($AM1814<=0,0,IF(($AM1814-SUM($AO1814:AQ1814))<$AN1814,$AM1814-SUM($AO1814:AQ1814),IF(SUM($AO1814:AQ1814)<$AM1814,$AN1814,0)))","v":0},{"$f":"+IF($AM1814<=0,0,IF(($AM1814-SUM($AO1814:AR1814))<$AN1814,$AM1814-SUM($AO1814:AR1814),IF(SUM($AO1814:AR1814)<$AM1814,$AN1814,0)))","v":0}]
[null,336,3367111,"21.OTROS","Otros","SI","AEROPORTUARIO","TANQUE PARA NITROGENO LIQUIDO","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,3415.72,null,null,null,null,3415.72,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM1896<=0,0,IF(($AM1896-SUM($AO1896:AO1896))<$AN1896,$AM1896-SUM($AO1896:AO1896),IF(SUM($AO1896:AO1896)<$AM1896,$AN1896,0)))","v":0},{"$f":"+IF($AM1896<=0,0,IF(($AM1896-SUM($AO1896:AP1896))<$AN1896,$AM1896-SUM($AO1896:AP1896),IF(SUM($AO1896:AP1896)<$AM1896,$AN1896,0)))","v":0},{"$f":"+IF($AM1896<=0,0,IF(($AM1896-SUM($AO1896:AQ1896))<$AN1896,$AM1896-SUM($AO1896:AQ1896),IF(SUM($AO1896:AQ1896)<$AM1896,$AN1896,0)))","v":0},{"$f":"+IF($AM1896<=0,0,IF(($AM1896-SUM($AO1896:AR1896))<$AN1896,$AM1896-SUM($AO1896:AR1896),IF(SUM($AO1896:AR1896)<$AM1896,$AN1896,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","GRUPO ELECTROGENO","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2004-11-16","2004-11-16","2004-11-16",null,null,20232.419999999998,null,null,null,null,20232.419999999998,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM1970<=0,0,IF(($AM1970-SUM($AO1970:AO1970))<$AN1970,$AM1970-SUM($AO1970:AO1970),IF(SUM($AO1970:AO1970)<$AM1970,$AN1970,0)))","v":0},{"$f":"+IF($AM1970<=0,0,IF(($AM1970-SUM($AO1970:AP1970))<$AN1970,$AM1970-SUM($AO1970:AP1970),IF(SUM($AO1970:AP1970)<$AM1970,$AN1970,0)))","v":0},{"$f":"+IF($AM1970<=0,0,IF(($AM1970-SUM($AO1970:AQ1970))<$AN1970,$AM1970-SUM($AO1970:AQ1970),IF(SUM($AO1970:AQ1970)<$AM1970,$AN1970,0)))","v":0},{"$f":"+IF($AM1970<=0,0,IF(($AM1970-SUM($AO1970:AR1970))<$AN1970,$AM1970-SUM($AO1970:AR1970),IF(SUM($AO1970:AR1970)<$AM1970,$AN1970,0)))","v":0}]
[null,333,3331118,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","RECEPTOR VHF 50W DUAL (S/ESPECIFICACIONES TECNICAS)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2011-07-01","2011-07-01","2011-07-01",null,null,18924.72,null,null,null,null,17747.96,1176.76,null,0,0,0,2.0463630789890885E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,1176.76,null,{"$f":"+IF($AM2053<=0,0,IF(($AM2053-SUM($AO2053:AO2053))<$AN2053,$AM2053-SUM($AO2053:AO2053),IF(SUM($AO2053:AO2053)<$AM2053,$AN2053,0)))","v":0},{"$f":"+IF($AM2053<=0,0,IF(($AM2053-SUM($AO2053:AP2053))<$AN2053,$AM2053-SUM($AO2053:AP2053),IF(SUM($AO2053:AP2053)<$AM2053,$AN2053,0)))","v":0},{"$f":"+IF($AM2053<=0,0,IF(($AM2053-SUM($AO2053:AQ2053))<$AN2053,$AM2053-SUM($AO2053:AQ2053),IF(SUM($AO2053:AQ2053)<$AM2053,$AN2053,0)))","v":0},{"$f":"+IF($AM2053<=0,0,IF(($AM2053-SUM($AO2053:AR2053))<$AN2053,$AM2053-SUM($AO2053:AR2053),IF(SUM($AO2053:AR2053)<$AM2053,$AN2053,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR (MAYOR A 1/8 UIT)","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,9196.17,null,null,null,null,9196.17,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM2127<=0,0,IF(($AM2127-SUM($AO2127:AO2127))<$AN2127,$AM2127-SUM($AO2127:AO2127),IF(SUM($AO2127:AO2127)<$AM2127,$AN2127,0)))","v":0},{"$f":"+IF($AM2127<=0,0,IF(($AM2127-SUM($AO2127:AP2127))<$AN2127,$AM2127-SUM($AO2127:AP2127),IF(SUM($AO2127:AP2127)<$AM2127,$AN2127,0)))","v":0},{"$f":"+IF($AM2127<=0,0,IF(($AM2127-SUM($AO2127:AQ2127))<$AN2127,$AM2127-SUM($AO2127:AQ2127),IF(SUM($AO2127:AQ2127)<$AM2127,$AN2127,0)))","v":0},{"$f":"+IF($AM2127<=0,0,IF(($AM2127-SUM($AO2127:AR2127))<$AN2127,$AM2127-SUM($AO2127:AR2127),IF(SUM($AO2127:AR2127)<$AM2127,$AN2127,0)))","v":0}]
[null,333,3331119,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","GRUPO ELECTROGENO","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,1904,null,null,null,null,1861.6899999999998,42.31,null,0,0,0,1.7053025658242404E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,42.31,null,{"$f":"+IF($AM2201<=0,0,IF(($AM2201-SUM($AO2201:AO2201))<$AN2201,$AM2201-SUM($AO2201:AO2201),IF(SUM($AO2201:AO2201)<$AM2201,$AN2201,0)))","v":0},{"$f":"+IF($AM2201<=0,0,IF(($AM2201-SUM($AO2201:AP2201))<$AN2201,$AM2201-SUM($AO2201:AP2201),IF(SUM($AO2201:AP2201)<$AM2201,$AN2201,0)))","v":0},{"$f":"+IF($AM2201<=0,0,IF(($AM2201-SUM($AO2201:AQ2201))<$AN2201,$AM2201-SUM($AO2201:AQ2201),IF(SUM($AO2201:AQ2201)<$AM2201,$AN2201,0)))","v":0},{"$f":"+IF($AM2201<=0,0,IF(($AM2201-SUM($AO2201:AR2201))<$AN2201,$AM2201-SUM($AO2201:AR2201),IF(SUM($AO2201:AR2201)<$AM2201,$AN2201,0)))","v":0}]
[null,333,3331117,"14.TACNA","NO","NO","AERONAVEGACIÓN","INDICADOR DE ANEMOMETRO DISPLAY","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,25276.11,null,null,null,null,24595.51,680.6,null,0,0,0,2.1600499167107046E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,680.6,null,{"$f":"+IF($AM2213<=0,0,IF(($AM2213-SUM($AO2213:AO2213))<$AN2213,$AM2213-SUM($AO2213:AO2213),IF(SUM($AO2213:AO2213)<$AM2213,$AN2213,0)))","v":0},{"$f":"+IF($AM2213<=0,0,IF(($AM2213-SUM($AO2213:AP2213))<$AN2213,$AM2213-SUM($AO2213:AP2213),IF(SUM($AO2213:AP2213)<$AM2213,$AN2213,0)))","v":0},{"$f":"+IF($AM2213<=0,0,IF(($AM2213-SUM($AO2213:AQ2213))<$AN2213,$AM2213-SUM($AO2213:AQ2213),IF(SUM($AO2213:AQ2213)<$AM2213,$AN2213,0)))","v":0},{"$f":"+IF($AM2213<=0,0,IF(($AM2213-SUM($AO2213:AR2213))<$AN2213,$AM2213-SUM($AO2213:AR2213),IF(SUM($AO2213:AR2213)<$AM2213,$AN2213,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","MULTIACOPLADOR RX-VHF","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MALO","SI","SI","2002-06-05","2002-06-05","2002-06-05",null,null,14574.39,null,null,null,null,13143.359999999999,1431.03,null,0,0,0,6.8212102632969618E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,1431.03,null,{"$f":"+IF($AM2287<=0,0,IF(($AM2287-SUM($AO2287:AO2287))<$AN2287,$AM2287-SUM($AO2287:AO2287),IF(SUM($AO2287:AO2287)<$AM2287,$AN2287,0)))","v":0},{"$f":"+IF($AM2287<=0,0,IF(($AM2287-SUM($AO2287:AP2287))<$AN2287,$AM2287-SUM($AO2287:AP2287),IF(SUM($AO2287:AP2287)<$AM2287,$AN2287,0)))","v":0},{"$f":"+IF($AM2287<=0,0,IF(($AM2287-SUM($AO2287:AQ2287))<$AN2287,$AM2287-SUM($AO2287:AQ2287),IF(SUM($AO2287:AQ2287)<$AM2287,$AN2287,0)))","v":0},{"$f":"+IF($AM2287<=0,0,IF(($AM2287-SUM($AO2287:AR2287))<$AN2287,$AM2287-SUM($AO2287:AR2287),IF(SUM($AO2287:AR2287)<$AM2287,$AN2287,0)))","v":0}]
[null,336,3367111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","EXTINTOR PORTATIL DE CO2","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2000-12-15","2000-12-15","2000-12-15",null,null,584.03,null,null,null,null,584.03,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM2361<=0,0,IF(($AM2361-SUM($AO2361:AO2361))<$AN2361,$AM2361-SUM($AO2361:AO2361),IF(SUM($AO2361:AO2361)<$AM2361,$AN2361,0)))","v":0},{"$f":"+IF($AM2361<=0,0,IF(($AM2361-SUM($AO2361:AP2361))<$AN2361,$AM2361-SUM($AO2361:AP2361),IF(SUM($AO2361:AP2361)<$AM2361,$AN2361,0)))","v":0},{"$f":"+IF($AM2361<=0,0,IF(($AM2361-SUM($AO2361:AQ2361))<$AN2361,$AM2361-SUM($AO2361:AQ2361),IF(SUM($AO2361:AQ2361)<$AM2361,$AN2361,0)))","v":0},{"$f":"+IF($AM2361<=0,0,IF(($AM2361-SUM($AO2361:AR2361))<$AN2361,$AM2361-SUM($AO2361:AR2361),IF(SUM($AO2361:AR2361)<$AM2361,$AN2361,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TORRE VENTADA 45 METROS","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2011-06-01","2011-06-01","2011-06-01",null,null,22943.85,null,null,null,null,19942.96,107.17,null,0,0,0,2893.7199999999993,null,"MAQUINARIAS Y EQUIPOS",0.5,{"$f":"IF(AI2444<0.1,0,AI2444)*AL2444","v":1446.8599999999997},{"$f":"+AD2444*AL2444","v":53.585000000000001},null,{"$f":"+IF($AM2444<=0,0,IF(($AM2444-SUM($AO2444:AO2444))<$AN2444,$AM2444-SUM($AO2444:AO2444),IF(SUM($AO2444:AO2444)<$AM2444,$AN2444,0)))","v":53.585000000000001},{"$f":"+IF($AM2444<=0,0,IF(($AM2444-SUM($AO2444:AP2444))<$AN2444,$AM2444-SUM($AO2444:AP2444),IF(SUM($AO2444:AP2444)<$AM2444,$AN2444,0)))","v":53.585000000000001},{"$f":"+IF($AM2444<=0,0,IF(($AM2444-SUM($AO2444:AQ2444))<$AN2444,$AM2444-SUM($AO2444:AQ2444),IF(SUM($AO2444:AQ2444)<$AM2444,$AN2444,0)))","v":53.585000000000001},{"$f":"+IF($AM2444<=0,0,IF(($AM2444-SUM($AO2444:AR2444))<$AN2444,$AM2444-SUM($AO2444:AR2444),IF(SUM($AO2444:AR2444)<$AM2444,$AN2444,0)))","v":53.585000000000001}]
[null,336,3367111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CILINDRO DE GAS CAPACIDAD 250 P3","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2003-06-06","2003-06-06","2003-06-06",null,null,3565.43,null,null,null,null,3565.43,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM2527<=0,0,IF(($AM2527-SUM($AO2527:AO2527))<$AN2527,$AM2527-SUM($AO2527:AO2527),IF(SUM($AO2527:AO2527)<$AM2527,$AN2527,0)))","v":0},{"$f":"+IF($AM2527<=0,0,IF(($AM2527-SUM($AO2527:AP2527))<$AN2527,$AM2527-SUM($AO2527:AP2527),IF(SUM($AO2527:AP2527)<$AM2527,$AN2527,0)))","v":0},{"$f":"+IF($AM2527<=0,0,IF(($AM2527-SUM($AO2527:AQ2527))<$AN2527,$AM2527-SUM($AO2527:AQ2527),IF(SUM($AO2527:AQ2527)<$AM2527,$AN2527,0)))","v":0},{"$f":"+IF($AM2527<=0,0,IF(($AM2527-SUM($AO2527:AR2527))<$AN2527,$AM2527-SUM($AO2527:AR2527),IF(SUM($AO2527:AR2527)<$AM2527,$AN2527,0)))","v":0}]
[null,333,3331118,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","CPU-CLIENTE(SISTEMA DE GRABACION/REPRODUCCION DE 16 CANALES)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2008-01-14","2008-01-14",null,null,8423.5300000000007,null,null,null,null,7980.9800000000005,442.55,null,0,0,0,1.7053025658242404E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,442.55,null,{"$f":"+IF($AM2600<=0,0,IF(($AM2600-SUM($AO2600:AO2600))<$AN2600,$AM2600-SUM($AO2600:AO2600),IF(SUM($AO2600:AO2600)<$AM2600,$AN2600,0)))","v":0},{"$f":"+IF($AM2600<=0,0,IF(($AM2600-SUM($AO2600:AP2600))<$AN2600,$AM2600-SUM($AO2600:AP2600),IF(SUM($AO2600:AP2600)<$AM2600,$AN2600,0)))","v":0},{"$f":"+IF($AM2600<=0,0,IF(($AM2600-SUM($AO2600:AQ2600))<$AN2600,$AM2600-SUM($AO2600:AQ2600),IF(SUM($AO2600:AQ2600)<$AM2600,$AN2600,0)))","v":0},{"$f":"+IF($AM2600<=0,0,IF(($AM2600-SUM($AO2600:AR2600))<$AN2600,$AM2600-SUM($AO2600:AR2600),IF(SUM($AO2600:AR2600)<$AM2600,$AN2600,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","TALADRO DE PERFORACION","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-05-31","2009-05-31",null,null,7468.49,null,null,null,null,7468.49,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM2674<=0,0,IF(($AM2674-SUM($AO2674:AO2674))<$AN2674,$AM2674-SUM($AO2674:AO2674),IF(SUM($AO2674:AO2674)<$AM2674,$AN2674,0)))","v":0},{"$f":"+IF($AM2674<=0,0,IF(($AM2674-SUM($AO2674:AP2674))<$AN2674,$AM2674-SUM($AO2674:AP2674),IF(SUM($AO2674:AP2674)<$AM2674,$AN2674,0)))","v":0},{"$f":"+IF($AM2674<=0,0,IF(($AM2674-SUM($AO2674:AQ2674))<$AN2674,$AM2674-SUM($AO2674:AQ2674),IF(SUM($AO2674:AQ2674)<$AM2674,$AN2674,0)))","v":0},{"$f":"+IF($AM2674<=0,0,IF(($AM2674-SUM($AO2674:AR2674))<$AN2674,$AM2674-SUM($AO2674:AR2674),IF(SUM($AO2674:AR2674)<$AM2674,$AN2674,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","IMPRESORA LASER MULTIFUNCIONAL LEXMARK X656DE","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2011-04-01","2011-04-01","2011-04-01",null,null,7394.96,null,null,null,null,7394.96,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM2748<=0,0,IF(($AM2748-SUM($AO2748:AO2748))<$AN2748,$AM2748-SUM($AO2748:AO2748),IF(SUM($AO2748:AO2748)<$AM2748,$AN2748,0)))","v":0},{"$f":"+IF($AM2748<=0,0,IF(($AM2748-SUM($AO2748:AP2748))<$AN2748,$AM2748-SUM($AO2748:AP2748),IF(SUM($AO2748:AP2748)<$AM2748,$AN2748,0)))","v":0},{"$f":"+IF($AM2748<=0,0,IF(($AM2748-SUM($AO2748:AQ2748))<$AN2748,$AM2748-SUM($AO2748:AQ2748),IF(SUM($AO2748:AQ2748)<$AM2748,$AN2748,0)))","v":0},{"$f":"+IF($AM2748<=0,0,IF(($AM2748-SUM($AO2748:AR2748))<$AN2748,$AM2748-SUM($AO2748:AR2748),IF(SUM($AO2748:AR2748)<$AM2748,$AN2748,0)))","v":0}]
[null,333,3331115,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","LETREROS GUIADORES  CON ILUMINACION INTERIOR","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2007-12-31","2006-12-18","2006-12-18",null,null,11937.53,null,null,null,null,10782.99,1154.54,null,0,0,0,9.0949470177292824E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,1154.54,null,{"$f":"+IF($AM2831<=0,0,IF(($AM2831-SUM($AO2831:AO2831))<$AN2831,$AM2831-SUM($AO2831:AO2831),IF(SUM($AO2831:AO2831)<$AM2831,$AN2831,0)))","v":0},{"$f":"+IF($AM2831<=0,0,IF(($AM2831-SUM($AO2831:AP2831))<$AN2831,$AM2831-SUM($AO2831:AP2831),IF(SUM($AO2831:AP2831)<$AM2831,$AN2831,0)))","v":0},{"$f":"+IF($AM2831<=0,0,IF(($AM2831-SUM($AO2831:AQ2831))<$AN2831,$AM2831-SUM($AO2831:AQ2831),IF(SUM($AO2831:AQ2831)<$AM2831,$AN2831,0)))","v":0},{"$f":"+IF($AM2831<=0,0,IF(($AM2831-SUM($AO2831:AR2831))<$AN2831,$AM2831-SUM($AO2831:AR2831),IF(SUM($AO2831:AR2831)<$AM2831,$AN2831,0)))","v":0}]
[null,333,3331117,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ALTIMETRO","EQUIPO","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,70405.570000000007,null,null,null,null,68160.349999999991,2245.2199999999998,null,0,0,0,1.5916157281026244E-11,null,"MAQUINARIAS Y EQUIPOS",1,0,2245.2199999999998,null,{"$f":"+IF($AM2905<=0,0,IF(($AM2905-SUM($AO2905:AO2905))<$AN2905,$AM2905-SUM($AO2905:AO2905),IF(SUM($AO2905:AO2905)<$AM2905,$AN2905,0)))","v":0},{"$f":"+IF($AM2905<=0,0,IF(($AM2905-SUM($AO2905:AP2905))<$AN2905,$AM2905-SUM($AO2905:AP2905),IF(SUM($AO2905:AP2905)<$AM2905,$AN2905,0)))","v":0},{"$f":"+IF($AM2905<=0,0,IF(($AM2905-SUM($AO2905:AQ2905))<$AN2905,$AM2905-SUM($AO2905:AQ2905),IF(SUM($AO2905:AQ2905)<$AM2905,$AN2905,0)))","v":0},{"$f":"+IF($AM2905<=0,0,IF(($AM2905-SUM($AO2905:AR2905))<$AN2905,$AM2905-SUM($AO2905:AR2905),IF(SUM($AO2905:AR2905)<$AM2905,$AN2905,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO EXCITADOR","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,9907,null,null,null,null,9907,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM2979<=0,0,IF(($AM2979-SUM($AO2979:AO2979))<$AN2979,$AM2979-SUM($AO2979:AO2979),IF(SUM($AO2979:AO2979)<$AM2979,$AN2979,0)))","v":0},{"$f":"+IF($AM2979<=0,0,IF(($AM2979-SUM($AO2979:AP2979))<$AN2979,$AM2979-SUM($AO2979:AP2979),IF(SUM($AO2979:AP2979)<$AM2979,$AN2979,0)))","v":0},{"$f":"+IF($AM2979<=0,0,IF(($AM2979-SUM($AO2979:AQ2979))<$AN2979,$AM2979-SUM($AO2979:AQ2979),IF(SUM($AO2979:AQ2979)<$AM2979,$AN2979,0)))","v":0},{"$f":"+IF($AM2979<=0,0,IF(($AM2979-SUM($AO2979:AR2979))<$AN2979,$AM2979-SUM($AO2979:AR2979),IF(SUM($AO2979:AR2979)<$AM2979,$AN2979,0)))","v":0}]
[null,333,3331111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","CONTROL REMOTO (SISTEMA RADIOFARO OMNIDIRECCIONAL VHF)","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2006-04-30","2006-04-30","2006-04-30",null,null,11265.48,null,null,null,null,11265.48,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM2991<=0,0,IF(($AM2991-SUM($AO2991:AO2991))<$AN2991,$AM2991-SUM($AO2991:AO2991),IF(SUM($AO2991:AO2991)<$AM2991,$AN2991,0)))","v":0},{"$f":"+IF($AM2991<=0,0,IF(($AM2991-SUM($AO2991:AP2991))<$AN2991,$AM2991-SUM($AO2991:AP2991),IF(SUM($AO2991:AP2991)<$AM2991,$AN2991,0)))","v":0},{"$f":"+IF($AM2991<=0,0,IF(($AM2991-SUM($AO2991:AQ2991))<$AN2991,$AM2991-SUM($AO2991:AQ2991),IF(SUM($AO2991:AQ2991)<$AM2991,$AN2991,0)))","v":0},{"$f":"+IF($AM2991<=0,0,IF(($AM2991-SUM($AO2991:AR2991))<$AN2991,$AM2991-SUM($AO2991:AR2991),IF(SUM($AO2991:AR2991)<$AM2991,$AN2991,0)))","v":0}]
[null,333,3331118,"13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","RADIO MOVIL","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2010-02-28","2010-02-28","2010-02-28",null,null,10516.44,null,null,null,null,10516.449999999999,0,null,0,0,0,-9.9999999983992893E-3,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM3065<=0,0,IF(($AM3065-SUM($AO3065:AO3065))<$AN3065,$AM3065-SUM($AO3065:AO3065),IF(SUM($AO3065:AO3065)<$AM3065,$AN3065,0)))","v":0},{"$f":"+IF($AM3065<=0,0,IF(($AM3065-SUM($AO3065:AP3065))<$AN3065,$AM3065-SUM($AO3065:AP3065),IF(SUM($AO3065:AP3065)<$AM3065,$AN3065,0)))","v":0},{"$f":"+IF($AM3065<=0,0,IF(($AM3065-SUM($AO3065:AQ3065))<$AN3065,$AM3065-SUM($AO3065:AQ3065),IF(SUM($AO3065:AQ3065)<$AM3065,$AN3065,0)))","v":0},{"$f":"+IF($AM3065<=0,0,IF(($AM3065-SUM($AO3065:AR3065))<$AN3065,$AM3065-SUM($AO3065:AR3065),IF(SUM($AO3065:AR3065)<$AM3065,$AN3065,0)))","v":0}]
[null,333,3331118,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","ANTENA VHF","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2005-03-08","2005-03-08","2005-03-08",null,null,10433.73,null,null,null,null,9747.2199999999993,686.51,null,0,0,0,2.2737367544323206E-13,null,"MAQUINARIAS Y EQUIPOS",1,{"$f":"IF(AI3148<0.1,0,AI3148)*AL3148","v":0},{"$f":"+AD3148*AL3148","v":686.51},null,{"$f":"+IF($AM3148<=0,0,IF(($AM3148-SUM($AO3148:AO3148))<$AN3148,$AM3148-SUM($AO3148:AO3148),IF(SUM($AO3148:AO3148)<$AM3148,$AN3148,0)))","v":0},{"$f":"+IF($AM3148<=0,0,IF(($AM3148-SUM($AO3148:AP3148))<$AN3148,$AM3148-SUM($AO3148:AP3148),IF(SUM($AO3148:AP3148)<$AM3148,$AN3148,0)))","v":0},{"$f":"+IF($AM3148<=0,0,IF(($AM3148-SUM($AO3148:AQ3148))<$AN3148,$AM3148-SUM($AO3148:AQ3148),IF(SUM($AO3148:AQ3148)<$AM3148,$AN3148,0)))","v":0},{"$f":"+IF($AM3148<=0,0,IF(($AM3148-SUM($AO3148:AR3148))<$AN3148,$AM3148-SUM($AO3148:AR3148),IF(SUM($AO3148:AR3148)<$AM3148,$AN3148,0)))","v":0}]
[null,333,3331118,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","TABLERO DE DISTRIBUCION PRINCIPAL TERMINAL DE PASAJEROS TDP 1(3X600A)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2005-10-28","2005-10-28","2005-10-28",null,null,12097.98,null,null,null,null,12097.98,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM3220<=0,0,IF(($AM3220-SUM($AO3220:AO3220))<$AN3220,$AM3220-SUM($AO3220:AO3220),IF(SUM($AO3220:AO3220)<$AM3220,$AN3220,0)))","v":0},{"$f":"+IF($AM3220<=0,0,IF(($AM3220-SUM($AO3220:AP3220))<$AN3220,$AM3220-SUM($AO3220:AP3220),IF(SUM($AO3220:AP3220)<$AM3220,$AN3220,0)))","v":0},{"$f":"+IF($AM3220<=0,0,IF(($AM3220-SUM($AO3220:AQ3220))<$AN3220,$AM3220-SUM($AO3220:AQ3220),IF(SUM($AO3220:AQ3220)<$AM3220,$AN3220,0)))","v":0},{"$f":"+IF($AM3220<=0,0,IF(($AM3220-SUM($AO3220:AR3220))<$AN3220,$AM3220-SUM($AO3220:AR3220),IF(SUM($AO3220:AR3220)<$AM3220,$AN3220,0)))","v":0}]
[null,333,3331118,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO MONOFASICO","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2011-01-01","2011-01-01","2011-01-01",null,null,22163.91,null,null,null,null,21580.66,194.42,null,0,0,0,388.83000000000004,null,"MAQUINARIAS Y EQUIPOS",1,388.83000000000004,194.42,null,{"$f":"+IF($AM3295<=0,0,IF(($AM3295-SUM($AO3295:AO3295))<$AN3295,$AM3295-SUM($AO3295:AO3295),IF(SUM($AO3295:AO3295)<$AM3295,$AN3295,0)))","v":194.42},{"$f":"+IF($AM3295<=0,0,IF(($AM3295-SUM($AO3295:AP3295))<$AN3295,$AM3295-SUM($AO3295:AP3295),IF(SUM($AO3295:AP3295)<$AM3295,$AN3295,0)))","v":194.41000000000005},{"$f":"+IF($AM3295<=0,0,IF(($AM3295-SUM($AO3295:AQ3295))<$AN3295,$AM3295-SUM($AO3295:AQ3295),IF(SUM($AO3295:AQ3295)<$AM3295,$AN3295,0)))","v":0},{"$f":"+IF($AM3295<=0,0,IF(($AM3295-SUM($AO3295:AR3295))<$AN3295,$AM3295-SUM($AO3295:AR3295),IF(SUM($AO3295:AR3295)<$AM3295,$AN3295,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","RACKS (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,8123.25,null,null,null,null,7629.15,494.1,null,0,0,0,3.4106051316484809E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,494.1,null,{"$f":"+IF($AM3378<=0,0,IF(($AM3378-SUM($AO3378:AO3378))<$AN3378,$AM3378-SUM($AO3378:AO3378),IF(SUM($AO3378:AO3378)<$AM3378,$AN3378,0)))","v":0},{"$f":"+IF($AM3378<=0,0,IF(($AM3378-SUM($AO3378:AP3378))<$AN3378,$AM3378-SUM($AO3378:AP3378),IF(SUM($AO3378:AP3378)<$AM3378,$AN3378,0)))","v":0},{"$f":"+IF($AM3378<=0,0,IF(($AM3378-SUM($AO3378:AQ3378))<$AN3378,$AM3378-SUM($AO3378:AQ3378),IF(SUM($AO3378:AQ3378)<$AM3378,$AN3378,0)))","v":0},{"$f":"+IF($AM3378<=0,0,IF(($AM3378-SUM($AO3378:AR3378))<$AN3378,$AM3378-SUM($AO3378:AR3378),IF(SUM($AO3378:AR3378)<$AM3378,$AN3378,0)))","v":0}]
[null,333,3331115,"10.PISCO","NO","NO","AERONAVEGACIÓN","LETREROS GUIADORES  CON ILUMINACION INTERIOR","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2007-12-31","2007-08-10","2007-08-10",null,null,7117.96,null,null,null,null,7117.96,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM3452<=0,0,IF(($AM3452-SUM($AO3452:AO3452))<$AN3452,$AM3452-SUM($AO3452:AO3452),IF(SUM($AO3452:AO3452)<$AM3452,$AN3452,0)))","v":0},{"$f":"+IF($AM3452<=0,0,IF(($AM3452-SUM($AO3452:AP3452))<$AN3452,$AM3452-SUM($AO3452:AP3452),IF(SUM($AO3452:AP3452)<$AM3452,$AN3452,0)))","v":0},{"$f":"+IF($AM3452<=0,0,IF(($AM3452-SUM($AO3452:AQ3452))<$AN3452,$AM3452-SUM($AO3452:AQ3452),IF(SUM($AO3452:AQ3452)<$AM3452,$AN3452,0)))","v":0},{"$f":"+IF($AM3452<=0,0,IF(($AM3452-SUM($AO3452:AR3452))<$AN3452,$AM3452-SUM($AO3452:AR3452),IF(SUM($AO3452:AR3452)<$AM3452,$AN3452,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","TABLERO TRIFASICO","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2003-11-06","2003-11-06","2003-11-06",null,null,6774.15,null,null,null,null,6189.96,584.19000000000005,null,0,0,0,-4.5474735088646412E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,584.19000000000005,null,{"$f":"+IF($AM3535<=0,0,IF(($AM3535-SUM($AO3535:AO3535))<$AN3535,$AM3535-SUM($AO3535:AO3535),IF(SUM($AO3535:AO3535)<$AM3535,$AN3535,0)))","v":0},{"$f":"+IF($AM3535<=0,0,IF(($AM3535-SUM($AO3535:AP3535))<$AN3535,$AM3535-SUM($AO3535:AP3535),IF(SUM($AO3535:AP3535)<$AM3535,$AN3535,0)))","v":0},{"$f":"+IF($AM3535<=0,0,IF(($AM3535-SUM($AO3535:AQ3535))<$AN3535,$AM3535-SUM($AO3535:AQ3535),IF(SUM($AO3535:AQ3535)<$AM3535,$AN3535,0)))","v":0},{"$f":"+IF($AM3535<=0,0,IF(($AM3535-SUM($AO3535:AR3535))<$AN3535,$AM3535-SUM($AO3535:AR3535),IF(SUM($AO3535:AR3535)<$AM3535,$AN3535,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSCEIVER","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","1995-04-30","1995-04-30","1995-04-30",null,null,5844.23,null,null,null,null,5844.23,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM3609<=0,0,IF(($AM3609-SUM($AO3609:AO3609))<$AN3609,$AM3609-SUM($AO3609:AO3609),IF(SUM($AO3609:AO3609)<$AM3609,$AN3609,0)))","v":0},{"$f":"+IF($AM3609<=0,0,IF(($AM3609-SUM($AO3609:AP3609))<$AN3609,$AM3609-SUM($AO3609:AP3609),IF(SUM($AO3609:AP3609)<$AM3609,$AN3609,0)))","v":0},{"$f":"+IF($AM3609<=0,0,IF(($AM3609-SUM($AO3609:AQ3609))<$AN3609,$AM3609-SUM($AO3609:AQ3609),IF(SUM($AO3609:AQ3609)<$AM3609,$AN3609,0)))","v":0},{"$f":"+IF($AM3609<=0,0,IF(($AM3609-SUM($AO3609:AR3609))<$AN3609,$AM3609-SUM($AO3609:AR3609),IF(SUM($AO3609:AR3609)<$AM3609,$AN3609,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SISTEMA BY PASS","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,9907,null,null,null,null,9907,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM3683<=0,0,IF(($AM3683-SUM($AO3683:AO3683))<$AN3683,$AM3683-SUM($AO3683:AO3683),IF(SUM($AO3683:AO3683)<$AM3683,$AN3683,0)))","v":0},{"$f":"+IF($AM3683<=0,0,IF(($AM3683-SUM($AO3683:AP3683))<$AN3683,$AM3683-SUM($AO3683:AP3683),IF(SUM($AO3683:AP3683)<$AM3683,$AN3683,0)))","v":0},{"$f":"+IF($AM3683<=0,0,IF(($AM3683-SUM($AO3683:AQ3683))<$AN3683,$AM3683-SUM($AO3683:AQ3683),IF(SUM($AO3683:AQ3683)<$AM3683,$AN3683,0)))","v":0},{"$f":"+IF($AM3683<=0,0,IF(($AM3683-SUM($AO3683:AR3683))<$AN3683,$AM3683-SUM($AO3683:AR3683),IF(SUM($AO3683:AR3683)<$AM3683,$AN3683,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSMISORES","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2002-12-31","2002-12-31",null,null,5782.25,null,null,null,null,5379.7099999999991,402.54,null,0,0,0,8.5265128291212022E-13,null,"MAQUINARIAS Y EQUIPOS",0.5,0,201.27,null,{"$f":"+IF($AM3695<=0,0,IF(($AM3695-SUM($AO3695:AO3695))<$AN3695,$AM3695-SUM($AO3695:AO3695),IF(SUM($AO3695:AO3695)<$AM3695,$AN3695,0)))","v":0},{"$f":"+IF($AM3695<=0,0,IF(($AM3695-SUM($AO3695:AP3695))<$AN3695,$AM3695-SUM($AO3695:AP3695),IF(SUM($AO3695:AP3695)<$AM3695,$AN3695,0)))","v":0},{"$f":"+IF($AM3695<=0,0,IF(($AM3695-SUM($AO3695:AQ3695))<$AN3695,$AM3695-SUM($AO3695:AQ3695),IF(SUM($AO3695:AQ3695)<$AM3695,$AN3695,0)))","v":0},{"$f":"+IF($AM3695<=0,0,IF(($AM3695-SUM($AO3695:AR3695))<$AN3695,$AM3695-SUM($AO3695:AR3695),IF(SUM($AO3695:AR3695)<$AM3695,$AN3695,0)))","v":0}]
[null,333,3331118,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","TRANSCEPTOR HF-SSB 100 W","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2009-12-31","2005-06-08","2005-06-08",null,null,13604.12,null,null,null,null,13200.95,403.17,null,0,0,0,5.6843418860808015E-14,null,"MAQUINARIAS Y EQUIPOS",0.5,0,201.58500000000001,null,{"$f":"+IF($AM3769<=0,0,IF(($AM3769-SUM($AO3769:AO3769))<$AN3769,$AM3769-SUM($AO3769:AO3769),IF(SUM($AO3769:AO3769)<$AM3769,$AN3769,0)))","v":0},{"$f":"+IF($AM3769<=0,0,IF(($AM3769-SUM($AO3769:AP3769))<$AN3769,$AM3769-SUM($AO3769:AP3769),IF(SUM($AO3769:AP3769)<$AM3769,$AN3769,0)))","v":0},{"$f":"+IF($AM3769<=0,0,IF(($AM3769-SUM($AO3769:AQ3769))<$AN3769,$AM3769-SUM($AO3769:AQ3769),IF(SUM($AO3769:AQ3769)<$AM3769,$AN3769,0)))","v":0},{"$f":"+IF($AM3769<=0,0,IF(($AM3769-SUM($AO3769:AR3769))<$AN3769,$AM3769-SUM($AO3769:AR3769),IF(SUM($AO3769:AR3769)<$AM3769,$AN3769,0)))","v":0}]
[null,336,3367111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","EXTINGUIDOR TOTAL   DE POLVO SECO C-12 X N/S 32862","INSTALACION DE ENERGIA Y AGUA (336110) Y (366010)","DIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","1981-06-30","1981-06-30","1981-06-30",null,null,70.900000000000006,null,null,null,null,70.900000000000006,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM3843<=0,0,IF(($AM3843-SUM($AO3843:AO3843))<$AN3843,$AM3843-SUM($AO3843:AO3843),IF(SUM($AO3843:AO3843)<$AM3843,$AN3843,0)))","v":0},{"$f":"+IF($AM3843<=0,0,IF(($AM3843-SUM($AO3843:AP3843))<$AN3843,$AM3843-SUM($AO3843:AP3843),IF(SUM($AO3843:AP3843)<$AM3843,$AN3843,0)))","v":0},{"$f":"+IF($AM3843<=0,0,IF(($AM3843-SUM($AO3843:AQ3843))<$AN3843,$AM3843-SUM($AO3843:AQ3843),IF(SUM($AO3843:AQ3843)<$AM3843,$AN3843,0)))","v":0},{"$f":"+IF($AM3843<=0,0,IF(($AM3843-SUM($AO3843:AR3843))<$AN3843,$AM3843-SUM($AO3843:AR3843),IF(SUM($AO3843:AR3843)<$AM3843,$AN3843,0)))","v":0}]
[null,336,3367111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRAJES DE  APROXIMACION(INCLUYE PANTALON Y CHAQUETA)","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2007-07-26","2007-07-26","2007-07-26",null,null,4598.57,null,null,null,null,4598.57,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM3913<=0,0,IF(($AM3913-SUM($AO3913:AO3913))<$AN3913,$AM3913-SUM($AO3913:AO3913),IF(SUM($AO3913:AO3913)<$AM3913,$AN3913,0)))","v":0},{"$f":"+IF($AM3913<=0,0,IF(($AM3913-SUM($AO3913:AP3913))<$AN3913,$AM3913-SUM($AO3913:AP3913),IF(SUM($AO3913:AP3913)<$AM3913,$AN3913,0)))","v":0},{"$f":"+IF($AM3913<=0,0,IF(($AM3913-SUM($AO3913:AQ3913))<$AN3913,$AM3913-SUM($AO3913:AQ3913),IF(SUM($AO3913:AQ3913)<$AM3913,$AN3913,0)))","v":0},{"$f":"+IF($AM3913<=0,0,IF(($AM3913-SUM($AO3913:AR3913))<$AN3913,$AM3913-SUM($AO3913:AR3913),IF(SUM($AO3913:AR3913)<$AM3913,$AN3913,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSMISOR","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,5007.87,null,null,null,null,5007.87,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM3999<=0,0,IF(($AM3999-SUM($AO3999:AO3999))<$AN3999,$AM3999-SUM($AO3999:AO3999),IF(SUM($AO3999:AO3999)<$AM3999,$AN3999,0)))","v":0},{"$f":"+IF($AM3999<=0,0,IF(($AM3999-SUM($AO3999:AP3999))<$AN3999,$AM3999-SUM($AO3999:AP3999),IF(SUM($AO3999:AP3999)<$AM3999,$AN3999,0)))","v":0},{"$f":"+IF($AM3999<=0,0,IF(($AM3999-SUM($AO3999:AQ3999))<$AN3999,$AM3999-SUM($AO3999:AQ3999),IF(SUM($AO3999:AQ3999)<$AM3999,$AN3999,0)))","v":0},{"$f":"+IF($AM3999<=0,0,IF(($AM3999-SUM($AO3999:AR3999))<$AN3999,$AM3999-SUM($AO3999:AR3999),IF(SUM($AO3999:AR3999)<$AM3999,$AN3999,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANSCEPTOR HF-SSBMARCA YAESU MUSEN COMOD.FT-80CSER.6K331224INCLUYE:","EQUIPO","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","1997-08-31","1997-08-31","1997-08-31",null,null,6629.24,null,null,null,null,6629.24,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM4082<=0,0,IF(($AM4082-SUM($AO4082:AO4082))<$AN4082,$AM4082-SUM($AO4082:AO4082),IF(SUM($AO4082:AO4082)<$AM4082,$AN4082,0)))","v":0},{"$f":"+IF($AM4082<=0,0,IF(($AM4082-SUM($AO4082:AP4082))<$AN4082,$AM4082-SUM($AO4082:AP4082),IF(SUM($AO4082:AP4082)<$AM4082,$AN4082,0)))","v":0},{"$f":"+IF($AM4082<=0,0,IF(($AM4082-SUM($AO4082:AQ4082))<$AN4082,$AM4082-SUM($AO4082:AQ4082),IF(SUM($AO4082:AQ4082)<$AM4082,$AN4082,0)))","v":0},{"$f":"+IF($AM4082<=0,0,IF(($AM4082-SUM($AO4082:AR4082))<$AN4082,$AM4082-SUM($AO4082:AR4082),IF(SUM($AO4082:AR4082)<$AM4082,$AN4082,0)))","v":0}]
[null,333,3331118,"18.TUMBES","NO","NO","AERONAVEGACIÓN","CABEZAL MANDO REMOTO/CONSOLA","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2009-12-31","2005-06-08","2005-06-08",null,null,34200.019999999997,null,null,null,null,34200.019999999997,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM4156<=0,0,IF(($AM4156-SUM($AO4156:AO4156))<$AN4156,$AM4156-SUM($AO4156:AO4156),IF(SUM($AO4156:AO4156)<$AM4156,$AN4156,0)))","v":0},{"$f":"+IF($AM4156<=0,0,IF(($AM4156-SUM($AO4156:AP4156))<$AN4156,$AM4156-SUM($AO4156:AP4156),IF(SUM($AO4156:AP4156)<$AM4156,$AN4156,0)))","v":0},{"$f":"+IF($AM4156<=0,0,IF(($AM4156-SUM($AO4156:AQ4156))<$AN4156,$AM4156-SUM($AO4156:AQ4156),IF(SUM($AO4156:AQ4156)<$AM4156,$AN4156,0)))","v":0},{"$f":"+IF($AM4156<=0,0,IF(($AM4156-SUM($AO4156:AR4156))<$AN4156,$AM4156-SUM($AO4156:AR4156),IF(SUM($AO4156:AR4156)<$AM4156,$AN4156,0)))","v":0}]
[null,333,3331118,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","SINGLE FILTER PROCOM  BANDAPASS 117-144","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2011-08-01","2011-08-01","2011-08-01",null,null,3787.83,null,null,null,null,3454.57,333.26,null,0,0,0,-2.2737367544323206E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,333.26,null,{"$f":"+IF($AM4230<=0,0,IF(($AM4230-SUM($AO4230:AO4230))<$AN4230,$AM4230-SUM($AO4230:AO4230),IF(SUM($AO4230:AO4230)<$AM4230,$AN4230,0)))","v":0},{"$f":"+IF($AM4230<=0,0,IF(($AM4230-SUM($AO4230:AP4230))<$AN4230,$AM4230-SUM($AO4230:AP4230),IF(SUM($AO4230:AP4230)<$AM4230,$AN4230,0)))","v":0},{"$f":"+IF($AM4230<=0,0,IF(($AM4230-SUM($AO4230:AQ4230))<$AN4230,$AM4230-SUM($AO4230:AQ4230),IF(SUM($AO4230:AQ4230)<$AM4230,$AN4230,0)))","v":0},{"$f":"+IF($AM4230<=0,0,IF(($AM4230-SUM($AO4230:AR4230))<$AN4230,$AM4230-SUM($AO4230:AR4230),IF(SUM($AO4230:AR4230)<$AM4230,$AN4230,0)))","v":0}]
[null,333,3331115,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","REGULADOR DE VOLTAJE","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,6528,null,null,null,null,5896.64,631.36,null,0,0,0,-3.4106051316484809E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,631.36,null,{"$f":"+IF($AM4313<=0,0,IF(($AM4313-SUM($AO4313:AO4313))<$AN4313,$AM4313-SUM($AO4313:AO4313),IF(SUM($AO4313:AO4313)<$AM4313,$AN4313,0)))","v":0},{"$f":"+IF($AM4313<=0,0,IF(($AM4313-SUM($AO4313:AP4313))<$AN4313,$AM4313-SUM($AO4313:AP4313),IF(SUM($AO4313:AP4313)<$AM4313,$AN4313,0)))","v":0},{"$f":"+IF($AM4313<=0,0,IF(($AM4313-SUM($AO4313:AQ4313))<$AN4313,$AM4313-SUM($AO4313:AQ4313),IF(SUM($AO4313:AQ4313)<$AM4313,$AN4313,0)))","v":0},{"$f":"+IF($AM4313<=0,0,IF(($AM4313-SUM($AO4313:AR4313))<$AN4313,$AM4313-SUM($AO4313:AR4313),IF(SUM($AO4313:AR4313)<$AM4313,$AN4313,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR (MAYOR A 1/8 UIT)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,9907,null,null,null,null,9907,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM4387<=0,0,IF(($AM4387-SUM($AO4387:AO4387))<$AN4387,$AM4387-SUM($AO4387:AO4387),IF(SUM($AO4387:AO4387)<$AM4387,$AN4387,0)))","v":0},{"$f":"+IF($AM4387<=0,0,IF(($AM4387-SUM($AO4387:AP4387))<$AN4387,$AM4387-SUM($AO4387:AP4387),IF(SUM($AO4387:AP4387)<$AM4387,$AN4387,0)))","v":0},{"$f":"+IF($AM4387<=0,0,IF(($AM4387-SUM($AO4387:AQ4387))<$AN4387,$AM4387-SUM($AO4387:AQ4387),IF(SUM($AO4387:AQ4387)<$AM4387,$AN4387,0)))","v":0},{"$f":"+IF($AM4387<=0,0,IF(($AM4387-SUM($AO4387:AR4387))<$AN4387,$AM4387-SUM($AO4387:AR4387),IF(SUM($AO4387:AR4387)<$AM4387,$AN4387,0)))","v":0}]
[null,336,3363111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPOS DE SUPRESIÓN DE INCENDIOS AUTOACTIVADOS DE 10KG CON POLVO QUIMICO(INC.DETECTORES DEHUMO ESTACIÓN MANUAL TECLADO ALARMA","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2010-07-31","2010-07-31","2010-07-31",null,null,2902.98,null,null,null,null,2902.98,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM4470<=0,0,IF(($AM4470-SUM($AO4470:AO4470))<$AN4470,$AM4470-SUM($AO4470:AO4470),IF(SUM($AO4470:AO4470)<$AM4470,$AN4470,0)))","v":0},{"$f":"+IF($AM4470<=0,0,IF(($AM4470-SUM($AO4470:AP4470))<$AN4470,$AM4470-SUM($AO4470:AP4470),IF(SUM($AO4470:AP4470)<$AM4470,$AN4470,0)))","v":0},{"$f":"+IF($AM4470<=0,0,IF(($AM4470-SUM($AO4470:AQ4470))<$AN4470,$AM4470-SUM($AO4470:AQ4470),IF(SUM($AO4470:AQ4470)<$AM4470,$AN4470,0)))","v":0},{"$f":"+IF($AM4470<=0,0,IF(($AM4470-SUM($AO4470:AR4470))<$AN4470,$AM4470-SUM($AO4470:AR4470),IF(SUM($AO4470:AR4470)<$AM4470,$AN4470,0)))","v":0}]
[null,336,3363111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPOS DE SUPRESIÓN DE INCENDIOS AUTOACTIVADOS DE 10KG CON POLVO QUIMICO(INC.DETECTORES DEHUMO ESTACIÓN MANUAL TECLADO ALARMA","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-07-31","2010-07-31","2010-07-31",null,null,2902.98,null,null,null,null,2902.98,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM4473<=0,0,IF(($AM4473-SUM($AO4473:AO4473))<$AN4473,$AM4473-SUM($AO4473:AO4473),IF(SUM($AO4473:AO4473)<$AM4473,$AN4473,0)))","v":0},{"$f":"+IF($AM4473<=0,0,IF(($AM4473-SUM($AO4473:AP4473))<$AN4473,$AM4473-SUM($AO4473:AP4473),IF(SUM($AO4473:AP4473)<$AM4473,$AN4473,0)))","v":0},{"$f":"+IF($AM4473<=0,0,IF(($AM4473-SUM($AO4473:AQ4473))<$AN4473,$AM4473-SUM($AO4473:AQ4473),IF(SUM($AO4473:AQ4473)<$AM4473,$AN4473,0)))","v":0},{"$f":"+IF($AM4473<=0,0,IF(($AM4473-SUM($AO4473:AR4473))<$AN4473,$AM4473-SUM($AO4473:AR4473),IF(SUM($AO4473:AR4473)<$AM4473,$AN4473,0)))","v":0}]
[null,336,3367111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CILINDRO DE AIRE AUTOCONTENIDO","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2005-01-25","2005-01-25","2005-01-25",null,null,2598.86,null,null,null,null,2598.86,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM4544<=0,0,IF(($AM4544-SUM($AO4544:AO4544))<$AN4544,$AM4544-SUM($AO4544:AO4544),IF(SUM($AO4544:AO4544)<$AM4544,$AN4544,0)))","v":0},{"$f":"+IF($AM4544<=0,0,IF(($AM4544-SUM($AO4544:AP4544))<$AN4544,$AM4544-SUM($AO4544:AP4544),IF(SUM($AO4544:AP4544)<$AM4544,$AN4544,0)))","v":0},{"$f":"+IF($AM4544<=0,0,IF(($AM4544-SUM($AO4544:AQ4544))<$AN4544,$AM4544-SUM($AO4544:AQ4544),IF(SUM($AO4544:AQ4544)<$AM4544,$AN4544,0)))","v":0},{"$f":"+IF($AM4544<=0,0,IF(($AM4544-SUM($AO4544:AR4544))<$AN4544,$AM4544-SUM($AO4544:AR4544),IF(SUM($AO4544:AR4544)<$AM4544,$AN4544,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","FUENTE DE PODER","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","1996-12-31","1996-12-31","1996-12-31",null,null,2723.31,null,null,null,null,2723.31,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM4629<=0,0,IF(($AM4629-SUM($AO4629:AO4629))<$AN4629,$AM4629-SUM($AO4629:AO4629),IF(SUM($AO4629:AO4629)<$AM4629,$AN4629,0)))","v":0},{"$f":"+IF($AM4629<=0,0,IF(($AM4629-SUM($AO4629:AP4629))<$AN4629,$AM4629-SUM($AO4629:AP4629),IF(SUM($AO4629:AP4629)<$AM4629,$AN4629,0)))","v":0},{"$f":"+IF($AM4629<=0,0,IF(($AM4629-SUM($AO4629:AQ4629))<$AN4629,$AM4629-SUM($AO4629:AQ4629),IF(SUM($AO4629:AQ4629)<$AM4629,$AN4629,0)))","v":0},{"$f":"+IF($AM4629<=0,0,IF(($AM4629-SUM($AO4629:AR4629))<$AN4629,$AM4629-SUM($AO4629:AR4629),IF(SUM($AO4629:AR4629)<$AM4629,$AN4629,0)))","v":0}]
[null,336,3363111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","DETECTOR DE HUMO","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,2233.36,null,null,null,null,2233.36,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM4703<=0,0,IF(($AM4703-SUM($AO4703:AO4703))<$AN4703,$AM4703-SUM($AO4703:AO4703),IF(SUM($AO4703:AO4703)<$AM4703,$AN4703,0)))","v":0},{"$f":"+IF($AM4703<=0,0,IF(($AM4703-SUM($AO4703:AP4703))<$AN4703,$AM4703-SUM($AO4703:AP4703),IF(SUM($AO4703:AP4703)<$AM4703,$AN4703,0)))","v":0},{"$f":"+IF($AM4703<=0,0,IF(($AM4703-SUM($AO4703:AQ4703))<$AN4703,$AM4703-SUM($AO4703:AQ4703),IF(SUM($AO4703:AQ4703)<$AM4703,$AN4703,0)))","v":0},{"$f":"+IF($AM4703<=0,0,IF(($AM4703-SUM($AO4703:AR4703))<$AN4703,$AM4703-SUM($AO4703:AR4703),IF(SUM($AO4703:AR4703)<$AM4703,$AN4703,0)))","v":0}]
[null,333,3331119,"21.OTROS","Otros","SI","AEROPORTUARIO","COCHE PORTA EQUIPAJE","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-06-28","2000-06-28","2000-06-28",null,null,359.15,null,null,null,null,356.48,2.67,null,0,0,0,-4.0856207306205761E-14,-4.0856207306205761E-14,"MAQUINARIAS Y EQUIPOS",1,0,2.67,null,{"$f":"+IF($AM4777<=0,0,IF(($AM4777-SUM($AO4777:AO4777))<$AN4777,$AM4777-SUM($AO4777:AO4777),IF(SUM($AO4777:AO4777)<$AM4777,$AN4777,0)))","v":0},{"$f":"+IF($AM4777<=0,0,IF(($AM4777-SUM($AO4777:AP4777))<$AN4777,$AM4777-SUM($AO4777:AP4777),IF(SUM($AO4777:AP4777)<$AM4777,$AN4777,0)))","v":0},{"$f":"+IF($AM4777<=0,0,IF(($AM4777-SUM($AO4777:AQ4777))<$AN4777,$AM4777-SUM($AO4777:AQ4777),IF(SUM($AO4777:AQ4777)<$AM4777,$AN4777,0)))","v":0},{"$f":"+IF($AM4777<=0,0,IF(($AM4777-SUM($AO4777:AR4777))<$AN4777,$AM4777-SUM($AO4777:AR4777),IF(SUM($AO4777:AR4777)<$AM4777,$AN4777,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RADIO PORTATIL DE 16 CANALES 5W-VHF","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","1998-01-21","1998-01-21","1998-01-21",null,null,2567.9899999999998,null,null,null,null,2380.9299999999998,187.06,null,0,0,0,-5.6843418860808015E-14,null,"MAQUINARIAS Y EQUIPOS",0.5,0,93.53,null,{"$f":"+IF($AM4860<=0,0,IF(($AM4860-SUM($AO4860:AO4860))<$AN4860,$AM4860-SUM($AO4860:AO4860),IF(SUM($AO4860:AO4860)<$AM4860,$AN4860,0)))","v":0},{"$f":"+IF($AM4860<=0,0,IF(($AM4860-SUM($AO4860:AP4860))<$AN4860,$AM4860-SUM($AO4860:AP4860),IF(SUM($AO4860:AP4860)<$AM4860,$AN4860,0)))","v":0},{"$f":"+IF($AM4860<=0,0,IF(($AM4860-SUM($AO4860:AQ4860))<$AN4860,$AM4860-SUM($AO4860:AQ4860),IF(SUM($AO4860:AQ4860)<$AM4860,$AN4860,0)))","v":0},{"$f":"+IF($AM4860<=0,0,IF(($AM4860-SUM($AO4860:AR4860))<$AN4860,$AM4860-SUM($AO4860:AR4860),IF(SUM($AO4860:AR4860)<$AM4860,$AN4860,0)))","v":0}]
[null,333,3331117,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","PLUVIOMETRO","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,13366.14,null,null,null,null,12974.84,391.3,null,0,0,0,-7.3896444519050419E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,391.3,null,{"$f":"+IF($AM4934<=0,0,IF(($AM4934-SUM($AO4934:AO4934))<$AN4934,$AM4934-SUM($AO4934:AO4934),IF(SUM($AO4934:AO4934)<$AM4934,$AN4934,0)))","v":0},{"$f":"+IF($AM4934<=0,0,IF(($AM4934-SUM($AO4934:AP4934))<$AN4934,$AM4934-SUM($AO4934:AP4934),IF(SUM($AO4934:AP4934)<$AM4934,$AN4934,0)))","v":0},{"$f":"+IF($AM4934<=0,0,IF(($AM4934-SUM($AO4934:AQ4934))<$AN4934,$AM4934-SUM($AO4934:AQ4934),IF(SUM($AO4934:AQ4934)<$AM4934,$AN4934,0)))","v":0},{"$f":"+IF($AM4934<=0,0,IF(($AM4934-SUM($AO4934:AR4934))<$AN4934,$AM4934-SUM($AO4934:AR4934),IF(SUM($AO4934:AR4934)<$AM4934,$AN4934,0)))","v":0}]
[null,333,3331111,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","GASTOS DE INSTALACION DE: 1.- EQUIPO VOR V. 40-012 COMP. 02460","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1987-12-31","1987-12-31","1987-12-31",null,null,18997.59,null,null,null,null,13773.24,1899.76,null,0,0,0,3324.59,null,"MAQUINARIAS Y EQUIPOS",1,3324.59,1899.76,null,{"$f":"+IF($AM5017<=0,0,IF(($AM5017-SUM($AO5017:AO5017))<$AN5017,$AM5017-SUM($AO5017:AO5017),IF(SUM($AO5017:AO5017)<$AM5017,$AN5017,0)))","v":1899.76},{"$f":"+IF($AM5017<=0,0,IF(($AM5017-SUM($AO5017:AP5017))<$AN5017,$AM5017-SUM($AO5017:AP5017),IF(SUM($AO5017:AP5017)<$AM5017,$AN5017,0)))","v":1424.8300000000002},{"$f":"+IF($AM5017<=0,0,IF(($AM5017-SUM($AO5017:AQ5017))<$AN5017,$AM5017-SUM($AO5017:AQ5017),IF(SUM($AO5017:AQ5017)<$AM5017,$AN5017,0)))","v":0},{"$f":"+IF($AM5017<=0,0,IF(($AM5017-SUM($AO5017:AR5017))<$AN5017,$AM5017-SUM($AO5017:AR5017),IF(SUM($AO5017:AR5017)<$AM5017,$AN5017,0)))","v":0}]
[null,336,3363111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ROCIADOR","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,1501.42,null,null,null,null,1501.42,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM5091<=0,0,IF(($AM5091-SUM($AO5091:AO5091))<$AN5091,$AM5091-SUM($AO5091:AO5091),IF(SUM($AO5091:AO5091)<$AM5091,$AN5091,0)))","v":0},{"$f":"+IF($AM5091<=0,0,IF(($AM5091-SUM($AO5091:AP5091))<$AN5091,$AM5091-SUM($AO5091:AP5091),IF(SUM($AO5091:AP5091)<$AM5091,$AN5091,0)))","v":0},{"$f":"+IF($AM5091<=0,0,IF(($AM5091-SUM($AO5091:AQ5091))<$AN5091,$AM5091-SUM($AO5091:AQ5091),IF(SUM($AO5091:AQ5091)<$AM5091,$AN5091,0)))","v":0},{"$f":"+IF($AM5091<=0,0,IF(($AM5091-SUM($AO5091:AR5091))<$AN5091,$AM5091-SUM($AO5091:AR5091),IF(SUM($AO5091:AR5091)<$AM5091,$AN5091,0)))","v":0}]
[null,333,3331111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","GASTOS DE INSTALACION DE: 1.- EQUIPO VOR V. 40-012 COMP. 02461","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1987-12-31","1987-12-31","1987-12-31",null,null,3411.76,null,null,null,null,3411.76,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM5165<=0,0,IF(($AM5165-SUM($AO5165:AO5165))<$AN5165,$AM5165-SUM($AO5165:AO5165),IF(SUM($AO5165:AO5165)<$AM5165,$AN5165,0)))","v":0},{"$f":"+IF($AM5165<=0,0,IF(($AM5165-SUM($AO5165:AP5165))<$AN5165,$AM5165-SUM($AO5165:AP5165),IF(SUM($AO5165:AP5165)<$AM5165,$AN5165,0)))","v":0},{"$f":"+IF($AM5165<=0,0,IF(($AM5165-SUM($AO5165:AQ5165))<$AN5165,$AM5165-SUM($AO5165:AQ5165),IF(SUM($AO5165:AQ5165)<$AM5165,$AN5165,0)))","v":0},{"$f":"+IF($AM5165<=0,0,IF(($AM5165-SUM($AO5165:AR5165))<$AN5165,$AM5165-SUM($AO5165:AR5165),IF(SUM($AO5165:AR5165)<$AM5165,$AN5165,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","ANTENA","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2009-12-31","2009-11-30","2009-11-30",null,null,1514.76,null,null,null,null,1422.6299999999999,92.13,null,0,0,0,1.1368683772161603E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,92.13,null,{"$f":"+IF($AM5248<=0,0,IF(($AM5248-SUM($AO5248:AO5248))<$AN5248,$AM5248-SUM($AO5248:AO5248),IF(SUM($AO5248:AO5248)<$AM5248,$AN5248,0)))","v":0},{"$f":"+IF($AM5248<=0,0,IF(($AM5248-SUM($AO5248:AP5248))<$AN5248,$AM5248-SUM($AO5248:AP5248),IF(SUM($AO5248:AP5248)<$AM5248,$AN5248,0)))","v":0},{"$f":"+IF($AM5248<=0,0,IF(($AM5248-SUM($AO5248:AQ5248))<$AN5248,$AM5248-SUM($AO5248:AQ5248),IF(SUM($AO5248:AQ5248)<$AM5248,$AN5248,0)))","v":0},{"$f":"+IF($AM5248<=0,0,IF(($AM5248-SUM($AO5248:AR5248))<$AN5248,$AM5248-SUM($AO5248:AR5248),IF(SUM($AO5248:AR5248)<$AM5248,$AN5248,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AEROPORTUARIO","RADIO TRANSMISOR/RECEPTOR","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MALO","SI","SI","2011-05-01","2011-05-01","2011-05-01",null,null,41157.120000000003,null,null,null,null,40549.39,607.73,null,0,0,0,3.1832314562052488E-12,{"$f":"+X5307-AC5307-AD5307","v":3.1832314562052488E-12},"MAQUINARIAS Y EQUIPOS",1,0,607.73,null,{"$f":"+IF($AM5307<=0,0,IF(($AM5307-SUM($AO5307:AO5307))<$AN5307,$AM5307-SUM($AO5307:AO5307),IF(SUM($AO5307:AO5307)<$AM5307,$AN5307,0)))","v":0},{"$f":"+IF($AM5307<=0,0,IF(($AM5307-SUM($AO5307:AP5307))<$AN5307,$AM5307-SUM($AO5307:AP5307),IF(SUM($AO5307:AP5307)<$AM5307,$AN5307,0)))","v":0},{"$f":"+IF($AM5307<=0,0,IF(($AM5307-SUM($AO5307:AQ5307))<$AN5307,$AM5307-SUM($AO5307:AQ5307),IF(SUM($AO5307:AQ5307)<$AM5307,$AN5307,0)))","v":0},{"$f":"+IF($AM5307<=0,0,IF(($AM5307-SUM($AO5307:AR5307))<$AN5307,$AM5307-SUM($AO5307:AR5307),IF(SUM($AO5307:AR5307)<$AM5307,$AN5307,0)))","v":0}]
[null,333,3331118,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","RADIO PORTATIL","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-31","2008-12-31","2008-12-31",null,null,1348.78,null,null,null,null,1289.3100000000002,59.47,null,0,0,0,-1.9895196601282805E-13,null,"MAQUINARIAS Y EQUIPOS",1,{"$f":"IF(AI5324<0.1,0,AI5324)*AL5324","v":0},{"$f":"+AD5324*AL5324","v":59.47},null,{"$f":"+IF($AM5324<=0,0,IF(($AM5324-SUM($AO5324:AO5324))<$AN5324,$AM5324-SUM($AO5324:AO5324),IF(SUM($AO5324:AO5324)<$AM5324,$AN5324,0)))","v":0},{"$f":"+IF($AM5324<=0,0,IF(($AM5324-SUM($AO5324:AP5324))<$AN5324,$AM5324-SUM($AO5324:AP5324),IF(SUM($AO5324:AP5324)<$AM5324,$AN5324,0)))","v":0},{"$f":"+IF($AM5324<=0,0,IF(($AM5324-SUM($AO5324:AQ5324))<$AN5324,$AM5324-SUM($AO5324:AQ5324),IF(SUM($AO5324:AQ5324)<$AM5324,$AN5324,0)))","v":0},{"$f":"+IF($AM5324<=0,0,IF(($AM5324-SUM($AO5324:AR5324))<$AN5324,$AM5324-SUM($AO5324:AR5324),IF(SUM($AO5324:AR5324)<$AM5324,$AN5324,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO PORTATIL (Incluye: Bateria de alta capacidad NNTN4497 Antena Helicoidal Clip de Bateria Cargador Rapido Inteligente 38 Microfono audifono con PTT HMN9036 38 funda protectora y manual de usuario) ","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-06-30","2009-06-30",null,null,1340.71,null,null,null,null,1340.71,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM5407<=0,0,IF(($AM5407-SUM($AO5407:AO5407))<$AN5407,$AM5407-SUM($AO5407:AO5407),IF(SUM($AO5407:AO5407)<$AM5407,$AN5407,0)))","v":0},{"$f":"+IF($AM5407<=0,0,IF(($AM5407-SUM($AO5407:AP5407))<$AN5407,$AM5407-SUM($AO5407:AP5407),IF(SUM($AO5407:AP5407)<$AM5407,$AN5407,0)))","v":0},{"$f":"+IF($AM5407<=0,0,IF(($AM5407-SUM($AO5407:AQ5407))<$AN5407,$AM5407-SUM($AO5407:AQ5407),IF(SUM($AO5407:AQ5407)<$AM5407,$AN5407,0)))","v":0},{"$f":"+IF($AM5407<=0,0,IF(($AM5407-SUM($AO5407:AR5407))<$AN5407,$AM5407-SUM($AO5407:AR5407),IF(SUM($AO5407:AR5407)<$AM5407,$AN5407,0)))","v":0}]
[null,333,3331118,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","AMPLIFICADOR DE 1200 W. SALIDA","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2006-09-21","2006-09-21","2006-09-21",null,null,1141.45,null,null,null,null,1141.4499999999998,0,null,0,0,0,2.2737367544323206E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM5481<=0,0,IF(($AM5481-SUM($AO5481:AO5481))<$AN5481,$AM5481-SUM($AO5481:AO5481),IF(SUM($AO5481:AO5481)<$AM5481,$AN5481,0)))","v":0},{"$f":"+IF($AM5481<=0,0,IF(($AM5481-SUM($AO5481:AP5481))<$AN5481,$AM5481-SUM($AO5481:AP5481),IF(SUM($AO5481:AP5481)<$AM5481,$AN5481,0)))","v":0},{"$f":"+IF($AM5481<=0,0,IF(($AM5481-SUM($AO5481:AQ5481))<$AN5481,$AM5481-SUM($AO5481:AQ5481),IF(SUM($AO5481:AQ5481)<$AM5481,$AN5481,0)))","v":0},{"$f":"+IF($AM5481<=0,0,IF(($AM5481-SUM($AO5481:AR5481))<$AN5481,$AM5481-SUM($AO5481:AR5481),IF(SUM($AO5481:AR5481)<$AM5481,$AN5481,0)))","v":0}]
[null,333,3331118,"8.JULIACA","NO","NO","AERONAVEGACIÓN","PORTATIL DIMF VHF 5W VOR 200CH INC: BATERIA BP","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2010-12-31","2010-12-31","2010-12-31",null,null,7462.12,null,null,null,null,7216.07,246.05,null,0,0,0,1.7053025658242404E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,246.05,null,{"$f":"+IF($AM5564<=0,0,IF(($AM5564-SUM($AO5564:AO5564))<$AN5564,$AM5564-SUM($AO5564:AO5564),IF(SUM($AO5564:AO5564)<$AM5564,$AN5564,0)))","v":0},{"$f":"+IF($AM5564<=0,0,IF(($AM5564-SUM($AO5564:AP5564))<$AN5564,$AM5564-SUM($AO5564:AP5564),IF(SUM($AO5564:AP5564)<$AM5564,$AN5564,0)))","v":0},{"$f":"+IF($AM5564<=0,0,IF(($AM5564-SUM($AO5564:AQ5564))<$AN5564,$AM5564-SUM($AO5564:AQ5564),IF(SUM($AO5564:AQ5564)<$AM5564,$AN5564,0)))","v":0},{"$f":"+IF($AM5564<=0,0,IF(($AM5564-SUM($AO5564:AR5564))<$AN5564,$AM5564-SUM($AO5564:AR5564),IF(SUM($AO5564:AR5564)<$AM5564,$AN5564,0)))","v":0}]
[null,334,3341115,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","MOTOR","MOTORES","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,4504.25,null,null,null,null,4504.25,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM5638<=0,0,IF(($AM5638-SUM($AO5638:AO5638))<$AN5638,$AM5638-SUM($AO5638:AO5638),IF(SUM($AO5638:AO5638)<$AM5638,$AN5638,0)))","v":0},{"$f":"+IF($AM5638<=0,0,IF(($AM5638-SUM($AO5638:AP5638))<$AN5638,$AM5638-SUM($AO5638:AP5638),IF(SUM($AO5638:AP5638)<$AM5638,$AN5638,0)))","v":0},{"$f":"+IF($AM5638<=0,0,IF(($AM5638-SUM($AO5638:AQ5638))<$AN5638,$AM5638-SUM($AO5638:AQ5638),IF(SUM($AO5638:AQ5638)<$AM5638,$AN5638,0)))","v":0},{"$f":"+IF($AM5638<=0,0,IF(($AM5638-SUM($AO5638:AR5638))<$AN5638,$AM5638-SUM($AO5638:AR5638),IF(SUM($AO5638:AR5638)<$AM5638,$AN5638,0)))","v":0}]
[null,336,3369112,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","TELEVISOR LCD","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2010-01-31","2010-01-31","2010-01-31",null,null,6066.04,null,null,null,null,6066.04,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM5712<=0,0,IF(($AM5712-SUM($AO5712:AO5712))<$AN5712,$AM5712-SUM($AO5712:AO5712),IF(SUM($AO5712:AO5712)<$AM5712,$AN5712,0)))","v":0},{"$f":"+IF($AM5712<=0,0,IF(($AM5712-SUM($AO5712:AP5712))<$AN5712,$AM5712-SUM($AO5712:AP5712),IF(SUM($AO5712:AP5712)<$AM5712,$AN5712,0)))","v":0},{"$f":"+IF($AM5712<=0,0,IF(($AM5712-SUM($AO5712:AQ5712))<$AN5712,$AM5712-SUM($AO5712:AQ5712),IF(SUM($AO5712:AQ5712)<$AM5712,$AN5712,0)))","v":0},{"$f":"+IF($AM5712<=0,0,IF(($AM5712-SUM($AO5712:AR5712))<$AN5712,$AM5712-SUM($AO5712:AR5712),IF(SUM($AO5712:AR5712)<$AM5712,$AN5712,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","SILLON PRESIDENTE AMERICANO GIRATORIO RECLINABLE","Enseres (NUEVO)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","1999-04-05","1999-04-05","1999-04-05",null,null,441.87,null,null,null,null,441.87,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM5795<=0,0,IF(($AM5795-SUM($AO5795:AO5795))<$AN5795,$AM5795-SUM($AO5795:AO5795),IF(SUM($AO5795:AO5795)<$AM5795,$AN5795,0)))","v":0},{"$f":"+IF($AM5795<=0,0,IF(($AM5795-SUM($AO5795:AP5795))<$AN5795,$AM5795-SUM($AO5795:AP5795),IF(SUM($AO5795:AP5795)<$AM5795,$AN5795,0)))","v":0},{"$f":"+IF($AM5795<=0,0,IF(($AM5795-SUM($AO5795:AQ5795))<$AN5795,$AM5795-SUM($AO5795:AQ5795),IF(SUM($AO5795:AQ5795)<$AM5795,$AN5795,0)))","v":0},{"$f":"+IF($AM5795<=0,0,IF(($AM5795-SUM($AO5795:AR5795))<$AN5795,$AM5795-SUM($AO5795:AR5795),IF(SUM($AO5795:AR5795)<$AM5795,$AN5795,0)))","v":0}]
[null,333,3331118,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","CABINA - CASETA","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,9560.02,null,null,null,null,9103.0399999999991,456.98,null,0,0,0,1.3642420526593924E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,456.98,null,{"$f":"+IF($AM5869<=0,0,IF(($AM5869-SUM($AO5869:AO5869))<$AN5869,$AM5869-SUM($AO5869:AO5869),IF(SUM($AO5869:AO5869)<$AM5869,$AN5869,0)))","v":0},{"$f":"+IF($AM5869<=0,0,IF(($AM5869-SUM($AO5869:AP5869))<$AN5869,$AM5869-SUM($AO5869:AP5869),IF(SUM($AO5869:AP5869)<$AM5869,$AN5869,0)))","v":0},{"$f":"+IF($AM5869<=0,0,IF(($AM5869-SUM($AO5869:AQ5869))<$AN5869,$AM5869-SUM($AO5869:AQ5869),IF(SUM($AO5869:AQ5869)<$AM5869,$AN5869,0)))","v":0},{"$f":"+IF($AM5869<=0,0,IF(($AM5869-SUM($AO5869:AR5869))<$AN5869,$AM5869-SUM($AO5869:AR5869),IF(SUM($AO5869:AR5869)<$AM5869,$AN5869,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ARMARIO BASTIDOR METALICO - RACK CABINET","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,5666.65,null,null,null,null,5666.65,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM5914<=0,0,IF(($AM5914-SUM($AO5914:AO5914))<$AN5914,$AM5914-SUM($AO5914:AO5914),IF(SUM($AO5914:AO5914)<$AM5914,$AN5914,0)))","v":0},{"$f":"+IF($AM5914<=0,0,IF(($AM5914-SUM($AO5914:AP5914))<$AN5914,$AM5914-SUM($AO5914:AP5914),IF(SUM($AO5914:AP5914)<$AM5914,$AN5914,0)))","v":0},{"$f":"+IF($AM5914<=0,0,IF(($AM5914-SUM($AO5914:AQ5914))<$AN5914,$AM5914-SUM($AO5914:AQ5914),IF(SUM($AO5914:AQ5914)<$AM5914,$AN5914,0)))","v":0},{"$f":"+IF($AM5914<=0,0,IF(($AM5914-SUM($AO5914:AR5914))<$AN5914,$AM5914-SUM($AO5914:AR5914),IF(SUM($AO5914:AR5914)<$AM5914,$AN5914,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","REFRIGERADORA ELECTRICA DE 5 PIES CUBICOS ( FRIOBAR )","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-06-26","2000-06-26","2000-06-26",null,null,744.34,null,null,null,null,744.34,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6025<=0,0,IF(($AM6025-SUM($AO6025:AO6025))<$AN6025,$AM6025-SUM($AO6025:AO6025),IF(SUM($AO6025:AO6025)<$AM6025,$AN6025,0)))","v":0},{"$f":"+IF($AM6025<=0,0,IF(($AM6025-SUM($AO6025:AP6025))<$AN6025,$AM6025-SUM($AO6025:AP6025),IF(SUM($AO6025:AP6025)<$AM6025,$AN6025,0)))","v":0},{"$f":"+IF($AM6025<=0,0,IF(($AM6025-SUM($AO6025:AQ6025))<$AN6025,$AM6025-SUM($AO6025:AQ6025),IF(SUM($AO6025:AQ6025)<$AM6025,$AN6025,0)))","v":0},{"$f":"+IF($AM6025<=0,0,IF(($AM6025-SUM($AO6025:AR6025))<$AN6025,$AM6025-SUM($AO6025:AR6025),IF(SUM($AO6025:AR6025)<$AM6025,$AN6025,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA FIBRA DE VIDRIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-07-24","2000-07-24","2000-07-24",null,null,843.67,null,null,null,null,843.67,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6099<=0,0,IF(($AM6099-SUM($AO6099:AO6099))<$AN6099,$AM6099-SUM($AO6099:AO6099),IF(SUM($AO6099:AO6099)<$AM6099,$AN6099,0)))","v":0},{"$f":"+IF($AM6099<=0,0,IF(($AM6099-SUM($AO6099:AP6099))<$AN6099,$AM6099-SUM($AO6099:AP6099),IF(SUM($AO6099:AP6099)<$AM6099,$AN6099,0)))","v":0},{"$f":"+IF($AM6099<=0,0,IF(($AM6099-SUM($AO6099:AQ6099))<$AN6099,$AM6099-SUM($AO6099:AQ6099),IF(SUM($AO6099:AQ6099)<$AM6099,$AN6099,0)))","v":0},{"$f":"+IF($AM6099<=0,0,IF(($AM6099-SUM($AO6099:AR6099))<$AN6099,$AM6099-SUM($AO6099:AR6099),IF(SUM($AO6099:AR6099)<$AM6099,$AN6099,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA FIBRA DE VIDRIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-07-14","2000-07-14","2000-07-14",null,null,843.67,null,null,null,null,843.67,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6111<=0,0,IF(($AM6111-SUM($AO6111:AO6111))<$AN6111,$AM6111-SUM($AO6111:AO6111),IF(SUM($AO6111:AO6111)<$AM6111,$AN6111,0)))","v":0},{"$f":"+IF($AM6111<=0,0,IF(($AM6111-SUM($AO6111:AP6111))<$AN6111,$AM6111-SUM($AO6111:AP6111),IF(SUM($AO6111:AP6111)<$AM6111,$AN6111,0)))","v":0},{"$f":"+IF($AM6111<=0,0,IF(($AM6111-SUM($AO6111:AQ6111))<$AN6111,$AM6111-SUM($AO6111:AQ6111),IF(SUM($AO6111:AQ6111)<$AM6111,$AN6111,0)))","v":0},{"$f":"+IF($AM6111<=0,0,IF(($AM6111-SUM($AO6111:AR6111))<$AN6111,$AM6111-SUM($AO6111:AR6111),IF(SUM($AO6111:AR6111)<$AM6111,$AN6111,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA FIBRA DE VIDRIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-07-14","2000-07-14","2000-07-14",null,null,843.67,null,null,null,null,843.67,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6185<=0,0,IF(($AM6185-SUM($AO6185:AO6185))<$AN6185,$AM6185-SUM($AO6185:AO6185),IF(SUM($AO6185:AO6185)<$AM6185,$AN6185,0)))","v":0},{"$f":"+IF($AM6185<=0,0,IF(($AM6185-SUM($AO6185:AP6185))<$AN6185,$AM6185-SUM($AO6185:AP6185),IF(SUM($AO6185:AP6185)<$AM6185,$AN6185,0)))","v":0},{"$f":"+IF($AM6185<=0,0,IF(($AM6185-SUM($AO6185:AQ6185))<$AN6185,$AM6185-SUM($AO6185:AQ6185),IF(SUM($AO6185:AQ6185)<$AM6185,$AN6185,0)))","v":0},{"$f":"+IF($AM6185<=0,0,IF(($AM6185-SUM($AO6185:AR6185))<$AN6185,$AM6185-SUM($AO6185:AR6185),IF(SUM($AO6185:AR6185)<$AM6185,$AN6185,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA FIBRA DE VIDRIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-07-14","2000-07-14","2000-07-14",null,null,843.67,null,null,null,null,843.67,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6259<=0,0,IF(($AM6259-SUM($AO6259:AO6259))<$AN6259,$AM6259-SUM($AO6259:AO6259),IF(SUM($AO6259:AO6259)<$AM6259,$AN6259,0)))","v":0},{"$f":"+IF($AM6259<=0,0,IF(($AM6259-SUM($AO6259:AP6259))<$AN6259,$AM6259-SUM($AO6259:AP6259),IF(SUM($AO6259:AP6259)<$AM6259,$AN6259,0)))","v":0},{"$f":"+IF($AM6259<=0,0,IF(($AM6259-SUM($AO6259:AQ6259))<$AN6259,$AM6259-SUM($AO6259:AQ6259),IF(SUM($AO6259:AQ6259)<$AM6259,$AN6259,0)))","v":0},{"$f":"+IF($AM6259<=0,0,IF(($AM6259-SUM($AO6259:AR6259))<$AN6259,$AM6259-SUM($AO6259:AR6259),IF(SUM($AO6259:AR6259)<$AM6259,$AN6259,0)))","v":0}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","SOFA DE MADERA","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-07-05","2000-07-05","2000-07-05",null,null,366.45,null,null,null,null,366.45,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM6342<=0,0,IF(($AM6342-SUM($AO6342:AO6342))<$AN6342,$AM6342-SUM($AO6342:AO6342),IF(SUM($AO6342:AO6342)<$AM6342,$AN6342,0)))","v":0},{"$f":"+IF($AM6342<=0,0,IF(($AM6342-SUM($AO6342:AP6342))<$AN6342,$AM6342-SUM($AO6342:AP6342),IF(SUM($AO6342:AP6342)<$AM6342,$AN6342,0)))","v":0},{"$f":"+IF($AM6342<=0,0,IF(($AM6342-SUM($AO6342:AQ6342))<$AN6342,$AM6342-SUM($AO6342:AQ6342),IF(SUM($AO6342:AQ6342)<$AM6342,$AN6342,0)))","v":0},{"$f":"+IF($AM6342<=0,0,IF(($AM6342-SUM($AO6342:AR6342))<$AN6342,$AM6342-SUM($AO6342:AR6342),IF(SUM($AO6342:AR6342)<$AM6342,$AN6342,0)))","v":0}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","CENICERO DE PIE - PAPELERA DE ALUMINIO","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2000-08-31","2000-08-31","2000-08-31",null,null,363.62,null,null,null,null,363.62,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM6416<=0,0,IF(($AM6416-SUM($AO6416:AO6416))<$AN6416,$AM6416-SUM($AO6416:AO6416),IF(SUM($AO6416:AO6416)<$AM6416,$AN6416,0)))","v":0},{"$f":"+IF($AM6416<=0,0,IF(($AM6416-SUM($AO6416:AP6416))<$AN6416,$AM6416-SUM($AO6416:AP6416),IF(SUM($AO6416:AP6416)<$AM6416,$AN6416,0)))","v":0},{"$f":"+IF($AM6416<=0,0,IF(($AM6416-SUM($AO6416:AQ6416))<$AN6416,$AM6416-SUM($AO6416:AQ6416),IF(SUM($AO6416:AQ6416)<$AM6416,$AN6416,0)))","v":0},{"$f":"+IF($AM6416<=0,0,IF(($AM6416-SUM($AO6416:AR6416))<$AN6416,$AM6416-SUM($AO6416:AR6416),IF(SUM($AO6416:AR6416)<$AM6416,$AN6416,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","GABINETE","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2003-06-12","2003-06-12","2003-06-12",null,null,3123.55,null,null,null,null,3123.55,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6499<=0,0,IF(($AM6499-SUM($AO6499:AO6499))<$AN6499,$AM6499-SUM($AO6499:AO6499),IF(SUM($AO6499:AO6499)<$AM6499,$AN6499,0)))","v":0},{"$f":"+IF($AM6499<=0,0,IF(($AM6499-SUM($AO6499:AP6499))<$AN6499,$AM6499-SUM($AO6499:AP6499),IF(SUM($AO6499:AP6499)<$AM6499,$AN6499,0)))","v":0},{"$f":"+IF($AM6499<=0,0,IF(($AM6499-SUM($AO6499:AQ6499))<$AN6499,$AM6499-SUM($AO6499:AQ6499),IF(SUM($AO6499:AQ6499)<$AM6499,$AN6499,0)))","v":0},{"$f":"+IF($AM6499<=0,0,IF(($AM6499-SUM($AO6499:AR6499))<$AN6499,$AM6499-SUM($AO6499:AR6499),IF(SUM($AO6499:AR6499)<$AM6499,$AN6499,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ARCHIVADOR DE MADERA","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2004-05-31","2004-05-31","2004-05-31",null,null,989.38,null,null,null,null,989.38,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM6573<=0,0,IF(($AM6573-SUM($AO6573:AO6573))<$AN6573,$AM6573-SUM($AO6573:AO6573),IF(SUM($AO6573:AO6573)<$AM6573,$AN6573,0)))","v":0},{"$f":"+IF($AM6573<=0,0,IF(($AM6573-SUM($AO6573:AP6573))<$AN6573,$AM6573-SUM($AO6573:AP6573),IF(SUM($AO6573:AP6573)<$AM6573,$AN6573,0)))","v":0},{"$f":"+IF($AM6573<=0,0,IF(($AM6573-SUM($AO6573:AQ6573))<$AN6573,$AM6573-SUM($AO6573:AQ6573),IF(SUM($AO6573:AQ6573)<$AM6573,$AN6573,0)))","v":0},{"$f":"+IF($AM6573<=0,0,IF(($AM6573-SUM($AO6573:AR6573))<$AN6573,$AM6573-SUM($AO6573:AR6573),IF(SUM($AO6573:AR6573)<$AM6573,$AN6573,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PERSIANA HORIZONTAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2004-07-31","2004-07-31","2004-07-31",null,null,1457.12,null,null,null,null,1457.12,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM6631<=0,0,IF(($AM6631-SUM($AO6631:AO6631))<$AN6631,$AM6631-SUM($AO6631:AO6631),IF(SUM($AO6631:AO6631)<$AM6631,$AN6631,0)))","v":0},{"$f":"+IF($AM6631<=0,0,IF(($AM6631-SUM($AO6631:AP6631))<$AN6631,$AM6631-SUM($AO6631:AP6631),IF(SUM($AO6631:AP6631)<$AM6631,$AN6631,0)))","v":0},{"$f":"+IF($AM6631<=0,0,IF(($AM6631-SUM($AO6631:AQ6631))<$AN6631,$AM6631-SUM($AO6631:AQ6631),IF(SUM($AO6631:AQ6631)<$AM6631,$AN6631,0)))","v":0},{"$f":"+IF($AM6631<=0,0,IF(($AM6631-SUM($AO6631:AR6631))<$AN6631,$AM6631-SUM($AO6631:AR6631),IF(SUM($AO6631:AR6631)<$AM6631,$AN6631,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","PATCH PANEL - PANEL DE CONMUTACION (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,5415.5,null,null,null,null,5086.1000000000004,329.4,null,0,0,0,-3.4106051316484809E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,329.4,null,{"$f":"+IF($AM6729<=0,0,IF(($AM6729-SUM($AO6729:AO6729))<$AN6729,$AM6729-SUM($AO6729:AO6729),IF(SUM($AO6729:AO6729)<$AM6729,$AN6729,0)))","v":0},{"$f":"+IF($AM6729<=0,0,IF(($AM6729-SUM($AO6729:AP6729))<$AN6729,$AM6729-SUM($AO6729:AP6729),IF(SUM($AO6729:AP6729)<$AM6729,$AN6729,0)))","v":0},{"$f":"+IF($AM6729<=0,0,IF(($AM6729-SUM($AO6729:AQ6729))<$AN6729,$AM6729-SUM($AO6729:AQ6729),IF(SUM($AO6729:AQ6729)<$AM6729,$AN6729,0)))","v":0},{"$f":"+IF($AM6729<=0,0,IF(($AM6729-SUM($AO6729:AR6729))<$AN6729,$AM6729-SUM($AO6729:AR6729),IF(SUM($AO6729:AR6729)<$AM6729,$AN6729,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","MALETINES CON HERRAMIENTAS (P/INSTALACION Y MANTENIMIENTO)SEGÚN ESPECIFICACIONES TECNICAS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-11-30","2010-11-30","2010-11-30",null,null,4634.78,null,null,null,null,4634.78,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM6803<=0,0,IF(($AM6803-SUM($AO6803:AO6803))<$AN6803,$AM6803-SUM($AO6803:AO6803),IF(SUM($AO6803:AO6803)<$AM6803,$AN6803,0)))","v":0},{"$f":"+IF($AM6803<=0,0,IF(($AM6803-SUM($AO6803:AP6803))<$AN6803,$AM6803-SUM($AO6803:AP6803),IF(SUM($AO6803:AP6803)<$AM6803,$AN6803,0)))","v":0},{"$f":"+IF($AM6803<=0,0,IF(($AM6803-SUM($AO6803:AQ6803))<$AN6803,$AM6803-SUM($AO6803:AQ6803),IF(SUM($AO6803:AQ6803)<$AM6803,$AN6803,0)))","v":0},{"$f":"+IF($AM6803<=0,0,IF(($AM6803-SUM($AO6803:AR6803))<$AN6803,$AM6803-SUM($AO6803:AR6803),IF(SUM($AO6803:AR6803)<$AM6803,$AN6803,0)))","v":0}]
[null,336,3361111,"18.TUMBES","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRICIAL CARRO ANGOSTO CON PORTA ROLLO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2007-07-26","2007-07-26","2007-07-26",null,null,1364.3,null,null,null,null,1364.3,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM6877<=0,0,IF(($AM6877-SUM($AO6877:AO6877))<$AN6877,$AM6877-SUM($AO6877:AO6877),IF(SUM($AO6877:AO6877)<$AM6877,$AN6877,0)))","v":0},{"$f":"+IF($AM6877<=0,0,IF(($AM6877-SUM($AO6877:AP6877))<$AN6877,$AM6877-SUM($AO6877:AP6877),IF(SUM($AO6877:AP6877)<$AM6877,$AN6877,0)))","v":0},{"$f":"+IF($AM6877<=0,0,IF(($AM6877-SUM($AO6877:AQ6877))<$AN6877,$AM6877-SUM($AO6877:AQ6877),IF(SUM($AO6877:AQ6877)<$AM6877,$AN6877,0)))","v":0},{"$f":"+IF($AM6877<=0,0,IF(($AM6877-SUM($AO6877:AR6877))<$AN6877,$AM6877-SUM($AO6877:AR6877),IF(SUM($AO6877:AR6877)<$AM6877,$AN6877,0)))","v":0}]
[null,333,3331118,"11.PIURA","NO","NO","AERONAVEGACIÓN","BANCO DE BATERIAS (SISTEMA DE COMUNICACIONES VHF-AA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,4592.92,null,null,null,null,4592.92,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM6889<=0,0,IF(($AM6889-SUM($AO6889:AO6889))<$AN6889,$AM6889-SUM($AO6889:AO6889),IF(SUM($AO6889:AO6889)<$AM6889,$AN6889,0)))","v":0},{"$f":"+IF($AM6889<=0,0,IF(($AM6889-SUM($AO6889:AP6889))<$AN6889,$AM6889-SUM($AO6889:AP6889),IF(SUM($AO6889:AP6889)<$AM6889,$AN6889,0)))","v":0},{"$f":"+IF($AM6889<=0,0,IF(($AM6889-SUM($AO6889:AQ6889))<$AN6889,$AM6889-SUM($AO6889:AQ6889),IF(SUM($AO6889:AQ6889)<$AM6889,$AN6889,0)))","v":0},{"$f":"+IF($AM6889<=0,0,IF(($AM6889-SUM($AO6889:AR6889))<$AN6889,$AM6889-SUM($AO6889:AR6889),IF(SUM($AO6889:AR6889)<$AM6889,$AN6889,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPO AIRE ACONDICIONADO 60000 BTU/HR (CONDENSADOR)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-02-28","2009-02-28",null,null,4180,null,null,null,null,4180,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM6963<=0,0,IF(($AM6963-SUM($AO6963:AO6963))<$AN6963,$AM6963-SUM($AO6963:AO6963),IF(SUM($AO6963:AO6963)<$AM6963,$AN6963,0)))","v":0},{"$f":"+IF($AM6963<=0,0,IF(($AM6963-SUM($AO6963:AP6963))<$AN6963,$AM6963-SUM($AO6963:AP6963),IF(SUM($AO6963:AP6963)<$AM6963,$AN6963,0)))","v":0},{"$f":"+IF($AM6963<=0,0,IF(($AM6963-SUM($AO6963:AQ6963))<$AN6963,$AM6963-SUM($AO6963:AQ6963),IF(SUM($AO6963:AQ6963)<$AM6963,$AN6963,0)))","v":0},{"$f":"+IF($AM6963<=0,0,IF(($AM6963-SUM($AO6963:AR6963))<$AN6963,$AM6963-SUM($AO6963:AR6963),IF(SUM($AO6963:AR6963)<$AM6963,$AN6963,0)))","v":0}]
[null,336,3361111,"10.PISCO","NO","NO","AERONAVEGACIÓN","IMPRESORA LASER","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2007-09-28","2007-09-28","2007-09-28",null,null,4046,null,null,null,null,4046,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM7046<=0,0,IF(($AM7046-SUM($AO7046:AO7046))<$AN7046,$AM7046-SUM($AO7046:AO7046),IF(SUM($AO7046:AO7046)<$AM7046,$AN7046,0)))","v":0},{"$f":"+IF($AM7046<=0,0,IF(($AM7046-SUM($AO7046:AP7046))<$AN7046,$AM7046-SUM($AO7046:AP7046),IF(SUM($AO7046:AP7046)<$AM7046,$AN7046,0)))","v":0},{"$f":"+IF($AM7046<=0,0,IF(($AM7046-SUM($AO7046:AQ7046))<$AN7046,$AM7046-SUM($AO7046:AQ7046),IF(SUM($AO7046:AQ7046)<$AM7046,$AN7046,0)))","v":0},{"$f":"+IF($AM7046<=0,0,IF(($AM7046-SUM($AO7046:AR7046))<$AN7046,$AM7046-SUM($AO7046:AR7046),IF(SUM($AO7046:AR7046)<$AM7046,$AN7046,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRIZ (SISTEMA DE COMUNICACIONES VHF-AA))","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2009-12-31","2005-10-14","2005-10-14",null,null,4344.96,null,null,null,null,4344.96,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM7120<=0,0,IF(($AM7120-SUM($AO7120:AO7120))<$AN7120,$AM7120-SUM($AO7120:AO7120),IF(SUM($AO7120:AO7120)<$AM7120,$AN7120,0)))","v":0},{"$f":"+IF($AM7120<=0,0,IF(($AM7120-SUM($AO7120:AP7120))<$AN7120,$AM7120-SUM($AO7120:AP7120),IF(SUM($AO7120:AP7120)<$AM7120,$AN7120,0)))","v":0},{"$f":"+IF($AM7120<=0,0,IF(($AM7120-SUM($AO7120:AQ7120))<$AN7120,$AM7120-SUM($AO7120:AQ7120),IF(SUM($AO7120:AQ7120)<$AM7120,$AN7120,0)))","v":0},{"$f":"+IF($AM7120<=0,0,IF(($AM7120-SUM($AO7120:AR7120))<$AN7120,$AM7120-SUM($AO7120:AR7120),IF(SUM($AO7120:AR7120)<$AM7120,$AN7120,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PROYECTOR DE MULTIMEDIA","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2007-07-31","2007-07-31","2007-07-31",null,null,3855.4,null,null,null,null,3855.4,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM7194<=0,0,IF(($AM7194-SUM($AO7194:AO7194))<$AN7194,$AM7194-SUM($AO7194:AO7194),IF(SUM($AO7194:AO7194)<$AM7194,$AN7194,0)))","v":0},{"$f":"+IF($AM7194<=0,0,IF(($AM7194-SUM($AO7194:AP7194))<$AN7194,$AM7194-SUM($AO7194:AP7194),IF(SUM($AO7194:AP7194)<$AM7194,$AN7194,0)))","v":0},{"$f":"+IF($AM7194<=0,0,IF(($AM7194-SUM($AO7194:AQ7194))<$AN7194,$AM7194-SUM($AO7194:AQ7194),IF(SUM($AO7194:AQ7194)<$AM7194,$AN7194,0)))","v":0},{"$f":"+IF($AM7194<=0,0,IF(($AM7194-SUM($AO7194:AR7194))<$AN7194,$AM7194-SUM($AO7194:AR7194),IF(SUM($AO7194:AR7194)<$AM7194,$AN7194,0)))","v":0}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-10-24","2008-10-24","2008-10-24",null,null,1773.34,null,null,null,null,1773.34,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7277<=0,0,IF(($AM7277-SUM($AO7277:AO7277))<$AN7277,$AM7277-SUM($AO7277:AO7277),IF(SUM($AO7277:AO7277)<$AM7277,$AN7277,0)))","v":0},{"$f":"+IF($AM7277<=0,0,IF(($AM7277-SUM($AO7277:AP7277))<$AN7277,$AM7277-SUM($AO7277:AP7277),IF(SUM($AO7277:AP7277)<$AM7277,$AN7277,0)))","v":0},{"$f":"+IF($AM7277<=0,0,IF(($AM7277-SUM($AO7277:AQ7277))<$AN7277,$AM7277-SUM($AO7277:AQ7277),IF(SUM($AO7277:AQ7277)<$AM7277,$AN7277,0)))","v":0},{"$f":"+IF($AM7277<=0,0,IF(($AM7277-SUM($AO7277:AR7277))<$AN7277,$AM7277-SUM($AO7277:AR7277),IF(SUM($AO7277:AR7277)<$AM7277,$AN7277,0)))","v":0}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA BASE METAL TAPUZADO C/TRES ASIENTOS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-10-24","2008-10-24","2008-10-24",null,null,1773.34,null,null,null,null,1773.34,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7324<=0,0,IF(($AM7324-SUM($AO7324:AO7324))<$AN7324,$AM7324-SUM($AO7324:AO7324),IF(SUM($AO7324:AO7324)<$AM7324,$AN7324,0)))","v":0},{"$f":"+IF($AM7324<=0,0,IF(($AM7324-SUM($AO7324:AP7324))<$AN7324,$AM7324-SUM($AO7324:AP7324),IF(SUM($AO7324:AP7324)<$AM7324,$AN7324,0)))","v":0},{"$f":"+IF($AM7324<=0,0,IF(($AM7324-SUM($AO7324:AQ7324))<$AN7324,$AM7324-SUM($AO7324:AQ7324),IF(SUM($AO7324:AQ7324)<$AM7324,$AN7324,0)))","v":0},{"$f":"+IF($AM7324<=0,0,IF(($AM7324-SUM($AO7324:AR7324))<$AN7324,$AM7324-SUM($AO7324:AR7324),IF(SUM($AO7324:AR7324)<$AM7324,$AN7324,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","IMPRESORA LASER ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-12-31","2009-12-31",null,null,3831.51,null,null,null,null,3831.51,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM7433<=0,0,IF(($AM7433-SUM($AO7433:AO7433))<$AN7433,$AM7433-SUM($AO7433:AO7433),IF(SUM($AO7433:AO7433)<$AM7433,$AN7433,0)))","v":0},{"$f":"+IF($AM7433<=0,0,IF(($AM7433-SUM($AO7433:AP7433))<$AN7433,$AM7433-SUM($AO7433:AP7433),IF(SUM($AO7433:AP7433)<$AM7433,$AN7433,0)))","v":0},{"$f":"+IF($AM7433<=0,0,IF(($AM7433-SUM($AO7433:AQ7433))<$AN7433,$AM7433-SUM($AO7433:AQ7433),IF(SUM($AO7433:AQ7433)<$AM7433,$AN7433,0)))","v":0},{"$f":"+IF($AM7433<=0,0,IF(($AM7433-SUM($AO7433:AR7433))<$AN7433,$AM7433-SUM($AO7433:AR7433),IF(SUM($AO7433:AR7433)<$AM7433,$AN7433,0)))","v":0}]
[null,335,"3351111","9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA ERGONOMICAS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-07-16","2008-07-16","2008-07-16",null,null,247.85,null,null,null,null,247.85,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7507<=0,0,IF(($AM7507-SUM($AO7507:AO7507))<$AN7507,$AM7507-SUM($AO7507:AO7507),IF(SUM($AO7507:AO7507)<$AM7507,$AN7507,0)))","v":0},{"$f":"+IF($AM7507<=0,0,IF(($AM7507-SUM($AO7507:AP7507))<$AN7507,$AM7507-SUM($AO7507:AP7507),IF(SUM($AO7507:AP7507)<$AM7507,$AN7507,0)))","v":0},{"$f":"+IF($AM7507<=0,0,IF(($AM7507-SUM($AO7507:AQ7507))<$AN7507,$AM7507-SUM($AO7507:AQ7507),IF(SUM($AO7507:AQ7507)<$AM7507,$AN7507,0)))","v":0},{"$f":"+IF($AM7507<=0,0,IF(($AM7507-SUM($AO7507:AR7507))<$AN7507,$AM7507-SUM($AO7507:AR7507),IF(SUM($AO7507:AR7507)<$AM7507,$AN7507,0)))","v":0}]
[null,335,"3351111","9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA ERGONOMICAS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-07-16","2008-07-16","2008-07-16",null,null,247.85,null,null,null,null,247.85,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7581<=0,0,IF(($AM7581-SUM($AO7581:AO7581))<$AN7581,$AM7581-SUM($AO7581:AO7581),IF(SUM($AO7581:AO7581)<$AM7581,$AN7581,0)))","v":0},{"$f":"+IF($AM7581<=0,0,IF(($AM7581-SUM($AO7581:AP7581))<$AN7581,$AM7581-SUM($AO7581:AP7581),IF(SUM($AO7581:AP7581)<$AM7581,$AN7581,0)))","v":0},{"$f":"+IF($AM7581<=0,0,IF(($AM7581-SUM($AO7581:AQ7581))<$AN7581,$AM7581-SUM($AO7581:AQ7581),IF(SUM($AO7581:AQ7581)<$AM7581,$AN7581,0)))","v":0},{"$f":"+IF($AM7581<=0,0,IF(($AM7581-SUM($AO7581:AR7581))<$AN7581,$AM7581-SUM($AO7581:AR7581),IF(SUM($AO7581:AR7581)<$AM7581,$AN7581,0)))","v":0}]
[null,335,"3351111","9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA ERGONOMICAS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-07-16","2008-07-16","2008-07-16",null,null,247.85,null,null,null,null,247.85,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7593<=0,0,IF(($AM7593-SUM($AO7593:AO7593))<$AN7593,$AM7593-SUM($AO7593:AO7593),IF(SUM($AO7593:AO7593)<$AM7593,$AN7593,0)))","v":0},{"$f":"+IF($AM7593<=0,0,IF(($AM7593-SUM($AO7593:AP7593))<$AN7593,$AM7593-SUM($AO7593:AP7593),IF(SUM($AO7593:AP7593)<$AM7593,$AN7593,0)))","v":0},{"$f":"+IF($AM7593<=0,0,IF(($AM7593-SUM($AO7593:AQ7593))<$AN7593,$AM7593-SUM($AO7593:AQ7593),IF(SUM($AO7593:AQ7593)<$AM7593,$AN7593,0)))","v":0},{"$f":"+IF($AM7593<=0,0,IF(($AM7593-SUM($AO7593:AR7593))<$AN7593,$AM7593-SUM($AO7593:AR7593),IF(SUM($AO7593:AR7593)<$AM7593,$AN7593,0)))","v":0}]
[null,335,"3351111","9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA ERGONOMICAS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2008-07-16","2008-07-16","2008-07-16",null,null,247.85,null,null,null,null,247.85,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM7667<=0,0,IF(($AM7667-SUM($AO7667:AO7667))<$AN7667,$AM7667-SUM($AO7667:AO7667),IF(SUM($AO7667:AO7667)<$AM7667,$AN7667,0)))","v":0},{"$f":"+IF($AM7667<=0,0,IF(($AM7667-SUM($AO7667:AP7667))<$AN7667,$AM7667-SUM($AO7667:AP7667),IF(SUM($AO7667:AP7667)<$AM7667,$AN7667,0)))","v":0},{"$f":"+IF($AM7667<=0,0,IF(($AM7667-SUM($AO7667:AQ7667))<$AN7667,$AM7667-SUM($AO7667:AQ7667),IF(SUM($AO7667:AQ7667)<$AM7667,$AN7667,0)))","v":0},{"$f":"+IF($AM7667<=0,0,IF(($AM7667-SUM($AO7667:AR7667))<$AN7667,$AM7667-SUM($AO7667:AR7667),IF(SUM($AO7667:AR7667)<$AM7667,$AN7667,0)))","v":0}]
[null,336,3361111,"21.OTROS","Otros","SI","AEROPORTUARIO","MONITOR (OTROS)","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1981-12-31","1981-12-31","1981-12-31",null,null,0,null,null,null,null,0,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM7741<=0,0,IF(($AM7741-SUM($AO7741:AO7741))<$AN7741,$AM7741-SUM($AO7741:AO7741),IF(SUM($AO7741:AO7741)<$AM7741,$AN7741,0)))","v":0},{"$f":"+IF($AM7741<=0,0,IF(($AM7741-SUM($AO7741:AP7741))<$AN7741,$AM7741-SUM($AO7741:AP7741),IF(SUM($AO7741:AP7741)<$AM7741,$AN7741,0)))","v":0},{"$f":"+IF($AM7741<=0,0,IF(($AM7741-SUM($AO7741:AQ7741))<$AN7741,$AM7741-SUM($AO7741:AQ7741),IF(SUM($AO7741:AQ7741)<$AM7741,$AN7741,0)))","v":0},{"$f":"+IF($AM7741<=0,0,IF(($AM7741-SUM($AO7741:AR7741))<$AN7741,$AM7741-SUM($AO7741:AR7741),IF(SUM($AO7741:AR7741)<$AM7741,$AN7741,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","IMPRESORA HP","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2001-12-31","2001-12-31","2001-12-31",null,null,2214.9699999999998,null,null,null,null,2214.9699999999998,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM7824<=0,0,IF(($AM7824-SUM($AO7824:AO7824))<$AN7824,$AM7824-SUM($AO7824:AO7824),IF(SUM($AO7824:AO7824)<$AM7824,$AN7824,0)))","v":0},{"$f":"+IF($AM7824<=0,0,IF(($AM7824-SUM($AO7824:AP7824))<$AN7824,$AM7824-SUM($AO7824:AP7824),IF(SUM($AO7824:AP7824)<$AM7824,$AN7824,0)))","v":0},{"$f":"+IF($AM7824<=0,0,IF(($AM7824-SUM($AO7824:AQ7824))<$AN7824,$AM7824-SUM($AO7824:AQ7824),IF(SUM($AO7824:AQ7824)<$AM7824,$AN7824,0)))","v":0},{"$f":"+IF($AM7824<=0,0,IF(($AM7824-SUM($AO7824:AR7824))<$AN7824,$AM7824-SUM($AO7824:AR7824),IF(SUM($AO7824:AR7824)<$AM7824,$AN7824,0)))","v":0}]
[null,336,3361111,"15.TALARA","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRIZ DE PUNTO C/TARJETA SERIAL P/IMP","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2002-02-06","2002-02-06","2002-02-06",null,null,2120.98,null,null,null,null,2120.98,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM7898<=0,0,IF(($AM7898-SUM($AO7898:AO7898))<$AN7898,$AM7898-SUM($AO7898:AO7898),IF(SUM($AO7898:AO7898)<$AM7898,$AN7898,0)))","v":0},{"$f":"+IF($AM7898<=0,0,IF(($AM7898-SUM($AO7898:AP7898))<$AN7898,$AM7898-SUM($AO7898:AP7898),IF(SUM($AO7898:AP7898)<$AM7898,$AN7898,0)))","v":0},{"$f":"+IF($AM7898<=0,0,IF(($AM7898-SUM($AO7898:AQ7898))<$AN7898,$AM7898-SUM($AO7898:AQ7898),IF(SUM($AO7898:AQ7898)<$AM7898,$AN7898,0)))","v":0},{"$f":"+IF($AM7898<=0,0,IF(($AM7898-SUM($AO7898:AR7898))<$AN7898,$AM7898-SUM($AO7898:AR7898),IF(SUM($AO7898:AR7898)<$AM7898,$AN7898,0)))","v":0}]
[null,335,3351111,"14.TACNA","NO","NO","AERONAVEGACIÓN","VENTILADOR DE 56 PALETAS METALICAS 5 VELOCIDADES","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","1995-02-01","1995-02-01","1995-02-01",null,null,83.4,null,null,null,null,83.4,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM8001<=0,0,IF(($AM8001-SUM($AO8001:AO8001))<$AN8001,$AM8001-SUM($AO8001:AO8001),IF(SUM($AO8001:AO8001)<$AM8001,$AN8001,0)))","v":0},{"$f":"+IF($AM8001<=0,0,IF(($AM8001-SUM($AO8001:AP8001))<$AN8001,$AM8001-SUM($AO8001:AP8001),IF(SUM($AO8001:AP8001)<$AM8001,$AN8001,0)))","v":0},{"$f":"+IF($AM8001<=0,0,IF(($AM8001-SUM($AO8001:AQ8001))<$AN8001,$AM8001-SUM($AO8001:AQ8001),IF(SUM($AO8001:AQ8001)<$AM8001,$AN8001,0)))","v":0},{"$f":"+IF($AM8001<=0,0,IF(($AM8001-SUM($AO8001:AR8001))<$AN8001,$AM8001-SUM($AO8001:AR8001),IF(SUM($AO8001:AR8001)<$AM8001,$AN8001,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2002-09-30","2002-09-30","2002-09-30",null,null,233.08,null,null,null,null,233.08,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM8054<=0,0,IF(($AM8054-SUM($AO8054:AO8054))<$AN8054,$AM8054-SUM($AO8054:AO8054),IF(SUM($AO8054:AO8054)<$AM8054,$AN8054,0)))","v":0},{"$f":"+IF($AM8054<=0,0,IF(($AM8054-SUM($AO8054:AP8054))<$AN8054,$AM8054-SUM($AO8054:AP8054),IF(SUM($AO8054:AP8054)<$AM8054,$AN8054,0)))","v":0},{"$f":"+IF($AM8054<=0,0,IF(($AM8054-SUM($AO8054:AQ8054))<$AN8054,$AM8054-SUM($AO8054:AQ8054),IF(SUM($AO8054:AQ8054)<$AM8054,$AN8054,0)))","v":0},{"$f":"+IF($AM8054<=0,0,IF(($AM8054-SUM($AO8054:AR8054))<$AN8054,$AM8054-SUM($AO8054:AR8054),IF(SUM($AO8054:AR8054)<$AM8054,$AN8054,0)))","v":0}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","MODULOS COUNTERS  PARA ATENCION A PASAJEROS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1995-08-23","1995-08-23","1995-08-23",null,null,5002.76,null,null,null,null,5002.76,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM8128<=0,0,IF(($AM8128-SUM($AO8128:AO8128))<$AN8128,$AM8128-SUM($AO8128:AO8128),IF(SUM($AO8128:AO8128)<$AM8128,$AN8128,0)))","v":0},{"$f":"+IF($AM8128<=0,0,IF(($AM8128-SUM($AO8128:AP8128))<$AN8128,$AM8128-SUM($AO8128:AP8128),IF(SUM($AO8128:AP8128)<$AM8128,$AN8128,0)))","v":0},{"$f":"+IF($AM8128<=0,0,IF(($AM8128-SUM($AO8128:AQ8128))<$AN8128,$AM8128-SUM($AO8128:AQ8128),IF(SUM($AO8128:AQ8128)<$AM8128,$AN8128,0)))","v":0},{"$f":"+IF($AM8128<=0,0,IF(($AM8128-SUM($AO8128:AR8128))<$AN8128,$AM8128-SUM($AO8128:AR8128),IF(SUM($AO8128:AR8128)<$AM8128,$AN8128,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRIZ DE PUNTO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,1050.99,null,null,null,null,1050.99,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM8211<=0,0,IF(($AM8211-SUM($AO8211:AO8211))<$AN8211,$AM8211-SUM($AO8211:AO8211),IF(SUM($AO8211:AO8211)<$AM8211,$AN8211,0)))","v":0},{"$f":"+IF($AM8211<=0,0,IF(($AM8211-SUM($AO8211:AP8211))<$AN8211,$AM8211-SUM($AO8211:AP8211),IF(SUM($AO8211:AP8211)<$AM8211,$AN8211,0)))","v":0},{"$f":"+IF($AM8211<=0,0,IF(($AM8211-SUM($AO8211:AQ8211))<$AN8211,$AM8211-SUM($AO8211:AQ8211),IF(SUM($AO8211:AQ8211)<$AM8211,$AN8211,0)))","v":0},{"$f":"+IF($AM8211<=0,0,IF(($AM8211-SUM($AO8211:AR8211))<$AN8211,$AM8211-SUM($AO8211:AR8211),IF(SUM($AO8211:AR8211)<$AM8211,$AN8211,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","UNIDAD CENTRAL DE PROCESO - CPU","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","1999-12-21","1999-12-21","1999-12-21",null,null,4827.96,null,null,null,null,4827.96,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM8285<=0,0,IF(($AM8285-SUM($AO8285:AO8285))<$AN8285,$AM8285-SUM($AO8285:AO8285),IF(SUM($AO8285:AO8285)<$AM8285,$AN8285,0)))","v":0},{"$f":"+IF($AM8285<=0,0,IF(($AM8285-SUM($AO8285:AP8285))<$AN8285,$AM8285-SUM($AO8285:AP8285),IF(SUM($AO8285:AP8285)<$AM8285,$AN8285,0)))","v":0},{"$f":"+IF($AM8285<=0,0,IF(($AM8285-SUM($AO8285:AQ8285))<$AN8285,$AM8285-SUM($AO8285:AQ8285),IF(SUM($AO8285:AQ8285)<$AM8285,$AN8285,0)))","v":0},{"$f":"+IF($AM8285<=0,0,IF(($AM8285-SUM($AO8285:AR8285))<$AN8285,$AM8285-SUM($AO8285:AR8285),IF(SUM($AO8285:AR8285)<$AM8285,$AN8285,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","SILLON FIJO DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","1982-12-30","1982-12-30","1982-12-30",null,null,105.09,null,null,null,null,105.09,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM8368<=0,0,IF(($AM8368-SUM($AO8368:AO8368))<$AN8368,$AM8368-SUM($AO8368:AO8368),IF(SUM($AO8368:AO8368)<$AM8368,$AN8368,0)))","v":0},{"$f":"+IF($AM8368<=0,0,IF(($AM8368-SUM($AO8368:AP8368))<$AN8368,$AM8368-SUM($AO8368:AP8368),IF(SUM($AO8368:AP8368)<$AM8368,$AN8368,0)))","v":0},{"$f":"+IF($AM8368<=0,0,IF(($AM8368-SUM($AO8368:AQ8368))<$AN8368,$AM8368-SUM($AO8368:AQ8368),IF(SUM($AO8368:AQ8368)<$AM8368,$AN8368,0)))","v":0},{"$f":"+IF($AM8368<=0,0,IF(($AM8368-SUM($AO8368:AR8368))<$AN8368,$AM8368-SUM($AO8368:AR8368),IF(SUM($AO8368:AR8368)<$AM8368,$AN8368,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLON FIJO DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","1983-06-30","1983-06-30","1983-06-30",null,null,39.130000000000003,null,null,null,null,39.130000000000003,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM8371<=0,0,IF(($AM8371-SUM($AO8371:AO8371))<$AN8371,$AM8371-SUM($AO8371:AO8371),IF(SUM($AO8371:AO8371)<$AM8371,$AN8371,0)))","v":0},{"$f":"+IF($AM8371<=0,0,IF(($AM8371-SUM($AO8371:AP8371))<$AN8371,$AM8371-SUM($AO8371:AP8371),IF(SUM($AO8371:AP8371)<$AM8371,$AN8371,0)))","v":0},{"$f":"+IF($AM8371<=0,0,IF(($AM8371-SUM($AO8371:AQ8371))<$AN8371,$AM8371-SUM($AO8371:AQ8371),IF(SUM($AO8371:AQ8371)<$AM8371,$AN8371,0)))","v":0},{"$f":"+IF($AM8371<=0,0,IF(($AM8371-SUM($AO8371:AR8371))<$AN8371,$AM8371-SUM($AO8371:AR8371),IF(SUM($AO8371:AR8371)<$AM8371,$AN8371,0)))","v":0}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","BUTACA","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","1984-01-31","1984-01-31","1984-01-31",null,null,16.78,null,null,null,null,16.78,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM8445<=0,0,IF(($AM8445-SUM($AO8445:AO8445))<$AN8445,$AM8445-SUM($AO8445:AO8445),IF(SUM($AO8445:AO8445)<$AM8445,$AN8445,0)))","v":0},{"$f":"+IF($AM8445<=0,0,IF(($AM8445-SUM($AO8445:AP8445))<$AN8445,$AM8445-SUM($AO8445:AP8445),IF(SUM($AO8445:AP8445)<$AM8445,$AN8445,0)))","v":0},{"$f":"+IF($AM8445<=0,0,IF(($AM8445-SUM($AO8445:AQ8445))<$AN8445,$AM8445-SUM($AO8445:AQ8445),IF(SUM($AO8445:AQ8445)<$AM8445,$AN8445,0)))","v":0},{"$f":"+IF($AM8445<=0,0,IF(($AM8445-SUM($AO8445:AR8445))<$AN8445,$AM8445-SUM($AO8445:AR8445),IF(SUM($AO8445:AR8445)<$AM8445,$AN8445,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA FIJA DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","1985-05-30","1985-05-30","1985-05-30",null,null,14.53,null,null,null,null,14.53,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM8528<=0,0,IF(($AM8528-SUM($AO8528:AO8528))<$AN8528,$AM8528-SUM($AO8528:AO8528),IF(SUM($AO8528:AO8528)<$AM8528,$AN8528,0)))","v":0},{"$f":"+IF($AM8528<=0,0,IF(($AM8528-SUM($AO8528:AP8528))<$AN8528,$AM8528-SUM($AO8528:AP8528),IF(SUM($AO8528:AP8528)<$AM8528,$AN8528,0)))","v":0},{"$f":"+IF($AM8528<=0,0,IF(($AM8528-SUM($AO8528:AQ8528))<$AN8528,$AM8528-SUM($AO8528:AQ8528),IF(SUM($AO8528:AQ8528)<$AM8528,$AN8528,0)))","v":0},{"$f":"+IF($AM8528<=0,0,IF(($AM8528-SUM($AO8528:AR8528))<$AN8528,$AM8528-SUM($AO8528:AR8528),IF(SUM($AO8528:AR8528)<$AM8528,$AN8528,0)))","v":0}]
[null,335,3351111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","1986-04-30","1986-04-30","1986-04-30",null,null,2658.73,null,null,null,null,2658.73,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM8602<=0,0,IF(($AM8602-SUM($AO8602:AO8602))<$AN8602,$AM8602-SUM($AO8602:AO8602),IF(SUM($AO8602:AO8602)<$AM8602,$AN8602,0)))","v":0},{"$f":"+IF($AM8602<=0,0,IF(($AM8602-SUM($AO8602:AP8602))<$AN8602,$AM8602-SUM($AO8602:AP8602),IF(SUM($AO8602:AP8602)<$AM8602,$AN8602,0)))","v":0},{"$f":"+IF($AM8602<=0,0,IF(($AM8602-SUM($AO8602:AQ8602))<$AN8602,$AM8602-SUM($AO8602:AQ8602),IF(SUM($AO8602:AQ8602)<$AM8602,$AN8602,0)))","v":0},{"$f":"+IF($AM8602<=0,0,IF(($AM8602-SUM($AO8602:AR8602))<$AN8602,$AM8602-SUM($AO8602:AR8602),IF(SUM($AO8602:AR8602)<$AM8602,$AN8602,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA FIJA DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1987-06-30","1987-06-30","1987-06-30",null,null,1925.74,null,null,null,null,1925.74,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM8718<=0,0,IF(($AM8718-SUM($AO8718:AO8718))<$AN8718,$AM8718-SUM($AO8718:AO8718),IF(SUM($AO8718:AO8718)<$AM8718,$AN8718,0)))","v":0},{"$f":"+IF($AM8718<=0,0,IF(($AM8718-SUM($AO8718:AP8718))<$AN8718,$AM8718-SUM($AO8718:AP8718),IF(SUM($AO8718:AP8718)<$AM8718,$AN8718,0)))","v":0},{"$f":"+IF($AM8718<=0,0,IF(($AM8718-SUM($AO8718:AQ8718))<$AN8718,$AM8718-SUM($AO8718:AQ8718),IF(SUM($AO8718:AQ8718)<$AM8718,$AN8718,0)))","v":0},{"$f":"+IF($AM8718<=0,0,IF(($AM8718-SUM($AO8718:AR8718))<$AN8718,$AM8718-SUM($AO8718:AR8718),IF(SUM($AO8718:AR8718)<$AM8718,$AN8718,0)))","v":0}]
[null,336,3369111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","MAQUINA DE ESCRIBIR MECANICA","EQUIPO MECANICO DE OFICINA ( 335110)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1987-08-31","1987-08-31","1987-08-31",null,null,3537.25,null,null,null,null,3537.25,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM8758<=0,0,IF(($AM8758-SUM($AO8758:AO8758))<$AN8758,$AM8758-SUM($AO8758:AO8758),IF(SUM($AO8758:AO8758)<$AM8758,$AN8758,0)))","v":0},{"$f":"+IF($AM8758<=0,0,IF(($AM8758-SUM($AO8758:AP8758))<$AN8758,$AM8758-SUM($AO8758:AP8758),IF(SUM($AO8758:AP8758)<$AM8758,$AN8758,0)))","v":0},{"$f":"+IF($AM8758<=0,0,IF(($AM8758-SUM($AO8758:AQ8758))<$AN8758,$AM8758-SUM($AO8758:AQ8758),IF(SUM($AO8758:AQ8758)<$AM8758,$AN8758,0)))","v":0},{"$f":"+IF($AM8758<=0,0,IF(($AM8758-SUM($AO8758:AR8758))<$AN8758,$AM8758-SUM($AO8758:AR8758),IF(SUM($AO8758:AR8758)<$AM8758,$AN8758,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ESCRITORIO DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","1987-11-30","1987-11-30","1987-11-30",null,null,1498.24,null,null,null,null,1498.24,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM8832<=0,0,IF(($AM8832-SUM($AO8832:AO8832))<$AN8832,$AM8832-SUM($AO8832:AO8832),IF(SUM($AO8832:AO8832)<$AM8832,$AN8832,0)))","v":0},{"$f":"+IF($AM8832<=0,0,IF(($AM8832-SUM($AO8832:AP8832))<$AN8832,$AM8832-SUM($AO8832:AP8832),IF(SUM($AO8832:AP8832)<$AM8832,$AN8832,0)))","v":0},{"$f":"+IF($AM8832<=0,0,IF(($AM8832-SUM($AO8832:AQ8832))<$AN8832,$AM8832-SUM($AO8832:AQ8832),IF(SUM($AO8832:AQ8832)<$AM8832,$AN8832,0)))","v":0},{"$f":"+IF($AM8832<=0,0,IF(($AM8832-SUM($AO8832:AR8832))<$AN8832,$AM8832-SUM($AO8832:AR8832),IF(SUM($AO8832:AR8832)<$AM8832,$AN8832,0)))","v":0}]
[null,336,3369111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VENTILADOR ELECTRICO PARA TECHO","EQUIPO MECANICO DE OFICINA ( 335110)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1986-09-30","1986-09-30","1986-09-30",null,null,0,null,null,null,null,0,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM8915<=0,0,IF(($AM8915-SUM($AO8915:AO8915))<$AN8915,$AM8915-SUM($AO8915:AO8915),IF(SUM($AO8915:AO8915)<$AM8915,$AN8915,0)))","v":0},{"$f":"+IF($AM8915<=0,0,IF(($AM8915-SUM($AO8915:AP8915))<$AN8915,$AM8915-SUM($AO8915:AP8915),IF(SUM($AO8915:AP8915)<$AM8915,$AN8915,0)))","v":0},{"$f":"+IF($AM8915<=0,0,IF(($AM8915-SUM($AO8915:AQ8915))<$AN8915,$AM8915-SUM($AO8915:AQ8915),IF(SUM($AO8915:AQ8915)<$AM8915,$AN8915,0)))","v":0},{"$f":"+IF($AM8915<=0,0,IF(($AM8915-SUM($AO8915:AR8915))<$AN8915,$AM8915-SUM($AO8915:AR8915),IF(SUM($AO8915:AR8915)<$AM8915,$AN8915,0)))","v":0}]
[null,335,3351111,"1. ANTA HUARAZ","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1988-12-31","1988-12-31","1988-12-31",null,null,396.51,null,null,null,null,396.51,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM8989<=0,0,IF(($AM8989-SUM($AO8989:AO8989))<$AN8989,$AM8989-SUM($AO8989:AO8989),IF(SUM($AO8989:AO8989)<$AM8989,$AN8989,0)))","v":0},{"$f":"+IF($AM8989<=0,0,IF(($AM8989-SUM($AO8989:AP8989))<$AN8989,$AM8989-SUM($AO8989:AP8989),IF(SUM($AO8989:AP8989)<$AM8989,$AN8989,0)))","v":0},{"$f":"+IF($AM8989<=0,0,IF(($AM8989-SUM($AO8989:AQ8989))<$AN8989,$AM8989-SUM($AO8989:AQ8989),IF(SUM($AO8989:AQ8989)<$AM8989,$AN8989,0)))","v":0},{"$f":"+IF($AM8989<=0,0,IF(($AM8989-SUM($AO8989:AR8989))<$AN8989,$AM8989-SUM($AO8989:AR8989),IF(SUM($AO8989:AR8989)<$AM8989,$AN8989,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESTANTE DE ANGULO RANURADO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","1991-12-31","1991-12-31","1991-12-31",null,null,1229.07,null,null,null,null,1229.07,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM9063<=0,0,IF(($AM9063-SUM($AO9063:AO9063))<$AN9063,$AM9063-SUM($AO9063:AO9063),IF(SUM($AO9063:AO9063)<$AM9063,$AN9063,0)))","v":0},{"$f":"+IF($AM9063<=0,0,IF(($AM9063-SUM($AO9063:AP9063))<$AN9063,$AM9063-SUM($AO9063:AP9063),IF(SUM($AO9063:AP9063)<$AM9063,$AN9063,0)))","v":0},{"$f":"+IF($AM9063<=0,0,IF(($AM9063-SUM($AO9063:AQ9063))<$AN9063,$AM9063-SUM($AO9063:AQ9063),IF(SUM($AO9063:AQ9063)<$AM9063,$AN9063,0)))","v":0},{"$f":"+IF($AM9063<=0,0,IF(($AM9063-SUM($AO9063:AR9063))<$AN9063,$AM9063-SUM($AO9063:AR9063),IF(SUM($AO9063:AR9063)<$AM9063,$AN9063,0)))","v":0}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","MOSTRADOR DE METAL Y MADERA","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","1995-04-30","1995-04-30","1995-04-30",null,null,6007.84,null,null,null,null,6007.84,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM9146<=0,0,IF(($AM9146-SUM($AO9146:AO9146))<$AN9146,$AM9146-SUM($AO9146:AO9146),IF(SUM($AO9146:AO9146)<$AM9146,$AN9146,0)))","v":0},{"$f":"+IF($AM9146<=0,0,IF(($AM9146-SUM($AO9146:AP9146))<$AN9146,$AM9146-SUM($AO9146:AP9146),IF(SUM($AO9146:AP9146)<$AM9146,$AN9146,0)))","v":0},{"$f":"+IF($AM9146<=0,0,IF(($AM9146-SUM($AO9146:AQ9146))<$AN9146,$AM9146-SUM($AO9146:AQ9146),IF(SUM($AO9146:AQ9146)<$AM9146,$AN9146,0)))","v":0},{"$f":"+IF($AM9146<=0,0,IF(($AM9146-SUM($AO9146:AR9146))<$AN9146,$AM9146-SUM($AO9146:AR9146),IF(SUM($AO9146:AR9146)<$AM9146,$AN9146,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLON GIRATORIO DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,845.22,null,null,null,null,845.22,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM9220<=0,0,IF(($AM9220-SUM($AO9220:AO9220))<$AN9220,$AM9220-SUM($AO9220:AO9220),IF(SUM($AO9220:AO9220)<$AM9220,$AN9220,0)))","v":0},{"$f":"+IF($AM9220<=0,0,IF(($AM9220-SUM($AO9220:AP9220))<$AN9220,$AM9220-SUM($AO9220:AP9220),IF(SUM($AO9220:AP9220)<$AM9220,$AN9220,0)))","v":0},{"$f":"+IF($AM9220<=0,0,IF(($AM9220-SUM($AO9220:AQ9220))<$AN9220,$AM9220-SUM($AO9220:AQ9220),IF(SUM($AO9220:AQ9220)<$AM9220,$AN9220,0)))","v":0},{"$f":"+IF($AM9220<=0,0,IF(($AM9220-SUM($AO9220:AR9220))<$AN9220,$AM9220-SUM($AO9220:AR9220),IF(SUM($AO9220:AR9220)<$AM9220,$AN9220,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN","FILMADORA","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","1997-06-30","1997-06-30","1997-06-30",null,null,4175.17,null,null,null,null,4175.17,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM9223<=0,0,IF(($AM9223-SUM($AO9223:AO9223))<$AN9223,$AM9223-SUM($AO9223:AO9223),IF(SUM($AO9223:AO9223)<$AM9223,$AN9223,0)))","v":0},{"$f":"+IF($AM9223<=0,0,IF(($AM9223-SUM($AO9223:AP9223))<$AN9223,$AM9223-SUM($AO9223:AP9223),IF(SUM($AO9223:AP9223)<$AM9223,$AN9223,0)))","v":0},{"$f":"+IF($AM9223<=0,0,IF(($AM9223-SUM($AO9223:AQ9223))<$AN9223,$AM9223-SUM($AO9223:AQ9223),IF(SUM($AO9223:AQ9223)<$AM9223,$AN9223,0)))","v":0},{"$f":"+IF($AM9223<=0,0,IF(($AM9223-SUM($AO9223:AR9223))<$AN9223,$AM9223-SUM($AO9223:AR9223),IF(SUM($AO9223:AR9223)<$AM9223,$AN9223,0)))","v":0}]
[null,336,3369111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","FACSIMIL","EQUIPO MECANICO DE OFICINA ( 335110)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","1998-12-31","1998-12-31","1998-12-31",null,null,2844.29,null,null,null,null,2844.29,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM9306<=0,0,IF(($AM9306-SUM($AO9306:AO9306))<$AN9306,$AM9306-SUM($AO9306:AO9306),IF(SUM($AO9306:AO9306)<$AM9306,$AN9306,0)))","v":0},{"$f":"+IF($AM9306<=0,0,IF(($AM9306-SUM($AO9306:AP9306))<$AN9306,$AM9306-SUM($AO9306:AP9306),IF(SUM($AO9306:AP9306)<$AM9306,$AN9306,0)))","v":0},{"$f":"+IF($AM9306<=0,0,IF(($AM9306-SUM($AO9306:AQ9306))<$AN9306,$AM9306-SUM($AO9306:AQ9306),IF(SUM($AO9306:AQ9306)<$AM9306,$AN9306,0)))","v":0},{"$f":"+IF($AM9306<=0,0,IF(($AM9306-SUM($AO9306:AR9306))<$AN9306,$AM9306-SUM($AO9306:AR9306),IF(SUM($AO9306:AR9306)<$AM9306,$AN9306,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR DE 14","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2000-02-29","2000-02-29","2000-02-29",null,null,689.08,null,null,null,null,689.08,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM9411<=0,0,IF(($AM9411-SUM($AO9411:AO9411))<$AN9411,$AM9411-SUM($AO9411:AO9411),IF(SUM($AO9411:AO9411)<$AM9411,$AN9411,0)))","v":0},{"$f":"+IF($AM9411<=0,0,IF(($AM9411-SUM($AO9411:AP9411))<$AN9411,$AM9411-SUM($AO9411:AP9411),IF(SUM($AO9411:AP9411)<$AM9411,$AN9411,0)))","v":0},{"$f":"+IF($AM9411<=0,0,IF(($AM9411-SUM($AO9411:AQ9411))<$AN9411,$AM9411-SUM($AO9411:AQ9411),IF(SUM($AO9411:AQ9411)<$AM9411,$AN9411,0)))","v":0},{"$f":"+IF($AM9411<=0,0,IF(($AM9411-SUM($AO9411:AR9411))<$AN9411,$AM9411-SUM($AO9411:AR9411),IF(SUM($AO9411:AR9411)<$AM9411,$AN9411,0)))","v":0}]
[null,333,3331118,"8.JULIACA","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRIZ DE PUNTO","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-07-05","2000-07-05","2000-07-05",null,null,552.69000000000005,null,null,null,null,524.42999999999995,28.26,null,0,0,0,1.0302869668521453E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,28.26,null,{"$f":"+IF($AM9462<=0,0,IF(($AM9462-SUM($AO9462:AO9462))<$AN9462,$AM9462-SUM($AO9462:AO9462),IF(SUM($AO9462:AO9462)<$AM9462,$AN9462,0)))","v":0},{"$f":"+IF($AM9462<=0,0,IF(($AM9462-SUM($AO9462:AP9462))<$AN9462,$AM9462-SUM($AO9462:AP9462),IF(SUM($AO9462:AP9462)<$AM9462,$AN9462,0)))","v":0},{"$f":"+IF($AM9462<=0,0,IF(($AM9462-SUM($AO9462:AQ9462))<$AN9462,$AM9462-SUM($AO9462:AQ9462),IF(SUM($AO9462:AQ9462)<$AM9462,$AN9462,0)))","v":0},{"$f":"+IF($AM9462<=0,0,IF(($AM9462-SUM($AO9462:AR9462))<$AN9462,$AM9462-SUM($AO9462:AR9462),IF(SUM($AO9462:AR9462)<$AM9462,$AN9462,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TECLADO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2000-08-24","2000-08-24","2000-08-24",null,null,225.41,null,null,null,null,225.41,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM9536<=0,0,IF(($AM9536-SUM($AO9536:AO9536))<$AN9536,$AM9536-SUM($AO9536:AO9536),IF(SUM($AO9536:AO9536)<$AM9536,$AN9536,0)))","v":0},{"$f":"+IF($AM9536<=0,0,IF(($AM9536-SUM($AO9536:AP9536))<$AN9536,$AM9536-SUM($AO9536:AP9536),IF(SUM($AO9536:AP9536)<$AM9536,$AN9536,0)))","v":0},{"$f":"+IF($AM9536<=0,0,IF(($AM9536-SUM($AO9536:AQ9536))<$AN9536,$AM9536-SUM($AO9536:AQ9536),IF(SUM($AO9536:AQ9536)<$AM9536,$AN9536,0)))","v":0},{"$f":"+IF($AM9536<=0,0,IF(($AM9536-SUM($AO9536:AR9536))<$AN9536,$AM9536-SUM($AO9536:AR9536),IF(SUM($AO9536:AR9536)<$AM9536,$AN9536,0)))","v":0}]
[null,336,3361111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","SERVIDOR","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2000-09-30","2000-09-30","2000-09-30",null,null,3510.41,null,null,null,null,3510.41,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM9610<=0,0,IF(($AM9610-SUM($AO9610:AO9610))<$AN9610,$AM9610-SUM($AO9610:AO9610),IF(SUM($AO9610:AO9610)<$AM9610,$AN9610,0)))","v":0},{"$f":"+IF($AM9610<=0,0,IF(($AM9610-SUM($AO9610:AP9610))<$AN9610,$AM9610-SUM($AO9610:AP9610),IF(SUM($AO9610:AP9610)<$AM9610,$AN9610,0)))","v":0},{"$f":"+IF($AM9610<=0,0,IF(($AM9610-SUM($AO9610:AQ9610))<$AN9610,$AM9610-SUM($AO9610:AQ9610),IF(SUM($AO9610:AQ9610)<$AM9610,$AN9610,0)))","v":0},{"$f":"+IF($AM9610<=0,0,IF(($AM9610-SUM($AO9610:AR9610))<$AN9610,$AM9610-SUM($AO9610:AR9610),IF(SUM($AO9610:AR9610)<$AM9610,$AN9610,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TECLADO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2003-01-02","2003-01-02","2003-01-02",null,null,350.45,null,null,null,null,350.45,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM9693<=0,0,IF(($AM9693-SUM($AO9693:AO9693))<$AN9693,$AM9693-SUM($AO9693:AO9693),IF(SUM($AO9693:AO9693)<$AM9693,$AN9693,0)))","v":0},{"$f":"+IF($AM9693<=0,0,IF(($AM9693-SUM($AO9693:AP9693))<$AN9693,$AM9693-SUM($AO9693:AP9693),IF(SUM($AO9693:AP9693)<$AM9693,$AN9693,0)))","v":0},{"$f":"+IF($AM9693<=0,0,IF(($AM9693-SUM($AO9693:AQ9693))<$AN9693,$AM9693-SUM($AO9693:AQ9693),IF(SUM($AO9693:AQ9693)<$AM9693,$AN9693,0)))","v":0},{"$f":"+IF($AM9693<=0,0,IF(($AM9693-SUM($AO9693:AR9693))<$AN9693,$AM9693-SUM($AO9693:AR9693),IF(SUM($AO9693:AR9693)<$AM9693,$AN9693,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","UNIDAD CENTRAL DE PROCESO - CPU","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2004-03-31","2004-03-31","2004-03-31",null,null,2271.54,null,null,null,null,2271.54,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM9767<=0,0,IF(($AM9767-SUM($AO9767:AO9767))<$AN9767,$AM9767-SUM($AO9767:AO9767),IF(SUM($AO9767:AO9767)<$AM9767,$AN9767,0)))","v":0},{"$f":"+IF($AM9767<=0,0,IF(($AM9767-SUM($AO9767:AP9767))<$AN9767,$AM9767-SUM($AO9767:AP9767),IF(SUM($AO9767:AP9767)<$AM9767,$AN9767,0)))","v":0},{"$f":"+IF($AM9767<=0,0,IF(($AM9767-SUM($AO9767:AQ9767))<$AN9767,$AM9767-SUM($AO9767:AQ9767),IF(SUM($AO9767:AQ9767)<$AM9767,$AN9767,0)))","v":0},{"$f":"+IF($AM9767<=0,0,IF(($AM9767-SUM($AO9767:AR9767))<$AN9767,$AM9767-SUM($AO9767:AR9767),IF(SUM($AO9767:AR9767)<$AM9767,$AN9767,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR (SISTEMA DE CONMUTACION DIGITAL)","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,3758.46,null,null,null,null,3758.46,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM9850<=0,0,IF(($AM9850-SUM($AO9850:AO9850))<$AN9850,$AM9850-SUM($AO9850:AO9850),IF(SUM($AO9850:AO9850)<$AM9850,$AN9850,0)))","v":0},{"$f":"+IF($AM9850<=0,0,IF(($AM9850-SUM($AO9850:AP9850))<$AN9850,$AM9850-SUM($AO9850:AP9850),IF(SUM($AO9850:AP9850)<$AM9850,$AN9850,0)))","v":0},{"$f":"+IF($AM9850<=0,0,IF(($AM9850-SUM($AO9850:AQ9850))<$AN9850,$AM9850-SUM($AO9850:AQ9850),IF(SUM($AO9850:AQ9850)<$AM9850,$AN9850,0)))","v":0},{"$f":"+IF($AM9850<=0,0,IF(($AM9850-SUM($AO9850:AR9850))<$AN9850,$AM9850-SUM($AO9850:AR9850),IF(SUM($AO9850:AR9850)<$AM9850,$AN9850,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-01-01","2011-01-01","2011-01-01",null,null,3619,null,null,null,null,3619,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM9924<=0,0,IF(($AM9924-SUM($AO9924:AO9924))<$AN9924,$AM9924-SUM($AO9924:AO9924),IF(SUM($AO9924:AO9924)<$AM9924,$AN9924,0)))","v":0},{"$f":"+IF($AM9924<=0,0,IF(($AM9924-SUM($AO9924:AP9924))<$AN9924,$AM9924-SUM($AO9924:AP9924),IF(SUM($AO9924:AP9924)<$AM9924,$AN9924,0)))","v":0},{"$f":"+IF($AM9924<=0,0,IF(($AM9924-SUM($AO9924:AQ9924))<$AN9924,$AM9924-SUM($AO9924:AQ9924),IF(SUM($AO9924:AQ9924)<$AM9924,$AN9924,0)))","v":0},{"$f":"+IF($AM9924<=0,0,IF(($AM9924-SUM($AO9924:AR9924))<$AN9924,$AM9924-SUM($AO9924:AR9924),IF(SUM($AO9924:AR9924)<$AM9924,$AN9924,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","GABINETE DE PISO DE 28 RU","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-01-31","2009-01-31",null,null,208580.44,null,null,null,null,208580.44,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM9998<=0,0,IF(($AM9998-SUM($AO9998:AO9998))<$AN9998,$AM9998-SUM($AO9998:AO9998),IF(SUM($AO9998:AO9998)<$AM9998,$AN9998,0)))","v":0},{"$f":"+IF($AM9998<=0,0,IF(($AM9998-SUM($AO9998:AP9998))<$AN9998,$AM9998-SUM($AO9998:AP9998),IF(SUM($AO9998:AP9998)<$AM9998,$AN9998,0)))","v":0},{"$f":"+IF($AM9998<=0,0,IF(($AM9998-SUM($AO9998:AQ9998))<$AN9998,$AM9998-SUM($AO9998:AQ9998),IF(SUM($AO9998:AQ9998)<$AM9998,$AN9998,0)))","v":0},{"$f":"+IF($AM9998<=0,0,IF(($AM9998-SUM($AO9998:AR9998))<$AN9998,$AM9998-SUM($AO9998:AR9998),IF(SUM($AO9998:AR9998)<$AM9998,$AN9998,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MODULO DE MELAMINE CON CANTO DE PVC (ESTACION DE TRABAJO)","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-01-31","2009-01-31",null,null,580.72,null,null,null,null,580.72,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM10018<=0,0,IF(($AM10018-SUM($AO10018:AO10018))<$AN10018,$AM10018-SUM($AO10018:AO10018),IF(SUM($AO10018:AO10018)<$AM10018,$AN10018,0)))","v":0},{"$f":"+IF($AM10018<=0,0,IF(($AM10018-SUM($AO10018:AP10018))<$AN10018,$AM10018-SUM($AO10018:AP10018),IF(SUM($AO10018:AP10018)<$AM10018,$AN10018,0)))","v":0},{"$f":"+IF($AM10018<=0,0,IF(($AM10018-SUM($AO10018:AQ10018))<$AN10018,$AM10018-SUM($AO10018:AQ10018),IF(SUM($AO10018:AQ10018)<$AM10018,$AN10018,0)))","v":0},{"$f":"+IF($AM10018<=0,0,IF(($AM10018-SUM($AO10018:AR10018))<$AN10018,$AM10018-SUM($AO10018:AR10018),IF(SUM($AO10018:AR10018)<$AM10018,$AN10018,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEVISOR A COLORES","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,3152.97,null,null,null,null,3152.97,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM10083<=0,0,IF(($AM10083-SUM($AO10083:AO10083))<$AN10083,$AM10083-SUM($AO10083:AO10083),IF(SUM($AO10083:AO10083)<$AM10083,$AN10083,0)))","v":0},{"$f":"+IF($AM10083<=0,0,IF(($AM10083-SUM($AO10083:AP10083))<$AN10083,$AM10083-SUM($AO10083:AP10083),IF(SUM($AO10083:AP10083)<$AM10083,$AN10083,0)))","v":0},{"$f":"+IF($AM10083<=0,0,IF(($AM10083-SUM($AO10083:AQ10083))<$AN10083,$AM10083-SUM($AO10083:AQ10083),IF(SUM($AO10083:AQ10083)<$AM10083,$AN10083,0)))","v":0},{"$f":"+IF($AM10083<=0,0,IF(($AM10083-SUM($AO10083:AR10083))<$AN10083,$AM10083-SUM($AO10083:AR10083),IF(SUM($AO10083:AR10083)<$AM10083,$AN10083,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SWITCH AUTOSENSING 10/100 MBPS 8 PUERTOS ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2011-06-01","2011-06-01","2011-06-01",null,null,3006.36,null,null,null,null,3006.3599999999997,0,null,0,0,0,4.5474735088646412E-13,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM10157<=0,0,IF(($AM10157-SUM($AO10157:AO10157))<$AN10157,$AM10157-SUM($AO10157:AO10157),IF(SUM($AO10157:AO10157)<$AM10157,$AN10157,0)))","v":0},{"$f":"+IF($AM10157<=0,0,IF(($AM10157-SUM($AO10157:AP10157))<$AN10157,$AM10157-SUM($AO10157:AP10157),IF(SUM($AO10157:AP10157)<$AM10157,$AN10157,0)))","v":0},{"$f":"+IF($AM10157<=0,0,IF(($AM10157-SUM($AO10157:AQ10157))<$AN10157,$AM10157-SUM($AO10157:AQ10157),IF(SUM($AO10157:AQ10157)<$AM10157,$AN10157,0)))","v":0},{"$f":"+IF($AM10157<=0,0,IF(($AM10157-SUM($AO10157:AR10157))<$AN10157,$AM10157-SUM($AO10157:AR10157),IF(SUM($AO10157:AR10157)<$AM10157,$AN10157,0)))","v":0}]
[null,336,3369132,"14.TACNA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO 24000 BTU/H C/R.CON UNIDAD EVAPORADORA - COD.2601781","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2006-08-29","2006-08-29","2006-08-29",null,null,2810.93,null,null,null,null,2810.93,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM10240<=0,0,IF(($AM10240-SUM($AO10240:AO10240))<$AN10240,$AM10240-SUM($AO10240:AO10240),IF(SUM($AO10240:AO10240)<$AM10240,$AN10240,0)))","v":0},{"$f":"+IF($AM10240<=0,0,IF(($AM10240-SUM($AO10240:AP10240))<$AN10240,$AM10240-SUM($AO10240:AP10240),IF(SUM($AO10240:AP10240)<$AM10240,$AN10240,0)))","v":0},{"$f":"+IF($AM10240<=0,0,IF(($AM10240-SUM($AO10240:AQ10240))<$AN10240,$AM10240-SUM($AO10240:AQ10240),IF(SUM($AO10240:AQ10240)<$AM10240,$AN10240,0)))","v":0},{"$f":"+IF($AM10240<=0,0,IF(($AM10240-SUM($AO10240:AR10240))<$AN10240,$AM10240-SUM($AO10240:AR10240),IF(SUM($AO10240:AR10240)<$AM10240,$AN10240,0)))","v":0}]
[null,333,3331118,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRIZ DE PUNTOS ( SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,2775.49,null,null,null,null,2775.49,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM10314<=0,0,IF(($AM10314-SUM($AO10314:AO10314))<$AN10314,$AM10314-SUM($AO10314:AO10314),IF(SUM($AO10314:AO10314)<$AM10314,$AN10314,0)))","v":0},{"$f":"+IF($AM10314<=0,0,IF(($AM10314-SUM($AO10314:AP10314))<$AN10314,$AM10314-SUM($AO10314:AP10314),IF(SUM($AO10314:AP10314)<$AM10314,$AN10314,0)))","v":0},{"$f":"+IF($AM10314<=0,0,IF(($AM10314-SUM($AO10314:AQ10314))<$AN10314,$AM10314-SUM($AO10314:AQ10314),IF(SUM($AO10314:AQ10314)<$AM10314,$AN10314,0)))","v":0},{"$f":"+IF($AM10314<=0,0,IF(($AM10314-SUM($AO10314:AR10314))<$AN10314,$AM10314-SUM($AO10314:AR10314),IF(SUM($AO10314:AR10314)<$AM10314,$AN10314,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","NOTEBOOK INTEL  P8600(2.4GHZ) 3GB RAM 160 GB HDD CD/DVD WINXPP / FLOPPY DISK DIRVE 3.5 UNIDAD EXTERNA CONECTADA A TRAVES DE UN PUERTO USB  ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,2656.76,null,null,null,null,2656.76,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM10397<=0,0,IF(($AM10397-SUM($AO10397:AO10397))<$AN10397,$AM10397-SUM($AO10397:AO10397),IF(SUM($AO10397:AO10397)<$AM10397,$AN10397,0)))","v":0},{"$f":"+IF($AM10397<=0,0,IF(($AM10397-SUM($AO10397:AP10397))<$AN10397,$AM10397-SUM($AO10397:AP10397),IF(SUM($AO10397:AP10397)<$AM10397,$AN10397,0)))","v":0},{"$f":"+IF($AM10397<=0,0,IF(($AM10397-SUM($AO10397:AQ10397))<$AN10397,$AM10397-SUM($AO10397:AQ10397),IF(SUM($AO10397:AQ10397)<$AM10397,$AN10397,0)))","v":0},{"$f":"+IF($AM10397<=0,0,IF(($AM10397-SUM($AO10397:AR10397))<$AN10397,$AM10397-SUM($AO10397:AR10397),IF(SUM($AO10397:AR10397)<$AM10397,$AN10397,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","UNIDAD CENTRAL DE PROCESO - CPU -","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2007-03-30","2007-03-30","2007-03-30",null,null,2615.1999999999998,null,null,null,null,2615.1999999999998,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM10471<=0,0,IF(($AM10471-SUM($AO10471:AO10471))<$AN10471,$AM10471-SUM($AO10471:AO10471),IF(SUM($AO10471:AO10471)<$AM10471,$AN10471,0)))","v":0},{"$f":"+IF($AM10471<=0,0,IF(($AM10471-SUM($AO10471:AP10471))<$AN10471,$AM10471-SUM($AO10471:AP10471),IF(SUM($AO10471:AP10471)<$AM10471,$AN10471,0)))","v":0},{"$f":"+IF($AM10471<=0,0,IF(($AM10471-SUM($AO10471:AQ10471))<$AN10471,$AM10471-SUM($AO10471:AQ10471),IF(SUM($AO10471:AQ10471)<$AM10471,$AN10471,0)))","v":0},{"$f":"+IF($AM10471<=0,0,IF(($AM10471-SUM($AO10471:AR10471))<$AN10471,$AM10471-SUM($AO10471:AR10471),IF(SUM($AO10471:AR10471)<$AM10471,$AN10471,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","UNIDAD CENTRAL DE PROCESO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2005-01-27","2005-01-27","2005-01-27",null,null,2402.3000000000002,null,null,null,null,2402.3000000000002,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM10545<=0,0,IF(($AM10545-SUM($AO10545:AO10545))<$AN10545,$AM10545-SUM($AO10545:AO10545),IF(SUM($AO10545:AO10545)<$AM10545,$AN10545,0)))","v":0},{"$f":"+IF($AM10545<=0,0,IF(($AM10545-SUM($AO10545:AP10545))<$AN10545,$AM10545-SUM($AO10545:AP10545),IF(SUM($AO10545:AP10545)<$AM10545,$AN10545,0)))","v":0},{"$f":"+IF($AM10545<=0,0,IF(($AM10545-SUM($AO10545:AQ10545))<$AN10545,$AM10545-SUM($AO10545:AQ10545),IF(SUM($AO10545:AQ10545)<$AM10545,$AN10545,0)))","v":0},{"$f":"+IF($AM10545<=0,0,IF(($AM10545-SUM($AO10545:AR10545))<$AN10545,$AM10545-SUM($AO10545:AR10545),IF(SUM($AO10545:AR10545)<$AM10545,$AN10545,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","DISCO DURAO EXTERNO (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,2459.67,null,null,null,null,2292.44,167.23,null,0,0,0,2.8421709430404007E-14,null,"MAQUINARIAS Y EQUIPOS",1,0,167.23,null,{"$f":"+IF($AM10628<=0,0,IF(($AM10628-SUM($AO10628:AO10628))<$AN10628,$AM10628-SUM($AO10628:AO10628),IF(SUM($AO10628:AO10628)<$AM10628,$AN10628,0)))","v":0},{"$f":"+IF($AM10628<=0,0,IF(($AM10628-SUM($AO10628:AP10628))<$AN10628,$AM10628-SUM($AO10628:AP10628),IF(SUM($AO10628:AP10628)<$AM10628,$AN10628,0)))","v":0},{"$f":"+IF($AM10628<=0,0,IF(($AM10628-SUM($AO10628:AQ10628))<$AN10628,$AM10628-SUM($AO10628:AQ10628),IF(SUM($AO10628:AQ10628)<$AM10628,$AN10628,0)))","v":0},{"$f":"+IF($AM10628<=0,0,IF(($AM10628-SUM($AO10628:AR10628))<$AN10628,$AM10628-SUM($AO10628:AR10628),IF(SUM($AO10628:AR10628)<$AM10628,$AN10628,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","MALETIN DE HERRAMIENTAS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-10-31","2009-10-31",null,null,2185.59,null,null,null,null,2185.59,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM10702<=0,0,IF(($AM10702-SUM($AO10702:AO10702))<$AN10702,$AM10702-SUM($AO10702:AO10702),IF(SUM($AO10702:AO10702)<$AM10702,$AN10702,0)))","v":0},{"$f":"+IF($AM10702<=0,0,IF(($AM10702-SUM($AO10702:AP10702))<$AN10702,$AM10702-SUM($AO10702:AP10702),IF(SUM($AO10702:AP10702)<$AM10702,$AN10702,0)))","v":0},{"$f":"+IF($AM10702<=0,0,IF(($AM10702-SUM($AO10702:AQ10702))<$AN10702,$AM10702-SUM($AO10702:AQ10702),IF(SUM($AO10702:AQ10702)<$AM10702,$AN10702,0)))","v":0},{"$f":"+IF($AM10702<=0,0,IF(($AM10702-SUM($AO10702:AR10702))<$AN10702,$AM10702-SUM($AO10702:AR10702),IF(SUM($AO10702:AR10702)<$AM10702,$AN10702,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CPU","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-06-01","2011-06-01","2011-06-01",null,null,2150,null,null,null,null,2150,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM10711<=0,0,IF(($AM10711-SUM($AO10711:AO10711))<$AN10711,$AM10711-SUM($AO10711:AO10711),IF(SUM($AO10711:AO10711)<$AM10711,$AN10711,0)))","v":0},{"$f":"+IF($AM10711<=0,0,IF(($AM10711-SUM($AO10711:AP10711))<$AN10711,$AM10711-SUM($AO10711:AP10711),IF(SUM($AO10711:AP10711)<$AM10711,$AN10711,0)))","v":0},{"$f":"+IF($AM10711<=0,0,IF(($AM10711-SUM($AO10711:AQ10711))<$AN10711,$AM10711-SUM($AO10711:AQ10711),IF(SUM($AO10711:AQ10711)<$AM10711,$AN10711,0)))","v":0},{"$f":"+IF($AM10711<=0,0,IF(($AM10711-SUM($AO10711:AR10711))<$AN10711,$AM10711-SUM($AO10711:AR10711),IF(SUM($AO10711:AR10711)<$AM10711,$AN10711,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","MULTIMETRO DIGITAL","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,2074,null,null,null,null,2074,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM10787<=0,0,IF(($AM10787-SUM($AO10787:AO10787))<$AN10787,$AM10787-SUM($AO10787:AO10787),IF(SUM($AO10787:AO10787)<$AM10787,$AN10787,0)))","v":0},{"$f":"+IF($AM10787<=0,0,IF(($AM10787-SUM($AO10787:AP10787))<$AN10787,$AM10787-SUM($AO10787:AP10787),IF(SUM($AO10787:AP10787)<$AM10787,$AN10787,0)))","v":0},{"$f":"+IF($AM10787<=0,0,IF(($AM10787-SUM($AO10787:AQ10787))<$AN10787,$AM10787-SUM($AO10787:AQ10787),IF(SUM($AO10787:AQ10787)<$AM10787,$AN10787,0)))","v":0},{"$f":"+IF($AM10787<=0,0,IF(($AM10787-SUM($AO10787:AR10787))<$AN10787,$AM10787-SUM($AO10787:AR10787),IF(SUM($AO10787:AR10787)<$AM10787,$AN10787,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AEROPORTUARIO","RADIO TRANSMISOR PORTATIL UHF","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2007-07-31","2007-07-31","2007-07-31",null,null,18814.68,null,null,null,null,18627.009999999998,187.67,null,0,0,0,1.9042545318370685E-12,{"$f":"+X10861-AC10861-AD10861","v":1.9042545318370685E-12},"MAQUINARIAS Y EQUIPOS",1,0,187.67,null,{"$f":"+IF($AM10861<=0,0,IF(($AM10861-SUM($AO10861:AO10861))<$AN10861,$AM10861-SUM($AO10861:AO10861),IF(SUM($AO10861:AO10861)<$AM10861,$AN10861,0)))","v":0},{"$f":"+IF($AM10861<=0,0,IF(($AM10861-SUM($AO10861:AP10861))<$AN10861,$AM10861-SUM($AO10861:AP10861),IF(SUM($AO10861:AP10861)<$AM10861,$AN10861,0)))","v":0},{"$f":"+IF($AM10861<=0,0,IF(($AM10861-SUM($AO10861:AQ10861))<$AN10861,$AM10861-SUM($AO10861:AQ10861),IF(SUM($AO10861:AQ10861)<$AM10861,$AN10861,0)))","v":0},{"$f":"+IF($AM10861<=0,0,IF(($AM10861-SUM($AO10861:AR10861))<$AN10861,$AM10861-SUM($AO10861:AR10861),IF(SUM($AO10861:AR10861)<$AM10861,$AN10861,0)))","v":0}]
[null,336,3369132,"21.OTROS","Otros","SI","AEROPORTUARIO","RELOJ MARCADOR DE TARJETA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2006-09-28","2006-09-28","2006-09-28",null,null,1880.5,null,null,null,null,1880.5,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM10944<=0,0,IF(($AM10944-SUM($AO10944:AO10944))<$AN10944,$AM10944-SUM($AO10944:AO10944),IF(SUM($AO10944:AO10944)<$AM10944,$AN10944,0)))","v":0},{"$f":"+IF($AM10944<=0,0,IF(($AM10944-SUM($AO10944:AP10944))<$AN10944,$AM10944-SUM($AO10944:AP10944),IF(SUM($AO10944:AP10944)<$AM10944,$AN10944,0)))","v":0},{"$f":"+IF($AM10944<=0,0,IF(($AM10944-SUM($AO10944:AQ10944))<$AN10944,$AM10944-SUM($AO10944:AQ10944),IF(SUM($AO10944:AQ10944)<$AM10944,$AN10944,0)))","v":0},{"$f":"+IF($AM10944<=0,0,IF(($AM10944-SUM($AO10944:AR10944))<$AN10944,$AM10944-SUM($AO10944:AR10944),IF(SUM($AO10944:AR10944)<$AM10944,$AN10944,0)))","v":0}]
[null,336,3369132,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","AIRE ACONDICIONADO MINI SPLIT 18000BTU/HR","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2007-07-26","2007-07-26","2007-07-26",null,null,1820,null,null,null,null,1820,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM11018<=0,0,IF(($AM11018-SUM($AO11018:AO11018))<$AN11018,$AM11018-SUM($AO11018:AO11018),IF(SUM($AO11018:AO11018)<$AM11018,$AN11018,0)))","v":0},{"$f":"+IF($AM11018<=0,0,IF(($AM11018-SUM($AO11018:AP11018))<$AN11018,$AM11018-SUM($AO11018:AP11018),IF(SUM($AO11018:AP11018)<$AM11018,$AN11018,0)))","v":0},{"$f":"+IF($AM11018<=0,0,IF(($AM11018-SUM($AO11018:AQ11018))<$AN11018,$AM11018-SUM($AO11018:AQ11018),IF(SUM($AO11018:AQ11018)<$AM11018,$AN11018,0)))","v":0},{"$f":"+IF($AM11018<=0,0,IF(($AM11018-SUM($AO11018:AR11018))<$AN11018,$AM11018-SUM($AO11018:AR11018),IF(SUM($AO11018:AR11018)<$AM11018,$AN11018,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU INTEL CORE 2 DUO 67500 2936HG","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2010-10-12","2010-10-12","2010-10-12",null,null,1797.23,null,null,null,null,1797.23,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM11092<=0,0,IF(($AM11092-SUM($AO11092:AO11092))<$AN11092,$AM11092-SUM($AO11092:AO11092),IF(SUM($AO11092:AO11092)<$AM11092,$AN11092,0)))","v":0},{"$f":"+IF($AM11092<=0,0,IF(($AM11092-SUM($AO11092:AP11092))<$AN11092,$AM11092-SUM($AO11092:AP11092),IF(SUM($AO11092:AP11092)<$AM11092,$AN11092,0)))","v":0},{"$f":"+IF($AM11092<=0,0,IF(($AM11092-SUM($AO11092:AQ11092))<$AN11092,$AM11092-SUM($AO11092:AQ11092),IF(SUM($AO11092:AQ11092)<$AM11092,$AN11092,0)))","v":0},{"$f":"+IF($AM11092<=0,0,IF(($AM11092-SUM($AO11092:AR11092))<$AN11092,$AM11092-SUM($AO11092:AR11092),IF(SUM($AO11092:AR11092)<$AM11092,$AN11092,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO  IP - 1","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2003-01-02","2003-01-02","2003-01-02",null,null,1759.06,null,null,null,null,1759.06,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM11175<=0,0,IF(($AM11175-SUM($AO11175:AO11175))<$AN11175,$AM11175-SUM($AO11175:AO11175),IF(SUM($AO11175:AO11175)<$AM11175,$AN11175,0)))","v":0},{"$f":"+IF($AM11175<=0,0,IF(($AM11175-SUM($AO11175:AP11175))<$AN11175,$AM11175-SUM($AO11175:AP11175),IF(SUM($AO11175:AP11175)<$AM11175,$AN11175,0)))","v":0},{"$f":"+IF($AM11175<=0,0,IF(($AM11175-SUM($AO11175:AQ11175))<$AN11175,$AM11175-SUM($AO11175:AQ11175),IF(SUM($AO11175:AQ11175)<$AM11175,$AN11175,0)))","v":0},{"$f":"+IF($AM11175<=0,0,IF(($AM11175-SUM($AO11175:AR11175))<$AN11175,$AM11175-SUM($AO11175:AR11175),IF(SUM($AO11175:AR11175)<$AM11175,$AN11175,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CONPUTADORA CORE 2 DUO","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2008-12-31","2008-12-31","2008-12-31",null,null,1756.79,null,null,null,null,1756.79,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM11249<=0,0,IF(($AM11249-SUM($AO11249:AO11249))<$AN11249,$AM11249-SUM($AO11249:AO11249),IF(SUM($AO11249:AO11249)<$AM11249,$AN11249,0)))","v":0},{"$f":"+IF($AM11249<=0,0,IF(($AM11249-SUM($AO11249:AP11249))<$AN11249,$AM11249-SUM($AO11249:AP11249),IF(SUM($AO11249:AP11249)<$AM11249,$AN11249,0)))","v":0},{"$f":"+IF($AM11249<=0,0,IF(($AM11249-SUM($AO11249:AQ11249))<$AN11249,$AM11249-SUM($AO11249:AQ11249),IF(SUM($AO11249:AQ11249)<$AM11249,$AN11249,0)))","v":0},{"$f":"+IF($AM11249<=0,0,IF(($AM11249-SUM($AO11249:AR11249))<$AN11249,$AM11249-SUM($AO11249:AR11249),IF(SUM($AO11249:AR11249)<$AM11249,$AN11249,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","CPU (COMPUTADORA INTEL CORE 2 DUO)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-01-31","2009-01-31",null,null,1136.72,null,null,null,null,1024.93,111.79,null,0,0,0,-4.2632564145606011E-14,null,"MAQUINARIAS Y EQUIPOS",1,0,111.79,null,{"$f":"+IF($AM11332<=0,0,IF(($AM11332-SUM($AO11332:AO11332))<$AN11332,$AM11332-SUM($AO11332:AO11332),IF(SUM($AO11332:AO11332)<$AM11332,$AN11332,0)))","v":0},{"$f":"+IF($AM11332<=0,0,IF(($AM11332-SUM($AO11332:AP11332))<$AN11332,$AM11332-SUM($AO11332:AP11332),IF(SUM($AO11332:AP11332)<$AM11332,$AN11332,0)))","v":0},{"$f":"+IF($AM11332<=0,0,IF(($AM11332-SUM($AO11332:AQ11332))<$AN11332,$AM11332-SUM($AO11332:AQ11332),IF(SUM($AO11332:AQ11332)<$AM11332,$AN11332,0)))","v":0},{"$f":"+IF($AM11332<=0,0,IF(($AM11332-SUM($AO11332:AR11332))<$AN11332,$AM11332-SUM($AO11332:AR11332),IF(SUM($AO11332:AR11332)<$AM11332,$AN11332,0)))","v":0}]
[null,336,3368113,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","ASPIRADORA ANTIESTETICAS","EQUIPOS DE INGENIERIA (336130)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-04-30","2010-04-30","2010-04-30",null,null,1634.4,null,null,null,null,1443.73,163.44,null,0,0,0,27.230000000000075,null,"OTROS",1,27.230000000000075,163.44,null,{"$f":"+IF($AM11412<=0,0,IF(($AM11412-SUM($AO11412:AO11412))<$AN11412,$AM11412-SUM($AO11412:AO11412),IF(SUM($AO11412:AO11412)<$AM11412,$AN11412,0)))","v":27.230000000000075},{"$f":"+IF($AM11412<=0,0,IF(($AM11412-SUM($AO11412:AP11412))<$AN11412,$AM11412-SUM($AO11412:AP11412),IF(SUM($AO11412:AP11412)<$AM11412,$AN11412,0)))","v":0},{"$f":"+IF($AM11412<=0,0,IF(($AM11412-SUM($AO11412:AQ11412))<$AN11412,$AM11412-SUM($AO11412:AQ11412),IF(SUM($AO11412:AQ11412)<$AM11412,$AN11412,0)))","v":0},{"$f":"+IF($AM11412<=0,0,IF(($AM11412-SUM($AO11412:AR11412))<$AN11412,$AM11412-SUM($AO11412:AR11412),IF(SUM($AO11412:AR11412)<$AM11412,$AN11412,0)))","v":0}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CPU MSBE INTEL 3GB RAM 160GB HDD DC/DVD WINDOWS XP MOUSE FLOPPY DISK DRIVE 3.5 UNIDAD EXTERNA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,1583.31,null,null,null,null,1583.31,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM11479<=0,0,IF(($AM11479-SUM($AO11479:AO11479))<$AN11479,$AM11479-SUM($AO11479:AO11479),IF(SUM($AO11479:AO11479)<$AM11479,$AN11479,0)))","v":0},{"$f":"+IF($AM11479<=0,0,IF(($AM11479-SUM($AO11479:AP11479))<$AN11479,$AM11479-SUM($AO11479:AP11479),IF(SUM($AO11479:AP11479)<$AM11479,$AN11479,0)))","v":0},{"$f":"+IF($AM11479<=0,0,IF(($AM11479-SUM($AO11479:AQ11479))<$AN11479,$AM11479-SUM($AO11479:AQ11479),IF(SUM($AO11479:AQ11479)<$AM11479,$AN11479,0)))","v":0},{"$f":"+IF($AM11479<=0,0,IF(($AM11479-SUM($AO11479:AR11479))<$AN11479,$AM11479-SUM($AO11479:AR11479),IF(SUM($AO11479:AR11479)<$AM11479,$AN11479,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU MSBE INTEL 3GB RAM 160GB HDD DC/DVD WINDOWS XP MOUSE FLOPPY DISK DRIVE 3.5 UNIDAD EXTERNA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,1583.31,null,null,null,null,1583.31,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM11491<=0,0,IF(($AM11491-SUM($AO11491:AO11491))<$AN11491,$AM11491-SUM($AO11491:AO11491),IF(SUM($AO11491:AO11491)<$AM11491,$AN11491,0)))","v":0},{"$f":"+IF($AM11491<=0,0,IF(($AM11491-SUM($AO11491:AP11491))<$AN11491,$AM11491-SUM($AO11491:AP11491),IF(SUM($AO11491:AP11491)<$AM11491,$AN11491,0)))","v":0},{"$f":"+IF($AM11491<=0,0,IF(($AM11491-SUM($AO11491:AQ11491))<$AN11491,$AM11491-SUM($AO11491:AQ11491),IF(SUM($AO11491:AQ11491)<$AM11491,$AN11491,0)))","v":0},{"$f":"+IF($AM11491<=0,0,IF(($AM11491-SUM($AO11491:AR11491))<$AN11491,$AM11491-SUM($AO11491:AR11491),IF(SUM($AO11491:AR11491)<$AM11491,$AN11491,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU MSBE INTEL 3GB RAM 160GB HDD DC/DVD WINDOWS XP MOUSE FLOPPY DISK DRIVE 3.5 UNIDAD EXTERNA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,1583.31,null,null,null,null,1583.31,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM11565<=0,0,IF(($AM11565-SUM($AO11565:AO11565))<$AN11565,$AM11565-SUM($AO11565:AO11565),IF(SUM($AO11565:AO11565)<$AM11565,$AN11565,0)))","v":0},{"$f":"+IF($AM11565<=0,0,IF(($AM11565-SUM($AO11565:AP11565))<$AN11565,$AM11565-SUM($AO11565:AP11565),IF(SUM($AO11565:AP11565)<$AM11565,$AN11565,0)))","v":0},{"$f":"+IF($AM11565<=0,0,IF(($AM11565-SUM($AO11565:AQ11565))<$AN11565,$AM11565-SUM($AO11565:AQ11565),IF(SUM($AO11565:AQ11565)<$AM11565,$AN11565,0)))","v":0},{"$f":"+IF($AM11565<=0,0,IF(($AM11565-SUM($AO11565:AR11565))<$AN11565,$AM11565-SUM($AO11565:AR11565),IF(SUM($AO11565:AR11565)<$AM11565,$AN11565,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CPU MSBE INTEL 3GB RAM 160GB HDD DC/DVD WINDOWS XP MOUSE FLOPPY DISK DRIVE 3.5 UNIDAD EXTERNA","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,1583.31,null,null,null,null,1583.31,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM11639<=0,0,IF(($AM11639-SUM($AO11639:AO11639))<$AN11639,$AM11639-SUM($AO11639:AO11639),IF(SUM($AO11639:AO11639)<$AM11639,$AN11639,0)))","v":0},{"$f":"+IF($AM11639<=0,0,IF(($AM11639-SUM($AO11639:AP11639))<$AN11639,$AM11639-SUM($AO11639:AP11639),IF(SUM($AO11639:AP11639)<$AM11639,$AN11639,0)))","v":0},{"$f":"+IF($AM11639<=0,0,IF(($AM11639-SUM($AO11639:AQ11639))<$AN11639,$AM11639-SUM($AO11639:AQ11639),IF(SUM($AO11639:AQ11639)<$AM11639,$AN11639,0)))","v":0},{"$f":"+IF($AM11639<=0,0,IF(($AM11639-SUM($AO11639:AR11639))<$AN11639,$AM11639-SUM($AO11639:AR11639),IF(SUM($AO11639:AR11639)<$AM11639,$AN11639,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CPU MSBE INTEL 3GB RAM 160GB HDD DC/DVD WINDOWS XP MOUSE FLOPPY DISK DRIVE 3.5 UNIDAD EXTERNA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,1583.31,null,null,null,null,1583.31,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM11722<=0,0,IF(($AM11722-SUM($AO11722:AO11722))<$AN11722,$AM11722-SUM($AO11722:AO11722),IF(SUM($AO11722:AO11722)<$AM11722,$AN11722,0)))","v":0},{"$f":"+IF($AM11722<=0,0,IF(($AM11722-SUM($AO11722:AP11722))<$AN11722,$AM11722-SUM($AO11722:AP11722),IF(SUM($AO11722:AP11722)<$AM11722,$AN11722,0)))","v":0},{"$f":"+IF($AM11722<=0,0,IF(($AM11722-SUM($AO11722:AQ11722))<$AN11722,$AM11722-SUM($AO11722:AQ11722),IF(SUM($AO11722:AQ11722)<$AM11722,$AN11722,0)))","v":0},{"$f":"+IF($AM11722<=0,0,IF(($AM11722-SUM($AO11722:AR11722))<$AN11722,$AM11722-SUM($AO11722:AR11722),IF(SUM($AO11722:AR11722)<$AM11722,$AN11722,0)))","v":0}]
[null,336,3361111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","IMPRESORA LASER 30PPN","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-01-22","2009-01-22",null,null,1539.07,null,null,null,null,1539.07,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM11796<=0,0,IF(($AM11796-SUM($AO11796:AO11796))<$AN11796,$AM11796-SUM($AO11796:AO11796),IF(SUM($AO11796:AO11796)<$AM11796,$AN11796,0)))","v":0},{"$f":"+IF($AM11796<=0,0,IF(($AM11796-SUM($AO11796:AP11796))<$AN11796,$AM11796-SUM($AO11796:AP11796),IF(SUM($AO11796:AP11796)<$AM11796,$AN11796,0)))","v":0},{"$f":"+IF($AM11796<=0,0,IF(($AM11796-SUM($AO11796:AQ11796))<$AN11796,$AM11796-SUM($AO11796:AQ11796),IF(SUM($AO11796:AQ11796)<$AM11796,$AN11796,0)))","v":0},{"$f":"+IF($AM11796<=0,0,IF(($AM11796-SUM($AO11796:AR11796))<$AN11796,$AM11796-SUM($AO11796:AR11796),IF(SUM($AO11796:AR11796)<$AM11796,$AN11796,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CPU","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-04-30","2009-04-30",null,null,1530.24,null,null,null,null,1530.24,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM11879<=0,0,IF(($AM11879-SUM($AO11879:AO11879))<$AN11879,$AM11879-SUM($AO11879:AO11879),IF(SUM($AO11879:AO11879)<$AM11879,$AN11879,0)))","v":0},{"$f":"+IF($AM11879<=0,0,IF(($AM11879-SUM($AO11879:AP11879))<$AN11879,$AM11879-SUM($AO11879:AP11879),IF(SUM($AO11879:AP11879)<$AM11879,$AN11879,0)))","v":0},{"$f":"+IF($AM11879<=0,0,IF(($AM11879-SUM($AO11879:AQ11879))<$AN11879,$AM11879-SUM($AO11879:AQ11879),IF(SUM($AO11879:AQ11879)<$AM11879,$AN11879,0)))","v":0},{"$f":"+IF($AM11879<=0,0,IF(($AM11879-SUM($AO11879:AR11879))<$AN11879,$AM11879-SUM($AO11879:AR11879),IF(SUM($AO11879:AR11879)<$AM11879,$AN11879,0)))","v":0}]
[null,336,3369132,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO TIPO VENTANA DE 36000 BTU ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2010-10-31","2010-10-31","2010-10-31",null,null,1500,null,null,null,null,1500,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM11953<=0,0,IF(($AM11953-SUM($AO11953:AO11953))<$AN11953,$AM11953-SUM($AO11953:AO11953),IF(SUM($AO11953:AO11953)<$AM11953,$AN11953,0)))","v":0},{"$f":"+IF($AM11953<=0,0,IF(($AM11953-SUM($AO11953:AP11953))<$AN11953,$AM11953-SUM($AO11953:AP11953),IF(SUM($AO11953:AP11953)<$AM11953,$AN11953,0)))","v":0},{"$f":"+IF($AM11953<=0,0,IF(($AM11953-SUM($AO11953:AQ11953))<$AN11953,$AM11953-SUM($AO11953:AQ11953),IF(SUM($AO11953:AQ11953)<$AM11953,$AN11953,0)))","v":0},{"$f":"+IF($AM11953<=0,0,IF(($AM11953-SUM($AO11953:AR11953))<$AN11953,$AM11953-SUM($AO11953:AR11953),IF(SUM($AO11953:AR11953)<$AM11953,$AN11953,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO  IP - 2","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2003-01-02","2003-01-02","2003-01-02",null,null,1434.42,null,null,null,null,1434.42,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM12027<=0,0,IF(($AM12027-SUM($AO12027:AO12027))<$AN12027,$AM12027-SUM($AO12027:AO12027),IF(SUM($AO12027:AO12027)<$AM12027,$AN12027,0)))","v":0},{"$f":"+IF($AM12027<=0,0,IF(($AM12027-SUM($AO12027:AP12027))<$AN12027,$AM12027-SUM($AO12027:AP12027),IF(SUM($AO12027:AP12027)<$AM12027,$AN12027,0)))","v":0},{"$f":"+IF($AM12027<=0,0,IF(($AM12027-SUM($AO12027:AQ12027))<$AN12027,$AM12027-SUM($AO12027:AQ12027),IF(SUM($AO12027:AQ12027)<$AM12027,$AN12027,0)))","v":0},{"$f":"+IF($AM12027<=0,0,IF(($AM12027-SUM($AO12027:AR12027))<$AN12027,$AM12027-SUM($AO12027:AR12027),IF(SUM($AO12027:AR12027)<$AM12027,$AN12027,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO IP DE 2 LINEA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,1360.99,null,null,null,null,1360.99,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM12105<=0,0,IF(($AM12105-SUM($AO12105:AO12105))<$AN12105,$AM12105-SUM($AO12105:AO12105),IF(SUM($AO12105:AO12105)<$AM12105,$AN12105,0)))","v":0},{"$f":"+IF($AM12105<=0,0,IF(($AM12105-SUM($AO12105:AP12105))<$AN12105,$AM12105-SUM($AO12105:AP12105),IF(SUM($AO12105:AP12105)<$AM12105,$AN12105,0)))","v":0},{"$f":"+IF($AM12105<=0,0,IF(($AM12105-SUM($AO12105:AQ12105))<$AN12105,$AM12105-SUM($AO12105:AQ12105),IF(SUM($AO12105:AQ12105)<$AM12105,$AN12105,0)))","v":0},{"$f":"+IF($AM12105<=0,0,IF(($AM12105-SUM($AO12105:AR12105))<$AN12105,$AM12105-SUM($AO12105:AR12105),IF(SUM($AO12105:AR12105)<$AM12105,$AN12105,0)))","v":0}]
[null,336,3369132,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","CLINOMETRO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,6290.59,null,null,null,null,6127.97,162.62,null,0,0,0,-1.1368683772161603E-13,null,"OTROS",1,0,162.62,null,{"$f":"+IF($AM12183<=0,0,IF(($AM12183-SUM($AO12183:AO12183))<$AN12183,$AM12183-SUM($AO12183:AO12183),IF(SUM($AO12183:AO12183)<$AM12183,$AN12183,0)))","v":0},{"$f":"+IF($AM12183<=0,0,IF(($AM12183-SUM($AO12183:AP12183))<$AN12183,$AM12183-SUM($AO12183:AP12183),IF(SUM($AO12183:AP12183)<$AM12183,$AN12183,0)))","v":0},{"$f":"+IF($AM12183<=0,0,IF(($AM12183-SUM($AO12183:AQ12183))<$AN12183,$AM12183-SUM($AO12183:AQ12183),IF(SUM($AO12183:AQ12183)<$AM12183,$AN12183,0)))","v":0},{"$f":"+IF($AM12183<=0,0,IF(($AM12183-SUM($AO12183:AR12183))<$AN12183,$AM12183-SUM($AO12183:AR12183),IF(SUM($AO12183:AR12183)<$AM12183,$AN12183,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO T/SPLIT DECORATIVO TECHO FRIO-FRIO DE 24000 BTU/HR DE 220V FASES 60HZ.","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2008-12-31","2008-07-24","2008-07-24",null,null,1328.67,null,null,null,null,1328.67,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM12266<=0,0,IF(($AM12266-SUM($AO12266:AO12266))<$AN12266,$AM12266-SUM($AO12266:AO12266),IF(SUM($AO12266:AO12266)<$AM12266,$AN12266,0)))","v":0},{"$f":"+IF($AM12266<=0,0,IF(($AM12266-SUM($AO12266:AP12266))<$AN12266,$AM12266-SUM($AO12266:AP12266),IF(SUM($AO12266:AP12266)<$AM12266,$AN12266,0)))","v":0},{"$f":"+IF($AM12266<=0,0,IF(($AM12266-SUM($AO12266:AQ12266))<$AN12266,$AM12266-SUM($AO12266:AQ12266),IF(SUM($AO12266:AQ12266)<$AM12266,$AN12266,0)))","v":0},{"$f":"+IF($AM12266<=0,0,IF(($AM12266-SUM($AO12266:AR12266))<$AN12266,$AM12266-SUM($AO12266:AR12266),IF(SUM($AO12266:AR12266)<$AM12266,$AN12266,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","PINZA AMPERIMETRICA DIGITAL","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2005-01-25","2005-01-25","2005-01-25",null,null,1323.95,null,null,null,null,1323.95,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM12269<=0,0,IF(($AM12269-SUM($AO12269:AO12269))<$AN12269,$AM12269-SUM($AO12269:AO12269),IF(SUM($AO12269:AO12269)<$AM12269,$AN12269,0)))","v":0},{"$f":"+IF($AM12269<=0,0,IF(($AM12269-SUM($AO12269:AP12269))<$AN12269,$AM12269-SUM($AO12269:AP12269),IF(SUM($AO12269:AP12269)<$AM12269,$AN12269,0)))","v":0},{"$f":"+IF($AM12269<=0,0,IF(($AM12269-SUM($AO12269:AQ12269))<$AN12269,$AM12269-SUM($AO12269:AQ12269),IF(SUM($AO12269:AQ12269)<$AM12269,$AN12269,0)))","v":0},{"$f":"+IF($AM12269<=0,0,IF(($AM12269-SUM($AO12269:AR12269))<$AN12269,$AM12269-SUM($AO12269:AR12269),IF(SUM($AO12269:AR12269)<$AM12269,$AN12269,0)))","v":0}]
[null,336,3366112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TRANSPALETA MANUAL","EQUIPO DE CARGA AEREA ( 333570  y  333630)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2007-12-31","2007-12-31","2007-12-31",null,null,1264.01,null,null,null,null,1264.01,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM12343<=0,0,IF(($AM12343-SUM($AO12343:AO12343))<$AN12343,$AM12343-SUM($AO12343:AO12343),IF(SUM($AO12343:AO12343)<$AM12343,$AN12343,0)))","v":0},{"$f":"+IF($AM12343<=0,0,IF(($AM12343-SUM($AO12343:AP12343))<$AN12343,$AM12343-SUM($AO12343:AP12343),IF(SUM($AO12343:AP12343)<$AM12343,$AN12343,0)))","v":0},{"$f":"+IF($AM12343<=0,0,IF(($AM12343-SUM($AO12343:AQ12343))<$AN12343,$AM12343-SUM($AO12343:AQ12343),IF(SUM($AO12343:AQ12343)<$AM12343,$AN12343,0)))","v":0},{"$f":"+IF($AM12343<=0,0,IF(($AM12343-SUM($AO12343:AR12343))<$AN12343,$AM12343-SUM($AO12343:AR12343),IF(SUM($AO12343:AR12343)<$AM12343,$AN12343,0)))","v":0}]
[null,336,3365111,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","FUENTE DE ALIMENTACION (FUENTES TX)","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2011-07-01","2011-07-01","2011-07-01",null,null,1240.6500000000001,null,null,null,null,1018.37,124.07,null,0,0,0,98.210000000000093,null,"OTROS",1,98.210000000000093,124.07,null,{"$f":"+IF($AM12426<=0,0,IF(($AM12426-SUM($AO12426:AO12426))<$AN12426,$AM12426-SUM($AO12426:AO12426),IF(SUM($AO12426:AO12426)<$AM12426,$AN12426,0)))","v":98.210000000000093},{"$f":"+IF($AM12426<=0,0,IF(($AM12426-SUM($AO12426:AP12426))<$AN12426,$AM12426-SUM($AO12426:AP12426),IF(SUM($AO12426:AP12426)<$AM12426,$AN12426,0)))","v":0},{"$f":"+IF($AM12426<=0,0,IF(($AM12426-SUM($AO12426:AQ12426))<$AN12426,$AM12426-SUM($AO12426:AQ12426),IF(SUM($AO12426:AQ12426)<$AM12426,$AN12426,0)))","v":0},{"$f":"+IF($AM12426<=0,0,IF(($AM12426-SUM($AO12426:AR12426))<$AN12426,$AM12426-SUM($AO12426:AR12426),IF(SUM($AO12426:AR12426)<$AM12426,$AN12426,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","GENERADOR (OTROS)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,3243.05,null,null,null,null,2918.7400000000002,324.31,null,0,0,0,-5.6843418860808015E-14,null,"OTROS",1,0,324.31,null,{"$f":"+IF($AM12500<=0,0,IF(($AM12500-SUM($AO12500:AO12500))<$AN12500,$AM12500-SUM($AO12500:AO12500),IF(SUM($AO12500:AO12500)<$AM12500,$AN12500,0)))","v":0},{"$f":"+IF($AM12500<=0,0,IF(($AM12500-SUM($AO12500:AP12500))<$AN12500,$AM12500-SUM($AO12500:AP12500),IF(SUM($AO12500:AP12500)<$AM12500,$AN12500,0)))","v":0},{"$f":"+IF($AM12500<=0,0,IF(($AM12500-SUM($AO12500:AQ12500))<$AN12500,$AM12500-SUM($AO12500:AQ12500),IF(SUM($AO12500:AQ12500)<$AM12500,$AN12500,0)))","v":0},{"$f":"+IF($AM12500<=0,0,IF(($AM12500-SUM($AO12500:AR12500))<$AN12500,$AM12500-SUM($AO12500:AR12500),IF(SUM($AO12500:AR12500)<$AM12500,$AN12500,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","EQUIPO PARA AIRE ACONDICIONADO TIPO DOMESTICO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","1988-06-30","1988-06-30","1988-06-30",null,null,18453.87,null,null,null,null,18453.87,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM12574<=0,0,IF(($AM12574-SUM($AO12574:AO12574))<$AN12574,$AM12574-SUM($AO12574:AO12574),IF(SUM($AO12574:AO12574)<$AM12574,$AN12574,0)))","v":0},{"$f":"+IF($AM12574<=0,0,IF(($AM12574-SUM($AO12574:AP12574))<$AN12574,$AM12574-SUM($AO12574:AP12574),IF(SUM($AO12574:AP12574)<$AM12574,$AN12574,0)))","v":0},{"$f":"+IF($AM12574<=0,0,IF(($AM12574-SUM($AO12574:AQ12574))<$AN12574,$AM12574-SUM($AO12574:AQ12574),IF(SUM($AO12574:AQ12574)<$AM12574,$AN12574,0)))","v":0},{"$f":"+IF($AM12574<=0,0,IF(($AM12574-SUM($AO12574:AR12574))<$AN12574,$AM12574-SUM($AO12574:AR12574),IF(SUM($AO12574:AR12574)<$AM12574,$AN12574,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CENTRAL TELEFONICA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","1996-01-31","1996-01-31","1996-01-31",null,null,24149.59,null,null,null,null,24149.59,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM12657<=0,0,IF(($AM12657-SUM($AO12657:AO12657))<$AN12657,$AM12657-SUM($AO12657:AO12657),IF(SUM($AO12657:AO12657)<$AM12657,$AN12657,0)))","v":0},{"$f":"+IF($AM12657<=0,0,IF(($AM12657-SUM($AO12657:AP12657))<$AN12657,$AM12657-SUM($AO12657:AP12657),IF(SUM($AO12657:AP12657)<$AM12657,$AN12657,0)))","v":0},{"$f":"+IF($AM12657<=0,0,IF(($AM12657-SUM($AO12657:AQ12657))<$AN12657,$AM12657-SUM($AO12657:AQ12657),IF(SUM($AO12657:AQ12657)<$AM12657,$AN12657,0)))","v":0},{"$f":"+IF($AM12657<=0,0,IF(($AM12657-SUM($AO12657:AR12657))<$AN12657,$AM12657-SUM($AO12657:AR12657),IF(SUM($AO12657:AR12657)<$AM12657,$AN12657,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TELEFONO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2000-07-31","2000-07-31","2000-07-31",null,null,104.08,null,null,null,null,104.08,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM12731<=0,0,IF(($AM12731-SUM($AO12731:AO12731))<$AN12731,$AM12731-SUM($AO12731:AO12731),IF(SUM($AO12731:AO12731)<$AM12731,$AN12731,0)))","v":0},{"$f":"+IF($AM12731<=0,0,IF(($AM12731-SUM($AO12731:AP12731))<$AN12731,$AM12731-SUM($AO12731:AP12731),IF(SUM($AO12731:AP12731)<$AM12731,$AN12731,0)))","v":0},{"$f":"+IF($AM12731<=0,0,IF(($AM12731-SUM($AO12731:AQ12731))<$AN12731,$AM12731-SUM($AO12731:AQ12731),IF(SUM($AO12731:AQ12731)<$AM12731,$AN12731,0)))","v":0},{"$f":"+IF($AM12731<=0,0,IF(($AM12731-SUM($AO12731:AR12731))<$AN12731,$AM12731-SUM($AO12731:AR12731),IF(SUM($AO12731:AR12731)<$AM12731,$AN12731,0)))","v":0}]
[null,336,3365111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TABLERO BYPASS UPS 4/5 KVA","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-10-01","2011-10-01","2011-10-01",null,null,1209.3800000000001,null,null,null,null,977.59,120.94,null,0,0,0,110.85000000000008,null,"OTROS",1,110.85000000000008,120.94,null,{"$f":"+IF($AM12798<=0,0,IF(($AM12798-SUM($AO12798:AO12798))<$AN12798,$AM12798-SUM($AO12798:AO12798),IF(SUM($AO12798:AO12798)<$AM12798,$AN12798,0)))","v":110.85000000000008},{"$f":"+IF($AM12798<=0,0,IF(($AM12798-SUM($AO12798:AP12798))<$AN12798,$AM12798-SUM($AO12798:AP12798),IF(SUM($AO12798:AP12798)<$AM12798,$AN12798,0)))","v":0},{"$f":"+IF($AM12798<=0,0,IF(($AM12798-SUM($AO12798:AQ12798))<$AN12798,$AM12798-SUM($AO12798:AQ12798),IF(SUM($AO12798:AQ12798)<$AM12798,$AN12798,0)))","v":0},{"$f":"+IF($AM12798<=0,0,IF(($AM12798-SUM($AO12798:AR12798))<$AN12798,$AM12798-SUM($AO12798:AR12798),IF(SUM($AO12798:AR12798)<$AM12798,$AN12798,0)))","v":0}]
[null,336,3365111,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","TABLERO ELECTRICO DE CONTROL","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-12-31","2000-12-31","2000-12-31",null,null,1169.23,null,null,null,null,1169.23,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM12887<=0,0,IF(($AM12887-SUM($AO12887:AO12887))<$AN12887,$AM12887-SUM($AO12887:AO12887),IF(SUM($AO12887:AO12887)<$AM12887,$AN12887,0)))","v":0},{"$f":"+IF($AM12887<=0,0,IF(($AM12887-SUM($AO12887:AP12887))<$AN12887,$AM12887-SUM($AO12887:AP12887),IF(SUM($AO12887:AP12887)<$AM12887,$AN12887,0)))","v":0},{"$f":"+IF($AM12887<=0,0,IF(($AM12887-SUM($AO12887:AQ12887))<$AN12887,$AM12887-SUM($AO12887:AQ12887),IF(SUM($AO12887:AQ12887)<$AM12887,$AN12887,0)))","v":0},{"$f":"+IF($AM12887<=0,0,IF(($AM12887-SUM($AO12887:AR12887))<$AN12887,$AM12887-SUM($AO12887:AR12887),IF(SUM($AO12887:AR12887)<$AM12887,$AN12887,0)))","v":0}]
[null,333,3331118,"19.CUSCO","Cusco","SI","AEROPORTUARIO","COMPRESORAS DE AIRE DE 200 LIBRAS","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2006-11-30","2006-11-30","2006-11-30",null,null,3000.07,null,null,null,null,2921.1200000000003,78.95,null,0,0,0,-1.8474111129762605E-13,{"$f":"+X12961-AC12961-AD12961","v":-1.8474111129762605E-13},"MAQUINARIAS Y EQUIPOS",1,0,78.95,null,{"$f":"+IF($AM12961<=0,0,IF(($AM12961-SUM($AO12961:AO12961))<$AN12961,$AM12961-SUM($AO12961:AO12961),IF(SUM($AO12961:AO12961)<$AM12961,$AN12961,0)))","v":0},{"$f":"+IF($AM12961<=0,0,IF(($AM12961-SUM($AO12961:AP12961))<$AN12961,$AM12961-SUM($AO12961:AP12961),IF(SUM($AO12961:AP12961)<$AM12961,$AN12961,0)))","v":0},{"$f":"+IF($AM12961<=0,0,IF(($AM12961-SUM($AO12961:AQ12961))<$AN12961,$AM12961-SUM($AO12961:AQ12961),IF(SUM($AO12961:AQ12961)<$AM12961,$AN12961,0)))","v":0},{"$f":"+IF($AM12961<=0,0,IF(($AM12961-SUM($AO12961:AR12961))<$AN12961,$AM12961-SUM($AO12961:AR12961),IF(SUM($AO12961:AR12961)<$AM12961,$AN12961,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TABLERO DE DISTRIBUCION ELECTRICA","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2004-01-31","2004-01-31","2004-01-31",null,null,1060.8,null,null,null,null,1060.8,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13044<=0,0,IF(($AM13044-SUM($AO13044:AO13044))<$AN13044,$AM13044-SUM($AO13044:AO13044),IF(SUM($AO13044:AO13044)<$AM13044,$AN13044,0)))","v":0},{"$f":"+IF($AM13044<=0,0,IF(($AM13044-SUM($AO13044:AP13044))<$AN13044,$AM13044-SUM($AO13044:AP13044),IF(SUM($AO13044:AP13044)<$AM13044,$AN13044,0)))","v":0},{"$f":"+IF($AM13044<=0,0,IF(($AM13044-SUM($AO13044:AQ13044))<$AN13044,$AM13044-SUM($AO13044:AQ13044),IF(SUM($AO13044:AQ13044)<$AM13044,$AN13044,0)))","v":0},{"$f":"+IF($AM13044<=0,0,IF(($AM13044-SUM($AO13044:AR13044))<$AN13044,$AM13044-SUM($AO13044:AR13044),IF(SUM($AO13044:AR13044)<$AM13044,$AN13044,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN","ECRAN DE PARED 84*84 (1.60*2.13 MTS)","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-07-31","2010-07-31","2010-07-31",null,null,1000,null,null,null,null,1000,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM13118<=0,0,IF(($AM13118-SUM($AO13118:AO13118))<$AN13118,$AM13118-SUM($AO13118:AO13118),IF(SUM($AO13118:AO13118)<$AM13118,$AN13118,0)))","v":0},{"$f":"+IF($AM13118<=0,0,IF(($AM13118-SUM($AO13118:AP13118))<$AN13118,$AM13118-SUM($AO13118:AP13118),IF(SUM($AO13118:AP13118)<$AM13118,$AN13118,0)))","v":0},{"$f":"+IF($AM13118<=0,0,IF(($AM13118-SUM($AO13118:AQ13118))<$AN13118,$AM13118-SUM($AO13118:AQ13118),IF(SUM($AO13118:AQ13118)<$AM13118,$AN13118,0)))","v":0},{"$f":"+IF($AM13118<=0,0,IF(($AM13118-SUM($AO13118:AR13118))<$AN13118,$AM13118-SUM($AO13118:AR13118),IF(SUM($AO13118:AR13118)<$AM13118,$AN13118,0)))","v":0}]
[null,336,3365112,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN/AEROPORTUARIO","ELECTROBOMBA DE AGUA 11.5HP-220V-60HZ. HZ.","INSTALACION DE ENERGIA Y AGUA (336110) Y (366010)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2011-05-01","2011-05-01","2011-05-01",null,null,999.92,null,null,null,null,999.92,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13121<=0,0,IF(($AM13121-SUM($AO13121:AO13121))<$AN13121,$AM13121-SUM($AO13121:AO13121),IF(SUM($AO13121:AO13121)<$AM13121,$AN13121,0)))","v":0},{"$f":"+IF($AM13121<=0,0,IF(($AM13121-SUM($AO13121:AP13121))<$AN13121,$AM13121-SUM($AO13121:AP13121),IF(SUM($AO13121:AP13121)<$AM13121,$AN13121,0)))","v":0},{"$f":"+IF($AM13121<=0,0,IF(($AM13121-SUM($AO13121:AQ13121))<$AN13121,$AM13121-SUM($AO13121:AQ13121),IF(SUM($AO13121:AQ13121)<$AM13121,$AN13121,0)))","v":0},{"$f":"+IF($AM13121<=0,0,IF(($AM13121-SUM($AO13121:AR13121))<$AN13121,$AM13121-SUM($AO13121:AR13121),IF(SUM($AO13121:AR13121)<$AM13121,$AN13121,0)))","v":0}]
[null,336,3369111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPO DE FAX MULTICIONAL","EQUIPO MECANICO DE OFICINA ( 335110)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2009-12-31","2009-05-31","2009-05-31",null,null,991.6,null,null,null,null,991.6,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13204<=0,0,IF(($AM13204-SUM($AO13204:AO13204))<$AN13204,$AM13204-SUM($AO13204:AO13204),IF(SUM($AO13204:AO13204)<$AM13204,$AN13204,0)))","v":0},{"$f":"+IF($AM13204<=0,0,IF(($AM13204-SUM($AO13204:AP13204))<$AN13204,$AM13204-SUM($AO13204:AP13204),IF(SUM($AO13204:AP13204)<$AM13204,$AN13204,0)))","v":0},{"$f":"+IF($AM13204<=0,0,IF(($AM13204-SUM($AO13204:AQ13204))<$AN13204,$AM13204-SUM($AO13204:AQ13204),IF(SUM($AO13204:AQ13204)<$AM13204,$AN13204,0)))","v":0},{"$f":"+IF($AM13204<=0,0,IF(($AM13204-SUM($AO13204:AR13204))<$AN13204,$AM13204-SUM($AO13204:AR13204),IF(SUM($AO13204:AR13204)<$AM13204,$AN13204,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO IP DE 1 LINEA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,929.3,null,null,null,null,929.3,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13278<=0,0,IF(($AM13278-SUM($AO13278:AO13278))<$AN13278,$AM13278-SUM($AO13278:AO13278),IF(SUM($AO13278:AO13278)<$AM13278,$AN13278,0)))","v":0},{"$f":"+IF($AM13278<=0,0,IF(($AM13278-SUM($AO13278:AP13278))<$AN13278,$AM13278-SUM($AO13278:AP13278),IF(SUM($AO13278:AP13278)<$AM13278,$AN13278,0)))","v":0},{"$f":"+IF($AM13278<=0,0,IF(($AM13278-SUM($AO13278:AQ13278))<$AN13278,$AM13278-SUM($AO13278:AQ13278),IF(SUM($AO13278:AQ13278)<$AM13278,$AN13278,0)))","v":0},{"$f":"+IF($AM13278<=0,0,IF(($AM13278-SUM($AO13278:AR13278))<$AN13278,$AM13278-SUM($AO13278:AR13278),IF(SUM($AO13278:AR13278)<$AM13278,$AN13278,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO IP DE 1 LINEA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,929.27,null,null,null,null,929.27,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13361<=0,0,IF(($AM13361-SUM($AO13361:AO13361))<$AN13361,$AM13361-SUM($AO13361:AO13361),IF(SUM($AO13361:AO13361)<$AM13361,$AN13361,0)))","v":0},{"$f":"+IF($AM13361<=0,0,IF(($AM13361-SUM($AO13361:AP13361))<$AN13361,$AM13361-SUM($AO13361:AP13361),IF(SUM($AO13361:AP13361)<$AM13361,$AN13361,0)))","v":0},{"$f":"+IF($AM13361<=0,0,IF(($AM13361-SUM($AO13361:AQ13361))<$AN13361,$AM13361-SUM($AO13361:AQ13361),IF(SUM($AO13361:AQ13361)<$AM13361,$AN13361,0)))","v":0},{"$f":"+IF($AM13361<=0,0,IF(($AM13361-SUM($AO13361:AR13361))<$AN13361,$AM13361-SUM($AO13361:AR13361),IF(SUM($AO13361:AR13361)<$AM13361,$AN13361,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO IP DE 1 LINEA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2005-02-27","2005-02-27","2005-02-27",null,null,929.27,null,null,null,null,929.27,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13429<=0,0,IF(($AM13429-SUM($AO13429:AO13429))<$AN13429,$AM13429-SUM($AO13429:AO13429),IF(SUM($AO13429:AO13429)<$AM13429,$AN13429,0)))","v":0},{"$f":"+IF($AM13429<=0,0,IF(($AM13429-SUM($AO13429:AP13429))<$AN13429,$AM13429-SUM($AO13429:AP13429),IF(SUM($AO13429:AP13429)<$AM13429,$AN13429,0)))","v":0},{"$f":"+IF($AM13429<=0,0,IF(($AM13429-SUM($AO13429:AQ13429))<$AN13429,$AM13429-SUM($AO13429:AQ13429),IF(SUM($AO13429:AQ13429)<$AM13429,$AN13429,0)))","v":0},{"$f":"+IF($AM13429<=0,0,IF(($AM13429-SUM($AO13429:AR13429))<$AN13429,$AM13429-SUM($AO13429:AR13429),IF(SUM($AO13429:AR13429)<$AM13429,$AN13429,0)))","v":0}]
[null,336,3369132,"21.OTROS","Otros","SI","AEROPORTUARIO","RELOJ DE CONTROL DE ASISTENCIA ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2010-12-01","2010-12-01","2010-12-01",null,null,907.56,null,null,null,null,907.56,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM13508<=0,0,IF(($AM13508-SUM($AO13508:AO13508))<$AN13508,$AM13508-SUM($AO13508:AO13508),IF(SUM($AO13508:AO13508)<$AM13508,$AN13508,0)))","v":0},{"$f":"+IF($AM13508<=0,0,IF(($AM13508-SUM($AO13508:AP13508))<$AN13508,$AM13508-SUM($AO13508:AP13508),IF(SUM($AO13508:AP13508)<$AM13508,$AN13508,0)))","v":0},{"$f":"+IF($AM13508<=0,0,IF(($AM13508-SUM($AO13508:AQ13508))<$AN13508,$AM13508-SUM($AO13508:AQ13508),IF(SUM($AO13508:AQ13508)<$AM13508,$AN13508,0)))","v":0},{"$f":"+IF($AM13508<=0,0,IF(($AM13508-SUM($AO13508:AR13508))<$AN13508,$AM13508-SUM($AO13508:AR13508),IF(SUM($AO13508:AR13508)<$AM13508,$AN13508,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","TELEFONO IP DE 1 LINEAS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2009-12-31","2009-11-30","2009-11-30",null,null,903.89,null,null,null,null,903.89,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM13591<=0,0,IF(($AM13591-SUM($AO13591:AO13591))<$AN13591,$AM13591-SUM($AO13591:AO13591),IF(SUM($AO13591:AO13591)<$AM13591,$AN13591,0)))","v":0},{"$f":"+IF($AM13591<=0,0,IF(($AM13591-SUM($AO13591:AP13591))<$AN13591,$AM13591-SUM($AO13591:AP13591),IF(SUM($AO13591:AP13591)<$AM13591,$AN13591,0)))","v":0},{"$f":"+IF($AM13591<=0,0,IF(($AM13591-SUM($AO13591:AQ13591))<$AN13591,$AM13591-SUM($AO13591:AQ13591),IF(SUM($AO13591:AQ13591)<$AM13591,$AN13591,0)))","v":0},{"$f":"+IF($AM13591<=0,0,IF(($AM13591-SUM($AO13591:AR13591))<$AN13591,$AM13591-SUM($AO13591:AR13591),IF(SUM($AO13591:AR13591)<$AM13591,$AN13591,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","MONITOR A COLOR","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-01-01","2011-01-01","2011-01-01",null,null,850,null,null,null,null,850,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM13665<=0,0,IF(($AM13665-SUM($AO13665:AO13665))<$AN13665,$AM13665-SUM($AO13665:AO13665),IF(SUM($AO13665:AO13665)<$AM13665,$AN13665,0)))","v":0},{"$f":"+IF($AM13665<=0,0,IF(($AM13665-SUM($AO13665:AP13665))<$AN13665,$AM13665-SUM($AO13665:AP13665),IF(SUM($AO13665:AP13665)<$AM13665,$AN13665,0)))","v":0},{"$f":"+IF($AM13665<=0,0,IF(($AM13665-SUM($AO13665:AQ13665))<$AN13665,$AM13665-SUM($AO13665:AQ13665),IF(SUM($AO13665:AQ13665)<$AM13665,$AN13665,0)))","v":0},{"$f":"+IF($AM13665<=0,0,IF(($AM13665-SUM($AO13665:AR13665))<$AN13665,$AM13665-SUM($AO13665:AR13665),IF(SUM($AO13665:AR13665)<$AM13665,$AN13665,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR 17","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2009-12-31","2009-05-31","2009-05-31",null,null,689.08,null,null,null,null,689.08,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM13748<=0,0,IF(($AM13748-SUM($AO13748:AO13748))<$AN13748,$AM13748-SUM($AO13748:AO13748),IF(SUM($AO13748:AO13748)<$AM13748,$AN13748,0)))","v":0},{"$f":"+IF($AM13748<=0,0,IF(($AM13748-SUM($AO13748:AP13748))<$AN13748,$AM13748-SUM($AO13748:AP13748),IF(SUM($AO13748:AP13748)<$AM13748,$AN13748,0)))","v":0},{"$f":"+IF($AM13748<=0,0,IF(($AM13748-SUM($AO13748:AQ13748))<$AN13748,$AM13748-SUM($AO13748:AQ13748),IF(SUM($AO13748:AQ13748)<$AM13748,$AN13748,0)))","v":0},{"$f":"+IF($AM13748<=0,0,IF(($AM13748-SUM($AO13748:AR13748))<$AN13748,$AM13748-SUM($AO13748:AR13748),IF(SUM($AO13748:AR13748)<$AM13748,$AN13748,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO IP 1 LINEA (EQ. Y/O ACCESORIOS DE TELEFONIA IP)","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-12-31","2008-11-18","2008-11-18",null,null,685.34,null,null,null,null,685.34,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM13822<=0,0,IF(($AM13822-SUM($AO13822:AO13822))<$AN13822,$AM13822-SUM($AO13822:AO13822),IF(SUM($AO13822:AO13822)<$AM13822,$AN13822,0)))","v":0},{"$f":"+IF($AM13822<=0,0,IF(($AM13822-SUM($AO13822:AP13822))<$AN13822,$AM13822-SUM($AO13822:AP13822),IF(SUM($AO13822:AP13822)<$AM13822,$AN13822,0)))","v":0},{"$f":"+IF($AM13822<=0,0,IF(($AM13822-SUM($AO13822:AQ13822))<$AN13822,$AM13822-SUM($AO13822:AQ13822),IF(SUM($AO13822:AQ13822)<$AM13822,$AN13822,0)))","v":0},{"$f":"+IF($AM13822<=0,0,IF(($AM13822-SUM($AO13822:AR13822))<$AN13822,$AM13822-SUM($AO13822:AR13822),IF(SUM($AO13822:AR13822)<$AM13822,$AN13822,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ADAPTADOR TELEFONICO ANALOGO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2003-01-02","2003-01-02","2003-01-02",null,null,664.35,null,null,null,null,664.35,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13896<=0,0,IF(($AM13896-SUM($AO13896:AO13896))<$AN13896,$AM13896-SUM($AO13896:AO13896),IF(SUM($AO13896:AO13896)<$AM13896,$AN13896,0)))","v":0},{"$f":"+IF($AM13896<=0,0,IF(($AM13896-SUM($AO13896:AP13896))<$AN13896,$AM13896-SUM($AO13896:AP13896),IF(SUM($AO13896:AP13896)<$AM13896,$AN13896,0)))","v":0},{"$f":"+IF($AM13896<=0,0,IF(($AM13896-SUM($AO13896:AQ13896))<$AN13896,$AM13896-SUM($AO13896:AQ13896),IF(SUM($AO13896:AQ13896)<$AM13896,$AN13896,0)))","v":0},{"$f":"+IF($AM13896<=0,0,IF(($AM13896-SUM($AO13896:AR13896))<$AN13896,$AM13896-SUM($AO13896:AR13896),IF(SUM($AO13896:AR13896)<$AM13896,$AN13896,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ADAPTADOR TELEFONICO ANALOGO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2003-01-02","2003-01-02","2003-01-02",null,null,664.35,null,null,null,null,664.35,0,null,0,0,0,0,null,"OTROS",0.5,0,0,null,{"$f":"+IF($AM13908<=0,0,IF(($AM13908-SUM($AO13908:AO13908))<$AN13908,$AM13908-SUM($AO13908:AO13908),IF(SUM($AO13908:AO13908)<$AM13908,$AN13908,0)))","v":0},{"$f":"+IF($AM13908<=0,0,IF(($AM13908-SUM($AO13908:AP13908))<$AN13908,$AM13908-SUM($AO13908:AP13908),IF(SUM($AO13908:AP13908)<$AM13908,$AN13908,0)))","v":0},{"$f":"+IF($AM13908<=0,0,IF(($AM13908-SUM($AO13908:AQ13908))<$AN13908,$AM13908-SUM($AO13908:AQ13908),IF(SUM($AO13908:AQ13908)<$AM13908,$AN13908,0)))","v":0},{"$f":"+IF($AM13908<=0,0,IF(($AM13908-SUM($AO13908:AR13908))<$AN13908,$AM13908-SUM($AO13908:AR13908),IF(SUM($AO13908:AR13908)<$AM13908,$AN13908,0)))","v":0}]
[null,333,3331118,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","MODEM (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,3435.83,null,null,null,null,3325.64,110.19,null,0,0,0,5.6843418860808015E-14,null,"MAQUINARIAS Y EQUIPOS",1,0,110.19,null,{"$f":"+IF($AM13982<=0,0,IF(($AM13982-SUM($AO13982:AO13982))<$AN13982,$AM13982-SUM($AO13982:AO13982),IF(SUM($AO13982:AO13982)<$AM13982,$AN13982,0)))","v":0},{"$f":"+IF($AM13982<=0,0,IF(($AM13982-SUM($AO13982:AP13982))<$AN13982,$AM13982-SUM($AO13982:AP13982),IF(SUM($AO13982:AP13982)<$AM13982,$AN13982,0)))","v":0},{"$f":"+IF($AM13982<=0,0,IF(($AM13982-SUM($AO13982:AQ13982))<$AN13982,$AM13982-SUM($AO13982:AQ13982),IF(SUM($AO13982:AQ13982)<$AM13982,$AN13982,0)))","v":0},{"$f":"+IF($AM13982<=0,0,IF(($AM13982-SUM($AO13982:AR13982))<$AN13982,$AM13982-SUM($AO13982:AR13982),IF(SUM($AO13982:AR13982)<$AM13982,$AN13982,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR LCD 14¨","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2009-12-31","2009-01-31","2009-01-31",null,null,575.63,null,null,null,null,575.63,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM14056<=0,0,IF(($AM14056-SUM($AO14056:AO14056))<$AN14056,$AM14056-SUM($AO14056:AO14056),IF(SUM($AO14056:AO14056)<$AM14056,$AN14056,0)))","v":0},{"$f":"+IF($AM14056<=0,0,IF(($AM14056-SUM($AO14056:AP14056))<$AN14056,$AM14056-SUM($AO14056:AP14056),IF(SUM($AO14056:AP14056)<$AM14056,$AN14056,0)))","v":0},{"$f":"+IF($AM14056<=0,0,IF(($AM14056-SUM($AO14056:AQ14056))<$AN14056,$AM14056-SUM($AO14056:AQ14056),IF(SUM($AO14056:AQ14056)<$AM14056,$AN14056,0)))","v":0},{"$f":"+IF($AM14056<=0,0,IF(($AM14056-SUM($AO14056:AR14056))<$AN14056,$AM14056-SUM($AO14056:AR14056),IF(SUM($AO14056:AR14056)<$AM14056,$AN14056,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","MONITOR","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-04-30","2009-04-30",null,null,500.92,null,null,null,null,500.92,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM14122<=0,0,IF(($AM14122-SUM($AO14122:AO14122))<$AN14122,$AM14122-SUM($AO14122:AO14122),IF(SUM($AO14122:AO14122)<$AM14122,$AN14122,0)))","v":0},{"$f":"+IF($AM14122<=0,0,IF(($AM14122-SUM($AO14122:AP14122))<$AN14122,$AM14122-SUM($AO14122:AP14122),IF(SUM($AO14122:AP14122)<$AM14122,$AN14122,0)))","v":0},{"$f":"+IF($AM14122<=0,0,IF(($AM14122-SUM($AO14122:AQ14122))<$AN14122,$AM14122-SUM($AO14122:AQ14122),IF(SUM($AO14122:AQ14122)<$AM14122,$AN14122,0)))","v":0},{"$f":"+IF($AM14122<=0,0,IF(($AM14122-SUM($AO14122:AR14122))<$AN14122,$AM14122-SUM($AO14122:AR14122),IF(SUM($AO14122:AR14122)<$AM14122,$AN14122,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","BANDEJA DE FIBRA OPTICA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2003-06-05","2003-06-05","2003-06-05",null,null,436.97,null,null,null,null,436.97,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM14212<=0,0,IF(($AM14212-SUM($AO14212:AO14212))<$AN14212,$AM14212-SUM($AO14212:AO14212),IF(SUM($AO14212:AO14212)<$AM14212,$AN14212,0)))","v":0},{"$f":"+IF($AM14212<=0,0,IF(($AM14212-SUM($AO14212:AP14212))<$AN14212,$AM14212-SUM($AO14212:AP14212),IF(SUM($AO14212:AP14212)<$AM14212,$AN14212,0)))","v":0},{"$f":"+IF($AM14212<=0,0,IF(($AM14212-SUM($AO14212:AQ14212))<$AN14212,$AM14212-SUM($AO14212:AQ14212),IF(SUM($AO14212:AQ14212)<$AM14212,$AN14212,0)))","v":0},{"$f":"+IF($AM14212<=0,0,IF(($AM14212-SUM($AO14212:AR14212))<$AN14212,$AM14212-SUM($AO14212:AR14212),IF(SUM($AO14212:AR14212)<$AM14212,$AN14212,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","TERMOMETRO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-07-31","2009-07-31",null,null,403.36,null,null,null,null,403.36,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM14295<=0,0,IF(($AM14295-SUM($AO14295:AO14295))<$AN14295,$AM14295-SUM($AO14295:AO14295),IF(SUM($AO14295:AO14295)<$AM14295,$AN14295,0)))","v":0},{"$f":"+IF($AM14295<=0,0,IF(($AM14295-SUM($AO14295:AP14295))<$AN14295,$AM14295-SUM($AO14295:AP14295),IF(SUM($AO14295:AP14295)<$AM14295,$AN14295,0)))","v":0},{"$f":"+IF($AM14295<=0,0,IF(($AM14295-SUM($AO14295:AQ14295))<$AN14295,$AM14295-SUM($AO14295:AQ14295),IF(SUM($AO14295:AQ14295)<$AM14295,$AN14295,0)))","v":0},{"$f":"+IF($AM14295<=0,0,IF(($AM14295-SUM($AO14295:AR14295))<$AN14295,$AM14295-SUM($AO14295:AR14295),IF(SUM($AO14295:AR14295)<$AM14295,$AN14295,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR 17 PANEL LCD RESOLUCION DE 1280X1024","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,336.72,null,null,null,null,336.72,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM14369<=0,0,IF(($AM14369-SUM($AO14369:AO14369))<$AN14369,$AM14369-SUM($AO14369:AO14369),IF(SUM($AO14369:AO14369)<$AM14369,$AN14369,0)))","v":0},{"$f":"+IF($AM14369<=0,0,IF(($AM14369-SUM($AO14369:AP14369))<$AN14369,$AM14369-SUM($AO14369:AP14369),IF(SUM($AO14369:AP14369)<$AM14369,$AN14369,0)))","v":0},{"$f":"+IF($AM14369<=0,0,IF(($AM14369-SUM($AO14369:AQ14369))<$AN14369,$AM14369-SUM($AO14369:AQ14369),IF(SUM($AO14369:AQ14369)<$AM14369,$AN14369,0)))","v":0},{"$f":"+IF($AM14369<=0,0,IF(($AM14369-SUM($AO14369:AR14369))<$AN14369,$AM14369-SUM($AO14369:AR14369),IF(SUM($AO14369:AR14369)<$AM14369,$AN14369,0)))","v":0}]
[null,333,3331118,"15.TALARA","NO","NO","AERONAVEGACIÓN","UPS ( SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,994.39,null,null,null,null,994.39,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM14443<=0,0,IF(($AM14443-SUM($AO14443:AO14443))<$AN14443,$AM14443-SUM($AO14443:AO14443),IF(SUM($AO14443:AO14443)<$AM14443,$AN14443,0)))","v":0},{"$f":"+IF($AM14443<=0,0,IF(($AM14443-SUM($AO14443:AP14443))<$AN14443,$AM14443-SUM($AO14443:AP14443),IF(SUM($AO14443:AP14443)<$AM14443,$AN14443,0)))","v":0},{"$f":"+IF($AM14443<=0,0,IF(($AM14443-SUM($AO14443:AQ14443))<$AN14443,$AM14443-SUM($AO14443:AQ14443),IF(SUM($AO14443:AQ14443)<$AM14443,$AN14443,0)))","v":0},{"$f":"+IF($AM14443<=0,0,IF(($AM14443-SUM($AO14443:AR14443))<$AN14443,$AM14443-SUM($AO14443:AR14443),IF(SUM($AO14443:AR14443)<$AM14443,$AN14443,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR 17 PANEL LCD RESOLUCION DE 1280X1024","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,336.72,null,null,null,null,336.72,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM14526<=0,0,IF(($AM14526-SUM($AO14526:AO14526))<$AN14526,$AM14526-SUM($AO14526:AO14526),IF(SUM($AO14526:AO14526)<$AM14526,$AN14526,0)))","v":0},{"$f":"+IF($AM14526<=0,0,IF(($AM14526-SUM($AO14526:AP14526))<$AN14526,$AM14526-SUM($AO14526:AP14526),IF(SUM($AO14526:AP14526)<$AM14526,$AN14526,0)))","v":0},{"$f":"+IF($AM14526<=0,0,IF(($AM14526-SUM($AO14526:AQ14526))<$AN14526,$AM14526-SUM($AO14526:AQ14526),IF(SUM($AO14526:AQ14526)<$AM14526,$AN14526,0)))","v":0},{"$f":"+IF($AM14526<=0,0,IF(($AM14526-SUM($AO14526:AR14526))<$AN14526,$AM14526-SUM($AO14526:AR14526),IF(SUM($AO14526:AR14526)<$AM14526,$AN14526,0)))","v":0}]
[null,333,3331111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","GASTOS DE INSTALACION EQUIPO VOR ( INCLUYE I/. 222404 REV. 89 Y  I/. 13203 DE COSTO ACUMULADO AL 3","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1989-12-31","1989-12-31","1989-12-31",null,null,665.85,null,null,null,null,635.59,30.26,null,0,0,0,-1.0658141036401503E-14,null,"MAQUINARIAS Y EQUIPOS",1,0,30.26,null,{"$f":"+IF($AM14600<=0,0,IF(($AM14600-SUM($AO14600:AO14600))<$AN14600,$AM14600-SUM($AO14600:AO14600),IF(SUM($AO14600:AO14600)<$AM14600,$AN14600,0)))","v":0},{"$f":"+IF($AM14600<=0,0,IF(($AM14600-SUM($AO14600:AP14600))<$AN14600,$AM14600-SUM($AO14600:AP14600),IF(SUM($AO14600:AP14600)<$AM14600,$AN14600,0)))","v":0},{"$f":"+IF($AM14600<=0,0,IF(($AM14600-SUM($AO14600:AQ14600))<$AN14600,$AM14600-SUM($AO14600:AQ14600),IF(SUM($AO14600:AQ14600)<$AM14600,$AN14600,0)))","v":0},{"$f":"+IF($AM14600<=0,0,IF(($AM14600-SUM($AO14600:AR14600))<$AN14600,$AM14600-SUM($AO14600:AR14600),IF(SUM($AO14600:AR14600)<$AM14600,$AN14600,0)))","v":0}]
[null,333,3331111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MONITOR VOR","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2006-04-30","2006-04-30","2006-04-30",null,null,37458.06,null,null,null,null,37458.06,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM14612<=0,0,IF(($AM14612-SUM($AO14612:AO14612))<$AN14612,$AM14612-SUM($AO14612:AO14612),IF(SUM($AO14612:AO14612)<$AM14612,$AN14612,0)))","v":0},{"$f":"+IF($AM14612<=0,0,IF(($AM14612-SUM($AO14612:AP14612))<$AN14612,$AM14612-SUM($AO14612:AP14612),IF(SUM($AO14612:AP14612)<$AM14612,$AN14612,0)))","v":0},{"$f":"+IF($AM14612<=0,0,IF(($AM14612-SUM($AO14612:AQ14612))<$AN14612,$AM14612-SUM($AO14612:AQ14612),IF(SUM($AO14612:AQ14612)<$AM14612,$AN14612,0)))","v":0},{"$f":"+IF($AM14612<=0,0,IF(($AM14612-SUM($AO14612:AR14612))<$AN14612,$AM14612-SUM($AO14612:AR14612),IF(SUM($AO14612:AR14612)<$AM14612,$AN14612,0)))","v":0}]
[null,333,3331118,"21.OTROS","Otros","SI","AEROPORTUARIO","CAJA ACUSTICA DE 2 VIAS","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2004-07-31","2004-07-31","2004-07-31",null,null,156.80000000000001,null,null,null,null,151.09,5.71,null,0,0,0,7.9936057773011271E-15,7.9936057773011271E-15,"MAQUINARIAS Y EQUIPOS",1,0,5.71,null,{"$f":"+IF($AM14686<=0,0,IF(($AM14686-SUM($AO14686:AO14686))<$AN14686,$AM14686-SUM($AO14686:AO14686),IF(SUM($AO14686:AO14686)<$AM14686,$AN14686,0)))","v":0},{"$f":"+IF($AM14686<=0,0,IF(($AM14686-SUM($AO14686:AP14686))<$AN14686,$AM14686-SUM($AO14686:AP14686),IF(SUM($AO14686:AP14686)<$AM14686,$AN14686,0)))","v":0},{"$f":"+IF($AM14686<=0,0,IF(($AM14686-SUM($AO14686:AQ14686))<$AN14686,$AM14686-SUM($AO14686:AQ14686),IF(SUM($AO14686:AQ14686)<$AM14686,$AN14686,0)))","v":0},{"$f":"+IF($AM14686<=0,0,IF(($AM14686-SUM($AO14686:AR14686))<$AN14686,$AM14686-SUM($AO14686:AR14686),IF(SUM($AO14686:AR14686)<$AM14686,$AN14686,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SILLAN RESPALDO MEDIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2010-12-01","2010-12-01","2010-12-01",null,null,915.97,null,null,null,null,915.97,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM14753<=0,0,IF(($AM14753-SUM($AO14753:AO14753))<$AN14753,$AM14753-SUM($AO14753:AO14753),IF(SUM($AO14753:AO14753)<$AM14753,$AN14753,0)))","v":0},{"$f":"+IF($AM14753<=0,0,IF(($AM14753-SUM($AO14753:AP14753))<$AN14753,$AM14753-SUM($AO14753:AP14753),IF(SUM($AO14753:AP14753)<$AM14753,$AN14753,0)))","v":0},{"$f":"+IF($AM14753<=0,0,IF(($AM14753-SUM($AO14753:AQ14753))<$AN14753,$AM14753-SUM($AO14753:AQ14753),IF(SUM($AO14753:AQ14753)<$AM14753,$AN14753,0)))","v":0},{"$f":"+IF($AM14753<=0,0,IF(($AM14753-SUM($AO14753:AR14753))<$AN14753,$AM14753-SUM($AO14753:AR14753),IF(SUM($AO14753:AR14753)<$AM14753,$AN14753,0)))","v":0}]
[null,333,3331118,"10.PISCO","NO","NO","AERONAVEGACIÓN","PARLANTES EN GENERAL (MAYOR A 1/8 UIT)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2000-09-29","2000-09-29","2000-09-29",null,null,3898.7,null,null,null,null,3898.7,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM14842<=0,0,IF(($AM14842-SUM($AO14842:AO14842))<$AN14842,$AM14842-SUM($AO14842:AO14842),IF(SUM($AO14842:AO14842)<$AM14842,$AN14842,0)))","v":0},{"$f":"+IF($AM14842<=0,0,IF(($AM14842-SUM($AO14842:AP14842))<$AN14842,$AM14842-SUM($AO14842:AP14842),IF(SUM($AO14842:AP14842)<$AM14842,$AN14842,0)))","v":0},{"$f":"+IF($AM14842<=0,0,IF(($AM14842-SUM($AO14842:AQ14842))<$AN14842,$AM14842-SUM($AO14842:AQ14842),IF(SUM($AO14842:AQ14842)<$AM14842,$AN14842,0)))","v":0},{"$f":"+IF($AM14842<=0,0,IF(($AM14842-SUM($AO14842:AR14842))<$AN14842,$AM14842-SUM($AO14842:AR14842),IF(SUM($AO14842:AR14842)<$AM14842,$AN14842,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","MONITOR 17 PANEL LCD RESOLUCION DE 1280X1024","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,336.72,null,null,null,null,336.72,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM14916<=0,0,IF(($AM14916-SUM($AO14916:AO14916))<$AN14916,$AM14916-SUM($AO14916:AO14916),IF(SUM($AO14916:AO14916)<$AM14916,$AN14916,0)))","v":0},{"$f":"+IF($AM14916<=0,0,IF(($AM14916-SUM($AO14916:AP14916))<$AN14916,$AM14916-SUM($AO14916:AP14916),IF(SUM($AO14916:AP14916)<$AM14916,$AN14916,0)))","v":0},{"$f":"+IF($AM14916<=0,0,IF(($AM14916-SUM($AO14916:AQ14916))<$AN14916,$AM14916-SUM($AO14916:AQ14916),IF(SUM($AO14916:AQ14916)<$AM14916,$AN14916,0)))","v":0},{"$f":"+IF($AM14916<=0,0,IF(($AM14916-SUM($AO14916:AR14916))<$AN14916,$AM14916-SUM($AO14916:AR14916),IF(SUM($AO14916:AR14916)<$AM14916,$AN14916,0)))","v":0}]
[null,333,3331118,"18.TUMBES","NO","NO","AERONAVEGACIÓN","EQUIPO CARGADOR DE BATERIA MOVIFACIL","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","1999-12-31","1999-12-31","1999-12-31",null,null,270.44,null,null,null,null,270.44,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM14990<=0,0,IF(($AM14990-SUM($AO14990:AO14990))<$AN14990,$AM14990-SUM($AO14990:AO14990),IF(SUM($AO14990:AO14990)<$AM14990,$AN14990,0)))","v":0},{"$f":"+IF($AM14990<=0,0,IF(($AM14990-SUM($AO14990:AP14990))<$AN14990,$AM14990-SUM($AO14990:AP14990),IF(SUM($AO14990:AP14990)<$AM14990,$AN14990,0)))","v":0},{"$f":"+IF($AM14990<=0,0,IF(($AM14990-SUM($AO14990:AQ14990))<$AN14990,$AM14990-SUM($AO14990:AQ14990),IF(SUM($AO14990:AQ14990)<$AM14990,$AN14990,0)))","v":0},{"$f":"+IF($AM14990<=0,0,IF(($AM14990-SUM($AO14990:AR14990))<$AN14990,$AM14990-SUM($AO14990:AR14990),IF(SUM($AO14990:AR14990)<$AM14990,$AN14990,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADO  (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,225.64,null,null,null,null,210.31,15.33,null,0,0,0,-1.5987211554602254E-14,null,"MAQUINARIAS Y EQUIPOS",1,0,15.33,null,{"$f":"+IF($AM15073<=0,0,IF(($AM15073-SUM($AO15073:AO15073))<$AN15073,$AM15073-SUM($AO15073:AO15073),IF(SUM($AO15073:AO15073)<$AM15073,$AN15073,0)))","v":0},{"$f":"+IF($AM15073<=0,0,IF(($AM15073-SUM($AO15073:AP15073))<$AN15073,$AM15073-SUM($AO15073:AP15073),IF(SUM($AO15073:AP15073)<$AM15073,$AN15073,0)))","v":0},{"$f":"+IF($AM15073<=0,0,IF(($AM15073-SUM($AO15073:AQ15073))<$AN15073,$AM15073-SUM($AO15073:AQ15073),IF(SUM($AO15073:AQ15073)<$AM15073,$AN15073,0)))","v":0},{"$f":"+IF($AM15073<=0,0,IF(($AM15073-SUM($AO15073:AR15073))<$AN15073,$AM15073-SUM($AO15073:AR15073),IF(SUM($AO15073:AR15073)<$AM15073,$AN15073,0)))","v":0}]
[null,333,3331118,"5.CHACHAPOYAS","NO","NO","AERONAVEGACIÓN","TECLADO (SISTEMA DE CONMUTACION)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,247.39,null,null,null,null,236.63,10.76,null,0,0,0,-8.8817841970012523E-15,null,"MAQUINARIAS Y EQUIPOS",1,0,10.76,null,{"$f":"+IF($AM15147<=0,0,IF(($AM15147-SUM($AO15147:AO15147))<$AN15147,$AM15147-SUM($AO15147:AO15147),IF(SUM($AO15147:AO15147)<$AM15147,$AN15147,0)))","v":0},{"$f":"+IF($AM15147<=0,0,IF(($AM15147-SUM($AO15147:AP15147))<$AN15147,$AM15147-SUM($AO15147:AP15147),IF(SUM($AO15147:AP15147)<$AM15147,$AN15147,0)))","v":0},{"$f":"+IF($AM15147<=0,0,IF(($AM15147-SUM($AO15147:AQ15147))<$AN15147,$AM15147-SUM($AO15147:AQ15147),IF(SUM($AO15147:AQ15147)<$AM15147,$AN15147,0)))","v":0},{"$f":"+IF($AM15147<=0,0,IF(($AM15147-SUM($AO15147:AR15147))<$AN15147,$AM15147-SUM($AO15147:AR15147),IF(SUM($AO15147:AR15147)<$AM15147,$AN15147,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESTANTE METALICO (04 CUERPOS DOBLES DE 1.13 Y 01 CUERPO DOBLE DE 0.90 CMS)","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-10-01","2011-10-01","2011-10-01",null,null,1385.08,null,null,null,null,1385.08,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",0.5,0,0,null,{"$f":"+IF($AM15230<=0,0,IF(($AM15230-SUM($AO15230:AO15230))<$AN15230,$AM15230-SUM($AO15230:AO15230),IF(SUM($AO15230:AO15230)<$AM15230,$AN15230,0)))","v":0},{"$f":"+IF($AM15230<=0,0,IF(($AM15230-SUM($AO15230:AP15230))<$AN15230,$AM15230-SUM($AO15230:AP15230),IF(SUM($AO15230:AP15230)<$AM15230,$AN15230,0)))","v":0},{"$f":"+IF($AM15230<=0,0,IF(($AM15230-SUM($AO15230:AQ15230))<$AN15230,$AM15230-SUM($AO15230:AQ15230),IF(SUM($AO15230:AQ15230)<$AM15230,$AN15230,0)))","v":0},{"$f":"+IF($AM15230<=0,0,IF(($AM15230-SUM($AO15230:AR15230))<$AN15230,$AM15230-SUM($AO15230:AR15230),IF(SUM($AO15230:AR15230)<$AM15230,$AN15230,0)))","v":0}]
[null,336,3367112,"21.OTROS","Otros","SI","AEROPORTUARIO","CAMILLA DE MADERA C/ LONA","EQUIPO MEDICO DE PRIMEROS AUXILIOS(336120) Y (366020)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2000-07-13","2000-07-13","2000-07-13",null,null,64.86,null,null,null,null,64.86,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM15304<=0,0,IF(($AM15304-SUM($AO15304:AO15304))<$AN15304,$AM15304-SUM($AO15304:AO15304),IF(SUM($AO15304:AO15304)<$AM15304,$AN15304,0)))","v":0},{"$f":"+IF($AM15304<=0,0,IF(($AM15304-SUM($AO15304:AP15304))<$AN15304,$AM15304-SUM($AO15304:AP15304),IF(SUM($AO15304:AP15304)<$AM15304,$AN15304,0)))","v":0},{"$f":"+IF($AM15304<=0,0,IF(($AM15304-SUM($AO15304:AQ15304))<$AN15304,$AM15304-SUM($AO15304:AQ15304),IF(SUM($AO15304:AQ15304)<$AM15304,$AN15304,0)))","v":0},{"$f":"+IF($AM15304<=0,0,IF(($AM15304-SUM($AO15304:AR15304))<$AN15304,$AM15304-SUM($AO15304:AR15304),IF(SUM($AO15304:AR15304)<$AM15304,$AN15304,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","GABINETE DE MELAMINA (SISTEMA DE CONMUTACION DIGITAL)","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,7671.95,null,null,null,null,7205.29,466.66,null,0,0,0,-1.7053025658242404E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,466.66,null,{"$f":"+IF($AM15378<=0,0,IF(($AM15378-SUM($AO15378:AO15378))<$AN15378,$AM15378-SUM($AO15378:AO15378),IF(SUM($AO15378:AO15378)<$AM15378,$AN15378,0)))","v":0},{"$f":"+IF($AM15378<=0,0,IF(($AM15378-SUM($AO15378:AP15378))<$AN15378,$AM15378-SUM($AO15378:AP15378),IF(SUM($AO15378:AP15378)<$AM15378,$AN15378,0)))","v":0},{"$f":"+IF($AM15378<=0,0,IF(($AM15378-SUM($AO15378:AQ15378))<$AN15378,$AM15378-SUM($AO15378:AQ15378),IF(SUM($AO15378:AQ15378)<$AM15378,$AN15378,0)))","v":0},{"$f":"+IF($AM15378<=0,0,IF(($AM15378-SUM($AO15378:AR15378))<$AN15378,$AM15378-SUM($AO15378:AR15378),IF(SUM($AO15378:AR15378)<$AM15378,$AN15378,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TECLADO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2009-12-31","2009-04-30","2009-04-30",null,null,58,null,null,null,null,58,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM15390<=0,0,IF(($AM15390-SUM($AO15390:AO15390))<$AN15390,$AM15390-SUM($AO15390:AO15390),IF(SUM($AO15390:AO15390)<$AM15390,$AN15390,0)))","v":0},{"$f":"+IF($AM15390<=0,0,IF(($AM15390-SUM($AO15390:AP15390))<$AN15390,$AM15390-SUM($AO15390:AP15390),IF(SUM($AO15390:AP15390)<$AM15390,$AN15390,0)))","v":0},{"$f":"+IF($AM15390<=0,0,IF(($AM15390-SUM($AO15390:AQ15390))<$AN15390,$AM15390-SUM($AO15390:AQ15390),IF(SUM($AO15390:AQ15390)<$AM15390,$AN15390,0)))","v":0},{"$f":"+IF($AM15390<=0,0,IF(($AM15390-SUM($AO15390:AR15390))<$AN15390,$AM15390-SUM($AO15390:AR15390),IF(SUM($AO15390:AR15390)<$AM15390,$AN15390,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MESA COMSOFT ( SISTEMA DE CONMUTACION DIGITAL)","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,3559.81,null,null,null,null,3559.81,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM15516<=0,0,IF(($AM15516-SUM($AO15516:AO15516))<$AN15516,$AM15516-SUM($AO15516:AO15516),IF(SUM($AO15516:AO15516)<$AM15516,$AN15516,0)))","v":0},{"$f":"+IF($AM15516<=0,0,IF(($AM15516-SUM($AO15516:AP15516))<$AN15516,$AM15516-SUM($AO15516:AP15516),IF(SUM($AO15516:AP15516)<$AM15516,$AN15516,0)))","v":0},{"$f":"+IF($AM15516<=0,0,IF(($AM15516-SUM($AO15516:AQ15516))<$AN15516,$AM15516-SUM($AO15516:AQ15516),IF(SUM($AO15516:AQ15516)<$AM15516,$AN15516,0)))","v":0},{"$f":"+IF($AM15516<=0,0,IF(($AM15516-SUM($AO15516:AR15516))<$AN15516,$AM15516-SUM($AO15516:AR15516),IF(SUM($AO15516:AR15516)<$AM15516,$AN15516,0)))","v":0}]
[null,335,3351111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","MESA COMSOFT (SISTEMA DE CONMUTACION DIGITAL)","Muebles","DIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,3559.81,null,null,null,null,3559.81,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM15537<=0,0,IF(($AM15537-SUM($AO15537:AO15537))<$AN15537,$AM15537-SUM($AO15537:AO15537),IF(SUM($AO15537:AO15537)<$AM15537,$AN15537,0)))","v":0},{"$f":"+IF($AM15537<=0,0,IF(($AM15537-SUM($AO15537:AP15537))<$AN15537,$AM15537-SUM($AO15537:AP15537),IF(SUM($AO15537:AP15537)<$AM15537,$AN15537,0)))","v":0},{"$f":"+IF($AM15537<=0,0,IF(($AM15537-SUM($AO15537:AQ15537))<$AN15537,$AM15537-SUM($AO15537:AQ15537),IF(SUM($AO15537:AQ15537)<$AM15537,$AN15537,0)))","v":0},{"$f":"+IF($AM15537<=0,0,IF(($AM15537-SUM($AO15537:AR15537))<$AN15537,$AM15537-SUM($AO15537:AR15537),IF(SUM($AO15537:AR15537)<$AM15537,$AN15537,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MODULO DE MELAMINA ( SISTEMA DE CONMUTACION DIGITAL)","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,3653.16,null,null,null,null,3653.16,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM15620<=0,0,IF(($AM15620-SUM($AO15620:AO15620))<$AN15620,$AM15620-SUM($AO15620:AO15620),IF(SUM($AO15620:AO15620)<$AM15620,$AN15620,0)))","v":0},{"$f":"+IF($AM15620<=0,0,IF(($AM15620-SUM($AO15620:AP15620))<$AN15620,$AM15620-SUM($AO15620:AP15620),IF(SUM($AO15620:AP15620)<$AM15620,$AN15620,0)))","v":0},{"$f":"+IF($AM15620<=0,0,IF(($AM15620-SUM($AO15620:AQ15620))<$AN15620,$AM15620-SUM($AO15620:AQ15620),IF(SUM($AO15620:AQ15620)<$AM15620,$AN15620,0)))","v":0},{"$f":"+IF($AM15620<=0,0,IF(($AM15620-SUM($AO15620:AR15620))<$AN15620,$AM15620-SUM($AO15620:AR15620),IF(SUM($AO15620:AR15620)<$AM15620,$AN15620,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TECLADO ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,33.82,null,null,null,null,33.82,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM15694<=0,0,IF(($AM15694-SUM($AO15694:AO15694))<$AN15694,$AM15694-SUM($AO15694:AO15694),IF(SUM($AO15694:AO15694)<$AM15694,$AN15694,0)))","v":0},{"$f":"+IF($AM15694<=0,0,IF(($AM15694-SUM($AO15694:AP15694))<$AN15694,$AM15694-SUM($AO15694:AP15694),IF(SUM($AO15694:AP15694)<$AM15694,$AN15694,0)))","v":0},{"$f":"+IF($AM15694<=0,0,IF(($AM15694-SUM($AO15694:AQ15694))<$AN15694,$AM15694-SUM($AO15694:AQ15694),IF(SUM($AO15694:AQ15694)<$AM15694,$AN15694,0)))","v":0},{"$f":"+IF($AM15694<=0,0,IF(($AM15694-SUM($AO15694:AR15694))<$AN15694,$AM15694-SUM($AO15694:AR15694),IF(SUM($AO15694:AR15694)<$AM15694,$AN15694,0)))","v":0}]
[null,335,3351111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","SILLA GIRATORIA (SISTEMA DE CONMUTACION )","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2008-12-05","2008-12-05","2008-12-05",null,null,2301.4899999999998,null,null,null,null,2301.4900000000002,0,null,0,0,0,-4.5474735088646412E-13,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM15777<=0,0,IF(($AM15777-SUM($AO15777:AO15777))<$AN15777,$AM15777-SUM($AO15777:AO15777),IF(SUM($AO15777:AO15777)<$AM15777,$AN15777,0)))","v":0},{"$f":"+IF($AM15777<=0,0,IF(($AM15777-SUM($AO15777:AP15777))<$AN15777,$AM15777-SUM($AO15777:AP15777),IF(SUM($AO15777:AP15777)<$AM15777,$AN15777,0)))","v":0},{"$f":"+IF($AM15777<=0,0,IF(($AM15777-SUM($AO15777:AQ15777))<$AN15777,$AM15777-SUM($AO15777:AQ15777),IF(SUM($AO15777:AQ15777)<$AM15777,$AN15777,0)))","v":0},{"$f":"+IF($AM15777<=0,0,IF(($AM15777-SUM($AO15777:AR15777))<$AN15777,$AM15777-SUM($AO15777:AR15777),IF(SUM($AO15777:AR15777)<$AM15777,$AN15777,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADO ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2010-05-31","2010-05-31","2010-05-31",null,null,33.82,null,null,null,null,33.82,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM15851<=0,0,IF(($AM15851-SUM($AO15851:AO15851))<$AN15851,$AM15851-SUM($AO15851:AO15851),IF(SUM($AO15851:AO15851)<$AM15851,$AN15851,0)))","v":0},{"$f":"+IF($AM15851<=0,0,IF(($AM15851-SUM($AO15851:AP15851))<$AN15851,$AM15851-SUM($AO15851:AP15851),IF(SUM($AO15851:AP15851)<$AM15851,$AN15851,0)))","v":0},{"$f":"+IF($AM15851<=0,0,IF(($AM15851-SUM($AO15851:AQ15851))<$AN15851,$AM15851-SUM($AO15851:AQ15851),IF(SUM($AO15851:AQ15851)<$AM15851,$AN15851,0)))","v":0},{"$f":"+IF($AM15851<=0,0,IF(($AM15851-SUM($AO15851:AR15851))<$AN15851,$AM15851-SUM($AO15851:AR15851),IF(SUM($AO15851:AR15851)<$AM15851,$AN15851,0)))","v":0}]
[null,333,3331118,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","TECLADO","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2009-12-31","2009-01-31","2009-01-31",null,null,30.69,null,null,null,null,27.73,2.96,null,0,0,0,8.8817841970012523E-16,null,"MAQUINARIAS Y EQUIPOS",1,0,2.96,null,{"$f":"+IF($AM15925<=0,0,IF(($AM15925-SUM($AO15925:AO15925))<$AN15925,$AM15925-SUM($AO15925:AO15925),IF(SUM($AO15925:AO15925)<$AM15925,$AN15925,0)))","v":0},{"$f":"+IF($AM15925<=0,0,IF(($AM15925-SUM($AO15925:AP15925))<$AN15925,$AM15925-SUM($AO15925:AP15925),IF(SUM($AO15925:AP15925)<$AM15925,$AN15925,0)))","v":0},{"$f":"+IF($AM15925<=0,0,IF(($AM15925-SUM($AO15925:AQ15925))<$AN15925,$AM15925-SUM($AO15925:AQ15925),IF(SUM($AO15925:AQ15925)<$AM15925,$AN15925,0)))","v":0},{"$f":"+IF($AM15925<=0,0,IF(($AM15925-SUM($AO15925:AR15925))<$AN15925,$AM15925-SUM($AO15925:AR15925),IF(SUM($AO15925:AR15925)<$AM15925,$AN15925,0)))","v":0}]
[null,333,3331117,"9.LIMA","NO","NO","AERONAVEGACIÓN","PROCESADOR DE DATOS DE TRANSMISOMETRO","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2012-10-01","2012-11-01","2012-11-01",null,null,26532.16,null,null,null,null,17735.489999999998,2653.22,null,0,0,0,6143.4500000000025,null,"MAQUINARIAS Y EQUIPOS",1,6143.4500000000025,2653.22,null,{"$f":"+IF($AM16008<=0,0,IF(($AM16008-SUM($AO16008:AO16008))<$AN16008,$AM16008-SUM($AO16008:AO16008),IF(SUM($AO16008:AO16008)<$AM16008,$AN16008,0)))","v":2653.22},{"$f":"+IF($AM16008<=0,0,IF(($AM16008-SUM($AO16008:AP16008))<$AN16008,$AM16008-SUM($AO16008:AP16008),IF(SUM($AO16008:AP16008)<$AM16008,$AN16008,0)))","v":2653.22},{"$f":"+IF($AM16008<=0,0,IF(($AM16008-SUM($AO16008:AQ16008))<$AN16008,$AM16008-SUM($AO16008:AQ16008),IF(SUM($AO16008:AQ16008)<$AM16008,$AN16008,0)))","v":837.01000000000295},{"$f":"+IF($AM16008<=0,0,IF(($AM16008-SUM($AO16008:AR16008))<$AN16008,$AM16008-SUM($AO16008:AR16008),IF(SUM($AO16008:AR16008)<$AM16008,$AN16008,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADO-KEYBOARD","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-10-01","2012-11-01","2012-11-01",null,null,283.41000000000003,null,null,null,null,283.39999999999998,0.01,null,0,0,0,4.7748263676261615E-14,null,"OTROS",1,0,0.01,null,{"$f":"+IF($AM16082<=0,0,IF(($AM16082-SUM($AO16082:AO16082))<$AN16082,$AM16082-SUM($AO16082:AO16082),IF(SUM($AO16082:AO16082)<$AM16082,$AN16082,0)))","v":0},{"$f":"+IF($AM16082<=0,0,IF(($AM16082-SUM($AO16082:AP16082))<$AN16082,$AM16082-SUM($AO16082:AP16082),IF(SUM($AO16082:AP16082)<$AM16082,$AN16082,0)))","v":0},{"$f":"+IF($AM16082<=0,0,IF(($AM16082-SUM($AO16082:AQ16082))<$AN16082,$AM16082-SUM($AO16082:AQ16082),IF(SUM($AO16082:AQ16082)<$AM16082,$AN16082,0)))","v":0},{"$f":"+IF($AM16082<=0,0,IF(($AM16082-SUM($AO16082:AR16082))<$AN16082,$AM16082-SUM($AO16082:AR16082),IF(SUM($AO16082:AR16082)<$AM16082,$AN16082,0)))","v":0}]
[null,333,3331112,"9.LIMA","NO","NO","AERONAVEGACIÓN","DISTRIBUIDOR DE LOCALIZADOR /PLC-LOC","EQUIPOS I.L.S.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-10-01","2012-11-01","2012-11-01",null,null,21546.959999999999,null,null,null,null,14052.369999999999,2154.6999999999998,null,0,0,0,5339.89,null,"MAQUINARIAS Y EQUIPOS",1,5339.89,2154.6999999999998,null,{"$f":"+IF($AM16165<=0,0,IF(($AM16165-SUM($AO16165:AO16165))<$AN16165,$AM16165-SUM($AO16165:AO16165),IF(SUM($AO16165:AO16165)<$AM16165,$AN16165,0)))","v":2154.6999999999998},{"$f":"+IF($AM16165<=0,0,IF(($AM16165-SUM($AO16165:AP16165))<$AN16165,$AM16165-SUM($AO16165:AP16165),IF(SUM($AO16165:AP16165)<$AM16165,$AN16165,0)))","v":2154.6999999999998},{"$f":"+IF($AM16165<=0,0,IF(($AM16165-SUM($AO16165:AQ16165))<$AN16165,$AM16165-SUM($AO16165:AQ16165),IF(SUM($AO16165:AQ16165)<$AM16165,$AN16165,0)))","v":1030.4900000000007},{"$f":"+IF($AM16165<=0,0,IF(($AM16165-SUM($AO16165:AR16165))<$AN16165,$AM16165-SUM($AO16165:AR16165),IF(SUM($AO16165:AR16165)<$AM16165,$AN16165,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR PLANO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-10-01","2012-11-01","2012-11-01",null,null,2154.6999999999998,null,null,null,null,2154.6999999999998,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM16209<=0,0,IF(($AM16209-SUM($AO16209:AO16209))<$AN16209,$AM16209-SUM($AO16209:AO16209),IF(SUM($AO16209:AO16209)<$AM16209,$AN16209,0)))","v":0},{"$f":"+IF($AM16209<=0,0,IF(($AM16209-SUM($AO16209:AP16209))<$AN16209,$AM16209-SUM($AO16209:AP16209),IF(SUM($AO16209:AP16209)<$AM16209,$AN16209,0)))","v":0},{"$f":"+IF($AM16209<=0,0,IF(($AM16209-SUM($AO16209:AQ16209))<$AN16209,$AM16209-SUM($AO16209:AQ16209),IF(SUM($AO16209:AQ16209)<$AM16209,$AN16209,0)))","v":0},{"$f":"+IF($AM16209<=0,0,IF(($AM16209-SUM($AO16209:AR16209))<$AN16209,$AM16209-SUM($AO16209:AR16209),IF(SUM($AO16209:AR16209)<$AM16209,$AN16209,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SERVIDOR DE GRABACIÓN PARA USO AERONAUTICO (SISTEMA DE GRABACION / REPROD MULTICANAL)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-09-18","2012-10-01","2012-11-01",null,null,73050.850000000006,null,null,null,null,73050.850000000006,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM16241<=0,0,IF(($AM16241-SUM($AO16241:AO16241))<$AN16241,$AM16241-SUM($AO16241:AO16241),IF(SUM($AO16241:AO16241)<$AM16241,$AN16241,0)))","v":0},{"$f":"+IF($AM16241<=0,0,IF(($AM16241-SUM($AO16241:AP16241))<$AN16241,$AM16241-SUM($AO16241:AP16241),IF(SUM($AO16241:AP16241)<$AM16241,$AN16241,0)))","v":0},{"$f":"+IF($AM16241<=0,0,IF(($AM16241-SUM($AO16241:AQ16241))<$AN16241,$AM16241-SUM($AO16241:AQ16241),IF(SUM($AO16241:AQ16241)<$AM16241,$AN16241,0)))","v":0},{"$f":"+IF($AM16241<=0,0,IF(($AM16241-SUM($AO16241:AR16241))<$AN16241,$AM16241-SUM($AO16241:AR16241),IF(SUM($AO16241:AR16241)<$AM16241,$AN16241,0)))","v":0}]
[null,333,3331118,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","LETREROS ILUMINADOS DE SEÑALIZACION VERTICAL","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-05-02","2012-09-01","2012-10-01",null,null,19678.38,null,null,null,null,19678.38,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM16324<=0,0,IF(($AM16324-SUM($AO16324:AO16324))<$AN16324,$AM16324-SUM($AO16324:AO16324),IF(SUM($AO16324:AO16324)<$AM16324,$AN16324,0)))","v":0},{"$f":"+IF($AM16324<=0,0,IF(($AM16324-SUM($AO16324:AP16324))<$AN16324,$AM16324-SUM($AO16324:AP16324),IF(SUM($AO16324:AP16324)<$AM16324,$AN16324,0)))","v":0},{"$f":"+IF($AM16324<=0,0,IF(($AM16324-SUM($AO16324:AQ16324))<$AN16324,$AM16324-SUM($AO16324:AQ16324),IF(SUM($AO16324:AQ16324)<$AM16324,$AN16324,0)))","v":0},{"$f":"+IF($AM16324<=0,0,IF(($AM16324-SUM($AO16324:AR16324))<$AN16324,$AM16324-SUM($AO16324:AR16324),IF(SUM($AO16324:AR16324)<$AM16324,$AN16324,0)))","v":0}]
[null,336,3365111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TABLERO DE TRANSFERENCIA AUTOMATICA PARA GRUPO ELECTROGENO DE 300 KW","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-02-09","2012-04-01","2012-05-01",null,null,10707.5,null,null,null,null,8387.5400000000009,1070.75,null,0,0,0,1249.2099999999991,null,"OTROS",1,1249.2099999999991,1070.75,null,{"$f":"+IF($AM16398<=0,0,IF(($AM16398-SUM($AO16398:AO16398))<$AN16398,$AM16398-SUM($AO16398:AO16398),IF(SUM($AO16398:AO16398)<$AM16398,$AN16398,0)))","v":1070.75},{"$f":"+IF($AM16398<=0,0,IF(($AM16398-SUM($AO16398:AP16398))<$AN16398,$AM16398-SUM($AO16398:AP16398),IF(SUM($AO16398:AP16398)<$AM16398,$AN16398,0)))","v":178.45999999999913},{"$f":"+IF($AM16398<=0,0,IF(($AM16398-SUM($AO16398:AQ16398))<$AN16398,$AM16398-SUM($AO16398:AQ16398),IF(SUM($AO16398:AQ16398)<$AM16398,$AN16398,0)))","v":0},{"$f":"+IF($AM16398<=0,0,IF(($AM16398-SUM($AO16398:AR16398))<$AN16398,$AM16398-SUM($AO16398:AR16398),IF(SUM($AO16398:AR16398)<$AM16398,$AN16398,0)))","v":0}]
[null,333,3331118,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","MEDIDOR TRIFASICO MODULAR ELECTRONICO. LECTURA DIRECTA 220 VAC. 500/5A-ELSTER","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2012-07-02","2012-07-01","2012-08-01",null,null,6086.69,null,null,null,null,6035.97,50.72,null,0,0,0,-6.5369931689929217E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,50.72,null,{"$f":"+IF($AM16472<=0,0,IF(($AM16472-SUM($AO16472:AO16472))<$AN16472,$AM16472-SUM($AO16472:AO16472),IF(SUM($AO16472:AO16472)<$AM16472,$AN16472,0)))","v":0},{"$f":"+IF($AM16472<=0,0,IF(($AM16472-SUM($AO16472:AP16472))<$AN16472,$AM16472-SUM($AO16472:AP16472),IF(SUM($AO16472:AP16472)<$AM16472,$AN16472,0)))","v":0},{"$f":"+IF($AM16472<=0,0,IF(($AM16472-SUM($AO16472:AQ16472))<$AN16472,$AM16472-SUM($AO16472:AQ16472),IF(SUM($AO16472:AQ16472)<$AM16472,$AN16472,0)))","v":0},{"$f":"+IF($AM16472<=0,0,IF(($AM16472-SUM($AO16472:AR16472))<$AN16472,$AM16472-SUM($AO16472:AR16472),IF(SUM($AO16472:AR16472)<$AM16472,$AN16472,0)))","v":0}]
[null,336,3369132,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","MALETIN DE HERRAMIENTAS SEGÚN ESPECIFICACION TECNICA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-12-22","2012-01-01","2012-02-01",null,null,4281.78,null,null,null,null,3407.59,428.18,null,0,0,0,446.00999999999959,null,"OTROS",1,446.00999999999959,428.18,null,{"$f":"+IF($AM16555<=0,0,IF(($AM16555-SUM($AO16555:AO16555))<$AN16555,$AM16555-SUM($AO16555:AO16555),IF(SUM($AO16555:AO16555)<$AM16555,$AN16555,0)))","v":428.18},{"$f":"+IF($AM16555<=0,0,IF(($AM16555-SUM($AO16555:AP16555))<$AN16555,$AM16555-SUM($AO16555:AP16555),IF(SUM($AO16555:AP16555)<$AM16555,$AN16555,0)))","v":17.829999999999586},{"$f":"+IF($AM16555<=0,0,IF(($AM16555-SUM($AO16555:AQ16555))<$AN16555,$AM16555-SUM($AO16555:AQ16555),IF(SUM($AO16555:AQ16555)<$AM16555,$AN16555,0)))","v":0},{"$f":"+IF($AM16555<=0,0,IF(($AM16555-SUM($AO16555:AR16555))<$AN16555,$AM16555-SUM($AO16555:AR16555),IF(SUM($AO16555:AR16555)<$AM16555,$AN16555,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","CPU HP COMPAQ 8200 ELITE CORE I7. RAM 4GB. DISCO DURO DE 500 GB","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-09-17","2012-09-01","2012-10-01",null,null,3626.36,null,null,null,null,3626.36,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM16629<=0,0,IF(($AM16629-SUM($AO16629:AO16629))<$AN16629,$AM16629-SUM($AO16629:AO16629),IF(SUM($AO16629:AO16629)<$AM16629,$AN16629,0)))","v":0},{"$f":"+IF($AM16629<=0,0,IF(($AM16629-SUM($AO16629:AP16629))<$AN16629,$AM16629-SUM($AO16629:AP16629),IF(SUM($AO16629:AP16629)<$AM16629,$AN16629,0)))","v":0},{"$f":"+IF($AM16629<=0,0,IF(($AM16629-SUM($AO16629:AQ16629))<$AN16629,$AM16629-SUM($AO16629:AQ16629),IF(SUM($AO16629:AQ16629)<$AM16629,$AN16629,0)))","v":0},{"$f":"+IF($AM16629<=0,0,IF(($AM16629-SUM($AO16629:AR16629))<$AN16629,$AM16629-SUM($AO16629:AR16629),IF(SUM($AO16629:AR16629)<$AM16629,$AN16629,0)))","v":0}]
[null,333,3331118,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","CPU","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-12-10","2012-12-01","2012-12-01",null,null,2534.4699999999998,null,null,null,null,2534.4699999999998,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM16712<=0,0,IF(($AM16712-SUM($AO16712:AO16712))<$AN16712,$AM16712-SUM($AO16712:AO16712),IF(SUM($AO16712:AO16712)<$AM16712,$AN16712,0)))","v":0},{"$f":"+IF($AM16712<=0,0,IF(($AM16712-SUM($AO16712:AP16712))<$AN16712,$AM16712-SUM($AO16712:AP16712),IF(SUM($AO16712:AP16712)<$AM16712,$AN16712,0)))","v":0},{"$f":"+IF($AM16712<=0,0,IF(($AM16712-SUM($AO16712:AQ16712))<$AN16712,$AM16712-SUM($AO16712:AQ16712),IF(SUM($AO16712:AQ16712)<$AM16712,$AN16712,0)))","v":0},{"$f":"+IF($AM16712<=0,0,IF(($AM16712-SUM($AO16712:AR16712))<$AN16712,$AM16712-SUM($AO16712:AR16712),IF(SUM($AO16712:AR16712)<$AM16712,$AN16712,0)))","v":0}]
[null,333,3331118,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","SENSOR DE FUERZA DE VIENTO (SEGUN ESPECIFICACIONES TECNICA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2011-04-20","2011-04-20","2012-02-01",null,null,2258.4,null,null,null,null,2258.4,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM16786<=0,0,IF(($AM16786-SUM($AO16786:AO16786))<$AN16786,$AM16786-SUM($AO16786:AO16786),IF(SUM($AO16786:AO16786)<$AM16786,$AN16786,0)))","v":0},{"$f":"+IF($AM16786<=0,0,IF(($AM16786-SUM($AO16786:AP16786))<$AN16786,$AM16786-SUM($AO16786:AP16786),IF(SUM($AO16786:AP16786)<$AM16786,$AN16786,0)))","v":0},{"$f":"+IF($AM16786<=0,0,IF(($AM16786-SUM($AO16786:AQ16786))<$AN16786,$AM16786-SUM($AO16786:AQ16786),IF(SUM($AO16786:AQ16786)<$AM16786,$AN16786,0)))","v":0},{"$f":"+IF($AM16786<=0,0,IF(($AM16786-SUM($AO16786:AR16786))<$AN16786,$AM16786-SUM($AO16786:AR16786),IF(SUM($AO16786:AR16786)<$AM16786,$AN16786,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","IMPRESORA MULTIFUNCIONAL LASER","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-11-08","2012-11-08","2012-12-01",null,null,2059.34,null,null,null,null,2059.34,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM16840<=0,0,IF(($AM16840-SUM($AO16840:AO16840))<$AN16840,$AM16840-SUM($AO16840:AO16840),IF(SUM($AO16840:AO16840)<$AM16840,$AN16840,0)))","v":0},{"$f":"+IF($AM16840<=0,0,IF(($AM16840-SUM($AO16840:AP16840))<$AN16840,$AM16840-SUM($AO16840:AP16840),IF(SUM($AO16840:AP16840)<$AM16840,$AN16840,0)))","v":0},{"$f":"+IF($AM16840<=0,0,IF(($AM16840-SUM($AO16840:AQ16840))<$AN16840,$AM16840-SUM($AO16840:AQ16840),IF(SUM($AO16840:AQ16840)<$AM16840,$AN16840,0)))","v":0},{"$f":"+IF($AM16840<=0,0,IF(($AM16840-SUM($AO16840:AR16840))<$AN16840,$AM16840-SUM($AO16840:AR16840),IF(SUM($AO16840:AR16840)<$AM16840,$AN16840,0)))","v":0}]
[null,336,3361111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","IMPRESORA MATRICIAL ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-11-08","2012-11-08","2012-12-01",null,null,1742.69,null,null,null,null,1742.69,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM16942<=0,0,IF(($AM16942-SUM($AO16942:AO16942))<$AN16942,$AM16942-SUM($AO16942:AO16942),IF(SUM($AO16942:AO16942)<$AM16942,$AN16942,0)))","v":0},{"$f":"+IF($AM16942<=0,0,IF(($AM16942-SUM($AO16942:AP16942))<$AN16942,$AM16942-SUM($AO16942:AP16942),IF(SUM($AO16942:AP16942)<$AM16942,$AN16942,0)))","v":0},{"$f":"+IF($AM16942<=0,0,IF(($AM16942-SUM($AO16942:AQ16942))<$AN16942,$AM16942-SUM($AO16942:AQ16942),IF(SUM($AO16942:AQ16942)<$AM16942,$AN16942,0)))","v":0},{"$f":"+IF($AM16942<=0,0,IF(($AM16942-SUM($AO16942:AR16942))<$AN16942,$AM16942-SUM($AO16942:AR16942),IF(SUM($AO16942:AR16942)<$AM16942,$AN16942,0)))","v":0}]
[null,333,3331118,"20. NAZCA","Nazca","SI","AEROPORTUARIO","CASETAS DE SEGURIDAD CON MADERA Y TRIPLAY( CONTRAPLACADO)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2012-10-04","2012-10-04","2012-11-01",null,null,1539.54,null,null,null,null,1488.22,51.32,null,0,0,0,-6.3948846218409017E-14,-6.3948846218409017E-14,"MAQUINARIAS Y EQUIPOS",1,0,51.32,null,{"$f":"+IF($AM17016<=0,0,IF(($AM17016-SUM($AO17016:AO17016))<$AN17016,$AM17016-SUM($AO17016:AO17016),IF(SUM($AO17016:AO17016)<$AM17016,$AN17016,0)))","v":0},{"$f":"+IF($AM17016<=0,0,IF(($AM17016-SUM($AO17016:AP17016))<$AN17016,$AM17016-SUM($AO17016:AP17016),IF(SUM($AO17016:AP17016)<$AM17016,$AN17016,0)))","v":0},{"$f":"+IF($AM17016<=0,0,IF(($AM17016-SUM($AO17016:AQ17016))<$AN17016,$AM17016-SUM($AO17016:AQ17016),IF(SUM($AO17016:AQ17016)<$AM17016,$AN17016,0)))","v":0},{"$f":"+IF($AM17016<=0,0,IF(($AM17016-SUM($AO17016:AR17016))<$AN17016,$AM17016-SUM($AO17016:AR17016),IF(SUM($AO17016:AR17016)<$AM17016,$AN17016,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VATIMETRO SEGÚN ESPECIFICACCIONES TECNICAS","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2012-04-02","2012-04-02","2012-05-01",null,null,1500,null,null,null,null,1500,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM17019<=0,0,IF(($AM17019-SUM($AO17019:AO17019))<$AN17019,$AM17019-SUM($AO17019:AO17019),IF(SUM($AO17019:AO17019)<$AM17019,$AN17019,0)))","v":0},{"$f":"+IF($AM17019<=0,0,IF(($AM17019-SUM($AO17019:AP17019))<$AN17019,$AM17019-SUM($AO17019:AP17019),IF(SUM($AO17019:AP17019)<$AM17019,$AN17019,0)))","v":0},{"$f":"+IF($AM17019<=0,0,IF(($AM17019-SUM($AO17019:AQ17019))<$AN17019,$AM17019-SUM($AO17019:AQ17019),IF(SUM($AO17019:AQ17019)<$AM17019,$AN17019,0)))","v":0},{"$f":"+IF($AM17019<=0,0,IF(($AM17019-SUM($AO17019:AR17019))<$AN17019,$AM17019-SUM($AO17019:AR17019),IF(SUM($AO17019:AR17019)<$AM17019,$AN17019,0)))","v":0}]
[null,336,3369132,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","PISTOLA DE AIRE CALIENTE (SEGÚN ESPECIFICACIONES)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2011-12-22","2011-12-22","2012-02-01",null,null,1375,null,null,null,null,1094.2800000000002,137.5,null,0,0,0,143.2199999999998,null,"OTROS",1,143.2199999999998,137.5,null,{"$f":"+IF($AM17102<=0,0,IF(($AM17102-SUM($AO17102:AO17102))<$AN17102,$AM17102-SUM($AO17102:AO17102),IF(SUM($AO17102:AO17102)<$AM17102,$AN17102,0)))","v":137.5},{"$f":"+IF($AM17102<=0,0,IF(($AM17102-SUM($AO17102:AP17102))<$AN17102,$AM17102-SUM($AO17102:AP17102),IF(SUM($AO17102:AP17102)<$AM17102,$AN17102,0)))","v":5.7199999999997999},{"$f":"+IF($AM17102<=0,0,IF(($AM17102-SUM($AO17102:AQ17102))<$AN17102,$AM17102-SUM($AO17102:AQ17102),IF(SUM($AO17102:AQ17102)<$AM17102,$AN17102,0)))","v":0},{"$f":"+IF($AM17102<=0,0,IF(($AM17102-SUM($AO17102:AR17102))<$AN17102,$AM17102-SUM($AO17102:AR17102),IF(SUM($AO17102:AR17102)<$AM17102,$AN17102,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","PINZA AMPERIMETRICA DIGITAL 0.1-750V/0.1-1000AMP/200 OHM-40 KOH","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2012-05-28","2012-05-28","2012-07-01",null,null,1159.32,null,null,null,null,1159.32,0,null,0,0,0,0,null,"OTROS",1,0,0,null,{"$f":"+IF($AM17176<=0,0,IF(($AM17176-SUM($AO17176:AO17176))<$AN17176,$AM17176-SUM($AO17176:AO17176),IF(SUM($AO17176:AO17176)<$AM17176,$AN17176,0)))","v":0},{"$f":"+IF($AM17176<=0,0,IF(($AM17176-SUM($AO17176:AP17176))<$AN17176,$AM17176-SUM($AO17176:AP17176),IF(SUM($AO17176:AP17176)<$AM17176,$AN17176,0)))","v":0},{"$f":"+IF($AM17176<=0,0,IF(($AM17176-SUM($AO17176:AQ17176))<$AN17176,$AM17176-SUM($AO17176:AQ17176),IF(SUM($AO17176:AQ17176)<$AM17176,$AN17176,0)))","v":0},{"$f":"+IF($AM17176<=0,0,IF(($AM17176-SUM($AO17176:AR17176))<$AN17176,$AM17176-SUM($AO17176:AR17176),IF(SUM($AO17176:AR17176)<$AM17176,$AN17176,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2012-09-21","2012-09-21","2012-12-01",null,null,948.48,null,null,null,null,948.48,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM17259<=0,0,IF(($AM17259-SUM($AO17259:AO17259))<$AN17259,$AM17259-SUM($AO17259:AO17259),IF(SUM($AO17259:AO17259)<$AM17259,$AN17259,0)))","v":0},{"$f":"+IF($AM17259<=0,0,IF(($AM17259-SUM($AO17259:AP17259))<$AN17259,$AM17259-SUM($AO17259:AP17259),IF(SUM($AO17259:AP17259)<$AM17259,$AN17259,0)))","v":0},{"$f":"+IF($AM17259<=0,0,IF(($AM17259-SUM($AO17259:AQ17259))<$AN17259,$AM17259-SUM($AO17259:AQ17259),IF(SUM($AO17259:AQ17259)<$AM17259,$AN17259,0)))","v":0},{"$f":"+IF($AM17259<=0,0,IF(($AM17259-SUM($AO17259:AR17259))<$AN17259,$AM17259-SUM($AO17259:AR17259),IF(SUM($AO17259:AR17259)<$AM17259,$AN17259,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADOS (SISTEMA DE GRABACION)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2012-09-18","2012-09-18","2012-11-01",null,null,322.68,null,null,null,null,238.99,32.270000000000003,null,0,0,0,51.419999999999995,null,"MAQUINARIAS Y EQUIPOS",1,51.419999999999995,32.270000000000003,null,{"$f":"+IF($AM17333<=0,0,IF(($AM17333-SUM($AO17333:AO17333))<$AN17333,$AM17333-SUM($AO17333:AO17333),IF(SUM($AO17333:AO17333)<$AM17333,$AN17333,0)))","v":32.270000000000003},{"$f":"+IF($AM17333<=0,0,IF(($AM17333-SUM($AO17333:AP17333))<$AN17333,$AM17333-SUM($AO17333:AP17333),IF(SUM($AO17333:AP17333)<$AM17333,$AN17333,0)))","v":19.149999999999991},{"$f":"+IF($AM17333<=0,0,IF(($AM17333-SUM($AO17333:AQ17333))<$AN17333,$AM17333-SUM($AO17333:AQ17333),IF(SUM($AO17333:AQ17333)<$AM17333,$AN17333,0)))","v":0},{"$f":"+IF($AM17333<=0,0,IF(($AM17333-SUM($AO17333:AR17333))<$AN17333,$AM17333-SUM($AO17333:AR17333),IF(SUM($AO17333:AR17333)<$AM17333,$AN17333,0)))","v":0}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","TECLADO ESTANDAR EN ESPAÑOL","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MALO","SI","SI","2012-08-17","2012-08-17","2012-09-01",null,null,47.46,null,null,null,null,47.46,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM17407<=0,0,IF(($AM17407-SUM($AO17407:AO17407))<$AN17407,$AM17407-SUM($AO17407:AO17407),IF(SUM($AO17407:AO17407)<$AM17407,$AN17407,0)))","v":0},{"$f":"+IF($AM17407<=0,0,IF(($AM17407-SUM($AO17407:AP17407))<$AN17407,$AM17407-SUM($AO17407:AP17407),IF(SUM($AO17407:AP17407)<$AM17407,$AN17407,0)))","v":0},{"$f":"+IF($AM17407<=0,0,IF(($AM17407-SUM($AO17407:AQ17407))<$AN17407,$AM17407-SUM($AO17407:AQ17407),IF(SUM($AO17407:AQ17407)<$AM17407,$AN17407,0)))","v":0},{"$f":"+IF($AM17407<=0,0,IF(($AM17407-SUM($AO17407:AR17407))<$AN17407,$AM17407-SUM($AO17407:AR17407),IF(SUM($AO17407:AR17407)<$AM17407,$AN17407,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANSCEPTOR VHF PORTATIL   -TX/RX VHF 10W","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2013-05-29","2013-06-30","2013-06-30",null,null,27035.919999999998,null,null,null,null,22580.010000000002,2703.59,null,0,0,0,1752.3199999999961,null,"MAQUINARIAS Y EQUIPOS",1,1752.3199999999961,2703.59,null,{"$f":"+IF($AM17490<=0,0,IF(($AM17490-SUM($AO17490:AO17490))<$AN17490,$AM17490-SUM($AO17490:AO17490),IF(SUM($AO17490:AO17490)<$AM17490,$AN17490,0)))","v":1752.3199999999961},{"$f":"+IF($AM17490<=0,0,IF(($AM17490-SUM($AO17490:AP17490))<$AN17490,$AM17490-SUM($AO17490:AP17490),IF(SUM($AO17490:AP17490)<$AM17490,$AN17490,0)))","v":0},{"$f":"+IF($AM17490<=0,0,IF(($AM17490-SUM($AO17490:AQ17490))<$AN17490,$AM17490-SUM($AO17490:AQ17490),IF(SUM($AO17490:AQ17490)<$AM17490,$AN17490,0)))","v":0},{"$f":"+IF($AM17490<=0,0,IF(($AM17490-SUM($AO17490:AR17490))<$AN17490,$AM17490-SUM($AO17490:AR17490),IF(SUM($AO17490:AR17490)<$AM17490,$AN17490,0)))","v":0}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","GABINETE DE DESTELLO","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2013-05-30","2013-07-31","2013-07-31",null,null,50252.51,null,null,null,null,39280.22,5025.25,null,0,0,0,5947.0400000000009,null,"MAQUINARIAS Y EQUIPOS",1,5947.0400000000009,5025.25,null,{"$f":"+IF($AM17533<=0,0,IF(($AM17533-SUM($AO17533:AO17533))<$AN17533,$AM17533-SUM($AO17533:AO17533),IF(SUM($AO17533:AO17533)<$AM17533,$AN17533,0)))","v":5025.25},{"$f":"+IF($AM17533<=0,0,IF(($AM17533-SUM($AO17533:AP17533))<$AN17533,$AM17533-SUM($AO17533:AP17533),IF(SUM($AO17533:AP17533)<$AM17533,$AN17533,0)))","v":921.79000000000087},{"$f":"+IF($AM17533<=0,0,IF(($AM17533-SUM($AO17533:AQ17533))<$AN17533,$AM17533-SUM($AO17533:AQ17533),IF(SUM($AO17533:AQ17533)<$AM17533,$AN17533,0)))","v":0},{"$f":"+IF($AM17533<=0,0,IF(($AM17533-SUM($AO17533:AR17533))<$AN17533,$AM17533-SUM($AO17533:AR17533),IF(SUM($AO17533:AR17533)<$AM17533,$AN17533,0)))","v":0}]
[null,333,3331115,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","LETREROS DE SEÑALIZACION 0.80 X2.9M  IMFORMACION Y EMPLAZAMI","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2013-05-30","2013-07-31","2013-07-31",null,null,11783.62,null,null,null,null,11783.62,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM17646<=0,0,IF(($AM17646-SUM($AO17646:AO17646))<$AN17646,$AM17646-SUM($AO17646:AO17646),IF(SUM($AO17646:AO17646)<$AM17646,$AN17646,0)))","v":0},{"$f":"+IF($AM17646<=0,0,IF(($AM17646-SUM($AO17646:AP17646))<$AN17646,$AM17646-SUM($AO17646:AP17646),IF(SUM($AO17646:AP17646)<$AM17646,$AN17646,0)))","v":0},{"$f":"+IF($AM17646<=0,0,IF(($AM17646-SUM($AO17646:AQ17646))<$AN17646,$AM17646-SUM($AO17646:AQ17646),IF(SUM($AO17646:AQ17646)<$AM17646,$AN17646,0)))","v":0},{"$f":"+IF($AM17646<=0,0,IF(($AM17646-SUM($AO17646:AR17646))<$AN17646,$AM17646-SUM($AO17646:AR17646),IF(SUM($AO17646:AR17646)<$AM17646,$AN17646,0)))","v":0}]
[null,333,3331115,"11.PIURA","NO","NO","AERONAVEGACIÓN","LETREROS DE SEÑALIZACION 0.60 X3.3M  IMFORMACION Y EMPLAZAMI","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2013-05-30","2013-07-31","2013-07-31",null,null,11774.38,null,null,null,null,11774.38,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM17720<=0,0,IF(($AM17720-SUM($AO17720:AO17720))<$AN17720,$AM17720-SUM($AO17720:AO17720),IF(SUM($AO17720:AO17720)<$AM17720,$AN17720,0)))","v":0},{"$f":"+IF($AM17720<=0,0,IF(($AM17720-SUM($AO17720:AP17720))<$AN17720,$AM17720-SUM($AO17720:AP17720),IF(SUM($AO17720:AP17720)<$AM17720,$AN17720,0)))","v":0},{"$f":"+IF($AM17720<=0,0,IF(($AM17720-SUM($AO17720:AQ17720))<$AN17720,$AM17720-SUM($AO17720:AQ17720),IF(SUM($AO17720:AQ17720)<$AM17720,$AN17720,0)))","v":0},{"$f":"+IF($AM17720<=0,0,IF(($AM17720-SUM($AO17720:AR17720))<$AN17720,$AM17720-SUM($AO17720:AR17720),IF(SUM($AO17720:AR17720)<$AM17720,$AN17720,0)))","v":0}]
[null,333,3331115,"11.PIURA","NO","NO","AERONAVEGACIÓN","ARTEFACTO DE PROTECCION DE PISTA ELEVADO","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2013-05-30","2013-07-31","2013-07-31",null,null,7124.67,null,null,null,null,7124.67,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM17794<=0,0,IF(($AM17794-SUM($AO17794:AO17794))<$AN17794,$AM17794-SUM($AO17794:AO17794),IF(SUM($AO17794:AO17794)<$AM17794,$AN17794,0)))","v":0},{"$f":"+IF($AM17794<=0,0,IF(($AM17794-SUM($AO17794:AP17794))<$AN17794,$AM17794-SUM($AO17794:AP17794),IF(SUM($AO17794:AP17794)<$AM17794,$AN17794,0)))","v":0},{"$f":"+IF($AM17794<=0,0,IF(($AM17794-SUM($AO17794:AQ17794))<$AN17794,$AM17794-SUM($AO17794:AQ17794),IF(SUM($AO17794:AQ17794)<$AM17794,$AN17794,0)))","v":0},{"$f":"+IF($AM17794<=0,0,IF(($AM17794-SUM($AO17794:AR17794))<$AN17794,$AM17794-SUM($AO17794:AR17794),IF(SUM($AO17794:AR17794)<$AM17794,$AN17794,0)))","v":0}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ARTEFACTO DE PROTECCION DE PISTA ELEVADO","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2013-05-30","2013-07-31","2013-07-31",null,null,7124.67,null,null,null,null,5324.53,712.47,null,0,0,0,1087.6700000000003,null,"MAQUINARIAS Y EQUIPOS",0.5,543.83500000000015,356.23500000000001,null,{"$f":"+IF($AM17806<=0,0,IF(($AM17806-SUM($AO17806:AO17806))<$AN17806,$AM17806-SUM($AO17806:AO17806),IF(SUM($AO17806:AO17806)<$AM17806,$AN17806,0)))","v":356.23500000000001},{"$f":"+IF($AM17806<=0,0,IF(($AM17806-SUM($AO17806:AP17806))<$AN17806,$AM17806-SUM($AO17806:AP17806),IF(SUM($AO17806:AP17806)<$AM17806,$AN17806,0)))","v":187.60000000000014},{"$f":"+IF($AM17806<=0,0,IF(($AM17806-SUM($AO17806:AQ17806))<$AN17806,$AM17806-SUM($AO17806:AQ17806),IF(SUM($AO17806:AQ17806)<$AM17806,$AN17806,0)))","v":0},{"$f":"+IF($AM17806<=0,0,IF(($AM17806-SUM($AO17806:AR17806))<$AN17806,$AM17806-SUM($AO17806:AR17806),IF(SUM($AO17806:AR17806)<$AM17806,$AN17806,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESCRITORIO EN L C/CAJONERA ","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2013-04-02","2013-03-31","2013-03-31",null,null,2005.89,null,null,null,null,1972.4599999999998,33.43,null,0,0,0,2.9132252166164108E-13,null,"MUEBLES Y ENSERES",0.5,0,16.715,null,{"$f":"+IF($AM17880<=0,0,IF(($AM17880-SUM($AO17880:AO17880))<$AN17880,$AM17880-SUM($AO17880:AO17880),IF(SUM($AO17880:AO17880)<$AM17880,$AN17880,0)))","v":0},{"$f":"+IF($AM17880<=0,0,IF(($AM17880-SUM($AO17880:AP17880))<$AN17880,$AM17880-SUM($AO17880:AP17880),IF(SUM($AO17880:AP17880)<$AM17880,$AN17880,0)))","v":0},{"$f":"+IF($AM17880<=0,0,IF(($AM17880-SUM($AO17880:AQ17880))<$AN17880,$AM17880-SUM($AO17880:AQ17880),IF(SUM($AO17880:AQ17880)<$AM17880,$AN17880,0)))","v":0},{"$f":"+IF($AM17880<=0,0,IF(($AM17880-SUM($AO17880:AR17880))<$AN17880,$AM17880-SUM($AO17880:AR17880),IF(SUM($AO17880:AR17880)<$AM17880,$AN17880,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SILLA EJECUTIVA","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2013-01-01","2013-01-01","2013-01-01",null,null,1463.95,null,null,null,null,1463.9299999999998,0.02,null,0,0,0,2.0918336507413926E-13,null,"MUEBLES Y ENSERES",0.5,0,0.01,null,{"$f":"+IF($AM17954<=0,0,IF(($AM17954-SUM($AO17954:AO17954))<$AN17954,$AM17954-SUM($AO17954:AO17954),IF(SUM($AO17954:AO17954)<$AM17954,$AN17954,0)))","v":0},{"$f":"+IF($AM17954<=0,0,IF(($AM17954-SUM($AO17954:AP17954))<$AN17954,$AM17954-SUM($AO17954:AP17954),IF(SUM($AO17954:AP17954)<$AM17954,$AN17954,0)))","v":0},{"$f":"+IF($AM17954<=0,0,IF(($AM17954-SUM($AO17954:AQ17954))<$AN17954,$AM17954-SUM($AO17954:AQ17954),IF(SUM($AO17954:AQ17954)<$AM17954,$AN17954,0)))","v":0},{"$f":"+IF($AM17954<=0,0,IF(($AM17954-SUM($AO17954:AR17954))<$AN17954,$AM17954-SUM($AO17954:AR17954),IF(SUM($AO17954:AR17954)<$AM17954,$AN17954,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SERVIDOR (SEGUN ESPECIFICACION TECNICA)","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2013-02-19","2013-12-31","2013-12-31",null,null,102543.22,null,null,null,null,102543.22,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM18037<=0,0,IF(($AM18037-SUM($AO18037:AO18037))<$AN18037,$AM18037-SUM($AO18037:AO18037),IF(SUM($AO18037:AO18037)<$AM18037,$AN18037,0)))","v":0},{"$f":"+IF($AM18037<=0,0,IF(($AM18037-SUM($AO18037:AP18037))<$AN18037,$AM18037-SUM($AO18037:AP18037),IF(SUM($AO18037:AP18037)<$AM18037,$AN18037,0)))","v":0},{"$f":"+IF($AM18037<=0,0,IF(($AM18037-SUM($AO18037:AQ18037))<$AN18037,$AM18037-SUM($AO18037:AQ18037),IF(SUM($AO18037:AQ18037)<$AM18037,$AN18037,0)))","v":0},{"$f":"+IF($AM18037<=0,0,IF(($AM18037-SUM($AO18037:AR18037))<$AN18037,$AM18037-SUM($AO18037:AR18037),IF(SUM($AO18037:AR18037)<$AM18037,$AN18037,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPO TERMINAL REMOTO ","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2013-01-01","2013-01-01","2013-01-01",null,null,1650.21,null,null,null,null,1650.21,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM18111<=0,0,IF(($AM18111-SUM($AO18111:AO18111))<$AN18111,$AM18111-SUM($AO18111:AO18111),IF(SUM($AO18111:AO18111)<$AM18111,$AN18111,0)))","v":0},{"$f":"+IF($AM18111<=0,0,IF(($AM18111-SUM($AO18111:AP18111))<$AN18111,$AM18111-SUM($AO18111:AP18111),IF(SUM($AO18111:AP18111)<$AM18111,$AN18111,0)))","v":0},{"$f":"+IF($AM18111<=0,0,IF(($AM18111-SUM($AO18111:AQ18111))<$AN18111,$AM18111-SUM($AO18111:AQ18111),IF(SUM($AO18111:AQ18111)<$AM18111,$AN18111,0)))","v":0},{"$f":"+IF($AM18111<=0,0,IF(($AM18111-SUM($AO18111:AR18111))<$AN18111,$AM18111-SUM($AO18111:AR18111),IF(SUM($AO18111:AR18111)<$AM18111,$AN18111,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","COMPUTADORA DE ESCRITORIO","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2013-04-09","2013-03-31","2013-03-31",null,null,1424.93,null,null,null,null,1424.93,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM18194<=0,0,IF(($AM18194-SUM($AO18194:AO18194))<$AN18194,$AM18194-SUM($AO18194:AO18194),IF(SUM($AO18194:AO18194)<$AM18194,$AN18194,0)))","v":0},{"$f":"+IF($AM18194<=0,0,IF(($AM18194-SUM($AO18194:AP18194))<$AN18194,$AM18194-SUM($AO18194:AP18194),IF(SUM($AO18194:AP18194)<$AM18194,$AN18194,0)))","v":0},{"$f":"+IF($AM18194<=0,0,IF(($AM18194-SUM($AO18194:AQ18194))<$AN18194,$AM18194-SUM($AO18194:AQ18194),IF(SUM($AO18194:AQ18194)<$AM18194,$AN18194,0)))","v":0},{"$f":"+IF($AM18194<=0,0,IF(($AM18194-SUM($AO18194:AR18194))<$AN18194,$AM18194-SUM($AO18194:AR18194),IF(SUM($AO18194:AR18194)<$AM18194,$AN18194,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SCANNER (SISTEMA INTEGRADO DE INFORMACIÓN AERONÁUTICA)","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2013-01-01","2013-01-01","2013-01-01",null,null,181340,null,null,null,null,181340,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM18226<=0,0,IF(($AM18226-SUM($AO18226:AO18226))<$AN18226,$AM18226-SUM($AO18226:AO18226),IF(SUM($AO18226:AO18226)<$AM18226,$AN18226,0)))","v":0},{"$f":"+IF($AM18226<=0,0,IF(($AM18226-SUM($AO18226:AP18226))<$AN18226,$AM18226-SUM($AO18226:AP18226),IF(SUM($AO18226:AP18226)<$AM18226,$AN18226,0)))","v":0},{"$f":"+IF($AM18226<=0,0,IF(($AM18226-SUM($AO18226:AQ18226))<$AN18226,$AM18226-SUM($AO18226:AQ18226),IF(SUM($AO18226:AQ18226)<$AM18226,$AN18226,0)))","v":0},{"$f":"+IF($AM18226<=0,0,IF(($AM18226-SUM($AO18226:AR18226))<$AN18226,$AM18226-SUM($AO18226:AR18226),IF(SUM($AO18226:AR18226)<$AM18226,$AN18226,0)))","v":0}]
[null,333,3331119,"21.OTROS","Otros","SI","AEROPORTUARIO","EQUIPO DE RADIOTRANSMISORES","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2013-03-04","2013-03-31","2013-03-31",null,null,1380,null,null,null,null,1357,23,null,0,0,0,0,{"$f":"+X18341-AC18341-AD18341","v":0},"MAQUINARIAS Y EQUIPOS",1,0,23,null,{"$f":"+IF($AM18341<=0,0,IF(($AM18341-SUM($AO18341:AO18341))<$AN18341,$AM18341-SUM($AO18341:AO18341),IF(SUM($AO18341:AO18341)<$AM18341,$AN18341,0)))","v":0},{"$f":"+IF($AM18341<=0,0,IF(($AM18341-SUM($AO18341:AP18341))<$AN18341,$AM18341-SUM($AO18341:AP18341),IF(SUM($AO18341:AP18341)<$AM18341,$AN18341,0)))","v":0},{"$f":"+IF($AM18341<=0,0,IF(($AM18341-SUM($AO18341:AQ18341))<$AN18341,$AM18341-SUM($AO18341:AQ18341),IF(SUM($AO18341:AQ18341)<$AM18341,$AN18341,0)))","v":0},{"$f":"+IF($AM18341<=0,0,IF(($AM18341-SUM($AO18341:AR18341))<$AN18341,$AM18341-SUM($AO18341:AR18341),IF(SUM($AO18341:AR18341)<$AM18341,$AN18341,0)))","v":0}]
[null,336,3367111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","EQUIPOS DE RESPIRACION AUTONOMA ( SCBA)","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2013-11-04","2013-11-30","2013-11-30",null,null,2024.51,null,null,null,null,1434.04,202.45,null,0,0,0,388.02000000000004,null,"OTROS",1,388.02000000000004,202.45,null,{"$f":"+IF($AM18424<=0,0,IF(($AM18424-SUM($AO18424:AO18424))<$AN18424,$AM18424-SUM($AO18424:AO18424),IF(SUM($AO18424:AO18424)<$AM18424,$AN18424,0)))","v":202.45},{"$f":"+IF($AM18424<=0,0,IF(($AM18424-SUM($AO18424:AP18424))<$AN18424,$AM18424-SUM($AO18424:AP18424),IF(SUM($AO18424:AP18424)<$AM18424,$AN18424,0)))","v":185.57000000000005},{"$f":"+IF($AM18424<=0,0,IF(($AM18424-SUM($AO18424:AQ18424))<$AN18424,$AM18424-SUM($AO18424:AQ18424),IF(SUM($AO18424:AQ18424)<$AM18424,$AN18424,0)))","v":0},{"$f":"+IF($AM18424<=0,0,IF(($AM18424-SUM($AO18424:AR18424))<$AN18424,$AM18424-SUM($AO18424:AR18424),IF(SUM($AO18424:AR18424)<$AM18424,$AN18424,0)))","v":0}]
[null,333,3331118,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","EQUIPO AIRE ACONDICIONADO TIPO SPLIT DE 24000 BTU DE 220V MONOFASICO","EQUIPO DE METEOROLOGIA","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2013-01-24","2013-02-28","2013-02-28",null,null,3866.29,null,null,null,null,3834.07,32.22,null,0,0,0,-1.9895196601282805E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,32.22,null,{"$f":"+IF($AM18498<=0,0,IF(($AM18498-SUM($AO18498:AO18498))<$AN18498,$AM18498-SUM($AO18498:AO18498),IF(SUM($AO18498:AO18498)<$AM18498,$AN18498,0)))","v":0},{"$f":"+IF($AM18498<=0,0,IF(($AM18498-SUM($AO18498:AP18498))<$AN18498,$AM18498-SUM($AO18498:AP18498),IF(SUM($AO18498:AP18498)<$AM18498,$AN18498,0)))","v":0},{"$f":"+IF($AM18498<=0,0,IF(($AM18498-SUM($AO18498:AQ18498))<$AN18498,$AM18498-SUM($AO18498:AQ18498),IF(SUM($AO18498:AQ18498)<$AM18498,$AN18498,0)))","v":0},{"$f":"+IF($AM18498<=0,0,IF(($AM18498-SUM($AO18498:AR18498))<$AN18498,$AM18498-SUM($AO18498:AR18498),IF(SUM($AO18498:AR18498)<$AM18498,$AN18498,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPO DE AIRE ACONDICIONADO DE 36 000 BTU TIPO SPLIT( UNIDAD CONDENSADORA)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2013-12-21","2013-12-31","2013-12-31",null,null,2754.26,null,null,null,null,2501.7999999999997,252.46,null,0,0,0,4.8316906031686813E-13,null,"OTROS",0.5,0,126.23,null,{"$f":"+IF($AM18510<=0,0,IF(($AM18510-SUM($AO18510:AO18510))<$AN18510,$AM18510-SUM($AO18510:AO18510),IF(SUM($AO18510:AO18510)<$AM18510,$AN18510,0)))","v":0},{"$f":"+IF($AM18510<=0,0,IF(($AM18510-SUM($AO18510:AP18510))<$AN18510,$AM18510-SUM($AO18510:AP18510),IF(SUM($AO18510:AP18510)<$AM18510,$AN18510,0)))","v":0},{"$f":"+IF($AM18510<=0,0,IF(($AM18510-SUM($AO18510:AQ18510))<$AN18510,$AM18510-SUM($AO18510:AQ18510),IF(SUM($AO18510:AQ18510)<$AM18510,$AN18510,0)))","v":0},{"$f":"+IF($AM18510<=0,0,IF(($AM18510-SUM($AO18510:AR18510))<$AN18510,$AM18510-SUM($AO18510:AR18510),IF(SUM($AO18510:AR18510)<$AM18510,$AN18510,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","TERMOMETRO C/RAYOS INFRARROJOS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2013-08-02","2013-08-31","2013-08-31",null,null,2058.4699999999998,null,null,null,null,1938.3999999999999,120.07,null,0,0,0,-5.6843418860808015E-14,null,"OTROS",1,0,120.07,null,{"$f":"+IF($AM18584<=0,0,IF(($AM18584-SUM($AO18584:AO18584))<$AN18584,$AM18584-SUM($AO18584:AO18584),IF(SUM($AO18584:AO18584)<$AM18584,$AN18584,0)))","v":0},{"$f":"+IF($AM18584<=0,0,IF(($AM18584-SUM($AO18584:AP18584))<$AN18584,$AM18584-SUM($AO18584:AP18584),IF(SUM($AO18584:AP18584)<$AM18584,$AN18584,0)))","v":0},{"$f":"+IF($AM18584<=0,0,IF(($AM18584-SUM($AO18584:AQ18584))<$AN18584,$AM18584-SUM($AO18584:AQ18584),IF(SUM($AO18584:AQ18584)<$AM18584,$AN18584,0)))","v":0},{"$f":"+IF($AM18584<=0,0,IF(($AM18584-SUM($AO18584:AR18584))<$AN18584,$AM18584-SUM($AO18584:AR18584),IF(SUM($AO18584:AR18584)<$AM18584,$AN18584,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ANTENA DE MICROONDA - INDRA -","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,482.23,null,null,null,null,315.64999999999998,48.22,null,0,0,0,118.36000000000004,null,"OTROS",1,118.36000000000004,48.22,null,{"$f":"+IF($AM18658<=0,0,IF(($AM18658-SUM($AO18658:AO18658))<$AN18658,$AM18658-SUM($AO18658:AO18658),IF(SUM($AO18658:AO18658)<$AM18658,$AN18658,0)))","v":48.22},{"$f":"+IF($AM18658<=0,0,IF(($AM18658-SUM($AO18658:AP18658))<$AN18658,$AM18658-SUM($AO18658:AP18658),IF(SUM($AO18658:AP18658)<$AM18658,$AN18658,0)))","v":48.22},{"$f":"+IF($AM18658<=0,0,IF(($AM18658-SUM($AO18658:AQ18658))<$AN18658,$AM18658-SUM($AO18658:AQ18658),IF(SUM($AO18658:AQ18658)<$AM18658,$AN18658,0)))","v":21.920000000000044},{"$f":"+IF($AM18658<=0,0,IF(($AM18658-SUM($AO18658:AR18658))<$AN18658,$AM18658-SUM($AO18658:AR18658),IF(SUM($AO18658:AR18658)<$AM18658,$AN18658,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","FUENTE DE PODER - RADAR - INDRA -","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,49833.63,null,null,null,null,32044.799999999999,4983.3599999999997,null,0,0,0,12805.469999999998,null,"OTROS",1,12805.469999999998,4983.3599999999997,null,{"$f":"+IF($AM18741<=0,0,IF(($AM18741-SUM($AO18741:AO18741))<$AN18741,$AM18741-SUM($AO18741:AO18741),IF(SUM($AO18741:AO18741)<$AM18741,$AN18741,0)))","v":4983.3599999999997},{"$f":"+IF($AM18741<=0,0,IF(($AM18741-SUM($AO18741:AP18741))<$AN18741,$AM18741-SUM($AO18741:AP18741),IF(SUM($AO18741:AP18741)<$AM18741,$AN18741,0)))","v":4983.3599999999997},{"$f":"+IF($AM18741<=0,0,IF(($AM18741-SUM($AO18741:AQ18741))<$AN18741,$AM18741-SUM($AO18741:AQ18741),IF(SUM($AO18741:AQ18741)<$AM18741,$AN18741,0)))","v":2838.7499999999982},{"$f":"+IF($AM18741<=0,0,IF(($AM18741-SUM($AO18741:AR18741))<$AN18741,$AM18741-SUM($AO18741:AR18741),IF(SUM($AO18741:AR18741)<$AM18741,$AN18741,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SERVIDOR - RADAR - INDRA -","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,42139.56,null,null,null,null,42139.57,0,null,0,0,0,-1.0000000002037268E-2,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM18815<=0,0,IF(($AM18815-SUM($AO18815:AO18815))<$AN18815,$AM18815-SUM($AO18815:AO18815),IF(SUM($AO18815:AO18815)<$AM18815,$AN18815,0)))","v":0},{"$f":"+IF($AM18815<=0,0,IF(($AM18815-SUM($AO18815:AP18815))<$AN18815,$AM18815-SUM($AO18815:AP18815),IF(SUM($AO18815:AP18815)<$AM18815,$AN18815,0)))","v":0},{"$f":"+IF($AM18815<=0,0,IF(($AM18815-SUM($AO18815:AQ18815))<$AN18815,$AM18815-SUM($AO18815:AQ18815),IF(SUM($AO18815:AQ18815)<$AM18815,$AN18815,0)))","v":0},{"$f":"+IF($AM18815<=0,0,IF(($AM18815-SUM($AO18815:AR18815))<$AN18815,$AM18815-SUM($AO18815:AR18815),IF(SUM($AO18815:AR18815)<$AM18815,$AN18815,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONTROL REMOTO RADIO TRANSCEIVER - RADAR - INDRA -","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,31188.42,null,null,null,null,20055.259999999998,3118.84,null,0,0,0,8014.32,null,"OTROS",1,8014.32,3118.84,null,{"$f":"+IF($AM18927<=0,0,IF(($AM18927-SUM($AO18927:AO18927))<$AN18927,$AM18927-SUM($AO18927:AO18927),IF(SUM($AO18927:AO18927)<$AM18927,$AN18927,0)))","v":3118.84},{"$f":"+IF($AM18927<=0,0,IF(($AM18927-SUM($AO18927:AP18927))<$AN18927,$AM18927-SUM($AO18927:AP18927),IF(SUM($AO18927:AP18927)<$AM18927,$AN18927,0)))","v":3118.84},{"$f":"+IF($AM18927<=0,0,IF(($AM18927-SUM($AO18927:AQ18927))<$AN18927,$AM18927-SUM($AO18927:AQ18927),IF(SUM($AO18927:AQ18927)<$AM18927,$AN18927,0)))","v":1776.6399999999994},{"$f":"+IF($AM18927<=0,0,IF(($AM18927-SUM($AO18927:AR18927))<$AN18927,$AM18927-SUM($AO18927:AR18927),IF(SUM($AO18927:AR18927)<$AM18927,$AN18927,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MUEBLE DE METAL - RADAR - INDRA -","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,27725.72,null,null,null,null,25810.16,1915.56,null,0,0,0,1.3642420526593924E-12,null,"MUEBLES Y ENSERES",1,0,1915.56,null,{"$f":"+IF($AM18971<=0,0,IF(($AM18971-SUM($AO18971:AO18971))<$AN18971,$AM18971-SUM($AO18971:AO18971),IF(SUM($AO18971:AO18971)<$AM18971,$AN18971,0)))","v":0},{"$f":"+IF($AM18971<=0,0,IF(($AM18971-SUM($AO18971:AP18971))<$AN18971,$AM18971-SUM($AO18971:AP18971),IF(SUM($AO18971:AP18971)<$AM18971,$AN18971,0)))","v":0},{"$f":"+IF($AM18971<=0,0,IF(($AM18971-SUM($AO18971:AQ18971))<$AN18971,$AM18971-SUM($AO18971:AQ18971),IF(SUM($AO18971:AQ18971)<$AM18971,$AN18971,0)))","v":0},{"$f":"+IF($AM18971<=0,0,IF(($AM18971-SUM($AO18971:AR18971))<$AN18971,$AM18971-SUM($AO18971:AR18971),IF(SUM($AO18971:AR18971)<$AM18971,$AN18971,0)))","v":0}]
[null,333,3331116,"9.LIMA","NO","NO","AERONAVEGACIÓN","ADAPTADOR PARA HEADSET-JACK - INDRA -","EQUIPOS RADAR (333021)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,19260.14,null,null,null,null,19260.14,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",1,0,0,null,{"$f":"+IF($AM19045<=0,0,IF(($AM19045-SUM($AO19045:AO19045))<$AN19045,$AM19045-SUM($AO19045:AO19045),IF(SUM($AO19045:AO19045)<$AM19045,$AN19045,0)))","v":0},{"$f":"+IF($AM19045<=0,0,IF(($AM19045-SUM($AO19045:AP19045))<$AN19045,$AM19045-SUM($AO19045:AP19045),IF(SUM($AO19045:AP19045)<$AM19045,$AN19045,0)))","v":0},{"$f":"+IF($AM19045<=0,0,IF(($AM19045-SUM($AO19045:AQ19045))<$AN19045,$AM19045-SUM($AO19045:AQ19045),IF(SUM($AO19045:AQ19045)<$AM19045,$AN19045,0)))","v":0},{"$f":"+IF($AM19045<=0,0,IF(($AM19045-SUM($AO19045:AR19045))<$AN19045,$AM19045-SUM($AO19045:AR19045),IF(SUM($AO19045:AR19045)<$AM19045,$AN19045,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","BANCO DE BATERIAS - RADAR - INDRA -","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,132566.74,null,null,null,null,85245.12000000001,13256.67,null,0,0,0,34064.949999999983,null,"OTROS",1,34064.949999999983,13256.67,null,{"$f":"+IF($AM19128<=0,0,IF(($AM19128-SUM($AO19128:AO19128))<$AN19128,$AM19128-SUM($AO19128:AO19128),IF(SUM($AO19128:AO19128)<$AM19128,$AN19128,0)))","v":13256.67},{"$f":"+IF($AM19128<=0,0,IF(($AM19128-SUM($AO19128:AP19128))<$AN19128,$AM19128-SUM($AO19128:AP19128),IF(SUM($AO19128:AP19128)<$AM19128,$AN19128,0)))","v":13256.67},{"$f":"+IF($AM19128<=0,0,IF(($AM19128-SUM($AO19128:AQ19128))<$AN19128,$AM19128-SUM($AO19128:AQ19128),IF(SUM($AO19128:AQ19128)<$AM19128,$AN19128,0)))","v":7551.6099999999824},{"$f":"+IF($AM19128<=0,0,IF(($AM19128-SUM($AO19128:AR19128))<$AN19128,$AM19128-SUM($AO19128:AR19128),IF(SUM($AO19128:AR19128)<$AM19128,$AN19128,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RACKK VMMOUNT - RADAR - INDRA -","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,12079.67,null,null,null,null,12079.68,0,null,0,0,0,-1.0000000000218279E-2,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM19202<=0,0,IF(($AM19202-SUM($AO19202:AO19202))<$AN19202,$AM19202-SUM($AO19202:AO19202),IF(SUM($AO19202:AO19202)<$AM19202,$AN19202,0)))","v":0},{"$f":"+IF($AM19202<=0,0,IF(($AM19202-SUM($AO19202:AP19202))<$AN19202,$AM19202-SUM($AO19202:AP19202),IF(SUM($AO19202:AP19202)<$AM19202,$AN19202,0)))","v":0},{"$f":"+IF($AM19202<=0,0,IF(($AM19202-SUM($AO19202:AQ19202))<$AN19202,$AM19202-SUM($AO19202:AQ19202),IF(SUM($AO19202:AQ19202)<$AM19202,$AN19202,0)))","v":0},{"$f":"+IF($AM19202<=0,0,IF(($AM19202-SUM($AO19202:AR19202))<$AN19202,$AM19202-SUM($AO19202:AR19202),IF(SUM($AO19202:AR19202)<$AM19202,$AN19202,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","LAPTOP - RADAR - INDRA -","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,9256.2900000000009,null,null,null,null,9256.2900000000009,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,{"$f":"IF(AI19276<0.1,0,AI19276)*AL19276","v":0},{"$f":"+AD19276*AL19276","v":0},null,{"$f":"+IF($AM19276<=0,0,IF(($AM19276-SUM($AO19276:AO19276))<$AN19276,$AM19276-SUM($AO19276:AO19276),IF(SUM($AO19276:AO19276)<$AM19276,$AN19276,0)))","v":0},{"$f":"+IF($AM19276<=0,0,IF(($AM19276-SUM($AO19276:AP19276))<$AN19276,$AM19276-SUM($AO19276:AP19276),IF(SUM($AO19276:AP19276)<$AM19276,$AN19276,0)))","v":0},{"$f":"+IF($AM19276<=0,0,IF(($AM19276-SUM($AO19276:AQ19276))<$AN19276,$AM19276-SUM($AO19276:AQ19276),IF(SUM($AO19276:AQ19276)<$AM19276,$AN19276,0)))","v":0},{"$f":"+IF($AM19276<=0,0,IF(($AM19276-SUM($AO19276:AR19276))<$AN19276,$AM19276-SUM($AO19276:AR19276),IF(SUM($AO19276:AR19276)<$AM19276,$AN19276,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR - RADAR - INDRA -","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,9206.56,null,null,null,null,9206.56,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM19288<=0,0,IF(($AM19288-SUM($AO19288:AO19288))<$AN19288,$AM19288-SUM($AO19288:AO19288),IF(SUM($AO19288:AO19288)<$AM19288,$AN19288,0)))","v":0},{"$f":"+IF($AM19288<=0,0,IF(($AM19288-SUM($AO19288:AP19288))<$AN19288,$AM19288-SUM($AO19288:AP19288),IF(SUM($AO19288:AP19288)<$AM19288,$AN19288,0)))","v":0},{"$f":"+IF($AM19288<=0,0,IF(($AM19288-SUM($AO19288:AQ19288))<$AN19288,$AM19288-SUM($AO19288:AQ19288),IF(SUM($AO19288:AQ19288)<$AM19288,$AN19288,0)))","v":0},{"$f":"+IF($AM19288<=0,0,IF(($AM19288-SUM($AO19288:AR19288))<$AN19288,$AM19288-SUM($AO19288:AR19288),IF(SUM($AO19288:AR19288)<$AM19288,$AN19288,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","BANCO DE BATERIAS - INDRA -","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,6320.76,null,null,null,null,4137.26,632.08000000000004,null,0,0,0,1551.42,null,"OTROS",1,1551.42,632.08000000000004,null,{"$f":"+IF($AM19362<=0,0,IF(($AM19362-SUM($AO19362:AO19362))<$AN19362,$AM19362-SUM($AO19362:AO19362),IF(SUM($AO19362:AO19362)<$AM19362,$AN19362,0)))","v":632.08000000000004},{"$f":"+IF($AM19362<=0,0,IF(($AM19362-SUM($AO19362:AP19362))<$AN19362,$AM19362-SUM($AO19362:AP19362),IF(SUM($AO19362:AP19362)<$AM19362,$AN19362,0)))","v":632.08000000000004},{"$f":"+IF($AM19362<=0,0,IF(($AM19362-SUM($AO19362:AQ19362))<$AN19362,$AM19362-SUM($AO19362:AQ19362),IF(SUM($AO19362:AQ19362)<$AM19362,$AN19362,0)))","v":287.26},{"$f":"+IF($AM19362<=0,0,IF(($AM19362-SUM($AO19362:AR19362))<$AN19362,$AM19362-SUM($AO19362:AR19362),IF(SUM($AO19362:AR19362)<$AM19362,$AN19362,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PEDAL PARA TRANSMISION - RADAR - INDRA -","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,3756.29,null,null,null,null,2458.67,375.63,null,0,0,0,921.9899999999999,null,"OTROS",1,921.9899999999999,375.63,null,{"$f":"+IF($AM19436<=0,0,IF(($AM19436-SUM($AO19436:AO19436))<$AN19436,$AM19436-SUM($AO19436:AO19436),IF(SUM($AO19436:AO19436)<$AM19436,$AN19436,0)))","v":375.63},{"$f":"+IF($AM19436<=0,0,IF(($AM19436-SUM($AO19436:AP19436))<$AN19436,$AM19436-SUM($AO19436:AP19436),IF(SUM($AO19436:AP19436)<$AM19436,$AN19436,0)))","v":375.63},{"$f":"+IF($AM19436<=0,0,IF(($AM19436-SUM($AO19436:AQ19436))<$AN19436,$AM19436-SUM($AO19436:AQ19436),IF(SUM($AO19436:AQ19436)<$AM19436,$AN19436,0)))","v":170.7299999999999},{"$f":"+IF($AM19436<=0,0,IF(($AM19436-SUM($AO19436:AR19436))<$AN19436,$AM19436-SUM($AO19436:AR19436),IF(SUM($AO19436:AR19436)<$AM19436,$AN19436,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","INTERFACE 1+1 IBUC","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,2127.56,null,null,null,null,2127.5700000000002,0,null,0,0,0,-1.0000000000218279E-2,null,"OTROS",1,0,0,null,{"$f":"+IF($AM19519<=0,0,IF(($AM19519-SUM($AO19519:AO19519))<$AN19519,$AM19519-SUM($AO19519:AO19519),IF(SUM($AO19519:AO19519)<$AM19519,$AN19519,0)))","v":0},{"$f":"+IF($AM19519<=0,0,IF(($AM19519-SUM($AO19519:AP19519))<$AN19519,$AM19519-SUM($AO19519:AP19519),IF(SUM($AO19519:AP19519)<$AM19519,$AN19519,0)))","v":0},{"$f":"+IF($AM19519<=0,0,IF(($AM19519-SUM($AO19519:AQ19519))<$AN19519,$AM19519-SUM($AO19519:AQ19519),IF(SUM($AO19519:AQ19519)<$AM19519,$AN19519,0)))","v":0},{"$f":"+IF($AM19519<=0,0,IF(($AM19519-SUM($AO19519:AR19519))<$AN19519,$AM19519-SUM($AO19519:AR19519),IF(SUM($AO19519:AR19519)<$AM19519,$AN19519,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SILLA GIRATORIA DE METAL","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,799.97,null,null,null,null,799.97,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM19620<=0,0,IF(($AM19620-SUM($AO19620:AO19620))<$AN19620,$AM19620-SUM($AO19620:AO19620),IF(SUM($AO19620:AO19620)<$AM19620,$AN19620,0)))","v":0},{"$f":"+IF($AM19620<=0,0,IF(($AM19620-SUM($AO19620:AP19620))<$AN19620,$AM19620-SUM($AO19620:AP19620),IF(SUM($AO19620:AP19620)<$AM19620,$AN19620,0)))","v":0},{"$f":"+IF($AM19620<=0,0,IF(($AM19620-SUM($AO19620:AQ19620))<$AN19620,$AM19620-SUM($AO19620:AQ19620),IF(SUM($AO19620:AQ19620)<$AM19620,$AN19620,0)))","v":0},{"$f":"+IF($AM19620<=0,0,IF(($AM19620-SUM($AO19620:AR19620))<$AN19620,$AM19620-SUM($AO19620:AR19620),IF(SUM($AO19620:AR19620)<$AM19620,$AN19620,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PEDAL PARA TRANSMISION - RADAR - INDRA -","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,3827.78,null,null,null,null,2513.94,382.78,null,0,0,0,931.06000000000017,null,"OTROS",1,931.06000000000017,382.78,null,{"$f":"+IF($AM19675<=0,0,IF(($AM19675-SUM($AO19675:AO19675))<$AN19675,$AM19675-SUM($AO19675:AO19675),IF(SUM($AO19675:AO19675)<$AM19675,$AN19675,0)))","v":382.78},{"$f":"+IF($AM19675<=0,0,IF(($AM19675-SUM($AO19675:AP19675))<$AN19675,$AM19675-SUM($AO19675:AP19675),IF(SUM($AO19675:AP19675)<$AM19675,$AN19675,0)))","v":382.78},{"$f":"+IF($AM19675<=0,0,IF(($AM19675-SUM($AO19675:AQ19675))<$AN19675,$AM19675-SUM($AO19675:AQ19675),IF(SUM($AO19675:AQ19675)<$AM19675,$AN19675,0)))","v":165.50000000000023},{"$f":"+IF($AM19675<=0,0,IF(($AM19675-SUM($AO19675:AR19675))<$AN19675,$AM19675-SUM($AO19675:AR19675),IF(SUM($AO19675:AR19675)<$AM19675,$AN19675,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SERVIDOR - RADAR - INDRA -","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,42941.53,null,null,null,null,39993.699999999997,2947.83,null,0,0,0,1.8189894035458565E-12,null,"EQUIPOS DE INFORMATICA",1,0,2947.83,null,{"$f":"+IF($AM19749<=0,0,IF(($AM19749-SUM($AO19749:AO19749))<$AN19749,$AM19749-SUM($AO19749:AO19749),IF(SUM($AO19749:AO19749)<$AM19749,$AN19749,0)))","v":0},{"$f":"+IF($AM19749<=0,0,IF(($AM19749-SUM($AO19749:AP19749))<$AN19749,$AM19749-SUM($AO19749:AP19749),IF(SUM($AO19749:AP19749)<$AM19749,$AN19749,0)))","v":0},{"$f":"+IF($AM19749<=0,0,IF(($AM19749-SUM($AO19749:AQ19749))<$AN19749,$AM19749-SUM($AO19749:AQ19749),IF(SUM($AO19749:AQ19749)<$AM19749,$AN19749,0)))","v":0},{"$f":"+IF($AM19749<=0,0,IF(($AM19749-SUM($AO19749:AR19749))<$AN19749,$AM19749-SUM($AO19749:AR19749),IF(SUM($AO19749:AR19749)<$AM19749,$AN19749,0)))","v":0}]
[null,335,3351111,"10.PISCO","NO","NO","AERONAVEGACIÓN","MODULO DE COMPUTO EN MELAMINE - INDRA -","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,3185.84,null,null,null,null,2092.33,318.58,null,0,0,0,774.93000000000029,null,"MUEBLES Y ENSERES",1,774.93000000000029,318.58,null,{"$f":"+IF($AM19823<=0,0,IF(($AM19823-SUM($AO19823:AO19823))<$AN19823,$AM19823-SUM($AO19823:AO19823),IF(SUM($AO19823:AO19823)<$AM19823,$AN19823,0)))","v":318.58},{"$f":"+IF($AM19823<=0,0,IF(($AM19823-SUM($AO19823:AP19823))<$AN19823,$AM19823-SUM($AO19823:AP19823),IF(SUM($AO19823:AP19823)<$AM19823,$AN19823,0)))","v":318.58},{"$f":"+IF($AM19823<=0,0,IF(($AM19823-SUM($AO19823:AQ19823))<$AN19823,$AM19823-SUM($AO19823:AQ19823),IF(SUM($AO19823:AQ19823)<$AM19823,$AN19823,0)))","v":137.77000000000032},{"$f":"+IF($AM19823<=0,0,IF(($AM19823-SUM($AO19823:AR19823))<$AN19823,$AM19823-SUM($AO19823:AR19823),IF(SUM($AO19823:AR19823)<$AM19823,$AN19823,0)))","v":0}]
[null,336,3367111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","EXTINTOR DE 12.600 KG. - RADAR -INDRA","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,250.89,null,null,null,null,164.77,25.09,null,0,0,0,61.029999999999973,null,"OTROS",1,61.029999999999973,25.09,null,{"$f":"+IF($AM19906<=0,0,IF(($AM19906-SUM($AO19906:AO19906))<$AN19906,$AM19906-SUM($AO19906:AO19906),IF(SUM($AO19906:AO19906)<$AM19906,$AN19906,0)))","v":25.09},{"$f":"+IF($AM19906<=0,0,IF(($AM19906-SUM($AO19906:AP19906))<$AN19906,$AM19906-SUM($AO19906:AP19906),IF(SUM($AO19906:AP19906)<$AM19906,$AN19906,0)))","v":25.09},{"$f":"+IF($AM19906<=0,0,IF(($AM19906-SUM($AO19906:AQ19906))<$AN19906,$AM19906-SUM($AO19906:AQ19906),IF(SUM($AO19906:AQ19906)<$AM19906,$AN19906,0)))","v":10.849999999999973},{"$f":"+IF($AM19906<=0,0,IF(($AM19906-SUM($AO19906:AR19906))<$AN19906,$AM19906-SUM($AO19906:AR19906),IF(SUM($AO19906:AR19906)<$AM19906,$AN19906,0)))","v":0}]
[null,333,3331116,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","PEDESTAL DE LA ANTENA DEL RADAR - INDRA","EQUIPOS RADAR (333021)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,110424.87,null,null,null,null,61634.64,11042.49,null,0,0,0,37747.74,null,"MAQUINARIAS Y EQUIPOS",1,{"$f":"IF(AI19980<0.1,0,AI19980)*AL19980","v":37747.74},{"$f":"+AD19980*AL19980","v":11042.49},null,{"$f":"+IF($AM19980<=0,0,IF(($AM19980-SUM($AO19980:AO19980))<$AN19980,$AM19980-SUM($AO19980:AO19980),IF(SUM($AO19980:AO19980)<$AM19980,$AN19980,0)))","v":11042.49},{"$f":"+IF($AM19980<=0,0,IF(($AM19980-SUM($AO19980:AP19980))<$AN19980,$AM19980-SUM($AO19980:AP19980),IF(SUM($AO19980:AP19980)<$AM19980,$AN19980,0)))","v":11042.49},{"$f":"+IF($AM19980<=0,0,IF(($AM19980-SUM($AO19980:AQ19980))<$AN19980,$AM19980-SUM($AO19980:AQ19980),IF(SUM($AO19980:AQ19980)<$AM19980,$AN19980,0)))","v":11042.49},{"$f":"+IF($AM19980<=0,0,IF(($AM19980-SUM($AO19980:AR19980))<$AN19980,$AM19980-SUM($AO19980:AR19980),IF(SUM($AO19980:AR19980)<$AM19980,$AN19980,0)))","v":4620.2699999999968}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TELÉFONO DIGITAL - RADAR - INDRA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,759.68,null,null,null,null,498.92999999999995,75.97,null,0,0,0,184.78,null,"OTROS",1,184.78,75.97,null,{"$f":"+IF($AM20063<=0,0,IF(($AM20063-SUM($AO20063:AO20063))<$AN20063,$AM20063-SUM($AO20063:AO20063),IF(SUM($AO20063:AO20063)<$AM20063,$AN20063,0)))","v":75.97},{"$f":"+IF($AM20063<=0,0,IF(($AM20063-SUM($AO20063:AP20063))<$AN20063,$AM20063-SUM($AO20063:AP20063),IF(SUM($AO20063:AP20063)<$AM20063,$AN20063,0)))","v":75.97},{"$f":"+IF($AM20063<=0,0,IF(($AM20063-SUM($AO20063:AQ20063))<$AN20063,$AM20063-SUM($AO20063:AQ20063),IF(SUM($AO20063:AQ20063)<$AM20063,$AN20063,0)))","v":32.840000000000003},{"$f":"+IF($AM20063<=0,0,IF(($AM20063-SUM($AO20063:AR20063))<$AN20063,$AM20063-SUM($AO20063:AR20063),IF(SUM($AO20063:AR20063)<$AM20063,$AN20063,0)))","v":0}]
[null,336,3363111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TABLERO DE CONTROL DEL GRUPO ELECTROGENO - 1 - RADAR - INDRA","EQUIPOS DE SEGURIDAD (333810)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,27328.9,null,null,null,null,17635.89,2732.89,null,0,0,0,6960.1200000000026,null,"OTROS",1,6960.1200000000026,2732.89,null,{"$f":"+IF($AM20137<=0,0,IF(($AM20137-SUM($AO20137:AO20137))<$AN20137,$AM20137-SUM($AO20137:AO20137),IF(SUM($AO20137:AO20137)<$AM20137,$AN20137,0)))","v":2732.89},{"$f":"+IF($AM20137<=0,0,IF(($AM20137-SUM($AO20137:AP20137))<$AN20137,$AM20137-SUM($AO20137:AP20137),IF(SUM($AO20137:AP20137)<$AM20137,$AN20137,0)))","v":2732.89},{"$f":"+IF($AM20137<=0,0,IF(($AM20137-SUM($AO20137:AQ20137))<$AN20137,$AM20137-SUM($AO20137:AQ20137),IF(SUM($AO20137:AQ20137)<$AM20137,$AN20137,0)))","v":1494.3400000000029},{"$f":"+IF($AM20137<=0,0,IF(($AM20137-SUM($AO20137:AR20137))<$AN20137,$AM20137-SUM($AO20137:AR20137),IF(SUM($AO20137:AR20137)<$AM20137,$AN20137,0)))","v":0}]
[null,333,3331116,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TABLERO SHELTER RADAR 30+380/220VAC60HZ - RADAR - INDRA","EQUIPOS RADAR (333021)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,27328.9,null,null,null,null,15253.869999999999,2415.0100000000002,null,0,0,0,9660.0200000000023,null,"MAQUINARIAS Y EQUIPOS",1,9660.0200000000023,2415.0100000000002,null,{"$f":"+IF($AM20140<=0,0,IF(($AM20140-SUM($AO20140:AO20140))<$AN20140,$AM20140-SUM($AO20140:AO20140),IF(SUM($AO20140:AO20140)<$AM20140,$AN20140,0)))","v":2415.0100000000002},{"$f":"+IF($AM20140<=0,0,IF(($AM20140-SUM($AO20140:AP20140))<$AN20140,$AM20140-SUM($AO20140:AP20140),IF(SUM($AO20140:AP20140)<$AM20140,$AN20140,0)))","v":2415.0100000000002},{"$f":"+IF($AM20140<=0,0,IF(($AM20140-SUM($AO20140:AQ20140))<$AN20140,$AM20140-SUM($AO20140:AQ20140),IF(SUM($AO20140:AQ20140)<$AM20140,$AN20140,0)))","v":2415.0100000000002},{"$f":"+IF($AM20140<=0,0,IF(($AM20140-SUM($AO20140:AR20140))<$AN20140,$AM20140-SUM($AO20140:AR20140),IF(SUM($AO20140:AR20140)<$AM20140,$AN20140,0)))","v":2414.9900000000016}]
[null,336,3361111,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","SWITCH - RADAR - INDRA","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,824.4,null,null,null,null,824.39,0.01,null,0,0,0,-9.0951551845463996E-15,null,"EQUIPOS DE INFORMATICA",1,0,0.01,null,{"$f":"+IF($AM20227<=0,0,IF(($AM20227-SUM($AO20227:AO20227))<$AN20227,$AM20227-SUM($AO20227:AO20227),IF(SUM($AO20227:AO20227)<$AM20227,$AN20227,0)))","v":0},{"$f":"+IF($AM20227<=0,0,IF(($AM20227-SUM($AO20227:AP20227))<$AN20227,$AM20227-SUM($AO20227:AP20227),IF(SUM($AO20227:AP20227)<$AM20227,$AN20227,0)))","v":0},{"$f":"+IF($AM20227<=0,0,IF(($AM20227-SUM($AO20227:AQ20227))<$AN20227,$AM20227-SUM($AO20227:AQ20227),IF(SUM($AO20227:AQ20227)<$AM20227,$AN20227,0)))","v":0},{"$f":"+IF($AM20227<=0,0,IF(($AM20227-SUM($AO20227:AR20227))<$AN20227,$AM20227-SUM($AO20227:AR20227),IF(SUM($AO20227:AR20227)<$AM20227,$AN20227,0)))","v":0}]
[null,336,3362111,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","MULTIPLEXOR VSAT","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,24093.4,null,null,null,null,16532.46,2409.34,null,0,0,0,5151.6000000000022,null,"OTROS",1,5151.6000000000022,2409.34,null,{"$f":"+IF($AM20296<=0,0,IF(($AM20296-SUM($AO20296:AO20296))<$AN20296,$AM20296-SUM($AO20296:AO20296),IF(SUM($AO20296:AO20296)<$AM20296,$AN20296,0)))","v":2409.34},{"$f":"+IF($AM20296<=0,0,IF(($AM20296-SUM($AO20296:AP20296))<$AN20296,$AM20296-SUM($AO20296:AP20296),IF(SUM($AO20296:AP20296)<$AM20296,$AN20296,0)))","v":2409.34},{"$f":"+IF($AM20296<=0,0,IF(($AM20296-SUM($AO20296:AQ20296))<$AN20296,$AM20296-SUM($AO20296:AQ20296),IF(SUM($AO20296:AQ20296)<$AM20296,$AN20296,0)))","v":332.92000000000189},{"$f":"+IF($AM20296<=0,0,IF(($AM20296-SUM($AO20296:AR20296))<$AN20296,$AM20296-SUM($AO20296:AR20296),IF(SUM($AO20296:AR20296)<$AM20296,$AN20296,0)))","v":0}]
[null,336,3361111,"15.TALARA","NO","NO","AERONAVEGACIÓN","MONITOR DE 17 (ASLG2) - RADAR - INDRA","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,3780.95,null,null,null,null,3780.94,0.01,null,0,0,0,-2.3646883062777846E-13,null,"EQUIPOS DE INFORMATICA",1,0,0.01,null,{"$f":"+IF($AM20370<=0,0,IF(($AM20370-SUM($AO20370:AO20370))<$AN20370,$AM20370-SUM($AO20370:AO20370),IF(SUM($AO20370:AO20370)<$AM20370,$AN20370,0)))","v":0},{"$f":"+IF($AM20370<=0,0,IF(($AM20370-SUM($AO20370:AP20370))<$AN20370,$AM20370-SUM($AO20370:AP20370),IF(SUM($AO20370:AP20370)<$AM20370,$AN20370,0)))","v":0},{"$f":"+IF($AM20370<=0,0,IF(($AM20370-SUM($AO20370:AQ20370))<$AN20370,$AM20370-SUM($AO20370:AQ20370),IF(SUM($AO20370:AQ20370)<$AM20370,$AN20370,0)))","v":0},{"$f":"+IF($AM20370<=0,0,IF(($AM20370-SUM($AO20370:AR20370))<$AN20370,$AM20370-SUM($AO20370:AR20370),IF(SUM($AO20370:AR20370)<$AM20370,$AN20370,0)))","v":0}]
[null,336,3363111,"15.TALARA","NO","NO","AERONAVEGACIÓN","TABLERO ALARMA CONTRA INCENDIO - RADAR - INDRA","EQUIPOS DE SEGURIDAD (333810)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,25649.79,null,null,null,null,16845.79,2564.98,null,0,0,0,6239.02,null,"OTROS",1,6239.02,2564.98,null,{"$f":"+IF($AM20453<=0,0,IF(($AM20453-SUM($AO20453:AO20453))<$AN20453,$AM20453-SUM($AO20453:AO20453),IF(SUM($AO20453:AO20453)<$AM20453,$AN20453,0)))","v":2564.98},{"$f":"+IF($AM20453<=0,0,IF(($AM20453-SUM($AO20453:AP20453))<$AN20453,$AM20453-SUM($AO20453:AP20453),IF(SUM($AO20453:AP20453)<$AM20453,$AN20453,0)))","v":2564.98},{"$f":"+IF($AM20453<=0,0,IF(($AM20453-SUM($AO20453:AQ20453))<$AN20453,$AM20453-SUM($AO20453:AQ20453),IF(SUM($AO20453:AQ20453)<$AM20453,$AN20453,0)))","v":1109.0600000000004},{"$f":"+IF($AM20453<=0,0,IF(($AM20453-SUM($AO20453:AR20453))<$AN20453,$AM20453-SUM($AO20453:AR20453),IF(SUM($AO20453:AR20453)<$AM20453,$AN20453,0)))","v":0}]
[null,336,3361111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","MONITOR 17 - RADAR - INDRA","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,3923.62,null,null,null,null,3923.63,0,null,0,0,0,-1.0000000000218279E-2,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM20527<=0,0,IF(($AM20527-SUM($AO20527:AO20527))<$AN20527,$AM20527-SUM($AO20527:AO20527),IF(SUM($AO20527:AO20527)<$AM20527,$AN20527,0)))","v":0},{"$f":"+IF($AM20527<=0,0,IF(($AM20527-SUM($AO20527:AP20527))<$AN20527,$AM20527-SUM($AO20527:AP20527),IF(SUM($AO20527:AP20527)<$AM20527,$AN20527,0)))","v":0},{"$f":"+IF($AM20527<=0,0,IF(($AM20527-SUM($AO20527:AQ20527))<$AN20527,$AM20527-SUM($AO20527:AQ20527),IF(SUM($AO20527:AQ20527)<$AM20527,$AN20527,0)))","v":0},{"$f":"+IF($AM20527<=0,0,IF(($AM20527-SUM($AO20527:AR20527))<$AN20527,$AM20527-SUM($AO20527:AR20527),IF(SUM($AO20527:AR20527)<$AM20527,$AN20527,0)))","v":0}]
[null,336,3361111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","CPU COMPATIBLE VR-3000 - RADAR - INDRA","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,28976.83,null,null,null,null,28976.83,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM20610<=0,0,IF(($AM20610-SUM($AO20610:AO20610))<$AN20610,$AM20610-SUM($AO20610:AO20610),IF(SUM($AO20610:AO20610)<$AM20610,$AN20610,0)))","v":0},{"$f":"+IF($AM20610<=0,0,IF(($AM20610-SUM($AO20610:AP20610))<$AN20610,$AM20610-SUM($AO20610:AP20610),IF(SUM($AO20610:AP20610)<$AM20610,$AN20610,0)))","v":0},{"$f":"+IF($AM20610<=0,0,IF(($AM20610-SUM($AO20610:AQ20610))<$AN20610,$AM20610-SUM($AO20610:AQ20610),IF(SUM($AO20610:AQ20610)<$AM20610,$AN20610,0)))","v":0},{"$f":"+IF($AM20610<=0,0,IF(($AM20610-SUM($AO20610:AR20610))<$AN20610,$AM20610-SUM($AO20610:AR20610),IF(SUM($AO20610:AR20610)<$AM20610,$AN20610,0)))","v":0}]
[null,336,3369131,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","BOMBA HIDRAULICA PARA RADAR - INDRA","GRUPOS ELECTROGENOS ( 333330)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,6169.59,null,null,null,null,4051.96,616.96,null,0,0,0,1500.67,null,"OTROS",1,{"$f":"IF(AI20684<0.1,0,AI20684)*AL20684","v":1500.67},{"$f":"+AD20684*AL20684","v":616.96},null,{"$f":"+IF($AM20684<=0,0,IF(($AM20684-SUM($AO20684:AO20684))<$AN20684,$AM20684-SUM($AO20684:AO20684),IF(SUM($AO20684:AO20684)<$AM20684,$AN20684,0)))","v":616.96},{"$f":"+IF($AM20684<=0,0,IF(($AM20684-SUM($AO20684:AP20684))<$AN20684,$AM20684-SUM($AO20684:AP20684),IF(SUM($AO20684:AP20684)<$AM20684,$AN20684,0)))","v":616.96},{"$f":"+IF($AM20684<=0,0,IF(($AM20684-SUM($AO20684:AQ20684))<$AN20684,$AM20684-SUM($AO20684:AQ20684),IF(SUM($AO20684:AQ20684)<$AM20684,$AN20684,0)))","v":266.75},{"$f":"+IF($AM20684<=0,0,IF(($AM20684-SUM($AO20684:AR20684))<$AN20684,$AM20684-SUM($AO20684:AR20684),IF(SUM($AO20684:AR20684)<$AM20684,$AN20684,0)))","v":0}]
[null,336,3362111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","RECEPTOR DE ANTENA - RX - 1+1 VSAT","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,62116.61,null,null,null,null,40085.089999999997,6211.66,null,0,0,0,15819.860000000004,null,"OTROS",1,15819.860000000004,6211.66,null,{"$f":"+IF($AM20758<=0,0,IF(($AM20758-SUM($AO20758:AO20758))<$AN20758,$AM20758-SUM($AO20758:AO20758),IF(SUM($AO20758:AO20758)<$AM20758,$AN20758,0)))","v":6211.66},{"$f":"+IF($AM20758<=0,0,IF(($AM20758-SUM($AO20758:AP20758))<$AN20758,$AM20758-SUM($AO20758:AP20758),IF(SUM($AO20758:AP20758)<$AM20758,$AN20758,0)))","v":6211.66},{"$f":"+IF($AM20758<=0,0,IF(($AM20758-SUM($AO20758:AQ20758))<$AN20758,$AM20758-SUM($AO20758:AQ20758),IF(SUM($AO20758:AQ20758)<$AM20758,$AN20758,0)))","v":3396.5400000000045},{"$f":"+IF($AM20758<=0,0,IF(($AM20758-SUM($AO20758:AR20758))<$AN20758,$AM20758-SUM($AO20758:AR20758),IF(SUM($AO20758:AR20758)<$AM20758,$AN20758,0)))","v":0}]
[null,335,3351111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","ARMARIO DE MELAMINE DE 4 CUERPOS - RADAR - INDRA","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,1411.72,null,null,null,null,927.15,141.16999999999999,null,0,0,0,343.40000000000009,null,"MUEBLES Y ENSERES",1,343.40000000000009,141.16999999999999,null,{"$f":"+IF($AM20841<=0,0,IF(($AM20841-SUM($AO20841:AO20841))<$AN20841,$AM20841-SUM($AO20841:AO20841),IF(SUM($AO20841:AO20841)<$AM20841,$AN20841,0)))","v":141.16999999999999},{"$f":"+IF($AM20841<=0,0,IF(($AM20841-SUM($AO20841:AP20841))<$AN20841,$AM20841-SUM($AO20841:AP20841),IF(SUM($AO20841:AP20841)<$AM20841,$AN20841,0)))","v":141.16999999999999},{"$f":"+IF($AM20841<=0,0,IF(($AM20841-SUM($AO20841:AQ20841))<$AN20841,$AM20841-SUM($AO20841:AQ20841),IF(SUM($AO20841:AQ20841)<$AM20841,$AN20841,0)))","v":61.060000000000116},{"$f":"+IF($AM20841<=0,0,IF(($AM20841-SUM($AO20841:AR20841))<$AN20841,$AM20841-SUM($AO20841:AR20841),IF(SUM($AO20841:AR20841)<$AM20841,$AN20841,0)))","v":0}]
[null,336,3362111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","ANTENA DE MICROONDA (60CM.) VSAT","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,5237.07,null,null,null,null,3439.5,523.71,null,0,0,0,1273.8599999999997,null,"OTROS",1,1273.8599999999997,523.71,null,{"$f":"+IF($AM20915<=0,0,IF(($AM20915-SUM($AO20915:AO20915))<$AN20915,$AM20915-SUM($AO20915:AO20915),IF(SUM($AO20915:AO20915)<$AM20915,$AN20915,0)))","v":523.71},{"$f":"+IF($AM20915<=0,0,IF(($AM20915-SUM($AO20915:AP20915))<$AN20915,$AM20915-SUM($AO20915:AP20915),IF(SUM($AO20915:AP20915)<$AM20915,$AN20915,0)))","v":523.71},{"$f":"+IF($AM20915<=0,0,IF(($AM20915-SUM($AO20915:AQ20915))<$AN20915,$AM20915-SUM($AO20915:AQ20915),IF(SUM($AO20915:AQ20915)<$AM20915,$AN20915,0)))","v":226.4399999999996},{"$f":"+IF($AM20915<=0,0,IF(($AM20915-SUM($AO20915:AR20915))<$AN20915,$AM20915-SUM($AO20915:AR20915),IF(SUM($AO20915:AR20915)<$AM20915,$AN20915,0)))","v":0}]
[null,336,3361111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","SENSOR VSAT","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,684.77,null,null,null,null,684.77,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM20920<=0,0,IF(($AM20920-SUM($AO20920:AO20920))<$AN20920,$AM20920-SUM($AO20920:AO20920),IF(SUM($AO20920:AO20920)<$AM20920,$AN20920,0)))","v":0},{"$f":"+IF($AM20920<=0,0,IF(($AM20920-SUM($AO20920:AP20920))<$AN20920,$AM20920-SUM($AO20920:AP20920),IF(SUM($AO20920:AP20920)<$AM20920,$AN20920,0)))","v":0},{"$f":"+IF($AM20920<=0,0,IF(($AM20920-SUM($AO20920:AQ20920))<$AN20920,$AM20920-SUM($AO20920:AQ20920),IF(SUM($AO20920:AQ20920)<$AM20920,$AN20920,0)))","v":0},{"$f":"+IF($AM20920<=0,0,IF(($AM20920-SUM($AO20920:AR20920))<$AN20920,$AM20920-SUM($AO20920:AR20920),IF(SUM($AO20920:AR20920)<$AM20920,$AN20920,0)))","v":0}]
[null,336,3369132,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","CONDENSADORA (EQUIPO DE AIRE ACONDICIONADO) - RADAR - INDRA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2012-12-31","2013-01-01","2013-01-01",null,null,13411.24,null,null,null,null,8807.98,1341.12,null,0,0,0,3262.1400000000003,null,"OTROS",1,3262.1400000000003,1341.12,null,{"$f":"+IF($AM21000<=0,0,IF(($AM21000-SUM($AO21000:AO21000))<$AN21000,$AM21000-SUM($AO21000:AO21000),IF(SUM($AO21000:AO21000)<$AM21000,$AN21000,0)))","v":1341.12},{"$f":"+IF($AM21000<=0,0,IF(($AM21000-SUM($AO21000:AP21000))<$AN21000,$AM21000-SUM($AO21000:AP21000),IF(SUM($AO21000:AP21000)<$AM21000,$AN21000,0)))","v":1341.12},{"$f":"+IF($AM21000<=0,0,IF(($AM21000-SUM($AO21000:AQ21000))<$AN21000,$AM21000-SUM($AO21000:AQ21000),IF(SUM($AO21000:AQ21000)<$AM21000,$AN21000,0)))","v":579.90000000000055},{"$f":"+IF($AM21000<=0,0,IF(($AM21000-SUM($AO21000:AR21000))<$AN21000,$AM21000-SUM($AO21000:AR21000),IF(SUM($AO21000:AR21000)<$AM21000,$AN21000,0)))","v":0}]
[null,336,3367111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","TRAJES DE PROTECCION ENCAPSULADOS NIVEL (TRAJE  GUANTES  BOTAS)","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-02-11","2014-03-30","2014-03-30",null,null,4406.78,null,null,null,null,3048.02,440.68,null,0,0,0,918.0799999999997,null,"OTROS",1,918.0799999999997,440.68,null,{"$f":"+IF($AM21074<=0,0,IF(($AM21074-SUM($AO21074:AO21074))<$AN21074,$AM21074-SUM($AO21074:AO21074),IF(SUM($AO21074:AO21074)<$AM21074,$AN21074,0)))","v":440.68},{"$f":"+IF($AM21074<=0,0,IF(($AM21074-SUM($AO21074:AP21074))<$AN21074,$AM21074-SUM($AO21074:AP21074),IF(SUM($AO21074:AP21074)<$AM21074,$AN21074,0)))","v":440.68},{"$f":"+IF($AM21074<=0,0,IF(($AM21074-SUM($AO21074:AQ21074))<$AN21074,$AM21074-SUM($AO21074:AQ21074),IF(SUM($AO21074:AQ21074)<$AM21074,$AN21074,0)))","v":36.719999999999686},{"$f":"+IF($AM21074<=0,0,IF(($AM21074-SUM($AO21074:AR21074))<$AN21074,$AM21074-SUM($AO21074:AR21074),IF(SUM($AO21074:AR21074)<$AM21074,$AN21074,0)))","v":0}]
[null,336,3369112,"20. NAZCA","Nazca","SI","AEROPORTUARIO","PANEL PARA PROYECCION DE MAPA RETICULAR","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-02-17","2014-03-30","2014-03-30",null,null,2800,null,null,null,null,2473.33,280,null,0,0,0,46.670000000000073,null,"OTROS",1,46.670000000000073,280,null,{"$f":"+IF($AM21157<=0,0,IF(($AM21157-SUM($AO21157:AO21157))<$AN21157,$AM21157-SUM($AO21157:AO21157),IF(SUM($AO21157:AO21157)<$AM21157,$AN21157,0)))","v":46.670000000000073},{"$f":"+IF($AM21157<=0,0,IF(($AM21157-SUM($AO21157:AP21157))<$AN21157,$AM21157-SUM($AO21157:AP21157),IF(SUM($AO21157:AP21157)<$AM21157,$AN21157,0)))","v":0},{"$f":"+IF($AM21157<=0,0,IF(($AM21157-SUM($AO21157:AQ21157))<$AN21157,$AM21157-SUM($AO21157:AQ21157),IF(SUM($AO21157:AQ21157)<$AM21157,$AN21157,0)))","v":0},{"$f":"+IF($AM21157<=0,0,IF(($AM21157-SUM($AO21157:AR21157))<$AN21157,$AM21157-SUM($AO21157:AR21157),IF(SUM($AO21157:AR21157)<$AM21157,$AN21157,0)))","v":0}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ARMARIO DE METAL DE 02 PUERTAS ","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-04-08","2014-04-30","2014-04-30",null,null,1131.3599999999999,null,null,null,null,989.94999999999993,113.14,null,0,0,0,28.269999999999968,null,"MUEBLES Y ENSERES",0.5,14.134999999999984,56.57,null,{"$f":"+IF($AM21231<=0,0,IF(($AM21231-SUM($AO21231:AO21231))<$AN21231,$AM21231-SUM($AO21231:AO21231),IF(SUM($AO21231:AO21231)<$AM21231,$AN21231,0)))","v":14.134999999999984},{"$f":"+IF($AM21231<=0,0,IF(($AM21231-SUM($AO21231:AP21231))<$AN21231,$AM21231-SUM($AO21231:AP21231),IF(SUM($AO21231:AP21231)<$AM21231,$AN21231,0)))","v":0},{"$f":"+IF($AM21231<=0,0,IF(($AM21231-SUM($AO21231:AQ21231))<$AN21231,$AM21231-SUM($AO21231:AQ21231),IF(SUM($AO21231:AQ21231)<$AM21231,$AN21231,0)))","v":0},{"$f":"+IF($AM21231<=0,0,IF(($AM21231-SUM($AO21231:AR21231))<$AN21231,$AM21231-SUM($AO21231:AR21231),IF(SUM($AO21231:AR21231)<$AM21231,$AN21231,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","ESTANTE DE MADERA","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-03-31","2014-04-30","2014-04-30",null,null,1000,null,null,null,null,875,100,null,0,0,0,25,null,"MUEBLES Y ENSERES",0.5,12.5,50,null,{"$f":"+IF($AM21305<=0,0,IF(($AM21305-SUM($AO21305:AO21305))<$AN21305,$AM21305-SUM($AO21305:AO21305),IF(SUM($AO21305:AO21305)<$AM21305,$AN21305,0)))","v":12.5},{"$f":"+IF($AM21305<=0,0,IF(($AM21305-SUM($AO21305:AP21305))<$AN21305,$AM21305-SUM($AO21305:AP21305),IF(SUM($AO21305:AP21305)<$AM21305,$AN21305,0)))","v":0},{"$f":"+IF($AM21305<=0,0,IF(($AM21305-SUM($AO21305:AQ21305))<$AN21305,$AM21305-SUM($AO21305:AQ21305),IF(SUM($AO21305:AQ21305)<$AM21305,$AN21305,0)))","v":0},{"$f":"+IF($AM21305<=0,0,IF(($AM21305-SUM($AO21305:AR21305))<$AN21305,$AM21305-SUM($AO21305:AR21305),IF(SUM($AO21305:AR21305)<$AM21305,$AN21305,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AEROPORTUARIO","EQUIPO DE RAYOS  X ","EQUIPO","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2014-08-08","2014-08-31","2014-08-31",null,null,108045.29,null,null,null,null,56477.599999999999,51567.69,null,0,0,0,-7.2759576141834259E-12,0,"MAQUINARIAS Y EQUIPOS",1,{"$f":"IF(AI21388<0.1,0,AI21388)*AL21388","v":0},{"$f":"+AD21388*AL21388","v":51567.69},null,{"$f":"+IF($AM21388<=0,0,IF(($AM21388-SUM($AO21388:AO21388))<$AN21388,$AM21388-SUM($AO21388:AO21388),IF(SUM($AO21388:AO21388)<$AM21388,$AN21388,0)))","v":0},{"$f":"+IF($AM21388<=0,0,IF(($AM21388-SUM($AO21388:AP21388))<$AN21388,$AM21388-SUM($AO21388:AP21388),IF(SUM($AO21388:AP21388)<$AM21388,$AN21388,0)))","v":0},{"$f":"+IF($AM21388<=0,0,IF(($AM21388-SUM($AO21388:AQ21388))<$AN21388,$AM21388-SUM($AO21388:AQ21388),IF(SUM($AO21388:AQ21388)<$AM21388,$AN21388,0)))","v":0},{"$f":"+IF($AM21388<=0,0,IF(($AM21388-SUM($AO21388:AR21388))<$AN21388,$AM21388-SUM($AO21388:AR21388),IF(SUM($AO21388:AR21388)<$AM21388,$AN21388,0)))","v":0}]
[null,336,3369131,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TABLERO DE TRANSFERENCIA AUTOMATICA (GRUPOS ELECTROGENOS)","GRUPOS ELECTROGENOS ( 333330)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-08-30","2014-09-30","2014-09-30",null,null,9847.94,null,null,null,null,6565.3,984.79,null,0,0,0,2297.8500000000004,null,"OTROS",1,2297.8500000000004,984.79,null,{"$f":"+IF($AM21462<=0,0,IF(($AM21462-SUM($AO21462:AO21462))<$AN21462,$AM21462-SUM($AO21462:AO21462),IF(SUM($AO21462:AO21462)<$AM21462,$AN21462,0)))","v":984.79},{"$f":"+IF($AM21462<=0,0,IF(($AM21462-SUM($AO21462:AP21462))<$AN21462,$AM21462-SUM($AO21462:AP21462),IF(SUM($AO21462:AP21462)<$AM21462,$AN21462,0)))","v":984.79},{"$f":"+IF($AM21462<=0,0,IF(($AM21462-SUM($AO21462:AQ21462))<$AN21462,$AM21462-SUM($AO21462:AQ21462),IF(SUM($AO21462:AQ21462)<$AM21462,$AN21462,0)))","v":328.27000000000044},{"$f":"+IF($AM21462<=0,0,IF(($AM21462-SUM($AO21462:AR21462))<$AN21462,$AM21462-SUM($AO21462:AR21462),IF(SUM($AO21462:AR21462)<$AM21462,$AN21462,0)))","v":0}]
[null,336,3361111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","MONITOR - COMSOFT","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,3508.17,null,null,null,null,3508.16,0,null,0,0,0,1.0000000000218279E-2,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21545<=0,0,IF(($AM21545-SUM($AO21545:AO21545))<$AN21545,$AM21545-SUM($AO21545:AO21545),IF(SUM($AO21545:AO21545)<$AM21545,$AN21545,0)))","v":0},{"$f":"+IF($AM21545<=0,0,IF(($AM21545-SUM($AO21545:AP21545))<$AN21545,$AM21545-SUM($AO21545:AP21545),IF(SUM($AO21545:AP21545)<$AM21545,$AN21545,0)))","v":0},{"$f":"+IF($AM21545<=0,0,IF(($AM21545-SUM($AO21545:AQ21545))<$AN21545,$AM21545-SUM($AO21545:AQ21545),IF(SUM($AO21545:AQ21545)<$AM21545,$AN21545,0)))","v":0},{"$f":"+IF($AM21545<=0,0,IF(($AM21545-SUM($AO21545:AR21545))<$AN21545,$AM21545-SUM($AO21545:AR21545),IF(SUM($AO21545:AR21545)<$AM21545,$AN21545,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR - COMSOFT","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,3508.17,null,null,null,null,3508.17,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21619<=0,0,IF(($AM21619-SUM($AO21619:AO21619))<$AN21619,$AM21619-SUM($AO21619:AO21619),IF(SUM($AO21619:AO21619)<$AM21619,$AN21619,0)))","v":0},{"$f":"+IF($AM21619<=0,0,IF(($AM21619-SUM($AO21619:AP21619))<$AN21619,$AM21619-SUM($AO21619:AP21619),IF(SUM($AO21619:AP21619)<$AM21619,$AN21619,0)))","v":0},{"$f":"+IF($AM21619<=0,0,IF(($AM21619-SUM($AO21619:AQ21619))<$AN21619,$AM21619-SUM($AO21619:AQ21619),IF(SUM($AO21619:AQ21619)<$AM21619,$AN21619,0)))","v":0},{"$f":"+IF($AM21619<=0,0,IF(($AM21619-SUM($AO21619:AR21619))<$AN21619,$AM21619-SUM($AO21619:AR21619),IF(SUM($AO21619:AR21619)<$AM21619,$AN21619,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR - COMSOFT","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,3508.17,null,null,null,null,3508.17,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21637<=0,0,IF(($AM21637-SUM($AO21637:AO21637))<$AN21637,$AM21637-SUM($AO21637:AO21637),IF(SUM($AO21637:AO21637)<$AM21637,$AN21637,0)))","v":0},{"$f":"+IF($AM21637<=0,0,IF(($AM21637-SUM($AO21637:AP21637))<$AN21637,$AM21637-SUM($AO21637:AP21637),IF(SUM($AO21637:AP21637)<$AM21637,$AN21637,0)))","v":0},{"$f":"+IF($AM21637<=0,0,IF(($AM21637-SUM($AO21637:AQ21637))<$AN21637,$AM21637-SUM($AO21637:AQ21637),IF(SUM($AO21637:AQ21637)<$AM21637,$AN21637,0)))","v":0},{"$f":"+IF($AM21637<=0,0,IF(($AM21637-SUM($AO21637:AR21637))<$AN21637,$AM21637-SUM($AO21637:AR21637),IF(SUM($AO21637:AR21637)<$AM21637,$AN21637,0)))","v":0}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CPU - COMSOFT","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,6194.85,null,null,null,null,6194.85,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21704<=0,0,IF(($AM21704-SUM($AO21704:AO21704))<$AN21704,$AM21704-SUM($AO21704:AO21704),IF(SUM($AO21704:AO21704)<$AM21704,$AN21704,0)))","v":0},{"$f":"+IF($AM21704<=0,0,IF(($AM21704-SUM($AO21704:AP21704))<$AN21704,$AM21704-SUM($AO21704:AP21704),IF(SUM($AO21704:AP21704)<$AM21704,$AN21704,0)))","v":0},{"$f":"+IF($AM21704<=0,0,IF(($AM21704-SUM($AO21704:AQ21704))<$AN21704,$AM21704-SUM($AO21704:AQ21704),IF(SUM($AO21704:AQ21704)<$AM21704,$AN21704,0)))","v":0},{"$f":"+IF($AM21704<=0,0,IF(($AM21704-SUM($AO21704:AR21704))<$AN21704,$AM21704-SUM($AO21704:AR21704),IF(SUM($AO21704:AR21704)<$AM21704,$AN21704,0)))","v":0}]
[null,336,3361111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","IMPRESORA HEAVY DUTY PRINTHEAD PORTARROLLO PAPEL UA CADAS","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,3383.66,null,null,null,null,3383.66,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21778<=0,0,IF(($AM21778-SUM($AO21778:AO21778))<$AN21778,$AM21778-SUM($AO21778:AO21778),IF(SUM($AO21778:AO21778)<$AM21778,$AN21778,0)))","v":0},{"$f":"+IF($AM21778<=0,0,IF(($AM21778-SUM($AO21778:AP21778))<$AN21778,$AM21778-SUM($AO21778:AP21778),IF(SUM($AO21778:AP21778)<$AM21778,$AN21778,0)))","v":0},{"$f":"+IF($AM21778<=0,0,IF(($AM21778-SUM($AO21778:AQ21778))<$AN21778,$AM21778-SUM($AO21778:AQ21778),IF(SUM($AO21778:AQ21778)<$AM21778,$AN21778,0)))","v":0},{"$f":"+IF($AM21778<=0,0,IF(($AM21778-SUM($AO21778:AR21778))<$AN21778,$AM21778-SUM($AO21778:AR21778),IF(SUM($AO21778:AR21778)<$AM21778,$AN21778,0)))","v":0}]
[null,336,3361111,"15.TALARA","NO","NO","AERONAVEGACIÓN","IMPRESORA HEAVY DUTY PRINTHEAD PORTARROLLO PAPEL UA CADAS","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,3383.66,null,null,null,null,3383.66,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM21852<=0,0,IF(($AM21852-SUM($AO21852:AO21852))<$AN21852,$AM21852-SUM($AO21852:AO21852),IF(SUM($AO21852:AO21852)<$AM21852,$AN21852,0)))","v":0},{"$f":"+IF($AM21852<=0,0,IF(($AM21852-SUM($AO21852:AP21852))<$AN21852,$AM21852-SUM($AO21852:AP21852),IF(SUM($AO21852:AP21852)<$AM21852,$AN21852,0)))","v":0},{"$f":"+IF($AM21852<=0,0,IF(($AM21852-SUM($AO21852:AQ21852))<$AN21852,$AM21852-SUM($AO21852:AQ21852),IF(SUM($AO21852:AQ21852)<$AM21852,$AN21852,0)))","v":0},{"$f":"+IF($AM21852<=0,0,IF(($AM21852-SUM($AO21852:AR21852))<$AN21852,$AM21852-SUM($AO21852:AR21852),IF(SUM($AO21852:AR21852)<$AM21852,$AN21852,0)))","v":0}]
[null,336,3365111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","UPS TERMINAL UA AMHS CADAS ( COMSOFT)","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-08-01","2014-09-30","2014-09-30",null,null,2563.38,null,null,null,null,1708.9099999999999,256.33999999999997,null,0,0,0,598.13000000000034,null,"OTROS",1,598.13000000000034,256.33999999999997,null,{"$f":"+IF($AM21935<=0,0,IF(($AM21935-SUM($AO21935:AO21935))<$AN21935,$AM21935-SUM($AO21935:AO21935),IF(SUM($AO21935:AO21935)<$AM21935,$AN21935,0)))","v":256.33999999999997},{"$f":"+IF($AM21935<=0,0,IF(($AM21935-SUM($AO21935:AP21935))<$AN21935,$AM21935-SUM($AO21935:AP21935),IF(SUM($AO21935:AP21935)<$AM21935,$AN21935,0)))","v":256.33999999999997},{"$f":"+IF($AM21935<=0,0,IF(($AM21935-SUM($AO21935:AQ21935))<$AN21935,$AM21935-SUM($AO21935:AQ21935),IF(SUM($AO21935:AQ21935)<$AM21935,$AN21935,0)))","v":85.450000000000387},{"$f":"+IF($AM21935<=0,0,IF(($AM21935-SUM($AO21935:AR21935))<$AN21935,$AM21935-SUM($AO21935:AR21935),IF(SUM($AO21935:AR21935)<$AM21935,$AN21935,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","FUENTE AC -  PS      (POWER SUPPLY)","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-09-30","2014-09-30",null,null,3634.83,null,null,null,null,3029.02,363.48,null,0,0,0,242.32999999999993,null,"OTROS",1,242.32999999999993,363.48,null,{"$f":"+IF($AM22009<=0,0,IF(($AM22009-SUM($AO22009:AO22009))<$AN22009,$AM22009-SUM($AO22009:AO22009),IF(SUM($AO22009:AO22009)<$AM22009,$AN22009,0)))","v":242.32999999999993},{"$f":"+IF($AM22009<=0,0,IF(($AM22009-SUM($AO22009:AP22009))<$AN22009,$AM22009-SUM($AO22009:AP22009),IF(SUM($AO22009:AP22009)<$AM22009,$AN22009,0)))","v":0},{"$f":"+IF($AM22009<=0,0,IF(($AM22009-SUM($AO22009:AQ22009))<$AN22009,$AM22009-SUM($AO22009:AQ22009),IF(SUM($AO22009:AQ22009)<$AM22009,$AN22009,0)))","v":0},{"$f":"+IF($AM22009<=0,0,IF(($AM22009-SUM($AO22009:AR22009))<$AN22009,$AM22009-SUM($AO22009:AR22009),IF(SUM($AO22009:AR22009)<$AM22009,$AN22009,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","FUENTE AC -  PS    (POWER SUPPLY)","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-09-30","2014-09-30",null,null,3631.55,null,null,null,null,3026.28,363.16,null,0,0,0,242.10999999999996,null,"OTROS",1,{"$f":"IF(AI22092<0.1,0,AI22092)*AL22092","v":242.10999999999996},{"$f":"+AD22092*AL22092","v":363.16},null,{"$f":"+IF($AM22092<=0,0,IF(($AM22092-SUM($AO22092:AO22092))<$AN22092,$AM22092-SUM($AO22092:AO22092),IF(SUM($AO22092:AO22092)<$AM22092,$AN22092,0)))","v":242.10999999999996},{"$f":"+IF($AM22092<=0,0,IF(($AM22092-SUM($AO22092:AP22092))<$AN22092,$AM22092-SUM($AO22092:AP22092),IF(SUM($AO22092:AP22092)<$AM22092,$AN22092,0)))","v":0},{"$f":"+IF($AM22092<=0,0,IF(($AM22092-SUM($AO22092:AQ22092))<$AN22092,$AM22092-SUM($AO22092:AQ22092),IF(SUM($AO22092:AQ22092)<$AM22092,$AN22092,0)))","v":0},{"$f":"+IF($AM22092<=0,0,IF(($AM22092-SUM($AO22092:AR22092))<$AN22092,$AM22092-SUM($AO22092:AR22092),IF(SUM($AO22092:AR22092)<$AM22092,$AN22092,0)))","v":0}]
[null,333,3331118,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO TRANSMISOR   VHF - RT","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-09-30","2014-09-30",null,null,23843.49,null,null,null,null,16483.86,7359.63,null,0,0,0,9.0949470177292824E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,7359.63,null,{"$f":"+IF($AM22166<=0,0,IF(($AM22166-SUM($AO22166:AO22166))<$AN22166,$AM22166-SUM($AO22166:AO22166),IF(SUM($AO22166:AO22166)<$AM22166,$AN22166,0)))","v":0},{"$f":"+IF($AM22166<=0,0,IF(($AM22166-SUM($AO22166:AP22166))<$AN22166,$AM22166-SUM($AO22166:AP22166),IF(SUM($AO22166:AP22166)<$AM22166,$AN22166,0)))","v":0},{"$f":"+IF($AM22166<=0,0,IF(($AM22166-SUM($AO22166:AQ22166))<$AN22166,$AM22166-SUM($AO22166:AQ22166),IF(SUM($AO22166:AQ22166)<$AM22166,$AN22166,0)))","v":0},{"$f":"+IF($AM22166<=0,0,IF(($AM22166-SUM($AO22166:AR22166))<$AN22166,$AM22166-SUM($AO22166:AR22166),IF(SUM($AO22166:AR22166)<$AM22166,$AN22166,0)))","v":0}]
[null,336,3362111,"14.TACNA","NO","NO","AERONAVEGACIÓN","FUENTE AC   ( POWER SUPPLY  -  PS )","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-11-30","2014-11-30",null,null,3595.21,null,null,null,null,2366.84,359.52,null,0,0,0,868.84999999999991,null,"OTROS",1,868.84999999999991,359.52,null,{"$f":"+IF($AM22240<=0,0,IF(($AM22240-SUM($AO22240:AO22240))<$AN22240,$AM22240-SUM($AO22240:AO22240),IF(SUM($AO22240:AO22240)<$AM22240,$AN22240,0)))","v":359.52},{"$f":"+IF($AM22240<=0,0,IF(($AM22240-SUM($AO22240:AP22240))<$AN22240,$AM22240-SUM($AO22240:AP22240),IF(SUM($AO22240:AP22240)<$AM22240,$AN22240,0)))","v":359.52},{"$f":"+IF($AM22240<=0,0,IF(($AM22240-SUM($AO22240:AQ22240))<$AN22240,$AM22240-SUM($AO22240:AQ22240),IF(SUM($AO22240:AQ22240)<$AM22240,$AN22240,0)))","v":149.80999999999995},{"$f":"+IF($AM22240<=0,0,IF(($AM22240-SUM($AO22240:AR22240))<$AN22240,$AM22240-SUM($AO22240:AR22240),IF(SUM($AO22240:AR22240)<$AM22240,$AN22240,0)))","v":0}]
[null,333,3331118,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","CONMUTADOR - ACU (INTERCOMUNICADOR AUTOMATICO DE ANTENA)","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-11-30","2014-11-30",null,null,5074.28,null,null,null,null,3571.23,1503.05,null,0,0,0,-2.2737367544323206E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,1503.05,null,{"$f":"+IF($AM22314<=0,0,IF(($AM22314-SUM($AO22314:AO22314))<$AN22314,$AM22314-SUM($AO22314:AO22314),IF(SUM($AO22314:AO22314)<$AM22314,$AN22314,0)))","v":0},{"$f":"+IF($AM22314<=0,0,IF(($AM22314-SUM($AO22314:AP22314))<$AN22314,$AM22314-SUM($AO22314:AP22314),IF(SUM($AO22314:AP22314)<$AM22314,$AN22314,0)))","v":0},{"$f":"+IF($AM22314<=0,0,IF(($AM22314-SUM($AO22314:AQ22314))<$AN22314,$AM22314-SUM($AO22314:AQ22314),IF(SUM($AO22314:AQ22314)<$AM22314,$AN22314,0)))","v":0},{"$f":"+IF($AM22314<=0,0,IF(($AM22314-SUM($AO22314:AR22314))<$AN22314,$AM22314-SUM($AO22314:AR22314),IF(SUM($AO22314:AR22314)<$AM22314,$AN22314,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SUB RACK PARA TRANSMISOR","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-11-30","2014-11-30",null,null,1159.8399999999999,null,null,null,null,797.33,362.51,null,0,0,0,-1.1368683772161603E-13,null,"MAQUINARIAS Y EQUIPOS",1,0,362.51,null,{"$f":"+IF($AM22396<=0,0,IF(($AM22396-SUM($AO22396:AO22396))<$AN22396,$AM22396-SUM($AO22396:AO22396),IF(SUM($AO22396:AO22396)<$AM22396,$AN22396,0)))","v":0},{"$f":"+IF($AM22396<=0,0,IF(($AM22396-SUM($AO22396:AP22396))<$AN22396,$AM22396-SUM($AO22396:AP22396),IF(SUM($AO22396:AP22396)<$AM22396,$AN22396,0)))","v":0},{"$f":"+IF($AM22396<=0,0,IF(($AM22396-SUM($AO22396:AQ22396))<$AN22396,$AM22396-SUM($AO22396:AQ22396),IF(SUM($AO22396:AQ22396)<$AM22396,$AN22396,0)))","v":0},{"$f":"+IF($AM22396<=0,0,IF(($AM22396-SUM($AO22396:AR22396))<$AN22396,$AM22396-SUM($AO22396:AR22396),IF(SUM($AO22396:AR22396)<$AM22396,$AN22396,0)))","v":0}]
[null,333,3331118,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","TRANSMISOR VHF 50W","EQUIPO DE METEOROLOGIA","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2014-09-30","2014-11-30","2014-11-30",null,null,23559.15,null,null,null,null,14959.279999999999,8599.8700000000008,null,0,0,0,1.8189894035458565E-12,null,"MAQUINARIAS Y EQUIPOS",1,0,8599.8700000000008,null,{"$f":"+IF($AM22408<=0,0,IF(($AM22408-SUM($AO22408:AO22408))<$AN22408,$AM22408-SUM($AO22408:AO22408),IF(SUM($AO22408:AO22408)<$AM22408,$AN22408,0)))","v":0},{"$f":"+IF($AM22408<=0,0,IF(($AM22408-SUM($AO22408:AP22408))<$AN22408,$AM22408-SUM($AO22408:AP22408),IF(SUM($AO22408:AP22408)<$AM22408,$AN22408,0)))","v":0},{"$f":"+IF($AM22408<=0,0,IF(($AM22408-SUM($AO22408:AQ22408))<$AN22408,$AM22408-SUM($AO22408:AQ22408),IF(SUM($AO22408:AQ22408)<$AM22408,$AN22408,0)))","v":0},{"$f":"+IF($AM22408<=0,0,IF(($AM22408-SUM($AO22408:AR22408))<$AN22408,$AM22408-SUM($AO22408:AR22408),IF(SUM($AO22408:AR22408)<$AM22408,$AN22408,0)))","v":0}]
[null,336,3369132,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO T/SPLIT 220V MONAFARIOS 18 000 BTU/HORA 60C/S","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-12-27","2014-12-31","2014-12-31",null,null,4983.05,null,null,null,null,4027.9500000000003,498.31,null,0,0,0,456.78999999999991,null,"OTROS",1,456.78999999999991,498.31,null,{"$f":"+IF($AM22482<=0,0,IF(($AM22482-SUM($AO22482:AO22482))<$AN22482,$AM22482-SUM($AO22482:AO22482),IF(SUM($AO22482:AO22482)<$AM22482,$AN22482,0)))","v":456.78999999999991},{"$f":"+IF($AM22482<=0,0,IF(($AM22482-SUM($AO22482:AP22482))<$AN22482,$AM22482-SUM($AO22482:AP22482),IF(SUM($AO22482:AP22482)<$AM22482,$AN22482,0)))","v":0},{"$f":"+IF($AM22482<=0,0,IF(($AM22482-SUM($AO22482:AQ22482))<$AN22482,$AM22482-SUM($AO22482:AQ22482),IF(SUM($AO22482:AQ22482)<$AM22482,$AN22482,0)))","v":0},{"$f":"+IF($AM22482<=0,0,IF(($AM22482-SUM($AO22482:AR22482))<$AN22482,$AM22482-SUM($AO22482:AR22482),IF(SUM($AO22482:AR22482)<$AM22482,$AN22482,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR DE 24 ","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-01-14","2015-01-14","2015-02-01",null,null,1275.69,null,null,null,null,1275.69,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM22556<=0,0,IF(($AM22556-SUM($AO22556:AO22556))<$AN22556,$AM22556-SUM($AO22556:AO22556),IF(SUM($AO22556:AO22556)<$AM22556,$AN22556,0)))","v":0},{"$f":"+IF($AM22556<=0,0,IF(($AM22556-SUM($AO22556:AP22556))<$AN22556,$AM22556-SUM($AO22556:AP22556),IF(SUM($AO22556:AP22556)<$AM22556,$AN22556,0)))","v":0},{"$f":"+IF($AM22556<=0,0,IF(($AM22556-SUM($AO22556:AQ22556))<$AN22556,$AM22556-SUM($AO22556:AQ22556),IF(SUM($AO22556:AQ22556)<$AM22556,$AN22556,0)))","v":0},{"$f":"+IF($AM22556<=0,0,IF(($AM22556-SUM($AO22556:AR22556))<$AN22556,$AM22556-SUM($AO22556:AR22556),IF(SUM($AO22556:AR22556)<$AM22556,$AN22556,0)))","v":0}]
[null,333,3331117,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSMISOR DE RADIO VHF","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2015-01-14","2015-01-14","2015-03-01",null,null,34863.870000000003,null,null,null,null,22378.1,6242.89,null,0,0,0,6242.8800000000037,null,"MAQUINARIAS Y EQUIPOS",1,6242.8800000000037,6242.89,null,{"$f":"+IF($AM22639<=0,0,IF(($AM22639-SUM($AO22639:AO22639))<$AN22639,$AM22639-SUM($AO22639:AO22639),IF(SUM($AO22639:AO22639)<$AM22639,$AN22639,0)))","v":6242.8800000000037},{"$f":"+IF($AM22639<=0,0,IF(($AM22639-SUM($AO22639:AP22639))<$AN22639,$AM22639-SUM($AO22639:AP22639),IF(SUM($AO22639:AP22639)<$AM22639,$AN22639,0)))","v":0},{"$f":"+IF($AM22639<=0,0,IF(($AM22639-SUM($AO22639:AQ22639))<$AN22639,$AM22639-SUM($AO22639:AQ22639),IF(SUM($AO22639:AQ22639)<$AM22639,$AN22639,0)))","v":0},{"$f":"+IF($AM22639<=0,0,IF(($AM22639-SUM($AO22639:AR22639))<$AN22639,$AM22639-SUM($AO22639:AR22639),IF(SUM($AO22639:AR22639)<$AM22639,$AN22639,0)))","v":0}]
[null,336,3369132,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","GABINETE  - AWOS CHICLAYO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-03-01","2015-03-01","2015-03-01",null,null,14467.46,null,null,null,null,14467.45,0,null,0,0,0,9.9999999983992893E-3,null,"OTROS",1,0,0,null,{"$f":"+IF($AM22713<=0,0,IF(($AM22713-SUM($AO22713:AO22713))<$AN22713,$AM22713-SUM($AO22713:AO22713),IF(SUM($AO22713:AO22713)<$AM22713,$AN22713,0)))","v":0},{"$f":"+IF($AM22713<=0,0,IF(($AM22713-SUM($AO22713:AP22713))<$AN22713,$AM22713-SUM($AO22713:AP22713),IF(SUM($AO22713:AP22713)<$AM22713,$AN22713,0)))","v":0},{"$f":"+IF($AM22713<=0,0,IF(($AM22713-SUM($AO22713:AQ22713))<$AN22713,$AM22713-SUM($AO22713:AQ22713),IF(SUM($AO22713:AQ22713)<$AM22713,$AN22713,0)))","v":0},{"$f":"+IF($AM22713<=0,0,IF(($AM22713-SUM($AO22713:AR22713))<$AN22713,$AM22713-SUM($AO22713:AR22713),IF(SUM($AO22713:AR22713)<$AM22713,$AN22713,0)))","v":0}]
[null,335,3351111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MELAMINE  EN  L  DE 18MM","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-03-16","2015-03-16","2015-04-01",null,null,1230,null,null,null,null,953.25,123,null,0,0,0,153.75,null,"MUEBLES Y ENSERES",1,153.75,123,null,{"$f":"+IF($AM22787<=0,0,IF(($AM22787-SUM($AO22787:AO22787))<$AN22787,$AM22787-SUM($AO22787:AO22787),IF(SUM($AO22787:AO22787)<$AM22787,$AN22787,0)))","v":123},{"$f":"+IF($AM22787<=0,0,IF(($AM22787-SUM($AO22787:AP22787))<$AN22787,$AM22787-SUM($AO22787:AP22787),IF(SUM($AO22787:AP22787)<$AM22787,$AN22787,0)))","v":30.75},{"$f":"+IF($AM22787<=0,0,IF(($AM22787-SUM($AO22787:AQ22787))<$AN22787,$AM22787-SUM($AO22787:AQ22787),IF(SUM($AO22787:AQ22787)<$AM22787,$AN22787,0)))","v":0},{"$f":"+IF($AM22787<=0,0,IF(($AM22787-SUM($AO22787:AR22787))<$AN22787,$AM22787-SUM($AO22787:AR22787),IF(SUM($AO22787:AR22787)<$AM22787,$AN22787,0)))","v":0}]
[null,335,3351111,"11.PIURA","NO","NO","AERONAVEGACIÓN","MUEBLE DE CUERO DE 3 CUERPOS / MODULAR","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY MALO","SI","SI","2015-05-08","2015-05-08","2015-06-01",null,null,1250,null,null,null,null,1250,0,null,0,0,0,0,null,"MUEBLES Y ENSERES",1,0,0,null,{"$f":"+IF($AM22870<=0,0,IF(($AM22870-SUM($AO22870:AO22870))<$AN22870,$AM22870-SUM($AO22870:AO22870),IF(SUM($AO22870:AO22870)<$AM22870,$AN22870,0)))","v":0},{"$f":"+IF($AM22870<=0,0,IF(($AM22870-SUM($AO22870:AP22870))<$AN22870,$AM22870-SUM($AO22870:AP22870),IF(SUM($AO22870:AP22870)<$AM22870,$AN22870,0)))","v":0},{"$f":"+IF($AM22870<=0,0,IF(($AM22870-SUM($AO22870:AQ22870))<$AN22870,$AM22870-SUM($AO22870:AQ22870),IF(SUM($AO22870:AQ22870)<$AM22870,$AN22870,0)))","v":0},{"$f":"+IF($AM22870<=0,0,IF(($AM22870-SUM($AO22870:AR22870))<$AN22870,$AM22870-SUM($AO22870:AR22870),IF(SUM($AO22870:AR22870)<$AM22870,$AN22870,0)))","v":0}]
[null,336,3367111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","EXTINTORES DE PQS 25 - 30 LIBRAS","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2015-05-05","2015-05-05","2015-06-01",null,null,1949.15,null,null,null,null,1226.33,194.92,null,0,0,0,527.9000000000002,null,"OTROS",1,527.9000000000002,194.92,null,{"$f":"+IF($AM22944<=0,0,IF(($AM22944-SUM($AO22944:AO22944))<$AN22944,$AM22944-SUM($AO22944:AO22944),IF(SUM($AO22944:AO22944)<$AM22944,$AN22944,0)))","v":194.92},{"$f":"+IF($AM22944<=0,0,IF(($AM22944-SUM($AO22944:AP22944))<$AN22944,$AM22944-SUM($AO22944:AP22944),IF(SUM($AO22944:AP22944)<$AM22944,$AN22944,0)))","v":194.92},{"$f":"+IF($AM22944<=0,0,IF(($AM22944-SUM($AO22944:AQ22944))<$AN22944,$AM22944-SUM($AO22944:AQ22944),IF(SUM($AO22944:AQ22944)<$AM22944,$AN22944,0)))","v":138.06000000000023},{"$f":"+IF($AM22944<=0,0,IF(($AM22944-SUM($AO22944:AR22944))<$AN22944,$AM22944-SUM($AO22944:AR22944),IF(SUM($AO22944:AR22944)<$AM22944,$AN22944,0)))","v":0}]
[null,336,3369112,"10.PISCO","NO","NO","AERONAVEGACIÓN","TELEVISOR LED FULL HD DE 60 ","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2015-06-04","2015-06-04","2015-08-01",null,null,3994.92,null,null,null,null,2962.8900000000003,399.49,null,0,0,0,632.53999999999974,null,"OTROS",1,632.53999999999974,399.49,null,{"$f":"+IF($AM23007<=0,0,IF(($AM23007-SUM($AO23007:AO23007))<$AN23007,$AM23007-SUM($AO23007:AO23007),IF(SUM($AO23007:AO23007)<$AM23007,$AN23007,0)))","v":399.49},{"$f":"+IF($AM23007<=0,0,IF(($AM23007-SUM($AO23007:AP23007))<$AN23007,$AM23007-SUM($AO23007:AP23007),IF(SUM($AO23007:AP23007)<$AM23007,$AN23007,0)))","v":233.04999999999973},{"$f":"+IF($AM23007<=0,0,IF(($AM23007-SUM($AO23007:AQ23007))<$AN23007,$AM23007-SUM($AO23007:AQ23007),IF(SUM($AO23007:AQ23007)<$AM23007,$AN23007,0)))","v":0},{"$f":"+IF($AM23007<=0,0,IF(($AM23007-SUM($AO23007:AR23007))<$AN23007,$AM23007-SUM($AO23007:AR23007),IF(SUM($AO23007:AR23007)<$AM23007,$AN23007,0)))","v":0}]
[null,333,3331117,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ABRIGO METEREOLÓGICO ","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2015-08-18","2015-08-18","2015-10-01",null,null,1500,null,null,null,null,842.27,328.87,null,0,0,0,328.86,null,"MAQUINARIAS Y EQUIPOS",1,328.86,328.87,null,{"$f":"+IF($AM23100<=0,0,IF(($AM23100-SUM($AO23100:AO23100))<$AN23100,$AM23100-SUM($AO23100:AO23100),IF(SUM($AO23100:AO23100)<$AM23100,$AN23100,0)))","v":328.86},{"$f":"+IF($AM23100<=0,0,IF(($AM23100-SUM($AO23100:AP23100))<$AN23100,$AM23100-SUM($AO23100:AP23100),IF(SUM($AO23100:AP23100)<$AM23100,$AN23100,0)))","v":0},{"$f":"+IF($AM23100<=0,0,IF(($AM23100-SUM($AO23100:AQ23100))<$AN23100,$AM23100-SUM($AO23100:AQ23100),IF(SUM($AO23100:AQ23100)<$AM23100,$AN23100,0)))","v":0},{"$f":"+IF($AM23100<=0,0,IF(($AM23100-SUM($AO23100:AR23100))<$AN23100,$AM23100-SUM($AO23100:AR23100),IF(SUM($AO23100:AR23100)<$AM23100,$AN23100,0)))","v":0}]
[null,336,3369132,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","TELÉFONO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-12-15","2015-12-15","2015-12-30",null,null,1618.33,null,null,null,null,1146.31,161.83000000000001,null,0,0,0,310.18999999999994,null,"OTROS",1,310.18999999999994,161.83000000000001,null,{"$f":"+IF($AM23174<=0,0,IF(($AM23174-SUM($AO23174:AO23174))<$AN23174,$AM23174-SUM($AO23174:AO23174),IF(SUM($AO23174:AO23174)<$AM23174,$AN23174,0)))","v":161.83000000000001},{"$f":"+IF($AM23174<=0,0,IF(($AM23174-SUM($AO23174:AP23174))<$AN23174,$AM23174-SUM($AO23174:AP23174),IF(SUM($AO23174:AP23174)<$AM23174,$AN23174,0)))","v":148.35999999999993},{"$f":"+IF($AM23174<=0,0,IF(($AM23174-SUM($AO23174:AQ23174))<$AN23174,$AM23174-SUM($AO23174:AQ23174),IF(SUM($AO23174:AQ23174)<$AM23174,$AN23174,0)))","v":0},{"$f":"+IF($AM23174<=0,0,IF(($AM23174-SUM($AO23174:AR23174))<$AN23174,$AM23174-SUM($AO23174:AR23174),IF(SUM($AO23174:AR23174)<$AM23174,$AN23174,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TELÉFONO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-12-01","2015-12-01","2015-12-30",null,null,1631.35,null,null,null,null,1155.52,163.13999999999999,null,0,0,0,312.68999999999994,null,"OTROS",1,312.68999999999994,163.13999999999999,null,{"$f":"+IF($AM23257<=0,0,IF(($AM23257-SUM($AO23257:AO23257))<$AN23257,$AM23257-SUM($AO23257:AO23257),IF(SUM($AO23257:AO23257)<$AM23257,$AN23257,0)))","v":163.13999999999999},{"$f":"+IF($AM23257<=0,0,IF(($AM23257-SUM($AO23257:AP23257))<$AN23257,$AM23257-SUM($AO23257:AP23257),IF(SUM($AO23257:AP23257)<$AM23257,$AN23257,0)))","v":149.54999999999995},{"$f":"+IF($AM23257<=0,0,IF(($AM23257-SUM($AO23257:AQ23257))<$AN23257,$AM23257-SUM($AO23257:AQ23257),IF(SUM($AO23257:AQ23257)<$AM23257,$AN23257,0)))","v":0},{"$f":"+IF($AM23257<=0,0,IF(($AM23257-SUM($AO23257:AR23257))<$AN23257,$AM23257-SUM($AO23257:AR23257),IF(SUM($AO23257:AR23257)<$AM23257,$AN23257,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","TELÉFONO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2015-12-01","2015-12-01","2015-12-30",null,null,1631.36,null,null,null,null,1155.56,163.13999999999999,null,0,0,0,312.65999999999997,null,"OTROS",1,312.65999999999997,163.13999999999999,null,{"$f":"+IF($AM23260<=0,0,IF(($AM23260-SUM($AO23260:AO23260))<$AN23260,$AM23260-SUM($AO23260:AO23260),IF(SUM($AO23260:AO23260)<$AM23260,$AN23260,0)))","v":163.13999999999999},{"$f":"+IF($AM23260<=0,0,IF(($AM23260-SUM($AO23260:AP23260))<$AN23260,$AM23260-SUM($AO23260:AP23260),IF(SUM($AO23260:AP23260)<$AM23260,$AN23260,0)))","v":149.51999999999998},{"$f":"+IF($AM23260<=0,0,IF(($AM23260-SUM($AO23260:AQ23260))<$AN23260,$AM23260-SUM($AO23260:AQ23260),IF(SUM($AO23260:AQ23260)<$AM23260,$AN23260,0)))","v":0},{"$f":"+IF($AM23260<=0,0,IF(($AM23260-SUM($AO23260:AR23260))<$AN23260,$AM23260-SUM($AO23260:AR23260),IF(SUM($AO23260:AR23260)<$AM23260,$AN23260,0)))","v":0}]
[null,336,3369132,"21.OTROS","Otros","SI","AEROPORTUARIO","EQUIPO DE AIRE ACONDICIONADO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2015-12-18","2015-12-18","2015-12-30",null,null,3700,null,null,null,null,2620.83,370,null,0,0,0,709.17000000000007,null,"OTROS",1,709.17000000000007,370,null,{"$f":"+IF($AM23334<=0,0,IF(($AM23334-SUM($AO23334:AO23334))<$AN23334,$AM23334-SUM($AO23334:AO23334),IF(SUM($AO23334:AO23334)<$AM23334,$AN23334,0)))","v":370},{"$f":"+IF($AM23334<=0,0,IF(($AM23334-SUM($AO23334:AP23334))<$AN23334,$AM23334-SUM($AO23334:AP23334),IF(SUM($AO23334:AP23334)<$AM23334,$AN23334,0)))","v":339.17000000000007},{"$f":"+IF($AM23334<=0,0,IF(($AM23334-SUM($AO23334:AQ23334))<$AN23334,$AM23334-SUM($AO23334:AQ23334),IF(SUM($AO23334:AQ23334)<$AM23334,$AN23334,0)))","v":0},{"$f":"+IF($AM23334<=0,0,IF(($AM23334-SUM($AO23334:AR23334))<$AN23334,$AM23334-SUM($AO23334:AR23334),IF(SUM($AO23334:AR23334)<$AM23334,$AN23334,0)))","v":0}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA DE MARROQUIN  BASE ESTRUCTURA METALICA  CONFORTABLE.","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-01-01","2016-01-01","2016-01-01",null,null,1967.61,null,null,null,null,1377.32,196.76,null,0,0,0,393.53,null,"MUEBLES Y ENSERES",1,393.53,196.76,null,{"$f":"+IF($AM23417<=0,0,IF(($AM23417-SUM($AO23417:AO23417))<$AN23417,$AM23417-SUM($AO23417:AO23417),IF(SUM($AO23417:AO23417)<$AM23417,$AN23417,0)))","v":196.76},{"$f":"+IF($AM23417<=0,0,IF(($AM23417-SUM($AO23417:AP23417))<$AN23417,$AM23417-SUM($AO23417:AP23417),IF(SUM($AO23417:AP23417)<$AM23417,$AN23417,0)))","v":196.76},{"$f":"+IF($AM23417<=0,0,IF(($AM23417-SUM($AO23417:AQ23417))<$AN23417,$AM23417-SUM($AO23417:AQ23417),IF(SUM($AO23417:AQ23417)<$AM23417,$AN23417,0)))","v":9.9999999999909051E-3},{"$f":"+IF($AM23417<=0,0,IF(($AM23417-SUM($AO23417:AR23417))<$AN23417,$AM23417-SUM($AO23417:AR23417),IF(SUM($AO23417:AR23417)<$AM23417,$AN23417,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","PUNTO ACCESO","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-01-01","2016-01-01","2016-01-01",null,null,1049.45,null,null,null,null,734.59999999999991,104.95,null,0,0,0,209.90000000000015,null,"EQUIPOS DE INFORMATICA",1,209.90000000000015,104.95,null,{"$f":"+IF($AM23491<=0,0,IF(($AM23491-SUM($AO23491:AO23491))<$AN23491,$AM23491-SUM($AO23491:AO23491),IF(SUM($AO23491:AO23491)<$AM23491,$AN23491,0)))","v":104.95},{"$f":"+IF($AM23491<=0,0,IF(($AM23491-SUM($AO23491:AP23491))<$AN23491,$AM23491-SUM($AO23491:AP23491),IF(SUM($AO23491:AP23491)<$AM23491,$AN23491,0)))","v":104.95},{"$f":"+IF($AM23491<=0,0,IF(($AM23491-SUM($AO23491:AQ23491))<$AN23491,$AM23491-SUM($AO23491:AQ23491),IF(SUM($AO23491:AQ23491)<$AM23491,$AN23491,0)))","v":1.4210854715202004E-13},{"$f":"+IF($AM23491<=0,0,IF(($AM23491-SUM($AO23491:AR23491))<$AN23491,$AM23491-SUM($AO23491:AR23491),IF(SUM($AO23491:AR23491)<$AM23491,$AN23491,0)))","v":0}]
[null,333,3331119,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","CARRETA PORTA EQUIPAJE","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY MALO","SI","SI","2016-02-02","2016-02-29","2016-02-29",null,null,1138.74,null,null,null,null,1138.74,0,null,0,0,0,0,null,"MAQUINARIAS Y EQUIPOS",0.5,0,0,null,{"$f":"+IF($AM23574<=0,0,IF(($AM23574-SUM($AO23574:AO23574))<$AN23574,$AM23574-SUM($AO23574:AO23574),IF(SUM($AO23574:AO23574)<$AM23574,$AN23574,0)))","v":0},{"$f":"+IF($AM23574<=0,0,IF(($AM23574-SUM($AO23574:AP23574))<$AN23574,$AM23574-SUM($AO23574:AP23574),IF(SUM($AO23574:AP23574)<$AM23574,$AN23574,0)))","v":0},{"$f":"+IF($AM23574<=0,0,IF(($AM23574-SUM($AO23574:AQ23574))<$AN23574,$AM23574-SUM($AO23574:AQ23574),IF(SUM($AO23574:AQ23574)<$AM23574,$AN23574,0)))","v":0},{"$f":"+IF($AM23574<=0,0,IF(($AM23574-SUM($AO23574:AR23574))<$AN23574,$AM23574-SUM($AO23574:AR23574),IF(SUM($AO23574:AR23574)<$AM23574,$AN23574,0)))","v":0}]
[null,336,3369132,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","TELÉFONOS IP","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-01-28","2016-02-29","2016-02-29",null,null,1567.8,null,null,null,null,1084.3900000000001,156.78,null,0,0,0,326.62999999999988,null,"OTROS",0.5,163.31499999999994,78.39,null,{"$f":"+IF($AM23638<=0,0,IF(($AM23638-SUM($AO23638:AO23638))<$AN23638,$AM23638-SUM($AO23638:AO23638),IF(SUM($AO23638:AO23638)<$AM23638,$AN23638,0)))","v":78.39},{"$f":"+IF($AM23638<=0,0,IF(($AM23638-SUM($AO23638:AP23638))<$AN23638,$AM23638-SUM($AO23638:AP23638),IF(SUM($AO23638:AP23638)<$AM23638,$AN23638,0)))","v":78.39},{"$f":"+IF($AM23638<=0,0,IF(($AM23638-SUM($AO23638:AQ23638))<$AN23638,$AM23638-SUM($AO23638:AQ23638),IF(SUM($AO23638:AQ23638)<$AM23638,$AN23638,0)))","v":6.5349999999999397},{"$f":"+IF($AM23638<=0,0,IF(($AM23638-SUM($AO23638:AR23638))<$AN23638,$AM23638-SUM($AO23638:AR23638),IF(SUM($AO23638:AR23638)<$AM23638,$AN23638,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TABLERO DE CONTROL MONTAJE EN POSTE","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2016-03-15","2016-03-31","2016-03-31",null,null,5500,null,null,null,null,3758.33,550,null,0,0,0,1191.67,null,"OTROS",1,1191.67,550,null,{"$f":"+IF($AM23721<=0,0,IF(($AM23721-SUM($AO23721:AO23721))<$AN23721,$AM23721-SUM($AO23721:AO23721),IF(SUM($AO23721:AO23721)<$AM23721,$AN23721,0)))","v":550},{"$f":"+IF($AM23721<=0,0,IF(($AM23721-SUM($AO23721:AP23721))<$AN23721,$AM23721-SUM($AO23721:AP23721),IF(SUM($AO23721:AP23721)<$AM23721,$AN23721,0)))","v":550},{"$f":"+IF($AM23721<=0,0,IF(($AM23721-SUM($AO23721:AQ23721))<$AN23721,$AM23721-SUM($AO23721:AQ23721),IF(SUM($AO23721:AQ23721)<$AM23721,$AN23721,0)))","v":91.670000000000073},{"$f":"+IF($AM23721<=0,0,IF(($AM23721-SUM($AO23721:AR23721))<$AN23721,$AM23721-SUM($AO23721:AR23721),IF(SUM($AO23721:AR23721)<$AM23721,$AN23721,0)))","v":0}]
[null,335,3351111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","MODULAR DE DOS CUERPOS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2016-04-08","2016-04-30","2016-04-30",null,null,1250,null,null,null,null,734.36,125,null,0,0,0,390.64,null,"MUEBLES Y ENSERES",1,390.64,125,null,{"$f":"+IF($AM23804<=0,0,IF(($AM23804-SUM($AO23804:AO23804))<$AN23804,$AM23804-SUM($AO23804:AO23804),IF(SUM($AO23804:AO23804)<$AM23804,$AN23804,0)))","v":125},{"$f":"+IF($AM23804<=0,0,IF(($AM23804-SUM($AO23804:AP23804))<$AN23804,$AM23804-SUM($AO23804:AP23804),IF(SUM($AO23804:AP23804)<$AM23804,$AN23804,0)))","v":125},{"$f":"+IF($AM23804<=0,0,IF(($AM23804-SUM($AO23804:AQ23804))<$AN23804,$AM23804-SUM($AO23804:AQ23804),IF(SUM($AO23804:AQ23804)<$AM23804,$AN23804,0)))","v":125},{"$f":"+IF($AM23804<=0,0,IF(($AM23804-SUM($AO23804:AR23804))<$AN23804,$AM23804-SUM($AO23804:AR23804),IF(SUM($AO23804:AR23804)<$AM23804,$AN23804,0)))","v":15.639999999999986}]
[null,333,3331119,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","RADIO PORTÁTIL","EQUIPO","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2016-04-07","2016-04-30","2016-04-30",null,null,1040,null,null,null,null,624.26,138.58000000000001,null,0,0,0,277.15999999999997,null,"MAQUINARIAS Y EQUIPOS",0.5,138.57999999999998,69.290000000000006,null,{"$f":"+IF($AM23878<=0,0,IF(($AM23878-SUM($AO23878:AO23878))<$AN23878,$AM23878-SUM($AO23878:AO23878),IF(SUM($AO23878:AO23878)<$AM23878,$AN23878,0)))","v":69.290000000000006},{"$f":"+IF($AM23878<=0,0,IF(($AM23878-SUM($AO23878:AP23878))<$AN23878,$AM23878-SUM($AO23878:AP23878),IF(SUM($AO23878:AP23878)<$AM23878,$AN23878,0)))","v":69.290000000000006},{"$f":"+IF($AM23878<=0,0,IF(($AM23878-SUM($AO23878:AQ23878))<$AN23878,$AM23878-SUM($AO23878:AQ23878),IF(SUM($AO23878:AQ23878)<$AM23878,$AN23878,0)))","v":-2.8421709430404007E-14},{"$f":"+IF($AM23878<=0,0,IF(($AM23878-SUM($AO23878:AR23878))<$AN23878,$AM23878-SUM($AO23878:AR23878),IF(SUM($AO23878:AR23878)<$AM23878,$AN23878,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SET DE AURICULAR CON AMPLIFICADOR","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2016-04-08","2016-04-30","2016-04-30",null,null,1728.46,null,null,null,null,1166.72,172.85,null,0,0,0,388.89,null,"OTROS",1,388.89,172.85,null,{"$f":"+IF($AM23961<=0,0,IF(($AM23961-SUM($AO23961:AO23961))<$AN23961,$AM23961-SUM($AO23961:AO23961),IF(SUM($AO23961:AO23961)<$AM23961,$AN23961,0)))","v":172.85},{"$f":"+IF($AM23961<=0,0,IF(($AM23961-SUM($AO23961:AP23961))<$AN23961,$AM23961-SUM($AO23961:AP23961),IF(SUM($AO23961:AP23961)<$AM23961,$AN23961,0)))","v":172.85},{"$f":"+IF($AM23961<=0,0,IF(($AM23961-SUM($AO23961:AQ23961))<$AN23961,$AM23961-SUM($AO23961:AQ23961),IF(SUM($AO23961:AQ23961)<$AM23961,$AN23961,0)))","v":43.19},{"$f":"+IF($AM23961<=0,0,IF(($AM23961-SUM($AO23961:AR23961))<$AN23961,$AM23961-SUM($AO23961:AR23961),IF(SUM($AO23961:AR23961)<$AM23961,$AN23961,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO AIRE ACONDICIONADO 24 000BTV","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-05-08","2016-05-31","2016-05-31",null,null,8329.24,null,null,null,null,5552.81,832.92,null,0,0,0,1943.5099999999993,null,"OTROS",1,1943.5099999999993,832.92,null,{"$f":"+IF($AM24035<=0,0,IF(($AM24035-SUM($AO24035:AO24035))<$AN24035,$AM24035-SUM($AO24035:AO24035),IF(SUM($AO24035:AO24035)<$AM24035,$AN24035,0)))","v":832.92},{"$f":"+IF($AM24035<=0,0,IF(($AM24035-SUM($AO24035:AP24035))<$AN24035,$AM24035-SUM($AO24035:AP24035),IF(SUM($AO24035:AP24035)<$AM24035,$AN24035,0)))","v":832.92},{"$f":"+IF($AM24035<=0,0,IF(($AM24035-SUM($AO24035:AQ24035))<$AN24035,$AM24035-SUM($AO24035:AQ24035),IF(SUM($AO24035:AQ24035)<$AM24035,$AN24035,0)))","v":277.66999999999939},{"$f":"+IF($AM24035<=0,0,IF(($AM24035-SUM($AO24035:AR24035))<$AN24035,$AM24035-SUM($AO24035:AR24035),IF(SUM($AO24035:AR24035)<$AM24035,$AN24035,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO AIRE ACONDICIONADO 22 000BTV","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-05-08","2016-05-31","2016-05-31",null,null,6422.12,null,null,null,null,4281.41,642.21,null,0,0,0,1498.5,null,"OTROS",1,1498.5,642.21,null,{"$f":"+IF($AM24038<=0,0,IF(($AM24038-SUM($AO24038:AO24038))<$AN24038,$AM24038-SUM($AO24038:AO24038),IF(SUM($AO24038:AO24038)<$AM24038,$AN24038,0)))","v":642.21},{"$f":"+IF($AM24038<=0,0,IF(($AM24038-SUM($AO24038:AP24038))<$AN24038,$AM24038-SUM($AO24038:AP24038),IF(SUM($AO24038:AP24038)<$AM24038,$AN24038,0)))","v":642.21},{"$f":"+IF($AM24038<=0,0,IF(($AM24038-SUM($AO24038:AQ24038))<$AN24038,$AM24038-SUM($AO24038:AQ24038),IF(SUM($AO24038:AQ24038)<$AM24038,$AN24038,0)))","v":214.07999999999993},{"$f":"+IF($AM24038<=0,0,IF(($AM24038-SUM($AO24038:AR24038))<$AN24038,$AM24038-SUM($AO24038:AR24038),IF(SUM($AO24038:AR24038)<$AM24038,$AN24038,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","SERVIDOR BLADE","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-05-20","2016-05-31","2016-05-31",null,null,32884,null,null,null,null,32884,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",0.5,0,0,null,{"$f":"+IF($AM24121<=0,0,IF(($AM24121-SUM($AO24121:AO24121))<$AN24121,$AM24121-SUM($AO24121:AO24121),IF(SUM($AO24121:AO24121)<$AM24121,$AN24121,0)))","v":0},{"$f":"+IF($AM24121<=0,0,IF(($AM24121-SUM($AO24121:AP24121))<$AN24121,$AM24121-SUM($AO24121:AP24121),IF(SUM($AO24121:AP24121)<$AM24121,$AN24121,0)))","v":0},{"$f":"+IF($AM24121<=0,0,IF(($AM24121-SUM($AO24121:AQ24121))<$AN24121,$AM24121-SUM($AO24121:AQ24121),IF(SUM($AO24121:AQ24121)<$AM24121,$AN24121,0)))","v":0},{"$f":"+IF($AM24121<=0,0,IF(($AM24121-SUM($AO24121:AR24121))<$AN24121,$AM24121-SUM($AO24121:AR24121),IF(SUM($AO24121:AR24121)<$AM24121,$AN24121,0)))","v":0}]
[null,336,3367111,"20. NAZCA","Nazca","SI","AEROPORTUARIO","EXTINTOR DE PQS 25-30 LIBRAS","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-07-04","2016-08-31","2016-08-31",null,null,1582.38,null,null,null,null,903.27,158.24,null,0,0,0,520.87000000000012,null,"OTROS",1,520.87000000000012,158.24,null,{"$f":"+IF($AM24195<=0,0,IF(($AM24195-SUM($AO24195:AO24195))<$AN24195,$AM24195-SUM($AO24195:AO24195),IF(SUM($AO24195:AO24195)<$AM24195,$AN24195,0)))","v":158.24},{"$f":"+IF($AM24195<=0,0,IF(($AM24195-SUM($AO24195:AP24195))<$AN24195,$AM24195-SUM($AO24195:AP24195),IF(SUM($AO24195:AP24195)<$AM24195,$AN24195,0)))","v":158.24},{"$f":"+IF($AM24195<=0,0,IF(($AM24195-SUM($AO24195:AQ24195))<$AN24195,$AM24195-SUM($AO24195:AQ24195),IF(SUM($AO24195:AQ24195)<$AM24195,$AN24195,0)))","v":158.24},{"$f":"+IF($AM24195<=0,0,IF(($AM24195-SUM($AO24195:AR24195))<$AN24195,$AM24195-SUM($AO24195:AR24195),IF(SUM($AO24195:AR24195)<$AM24195,$AN24195,0)))","v":46.150000000000091}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ADAPTADOR RS-232 HEMBRA/HEMBRA","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-06-16","2016-06-30","2016-06-30",null,null,1365.56,null,null,null,null,899.01,136.56,null,0,0,0,329.98999999999995,null,"OTROS",1,329.98999999999995,136.56,null,{"$f":"+IF($AM24269<=0,0,IF(($AM24269-SUM($AO24269:AO24269))<$AN24269,$AM24269-SUM($AO24269:AO24269),IF(SUM($AO24269:AO24269)<$AM24269,$AN24269,0)))","v":136.56},{"$f":"+IF($AM24269<=0,0,IF(($AM24269-SUM($AO24269:AP24269))<$AN24269,$AM24269-SUM($AO24269:AP24269),IF(SUM($AO24269:AP24269)<$AM24269,$AN24269,0)))","v":136.56},{"$f":"+IF($AM24269<=0,0,IF(($AM24269-SUM($AO24269:AQ24269))<$AN24269,$AM24269-SUM($AO24269:AQ24269),IF(SUM($AO24269:AQ24269)<$AM24269,$AN24269,0)))","v":56.869999999999948},{"$f":"+IF($AM24269<=0,0,IF(($AM24269-SUM($AO24269:AR24269))<$AN24269,$AM24269-SUM($AO24269:AR24269),IF(SUM($AO24269:AR24269)<$AM24269,$AN24269,0)))","v":0}]
[null,333,3331119,"21.OTROS","Otros","SI","AEROPORTUARIO","COCHE PORTAEQUIPAJE","EQUIPO","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"REGULAR","SI","SI","2016-08-16","2016-08-31","2016-08-31",null,null,2050.73,null,null,null,null,932.91000000000008,372.61,null,0,0,0,745.20999999999992,745.20999999999992,"MAQUINARIAS Y EQUIPOS",1,745.20999999999992,372.61,null,{"$f":"+IF($AM24331<=0,0,IF(($AM24331-SUM($AO24331:AO24331))<$AN24331,$AM24331-SUM($AO24331:AO24331),IF(SUM($AO24331:AO24331)<$AM24331,$AN24331,0)))","v":372.61},{"$f":"+IF($AM24331<=0,0,IF(($AM24331-SUM($AO24331:AP24331))<$AN24331,$AM24331-SUM($AO24331:AP24331),IF(SUM($AO24331:AP24331)<$AM24331,$AN24331,0)))","v":372.59999999999991},{"$f":"+IF($AM24331<=0,0,IF(($AM24331-SUM($AO24331:AQ24331))<$AN24331,$AM24331-SUM($AO24331:AQ24331),IF(SUM($AO24331:AQ24331)<$AM24331,$AN24331,0)))","v":0},{"$f":"+IF($AM24331<=0,0,IF(($AM24331-SUM($AO24331:AR24331))<$AN24331,$AM24331-SUM($AO24331:AR24331),IF(SUM($AO24331:AR24331)<$AM24331,$AN24331,0)))","v":0}]
[null,336,3369132,"20. NAZCA","Nazca","SI","AEROPORTUARIO","AIRE ACONDICIONADO TIPO SPLIT TECHO 220 V TRIFARIO 24000 BTU","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-09-23","2016-10-31","2016-10-31",null,null,3248.87,null,null,null,null,2030.5500000000002,324.89,null,0,0,0,893.42999999999972,null,"OTROS",1,893.42999999999972,324.89,null,{"$f":"+IF($AM24425<=0,0,IF(($AM24425-SUM($AO24425:AO24425))<$AN24425,$AM24425-SUM($AO24425:AO24425),IF(SUM($AO24425:AO24425)<$AM24425,$AN24425,0)))","v":324.89},{"$f":"+IF($AM24425<=0,0,IF(($AM24425-SUM($AO24425:AP24425))<$AN24425,$AM24425-SUM($AO24425:AP24425),IF(SUM($AO24425:AP24425)<$AM24425,$AN24425,0)))","v":324.89},{"$f":"+IF($AM24425<=0,0,IF(($AM24425-SUM($AO24425:AQ24425))<$AN24425,$AM24425-SUM($AO24425:AQ24425),IF(SUM($AO24425:AQ24425)<$AM24425,$AN24425,0)))","v":243.64999999999975},{"$f":"+IF($AM24425<=0,0,IF(($AM24425-SUM($AO24425:AR24425))<$AN24425,$AM24425-SUM($AO24425:AR24425),IF(SUM($AO24425:AR24425)<$AM24425,$AN24425,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SWITCHES 24 PUERTOS","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-10-11","2016-11-30","2016-11-30",null,null,4500,null,null,null,null,4500,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM24508<=0,0,IF(($AM24508-SUM($AO24508:AO24508))<$AN24508,$AM24508-SUM($AO24508:AO24508),IF(SUM($AO24508:AO24508)<$AM24508,$AN24508,0)))","v":0},{"$f":"+IF($AM24508<=0,0,IF(($AM24508-SUM($AO24508:AP24508))<$AN24508,$AM24508-SUM($AO24508:AP24508),IF(SUM($AO24508:AP24508)<$AM24508,$AN24508,0)))","v":0},{"$f":"+IF($AM24508<=0,0,IF(($AM24508-SUM($AO24508:AQ24508))<$AN24508,$AM24508-SUM($AO24508:AQ24508),IF(SUM($AO24508:AQ24508)<$AM24508,$AN24508,0)))","v":0},{"$f":"+IF($AM24508<=0,0,IF(($AM24508-SUM($AO24508:AR24508))<$AN24508,$AM24508-SUM($AO24508:AR24508),IF(SUM($AO24508:AR24508)<$AM24508,$AN24508,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PROYECTOR DE ESCRITORIO","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2016-12-12","2016-12-31","2016-12-31",null,null,4941.6000000000004,null,null,null,null,3006.14,494.16,null,0,0,0,1441.3000000000004,null,"MUEBLES Y ENSERES",0.5,720.6500000000002,247.08,null,{"$f":"+IF($AM24582<=0,0,IF(($AM24582-SUM($AO24582:AO24582))<$AN24582,$AM24582-SUM($AO24582:AO24582),IF(SUM($AO24582:AO24582)<$AM24582,$AN24582,0)))","v":247.08},{"$f":"+IF($AM24582<=0,0,IF(($AM24582-SUM($AO24582:AP24582))<$AN24582,$AM24582-SUM($AO24582:AP24582),IF(SUM($AO24582:AP24582)<$AM24582,$AN24582,0)))","v":247.08},{"$f":"+IF($AM24582<=0,0,IF(($AM24582-SUM($AO24582:AQ24582))<$AN24582,$AM24582-SUM($AO24582:AQ24582),IF(SUM($AO24582:AQ24582)<$AM24582,$AN24582,0)))","v":226.49000000000018},{"$f":"+IF($AM24582<=0,0,IF(($AM24582-SUM($AO24582:AR24582))<$AN24582,$AM24582-SUM($AO24582:AR24582),IF(SUM($AO24582:AR24582)<$AM24582,$AN24582,0)))","v":0}]
[null,336,3369131,"9.LIMA","NO","NO","AERONAVEGACIÓN","GRUPOS ELECTRÓGENOS CONTRATO G.L.020.2016","GRUPOS ELECTROGENOS ( 333330)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-06-10","2016-12-31","2016-12-31",null,null,106984.9,null,null,null,null,59480.18,10698.49,null,0,0,0,36806.229999999996,null,"OTROS",1,36806.229999999996,10698.49,null,{"$f":"+IF($AM24656<=0,0,IF(($AM24656-SUM($AO24656:AO24656))<$AN24656,$AM24656-SUM($AO24656:AO24656),IF(SUM($AO24656:AO24656)<$AM24656,$AN24656,0)))","v":10698.49},{"$f":"+IF($AM24656<=0,0,IF(($AM24656-SUM($AO24656:AP24656))<$AN24656,$AM24656-SUM($AO24656:AP24656),IF(SUM($AO24656:AP24656)<$AM24656,$AN24656,0)))","v":10698.49},{"$f":"+IF($AM24656<=0,0,IF(($AM24656-SUM($AO24656:AQ24656))<$AN24656,$AM24656-SUM($AO24656:AQ24656),IF(SUM($AO24656:AQ24656)<$AM24656,$AN24656,0)))","v":10698.49},{"$f":"+IF($AM24656<=0,0,IF(($AM24656-SUM($AO24656:AR24656))<$AN24656,$AM24656-SUM($AO24656:AR24656),IF(SUM($AO24656:AR24656)<$AM24656,$AN24656,0)))","v":4710.7599999999948}]
[null,332,3321111,"21.OTROS","Otros","SI","AEROPORTUARIO","HABILITACIÓN DE LOS SERVICIOS HIGIÉNICOS DEL AEROPUERTO DE JAÉN","EDIFICIOS EN AEROPUERTOS-Administrativas","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2016-08-18","2016-08-18","2016-12-31",null,null,23560,null,null,null,null,6944.2199999999993,703.24,null,0,0,0,15912.539999999999,null,"EDIFICACIONES Y CONSTRUCCIONES",1,15912.539999999999,703.24,null,{"$f":"+IF($AM24739<=0,0,IF(($AM24739-SUM($AO24739:AO24739))<$AN24739,$AM24739-SUM($AO24739:AO24739),IF(SUM($AO24739:AO24739)<$AM24739,$AN24739,0)))","v":703.24},{"$f":"+IF($AM24739<=0,0,IF(($AM24739-SUM($AO24739:AP24739))<$AN24739,$AM24739-SUM($AO24739:AP24739),IF(SUM($AO24739:AP24739)<$AM24739,$AN24739,0)))","v":703.24},{"$f":"+IF($AM24739<=0,0,IF(($AM24739-SUM($AO24739:AQ24739))<$AN24739,$AM24739-SUM($AO24739:AQ24739),IF(SUM($AO24739:AQ24739)<$AM24739,$AN24739,0)))","v":703.24},{"$f":"+IF($AM24739<=0,0,IF(($AM24739-SUM($AO24739:AR24739))<$AN24739,$AM24739-SUM($AO24739:AR24739),IF(SUM($AO24739:AR24739)<$AM24739,$AN24739,0)))","v":703.24}]
[null,333,3331117,"9.LIMA","NO","NO","AERONAVEGACIÓN","SENSORES METEOROLÓGICOS ANEMOMETROS","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,35956.6,null,null,null,null,17316.759999999998,4659.96,null,0,0,0,13979.880000000001,null,"MAQUINARIAS Y EQUIPOS",1,13979.880000000001,4659.96,null,{"$f":"+IF($AM24813<=0,0,IF(($AM24813-SUM($AO24813:AO24813))<$AN24813,$AM24813-SUM($AO24813:AO24813),IF(SUM($AO24813:AO24813)<$AM24813,$AN24813,0)))","v":4659.96},{"$f":"+IF($AM24813<=0,0,IF(($AM24813-SUM($AO24813:AP24813))<$AN24813,$AM24813-SUM($AO24813:AP24813),IF(SUM($AO24813:AP24813)<$AM24813,$AN24813,0)))","v":4659.96},{"$f":"+IF($AM24813<=0,0,IF(($AM24813-SUM($AO24813:AQ24813))<$AN24813,$AM24813-SUM($AO24813:AQ24813),IF(SUM($AO24813:AQ24813)<$AM24813,$AN24813,0)))","v":4659.96},{"$f":"+IF($AM24813<=0,0,IF(($AM24813-SUM($AO24813:AR24813))<$AN24813,$AM24813-SUM($AO24813:AR24813),IF(SUM($AO24813:AR24813)<$AM24813,$AN24813,0)))","v":0}]
[null,333,3331117,"9.LIMA","NO","NO","AERONAVEGACIÓN","INDICADORES DIGITALES (WEATHER PANEL DISPLAY)","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,8409.2999999999993,null,null,null,null,4285.07,1031.06,null,0,0,0,3093.1699999999996,null,"MAQUINARIAS Y EQUIPOS",1,3093.1699999999996,1031.06,null,{"$f":"+IF($AM24825<=0,0,IF(($AM24825-SUM($AO24825:AO24825))<$AN24825,$AM24825-SUM($AO24825:AO24825),IF(SUM($AO24825:AO24825)<$AM24825,$AN24825,0)))","v":1031.06},{"$f":"+IF($AM24825<=0,0,IF(($AM24825-SUM($AO24825:AP24825))<$AN24825,$AM24825-SUM($AO24825:AP24825),IF(SUM($AO24825:AP24825)<$AM24825,$AN24825,0)))","v":1031.06},{"$f":"+IF($AM24825<=0,0,IF(($AM24825-SUM($AO24825:AQ24825))<$AN24825,$AM24825-SUM($AO24825:AQ24825),IF(SUM($AO24825:AQ24825)<$AM24825,$AN24825,0)))","v":1031.0499999999997},{"$f":"+IF($AM24825<=0,0,IF(($AM24825-SUM($AO24825:AR24825))<$AN24825,$AM24825-SUM($AO24825:AR24825),IF(SUM($AO24825:AR24825)<$AM24825,$AN24825,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO MODEM UHF","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,11272.29,null,null,null,null,5723.9299999999994,1127.23,null,0,0,0,4421.130000000001,null,"OTROS",1,4421.130000000001,1127.23,null,{"$f":"+IF($AM24899<=0,0,IF(($AM24899-SUM($AO24899:AO24899))<$AN24899,$AM24899-SUM($AO24899:AO24899),IF(SUM($AO24899:AO24899)<$AM24899,$AN24899,0)))","v":1127.23},{"$f":"+IF($AM24899<=0,0,IF(($AM24899-SUM($AO24899:AP24899))<$AN24899,$AM24899-SUM($AO24899:AP24899),IF(SUM($AO24899:AP24899)<$AM24899,$AN24899,0)))","v":1127.23},{"$f":"+IF($AM24899<=0,0,IF(($AM24899-SUM($AO24899:AQ24899))<$AN24899,$AM24899-SUM($AO24899:AQ24899),IF(SUM($AO24899:AQ24899)<$AM24899,$AN24899,0)))","v":1127.23},{"$f":"+IF($AM24899<=0,0,IF(($AM24899-SUM($AO24899:AR24899))<$AN24899,$AM24899-SUM($AO24899:AR24899),IF(SUM($AO24899:AR24899)<$AM24899,$AN24899,0)))","v":1039.440000000001}]
[null,336,3362111,"3.AREQUIPA","NO","NO","AERONAVEGACIÓN","RADIO MODEM UHF","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,9593.94,null,null,null,null,4913.24,959.39,null,0,0,0,3721.3100000000009,null,"OTROS",1,3721.3100000000009,959.39,null,{"$f":"+IF($AM24973<=0,0,IF(($AM24973-SUM($AO24973:AO24973))<$AN24973,$AM24973-SUM($AO24973:AO24973),IF(SUM($AO24973:AO24973)<$AM24973,$AN24973,0)))","v":959.39},{"$f":"+IF($AM24973<=0,0,IF(($AM24973-SUM($AO24973:AP24973))<$AN24973,$AM24973-SUM($AO24973:AP24973),IF(SUM($AO24973:AP24973)<$AM24973,$AN24973,0)))","v":959.39},{"$f":"+IF($AM24973<=0,0,IF(($AM24973-SUM($AO24973:AQ24973))<$AN24973,$AM24973-SUM($AO24973:AQ24973),IF(SUM($AO24973:AQ24973)<$AM24973,$AN24973,0)))","v":959.39},{"$f":"+IF($AM24973<=0,0,IF(($AM24973-SUM($AO24973:AR24973))<$AN24973,$AM24973-SUM($AO24973:AR24973),IF(SUM($AO24973:AR24973)<$AM24973,$AN24973,0)))","v":843.14000000000078}]
[null,333,3331117,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","DISPLAY - CONCENTRADOR DE DATOS METEOROLOGICOS","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,11642.39,null,null,null,null,5968.15,1418.56,null,0,0,0,4255.68,null,"MAQUINARIAS Y EQUIPOS",1,4255.68,1418.56,null,{"$f":"+IF($AM25094<=0,0,IF(($AM25094-SUM($AO25094:AO25094))<$AN25094,$AM25094-SUM($AO25094:AO25094),IF(SUM($AO25094:AO25094)<$AM25094,$AN25094,0)))","v":1418.56},{"$f":"+IF($AM25094<=0,0,IF(($AM25094-SUM($AO25094:AP25094))<$AN25094,$AM25094-SUM($AO25094:AP25094),IF(SUM($AO25094:AP25094)<$AM25094,$AN25094,0)))","v":1418.56},{"$f":"+IF($AM25094<=0,0,IF(($AM25094-SUM($AO25094:AQ25094))<$AN25094,$AM25094-SUM($AO25094:AQ25094),IF(SUM($AO25094:AQ25094)<$AM25094,$AN25094,0)))","v":1418.56},{"$f":"+IF($AM25094<=0,0,IF(($AM25094-SUM($AO25094:AR25094))<$AN25094,$AM25094-SUM($AO25094:AR25094),IF(SUM($AO25094:AR25094)<$AM25094,$AN25094,0)))","v":0}]
[null,336,3362111,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","RADIO MODEM UHF","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,9593.94,null,null,null,null,5127.26,959.39,null,0,0,0,3507.2900000000004,null,"OTROS",1,3507.2900000000004,959.39,null,{"$f":"+IF($AM25129<=0,0,IF(($AM25129-SUM($AO25129:AO25129))<$AN25129,$AM25129-SUM($AO25129:AO25129),IF(SUM($AO25129:AO25129)<$AM25129,$AN25129,0)))","v":959.39},{"$f":"+IF($AM25129<=0,0,IF(($AM25129-SUM($AO25129:AP25129))<$AN25129,$AM25129-SUM($AO25129:AP25129),IF(SUM($AO25129:AP25129)<$AM25129,$AN25129,0)))","v":959.39},{"$f":"+IF($AM25129<=0,0,IF(($AM25129-SUM($AO25129:AQ25129))<$AN25129,$AM25129-SUM($AO25129:AQ25129),IF(SUM($AO25129:AQ25129)<$AM25129,$AN25129,0)))","v":959.39},{"$f":"+IF($AM25129<=0,0,IF(($AM25129-SUM($AO25129:AR25129))<$AN25129,$AM25129-SUM($AO25129:AR25129),IF(SUM($AO25129:AR25129)<$AM25129,$AN25129,0)))","v":629.12000000000035}]
[null,333,3331117,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","DISPLAY  -CONCENTRADOR DE DATOS METEOROLOGICOS","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,7373.5,null,null,null,null,4857.92,628.9,null,0,0,0,1886.6799999999998,null,"MAQUINARIAS Y EQUIPOS",1,1886.6799999999998,628.9,null,{"$f":"+IF($AM25203<=0,0,IF(($AM25203-SUM($AO25203:AO25203))<$AN25203,$AM25203-SUM($AO25203:AO25203),IF(SUM($AO25203:AO25203)<$AM25203,$AN25203,0)))","v":628.9},{"$f":"+IF($AM25203<=0,0,IF(($AM25203-SUM($AO25203:AP25203))<$AN25203,$AM25203-SUM($AO25203:AP25203),IF(SUM($AO25203:AP25203)<$AM25203,$AN25203,0)))","v":628.9},{"$f":"+IF($AM25203<=0,0,IF(($AM25203-SUM($AO25203:AQ25203))<$AN25203,$AM25203-SUM($AO25203:AQ25203),IF(SUM($AO25203:AQ25203)<$AM25203,$AN25203,0)))","v":628.87999999999988},{"$f":"+IF($AM25203<=0,0,IF(($AM25203-SUM($AO25203:AR25203))<$AN25203,$AM25203-SUM($AO25203:AR25203),IF(SUM($AO25203:AR25203)<$AM25203,$AN25203,0)))","v":0}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","RADIO MODEM UHF","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,9593.94,null,null,null,null,5425.04,959.39,null,0,0,0,3209.5100000000007,null,"OTROS",1,3209.5100000000007,959.39,null,{"$f":"+IF($AM25286<=0,0,IF(($AM25286-SUM($AO25286:AO25286))<$AN25286,$AM25286-SUM($AO25286:AO25286),IF(SUM($AO25286:AO25286)<$AM25286,$AN25286,0)))","v":959.39},{"$f":"+IF($AM25286<=0,0,IF(($AM25286-SUM($AO25286:AP25286))<$AN25286,$AM25286-SUM($AO25286:AP25286),IF(SUM($AO25286:AP25286)<$AM25286,$AN25286,0)))","v":959.39},{"$f":"+IF($AM25286<=0,0,IF(($AM25286-SUM($AO25286:AQ25286))<$AN25286,$AM25286-SUM($AO25286:AQ25286),IF(SUM($AO25286:AQ25286)<$AM25286,$AN25286,0)))","v":959.39},{"$f":"+IF($AM25286<=0,0,IF(($AM25286-SUM($AO25286:AR25286))<$AN25286,$AM25286-SUM($AO25286:AR25286),IF(SUM($AO25286:AR25286)<$AM25286,$AN25286,0)))","v":331.3400000000006}]
[null,333,3331117,"8.JULIACA","NO","NO","AERONAVEGACIÓN","PLUVIOMETRO DIGITAL","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,7086.43,null,null,null,null,3331.25,938.8,null,0,0,0,2816.38,null,"MAQUINARIAS Y EQUIPOS",1,2816.38,938.8,null,{"$f":"+IF($AM25360<=0,0,IF(($AM25360-SUM($AO25360:AO25360))<$AN25360,$AM25360-SUM($AO25360:AO25360),IF(SUM($AO25360:AO25360)<$AM25360,$AN25360,0)))","v":938.8},{"$f":"+IF($AM25360<=0,0,IF(($AM25360-SUM($AO25360:AP25360))<$AN25360,$AM25360-SUM($AO25360:AP25360),IF(SUM($AO25360:AP25360)<$AM25360,$AN25360,0)))","v":938.8},{"$f":"+IF($AM25360<=0,0,IF(($AM25360-SUM($AO25360:AQ25360))<$AN25360,$AM25360-SUM($AO25360:AQ25360),IF(SUM($AO25360:AQ25360)<$AM25360,$AN25360,0)))","v":938.7800000000002},{"$f":"+IF($AM25360<=0,0,IF(($AM25360-SUM($AO25360:AR25360))<$AN25360,$AM25360-SUM($AO25360:AR25360),IF(SUM($AO25360:AR25360)<$AM25360,$AN25360,0)))","v":0}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SWITCH - CONCENTRADOR DE DATOS METEOROLOGICOS","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-01-01","2017-01-01","2017-01-01",null,null,3686.75,null,null,null,null,3686.75,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM25443<=0,0,IF(($AM25443-SUM($AO25443:AO25443))<$AN25443,$AM25443-SUM($AO25443:AO25443),IF(SUM($AO25443:AO25443)<$AM25443,$AN25443,0)))","v":0},{"$f":"+IF($AM25443<=0,0,IF(($AM25443-SUM($AO25443:AP25443))<$AN25443,$AM25443-SUM($AO25443:AP25443),IF(SUM($AO25443:AP25443)<$AM25443,$AN25443,0)))","v":0},{"$f":"+IF($AM25443<=0,0,IF(($AM25443-SUM($AO25443:AQ25443))<$AN25443,$AM25443-SUM($AO25443:AQ25443),IF(SUM($AO25443:AQ25443)<$AM25443,$AN25443,0)))","v":0},{"$f":"+IF($AM25443<=0,0,IF(($AM25443-SUM($AO25443:AR25443))<$AN25443,$AM25443-SUM($AO25443:AR25443),IF(SUM($AO25443:AR25443)<$AM25443,$AN25443,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TECLADO PARA COMPUTADORA MULTIMEDIA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-01-01",null,null,3397.14,null,null,null,null,3397.13,0,null,0,0,0,9.9999999997635314E-3,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM25517<=0,0,IF(($AM25517-SUM($AO25517:AO25517))<$AN25517,$AM25517-SUM($AO25517:AO25517),IF(SUM($AO25517:AO25517)<$AM25517,$AN25517,0)))","v":0},{"$f":"+IF($AM25517<=0,0,IF(($AM25517-SUM($AO25517:AP25517))<$AN25517,$AM25517-SUM($AO25517:AP25517),IF(SUM($AO25517:AP25517)<$AM25517,$AN25517,0)))","v":0},{"$f":"+IF($AM25517<=0,0,IF(($AM25517-SUM($AO25517:AQ25517))<$AN25517,$AM25517-SUM($AO25517:AQ25517),IF(SUM($AO25517:AQ25517)<$AM25517,$AN25517,0)))","v":0},{"$f":"+IF($AM25517<=0,0,IF(($AM25517-SUM($AO25517:AR25517))<$AN25517,$AM25517-SUM($AO25517:AR25517),IF(SUM($AO25517:AR25517)<$AM25517,$AN25517,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR 24","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-01-01",null,null,10246.48,null,null,null,null,10246.48,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM25591<=0,0,IF(($AM25591-SUM($AO25591:AO25591))<$AN25591,$AM25591-SUM($AO25591:AO25591),IF(SUM($AO25591:AO25591)<$AM25591,$AN25591,0)))","v":0},{"$f":"+IF($AM25591<=0,0,IF(($AM25591-SUM($AO25591:AP25591))<$AN25591,$AM25591-SUM($AO25591:AP25591),IF(SUM($AO25591:AP25591)<$AM25591,$AN25591,0)))","v":0},{"$f":"+IF($AM25591<=0,0,IF(($AM25591-SUM($AO25591:AQ25591))<$AN25591,$AM25591-SUM($AO25591:AQ25591),IF(SUM($AO25591:AQ25591)<$AM25591,$AN25591,0)))","v":0},{"$f":"+IF($AM25591<=0,0,IF(($AM25591-SUM($AO25591:AR25591))<$AN25591,$AM25591-SUM($AO25591:AR25591),IF(SUM($AO25591:AR25591)<$AM25591,$AN25591,0)))","v":0}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","IMPRESORA DE FRANJAS DE VUELO","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-01-01",null,null,22728.94,null,null,null,null,22728.93,0,null,0,0,0,9.9999999983992893E-3,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM25603<=0,0,IF(($AM25603-SUM($AO25603:AO25603))<$AN25603,$AM25603-SUM($AO25603:AO25603),IF(SUM($AO25603:AO25603)<$AM25603,$AN25603,0)))","v":0},{"$f":"+IF($AM25603<=0,0,IF(($AM25603-SUM($AO25603:AP25603))<$AN25603,$AM25603-SUM($AO25603:AP25603),IF(SUM($AO25603:AP25603)<$AM25603,$AN25603,0)))","v":0},{"$f":"+IF($AM25603<=0,0,IF(($AM25603-SUM($AO25603:AQ25603))<$AN25603,$AM25603-SUM($AO25603:AQ25603),IF(SUM($AO25603:AQ25603)<$AM25603,$AN25603,0)))","v":0},{"$f":"+IF($AM25603<=0,0,IF(($AM25603-SUM($AO25603:AR25603))<$AN25603,$AM25603-SUM($AO25603:AR25603),IF(SUM($AO25603:AR25603)<$AM25603,$AN25603,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO CON CONDENSADOR","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,59509.41,null,null,null,null,30775.690000000002,5950.94,null,0,0,0,22782.780000000002,null,"OTROS",1,22782.780000000002,5950.94,null,{"$f":"+IF($AM25725<=0,0,IF(($AM25725-SUM($AO25725:AO25725))<$AN25725,$AM25725-SUM($AO25725:AO25725),IF(SUM($AO25725:AO25725)<$AM25725,$AN25725,0)))","v":5950.94},{"$f":"+IF($AM25725<=0,0,IF(($AM25725-SUM($AO25725:AP25725))<$AN25725,$AM25725-SUM($AO25725:AP25725),IF(SUM($AO25725:AP25725)<$AM25725,$AN25725,0)))","v":5950.94},{"$f":"+IF($AM25725<=0,0,IF(($AM25725-SUM($AO25725:AQ25725))<$AN25725,$AM25725-SUM($AO25725:AQ25725),IF(SUM($AO25725:AQ25725)<$AM25725,$AN25725,0)))","v":5950.94},{"$f":"+IF($AM25725<=0,0,IF(($AM25725-SUM($AO25725:AR25725))<$AN25725,$AM25725-SUM($AO25725:AR25725),IF(SUM($AO25725:AR25725)<$AM25725,$AN25725,0)))","v":4929.9600000000028}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","WORKSTATION","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-01-01","2017-01-01","2017-01-01",null,null,38395.269999999997,null,null,null,null,38395.269999999997,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM25750<=0,0,IF(($AM25750-SUM($AO25750:AO25750))<$AN25750,$AM25750-SUM($AO25750:AO25750),IF(SUM($AO25750:AO25750)<$AM25750,$AN25750,0)))","v":0},{"$f":"+IF($AM25750<=0,0,IF(($AM25750-SUM($AO25750:AP25750))<$AN25750,$AM25750-SUM($AO25750:AP25750),IF(SUM($AO25750:AP25750)<$AM25750,$AN25750,0)))","v":0},{"$f":"+IF($AM25750<=0,0,IF(($AM25750-SUM($AO25750:AQ25750))<$AN25750,$AM25750-SUM($AO25750:AQ25750),IF(SUM($AO25750:AQ25750)<$AM25750,$AN25750,0)))","v":0},{"$f":"+IF($AM25750<=0,0,IF(($AM25750-SUM($AO25750:AR25750))<$AN25750,$AM25750-SUM($AO25750:AR25750),IF(SUM($AO25750:AR25750)<$AM25750,$AN25750,0)))","v":0}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","UNIDADES DE DISTRIBUCION ELECTRICA","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,8827.7000000000007,null,null,null,null,5223.0599999999995,882.77,null,0,0,0,2721.8700000000013,null,"OTROS",0.5,1360.9350000000006,441.38499999999999,null,{"$f":"+IF($AM25833<=0,0,IF(($AM25833-SUM($AO25833:AO25833))<$AN25833,$AM25833-SUM($AO25833:AO25833),IF(SUM($AO25833:AO25833)<$AM25833,$AN25833,0)))","v":441.38499999999999},{"$f":"+IF($AM25833<=0,0,IF(($AM25833-SUM($AO25833:AP25833))<$AN25833,$AM25833-SUM($AO25833:AP25833),IF(SUM($AO25833:AP25833)<$AM25833,$AN25833,0)))","v":441.38499999999999},{"$f":"+IF($AM25833<=0,0,IF(($AM25833-SUM($AO25833:AQ25833))<$AN25833,$AM25833-SUM($AO25833:AQ25833),IF(SUM($AO25833:AQ25833)<$AM25833,$AN25833,0)))","v":441.38499999999999},{"$f":"+IF($AM25833<=0,0,IF(($AM25833-SUM($AO25833:AR25833))<$AN25833,$AM25833-SUM($AO25833:AR25833),IF(SUM($AO25833:AR25833)<$AM25833,$AN25833,0)))","v":36.780000000000655}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MESA PARA OPERADORES","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-01-01","2017-01-01","2017-02-01",null,null,27838.54,null,null,null,null,17664.2,2783.85,null,0,0,0,7390.49,null,"MUEBLES Y ENSERES",1,7390.49,2783.85,null,{"$f":"+IF($AM25907<=0,0,IF(($AM25907-SUM($AO25907:AO25907))<$AN25907,$AM25907-SUM($AO25907:AO25907),IF(SUM($AO25907:AO25907)<$AM25907,$AN25907,0)))","v":2783.85},{"$f":"+IF($AM25907<=0,0,IF(($AM25907-SUM($AO25907:AP25907))<$AN25907,$AM25907-SUM($AO25907:AP25907),IF(SUM($AO25907:AP25907)<$AM25907,$AN25907,0)))","v":2783.85},{"$f":"+IF($AM25907<=0,0,IF(($AM25907-SUM($AO25907:AQ25907))<$AN25907,$AM25907-SUM($AO25907:AQ25907),IF(SUM($AO25907:AQ25907)<$AM25907,$AN25907,0)))","v":1822.79},{"$f":"+IF($AM25907<=0,0,IF(($AM25907-SUM($AO25907:AR25907))<$AN25907,$AM25907-SUM($AO25907:AR25907),IF(SUM($AO25907:AR25907)<$AM25907,$AN25907,0)))","v":0}]
[null,334,3341113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","CAMIONETA PICK-UP","CAMIONETAS PANEL","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-03-28","2017-03-01","2017-04-01",null,null,75943.22,null,null,null,null,40819.49,7594.32,null,0,0,0,27529.410000000003,null,"VEHICULOS",0.5,13764.705000000002,3797.16,null,{"$f":"+IF($AM25990<=0,0,IF(($AM25990-SUM($AO25990:AO25990))<$AN25990,$AM25990-SUM($AO25990:AO25990),IF(SUM($AO25990:AO25990)<$AM25990,$AN25990,0)))","v":3797.16},{"$f":"+IF($AM25990<=0,0,IF(($AM25990-SUM($AO25990:AP25990))<$AN25990,$AM25990-SUM($AO25990:AP25990),IF(SUM($AO25990:AP25990)<$AM25990,$AN25990,0)))","v":3797.16},{"$f":"+IF($AM25990<=0,0,IF(($AM25990-SUM($AO25990:AQ25990))<$AN25990,$AM25990-SUM($AO25990:AQ25990),IF(SUM($AO25990:AQ25990)<$AM25990,$AN25990,0)))","v":3797.16},{"$f":"+IF($AM25990<=0,0,IF(($AM25990-SUM($AO25990:AR25990))<$AN25990,$AM25990-SUM($AO25990:AR25990),IF(SUM($AO25990:AR25990)<$AM25990,$AN25990,0)))","v":2373.2250000000022}]
[null,333,3331117,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","UPS ","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2017-04-06","2017-04-01","2017-05-01",null,null,2557.17,null,null,null,null,1584.71,243.12,null,0,0,0,729.34,null,"MAQUINARIAS Y EQUIPOS",1,729.34,243.12,null,{"$f":"+IF($AM26064<=0,0,IF(($AM26064-SUM($AO26064:AO26064))<$AN26064,$AM26064-SUM($AO26064:AO26064),IF(SUM($AO26064:AO26064)<$AM26064,$AN26064,0)))","v":243.12},{"$f":"+IF($AM26064<=0,0,IF(($AM26064-SUM($AO26064:AP26064))<$AN26064,$AM26064-SUM($AO26064:AP26064),IF(SUM($AO26064:AP26064)<$AM26064,$AN26064,0)))","v":243.12},{"$f":"+IF($AM26064<=0,0,IF(($AM26064-SUM($AO26064:AQ26064))<$AN26064,$AM26064-SUM($AO26064:AQ26064),IF(SUM($AO26064:AQ26064)<$AM26064,$AN26064,0)))","v":243.10000000000002},{"$f":"+IF($AM26064<=0,0,IF(($AM26064-SUM($AO26064:AR26064))<$AN26064,$AM26064-SUM($AO26064:AR26064),IF(SUM($AO26064:AR26064)<$AM26064,$AN26064,0)))","v":0}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26138<=0,0,IF(($AM26138-SUM($AO26138:AO26138))<$AN26138,$AM26138-SUM($AO26138:AO26138),IF(SUM($AO26138:AO26138)<$AM26138,$AN26138,0)))","v":198.83},{"$f":"+IF($AM26138<=0,0,IF(($AM26138-SUM($AO26138:AP26138))<$AN26138,$AM26138-SUM($AO26138:AP26138),IF(SUM($AO26138:AP26138)<$AM26138,$AN26138,0)))","v":198.83},{"$f":"+IF($AM26138<=0,0,IF(($AM26138-SUM($AO26138:AQ26138))<$AN26138,$AM26138-SUM($AO26138:AQ26138),IF(SUM($AO26138:AQ26138)<$AM26138,$AN26138,0)))","v":198.83},{"$f":"+IF($AM26138<=0,0,IF(($AM26138-SUM($AO26138:AR26138))<$AN26138,$AM26138-SUM($AO26138:AR26138),IF(SUM($AO26138:AR26138)<$AM26138,$AN26138,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26221<=0,0,IF(($AM26221-SUM($AO26221:AO26221))<$AN26221,$AM26221-SUM($AO26221:AO26221),IF(SUM($AO26221:AO26221)<$AM26221,$AN26221,0)))","v":198.83},{"$f":"+IF($AM26221<=0,0,IF(($AM26221-SUM($AO26221:AP26221))<$AN26221,$AM26221-SUM($AO26221:AP26221),IF(SUM($AO26221:AP26221)<$AM26221,$AN26221,0)))","v":198.83},{"$f":"+IF($AM26221<=0,0,IF(($AM26221-SUM($AO26221:AQ26221))<$AN26221,$AM26221-SUM($AO26221:AQ26221),IF(SUM($AO26221:AQ26221)<$AM26221,$AN26221,0)))","v":198.83},{"$f":"+IF($AM26221<=0,0,IF(($AM26221-SUM($AO26221:AR26221))<$AN26221,$AM26221-SUM($AO26221:AR26221),IF(SUM($AO26221:AR26221)<$AM26221,$AN26221,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26295<=0,0,IF(($AM26295-SUM($AO26295:AO26295))<$AN26295,$AM26295-SUM($AO26295:AO26295),IF(SUM($AO26295:AO26295)<$AM26295,$AN26295,0)))","v":198.83},{"$f":"+IF($AM26295<=0,0,IF(($AM26295-SUM($AO26295:AP26295))<$AN26295,$AM26295-SUM($AO26295:AP26295),IF(SUM($AO26295:AP26295)<$AM26295,$AN26295,0)))","v":198.83},{"$f":"+IF($AM26295<=0,0,IF(($AM26295-SUM($AO26295:AQ26295))<$AN26295,$AM26295-SUM($AO26295:AQ26295),IF(SUM($AO26295:AQ26295)<$AM26295,$AN26295,0)))","v":198.83},{"$f":"+IF($AM26295<=0,0,IF(($AM26295-SUM($AO26295:AR26295))<$AN26295,$AM26295-SUM($AO26295:AR26295),IF(SUM($AO26295:AR26295)<$AM26295,$AN26295,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26307<=0,0,IF(($AM26307-SUM($AO26307:AO26307))<$AN26307,$AM26307-SUM($AO26307:AO26307),IF(SUM($AO26307:AO26307)<$AM26307,$AN26307,0)))","v":198.83},{"$f":"+IF($AM26307<=0,0,IF(($AM26307-SUM($AO26307:AP26307))<$AN26307,$AM26307-SUM($AO26307:AP26307),IF(SUM($AO26307:AP26307)<$AM26307,$AN26307,0)))","v":198.83},{"$f":"+IF($AM26307<=0,0,IF(($AM26307-SUM($AO26307:AQ26307))<$AN26307,$AM26307-SUM($AO26307:AQ26307),IF(SUM($AO26307:AQ26307)<$AM26307,$AN26307,0)))","v":198.83},{"$f":"+IF($AM26307<=0,0,IF(($AM26307-SUM($AO26307:AR26307))<$AN26307,$AM26307-SUM($AO26307:AR26307),IF(SUM($AO26307:AR26307)<$AM26307,$AN26307,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26418<=0,0,IF(($AM26418-SUM($AO26418:AO26418))<$AN26418,$AM26418-SUM($AO26418:AO26418),IF(SUM($AO26418:AO26418)<$AM26418,$AN26418,0)))","v":198.83},{"$f":"+IF($AM26418<=0,0,IF(($AM26418-SUM($AO26418:AP26418))<$AN26418,$AM26418-SUM($AO26418:AP26418),IF(SUM($AO26418:AP26418)<$AM26418,$AN26418,0)))","v":198.83},{"$f":"+IF($AM26418<=0,0,IF(($AM26418-SUM($AO26418:AQ26418))<$AN26418,$AM26418-SUM($AO26418:AQ26418),IF(SUM($AO26418:AQ26418)<$AM26418,$AN26418,0)))","v":198.83},{"$f":"+IF($AM26418<=0,0,IF(($AM26418-SUM($AO26418:AR26418))<$AN26418,$AM26418-SUM($AO26418:AR26418),IF(SUM($AO26418:AR26418)<$AM26418,$AN26418,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26454<=0,0,IF(($AM26454-SUM($AO26454:AO26454))<$AN26454,$AM26454-SUM($AO26454:AO26454),IF(SUM($AO26454:AO26454)<$AM26454,$AN26454,0)))","v":198.83},{"$f":"+IF($AM26454<=0,0,IF(($AM26454-SUM($AO26454:AP26454))<$AN26454,$AM26454-SUM($AO26454:AP26454),IF(SUM($AO26454:AP26454)<$AM26454,$AN26454,0)))","v":198.83},{"$f":"+IF($AM26454<=0,0,IF(($AM26454-SUM($AO26454:AQ26454))<$AN26454,$AM26454-SUM($AO26454:AQ26454),IF(SUM($AO26454:AQ26454)<$AM26454,$AN26454,0)))","v":198.83},{"$f":"+IF($AM26454<=0,0,IF(($AM26454-SUM($AO26454:AR26454))<$AN26454,$AM26454-SUM($AO26454:AR26454),IF(SUM($AO26454:AR26454)<$AM26454,$AN26454,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26537<=0,0,IF(($AM26537-SUM($AO26537:AO26537))<$AN26537,$AM26537-SUM($AO26537:AO26537),IF(SUM($AO26537:AO26537)<$AM26537,$AN26537,0)))","v":198.83},{"$f":"+IF($AM26537<=0,0,IF(($AM26537-SUM($AO26537:AP26537))<$AN26537,$AM26537-SUM($AO26537:AP26537),IF(SUM($AO26537:AP26537)<$AM26537,$AN26537,0)))","v":198.83},{"$f":"+IF($AM26537<=0,0,IF(($AM26537-SUM($AO26537:AQ26537))<$AN26537,$AM26537-SUM($AO26537:AQ26537),IF(SUM($AO26537:AQ26537)<$AM26537,$AN26537,0)))","v":198.83},{"$f":"+IF($AM26537<=0,0,IF(($AM26537-SUM($AO26537:AR26537))<$AN26537,$AM26537-SUM($AO26537:AR26537),IF(SUM($AO26537:AR26537)<$AM26537,$AN26537,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26611<=0,0,IF(($AM26611-SUM($AO26611:AO26611))<$AN26611,$AM26611-SUM($AO26611:AO26611),IF(SUM($AO26611:AO26611)<$AM26611,$AN26611,0)))","v":198.83},{"$f":"+IF($AM26611<=0,0,IF(($AM26611-SUM($AO26611:AP26611))<$AN26611,$AM26611-SUM($AO26611:AP26611),IF(SUM($AO26611:AP26611)<$AM26611,$AN26611,0)))","v":198.83},{"$f":"+IF($AM26611<=0,0,IF(($AM26611-SUM($AO26611:AQ26611))<$AN26611,$AM26611-SUM($AO26611:AQ26611),IF(SUM($AO26611:AQ26611)<$AM26611,$AN26611,0)))","v":198.83},{"$f":"+IF($AM26611<=0,0,IF(($AM26611-SUM($AO26611:AR26611))<$AN26611,$AM26611-SUM($AO26611:AR26611),IF(SUM($AO26611:AR26611)<$AM26611,$AN26611,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",0.5,331.39499999999992,99.415000000000006,null,{"$f":"+IF($AM26685<=0,0,IF(($AM26685-SUM($AO26685:AO26685))<$AN26685,$AM26685-SUM($AO26685:AO26685),IF(SUM($AO26685:AO26685)<$AM26685,$AN26685,0)))","v":99.415000000000006},{"$f":"+IF($AM26685<=0,0,IF(($AM26685-SUM($AO26685:AP26685))<$AN26685,$AM26685-SUM($AO26685:AP26685),IF(SUM($AO26685:AP26685)<$AM26685,$AN26685,0)))","v":99.415000000000006},{"$f":"+IF($AM26685<=0,0,IF(($AM26685-SUM($AO26685:AQ26685))<$AN26685,$AM26685-SUM($AO26685:AQ26685),IF(SUM($AO26685:AQ26685)<$AM26685,$AN26685,0)))","v":99.415000000000006},{"$f":"+IF($AM26685<=0,0,IF(($AM26685-SUM($AO26685:AR26685))<$AN26685,$AM26685-SUM($AO26685:AR26685),IF(SUM($AO26685:AR26685)<$AM26685,$AN26685,0)))","v":33.14999999999992}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26768<=0,0,IF(($AM26768-SUM($AO26768:AO26768))<$AN26768,$AM26768-SUM($AO26768:AO26768),IF(SUM($AO26768:AO26768)<$AM26768,$AN26768,0)))","v":198.83},{"$f":"+IF($AM26768<=0,0,IF(($AM26768-SUM($AO26768:AP26768))<$AN26768,$AM26768-SUM($AO26768:AP26768),IF(SUM($AO26768:AP26768)<$AM26768,$AN26768,0)))","v":198.83},{"$f":"+IF($AM26768<=0,0,IF(($AM26768-SUM($AO26768:AQ26768))<$AN26768,$AM26768-SUM($AO26768:AQ26768),IF(SUM($AO26768:AQ26768)<$AM26768,$AN26768,0)))","v":198.83},{"$f":"+IF($AM26768<=0,0,IF(($AM26768-SUM($AO26768:AR26768))<$AN26768,$AM26768-SUM($AO26768:AR26768),IF(SUM($AO26768:AR26768)<$AM26768,$AN26768,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26842<=0,0,IF(($AM26842-SUM($AO26842:AO26842))<$AN26842,$AM26842-SUM($AO26842:AO26842),IF(SUM($AO26842:AO26842)<$AM26842,$AN26842,0)))","v":198.83},{"$f":"+IF($AM26842<=0,0,IF(($AM26842-SUM($AO26842:AP26842))<$AN26842,$AM26842-SUM($AO26842:AP26842),IF(SUM($AO26842:AP26842)<$AM26842,$AN26842,0)))","v":198.83},{"$f":"+IF($AM26842<=0,0,IF(($AM26842-SUM($AO26842:AQ26842))<$AN26842,$AM26842-SUM($AO26842:AQ26842),IF(SUM($AO26842:AQ26842)<$AM26842,$AN26842,0)))","v":198.83},{"$f":"+IF($AM26842<=0,0,IF(($AM26842-SUM($AO26842:AR26842))<$AN26842,$AM26842-SUM($AO26842:AR26842),IF(SUM($AO26842:AR26842)<$AM26842,$AN26842,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26925<=0,0,IF(($AM26925-SUM($AO26925:AO26925))<$AN26925,$AM26925-SUM($AO26925:AO26925),IF(SUM($AO26925:AO26925)<$AM26925,$AN26925,0)))","v":198.83},{"$f":"+IF($AM26925<=0,0,IF(($AM26925-SUM($AO26925:AP26925))<$AN26925,$AM26925-SUM($AO26925:AP26925),IF(SUM($AO26925:AP26925)<$AM26925,$AN26925,0)))","v":198.83},{"$f":"+IF($AM26925<=0,0,IF(($AM26925-SUM($AO26925:AQ26925))<$AN26925,$AM26925-SUM($AO26925:AQ26925),IF(SUM($AO26925:AQ26925)<$AM26925,$AN26925,0)))","v":198.83},{"$f":"+IF($AM26925<=0,0,IF(($AM26925-SUM($AO26925:AR26925))<$AN26925,$AM26925-SUM($AO26925:AR26925),IF(SUM($AO26925:AR26925)<$AM26925,$AN26925,0)))","v":66.299999999999841}]
[null,335,3351111,"19.CUSCO","Cusco","SI","AEROPORTUARIO","BUTACA INDIVIDUAL FIJA CON BRAZOS","Muebles","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-04-12","2017-04-01","2017-05-01",null,null,1988.33,null,null,null,null,1126.71,198.83,null,0,0,0,662.78999999999985,null,"MUEBLES Y ENSERES",1,662.78999999999985,198.83,null,{"$f":"+IF($AM26999<=0,0,IF(($AM26999-SUM($AO26999:AO26999))<$AN26999,$AM26999-SUM($AO26999:AO26999),IF(SUM($AO26999:AO26999)<$AM26999,$AN26999,0)))","v":198.83},{"$f":"+IF($AM26999<=0,0,IF(($AM26999-SUM($AO26999:AP26999))<$AN26999,$AM26999-SUM($AO26999:AP26999),IF(SUM($AO26999:AP26999)<$AM26999,$AN26999,0)))","v":198.83},{"$f":"+IF($AM26999<=0,0,IF(($AM26999-SUM($AO26999:AQ26999))<$AN26999,$AM26999-SUM($AO26999:AQ26999),IF(SUM($AO26999:AQ26999)<$AM26999,$AN26999,0)))","v":198.83},{"$f":"+IF($AM26999<=0,0,IF(($AM26999-SUM($AO26999:AR26999))<$AN26999,$AM26999-SUM($AO26999:AR26999),IF(SUM($AO26999:AR26999)<$AM26999,$AN26999,0)))","v":66.299999999999841}]
[null,336,3367111,"21.OTROS","Otros","SI","AEROPORTUARIO","VEHÍCULO CONTRAINCENDIOS TIPO 4 X 4","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-05-31","2017-05-01","2017-06-01",null,null,2286793.75,null,null,null,null,833278.97,228679.38,null,0,0,0,1224835.3999999999,null,"OTROS",1,1224835.3999999999,228679.38,null,{"$f":"+IF($AM27073<=0,0,IF(($AM27073-SUM($AO27073:AO27073))<$AN27073,$AM27073-SUM($AO27073:AO27073),IF(SUM($AO27073:AO27073)<$AM27073,$AN27073,0)))","v":228679.38},{"$f":"+IF($AM27073<=0,0,IF(($AM27073-SUM($AO27073:AP27073))<$AN27073,$AM27073-SUM($AO27073:AP27073),IF(SUM($AO27073:AP27073)<$AM27073,$AN27073,0)))","v":228679.38},{"$f":"+IF($AM27073<=0,0,IF(($AM27073-SUM($AO27073:AQ27073))<$AN27073,$AM27073-SUM($AO27073:AQ27073),IF(SUM($AO27073:AQ27073)<$AM27073,$AN27073,0)))","v":228679.38},{"$f":"+IF($AM27073<=0,0,IF(($AM27073-SUM($AO27073:AR27073))<$AN27073,$AM27073-SUM($AO27073:AR27073),IF(SUM($AO27073:AR27073)<$AM27073,$AN27073,0)))","v":228679.38}]
[null,336,3363111,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","PUERTA CON PORTERO ELECTRICO C / INTERCOMUNICADOR ( COMPLETO )","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-05-29","2017-05-01","2017-06-01",null,null,2165.25,null,null,null,null,1208.92,216.53,null,0,0,0,739.8,null,"OTROS",1,739.8,216.53,null,{"$f":"+IF($AM27111<=0,0,IF(($AM27111-SUM($AO27111:AO27111))<$AN27111,$AM27111-SUM($AO27111:AO27111),IF(SUM($AO27111:AO27111)<$AM27111,$AN27111,0)))","v":216.53},{"$f":"+IF($AM27111<=0,0,IF(($AM27111-SUM($AO27111:AP27111))<$AN27111,$AM27111-SUM($AO27111:AP27111),IF(SUM($AO27111:AP27111)<$AM27111,$AN27111,0)))","v":216.53},{"$f":"+IF($AM27111<=0,0,IF(($AM27111-SUM($AO27111:AQ27111))<$AN27111,$AM27111-SUM($AO27111:AQ27111),IF(SUM($AO27111:AQ27111)<$AM27111,$AN27111,0)))","v":216.53},{"$f":"+IF($AM27111<=0,0,IF(($AM27111-SUM($AO27111:AR27111))<$AN27111,$AM27111-SUM($AO27111:AR27111),IF(SUM($AO27111:AR27111)<$AM27111,$AN27111,0)))","v":90.209999999999923}]
[null,336,3369132,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TALADRO PERFORADOR CINCELADOR 1050W 220V 12.45MM","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-09-04","2017-09-01","2017-10-01",null,null,2013.46,null,null,null,null,1057.08,201.35,null,0,0,0,755.03000000000009,null,"OTROS",1,755.03000000000009,201.35,null,{"$f":"+IF($AM27158<=0,0,IF(($AM27158-SUM($AO27158:AO27158))<$AN27158,$AM27158-SUM($AO27158:AO27158),IF(SUM($AO27158:AO27158)<$AM27158,$AN27158,0)))","v":201.35},{"$f":"+IF($AM27158<=0,0,IF(($AM27158-SUM($AO27158:AP27158))<$AN27158,$AM27158-SUM($AO27158:AP27158),IF(SUM($AO27158:AP27158)<$AM27158,$AN27158,0)))","v":201.35},{"$f":"+IF($AM27158<=0,0,IF(($AM27158-SUM($AO27158:AQ27158))<$AN27158,$AM27158-SUM($AO27158:AQ27158),IF(SUM($AO27158:AQ27158)<$AM27158,$AN27158,0)))","v":201.35},{"$f":"+IF($AM27158<=0,0,IF(($AM27158-SUM($AO27158:AR27158))<$AN27158,$AM27158-SUM($AO27158:AR27158),IF(SUM($AO27158:AR27158)<$AM27158,$AN27158,0)))","v":150.98000000000013}]
[null,336,3365111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SISTEMA ALIMENTACION ININTERRUMPIDA (UPS) 750 VA USB/SERIAL","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2017-11-08","2017-11-01","2017-12-01",null,null,1851.37,null,null,null,null,941.12,185.14,null,0,0,0,725.1099999999999,null,"OTROS",1,725.1099999999999,185.14,null,{"$f":"+IF($AM27241<=0,0,IF(($AM27241-SUM($AO27241:AO27241))<$AN27241,$AM27241-SUM($AO27241:AO27241),IF(SUM($AO27241:AO27241)<$AM27241,$AN27241,0)))","v":185.14},{"$f":"+IF($AM27241<=0,0,IF(($AM27241-SUM($AO27241:AP27241))<$AN27241,$AM27241-SUM($AO27241:AP27241),IF(SUM($AO27241:AP27241)<$AM27241,$AN27241,0)))","v":185.14},{"$f":"+IF($AM27241<=0,0,IF(($AM27241-SUM($AO27241:AQ27241))<$AN27241,$AM27241-SUM($AO27241:AQ27241),IF(SUM($AO27241:AQ27241)<$AM27241,$AN27241,0)))","v":185.14},{"$f":"+IF($AM27241<=0,0,IF(($AM27241-SUM($AO27241:AR27241))<$AN27241,$AM27241-SUM($AO27241:AR27241),IF(SUM($AO27241:AR27241)<$AM27241,$AN27241,0)))","v":169.68999999999994}]
[null,336,3367111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CILINDRO PARA EQUIPO DE RESPIRACIÓN AUTÓNOMA","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-11-14","2017-11-01","2017-12-01",null,null,1922.66,null,null,null,null,977.36,192.27,null,0,0,0,753.03000000000009,null,"OTROS",0.5,376.51500000000004,96.135000000000005,null,{"$f":"+IF($AM27315<=0,0,IF(($AM27315-SUM($AO27315:AO27315))<$AN27315,$AM27315-SUM($AO27315:AO27315),IF(SUM($AO27315:AO27315)<$AM27315,$AN27315,0)))","v":96.135000000000005},{"$f":"+IF($AM27315<=0,0,IF(($AM27315-SUM($AO27315:AP27315))<$AN27315,$AM27315-SUM($AO27315:AP27315),IF(SUM($AO27315:AP27315)<$AM27315,$AN27315,0)))","v":96.135000000000005},{"$f":"+IF($AM27315<=0,0,IF(($AM27315-SUM($AO27315:AQ27315))<$AN27315,$AM27315-SUM($AO27315:AQ27315),IF(SUM($AO27315:AQ27315)<$AM27315,$AN27315,0)))","v":96.135000000000005},{"$f":"+IF($AM27315<=0,0,IF(($AM27315-SUM($AO27315:AR27315))<$AN27315,$AM27315-SUM($AO27315:AR27315),IF(SUM($AO27315:AR27315)<$AM27315,$AN27315,0)))","v":88.110000000000014}]
[null,336,3367111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","CILINDRO PARA EQUIPO DE RESPIRACIÓN AUTÓNOMA","EQUIPO DE OPERACIONES Y RESCATE CONTRA INCENDIO (333710) Y (","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-11-14","2017-11-01","2017-12-01",null,null,1922.66,null,null,null,null,977.36,192.27,null,0,0,0,753.03000000000009,null,"OTROS",0.5,376.51500000000004,96.135000000000005,null,{"$f":"+IF($AM27389<=0,0,IF(($AM27389-SUM($AO27389:AO27389))<$AN27389,$AM27389-SUM($AO27389:AO27389),IF(SUM($AO27389:AO27389)<$AM27389,$AN27389,0)))","v":96.135000000000005},{"$f":"+IF($AM27389<=0,0,IF(($AM27389-SUM($AO27389:AP27389))<$AN27389,$AM27389-SUM($AO27389:AP27389),IF(SUM($AO27389:AP27389)<$AM27389,$AN27389,0)))","v":96.135000000000005},{"$f":"+IF($AM27389<=0,0,IF(($AM27389-SUM($AO27389:AQ27389))<$AN27389,$AM27389-SUM($AO27389:AQ27389),IF(SUM($AO27389:AQ27389)<$AM27389,$AN27389,0)))","v":96.135000000000005},{"$f":"+IF($AM27389<=0,0,IF(($AM27389-SUM($AO27389:AR27389))<$AN27389,$AM27389-SUM($AO27389:AR27389),IF(SUM($AO27389:AR27389)<$AM27389,$AN27389,0)))","v":88.110000000000014}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR PARA CONTROL DE TRANSITO AEREO 2K X 2K LCD DE 28","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-12-12","2017-12-01","2017-12-31",null,null,93371.21,null,null,null,null,92704.26,666.95,null,0,0,0,1.1596057447604835E-11,null,"EQUIPOS DE INFORMATICA",1,0,666.95,null,{"$f":"+IF($AM27472<=0,0,IF(($AM27472-SUM($AO27472:AO27472))<$AN27472,$AM27472-SUM($AO27472:AO27472),IF(SUM($AO27472:AO27472)<$AM27472,$AN27472,0)))","v":0},{"$f":"+IF($AM27472<=0,0,IF(($AM27472-SUM($AO27472:AP27472))<$AN27472,$AM27472-SUM($AO27472:AP27472),IF(SUM($AO27472:AP27472)<$AM27472,$AN27472,0)))","v":0},{"$f":"+IF($AM27472<=0,0,IF(($AM27472-SUM($AO27472:AQ27472))<$AN27472,$AM27472-SUM($AO27472:AQ27472),IF(SUM($AO27472:AQ27472)<$AM27472,$AN27472,0)))","v":0},{"$f":"+IF($AM27472<=0,0,IF(($AM27472-SUM($AO27472:AR27472))<$AN27472,$AM27472-SUM($AO27472:AR27472),IF(SUM($AO27472:AR27472)<$AM27472,$AN27472,0)))","v":0}]
[null,336,3369132,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","TELÉFONO IP DE 1 LINEA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-12-09","2017-12-01","2017-12-31",null,null,1268,null,null,null,null,634,126.8,null,0,0,0,507.2,null,"OTROS",1,507.2,126.8,null,{"$f":"+IF($AM27546<=0,0,IF(($AM27546-SUM($AO27546:AO27546))<$AN27546,$AM27546-SUM($AO27546:AO27546),IF(SUM($AO27546:AO27546)<$AM27546,$AN27546,0)))","v":126.8},{"$f":"+IF($AM27546<=0,0,IF(($AM27546-SUM($AO27546:AP27546))<$AN27546,$AM27546-SUM($AO27546:AP27546),IF(SUM($AO27546:AP27546)<$AM27546,$AN27546,0)))","v":126.8},{"$f":"+IF($AM27546<=0,0,IF(($AM27546-SUM($AO27546:AQ27546))<$AN27546,$AM27546-SUM($AO27546:AQ27546),IF(SUM($AO27546:AQ27546)<$AM27546,$AN27546,0)))","v":126.8},{"$f":"+IF($AM27546<=0,0,IF(($AM27546-SUM($AO27546:AR27546))<$AN27546,$AM27546-SUM($AO27546:AR27546),IF(SUM($AO27546:AR27546)<$AM27546,$AN27546,0)))","v":126.8}]
[null,332,3326111,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","SUMINISTRO E INSTALACIÓN DE CERCO PERIMETRICO DE REJAS METÁLICAS EN EL AEROPUERTO DE PUCALLPA","CERCOS PERIMETRICOS DE AEROPUERTOS Y AERODROMOS","DIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2017-11-13","2017-11-13","2017-12-01",null,null,31900,null,null,null,null,8687.41,1561.48,null,0,0,0,21651.11,null,"EDIFICACIONES Y CONSTRUCCIONES",1,21651.11,1561.48,null,{"$f":"+IF($AM27620<=0,0,IF(($AM27620-SUM($AO27620:AO27620))<$AN27620,$AM27620-SUM($AO27620:AO27620),IF(SUM($AO27620:AO27620)<$AM27620,$AN27620,0)))","v":1561.48},{"$f":"+IF($AM27620<=0,0,IF(($AM27620-SUM($AO27620:AP27620))<$AN27620,$AM27620-SUM($AO27620:AP27620),IF(SUM($AO27620:AP27620)<$AM27620,$AN27620,0)))","v":1561.48},{"$f":"+IF($AM27620<=0,0,IF(($AM27620-SUM($AO27620:AQ27620))<$AN27620,$AM27620-SUM($AO27620:AQ27620),IF(SUM($AO27620:AQ27620)<$AM27620,$AN27620,0)))","v":1561.48},{"$f":"+IF($AM27620<=0,0,IF(($AM27620-SUM($AO27620:AR27620))<$AN27620,$AM27620-SUM($AO27620:AR27620),IF(SUM($AO27620:AR27620)<$AM27620,$AN27620,0)))","v":1561.48}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","LETRERO DE SEÑALIZACIÓN 0.80 X 2.1 M","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2017-12-29","2017-12-29","2018-01-01",null,null,17632.89,null,null,null,null,8522.57,2277.58,null,0,0,0,6832.74,null,"MAQUINARIAS Y EQUIPOS",1,6832.74,2277.58,null,{"$f":"+IF($AM27703<=0,0,IF(($AM27703-SUM($AO27703:AO27703))<$AN27703,$AM27703-SUM($AO27703:AO27703),IF(SUM($AO27703:AO27703)<$AM27703,$AN27703,0)))","v":2277.58},{"$f":"+IF($AM27703<=0,0,IF(($AM27703-SUM($AO27703:AP27703))<$AN27703,$AM27703-SUM($AO27703:AP27703),IF(SUM($AO27703:AP27703)<$AM27703,$AN27703,0)))","v":2277.58},{"$f":"+IF($AM27703<=0,0,IF(($AM27703-SUM($AO27703:AQ27703))<$AN27703,$AM27703-SUM($AO27703:AQ27703),IF(SUM($AO27703:AQ27703)<$AM27703,$AN27703,0)))","v":2277.58},{"$f":"+IF($AM27703<=0,0,IF(($AM27703-SUM($AO27703:AR27703))<$AN27703,$AM27703-SUM($AO27703:AR27703),IF(SUM($AO27703:AR27703)<$AM27703,$AN27703,0)))","v":0}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","LETRERO DE SEÑALIZACIÓN 0.80 X 2.1 M","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,0,"SI","SI","2017-12-29","2017-12-29","2018-01-01",null,null,8463.82,null,null,null,null,4231.8999999999996,1057.98,null,0,0,0,3173.94,null,"MAQUINARIAS Y EQUIPOS",1,3173.94,1057.98,null,{"$f":"+IF($AM27742<=0,0,IF(($AM27742-SUM($AO27742:AO27742))<$AN27742,$AM27742-SUM($AO27742:AO27742),IF(SUM($AO27742:AO27742)<$AM27742,$AN27742,0)))","v":1057.98},{"$f":"+IF($AM27742<=0,0,IF(($AM27742-SUM($AO27742:AP27742))<$AN27742,$AM27742-SUM($AO27742:AP27742),IF(SUM($AO27742:AP27742)<$AM27742,$AN27742,0)))","v":1057.98},{"$f":"+IF($AM27742<=0,0,IF(($AM27742-SUM($AO27742:AQ27742))<$AN27742,$AM27742-SUM($AO27742:AQ27742),IF(SUM($AO27742:AQ27742)<$AM27742,$AN27742,0)))","v":1057.98},{"$f":"+IF($AM27742<=0,0,IF(($AM27742-SUM($AO27742:AR27742))<$AN27742,$AM27742-SUM($AO27742:AR27742),IF(SUM($AO27742:AR27742)<$AM27742,$AN27742,0)))","v":0}]
[null,336,3366113,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","COCHE PORTAEQUIPAJE","EQUIPO DE CARGA Y EQUIPAJE ( 33580  y 333640)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-05-21","2018-05-21","2018-05-21",null,null,1559.32,null,null,null,null,727.68000000000006,155.93,null,0,0,0,675.70999999999981,null,"OTROS",1,675.70999999999981,155.93,null,{"$f":"+IF($AM27859<=0,0,IF(($AM27859-SUM($AO27859:AO27859))<$AN27859,$AM27859-SUM($AO27859:AO27859),IF(SUM($AO27859:AO27859)<$AM27859,$AN27859,0)))","v":155.93},{"$f":"+IF($AM27859<=0,0,IF(($AM27859-SUM($AO27859:AP27859))<$AN27859,$AM27859-SUM($AO27859:AP27859),IF(SUM($AO27859:AP27859)<$AM27859,$AN27859,0)))","v":155.93},{"$f":"+IF($AM27859<=0,0,IF(($AM27859-SUM($AO27859:AQ27859))<$AN27859,$AM27859-SUM($AO27859:AQ27859),IF(SUM($AO27859:AQ27859)<$AM27859,$AN27859,0)))","v":155.93},{"$f":"+IF($AM27859<=0,0,IF(($AM27859-SUM($AO27859:AR27859))<$AN27859,$AM27859-SUM($AO27859:AR27859),IF(SUM($AO27859:AR27859)<$AM27859,$AN27859,0)))","v":155.93}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO","LAPTOP","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-08-14","2018-08-14","2018-08-14",null,null,1610.17,null,null,null,null,1536.37,73.8,null,0,0,0,1.8474111129762605E-13,null,"EQUIPOS DE INFORMATICA",0.5,0,36.9,null,{"$f":"+IF($AM27933<=0,0,IF(($AM27933-SUM($AO27933:AO27933))<$AN27933,$AM27933-SUM($AO27933:AO27933),IF(SUM($AO27933:AO27933)<$AM27933,$AN27933,0)))","v":0},{"$f":"+IF($AM27933<=0,0,IF(($AM27933-SUM($AO27933:AP27933))<$AN27933,$AM27933-SUM($AO27933:AP27933),IF(SUM($AO27933:AP27933)<$AM27933,$AN27933,0)))","v":0},{"$f":"+IF($AM27933<=0,0,IF(($AM27933-SUM($AO27933:AQ27933))<$AN27933,$AM27933-SUM($AO27933:AQ27933),IF(SUM($AO27933:AQ27933)<$AM27933,$AN27933,0)))","v":0},{"$f":"+IF($AM27933<=0,0,IF(($AM27933-SUM($AO27933:AR27933))<$AN27933,$AM27933-SUM($AO27933:AR27933),IF(SUM($AO27933:AR27933)<$AM27933,$AN27933,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO SOBRE VOZ IP CON PANTALLA A COLORES ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-07-19","2018-07-19","2018-07-19",null,null,1046.28,null,null,null,null,470.83,104.63,null,0,0,0,470.82000000000005,null,"OTROS",0.5,235.41000000000003,52.314999999999998,null,{"$f":"+IF($AM28007<=0,0,IF(($AM28007-SUM($AO28007:AO28007))<$AN28007,$AM28007-SUM($AO28007:AO28007),IF(SUM($AO28007:AO28007)<$AM28007,$AN28007,0)))","v":52.314999999999998},{"$f":"+IF($AM28007<=0,0,IF(($AM28007-SUM($AO28007:AP28007))<$AN28007,$AM28007-SUM($AO28007:AP28007),IF(SUM($AO28007:AP28007)<$AM28007,$AN28007,0)))","v":52.314999999999998},{"$f":"+IF($AM28007<=0,0,IF(($AM28007-SUM($AO28007:AQ28007))<$AN28007,$AM28007-SUM($AO28007:AQ28007),IF(SUM($AO28007:AQ28007)<$AM28007,$AN28007,0)))","v":52.314999999999998},{"$f":"+IF($AM28007<=0,0,IF(($AM28007-SUM($AO28007:AR28007))<$AN28007,$AM28007-SUM($AO28007:AR28007),IF(SUM($AO28007:AR28007)<$AM28007,$AN28007,0)))","v":52.314999999999998}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO SOBRE VOZ IP CON PANTALLA A COLORES ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-07-19","2018-07-19","2018-07-19",null,null,1046.28,null,null,null,null,470.83,104.63,null,0,0,0,470.82000000000005,null,"OTROS",0.5,235.41000000000003,52.314999999999998,null,{"$f":"+IF($AM28019<=0,0,IF(($AM28019-SUM($AO28019:AO28019))<$AN28019,$AM28019-SUM($AO28019:AO28019),IF(SUM($AO28019:AO28019)<$AM28019,$AN28019,0)))","v":52.314999999999998},{"$f":"+IF($AM28019<=0,0,IF(($AM28019-SUM($AO28019:AP28019))<$AN28019,$AM28019-SUM($AO28019:AP28019),IF(SUM($AO28019:AP28019)<$AM28019,$AN28019,0)))","v":52.314999999999998},{"$f":"+IF($AM28019<=0,0,IF(($AM28019-SUM($AO28019:AQ28019))<$AN28019,$AM28019-SUM($AO28019:AQ28019),IF(SUM($AO28019:AQ28019)<$AM28019,$AN28019,0)))","v":52.314999999999998},{"$f":"+IF($AM28019<=0,0,IF(($AM28019-SUM($AO28019:AR28019))<$AN28019,$AM28019-SUM($AO28019:AR28019),IF(SUM($AO28019:AR28019)<$AM28019,$AN28019,0)))","v":52.314999999999998}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO SOBRE VOZ IP CON PANTALLA A COLORES ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2018-07-19","2018-07-19","2018-07-19",null,null,1046.28,null,null,null,null,470.83,104.63,null,0,0,0,470.82000000000005,null,"OTROS",0.5,235.41000000000003,52.314999999999998,null,{"$f":"+IF($AM28093<=0,0,IF(($AM28093-SUM($AO28093:AO28093))<$AN28093,$AM28093-SUM($AO28093:AO28093),IF(SUM($AO28093:AO28093)<$AM28093,$AN28093,0)))","v":52.314999999999998},{"$f":"+IF($AM28093<=0,0,IF(($AM28093-SUM($AO28093:AP28093))<$AN28093,$AM28093-SUM($AO28093:AP28093),IF(SUM($AO28093:AP28093)<$AM28093,$AN28093,0)))","v":52.314999999999998},{"$f":"+IF($AM28093<=0,0,IF(($AM28093-SUM($AO28093:AQ28093))<$AN28093,$AM28093-SUM($AO28093:AQ28093),IF(SUM($AO28093:AQ28093)<$AM28093,$AN28093,0)))","v":52.314999999999998},{"$f":"+IF($AM28093<=0,0,IF(($AM28093-SUM($AO28093:AR28093))<$AN28093,$AM28093-SUM($AO28093:AR28093),IF(SUM($AO28093:AR28093)<$AM28093,$AN28093,0)))","v":52.314999999999998}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","TELEFONO SOBRE VOZ IP CON PANTALLA A COLORES Y CÁMARA PARA VIDEO LLAMADA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2018-07-19","2018-07-19","2018-07-19",null,null,1979.45,null,null,null,null,890.74,197.95,null,0,0,0,890.76,null,"OTROS",0.5,445.38,98.974999999999994,null,{"$f":"+IF($AM28167<=0,0,IF(($AM28167-SUM($AO28167:AO28167))<$AN28167,$AM28167-SUM($AO28167:AO28167),IF(SUM($AO28167:AO28167)<$AM28167,$AN28167,0)))","v":98.974999999999994},{"$f":"+IF($AM28167<=0,0,IF(($AM28167-SUM($AO28167:AP28167))<$AN28167,$AM28167-SUM($AO28167:AP28167),IF(SUM($AO28167:AP28167)<$AM28167,$AN28167,0)))","v":98.974999999999994},{"$f":"+IF($AM28167<=0,0,IF(($AM28167-SUM($AO28167:AQ28167))<$AN28167,$AM28167-SUM($AO28167:AQ28167),IF(SUM($AO28167:AQ28167)<$AM28167,$AN28167,0)))","v":98.974999999999994},{"$f":"+IF($AM28167<=0,0,IF(($AM28167-SUM($AO28167:AR28167))<$AN28167,$AM28167-SUM($AO28167:AR28167),IF(SUM($AO28167:AR28167)<$AM28167,$AN28167,0)))","v":98.974999999999994}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","EQUIPO DE VIDEOCONFERENCIA CODEC","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-07-19","2018-07-19","2018-07-19",null,null,13000.03,null,null,null,null,5550,1300,null,0,0,0,6150.0300000000007,null,"OTROS",0.5,3075.0150000000003,650,null,{"$f":"+IF($AM28250<=0,0,IF(($AM28250-SUM($AO28250:AO28250))<$AN28250,$AM28250-SUM($AO28250:AO28250),IF(SUM($AO28250:AO28250)<$AM28250,$AN28250,0)))","v":650},{"$f":"+IF($AM28250<=0,0,IF(($AM28250-SUM($AO28250:AP28250))<$AN28250,$AM28250-SUM($AO28250:AP28250),IF(SUM($AO28250:AP28250)<$AM28250,$AN28250,0)))","v":650},{"$f":"+IF($AM28250<=0,0,IF(($AM28250-SUM($AO28250:AQ28250))<$AN28250,$AM28250-SUM($AO28250:AQ28250),IF(SUM($AO28250:AQ28250)<$AM28250,$AN28250,0)))","v":650},{"$f":"+IF($AM28250<=0,0,IF(($AM28250-SUM($AO28250:AR28250))<$AN28250,$AM28250-SUM($AO28250:AR28250),IF(SUM($AO28250:AR28250)<$AM28250,$AN28250,0)))","v":650}]
[null,336,3369132,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO 24000 BTU","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-09-28","2018-09-28","2018-09-28",null,null,3644.07,null,null,null,null,1579.1100000000001,364.41,null,0,0,0,1700.55,null,"OTROS",1,1700.55,364.41,null,{"$f":"+IF($AM28324<=0,0,IF(($AM28324-SUM($AO28324:AO28324))<$AN28324,$AM28324-SUM($AO28324:AO28324),IF(SUM($AO28324:AO28324)<$AM28324,$AN28324,0)))","v":364.41},{"$f":"+IF($AM28324<=0,0,IF(($AM28324-SUM($AO28324:AP28324))<$AN28324,$AM28324-SUM($AO28324:AP28324),IF(SUM($AO28324:AP28324)<$AM28324,$AN28324,0)))","v":364.41},{"$f":"+IF($AM28324<=0,0,IF(($AM28324-SUM($AO28324:AQ28324))<$AN28324,$AM28324-SUM($AO28324:AQ28324),IF(SUM($AO28324:AQ28324)<$AM28324,$AN28324,0)))","v":364.41},{"$f":"+IF($AM28324<=0,0,IF(($AM28324-SUM($AO28324:AR28324))<$AN28324,$AM28324-SUM($AO28324:AR28324),IF(SUM($AO28324:AR28324)<$AM28324,$AN28324,0)))","v":364.41}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","ESCRITORIO DE METAL CON VIDRIO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-06-27","2018-06-27","2018-06-27",null,null,4200,null,null,null,null,1925,420,null,0,0,0,1855,null,"MUEBLES Y ENSERES",0.5,927.5,210,null,{"$f":"+IF($AM28407<=0,0,IF(($AM28407-SUM($AO28407:AO28407))<$AN28407,$AM28407-SUM($AO28407:AO28407),IF(SUM($AO28407:AO28407)<$AM28407,$AN28407,0)))","v":210},{"$f":"+IF($AM28407<=0,0,IF(($AM28407-SUM($AO28407:AP28407))<$AN28407,$AM28407-SUM($AO28407:AP28407),IF(SUM($AO28407:AP28407)<$AM28407,$AN28407,0)))","v":210},{"$f":"+IF($AM28407<=0,0,IF(($AM28407-SUM($AO28407:AQ28407))<$AN28407,$AM28407-SUM($AO28407:AQ28407),IF(SUM($AO28407:AQ28407)<$AM28407,$AN28407,0)))","v":210},{"$f":"+IF($AM28407<=0,0,IF(($AM28407-SUM($AO28407:AR28407))<$AN28407,$AM28407-SUM($AO28407:AR28407),IF(SUM($AO28407:AR28407)<$AM28407,$AN28407,0)))","v":210}]
[null,336,3365111,"9.LIMA","NO","NO","AERONAVEGACIÓN","UPS 6 KVA MONOFASICO","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-10-30","2018-10-30","2018-10-30",null,null,12681.14,null,null,null,null,5389.4699999999993,1268.1099999999999,null,0,0,0,6023.56,null,"OTROS",1,6023.56,1268.1099999999999,null,{"$f":"+IF($AM28435<=0,0,IF(($AM28435-SUM($AO28435:AO28435))<$AN28435,$AM28435-SUM($AO28435:AO28435),IF(SUM($AO28435:AO28435)<$AM28435,$AN28435,0)))","v":1268.1099999999999},{"$f":"+IF($AM28435<=0,0,IF(($AM28435-SUM($AO28435:AP28435))<$AN28435,$AM28435-SUM($AO28435:AP28435),IF(SUM($AO28435:AP28435)<$AM28435,$AN28435,0)))","v":1268.1099999999999},{"$f":"+IF($AM28435<=0,0,IF(($AM28435-SUM($AO28435:AQ28435))<$AN28435,$AM28435-SUM($AO28435:AQ28435),IF(SUM($AO28435:AQ28435)<$AM28435,$AN28435,0)))","v":1268.1099999999999},{"$f":"+IF($AM28435<=0,0,IF(($AM28435-SUM($AO28435:AR28435))<$AN28435,$AM28435-SUM($AO28435:AR28435),IF(SUM($AO28435:AR28435)<$AM28435,$AN28435,0)))","v":1268.1099999999999}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN/AEROPORTUARIO","PROYECTOR DE MULTIMEDIA","EQUIPOS DE CAPACITACION Y ENSEÑANZA ( 335130)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2018-11-06","2018-11-06","2018-11-06",null,null,3956.99,null,null,null,null,1648.75,395.7,null,0,0,0,1912.5399999999997,null,"OTROS",0.5,956.26999999999987,197.85,null,{"$f":"+IF($AM28554<=0,0,IF(($AM28554-SUM($AO28554:AO28554))<$AN28554,$AM28554-SUM($AO28554:AO28554),IF(SUM($AO28554:AO28554)<$AM28554,$AN28554,0)))","v":197.85},{"$f":"+IF($AM28554<=0,0,IF(($AM28554-SUM($AO28554:AP28554))<$AN28554,$AM28554-SUM($AO28554:AP28554),IF(SUM($AO28554:AP28554)<$AM28554,$AN28554,0)))","v":197.85},{"$f":"+IF($AM28554<=0,0,IF(($AM28554-SUM($AO28554:AQ28554))<$AN28554,$AM28554-SUM($AO28554:AQ28554),IF(SUM($AO28554:AQ28554)<$AM28554,$AN28554,0)))","v":197.85},{"$f":"+IF($AM28554<=0,0,IF(($AM28554-SUM($AO28554:AR28554))<$AN28554,$AM28554-SUM($AO28554:AR28554),IF(SUM($AO28554:AR28554)<$AM28554,$AN28554,0)))","v":197.85}]
[null,336,3361111,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","PROCESADOR ATIS (CPU)","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2017-11-17","2018-07-08","2018-07-01",null,null,9297.7900000000009,null,null,null,null,9065.35,232.44,null,0,0,0,5.1159076974727213E-13,null,"EQUIPOS DE INFORMATICA",1,0,232.44,null,{"$f":"+IF($AM28637<=0,0,IF(($AM28637-SUM($AO28637:AO28637))<$AN28637,$AM28637-SUM($AO28637:AO28637),IF(SUM($AO28637:AO28637)<$AM28637,$AN28637,0)))","v":0},{"$f":"+IF($AM28637<=0,0,IF(($AM28637-SUM($AO28637:AP28637))<$AN28637,$AM28637-SUM($AO28637:AP28637),IF(SUM($AO28637:AP28637)<$AM28637,$AN28637,0)))","v":0},{"$f":"+IF($AM28637<=0,0,IF(($AM28637-SUM($AO28637:AQ28637))<$AN28637,$AM28637-SUM($AO28637:AQ28637),IF(SUM($AO28637:AQ28637)<$AM28637,$AN28637,0)))","v":0},{"$f":"+IF($AM28637<=0,0,IF(($AM28637-SUM($AO28637:AR28637))<$AN28637,$AM28637-SUM($AO28637:AR28637),IF(SUM($AO28637:AR28637)<$AM28637,$AN28637,0)))","v":0}]
[null,336,3361111,"1. ANTA HUARAZ","NO","NO","AERONAVEGACIÓN","MONITOR","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-09-18","2016-07-07","2018-01-01",null,null,133984.51999999999,null,null,null,null,133984.51999999999,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM28711<=0,0,IF(($AM28711-SUM($AO28711:AO28711))<$AN28711,$AM28711-SUM($AO28711:AO28711),IF(SUM($AO28711:AO28711)<$AM28711,$AN28711,0)))","v":0},{"$f":"+IF($AM28711<=0,0,IF(($AM28711-SUM($AO28711:AP28711))<$AN28711,$AM28711-SUM($AO28711:AP28711),IF(SUM($AO28711:AP28711)<$AM28711,$AN28711,0)))","v":0},{"$f":"+IF($AM28711<=0,0,IF(($AM28711-SUM($AO28711:AQ28711))<$AN28711,$AM28711-SUM($AO28711:AQ28711),IF(SUM($AO28711:AQ28711)<$AM28711,$AN28711,0)))","v":0},{"$f":"+IF($AM28711<=0,0,IF(($AM28711-SUM($AO28711:AR28711))<$AN28711,$AM28711-SUM($AO28711:AR28711),IF(SUM($AO28711:AR28711)<$AM28711,$AN28711,0)))","v":0}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SERVIDOR","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-09-18","2016-07-07","2018-01-01",null,null,33496.129999999997,null,null,null,null,33496.129999999997,0,null,0,0,0,0,null,"EQUIPOS DE INFORMATICA",1,0,0,null,{"$f":"+IF($AM28723<=0,0,IF(($AM28723-SUM($AO28723:AO28723))<$AN28723,$AM28723-SUM($AO28723:AO28723),IF(SUM($AO28723:AO28723)<$AM28723,$AN28723,0)))","v":0},{"$f":"+IF($AM28723<=0,0,IF(($AM28723-SUM($AO28723:AP28723))<$AN28723,$AM28723-SUM($AO28723:AP28723),IF(SUM($AO28723:AP28723)<$AM28723,$AN28723,0)))","v":0},{"$f":"+IF($AM28723<=0,0,IF(($AM28723-SUM($AO28723:AQ28723))<$AN28723,$AM28723-SUM($AO28723:AQ28723),IF(SUM($AO28723:AQ28723)<$AM28723,$AN28723,0)))","v":0},{"$f":"+IF($AM28723<=0,0,IF(($AM28723-SUM($AO28723:AR28723))<$AN28723,$AM28723-SUM($AO28723:AR28723),IF(SUM($AO28723:AR28723)<$AM28723,$AN28723,0)))","v":0}]
[null,332,3321111,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","REHABILITACIÓN DEL TALLER Y OFICINA DE TECNICOS ELECTROMÁGNETICOS DEL AEROPUERTO INTERNACIONAL CAP. FAP CARLOS MARTINEZ DE PINILLOS","EDIFICIOS EN AEROPUERTOS-Administrativas","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"-","SI","SI","2018-02-09","2018-02-09","2018-02-09",null,null,19951,null,null,null,null,5550.6799999999994,573.55999999999995,null,0,0,0,13826.76,null,"EDIFICACIONES Y CONSTRUCCIONES",1,13826.76,573.55999999999995,null,{"$f":"+IF($AM28797<=0,0,IF(($AM28797-SUM($AO28797:AO28797))<$AN28797,$AM28797-SUM($AO28797:AO28797),IF(SUM($AO28797:AO28797)<$AM28797,$AN28797,0)))","v":573.55999999999995},{"$f":"+IF($AM28797<=0,0,IF(($AM28797-SUM($AO28797:AP28797))<$AN28797,$AM28797-SUM($AO28797:AP28797),IF(SUM($AO28797:AP28797)<$AM28797,$AN28797,0)))","v":573.55999999999995},{"$f":"+IF($AM28797<=0,0,IF(($AM28797-SUM($AO28797:AQ28797))<$AN28797,$AM28797-SUM($AO28797:AQ28797),IF(SUM($AO28797:AQ28797)<$AM28797,$AN28797,0)))","v":573.55999999999995},{"$f":"+IF($AM28797<=0,0,IF(($AM28797-SUM($AO28797:AR28797))<$AN28797,$AM28797-SUM($AO28797:AR28797),IF(SUM($AO28797:AR28797)<$AM28797,$AN28797,0)))","v":573.55999999999995}]
[null,333,3331116,"9.LIMA","NO","NO","AERONAVEGACIÓN","CAJA DE CAMBIOS PARA SISTEMA RADAR PRIMARIO","EQUIPOS RADAR (333021)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2016-02-11","2017-07-26","2018-01-01",null,null,17552.3,null,null,null,null,9507.49,2011.2,null,0,0,0,6033.61,null,"MAQUINARIAS Y EQUIPOS",1,6033.61,2011.2,null,{"$f":"+IF($AM28871<=0,0,IF(($AM28871-SUM($AO28871:AO28871))<$AN28871,$AM28871-SUM($AO28871:AO28871),IF(SUM($AO28871:AO28871)<$AM28871,$AN28871,0)))","v":2011.2},{"$f":"+IF($AM28871<=0,0,IF(($AM28871-SUM($AO28871:AP28871))<$AN28871,$AM28871-SUM($AO28871:AP28871),IF(SUM($AO28871:AP28871)<$AM28871,$AN28871,0)))","v":2011.2},{"$f":"+IF($AM28871<=0,0,IF(($AM28871-SUM($AO28871:AQ28871))<$AN28871,$AM28871-SUM($AO28871:AQ28871),IF(SUM($AO28871:AQ28871)<$AM28871,$AN28871,0)))","v":2011.2},{"$f":"+IF($AM28871<=0,0,IF(($AM28871-SUM($AO28871:AR28871))<$AN28871,$AM28871-SUM($AO28871:AR28871),IF(SUM($AO28871:AR28871)<$AM28871,$AN28871,0)))","v":9.999999999308784E-3}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","SWITCH 4","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2016-02-11","2017-07-26","2018-01-01",null,null,11747.56,null,null,null,null,6461.17,1174.76,null,0,0,0,4111.6299999999992,null,"OTROS",1,4111.6299999999992,1174.76,null,{"$f":"+IF($AM28954<=0,0,IF(($AM28954-SUM($AO28954:AO28954))<$AN28954,$AM28954-SUM($AO28954:AO28954),IF(SUM($AO28954:AO28954)<$AM28954,$AN28954,0)))","v":1174.76},{"$f":"+IF($AM28954<=0,0,IF(($AM28954-SUM($AO28954:AP28954))<$AN28954,$AM28954-SUM($AO28954:AP28954),IF(SUM($AO28954:AP28954)<$AM28954,$AN28954,0)))","v":1174.76},{"$f":"+IF($AM28954<=0,0,IF(($AM28954-SUM($AO28954:AQ28954))<$AN28954,$AM28954-SUM($AO28954:AQ28954),IF(SUM($AO28954:AQ28954)<$AM28954,$AN28954,0)))","v":1174.76},{"$f":"+IF($AM28954<=0,0,IF(($AM28954-SUM($AO28954:AR28954))<$AN28954,$AM28954-SUM($AO28954:AR28954),IF(SUM($AO28954:AR28954)<$AM28954,$AN28954,0)))","v":587.34999999999945}]
[null,336,3369132,"10.PISCO","NO","NO","AERONAVEGACIÓN","TERMINAL DE TECLADO EN PANTALLA TACTIL","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,8888.36,null,null,null,null,6295.93,888.84,null,0,0,0,1703.5900000000001,null,"OTROS",1,1703.5900000000001,888.84,null,{"$f":"+IF($AM29028<=0,0,IF(($AM29028-SUM($AO29028:AO29028))<$AN29028,$AM29028-SUM($AO29028:AO29028),IF(SUM($AO29028:AO29028)<$AM29028,$AN29028,0)))","v":888.84},{"$f":"+IF($AM29028<=0,0,IF(($AM29028-SUM($AO29028:AP29028))<$AN29028,$AM29028-SUM($AO29028:AP29028),IF(SUM($AO29028:AP29028)<$AM29028,$AN29028,0)))","v":814.75000000000011},{"$f":"+IF($AM29028<=0,0,IF(($AM29028-SUM($AO29028:AQ29028))<$AN29028,$AM29028-SUM($AO29028:AQ29028),IF(SUM($AO29028:AQ29028)<$AM29028,$AN29028,0)))","v":0},{"$f":"+IF($AM29028<=0,0,IF(($AM29028-SUM($AO29028:AR29028))<$AN29028,$AM29028-SUM($AO29028:AR29028),IF(SUM($AO29028:AR29028)<$AM29028,$AN29028,0)))","v":0}]
[null,336,3362111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","MODULO TRANSRECEPTOR","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,18369.509999999998,null,null,null,null,11590.29,1836.95,null,0,0,0,4942.2699999999977,null,"OTROS",1,4942.2699999999977,1836.95,null,{"$f":"+IF($AM29136<=0,0,IF(($AM29136-SUM($AO29136:AO29136))<$AN29136,$AM29136-SUM($AO29136:AO29136),IF(SUM($AO29136:AO29136)<$AM29136,$AN29136,0)))","v":1836.95},{"$f":"+IF($AM29136<=0,0,IF(($AM29136-SUM($AO29136:AP29136))<$AN29136,$AM29136-SUM($AO29136:AP29136),IF(SUM($AO29136:AP29136)<$AM29136,$AN29136,0)))","v":1836.95},{"$f":"+IF($AM29136<=0,0,IF(($AM29136-SUM($AO29136:AQ29136))<$AN29136,$AM29136-SUM($AO29136:AQ29136),IF(SUM($AO29136:AQ29136)<$AM29136,$AN29136,0)))","v":1268.3699999999976},{"$f":"+IF($AM29136<=0,0,IF(($AM29136-SUM($AO29136:AR29136))<$AN29136,$AM29136-SUM($AO29136:AR29136),IF(SUM($AO29136:AR29136)<$AM29136,$AN29136,0)))","v":0}]
[null,335,3351111,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","MUEBLE PR","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,13696.53,null,null,null,null,7989.6399999999994,1369.65,null,0,0,0,4337.2400000000016,null,"MUEBLES Y ENSERES",1,4337.2400000000016,1369.65,null,{"$f":"+IF($AM29184<=0,0,IF(($AM29184-SUM($AO29184:AO29184))<$AN29184,$AM29184-SUM($AO29184:AO29184),IF(SUM($AO29184:AO29184)<$AM29184,$AN29184,0)))","v":1369.65},{"$f":"+IF($AM29184<=0,0,IF(($AM29184-SUM($AO29184:AP29184))<$AN29184,$AM29184-SUM($AO29184:AP29184),IF(SUM($AO29184:AP29184)<$AM29184,$AN29184,0)))","v":1369.65},{"$f":"+IF($AM29184<=0,0,IF(($AM29184-SUM($AO29184:AQ29184))<$AN29184,$AM29184-SUM($AO29184:AQ29184),IF(SUM($AO29184:AQ29184)<$AM29184,$AN29184,0)))","v":1369.65},{"$f":"+IF($AM29184<=0,0,IF(($AM29184-SUM($AO29184:AR29184))<$AN29184,$AM29184-SUM($AO29184:AR29184),IF(SUM($AO29184:AR29184)<$AM29184,$AN29184,0)))","v":228.29000000000087}]
[null,336,3362111,"8.JULIACA","NO","NO","AERONAVEGACIÓN","MODULO DE INTERFAZ CANAL RADIO DOBLE","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,2641.55,null,null,null,null,1419.83,264.16000000000003,null,0,0,0,957.56000000000017,null,"OTROS",1,957.56000000000017,264.16000000000003,null,{"$f":"+IF($AM29258<=0,0,IF(($AM29258-SUM($AO29258:AO29258))<$AN29258,$AM29258-SUM($AO29258:AO29258),IF(SUM($AO29258:AO29258)<$AM29258,$AN29258,0)))","v":264.16000000000003},{"$f":"+IF($AM29258<=0,0,IF(($AM29258-SUM($AO29258:AP29258))<$AN29258,$AM29258-SUM($AO29258:AP29258),IF(SUM($AO29258:AP29258)<$AM29258,$AN29258,0)))","v":264.16000000000003},{"$f":"+IF($AM29258<=0,0,IF(($AM29258-SUM($AO29258:AQ29258))<$AN29258,$AM29258-SUM($AO29258:AQ29258),IF(SUM($AO29258:AQ29258)<$AM29258,$AN29258,0)))","v":264.16000000000003},{"$f":"+IF($AM29258<=0,0,IF(($AM29258-SUM($AO29258:AR29258))<$AN29258,$AM29258-SUM($AO29258:AR29258),IF(SUM($AO29258:AR29258)<$AM29258,$AN29258,0)))","v":165.08000000000015}]
[null,336,3362111,"13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","MODULO TRANSRECEPTOR","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,18369.509999999998,null,null,null,null,10278.18,1836.95,null,0,0,0,6254.3799999999983,null,"OTROS",1,6254.3799999999983,1836.95,null,{"$f":"+IF($AM29341<=0,0,IF(($AM29341-SUM($AO29341:AO29341))<$AN29341,$AM29341-SUM($AO29341:AO29341),IF(SUM($AO29341:AO29341)<$AM29341,$AN29341,0)))","v":1836.95},{"$f":"+IF($AM29341<=0,0,IF(($AM29341-SUM($AO29341:AP29341))<$AN29341,$AM29341-SUM($AO29341:AP29341),IF(SUM($AO29341:AP29341)<$AM29341,$AN29341,0)))","v":1836.95},{"$f":"+IF($AM29341<=0,0,IF(($AM29341-SUM($AO29341:AQ29341))<$AN29341,$AM29341-SUM($AO29341:AQ29341),IF(SUM($AO29341:AQ29341)<$AM29341,$AN29341,0)))","v":1836.95},{"$f":"+IF($AM29341<=0,0,IF(($AM29341-SUM($AO29341:AR29341))<$AN29341,$AM29341-SUM($AO29341:AR29341),IF(SUM($AO29341:AR29341)<$AM29341,$AN29341,0)))","v":743.52999999999793}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","SWITCH LAN (CONMUTADOR LAN)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,7921.18,null,null,null,null,5610.8499999999995,792.12,null,0,0,0,1518.2100000000009,null,"OTROS",1,1518.2100000000009,792.12,null,{"$f":"+IF($AM29415<=0,0,IF(($AM29415-SUM($AO29415:AO29415))<$AN29415,$AM29415-SUM($AO29415:AO29415),IF(SUM($AO29415:AO29415)<$AM29415,$AN29415,0)))","v":792.12},{"$f":"+IF($AM29415<=0,0,IF(($AM29415-SUM($AO29415:AP29415))<$AN29415,$AM29415-SUM($AO29415:AP29415),IF(SUM($AO29415:AP29415)<$AM29415,$AN29415,0)))","v":726.09000000000094},{"$f":"+IF($AM29415<=0,0,IF(($AM29415-SUM($AO29415:AQ29415))<$AN29415,$AM29415-SUM($AO29415:AQ29415),IF(SUM($AO29415:AQ29415)<$AM29415,$AN29415,0)))","v":0},{"$f":"+IF($AM29415<=0,0,IF(($AM29415-SUM($AO29415:AR29415))<$AN29415,$AM29415-SUM($AO29415:AR29415),IF(SUM($AO29415:AR29415)<$AM29415,$AN29415,0)))","v":0}]
[null,336,3362111,"14.TACNA","NO","NO","AERONAVEGACIÓN","MODULO TRANSRECEPTOR","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,18369.509999999998,null,null,null,null,10278.18,1836.95,null,0,0,0,6254.3799999999983,null,"OTROS",1,6254.3799999999983,1836.95,null,{"$f":"+IF($AM29489<=0,0,IF(($AM29489-SUM($AO29489:AO29489))<$AN29489,$AM29489-SUM($AO29489:AO29489),IF(SUM($AO29489:AO29489)<$AM29489,$AN29489,0)))","v":1836.95},{"$f":"+IF($AM29489<=0,0,IF(($AM29489-SUM($AO29489:AP29489))<$AN29489,$AM29489-SUM($AO29489:AP29489),IF(SUM($AO29489:AP29489)<$AM29489,$AN29489,0)))","v":1836.95},{"$f":"+IF($AM29489<=0,0,IF(($AM29489-SUM($AO29489:AQ29489))<$AN29489,$AM29489-SUM($AO29489:AQ29489),IF(SUM($AO29489:AQ29489)<$AM29489,$AN29489,0)))","v":1836.95},{"$f":"+IF($AM29489<=0,0,IF(($AM29489-SUM($AO29489:AR29489))<$AN29489,$AM29489-SUM($AO29489:AR29489),IF(SUM($AO29489:AR29489)<$AM29489,$AN29489,0)))","v":743.52999999999793}]
[null,336,3362111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","MODULO DE CONTROL DE BUS","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,10216.07,null,null,null,null,5491.1399999999994,1021.61,null,0,0,0,3703.32,null,"OTROS",1,3703.32,1021.61,null,{"$f":"+IF($AM29501<=0,0,IF(($AM29501-SUM($AO29501:AO29501))<$AN29501,$AM29501-SUM($AO29501:AO29501),IF(SUM($AO29501:AO29501)<$AM29501,$AN29501,0)))","v":1021.61},{"$f":"+IF($AM29501<=0,0,IF(($AM29501-SUM($AO29501:AP29501))<$AN29501,$AM29501-SUM($AO29501:AP29501),IF(SUM($AO29501:AP29501)<$AM29501,$AN29501,0)))","v":1021.61},{"$f":"+IF($AM29501<=0,0,IF(($AM29501-SUM($AO29501:AQ29501))<$AN29501,$AM29501-SUM($AO29501:AQ29501),IF(SUM($AO29501:AQ29501)<$AM29501,$AN29501,0)))","v":1021.61},{"$f":"+IF($AM29501<=0,0,IF(($AM29501-SUM($AO29501:AR29501))<$AN29501,$AM29501-SUM($AO29501:AR29501),IF(SUM($AO29501:AR29501)<$AM29501,$AN29501,0)))","v":638.49000000000024}]
[null,336,3369132,"17.TRUJILLO","NO","NO","AERONAVEGACIÓN","RECEPTOR RELOJ (TOY CLOCK)","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,0,"SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,3549.8,null,null,null,null,2070.7200000000003,354.98,null,0,0,0,1124.0999999999999,null,"OTROS",1,1124.0999999999999,354.98,null,{"$f":"+IF($AM29575<=0,0,IF(($AM29575-SUM($AO29575:AO29575))<$AN29575,$AM29575-SUM($AO29575:AO29575),IF(SUM($AO29575:AO29575)<$AM29575,$AN29575,0)))","v":354.98},{"$f":"+IF($AM29575<=0,0,IF(($AM29575-SUM($AO29575:AP29575))<$AN29575,$AM29575-SUM($AO29575:AP29575),IF(SUM($AO29575:AP29575)<$AM29575,$AN29575,0)))","v":354.98},{"$f":"+IF($AM29575<=0,0,IF(($AM29575-SUM($AO29575:AQ29575))<$AN29575,$AM29575-SUM($AO29575:AQ29575),IF(SUM($AO29575:AQ29575)<$AM29575,$AN29575,0)))","v":354.98},{"$f":"+IF($AM29575<=0,0,IF(($AM29575-SUM($AO29575:AR29575))<$AN29575,$AM29575-SUM($AO29575:AR29575),IF(SUM($AO29575:AR29575)<$AM29575,$AN29575,0)))","v":59.159999999999854}]
[null,336,3362111,"4.CAJAMARCA","NO","NO","AERONAVEGACIÓN","MODULO DE INTERFAZ LAN","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,3892.99,null,null,null,null,2178.2199999999998,389.3,null,0,0,0,1325.47,null,"OTROS",1,1325.47,389.3,null,{"$f":"+IF($AM29649<=0,0,IF(($AM29649-SUM($AO29649:AO29649))<$AN29649,$AM29649-SUM($AO29649:AO29649),IF(SUM($AO29649:AO29649)<$AM29649,$AN29649,0)))","v":389.3},{"$f":"+IF($AM29649<=0,0,IF(($AM29649-SUM($AO29649:AP29649))<$AN29649,$AM29649-SUM($AO29649:AP29649),IF(SUM($AO29649:AP29649)<$AM29649,$AN29649,0)))","v":389.3},{"$f":"+IF($AM29649<=0,0,IF(($AM29649-SUM($AO29649:AQ29649))<$AN29649,$AM29649-SUM($AO29649:AQ29649),IF(SUM($AO29649:AQ29649)<$AM29649,$AN29649,0)))","v":389.3},{"$f":"+IF($AM29649<=0,0,IF(($AM29649-SUM($AO29649:AR29649))<$AN29649,$AM29649-SUM($AO29649:AR29649),IF(SUM($AO29649:AR29649)<$AM29649,$AN29649,0)))","v":157.56999999999994}]
[null,336,3362111,"18.TUMBES","NO","NO","AERONAVEGACIÓN","TRANSCEPTOR VERSION LAST RESORT","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-07-30","2017-03-21","2018-01-01",null,null,21167.06,null,null,null,null,13355.4,2116.71,null,0,0,0,5694.9500000000016,null,"OTROS",1,5694.9500000000016,2116.71,null,{"$f":"+IF($AM29732<=0,0,IF(($AM29732-SUM($AO29732:AO29732))<$AN29732,$AM29732-SUM($AO29732:AO29732),IF(SUM($AO29732:AO29732)<$AM29732,$AN29732,0)))","v":2116.71},{"$f":"+IF($AM29732<=0,0,IF(($AM29732-SUM($AO29732:AP29732))<$AN29732,$AM29732-SUM($AO29732:AP29732),IF(SUM($AO29732:AP29732)<$AM29732,$AN29732,0)))","v":2116.71},{"$f":"+IF($AM29732<=0,0,IF(($AM29732-SUM($AO29732:AQ29732))<$AN29732,$AM29732-SUM($AO29732:AQ29732),IF(SUM($AO29732:AQ29732)<$AM29732,$AN29732,0)))","v":1461.5300000000016},{"$f":"+IF($AM29732<=0,0,IF(($AM29732-SUM($AO29732:AR29732))<$AN29732,$AM29732-SUM($AO29732:AR29732),IF(SUM($AO29732:AR29732)<$AM29732,$AN29732,0)))","v":0}]
[null,336,3365111,"10.PISCO","NO","NO","AERONAVEGACIÓN","FUENTE DE ALIMENTACIÓN (PSU)","EQUIPOS DE ELECTRICIDAD(333310) Y (363020)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2015-11-09","2017-08-04","2018-01-01",null,null,11253.61,null,null,null,null,5861.25,1125.3599999999999,null,0,0,0,4267.0000000000009,null,"OTROS",1,4267.0000000000009,1125.3599999999999,null,{"$f":"+IF($AM29829<=0,0,IF(($AM29829-SUM($AO29829:AO29829))<$AN29829,$AM29829-SUM($AO29829:AO29829),IF(SUM($AO29829:AO29829)<$AM29829,$AN29829,0)))","v":1125.3599999999999},{"$f":"+IF($AM29829<=0,0,IF(($AM29829-SUM($AO29829:AP29829))<$AN29829,$AM29829-SUM($AO29829:AP29829),IF(SUM($AO29829:AP29829)<$AM29829,$AN29829,0)))","v":1125.3599999999999},{"$f":"+IF($AM29829<=0,0,IF(($AM29829-SUM($AO29829:AQ29829))<$AN29829,$AM29829-SUM($AO29829:AQ29829),IF(SUM($AO29829:AQ29829)<$AM29829,$AN29829,0)))","v":1125.3599999999999},{"$f":"+IF($AM29829<=0,0,IF(($AM29829-SUM($AO29829:AR29829))<$AN29829,$AM29829-SUM($AO29829:AR29829),IF(SUM($AO29829:AR29829)<$AM29829,$AN29829,0)))","v":890.92000000000098}]
[null,332,3325113,"10.PISCO","NO","NO","AERONAVEGACIÓN","OBRAS CIVILES E INSTALACIONES ESTACIÓN ILS PISCO","ACCESO AL AEROPUERTO PARA VEHICULOS","INDIRECTO","Edificaciones y construcciones","EDIFICACIONES Y CONSTRUCCIONES",null,null,null,"BUENO","SI","SI","2014-06-02","2016-11-29","2018-01-01",null,null,533773,null,null,null,null,158225.57,15706.98,null,0,0,0,359840.45,null,"EDIFICACIONES Y CONSTRUCCIONES",1,359840.45,15706.98,null,{"$f":"+IF($AM29888<=0,0,IF(($AM29888-SUM($AO29888:AO29888))<$AN29888,$AM29888-SUM($AO29888:AO29888),IF(SUM($AO29888:AO29888)<$AM29888,$AN29888,0)))","v":15706.98},{"$f":"+IF($AM29888<=0,0,IF(($AM29888-SUM($AO29888:AP29888))<$AN29888,$AM29888-SUM($AO29888:AP29888),IF(SUM($AO29888:AP29888)<$AM29888,$AN29888,0)))","v":15706.98},{"$f":"+IF($AM29888<=0,0,IF(($AM29888-SUM($AO29888:AQ29888))<$AN29888,$AM29888-SUM($AO29888:AQ29888),IF(SUM($AO29888:AQ29888)<$AM29888,$AN29888,0)))","v":15706.98},{"$f":"+IF($AM29888<=0,0,IF(($AM29888-SUM($AO29888:AR29888))<$AN29888,$AM29888-SUM($AO29888:AR29888),IF(SUM($AO29888:AR29888)<$AM29888,$AN29888,0)))","v":15706.98}]
[null,336,3362111,"15.TALARA","NO","NO","AERONAVEGACIÓN","ARMARIO DE COMUNICACIONES","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-06-02","2016-09-30","2018-01-01",null,null,3053.25,null,null,null,null,1726.54,305.33,null,0,0,0,1021.3800000000001,null,"MUEBLES Y ENSERES",1,1021.3800000000001,305.33,null,{"$f":"+IF($AM29962<=0,0,IF(($AM29962-SUM($AO29962:AO29962))<$AN29962,$AM29962-SUM($AO29962:AO29962),IF(SUM($AO29962:AO29962)<$AM29962,$AN29962,0)))","v":305.33},{"$f":"+IF($AM29962<=0,0,IF(($AM29962-SUM($AO29962:AP29962))<$AN29962,$AM29962-SUM($AO29962:AP29962),IF(SUM($AO29962:AP29962)<$AM29962,$AN29962,0)))","v":305.33},{"$f":"+IF($AM29962<=0,0,IF(($AM29962-SUM($AO29962:AQ29962))<$AN29962,$AM29962-SUM($AO29962:AQ29962),IF(SUM($AO29962:AQ29962)<$AM29962,$AN29962,0)))","v":305.33},{"$f":"+IF($AM29962<=0,0,IF(($AM29962-SUM($AO29962:AR29962))<$AN29962,$AM29962-SUM($AO29962:AR29962),IF(SUM($AO29962:AR29962)<$AM29962,$AN29962,0)))","v":105.3900000000001}]
[null,336,3369132,"5.CHACHAPOYAS","NO","NO","AERONAVEGACIÓN","DISCO DURO PORTÁTIL 1TB","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-06-02","2017-05-24","2018-01-01",null,null,1359.79,null,null,null,null,759.22,135.97999999999999,null,0,0,0,464.58999999999992,null,"OTROS",1,464.58999999999992,135.97999999999999,null,{"$f":"+IF($AM30036<=0,0,IF(($AM30036-SUM($AO30036:AO30036))<$AN30036,$AM30036-SUM($AO30036:AO30036),IF(SUM($AO30036:AO30036)<$AM30036,$AN30036,0)))","v":135.97999999999999},{"$f":"+IF($AM30036<=0,0,IF(($AM30036-SUM($AO30036:AP30036))<$AN30036,$AM30036-SUM($AO30036:AP30036),IF(SUM($AO30036:AP30036)<$AM30036,$AN30036,0)))","v":135.97999999999999},{"$f":"+IF($AM30036<=0,0,IF(($AM30036-SUM($AO30036:AQ30036))<$AN30036,$AM30036-SUM($AO30036:AQ30036),IF(SUM($AO30036:AQ30036)<$AM30036,$AN30036,0)))","v":135.97999999999999},{"$f":"+IF($AM30036<=0,0,IF(($AM30036-SUM($AO30036:AR30036))<$AN30036,$AM30036-SUM($AO30036:AR30036),IF(SUM($AO30036:AR30036)<$AM30036,$AN30036,0)))","v":56.649999999999977}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","KIT DE MANTENIMIENTO DE MEDIOS DE TRANSMISIÓN","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-06-02","2017-06-15","2018-01-01",null,null,14085.24,null,null,null,null,7864.25,1408.52,null,0,0,0,4812.4699999999993,null,"OTROS",1,4812.4699999999993,1408.52,null,{"$f":"+IF($AM30119<=0,0,IF(($AM30119-SUM($AO30119:AO30119))<$AN30119,$AM30119-SUM($AO30119:AO30119),IF(SUM($AO30119:AO30119)<$AM30119,$AN30119,0)))","v":1408.52},{"$f":"+IF($AM30119<=0,0,IF(($AM30119-SUM($AO30119:AP30119))<$AN30119,$AM30119-SUM($AO30119:AP30119),IF(SUM($AO30119:AP30119)<$AM30119,$AN30119,0)))","v":1408.52},{"$f":"+IF($AM30119<=0,0,IF(($AM30119-SUM($AO30119:AQ30119))<$AN30119,$AM30119-SUM($AO30119:AQ30119),IF(SUM($AO30119:AQ30119)<$AM30119,$AN30119,0)))","v":1408.52},{"$f":"+IF($AM30119<=0,0,IF(($AM30119-SUM($AO30119:AR30119))<$AN30119,$AM30119-SUM($AO30119:AR30119),IF(SUM($AO30119:AR30119)<$AM30119,$AN30119,0)))","v":586.90999999999985}]
[null,333,3331111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","PANEL SUPERVISION REMOTA (RSU)","EQUIPOS V.O.R.","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2014-06-02","2016-10-10","2018-01-01",null,null,30478.02,null,null,null,null,17234.599999999999,4414.47,null,0,0,0,8828.9500000000007,null,"MAQUINARIAS Y EQUIPOS",1,8828.9500000000007,4414.47,null,{"$f":"+IF($AM30193<=0,0,IF(($AM30193-SUM($AO30193:AO30193))<$AN30193,$AM30193-SUM($AO30193:AO30193),IF(SUM($AO30193:AO30193)<$AM30193,$AN30193,0)))","v":4414.47},{"$f":"+IF($AM30193<=0,0,IF(($AM30193-SUM($AO30193:AP30193))<$AN30193,$AM30193-SUM($AO30193:AP30193),IF(SUM($AO30193:AP30193)<$AM30193,$AN30193,0)))","v":4414.47},{"$f":"+IF($AM30193<=0,0,IF(($AM30193-SUM($AO30193:AQ30193))<$AN30193,$AM30193-SUM($AO30193:AQ30193),IF(SUM($AO30193:AQ30193)<$AM30193,$AN30193,0)))","v":1.0000000000218279E-2},{"$f":"+IF($AM30193<=0,0,IF(($AM30193-SUM($AO30193:AR30193))<$AN30193,$AM30193-SUM($AO30193:AR30193),IF(SUM($AO30193:AR30193)<$AM30193,$AN30193,0)))","v":0}]
[null,336,3369132,"13.PUERTO MALDONADO","NO","NO","AERONAVEGACIÓN","ROUTER","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-06-02","2016-11-21","2018-01-01",null,null,5364.21,null,null,null,null,2995.01,536.41999999999996,null,0,0,0,1832.7799999999997,null,"OTROS",1,1832.7799999999997,536.41999999999996,null,{"$f":"+IF($AM30276<=0,0,IF(($AM30276-SUM($AO30276:AO30276))<$AN30276,$AM30276-SUM($AO30276:AO30276),IF(SUM($AO30276:AO30276)<$AM30276,$AN30276,0)))","v":536.41999999999996},{"$f":"+IF($AM30276<=0,0,IF(($AM30276-SUM($AO30276:AP30276))<$AN30276,$AM30276-SUM($AO30276:AP30276),IF(SUM($AO30276:AP30276)<$AM30276,$AN30276,0)))","v":536.41999999999996},{"$f":"+IF($AM30276<=0,0,IF(($AM30276-SUM($AO30276:AQ30276))<$AN30276,$AM30276-SUM($AO30276:AQ30276),IF(SUM($AO30276:AQ30276)<$AM30276,$AN30276,0)))","v":536.41999999999996},{"$f":"+IF($AM30276<=0,0,IF(($AM30276-SUM($AO30276:AR30276))<$AN30276,$AM30276-SUM($AO30276:AR30276),IF(SUM($AO30276:AR30276)<$AM30276,$AN30276,0)))","v":223.51999999999998}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","SIMULADOR O EMULADOR DE SEÑALES DE ANTENAS P/RADIOAYUDAS GENERADOR DE SEÑAL ANALÓGICO","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"REGULAR","SI","SI","2014-06-02","2018-03-27","2018-01-01",null,null,199691.51999999999,null,null,null,null,90812.09,19969.150000000001,null,0,0,0,88910.28,null,"OTROS",1,88910.28,19969.150000000001,null,{"$f":"+IF($AM30279<=0,0,IF(($AM30279-SUM($AO30279:AO30279))<$AN30279,$AM30279-SUM($AO30279:AO30279),IF(SUM($AO30279:AO30279)<$AM30279,$AN30279,0)))","v":19969.150000000001},{"$f":"+IF($AM30279<=0,0,IF(($AM30279-SUM($AO30279:AP30279))<$AN30279,$AM30279-SUM($AO30279:AP30279),IF(SUM($AO30279:AP30279)<$AM30279,$AN30279,0)))","v":19969.150000000001},{"$f":"+IF($AM30279<=0,0,IF(($AM30279-SUM($AO30279:AQ30279))<$AN30279,$AM30279-SUM($AO30279:AQ30279),IF(SUM($AO30279:AQ30279)<$AM30279,$AN30279,0)))","v":19969.150000000001},{"$f":"+IF($AM30279<=0,0,IF(($AM30279-SUM($AO30279:AR30279))<$AN30279,$AM30279-SUM($AO30279:AR30279),IF(SUM($AO30279:AR30279)<$AM30279,$AN30279,0)))","v":19969.150000000001}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VATIMETRO DIGITAL VHF/POWER METER P/RADIOAYUDAS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2014-06-02","2016-10-10","2018-01-01",null,null,3912.57,null,null,null,null,2184.52,391.26,null,0,0,0,1336.7900000000002,null,"OTROS",1,1336.7900000000002,391.26,null,{"$f":"+IF($AM30353<=0,0,IF(($AM30353-SUM($AO30353:AO30353))<$AN30353,$AM30353-SUM($AO30353:AO30353),IF(SUM($AO30353:AO30353)<$AM30353,$AN30353,0)))","v":391.26},{"$f":"+IF($AM30353<=0,0,IF(($AM30353-SUM($AO30353:AP30353))<$AN30353,$AM30353-SUM($AO30353:AP30353),IF(SUM($AO30353:AP30353)<$AM30353,$AN30353,0)))","v":391.26},{"$f":"+IF($AM30353<=0,0,IF(($AM30353-SUM($AO30353:AQ30353))<$AN30353,$AM30353-SUM($AO30353:AQ30353),IF(SUM($AO30353:AQ30353)<$AM30353,$AN30353,0)))","v":391.26},{"$f":"+IF($AM30353<=0,0,IF(($AM30353-SUM($AO30353:AR30353))<$AN30353,$AM30353-SUM($AO30353:AR30353),IF(SUM($AO30353:AR30353)<$AM30353,$AN30353,0)))","v":163.01000000000022}]
[null,333,3331117,"9.LIMA","NO","NO","AERONAVEGACIÓN","ABRIGO METEOROLOGICO","EQUIPO DE METEOROLOGIA ( 333430) Y (363030)","DIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2019-01-08","2019-01-08","2019-02-01",null,null,3000,null,null,null,null,1192.1500000000001,301.31,null,0,0,0,1506.54,null,"MAQUINARIAS Y EQUIPOS",1,1506.54,301.31,null,{"$f":"+IF($AM30436<=0,0,IF(($AM30436-SUM($AO30436:AO30436))<$AN30436,$AM30436-SUM($AO30436:AO30436),IF(SUM($AO30436:AO30436)<$AM30436,$AN30436,0)))","v":301.31},{"$f":"+IF($AM30436<=0,0,IF(($AM30436-SUM($AO30436:AP30436))<$AN30436,$AM30436-SUM($AO30436:AP30436),IF(SUM($AO30436:AP30436)<$AM30436,$AN30436,0)))","v":301.31},{"$f":"+IF($AM30436<=0,0,IF(($AM30436-SUM($AO30436:AQ30436))<$AN30436,$AM30436-SUM($AO30436:AQ30436),IF(SUM($AO30436:AQ30436)<$AM30436,$AN30436,0)))","v":301.31},{"$f":"+IF($AM30436<=0,0,IF(($AM30436-SUM($AO30436:AR30436))<$AN30436,$AM30436-SUM($AO30436:AR30436),IF(SUM($AO30436:AR30436)<$AM30436,$AN30436,0)))","v":301.31}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","COMPUTADORA ALL IN ONE DE 2.16 GHZ MEMORA RAM 2 GB MEMORA","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2019-03-15","2019-03-15","2019-04-01",null,null,4198.7299999999996,null,null,null,null,3936.3,262.43,null,0,0,0,-6.2527760746888816E-13,null,"EQUIPOS DE INFORMATICA",1,0,262.43,null,{"$f":"+IF($AM30522<=0,0,IF(($AM30522-SUM($AO30522:AO30522))<$AN30522,$AM30522-SUM($AO30522:AO30522),IF(SUM($AO30522:AO30522)<$AM30522,$AN30522,0)))","v":0},{"$f":"+IF($AM30522<=0,0,IF(($AM30522-SUM($AO30522:AP30522))<$AN30522,$AM30522-SUM($AO30522:AP30522),IF(SUM($AO30522:AP30522)<$AM30522,$AN30522,0)))","v":0},{"$f":"+IF($AM30522<=0,0,IF(($AM30522-SUM($AO30522:AQ30522))<$AN30522,$AM30522-SUM($AO30522:AQ30522),IF(SUM($AO30522:AQ30522)<$AM30522,$AN30522,0)))","v":0},{"$f":"+IF($AM30522<=0,0,IF(($AM30522-SUM($AO30522:AR30522))<$AN30522,$AM30522-SUM($AO30522:AR30522),IF(SUM($AO30522:AR30522)<$AM30522,$AN30522,0)))","v":0}]
[null,336,3362111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO","RADIO PORTATIL UHF DE 16 CANALES","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2019-08-16","2019-08-16","2019-09-01",null,null,1158.26,null,null,null,null,450.73,115.83,null,0,0,0,591.69999999999993,null,"OTROS",0.5,295.84999999999997,57.914999999999999,null,{"$f":"+IF($AM30583<=0,0,IF(($AM30583-SUM($AO30583:AO30583))<$AN30583,$AM30583-SUM($AO30583:AO30583),IF(SUM($AO30583:AO30583)<$AM30583,$AN30583,0)))","v":57.914999999999999},{"$f":"+IF($AM30583<=0,0,IF(($AM30583-SUM($AO30583:AP30583))<$AN30583,$AM30583-SUM($AO30583:AP30583),IF(SUM($AO30583:AP30583)<$AM30583,$AN30583,0)))","v":57.914999999999999},{"$f":"+IF($AM30583<=0,0,IF(($AM30583-SUM($AO30583:AQ30583))<$AN30583,$AM30583-SUM($AO30583:AQ30583),IF(SUM($AO30583:AQ30583)<$AM30583,$AN30583,0)))","v":57.914999999999999},{"$f":"+IF($AM30583<=0,0,IF(($AM30583-SUM($AO30583:AR30583))<$AN30583,$AM30583-SUM($AO30583:AR30583),IF(SUM($AO30583:AR30583)<$AM30583,$AN30583,0)))","v":57.914999999999999}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","PINZA AMPERIMETRICA DIGITAL DE CC CA 600 V 400 A","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2019-10-04","2019-10-04","2019-11-01",null,null,2200,null,null,null,null,986.82999999999993,220,null,0,0,0,993.17000000000007,null,"OTROS",1,993.17000000000007,220,null,{"$f":"+IF($AM30666<=0,0,IF(($AM30666-SUM($AO30666:AO30666))<$AN30666,$AM30666-SUM($AO30666:AO30666),IF(SUM($AO30666:AO30666)<$AM30666,$AN30666,0)))","v":220},{"$f":"+IF($AM30666<=0,0,IF(($AM30666-SUM($AO30666:AP30666))<$AN30666,$AM30666-SUM($AO30666:AP30666),IF(SUM($AO30666:AP30666)<$AM30666,$AN30666,0)))","v":220},{"$f":"+IF($AM30666<=0,0,IF(($AM30666-SUM($AO30666:AQ30666))<$AN30666,$AM30666-SUM($AO30666:AQ30666),IF(SUM($AO30666:AQ30666)<$AM30666,$AN30666,0)))","v":220},{"$f":"+IF($AM30666<=0,0,IF(($AM30666-SUM($AO30666:AR30666))<$AN30666,$AM30666-SUM($AO30666:AR30666),IF(SUM($AO30666:AR30666)<$AM30666,$AN30666,0)))","v":220}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE PARED 24000 BTU/H MONOFÁSICO SOLO FRIO 220V 60HZ ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2019-11-09","2019-11-09","2019-12-01",null,null,5949.34,null,null,null,null,2627.63,594.92999999999995,null,0,0,0,2726.78,null,"OTROS",1,2726.78,594.92999999999995,null,{"$f":"+IF($AM30740<=0,0,IF(($AM30740-SUM($AO30740:AO30740))<$AN30740,$AM30740-SUM($AO30740:AO30740),IF(SUM($AO30740:AO30740)<$AM30740,$AN30740,0)))","v":594.92999999999995},{"$f":"+IF($AM30740<=0,0,IF(($AM30740-SUM($AO30740:AP30740))<$AN30740,$AM30740-SUM($AO30740:AP30740),IF(SUM($AO30740:AP30740)<$AM30740,$AN30740,0)))","v":594.92999999999995},{"$f":"+IF($AM30740<=0,0,IF(($AM30740-SUM($AO30740:AQ30740))<$AN30740,$AM30740-SUM($AO30740:AQ30740),IF(SUM($AO30740:AQ30740)<$AM30740,$AN30740,0)))","v":594.92999999999995},{"$f":"+IF($AM30740<=0,0,IF(($AM30740-SUM($AO30740:AR30740))<$AN30740,$AM30740-SUM($AO30740:AR30740),IF(SUM($AO30740:AR30740)<$AM30740,$AN30740,0)))","v":594.92999999999995}]
[null,336,3369132,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE PARED 24000 BTU/H MONOFÁSICO SOLO FRIO 220V 60HZ ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"BUENO","SI","SI","2019-09-24","2019-09-24","2019-10-01",null,null,4100,null,null,null,null,1866.6599999999999,410,null,0,0,0,1823.3400000000001,null,"OTROS",1,1823.3400000000001,410,null,{"$f":"+IF($AM30823<=0,0,IF(($AM30823-SUM($AO30823:AO30823))<$AN30823,$AM30823-SUM($AO30823:AO30823),IF(SUM($AO30823:AO30823)<$AM30823,$AN30823,0)))","v":410},{"$f":"+IF($AM30823<=0,0,IF(($AM30823-SUM($AO30823:AP30823))<$AN30823,$AM30823-SUM($AO30823:AP30823),IF(SUM($AO30823:AP30823)<$AM30823,$AN30823,0)))","v":410},{"$f":"+IF($AM30823<=0,0,IF(($AM30823-SUM($AO30823:AQ30823))<$AN30823,$AM30823-SUM($AO30823:AQ30823),IF(SUM($AO30823:AQ30823)<$AM30823,$AN30823,0)))","v":410},{"$f":"+IF($AM30823<=0,0,IF(($AM30823-SUM($AO30823:AR30823))<$AN30823,$AM30823-SUM($AO30823:AR30823),IF(SUM($AO30823:AR30823)<$AM30823,$AN30823,0)))","v":410}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","POSTE FRANGIBLE 2.153 M Y CONEXION PARA 01 BALIZA","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2019-01-01","2019-01-01","2019-01-01",null,null,1408.12,null,null,null,null,563.24,140.81,null,0,0,0,704.06999999999994,null,"MAQUINARIAS Y EQUIPOS",1,704.06999999999994,140.81,null,{"$f":"+IF($AM30897<=0,0,IF(($AM30897-SUM($AO30897:AO30897))<$AN30897,$AM30897-SUM($AO30897:AO30897),IF(SUM($AO30897:AO30897)<$AM30897,$AN30897,0)))","v":140.81},{"$f":"+IF($AM30897<=0,0,IF(($AM30897-SUM($AO30897:AP30897))<$AN30897,$AM30897-SUM($AO30897:AP30897),IF(SUM($AO30897:AP30897)<$AM30897,$AN30897,0)))","v":140.81},{"$f":"+IF($AM30897<=0,0,IF(($AM30897-SUM($AO30897:AQ30897))<$AN30897,$AM30897-SUM($AO30897:AQ30897),IF(SUM($AO30897:AQ30897)<$AM30897,$AN30897,0)))","v":140.81},{"$f":"+IF($AM30897<=0,0,IF(($AM30897-SUM($AO30897:AR30897))<$AN30897,$AM30897-SUM($AO30897:AR30897),IF(SUM($AO30897:AR30897)<$AM30897,$AN30897,0)))","v":140.81}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","UNIDAD DE CONTROL DE SISTEMA DE LUCES DE DESTELLO","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"BUENO","SI","SI","2019-01-01","2019-01-01","2019-01-01",null,null,8482.66,null,null,null,null,3393.08,848.26,null,0,0,0,4241.32,null,"MAQUINARIAS Y EQUIPOS",1,4241.32,848.26,null,{"$f":"+IF($AM30971<=0,0,IF(($AM30971-SUM($AO30971:AO30971))<$AN30971,$AM30971-SUM($AO30971:AO30971),IF(SUM($AO30971:AO30971)<$AM30971,$AN30971,0)))","v":848.26},{"$f":"+IF($AM30971<=0,0,IF(($AM30971-SUM($AO30971:AP30971))<$AN30971,$AM30971-SUM($AO30971:AP30971),IF(SUM($AO30971:AP30971)<$AM30971,$AN30971,0)))","v":848.26},{"$f":"+IF($AM30971<=0,0,IF(($AM30971-SUM($AO30971:AQ30971))<$AN30971,$AM30971-SUM($AO30971:AQ30971),IF(SUM($AO30971:AQ30971)<$AM30971,$AN30971,0)))","v":848.26},{"$f":"+IF($AM30971<=0,0,IF(($AM30971-SUM($AO30971:AR30971))<$AN30971,$AM30971-SUM($AO30971:AR30971),IF(SUM($AO30971:AR30971)<$AM30971,$AN30971,0)))","v":848.26}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","BALIZA SOLAR LED TIPO ELEVADO DE BORDE DE PISTA CLARA/CLARA","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,12992.27,null,null,null,null,3681.15,1330.16,null,0,0,0,7980.9600000000009,null,"MAQUINARIAS Y EQUIPOS",1,7980.9600000000009,1330.16,null,{"$f":"+IF($AM31054<=0,0,IF(($AM31054-SUM($AO31054:AO31054))<$AN31054,$AM31054-SUM($AO31054:AO31054),IF(SUM($AO31054:AO31054)<$AM31054,$AN31054,0)))","v":1330.16},{"$f":"+IF($AM31054<=0,0,IF(($AM31054-SUM($AO31054:AP31054))<$AN31054,$AM31054-SUM($AO31054:AP31054),IF(SUM($AO31054:AP31054)<$AM31054,$AN31054,0)))","v":1330.16},{"$f":"+IF($AM31054<=0,0,IF(($AM31054-SUM($AO31054:AQ31054))<$AN31054,$AM31054-SUM($AO31054:AQ31054),IF(SUM($AO31054:AQ31054)<$AM31054,$AN31054,0)))","v":1330.16},{"$f":"+IF($AM31054<=0,0,IF(($AM31054-SUM($AO31054:AR31054))<$AN31054,$AM31054-SUM($AO31054:AR31054),IF(SUM($AO31054:AR31054)<$AM31054,$AN31054,0)))","v":1330.16}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","BALIZA SOLAR LED TIPO ELEVADO DE BORDE DE PISTA CLARA/CLARA","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,12992.27,null,null,null,null,3681.15,1330.16,null,0,0,0,7980.9600000000009,null,"MAQUINARIAS Y EQUIPOS",1,7980.9600000000009,1330.16,null,{"$f":"+IF($AM31057<=0,0,IF(($AM31057-SUM($AO31057:AO31057))<$AN31057,$AM31057-SUM($AO31057:AO31057),IF(SUM($AO31057:AO31057)<$AM31057,$AN31057,0)))","v":1330.16},{"$f":"+IF($AM31057<=0,0,IF(($AM31057-SUM($AO31057:AP31057))<$AN31057,$AM31057-SUM($AO31057:AP31057),IF(SUM($AO31057:AP31057)<$AM31057,$AN31057,0)))","v":1330.16},{"$f":"+IF($AM31057<=0,0,IF(($AM31057-SUM($AO31057:AQ31057))<$AN31057,$AM31057-SUM($AO31057:AQ31057),IF(SUM($AO31057:AQ31057)<$AM31057,$AN31057,0)))","v":1330.16},{"$f":"+IF($AM31057<=0,0,IF(($AM31057-SUM($AO31057:AR31057))<$AN31057,$AM31057-SUM($AO31057:AR31057),IF(SUM($AO31057:AR31057)<$AM31057,$AN31057,0)))","v":1330.16}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","BALIZA SOLAR LED TIPO ELEVADO DE BORDE DE PISTA CLARA/AMARILLA","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,12394.07,null,null,null,null,3511.66,1268.92,null,0,0,0,7613.49,null,"MAQUINARIAS Y EQUIPOS",1,7613.49,1268.92,null,{"$f":"+IF($AM31129<=0,0,IF(($AM31129-SUM($AO31129:AO31129))<$AN31129,$AM31129-SUM($AO31129:AO31129),IF(SUM($AO31129:AO31129)<$AM31129,$AN31129,0)))","v":1268.92},{"$f":"+IF($AM31129<=0,0,IF(($AM31129-SUM($AO31129:AP31129))<$AN31129,$AM31129-SUM($AO31129:AP31129),IF(SUM($AO31129:AP31129)<$AM31129,$AN31129,0)))","v":1268.92},{"$f":"+IF($AM31129<=0,0,IF(($AM31129-SUM($AO31129:AQ31129))<$AN31129,$AM31129-SUM($AO31129:AQ31129),IF(SUM($AO31129:AQ31129)<$AM31129,$AN31129,0)))","v":1268.92},{"$f":"+IF($AM31129<=0,0,IF(($AM31129-SUM($AO31129:AR31129))<$AN31129,$AM31129-SUM($AO31129:AR31129),IF(SUM($AO31129:AR31129)<$AM31129,$AN31129,0)))","v":1268.92}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","BALIZA SOLAR LED TIPO ELEVADO DE BORDE DE PISTA VERDE/ROJA","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,12394.07,null,null,null,null,3511.66,1268.92,null,0,0,0,7613.49,null,"MAQUINARIAS Y EQUIPOS",1,7613.49,1268.92,null,{"$f":"+IF($AM31213<=0,0,IF(($AM31213-SUM($AO31213:AO31213))<$AN31213,$AM31213-SUM($AO31213:AO31213),IF(SUM($AO31213:AO31213)<$AM31213,$AN31213,0)))","v":1268.92},{"$f":"+IF($AM31213<=0,0,IF(($AM31213-SUM($AO31213:AP31213))<$AN31213,$AM31213-SUM($AO31213:AP31213),IF(SUM($AO31213:AP31213)<$AM31213,$AN31213,0)))","v":1268.92},{"$f":"+IF($AM31213<=0,0,IF(($AM31213-SUM($AO31213:AQ31213))<$AN31213,$AM31213-SUM($AO31213:AQ31213),IF(SUM($AO31213:AQ31213)<$AM31213,$AN31213,0)))","v":1268.92},{"$f":"+IF($AM31213<=0,0,IF(($AM31213-SUM($AO31213:AR31213))<$AN31213,$AM31213-SUM($AO31213:AR31213),IF(SUM($AO31213:AR31213)<$AM31213,$AN31213,0)))","v":1268.92}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","BALIZA SOLAR LED TIPO ELEVADO CALLE DE RODAJE AZUL","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,12394.07,null,null,null,null,3511.66,1268.92,null,0,0,0,7613.49,null,"MAQUINARIAS Y EQUIPOS",1,7613.49,1268.92,null,{"$f":"+IF($AM31287<=0,0,IF(($AM31287-SUM($AO31287:AO31287))<$AN31287,$AM31287-SUM($AO31287:AO31287),IF(SUM($AO31287:AO31287)<$AM31287,$AN31287,0)))","v":1268.92},{"$f":"+IF($AM31287<=0,0,IF(($AM31287-SUM($AO31287:AP31287))<$AN31287,$AM31287-SUM($AO31287:AP31287),IF(SUM($AO31287:AP31287)<$AM31287,$AN31287,0)))","v":1268.92},{"$f":"+IF($AM31287<=0,0,IF(($AM31287-SUM($AO31287:AQ31287))<$AN31287,$AM31287-SUM($AO31287:AQ31287),IF(SUM($AO31287:AQ31287)<$AM31287,$AN31287,0)))","v":1268.92},{"$f":"+IF($AM31287<=0,0,IF(($AM31287-SUM($AO31287:AR31287))<$AN31287,$AM31287-SUM($AO31287:AR31287),IF(SUM($AO31287:AR31287)<$AM31287,$AN31287,0)))","v":1268.92}]
[null,333,3331115,"9.LIMA","NO","NO","AERONAVEGACIÓN","PANEL SOLAR DE 5W","EQUIPOS DE BALIZAJE E ILUMINACION DE PISTA(333610. 333910 Y","INDIRECTO","Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,1271.18,null,null,null,null,360.17,130.13999999999999,null,0,0,0,780.87,null,"MAQUINARIAS Y EQUIPOS",1,780.87,130.13999999999999,null,{"$f":"+IF($AM31370<=0,0,IF(($AM31370-SUM($AO31370:AO31370))<$AN31370,$AM31370-SUM($AO31370:AO31370),IF(SUM($AO31370:AO31370)<$AM31370,$AN31370,0)))","v":130.13999999999999},{"$f":"+IF($AM31370<=0,0,IF(($AM31370-SUM($AO31370:AP31370))<$AN31370,$AM31370-SUM($AO31370:AP31370),IF(SUM($AO31370:AP31370)<$AM31370,$AN31370,0)))","v":130.13999999999999},{"$f":"+IF($AM31370<=0,0,IF(($AM31370-SUM($AO31370:AQ31370))<$AN31370,$AM31370-SUM($AO31370:AQ31370),IF(SUM($AO31370:AQ31370)<$AM31370,$AN31370,0)))","v":130.13999999999999},{"$f":"+IF($AM31370<=0,0,IF(($AM31370-SUM($AO31370:AR31370))<$AN31370,$AM31370-SUM($AO31370:AR31370),IF(SUM($AO31370:AR31370)<$AM31370,$AN31370,0)))","v":130.13999999999999}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","BUTACA DE ESPERA DE ACERO DE 3 CUERPOS CON ASIENTO Y RESPALDAR POLIPROPILENO","Muebles","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-11-30","2020-11-30","2020-11-30",null,null,6290.59,null,null,null,null,2547.6800000000003,629.05999999999995,null,0,0,0,3113.85,null,"MUEBLES Y ENSERES",1,3113.85,629.05999999999995,null,{"$f":"+IF($AM31444<=0,0,IF(($AM31444-SUM($AO31444:AO31444))<$AN31444,$AM31444-SUM($AO31444:AO31444),IF(SUM($AO31444:AO31444)<$AM31444,$AN31444,0)))","v":629.05999999999995},{"$f":"+IF($AM31444<=0,0,IF(($AM31444-SUM($AO31444:AP31444))<$AN31444,$AM31444-SUM($AO31444:AP31444),IF(SUM($AO31444:AP31444)<$AM31444,$AN31444,0)))","v":629.05999999999995},{"$f":"+IF($AM31444<=0,0,IF(($AM31444-SUM($AO31444:AQ31444))<$AN31444,$AM31444-SUM($AO31444:AQ31444),IF(SUM($AO31444:AQ31444)<$AM31444,$AN31444,0)))","v":629.05999999999995},{"$f":"+IF($AM31444<=0,0,IF(($AM31444-SUM($AO31444:AR31444))<$AN31444,$AM31444-SUM($AO31444:AR31444),IF(SUM($AO31444:AR31444)<$AM31444,$AN31444,0)))","v":629.05999999999995}]
[null,336,3369132,"6.CHICLAYO","NO","NO","AERONAVEGACIÓN","FILTRO DE CAVIDAD VHF","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,7498.68,null,null,null,null,2588.83,749.87,null,0,0,0,4159.9800000000005,null,"OTROS",1,4159.9800000000005,749.87,null,{"$f":"+IF($AM31518<=0,0,IF(($AM31518-SUM($AO31518:AO31518))<$AN31518,$AM31518-SUM($AO31518:AO31518),IF(SUM($AO31518:AO31518)<$AM31518,$AN31518,0)))","v":749.87},{"$f":"+IF($AM31518<=0,0,IF(($AM31518-SUM($AO31518:AP31518))<$AN31518,$AM31518-SUM($AO31518:AP31518),IF(SUM($AO31518:AP31518)<$AM31518,$AN31518,0)))","v":749.87},{"$f":"+IF($AM31518<=0,0,IF(($AM31518-SUM($AO31518:AQ31518))<$AN31518,$AM31518-SUM($AO31518:AQ31518),IF(SUM($AO31518:AQ31518)<$AM31518,$AN31518,0)))","v":749.87},{"$f":"+IF($AM31518<=0,0,IF(($AM31518-SUM($AO31518:AR31518))<$AN31518,$AM31518-SUM($AO31518:AR31518),IF(SUM($AO31518:AR31518)<$AM31518,$AN31518,0)))","v":749.87}]
[null,336,3369116,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN","EQUIPO UPS DE 6 KVA","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-02-28","2020-02-28","2020-02-28",null,null,22714.28,null,null,null,null,5363.0999999999995,2271.4299999999998,null,0,0,0,15079.75,null,"OTROS",1,15079.75,2271.4299999999998,null,{"$f":"+IF($AM31601<=0,0,IF(($AM31601-SUM($AO31601:AO31601))<$AN31601,$AM31601-SUM($AO31601:AO31601),IF(SUM($AO31601:AO31601)<$AM31601,$AN31601,0)))","v":2271.4299999999998},{"$f":"+IF($AM31601<=0,0,IF(($AM31601-SUM($AO31601:AP31601))<$AN31601,$AM31601-SUM($AO31601:AP31601),IF(SUM($AO31601:AP31601)<$AM31601,$AN31601,0)))","v":2271.4299999999998},{"$f":"+IF($AM31601<=0,0,IF(($AM31601-SUM($AO31601:AQ31601))<$AN31601,$AM31601-SUM($AO31601:AQ31601),IF(SUM($AO31601:AQ31601)<$AM31601,$AN31601,0)))","v":2271.4299999999998},{"$f":"+IF($AM31601<=0,0,IF(($AM31601-SUM($AO31601:AR31601))<$AN31601,$AM31601-SUM($AO31601:AR31601),IF(SUM($AO31601:AR31601)<$AM31601,$AN31601,0)))","v":2271.4299999999998}]
[null,336,3369125,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN"," LAVAMANOS PORTATIL DE ACERO UNIPERSONAL A PEDAL","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-08-31","2020-08-31","2020-08-31",null,null,1574.85,null,null,null,null,367.46,157.49,null,0,0,0,1049.8999999999999,null,"OTROS",1,1049.8999999999999,157.49,null,{"$f":"+IF($AM31675<=0,0,IF(($AM31675-SUM($AO31675:AO31675))<$AN31675,$AM31675-SUM($AO31675:AO31675),IF(SUM($AO31675:AO31675)<$AM31675,$AN31675,0)))","v":157.49},{"$f":"+IF($AM31675<=0,0,IF(($AM31675-SUM($AO31675:AP31675))<$AN31675,$AM31675-SUM($AO31675:AP31675),IF(SUM($AO31675:AP31675)<$AM31675,$AN31675,0)))","v":157.49},{"$f":"+IF($AM31675<=0,0,IF(($AM31675-SUM($AO31675:AQ31675))<$AN31675,$AM31675-SUM($AO31675:AQ31675),IF(SUM($AO31675:AQ31675)<$AM31675,$AN31675,0)))","v":157.49},{"$f":"+IF($AM31675<=0,0,IF(($AM31675-SUM($AO31675:AR31675))<$AN31675,$AM31675-SUM($AO31675:AR31675),IF(SUM($AO31675:AR31675)<$AM31675,$AN31675,0)))","v":157.49}]
[null,336,3369120,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CARRO DE EQUIPAJE PARA TERMINAL DE AEROPUERTOS CON 4 RUEDAS DE ACERO INOXIDABLE","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-11-30","2020-11-30","2020-11-30",null,null,1705.37,null,null,null,null,391.98,170.54,null,0,0,0,1142.8499999999999,null,"OTROS",1,1142.8499999999999,170.54,null,{"$f":"+IF($AM31758<=0,0,IF(($AM31758-SUM($AO31758:AO31758))<$AN31758,$AM31758-SUM($AO31758:AO31758),IF(SUM($AO31758:AO31758)<$AM31758,$AN31758,0)))","v":170.54},{"$f":"+IF($AM31758<=0,0,IF(($AM31758-SUM($AO31758:AP31758))<$AN31758,$AM31758-SUM($AO31758:AP31758),IF(SUM($AO31758:AP31758)<$AM31758,$AN31758,0)))","v":170.54},{"$f":"+IF($AM31758<=0,0,IF(($AM31758-SUM($AO31758:AQ31758))<$AN31758,$AM31758-SUM($AO31758:AQ31758),IF(SUM($AO31758:AQ31758)<$AM31758,$AN31758,0)))","v":170.54},{"$f":"+IF($AM31758<=0,0,IF(($AM31758-SUM($AO31758:AR31758))<$AN31758,$AM31758-SUM($AO31758:AR31758),IF(SUM($AO31758:AR31758)<$AM31758,$AN31758,0)))","v":170.54}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO DE AIRE ACONDICIONADO TIPO MOCHILA DE 480000 BTU","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,192335.43,null,null,null,null,35706.839999999997,19233.54,null,0,0,0,137395.04999999999,null,"OTROS",1,137395.04999999999,19233.54,null,{"$f":"+IF($AM31832<=0,0,IF(($AM31832-SUM($AO31832:AO31832))<$AN31832,$AM31832-SUM($AO31832:AO31832),IF(SUM($AO31832:AO31832)<$AM31832,$AN31832,0)))","v":19233.54},{"$f":"+IF($AM31832<=0,0,IF(($AM31832-SUM($AO31832:AP31832))<$AN31832,$AM31832-SUM($AO31832:AP31832),IF(SUM($AO31832:AP31832)<$AM31832,$AN31832,0)))","v":19233.54},{"$f":"+IF($AM31832<=0,0,IF(($AM31832-SUM($AO31832:AQ31832))<$AN31832,$AM31832-SUM($AO31832:AQ31832),IF(SUM($AO31832:AQ31832)<$AM31832,$AN31832,0)))","v":19233.54},{"$f":"+IF($AM31832<=0,0,IF(($AM31832-SUM($AO31832:AR31832))<$AN31832,$AM31832-SUM($AO31832:AR31832),IF(SUM($AO31832:AR31832)<$AM31832,$AN31832,0)))","v":19233.54}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONTROLADOR LOGICO PROGRAMABLE - PLC","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,223390.15,null,null,null,null,49773.89,22339.02,null,0,0,0,151277.24000000002,null,"EQUIPOS DE INFORMATICA",1,151277.24000000002,22339.02,null,{"$f":"+IF($AM31846<=0,0,IF(($AM31846-SUM($AO31846:AO31846))<$AN31846,$AM31846-SUM($AO31846:AO31846),IF(SUM($AO31846:AO31846)<$AM31846,$AN31846,0)))","v":22339.02},{"$f":"+IF($AM31846<=0,0,IF(($AM31846-SUM($AO31846:AP31846))<$AN31846,$AM31846-SUM($AO31846:AP31846),IF(SUM($AO31846:AP31846)<$AM31846,$AN31846,0)))","v":22339.02},{"$f":"+IF($AM31846<=0,0,IF(($AM31846-SUM($AO31846:AQ31846))<$AN31846,$AM31846-SUM($AO31846:AQ31846),IF(SUM($AO31846:AQ31846)<$AM31846,$AN31846,0)))","v":22339.02},{"$f":"+IF($AM31846<=0,0,IF(($AM31846-SUM($AO31846:AR31846))<$AN31846,$AM31846-SUM($AO31846:AR31846),IF(SUM($AO31846:AR31846)<$AM31846,$AN31846,0)))","v":22339.02}]
[null,336,3363111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CAMARA DE VIDEO VIGILANCIA DE 2MP FULL HD TIPO DOMO","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,12329.45,null,null,null,null,3089.37,1232.95,null,0,0,0,8007.1300000000019,null,"OTROS",1,8007.1300000000019,1232.95,null,{"$f":"+IF($AM31917<=0,0,IF(($AM31917-SUM($AO31917:AO31917))<$AN31917,$AM31917-SUM($AO31917:AO31917),IF(SUM($AO31917:AO31917)<$AM31917,$AN31917,0)))","v":1232.95},{"$f":"+IF($AM31917<=0,0,IF(($AM31917-SUM($AO31917:AP31917))<$AN31917,$AM31917-SUM($AO31917:AP31917),IF(SUM($AO31917:AP31917)<$AM31917,$AN31917,0)))","v":1232.95},{"$f":"+IF($AM31917<=0,0,IF(($AM31917-SUM($AO31917:AQ31917))<$AN31917,$AM31917-SUM($AO31917:AQ31917),IF(SUM($AO31917:AQ31917)<$AM31917,$AN31917,0)))","v":1232.95},{"$f":"+IF($AM31917<=0,0,IF(($AM31917-SUM($AO31917:AR31917))<$AN31917,$AM31917-SUM($AO31917:AR31917),IF(SUM($AO31917:AR31917)<$AM31917,$AN31917,0)))","v":1232.95}]
[null,336,3369116,"9.LIMA","NO","NO","AERONAVEGACIÓN","TABLERO DE CONTROL EL?CTRICO DE 20 POLOS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,8218.6299999999992,null,null,null,null,1717.1399999999999,821.86,null,0,0,0,5679.63,null,"OTROS",1,5679.63,821.86,null,{"$f":"+IF($AM31991<=0,0,IF(($AM31991-SUM($AO31991:AO31991))<$AN31991,$AM31991-SUM($AO31991:AO31991),IF(SUM($AO31991:AO31991)<$AM31991,$AN31991,0)))","v":821.86},{"$f":"+IF($AM31991<=0,0,IF(($AM31991-SUM($AO31991:AP31991))<$AN31991,$AM31991-SUM($AO31991:AP31991),IF(SUM($AO31991:AP31991)<$AM31991,$AN31991,0)))","v":821.86},{"$f":"+IF($AM31991<=0,0,IF(($AM31991-SUM($AO31991:AQ31991))<$AN31991,$AM31991-SUM($AO31991:AQ31991),IF(SUM($AO31991:AQ31991)<$AM31991,$AN31991,0)))","v":821.86},{"$f":"+IF($AM31991<=0,0,IF(($AM31991-SUM($AO31991:AR31991))<$AN31991,$AM31991-SUM($AO31991:AR31991),IF(SUM($AO31991:AR31991)<$AM31991,$AN31991,0)))","v":821.86}]
[null,336,3369116,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TABLERO DE TRANSFERENCIA AUTOM?TICA TRIFASICO 400 A","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,156414.39999999999,null,null,null,null,46055.350000000006,15641.44,null,0,0,0,94717.609999999986,null,"OTROS",1,94717.609999999986,15641.44,null,{"$f":"+IF($AM32065<=0,0,IF(($AM32065-SUM($AO32065:AO32065))<$AN32065,$AM32065-SUM($AO32065:AO32065),IF(SUM($AO32065:AO32065)<$AM32065,$AN32065,0)))","v":15641.44},{"$f":"+IF($AM32065<=0,0,IF(($AM32065-SUM($AO32065:AP32065))<$AN32065,$AM32065-SUM($AO32065:AP32065),IF(SUM($AO32065:AP32065)<$AM32065,$AN32065,0)))","v":15641.44},{"$f":"+IF($AM32065<=0,0,IF(($AM32065-SUM($AO32065:AQ32065))<$AN32065,$AM32065-SUM($AO32065:AQ32065),IF(SUM($AO32065:AQ32065)<$AM32065,$AN32065,0)))","v":15641.44},{"$f":"+IF($AM32065<=0,0,IF(($AM32065-SUM($AO32065:AR32065))<$AN32065,$AM32065-SUM($AO32065:AR32065),IF(SUM($AO32065:AR32065)<$AM32065,$AN32065,0)))","v":15641.44}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO TRIFASICO 8 KVA 220 V","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,4521.26,null,null,null,null,1200.5700000000002,452.13,null,0,0,0,2868.56,null,"EQUIPOS DE INFORMATICA",1,2868.56,452.13,null,{"$f":"+IF($AM32148<=0,0,IF(($AM32148-SUM($AO32148:AO32148))<$AN32148,$AM32148-SUM($AO32148:AO32148),IF(SUM($AO32148:AO32148)<$AM32148,$AN32148,0)))","v":452.13},{"$f":"+IF($AM32148<=0,0,IF(($AM32148-SUM($AO32148:AP32148))<$AN32148,$AM32148-SUM($AO32148:AP32148),IF(SUM($AO32148:AP32148)<$AM32148,$AN32148,0)))","v":452.13},{"$f":"+IF($AM32148<=0,0,IF(($AM32148-SUM($AO32148:AQ32148))<$AN32148,$AM32148-SUM($AO32148:AQ32148),IF(SUM($AO32148:AQ32148)<$AM32148,$AN32148,0)))","v":452.13},{"$f":"+IF($AM32148<=0,0,IF(($AM32148-SUM($AO32148:AR32148))<$AN32148,$AM32148-SUM($AO32148:AR32148),IF(SUM($AO32148:AR32148)<$AM32148,$AN32148,0)))","v":452.13}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SWITCH PARA RED DE 16 PUERTOS TIPO CAPA 3","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,68775.039999999994,null,null,null,null,18262.39,6877.5,null,0,0,0,43635.149999999994,null,"EQUIPOS DE INFORMATICA",1,43635.149999999994,6877.5,null,{"$f":"+IF($AM32222<=0,0,IF(($AM32222-SUM($AO32222:AO32222))<$AN32222,$AM32222-SUM($AO32222:AO32222),IF(SUM($AO32222:AO32222)<$AM32222,$AN32222,0)))","v":6877.5},{"$f":"+IF($AM32222<=0,0,IF(($AM32222-SUM($AO32222:AP32222))<$AN32222,$AM32222-SUM($AO32222:AP32222),IF(SUM($AO32222:AP32222)<$AM32222,$AN32222,0)))","v":6877.5},{"$f":"+IF($AM32222<=0,0,IF(($AM32222-SUM($AO32222:AQ32222))<$AN32222,$AM32222-SUM($AO32222:AQ32222),IF(SUM($AO32222:AQ32222)<$AM32222,$AN32222,0)))","v":6877.5},{"$f":"+IF($AM32222<=0,0,IF(($AM32222-SUM($AO32222:AR32222))<$AN32222,$AM32222-SUM($AO32222:AR32222),IF(SUM($AO32222:AR32222)<$AM32222,$AN32222,0)))","v":6877.5}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","ANALIZADOR DE 24 PUERTOS 1 RU CON PANTALLA LCD","Equipos de Informatica (335140)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2019-12-31","2020-01-01","2020-01-01",null,null,3536.15,null,null,null,null,938.99,353.62,null,0,0,0,2243.54,null,"EQUIPOS DE INFORMATICA",1,2243.54,353.62,null,{"$f":"+IF($AM32305<=0,0,IF(($AM32305-SUM($AO32305:AO32305))<$AN32305,$AM32305-SUM($AO32305:AO32305),IF(SUM($AO32305:AO32305)<$AM32305,$AN32305,0)))","v":353.62},{"$f":"+IF($AM32305<=0,0,IF(($AM32305-SUM($AO32305:AP32305))<$AN32305,$AM32305-SUM($AO32305:AP32305),IF(SUM($AO32305:AP32305)<$AM32305,$AN32305,0)))","v":353.62},{"$f":"+IF($AM32305<=0,0,IF(($AM32305-SUM($AO32305:AQ32305))<$AN32305,$AM32305-SUM($AO32305:AQ32305),IF(SUM($AO32305:AQ32305)<$AM32305,$AN32305,0)))","v":353.62},{"$f":"+IF($AM32305<=0,0,IF(($AM32305-SUM($AO32305:AR32305))<$AN32305,$AM32305-SUM($AO32305:AR32305),IF(SUM($AO32305:AR32305)<$AM32305,$AN32305,0)))","v":353.62}]
[null,336,3369121,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","COMPRESORA DE AIRE GRADO D DE 5 HP 220 V PARA BOMBEROS ","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-03-16","2021-03-16","2021-04-01",null,null,45745.760000000002,null,null,null,null,16853.7,4574.58,null,0,0,0,24317.480000000003,null,"OTROS",1,24317.480000000003,4574.58,null,{"$f":"+IF($AM32379<=0,0,IF(($AM32379-SUM($AO32379:AO32379))<$AN32379,$AM32379-SUM($AO32379:AO32379),IF(SUM($AO32379:AO32379)<$AM32379,$AN32379,0)))","v":4574.58},{"$f":"+IF($AM32379<=0,0,IF(($AM32379-SUM($AO32379:AP32379))<$AN32379,$AM32379-SUM($AO32379:AP32379),IF(SUM($AO32379:AP32379)<$AM32379,$AN32379,0)))","v":4574.58},{"$f":"+IF($AM32379<=0,0,IF(($AM32379-SUM($AO32379:AQ32379))<$AN32379,$AM32379-SUM($AO32379:AQ32379),IF(SUM($AO32379:AQ32379)<$AM32379,$AN32379,0)))","v":4574.58},{"$f":"+IF($AM32379<=0,0,IF(($AM32379-SUM($AO32379:AR32379))<$AN32379,$AM32379-SUM($AO32379:AR32379),IF(SUM($AO32379:AR32379)<$AM32379,$AN32379,0)))","v":4574.58}]
[null,336,3369116,"2.AYACUCHO","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 230/400 VAC","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,2052.94,null,null,null,null,690.02,205.29,null,0,0,0,1157.6300000000001,null,"OTROS",1,1157.6300000000001,205.29,null,{"$f":"+IF($AM32453<=0,0,IF(($AM32453-SUM($AO32453:AO32453))<$AN32453,$AM32453-SUM($AO32453:AO32453),IF(SUM($AO32453:AO32453)<$AM32453,$AN32453,0)))","v":205.29},{"$f":"+IF($AM32453<=0,0,IF(($AM32453-SUM($AO32453:AP32453))<$AN32453,$AM32453-SUM($AO32453:AP32453),IF(SUM($AO32453:AP32453)<$AM32453,$AN32453,0)))","v":205.29},{"$f":"+IF($AM32453<=0,0,IF(($AM32453-SUM($AO32453:AQ32453))<$AN32453,$AM32453-SUM($AO32453:AQ32453),IF(SUM($AO32453:AQ32453)<$AM32453,$AN32453,0)))","v":205.29},{"$f":"+IF($AM32453<=0,0,IF(($AM32453-SUM($AO32453:AR32453))<$AN32453,$AM32453-SUM($AO32453:AR32453),IF(SUM($AO32453:AR32453)<$AM32453,$AN32453,0)))","v":205.29}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EVAPORADOR PARA EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE P","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-08-31","2021-08-31","2021-09-01",null,null,7785.15,null,null,null,null,1038.01,778.52,null,0,0,0,5968.619999999999,null,"OTROS",1,5968.619999999999,778.52,null,{"$f":"+IF($AM32523<=0,0,IF(($AM32523-SUM($AO32523:AO32523))<$AN32523,$AM32523-SUM($AO32523:AO32523),IF(SUM($AO32523:AO32523)<$AM32523,$AN32523,0)))","v":778.52},{"$f":"+IF($AM32523<=0,0,IF(($AM32523-SUM($AO32523:AP32523))<$AN32523,$AM32523-SUM($AO32523:AP32523),IF(SUM($AO32523:AP32523)<$AM32523,$AN32523,0)))","v":778.52},{"$f":"+IF($AM32523<=0,0,IF(($AM32523-SUM($AO32523:AQ32523))<$AN32523,$AM32523-SUM($AO32523:AQ32523),IF(SUM($AO32523:AQ32523)<$AM32523,$AN32523,0)))","v":778.52},{"$f":"+IF($AM32523<=0,0,IF(($AM32523-SUM($AO32523:AR32523))<$AN32523,$AM32523-SUM($AO32523:AR32523),IF(SUM($AO32523:AR32523)<$AM32523,$AN32523,0)))","v":778.52}]
[null,336,3363111,"9.LIMA","NO","NO","AEROPORTUARIO","RADIO TRANSMISOR RECEPTOR PORTATIL UHF","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,2551.56,null,null,null,null,641.69000000000005,255.16,null,0,0,0,1654.7099999999998,null,"OTROS",1,1654.7099999999998,255.16,null,{"$f":"+IF($AM32609<=0,0,IF(($AM32609-SUM($AO32609:AO32609))<$AN32609,$AM32609-SUM($AO32609:AO32609),IF(SUM($AO32609:AO32609)<$AM32609,$AN32609,0)))","v":255.16},{"$f":"+IF($AM32609<=0,0,IF(($AM32609-SUM($AO32609:AP32609))<$AN32609,$AM32609-SUM($AO32609:AP32609),IF(SUM($AO32609:AP32609)<$AM32609,$AN32609,0)))","v":255.16},{"$f":"+IF($AM32609<=0,0,IF(($AM32609-SUM($AO32609:AQ32609))<$AN32609,$AM32609-SUM($AO32609:AQ32609),IF(SUM($AO32609:AQ32609)<$AM32609,$AN32609,0)))","v":255.16},{"$f":"+IF($AM32609<=0,0,IF(($AM32609-SUM($AO32609:AR32609))<$AN32609,$AM32609-SUM($AO32609:AR32609),IF(SUM($AO32609:AR32609)<$AM32609,$AN32609,0)))","v":255.16}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","EQUIPO DE SISTEMA DE TRAZOS DE AERONAVES","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-09-08","2021-09-08","2021-10-01",null,null,141154.66,null,null,null,null,14949.88,14115.47,null,0,0,0,112089.31,null,"OTROS",1,112089.31,14115.47,null,{"$f":"+IF($AM32621<=0,0,IF(($AM32621-SUM($AO32621:AO32621))<$AN32621,$AM32621-SUM($AO32621:AO32621),IF(SUM($AO32621:AO32621)<$AM32621,$AN32621,0)))","v":14115.47},{"$f":"+IF($AM32621<=0,0,IF(($AM32621-SUM($AO32621:AP32621))<$AN32621,$AM32621-SUM($AO32621:AP32621),IF(SUM($AO32621:AP32621)<$AM32621,$AN32621,0)))","v":14115.47},{"$f":"+IF($AM32621<=0,0,IF(($AM32621-SUM($AO32621:AQ32621))<$AN32621,$AM32621-SUM($AO32621:AQ32621),IF(SUM($AO32621:AQ32621)<$AM32621,$AN32621,0)))","v":14115.47},{"$f":"+IF($AM32621<=0,0,IF(($AM32621-SUM($AO32621:AR32621))<$AN32621,$AM32621-SUM($AO32621:AR32621),IF(SUM($AO32621:AR32621)<$AM32621,$AN32621,0)))","v":14115.47}]
[null,336,3363111,"5.CHACHAPOYAS","NO","NO","AERONAVEGACIÓN","CASETA DE VIGILANCIA DE POLIESTER REFORZADO EN FIBRA DE VIDRIO","EQUIPOS DE SEGURIDAD (333810)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-10-12","2021-10-12","2021-11-01",null,null,5426.63,null,null,null,null,633.09999999999991,542.66,null,0,0,0,4250.8700000000008,null,"OTROS",1,4250.8700000000008,542.66,null,{"$f":"+IF($AM32695<=0,0,IF(($AM32695-SUM($AO32695:AO32695))<$AN32695,$AM32695-SUM($AO32695:AO32695),IF(SUM($AO32695:AO32695)<$AM32695,$AN32695,0)))","v":542.66},{"$f":"+IF($AM32695<=0,0,IF(($AM32695-SUM($AO32695:AP32695))<$AN32695,$AM32695-SUM($AO32695:AP32695),IF(SUM($AO32695:AP32695)<$AM32695,$AN32695,0)))","v":542.66},{"$f":"+IF($AM32695<=0,0,IF(($AM32695-SUM($AO32695:AQ32695))<$AN32695,$AM32695-SUM($AO32695:AQ32695),IF(SUM($AO32695:AQ32695)<$AM32695,$AN32695,0)))","v":542.66},{"$f":"+IF($AM32695<=0,0,IF(($AM32695-SUM($AO32695:AR32695))<$AN32695,$AM32695-SUM($AO32695:AR32695),IF(SUM($AO32695:AR32695)<$AM32695,$AN32695,0)))","v":542.66}]
[null,336,3363111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","RADIO TRANSMISOR RECEPTOR PORTATIL UHF","EQUIPOS DE SEGURIDAD (333810)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,2574.1,null,null,null,null,647.34999999999991,257.41000000000003,null,0,0,0,1669.34,null,"OTROS",1,1669.34,257.41000000000003,null,{"$f":"+IF($AM32769<=0,0,IF(($AM32769-SUM($AO32769:AO32769))<$AN32769,$AM32769-SUM($AO32769:AO32769),IF(SUM($AO32769:AO32769)<$AM32769,$AN32769,0)))","v":257.41000000000003},{"$f":"+IF($AM32769<=0,0,IF(($AM32769-SUM($AO32769:AP32769))<$AN32769,$AM32769-SUM($AO32769:AP32769),IF(SUM($AO32769:AP32769)<$AM32769,$AN32769,0)))","v":257.41000000000003},{"$f":"+IF($AM32769<=0,0,IF(($AM32769-SUM($AO32769:AQ32769))<$AN32769,$AM32769-SUM($AO32769:AQ32769),IF(SUM($AO32769:AQ32769)<$AM32769,$AN32769,0)))","v":257.41000000000003},{"$f":"+IF($AM32769<=0,0,IF(($AM32769-SUM($AO32769:AR32769))<$AN32769,$AM32769-SUM($AO32769:AR32769),IF(SUM($AO32769:AR32769)<$AM32769,$AN32769,0)))","v":257.41000000000003}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","BUTACA DE ESPERA DE ALUMINIO DE 3 CUERPOS CON SIENTOS Y RESPALDAR ","Muebles","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-06-15","2021-06-15","2021-07-01",null,null,6209.5,null,null,null,null,846.75,620.95000000000005,null,0,0,0,4741.8,null,"MUEBLES Y ENSERES",1,4741.8,620.95000000000005,null,{"$f":"+IF($AM32852<=0,0,IF(($AM32852-SUM($AO32852:AO32852))<$AN32852,$AM32852-SUM($AO32852:AO32852),IF(SUM($AO32852:AO32852)<$AM32852,$AN32852,0)))","v":620.95000000000005},{"$f":"+IF($AM32852<=0,0,IF(($AM32852-SUM($AO32852:AP32852))<$AN32852,$AM32852-SUM($AO32852:AP32852),IF(SUM($AO32852:AP32852)<$AM32852,$AN32852,0)))","v":620.95000000000005},{"$f":"+IF($AM32852<=0,0,IF(($AM32852-SUM($AO32852:AQ32852))<$AN32852,$AM32852-SUM($AO32852:AQ32852),IF(SUM($AO32852:AQ32852)<$AM32852,$AN32852,0)))","v":620.95000000000005},{"$f":"+IF($AM32852<=0,0,IF(($AM32852-SUM($AO32852:AR32852))<$AN32852,$AM32852-SUM($AO32852:AR32852),IF(SUM($AO32852:AR32852)<$AM32852,$AN32852,0)))","v":620.95000000000005}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONSOLA MULTIPLEXOR KVM","ACTIVOS EN POSESION DE LAP ( 333210)","INDIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-08-04","2021-08-04","2021-09-01",null,null,7033.9,null,null,null,null,1480.83,703.39,null,0,0,0,4849.6799999999994,null,"OTROS",1,4849.6799999999994,703.39,null,{"$f":"+IF($AM32926<=0,0,IF(($AM32926-SUM($AO32926:AO32926))<$AN32926,$AM32926-SUM($AO32926:AO32926),IF(SUM($AO32926:AO32926)<$AM32926,$AN32926,0)))","v":703.39},{"$f":"+IF($AM32926<=0,0,IF(($AM32926-SUM($AO32926:AP32926))<$AN32926,$AM32926-SUM($AO32926:AP32926),IF(SUM($AO32926:AP32926)<$AM32926,$AN32926,0)))","v":703.39},{"$f":"+IF($AM32926<=0,0,IF(($AM32926-SUM($AO32926:AQ32926))<$AN32926,$AM32926-SUM($AO32926:AQ32926),IF(SUM($AO32926:AQ32926)<$AM32926,$AN32926,0)))","v":703.39},{"$f":"+IF($AM32926<=0,0,IF(($AM32926-SUM($AO32926:AR32926))<$AN32926,$AM32926-SUM($AO32926:AR32926),IF(SUM($AO32926:AR32926)<$AM32926,$AN32926,0)))","v":703.39}]
[null,336,3361111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MONITOR LED 24 IN","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,1185.3499999999999,null,null,null,null,237.06,118.54,null,0,0,0,829.75,null,"EQUIPOS DE INFORMATICA",1,829.75,118.54,null,{"$f":"+IF($AM33000<=0,0,IF(($AM33000-SUM($AO33000:AO33000))<$AN33000,$AM33000-SUM($AO33000:AO33000),IF(SUM($AO33000:AO33000)<$AM33000,$AN33000,0)))","v":118.54},{"$f":"+IF($AM33000<=0,0,IF(($AM33000-SUM($AO33000:AP33000))<$AN33000,$AM33000-SUM($AO33000:AP33000),IF(SUM($AO33000:AP33000)<$AM33000,$AN33000,0)))","v":118.54},{"$f":"+IF($AM33000<=0,0,IF(($AM33000-SUM($AO33000:AQ33000))<$AN33000,$AM33000-SUM($AO33000:AQ33000),IF(SUM($AO33000:AQ33000)<$AM33000,$AN33000,0)))","v":118.54},{"$f":"+IF($AM33000<=0,0,IF(($AM33000-SUM($AO33000:AR33000))<$AN33000,$AM33000-SUM($AO33000:AR33000),IF(SUM($AO33000:AR33000)<$AM33000,$AN33000,0)))","v":118.54}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","BUTACA DE ALUMINIO DE 3 CUERPOS CON ASIENTO Y RESPALDAR DE P","Muebles","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2021-06-23","2021-06-23","2021-07-01",null,null,6209.5,null,null,null,null,931.42000000000007,620.95000000000005,null,0,0,0,4657.13,null,"MUEBLES Y ENSERES",1,4657.13,620.95000000000005,null,{"$f":"+IF($AM33083<=0,0,IF(($AM33083-SUM($AO33083:AO33083))<$AN33083,$AM33083-SUM($AO33083:AO33083),IF(SUM($AO33083:AO33083)<$AM33083,$AN33083,0)))","v":620.95000000000005},{"$f":"+IF($AM33083<=0,0,IF(($AM33083-SUM($AO33083:AP33083))<$AN33083,$AM33083-SUM($AO33083:AP33083),IF(SUM($AO33083:AP33083)<$AM33083,$AN33083,0)))","v":620.95000000000005},{"$f":"+IF($AM33083<=0,0,IF(($AM33083-SUM($AO33083:AQ33083))<$AN33083,$AM33083-SUM($AO33083:AQ33083),IF(SUM($AO33083:AQ33083)<$AM33083,$AN33083,0)))","v":620.95000000000005},{"$f":"+IF($AM33083<=0,0,IF(($AM33083-SUM($AO33083:AR33083))<$AN33083,$AM33083-SUM($AO33083:AR33083),IF(SUM($AO33083:AR33083)<$AM33083,$AN33083,0)))","v":620.95000000000005}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","SWITCH PARA RED DE 24 PUERTOS TIPO CAPA 2","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,1829.78,null,null,null,null,365.96,182.98,null,0,0,0,1280.8399999999999,null,"OTROS",1,1280.8399999999999,182.98,null,{"$f":"+IF($AM33157<=0,0,IF(($AM33157-SUM($AO33157:AO33157))<$AN33157,$AM33157-SUM($AO33157:AO33157),IF(SUM($AO33157:AO33157)<$AM33157,$AN33157,0)))","v":182.98},{"$f":"+IF($AM33157<=0,0,IF(($AM33157-SUM($AO33157:AP33157))<$AN33157,$AM33157-SUM($AO33157:AP33157),IF(SUM($AO33157:AP33157)<$AM33157,$AN33157,0)))","v":182.98},{"$f":"+IF($AM33157<=0,0,IF(($AM33157-SUM($AO33157:AQ33157))<$AN33157,$AM33157-SUM($AO33157:AQ33157),IF(SUM($AO33157:AQ33157)<$AM33157,$AN33157,0)))","v":182.98},{"$f":"+IF($AM33157<=0,0,IF(($AM33157-SUM($AO33157:AR33157))<$AN33157,$AM33157-SUM($AO33157:AR33157),IF(SUM($AO33157:AR33157)<$AM33157,$AN33157,0)))","v":182.98}]
[null,336,3361111,"16.TARAPOTO","NO","NO","AERONAVEGACIÓN","GABINETE DE METAL PARA EQUIPOS DE COMUNICACION DE 19 IN X 40","Equipos de Informatica (335140)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,20443.400000000001,null,null,null,null,4158.42,2044.34,null,0,0,0,14240.640000000001,null,"EQUIPOS DE INFORMATICA",1,14240.640000000001,2044.34,null,{"$f":"+IF($AM33216<=0,0,IF(($AM33216-SUM($AO33216:AO33216))<$AN33216,$AM33216-SUM($AO33216:AO33216),IF(SUM($AO33216:AO33216)<$AM33216,$AN33216,0)))","v":2044.34},{"$f":"+IF($AM33216<=0,0,IF(($AM33216-SUM($AO33216:AP33216))<$AN33216,$AM33216-SUM($AO33216:AP33216),IF(SUM($AO33216:AP33216)<$AM33216,$AN33216,0)))","v":2044.34},{"$f":"+IF($AM33216<=0,0,IF(($AM33216-SUM($AO33216:AQ33216))<$AN33216,$AM33216-SUM($AO33216:AQ33216),IF(SUM($AO33216:AQ33216)<$AM33216,$AN33216,0)))","v":2044.34},{"$f":"+IF($AM33216<=0,0,IF(($AM33216-SUM($AO33216:AR33216))<$AN33216,$AM33216-SUM($AO33216:AR33216),IF(SUM($AO33216:AR33216)<$AM33216,$AN33216,0)))","v":2044.34}]
[null,336,3363111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","RADIO TRANSCEPTOR BASE DOBLE BANDA VHF/UHF PORTATIL","EQUIPOS DE SEGURIDAD (333810)","DIRECTO","Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2020-12-31","2020-12-31","2021-01-01",null,null,16507.400000000001,null,null,null,null,4716.3999999999996,1650.74,null,0,0,0,10140.260000000002,null,"OTROS",1,10140.260000000002,1650.74,null,{"$f":"+IF($AM33313<=0,0,IF(($AM33313-SUM($AO33313:AO33313))<$AN33313,$AM33313-SUM($AO33313:AO33313),IF(SUM($AO33313:AO33313)<$AM33313,$AN33313,0)))","v":1650.74},{"$f":"+IF($AM33313<=0,0,IF(($AM33313-SUM($AO33313:AP33313))<$AN33313,$AM33313-SUM($AO33313:AP33313),IF(SUM($AO33313:AP33313)<$AM33313,$AN33313,0)))","v":1650.74},{"$f":"+IF($AM33313<=0,0,IF(($AM33313-SUM($AO33313:AQ33313))<$AN33313,$AM33313-SUM($AO33313:AQ33313),IF(SUM($AO33313:AQ33313)<$AM33313,$AN33313,0)))","v":1650.74},{"$f":"+IF($AM33313<=0,0,IF(($AM33313-SUM($AO33313:AR33313))<$AN33313,$AM33313-SUM($AO33313:AR33313),IF(SUM($AO33313:AR33313)<$AM33313,$AN33313,0)))","v":1650.74}]
[null,336,3361111,"9.LIMA","NO","NO","AEROPORTUARIO","SERVIDOR TIPO BLADE CON PROCESADOR DE 2.3 GHZ","Equipos de Informatica (335140)",null,"Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2022-08-18","2022-08-18","2022-08-18",null,null,82348.479999999996,null,null,null,null,2286.54,8234.85,null,0,0,0,71827.09,null,"EQUIPOS DE INFORMATICA",1,71827.09,8234.85,null,{"$f":"+IF($AM33387<=0,0,IF(($AM33387-SUM($AO33387:AO33387))<$AN33387,$AM33387-SUM($AO33387:AO33387),IF(SUM($AO33387:AO33387)<$AM33387,$AN33387,0)))","v":8234.85},{"$f":"+IF($AM33387<=0,0,IF(($AM33387-SUM($AO33387:AP33387))<$AN33387,$AM33387-SUM($AO33387:AP33387),IF(SUM($AO33387:AP33387)<$AM33387,$AN33387,0)))","v":8234.85},{"$f":"+IF($AM33387<=0,0,IF(($AM33387-SUM($AO33387:AQ33387))<$AN33387,$AM33387-SUM($AO33387:AQ33387),IF(SUM($AO33387:AQ33387)<$AM33387,$AN33387,0)))","v":8234.85},{"$f":"+IF($AM33387<=0,0,IF(($AM33387-SUM($AO33387:AR33387))<$AN33387,$AM33387-SUM($AO33387:AR33387),IF(SUM($AO33387:AR33387)<$AM33387,$AN33387,0)))","v":8234.85}]
[null,336,3361111,"9.LIMA","NO","NO","AERONAVEGACIÓN","MONITOR IPS 24.0 IN","Equipos de Informatica (335140)",null,"Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2022-07-19","2022-07-19","2022-07-19",null,null,6591.81,null,null,null,null,686.65,659.18,null,0,0,0,5245.9800000000005,null,"EQUIPOS DE INFORMATICA",1,5245.9800000000005,659.18,null,{"$f":"+IF($AM33399<=0,0,IF(($AM33399-SUM($AO33399:AO33399))<$AN33399,$AM33399-SUM($AO33399:AO33399),IF(SUM($AO33399:AO33399)<$AM33399,$AN33399,0)))","v":659.18},{"$f":"+IF($AM33399<=0,0,IF(($AM33399-SUM($AO33399:AP33399))<$AN33399,$AM33399-SUM($AO33399:AP33399),IF(SUM($AO33399:AP33399)<$AM33399,$AN33399,0)))","v":659.18},{"$f":"+IF($AM33399<=0,0,IF(($AM33399-SUM($AO33399:AQ33399))<$AN33399,$AM33399-SUM($AO33399:AQ33399),IF(SUM($AO33399:AQ33399)<$AM33399,$AN33399,0)))","v":659.18},{"$f":"+IF($AM33399<=0,0,IF(($AM33399-SUM($AO33399:AR33399))<$AN33399,$AM33399-SUM($AO33399:AR33399),IF(SUM($AO33399:AR33399)<$AM33399,$AN33399,0)))","v":659.18}]
[null,336,3369125,"10.PISCO","NO","NO","AERONAVEGACIÓN","CONTENEDOR DE RESIDUOS SOLIDOS 1100 LITROS","EQUIPOS Y HERRAMIENTAS VARIOS (336160) Y (366060)",null,"Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2022-12-19","2022-12-19","2022-12-19",null,null,2203.39,null,null,null,null,0,0,null,0,0,0,2203.39,null,"OTROS",1,2203.39,0,null,{"$f":"+IF($AM33473<=0,0,IF(($AM33473-SUM($AO33473:AO33473))<$AN33473,$AM33473-SUM($AO33473:AO33473),IF(SUM($AO33473:AO33473)<$AM33473,$AN33473,0)))","v":0},{"$f":"+IF($AM33473<=0,0,IF(($AM33473-SUM($AO33473:AP33473))<$AN33473,$AM33473-SUM($AO33473:AP33473),IF(SUM($AO33473:AP33473)<$AM33473,$AN33473,0)))","v":0},{"$f":"+IF($AM33473<=0,0,IF(($AM33473-SUM($AO33473:AQ33473))<$AN33473,$AM33473-SUM($AO33473:AQ33473),IF(SUM($AO33473:AQ33473)<$AM33473,$AN33473,0)))","v":0},{"$f":"+IF($AM33473<=0,0,IF(($AM33473-SUM($AO33473:AR33473))<$AN33473,$AM33473-SUM($AO33473:AR33473),IF(SUM($AO33473:AR33473)<$AM33473,$AN33473,0)))","v":0}]
[null,333,3331117,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SENSOR DE ACERO INOXIDABLE ULTRASONICO DE 75M/S","EQUIPO",null,"Maquinaria y Equipo","MAQUINARIAS Y EQUIPOS",null,null,null,"MUY BUENO","SI","SI","2022-04-13","2022-04-13","2022-04-13",null,null,30248.16,null,null,null,null,2016.54,3136.85,null,0,0,0,25094.77,null,"MAQUINARIAS Y EQUIPOS",1,25094.77,3136.85,null,{"$f":"+IF($AM33547<=0,0,IF(($AM33547-SUM($AO33547:AO33547))<$AN33547,$AM33547-SUM($AO33547:AO33547),IF(SUM($AO33547:AO33547)<$AM33547,$AN33547,0)))","v":3136.85},{"$f":"+IF($AM33547<=0,0,IF(($AM33547-SUM($AO33547:AP33547))<$AN33547,$AM33547-SUM($AO33547:AP33547),IF(SUM($AO33547:AP33547)<$AM33547,$AN33547,0)))","v":3136.85},{"$f":"+IF($AM33547<=0,0,IF(($AM33547-SUM($AO33547:AQ33547))<$AN33547,$AM33547-SUM($AO33547:AQ33547),IF(SUM($AO33547:AQ33547)<$AM33547,$AN33547,0)))","v":3136.85},{"$f":"+IF($AM33547<=0,0,IF(($AM33547-SUM($AO33547:AR33547))<$AN33547,$AM33547-SUM($AO33547:AR33547),IF(SUM($AO33547:AR33547)<$AM33547,$AN33547,0)))","v":3136.85}]
[null,336,3362111,"7.IQUITOS","NO","NO","AERONAVEGACIÓN","RADIO MODEM DE 403-473 MHZ 300-38400 BPS PARA ESTACION HIDROMETEOROLOGICA","EQUIPO DE RADIOCOMUNICACIONES (333010) Y (363010)",null,"Otros","OTROS",null,null,null,"MUY BUENO","SI","SI","2022-07-13","2022-07-13","2022-07-13",null,null,31113.94,null,null,null,null,2592.83,3111.39,null,0,0,0,25409.72,null,"OTROS",1,25409.72,3111.39,null,{"$f":"+IF($AM33630<=0,0,IF(($AM33630-SUM($AO33630:AO33630))<$AN33630,$AM33630-SUM($AO33630:AO33630),IF(SUM($AO33630:AO33630)<$AM33630,$AN33630,0)))","v":3111.39},{"$f":"+IF($AM33630<=0,0,IF(($AM33630-SUM($AO33630:AP33630))<$AN33630,$AM33630-SUM($AO33630:AP33630),IF(SUM($AO33630:AP33630)<$AM33630,$AN33630,0)))","v":3111.39},{"$f":"+IF($AM33630<=0,0,IF(($AM33630-SUM($AO33630:AQ33630))<$AN33630,$AM33630-SUM($AO33630:AQ33630),IF(SUM($AO33630:AQ33630)<$AM33630,$AN33630,0)))","v":3111.39},{"$f":"+IF($AM33630<=0,0,IF(($AM33630-SUM($AO33630:AR33630))<$AN33630,$AM33630-SUM($AO33630:AR33630),IF(SUM($AO33630:AR33630)<$AM33630,$AN33630,0)))","v":3111.39}]
[null,336,3361111,"9.LIMA","NO","NO","AEROPORTUARIO","TABLETA 1.2 GHZ 128 GB DE 6 GB RAM PANTALLA 11.6 IN","TABLETA 1.2 GHZ 128 GB DE 6 GB RAM PANTALLA 11.6 IN","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-01-23","2023-01-23","2023-01-23",null,null,2177.9699999999998,null,null,null,null,0,199.65,null,null,0,0,1978.3199999999997,null,"EQUIPOS DE INFORMATICA",1,1978.3199999999997,199.65,null,{"$f":"+IF($AM33704<=0,0,IF(($AM33704-SUM($AO33704:AO33704))<$AN33704,$AM33704-SUM($AO33704:AO33704),IF(SUM($AO33704:AO33704)<$AM33704,$AN33704,0)))","v":199.65},{"$f":"+IF($AM33704<=0,0,IF(($AM33704-SUM($AO33704:AP33704))<$AN33704,$AM33704-SUM($AO33704:AP33704),IF(SUM($AO33704:AP33704)<$AM33704,$AN33704,0)))","v":199.65},{"$f":"+IF($AM33704<=0,0,IF(($AM33704-SUM($AO33704:AQ33704))<$AN33704,$AM33704-SUM($AO33704:AQ33704),IF(SUM($AO33704:AQ33704)<$AM33704,$AN33704,0)))","v":199.65},{"$f":"+IF($AM33704<=0,0,IF(($AM33704-SUM($AO33704:AR33704))<$AN33704,$AM33704-SUM($AO33704:AR33704),IF(SUM($AO33704:AR33704)<$AM33704,$AN33704,0)))","v":199.65}]
[null,336,3362111,"9.LIMA","NO","NO","AEROPORTUARIO","ANTENA BASE OMNIDIRECCIONAL","ANTENA BASE OMNIDIRECCIONAL","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-07-04","2023-07-04","2023-07-04",null,null,1965.24,null,null,null,null,0,81.89,null,null,0,0,1883.35,null,"OTROS",1,1883.35,81.89,null,{"$f":"+IF($AM33787<=0,0,IF(($AM33787-SUM($AO33787:AO33787))<$AN33787,$AM33787-SUM($AO33787:AO33787),IF(SUM($AO33787:AO33787)<$AM33787,$AN33787,0)))","v":81.89},{"$f":"+IF($AM33787<=0,0,IF(($AM33787-SUM($AO33787:AP33787))<$AN33787,$AM33787-SUM($AO33787:AP33787),IF(SUM($AO33787:AP33787)<$AM33787,$AN33787,0)))","v":81.89},{"$f":"+IF($AM33787<=0,0,IF(($AM33787-SUM($AO33787:AQ33787))<$AN33787,$AM33787-SUM($AO33787:AQ33787),IF(SUM($AO33787:AQ33787)<$AM33787,$AN33787,0)))","v":81.89},{"$f":"+IF($AM33787<=0,0,IF(($AM33787-SUM($AO33787:AR33787))<$AN33787,$AM33787-SUM($AO33787:AR33787),IF(SUM($AO33787:AR33787)<$AM33787,$AN33787,0)))","v":81.89}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO TRANSMISOR VHF/AM","RADIO TRANSMISOR VHF/AM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,24387.18,null,null,null,null,0,203.23,null,null,0,0,24183.95,null,"OTROS",1,24183.95,203.23,null,{"$f":"+IF($AM33861<=0,0,IF(($AM33861-SUM($AO33861:AO33861))<$AN33861,$AM33861-SUM($AO33861:AO33861),IF(SUM($AO33861:AO33861)<$AM33861,$AN33861,0)))","v":203.23},{"$f":"+IF($AM33861<=0,0,IF(($AM33861-SUM($AO33861:AP33861))<$AN33861,$AM33861-SUM($AO33861:AP33861),IF(SUM($AO33861:AP33861)<$AM33861,$AN33861,0)))","v":203.23},{"$f":"+IF($AM33861<=0,0,IF(($AM33861-SUM($AO33861:AQ33861))<$AN33861,$AM33861-SUM($AO33861:AQ33861),IF(SUM($AO33861:AQ33861)<$AM33861,$AN33861,0)))","v":203.23},{"$f":"+IF($AM33861<=0,0,IF(($AM33861-SUM($AO33861:AR33861))<$AN33861,$AM33861-SUM($AO33861:AR33861),IF(SUM($AO33861:AR33861)<$AM33861,$AN33861,0)))","v":203.23}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RACK DE PISO DE 42 RU","RACK DE PISO DE 42 RU","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4225.49,null,null,null,null,0,35.21,null,null,0,0,4190.28,null,"OTROS",1,4190.28,35.21,null,{"$f":"+IF($AM33933<=0,0,IF(($AM33933-SUM($AO33933:AO33933))<$AN33933,$AM33933-SUM($AO33933:AO33933),IF(SUM($AO33933:AO33933)<$AM33933,$AN33933,0)))","v":35.21},{"$f":"+IF($AM33933<=0,0,IF(($AM33933-SUM($AO33933:AP33933))<$AN33933,$AM33933-SUM($AO33933:AP33933),IF(SUM($AO33933:AP33933)<$AM33933,$AN33933,0)))","v":35.21},{"$f":"+IF($AM33933<=0,0,IF(($AM33933-SUM($AO33933:AQ33933))<$AN33933,$AM33933-SUM($AO33933:AQ33933),IF(SUM($AO33933:AQ33933)<$AM33933,$AN33933,0)))","v":35.21},{"$f":"+IF($AM33933<=0,0,IF(($AM33933-SUM($AO33933:AR33933))<$AN33933,$AM33933-SUM($AO33933:AR33933),IF(SUM($AO33933:AR33933)<$AM33933,$AN33933,0)))","v":35.21}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO RECEPTOR","RADIO RECEPTOR","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,15002.27,null,null,null,null,0,125.02,null,null,0,0,14877.25,null,"OTROS",1,14877.25,125.02,null,{"$f":"+IF($AM34017<=0,0,IF(($AM34017-SUM($AO34017:AO34017))<$AN34017,$AM34017-SUM($AO34017:AO34017),IF(SUM($AO34017:AO34017)<$AM34017,$AN34017,0)))","v":125.02},{"$f":"+IF($AM34017<=0,0,IF(($AM34017-SUM($AO34017:AP34017))<$AN34017,$AM34017-SUM($AO34017:AP34017),IF(SUM($AO34017:AP34017)<$AM34017,$AN34017,0)))","v":125.02},{"$f":"+IF($AM34017<=0,0,IF(($AM34017-SUM($AO34017:AQ34017))<$AN34017,$AM34017-SUM($AO34017:AQ34017),IF(SUM($AO34017:AQ34017)<$AM34017,$AN34017,0)))","v":125.02},{"$f":"+IF($AM34017<=0,0,IF(($AM34017-SUM($AO34017:AR34017))<$AN34017,$AM34017-SUM($AO34017:AR34017),IF(SUM($AO34017:AR34017)<$AM34017,$AN34017,0)))","v":125.02}]
[null,335,3351111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RACK DE PISO DE 42 RU","RACK DE PISO DE 42 RU","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4225.49,null,null,null,null,0,35.21,null,null,0,0,4190.28,null,"OTROS",1,4190.28,35.21,null,{"$f":"+IF($AM34091<=0,0,IF(($AM34091-SUM($AO34091:AO34091))<$AN34091,$AM34091-SUM($AO34091:AO34091),IF(SUM($AO34091:AO34091)<$AM34091,$AN34091,0)))","v":35.21},{"$f":"+IF($AM34091<=0,0,IF(($AM34091-SUM($AO34091:AP34091))<$AN34091,$AM34091-SUM($AO34091:AP34091),IF(SUM($AO34091:AP34091)<$AM34091,$AN34091,0)))","v":35.21},{"$f":"+IF($AM34091<=0,0,IF(($AM34091-SUM($AO34091:AQ34091))<$AN34091,$AM34091-SUM($AO34091:AQ34091),IF(SUM($AO34091:AQ34091)<$AM34091,$AN34091,0)))","v":35.21},{"$f":"+IF($AM34091<=0,0,IF(($AM34091-SUM($AO34091:AR34091))<$AN34091,$AM34091-SUM($AO34091:AR34091),IF(SUM($AO34091:AR34091)<$AM34091,$AN34091,0)))","v":35.21}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO RECEPTOR","RADIO RECEPTOR","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,15002.27,null,null,null,null,0,125.02,null,null,0,0,14877.25,null,"OTROS",1,14877.25,125.02,null,{"$f":"+IF($AM34174<=0,0,IF(($AM34174-SUM($AO34174:AO34174))<$AN34174,$AM34174-SUM($AO34174:AO34174),IF(SUM($AO34174:AO34174)<$AM34174,$AN34174,0)))","v":125.02},{"$f":"+IF($AM34174<=0,0,IF(($AM34174-SUM($AO34174:AP34174))<$AN34174,$AM34174-SUM($AO34174:AP34174),IF(SUM($AO34174:AP34174)<$AM34174,$AN34174,0)))","v":125.02},{"$f":"+IF($AM34174<=0,0,IF(($AM34174-SUM($AO34174:AQ34174))<$AN34174,$AM34174-SUM($AO34174:AQ34174),IF(SUM($AO34174:AQ34174)<$AM34174,$AN34174,0)))","v":125.02},{"$f":"+IF($AM34174<=0,0,IF(($AM34174-SUM($AO34174:AR34174))<$AN34174,$AM34174-SUM($AO34174:AR34174),IF(SUM($AO34174:AR34174)<$AM34174,$AN34174,0)))","v":125.02}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO RECEPTOR","RADIO RECEPTOR","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,15002.27,null,null,null,null,0,125.02,null,null,0,0,14877.25,null,"OTROS",1,14877.25,125.02,null,{"$f":"+IF($AM34177<=0,0,IF(($AM34177-SUM($AO34177:AO34177))<$AN34177,$AM34177-SUM($AO34177:AO34177),IF(SUM($AO34177:AO34177)<$AM34177,$AN34177,0)))","v":125.02},{"$f":"+IF($AM34177<=0,0,IF(($AM34177-SUM($AO34177:AP34177))<$AN34177,$AM34177-SUM($AO34177:AP34177),IF(SUM($AO34177:AP34177)<$AM34177,$AN34177,0)))","v":125.02},{"$f":"+IF($AM34177<=0,0,IF(($AM34177-SUM($AO34177:AQ34177))<$AN34177,$AM34177-SUM($AO34177:AQ34177),IF(SUM($AO34177:AQ34177)<$AM34177,$AN34177,0)))","v":125.02},{"$f":"+IF($AM34177<=0,0,IF(($AM34177-SUM($AO34177:AR34177))<$AN34177,$AM34177-SUM($AO34177:AR34177),IF(SUM($AO34177:AR34177)<$AM34177,$AN34177,0)))","v":125.02}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO TRANSMISOR VHF/AM","RADIO TRANSMISOR VHF/AM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,24387.18,null,null,null,null,0,203.23,null,null,0,0,24183.95,null,"OTROS",1,24183.95,203.23,null,{"$f":"+IF($AM34251<=0,0,IF(($AM34251-SUM($AO34251:AO34251))<$AN34251,$AM34251-SUM($AO34251:AO34251),IF(SUM($AO34251:AO34251)<$AM34251,$AN34251,0)))","v":203.23},{"$f":"+IF($AM34251<=0,0,IF(($AM34251-SUM($AO34251:AP34251))<$AN34251,$AM34251-SUM($AO34251:AP34251),IF(SUM($AO34251:AP34251)<$AM34251,$AN34251,0)))","v":203.23},{"$f":"+IF($AM34251<=0,0,IF(($AM34251-SUM($AO34251:AQ34251))<$AN34251,$AM34251-SUM($AO34251:AQ34251),IF(SUM($AO34251:AQ34251)<$AM34251,$AN34251,0)))","v":203.23},{"$f":"+IF($AM34251<=0,0,IF(($AM34251-SUM($AO34251:AR34251))<$AN34251,$AM34251-SUM($AO34251:AR34251),IF(SUM($AO34251:AR34251)<$AM34251,$AN34251,0)))","v":203.23}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO TRANSMISOR VHF/AM","RADIO TRANSMISOR VHF/AM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,24387.18,null,null,null,null,0,203.23,null,null,0,0,24183.95,null,"OTROS",1,24183.95,203.23,null,{"$f":"+IF($AM34334<=0,0,IF(($AM34334-SUM($AO34334:AO34334))<$AN34334,$AM34334-SUM($AO34334:AO34334),IF(SUM($AO34334:AO34334)<$AM34334,$AN34334,0)))","v":203.23},{"$f":"+IF($AM34334<=0,0,IF(($AM34334-SUM($AO34334:AP34334))<$AN34334,$AM34334-SUM($AO34334:AP34334),IF(SUM($AO34334:AP34334)<$AM34334,$AN34334,0)))","v":203.23},{"$f":"+IF($AM34334<=0,0,IF(($AM34334-SUM($AO34334:AQ34334))<$AN34334,$AM34334-SUM($AO34334:AQ34334),IF(SUM($AO34334:AQ34334)<$AM34334,$AN34334,0)))","v":203.23},{"$f":"+IF($AM34334<=0,0,IF(($AM34334-SUM($AO34334:AR34334))<$AN34334,$AM34334-SUM($AO34334:AR34334),IF(SUM($AO34334:AR34334)<$AM34334,$AN34334,0)))","v":203.23}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIO TRANSMISOR VHF/AM","RADIO TRANSMISOR VHF/AM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,24387.18,null,null,null,null,0,203.23,null,null,0,0,24183.95,null,"OTROS",1,24183.95,203.23,null,{"$f":"+IF($AM34408<=0,0,IF(($AM34408-SUM($AO34408:AO34408))<$AN34408,$AM34408-SUM($AO34408:AO34408),IF(SUM($AO34408:AO34408)<$AM34408,$AN34408,0)))","v":203.23},{"$f":"+IF($AM34408<=0,0,IF(($AM34408-SUM($AO34408:AP34408))<$AN34408,$AM34408-SUM($AO34408:AP34408),IF(SUM($AO34408:AP34408)<$AM34408,$AN34408,0)))","v":203.23},{"$f":"+IF($AM34408<=0,0,IF(($AM34408-SUM($AO34408:AQ34408))<$AN34408,$AM34408-SUM($AO34408:AQ34408),IF(SUM($AO34408:AQ34408)<$AM34408,$AN34408,0)))","v":203.23},{"$f":"+IF($AM34408<=0,0,IF(($AM34408-SUM($AO34408:AR34408))<$AN34408,$AM34408-SUM($AO34408:AR34408),IF(SUM($AO34408:AR34408)<$AM34408,$AN34408,0)))","v":203.23}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONMUTADOR DE ANTENA VHF A PRINCIPAL Y RESERVA","CONMUTADOR DE ANTENA VHF A PRINCIPAL Y RESERVA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,2391.35,null,null,null,null,0,19.93,null,null,0,0,2371.42,null,"OTROS",1,2371.42,19.93,null,{"$f":"+IF($AM34482<=0,0,IF(($AM34482-SUM($AO34482:AO34482))<$AN34482,$AM34482-SUM($AO34482:AO34482),IF(SUM($AO34482:AO34482)<$AM34482,$AN34482,0)))","v":19.93},{"$f":"+IF($AM34482<=0,0,IF(($AM34482-SUM($AO34482:AP34482))<$AN34482,$AM34482-SUM($AO34482:AP34482),IF(SUM($AO34482:AP34482)<$AM34482,$AN34482,0)))","v":19.93},{"$f":"+IF($AM34482<=0,0,IF(($AM34482-SUM($AO34482:AQ34482))<$AN34482,$AM34482-SUM($AO34482:AQ34482),IF(SUM($AO34482:AQ34482)<$AM34482,$AN34482,0)))","v":19.93},{"$f":"+IF($AM34482<=0,0,IF(($AM34482-SUM($AO34482:AR34482))<$AN34482,$AM34482-SUM($AO34482:AR34482),IF(SUM($AO34482:AR34482)<$AM34482,$AN34482,0)))","v":19.93}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ANTENA VHF DE BASE","ANTENA VHF DE BASE","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,1654.4,null,null,null,null,0,13.79,null,null,0,0,1640.6100000000001,null,"OTROS",1,1640.6100000000001,13.79,null,{"$f":"+IF($AM34540<=0,0,IF(($AM34540-SUM($AO34540:AO34540))<$AN34540,$AM34540-SUM($AO34540:AO34540),IF(SUM($AO34540:AO34540)<$AM34540,$AN34540,0)))","v":13.79},{"$f":"+IF($AM34540<=0,0,IF(($AM34540-SUM($AO34540:AP34540))<$AN34540,$AM34540-SUM($AO34540:AP34540),IF(SUM($AO34540:AP34540)<$AM34540,$AN34540,0)))","v":13.79},{"$f":"+IF($AM34540<=0,0,IF(($AM34540-SUM($AO34540:AQ34540))<$AN34540,$AM34540-SUM($AO34540:AQ34540),IF(SUM($AO34540:AQ34540)<$AM34540,$AN34540,0)))","v":13.79},{"$f":"+IF($AM34540<=0,0,IF(($AM34540-SUM($AO34540:AR34540))<$AN34540,$AM34540-SUM($AO34540:AR34540),IF(SUM($AO34540:AR34540)<$AM34540,$AN34540,0)))","v":13.79}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ANTENA VHF DE BASE","ANTENA VHF DE BASE","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,1654.4,null,null,null,null,0,13.79,null,null,0,0,1640.6100000000001,null,"OTROS",1,1640.6100000000001,13.79,null,{"$f":"+IF($AM34638<=0,0,IF(($AM34638-SUM($AO34638:AO34638))<$AN34638,$AM34638-SUM($AO34638:AO34638),IF(SUM($AO34638:AO34638)<$AM34638,$AN34638,0)))","v":13.79},{"$f":"+IF($AM34638<=0,0,IF(($AM34638-SUM($AO34638:AP34638))<$AN34638,$AM34638-SUM($AO34638:AP34638),IF(SUM($AO34638:AP34638)<$AM34638,$AN34638,0)))","v":13.79},{"$f":"+IF($AM34638<=0,0,IF(($AM34638-SUM($AO34638:AQ34638))<$AN34638,$AM34638-SUM($AO34638:AQ34638),IF(SUM($AO34638:AQ34638)<$AM34638,$AN34638,0)))","v":13.79},{"$f":"+IF($AM34638<=0,0,IF(($AM34638-SUM($AO34638:AR34638))<$AN34638,$AM34638-SUM($AO34638:AR34638),IF(SUM($AO34638:AR34638)<$AM34638,$AN34638,0)))","v":13.79}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","SWITCH DE RED PERIMETRAL PARA RACK DE 19 IN DE 24 PUERTOS 10","SWITCH DE RED PERIMETRAL PARA RACK DE 19 IN DE 24 PUERTOS 10","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,1432.33,null,null,null,null,0,11.94,null,null,0,0,1420.3899999999999,null,"EQUIPOS DE INFORMATICA",1,1420.3899999999999,11.94,null,{"$f":"+IF($AM34721<=0,0,IF(($AM34721-SUM($AO34721:AO34721))<$AN34721,$AM34721-SUM($AO34721:AO34721),IF(SUM($AO34721:AO34721)<$AM34721,$AN34721,0)))","v":11.94},{"$f":"+IF($AM34721<=0,0,IF(($AM34721-SUM($AO34721:AP34721))<$AN34721,$AM34721-SUM($AO34721:AP34721),IF(SUM($AO34721:AP34721)<$AM34721,$AN34721,0)))","v":11.94},{"$f":"+IF($AM34721<=0,0,IF(($AM34721-SUM($AO34721:AQ34721))<$AN34721,$AM34721-SUM($AO34721:AQ34721),IF(SUM($AO34721:AQ34721)<$AM34721,$AN34721,0)))","v":11.94},{"$f":"+IF($AM34721<=0,0,IF(($AM34721-SUM($AO34721:AR34721))<$AN34721,$AM34721-SUM($AO34721:AR34721),IF(SUM($AO34721:AR34721)<$AM34721,$AN34721,0)))","v":11.94}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","FILTRO DE BANDA DE 100 A 200 MHZ","FILTRO DE BANDA DE 100 A 200 MHZ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,5218.83,null,null,null,null,0,43.49,null,null,0,0,5175.34,null,"OTROS",1,5175.34,43.49,null,{"$f":"+IF($AM34795<=0,0,IF(($AM34795-SUM($AO34795:AO34795))<$AN34795,$AM34795-SUM($AO34795:AO34795),IF(SUM($AO34795:AO34795)<$AM34795,$AN34795,0)))","v":43.49},{"$f":"+IF($AM34795<=0,0,IF(($AM34795-SUM($AO34795:AP34795))<$AN34795,$AM34795-SUM($AO34795:AP34795),IF(SUM($AO34795:AP34795)<$AM34795,$AN34795,0)))","v":43.49},{"$f":"+IF($AM34795<=0,0,IF(($AM34795-SUM($AO34795:AQ34795))<$AN34795,$AM34795-SUM($AO34795:AQ34795),IF(SUM($AO34795:AQ34795)<$AM34795,$AN34795,0)))","v":43.49},{"$f":"+IF($AM34795<=0,0,IF(($AM34795-SUM($AO34795:AR34795))<$AN34795,$AM34795-SUM($AO34795:AR34795),IF(SUM($AO34795:AR34795)<$AM34795,$AN34795,0)))","v":43.49}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","FILTRO DE BANDA DE 100 A 200 MHZ","FILTRO DE BANDA DE 100 A 200 MHZ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,5218.83,null,null,null,null,0,43.49,null,null,0,0,5175.34,null,"OTROS",1,5175.34,43.49,null,{"$f":"+IF($AM34869<=0,0,IF(($AM34869-SUM($AO34869:AO34869))<$AN34869,$AM34869-SUM($AO34869:AO34869),IF(SUM($AO34869:AO34869)<$AM34869,$AN34869,0)))","v":43.49},{"$f":"+IF($AM34869<=0,0,IF(($AM34869-SUM($AO34869:AP34869))<$AN34869,$AM34869-SUM($AO34869:AP34869),IF(SUM($AO34869:AP34869)<$AM34869,$AN34869,0)))","v":43.49},{"$f":"+IF($AM34869<=0,0,IF(($AM34869-SUM($AO34869:AQ34869))<$AN34869,$AM34869-SUM($AO34869:AQ34869),IF(SUM($AO34869:AQ34869)<$AM34869,$AN34869,0)))","v":43.49},{"$f":"+IF($AM34869<=0,0,IF(($AM34869-SUM($AO34869:AR34869))<$AN34869,$AM34869-SUM($AO34869:AR34869),IF(SUM($AO34869:AR34869)<$AM34869,$AN34869,0)))","v":43.49}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","FILTRO DE BANDA DE 100 A 200 MHZ","FILTRO DE BANDA DE 100 A 200 MHZ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,5218.83,null,null,null,null,0,43.49,null,null,0,0,5175.34,null,"OTROS",1,5175.34,43.49,null,{"$f":"+IF($AM34952<=0,0,IF(($AM34952-SUM($AO34952:AO34952))<$AN34952,$AM34952-SUM($AO34952:AO34952),IF(SUM($AO34952:AO34952)<$AM34952,$AN34952,0)))","v":43.49},{"$f":"+IF($AM34952<=0,0,IF(($AM34952-SUM($AO34952:AP34952))<$AN34952,$AM34952-SUM($AO34952:AP34952),IF(SUM($AO34952:AP34952)<$AM34952,$AN34952,0)))","v":43.49},{"$f":"+IF($AM34952<=0,0,IF(($AM34952-SUM($AO34952:AQ34952))<$AN34952,$AM34952-SUM($AO34952:AQ34952),IF(SUM($AO34952:AQ34952)<$AM34952,$AN34952,0)))","v":43.49},{"$f":"+IF($AM34952<=0,0,IF(($AM34952-SUM($AO34952:AR34952))<$AN34952,$AM34952-SUM($AO34952:AR34952),IF(SUM($AO34952:AR34952)<$AM34952,$AN34952,0)))","v":43.49}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4602.21,null,null,null,null,0,38.35,null,null,0,0,4563.8599999999997,null,"OTROS",1,4563.8599999999997,38.35,null,{"$f":"+IF($AM35026<=0,0,IF(($AM35026-SUM($AO35026:AO35026))<$AN35026,$AM35026-SUM($AO35026:AO35026),IF(SUM($AO35026:AO35026)<$AM35026,$AN35026,0)))","v":38.35},{"$f":"+IF($AM35026<=0,0,IF(($AM35026-SUM($AO35026:AP35026))<$AN35026,$AM35026-SUM($AO35026:AP35026),IF(SUM($AO35026:AP35026)<$AM35026,$AN35026,0)))","v":38.35},{"$f":"+IF($AM35026<=0,0,IF(($AM35026-SUM($AO35026:AQ35026))<$AN35026,$AM35026-SUM($AO35026:AQ35026),IF(SUM($AO35026:AQ35026)<$AM35026,$AN35026,0)))","v":38.35},{"$f":"+IF($AM35026<=0,0,IF(($AM35026-SUM($AO35026:AR35026))<$AN35026,$AM35026-SUM($AO35026:AR35026),IF(SUM($AO35026:AR35026)<$AM35026,$AN35026,0)))","v":38.35}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4602.21,null,null,null,null,0,38.35,null,null,0,0,4563.8599999999997,null,"OTROS",1,4563.8599999999997,38.35,null,{"$f":"+IF($AM35038<=0,0,IF(($AM35038-SUM($AO35038:AO35038))<$AN35038,$AM35038-SUM($AO35038:AO35038),IF(SUM($AO35038:AO35038)<$AM35038,$AN35038,0)))","v":38.35},{"$f":"+IF($AM35038<=0,0,IF(($AM35038-SUM($AO35038:AP35038))<$AN35038,$AM35038-SUM($AO35038:AP35038),IF(SUM($AO35038:AP35038)<$AM35038,$AN35038,0)))","v":38.35},{"$f":"+IF($AM35038<=0,0,IF(($AM35038-SUM($AO35038:AQ35038))<$AN35038,$AM35038-SUM($AO35038:AQ35038),IF(SUM($AO35038:AQ35038)<$AM35038,$AN35038,0)))","v":38.35},{"$f":"+IF($AM35038<=0,0,IF(($AM35038-SUM($AO35038:AR35038))<$AN35038,$AM35038-SUM($AO35038:AR35038),IF(SUM($AO35038:AR35038)<$AM35038,$AN35038,0)))","v":38.35}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4602.21,null,null,null,null,0,38.35,null,null,0,0,4563.8599999999997,null,"OTROS",1,4563.8599999999997,38.35,null,{"$f":"+IF($AM35112<=0,0,IF(($AM35112-SUM($AO35112:AO35112))<$AN35112,$AM35112-SUM($AO35112:AO35112),IF(SUM($AO35112:AO35112)<$AM35112,$AN35112,0)))","v":38.35},{"$f":"+IF($AM35112<=0,0,IF(($AM35112-SUM($AO35112:AP35112))<$AN35112,$AM35112-SUM($AO35112:AP35112),IF(SUM($AO35112:AP35112)<$AM35112,$AN35112,0)))","v":38.35},{"$f":"+IF($AM35112<=0,0,IF(($AM35112-SUM($AO35112:AQ35112))<$AN35112,$AM35112-SUM($AO35112:AQ35112),IF(SUM($AO35112:AQ35112)<$AM35112,$AN35112,0)))","v":38.35},{"$f":"+IF($AM35112<=0,0,IF(($AM35112-SUM($AO35112:AR35112))<$AN35112,$AM35112-SUM($AO35112:AR35112),IF(SUM($AO35112:AR35112)<$AM35112,$AN35112,0)))","v":38.35}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","VATIMETRO DE SECCION DE LINEA Y ANALOGICO DE RADIOFRECUENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,4602.21,null,null,null,null,0,38.35,null,null,0,0,4563.8599999999997,null,"OTROS",1,4563.8599999999997,38.35,null,{"$f":"+IF($AM35186<=0,0,IF(($AM35186-SUM($AO35186:AO35186))<$AN35186,$AM35186-SUM($AO35186:AO35186),IF(SUM($AO35186:AO35186)<$AM35186,$AN35186,0)))","v":38.35},{"$f":"+IF($AM35186<=0,0,IF(($AM35186-SUM($AO35186:AP35186))<$AN35186,$AM35186-SUM($AO35186:AP35186),IF(SUM($AO35186:AP35186)<$AM35186,$AN35186,0)))","v":38.35},{"$f":"+IF($AM35186<=0,0,IF(($AM35186-SUM($AO35186:AQ35186))<$AN35186,$AM35186-SUM($AO35186:AQ35186),IF(SUM($AO35186:AQ35186)<$AM35186,$AN35186,0)))","v":38.35},{"$f":"+IF($AM35186<=0,0,IF(($AM35186-SUM($AO35186:AR35186))<$AN35186,$AM35186-SUM($AO35186:AR35186),IF(SUM($AO35186:AR35186)<$AM35186,$AN35186,0)))","v":38.35}]
[null,336,3369116,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,3015.08,null,null,null,null,0,25.13,null,null,0,0,2989.95,null,"OTROS",1,2989.95,25.13,null,{"$f":"+IF($AM35303<=0,0,IF(($AM35303-SUM($AO35303:AO35303))<$AN35303,$AM35303-SUM($AO35303:AO35303),IF(SUM($AO35303:AO35303)<$AM35303,$AN35303,0)))","v":25.13},{"$f":"+IF($AM35303<=0,0,IF(($AM35303-SUM($AO35303:AP35303))<$AN35303,$AM35303-SUM($AO35303:AP35303),IF(SUM($AO35303:AP35303)<$AM35303,$AN35303,0)))","v":25.13},{"$f":"+IF($AM35303<=0,0,IF(($AM35303-SUM($AO35303:AQ35303))<$AN35303,$AM35303-SUM($AO35303:AQ35303),IF(SUM($AO35303:AQ35303)<$AM35303,$AN35303,0)))","v":25.13},{"$f":"+IF($AM35303<=0,0,IF(($AM35303-SUM($AO35303:AR35303))<$AN35303,$AM35303-SUM($AO35303:AR35303),IF(SUM($AO35303:AR35303)<$AM35303,$AN35303,0)))","v":25.13}]
[null,336,3369116,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,3015.08,null,null,null,null,0,25.13,null,null,0,0,2989.95,null,"OTROS",1,2989.95,25.13,null,{"$f":"+IF($AM35342<=0,0,IF(($AM35342-SUM($AO35342:AO35342))<$AN35342,$AM35342-SUM($AO35342:AO35342),IF(SUM($AO35342:AO35342)<$AM35342,$AN35342,0)))","v":25.13},{"$f":"+IF($AM35342<=0,0,IF(($AM35342-SUM($AO35342:AP35342))<$AN35342,$AM35342-SUM($AO35342:AP35342),IF(SUM($AO35342:AP35342)<$AM35342,$AN35342,0)))","v":25.13},{"$f":"+IF($AM35342<=0,0,IF(($AM35342-SUM($AO35342:AQ35342))<$AN35342,$AM35342-SUM($AO35342:AQ35342),IF(SUM($AO35342:AQ35342)<$AM35342,$AN35342,0)))","v":25.13},{"$f":"+IF($AM35342<=0,0,IF(($AM35342-SUM($AO35342:AR35342))<$AN35342,$AM35342-SUM($AO35342:AR35342),IF(SUM($AO35342:AR35342)<$AM35342,$AN35342,0)))","v":25.13}]
[null,336,3369116,"9.LIMA","NO","NO","AERONAVEGACIÓN","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","TRANSFORMADOR DE AISLAMIENTO MONOFASICO DE 3 KVA 220/220 VAC","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,3015.08,null,null,null,null,0,25.13,null,null,0,0,2989.95,null,"OTROS",1,2989.95,25.13,null,{"$f":"+IF($AM35416<=0,0,IF(($AM35416-SUM($AO35416:AO35416))<$AN35416,$AM35416-SUM($AO35416:AO35416),IF(SUM($AO35416:AO35416)<$AM35416,$AN35416,0)))","v":25.13},{"$f":"+IF($AM35416<=0,0,IF(($AM35416-SUM($AO35416:AP35416))<$AN35416,$AM35416-SUM($AO35416:AP35416),IF(SUM($AO35416:AP35416)<$AM35416,$AN35416,0)))","v":25.13},{"$f":"+IF($AM35416<=0,0,IF(($AM35416-SUM($AO35416:AQ35416))<$AN35416,$AM35416-SUM($AO35416:AQ35416),IF(SUM($AO35416:AQ35416)<$AM35416,$AN35416,0)))","v":25.13},{"$f":"+IF($AM35416<=0,0,IF(($AM35416-SUM($AO35416:AR35416))<$AN35416,$AM35416-SUM($AO35416:AR35416),IF(SUM($AO35416:AR35416)<$AM35416,$AN35416,0)))","v":25.13}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","SWITCH DE RED PERIMETRAL PARA RACK DE 19 IN DE 24 PUERTOS 10","SWITCH DE RED PERIMETRAL PARA RACK DE 19 IN DE 24 PUERTOS 10","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2022-11-07","2022-11-07","2022-11-07",null,null,1432.33,null,null,null,null,0,11.94,null,null,0,0,1420.3899999999999,null,"EQUIPOS DE INFORMATICA",1,1420.3899999999999,11.94,null,{"$f":"+IF($AM35499<=0,0,IF(($AM35499-SUM($AO35499:AO35499))<$AN35499,$AM35499-SUM($AO35499:AO35499),IF(SUM($AO35499:AO35499)<$AM35499,$AN35499,0)))","v":11.94},{"$f":"+IF($AM35499<=0,0,IF(($AM35499-SUM($AO35499:AP35499))<$AN35499,$AM35499-SUM($AO35499:AP35499),IF(SUM($AO35499:AP35499)<$AM35499,$AN35499,0)))","v":11.94},{"$f":"+IF($AM35499<=0,0,IF(($AM35499-SUM($AO35499:AQ35499))<$AN35499,$AM35499-SUM($AO35499:AQ35499),IF(SUM($AO35499:AQ35499)<$AM35499,$AN35499,0)))","v":11.94},{"$f":"+IF($AM35499<=0,0,IF(($AM35499-SUM($AO35499:AR35499))<$AN35499,$AM35499-SUM($AO35499:AR35499),IF(SUM($AO35499:AR35499)<$AM35499,$AN35499,0)))","v":11.94}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONVERSOR ANALOGO A DIGITAL","CONVERSOR ANALOGO A DIGITAL","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-09-29","2023-09-29","2023-09-29",null,null,11174.42,null,null,null,null,0,279.36,null,null,0,0,10895.06,null,"OTROS",1,10895.06,279.36,null,{"$f":"+IF($AM35573<=0,0,IF(($AM35573-SUM($AO35573:AO35573))<$AN35573,$AM35573-SUM($AO35573:AO35573),IF(SUM($AO35573:AO35573)<$AM35573,$AN35573,0)))","v":279.36},{"$f":"+IF($AM35573<=0,0,IF(($AM35573-SUM($AO35573:AP35573))<$AN35573,$AM35573-SUM($AO35573:AP35573),IF(SUM($AO35573:AP35573)<$AM35573,$AN35573,0)))","v":279.36},{"$f":"+IF($AM35573<=0,0,IF(($AM35573-SUM($AO35573:AQ35573))<$AN35573,$AM35573-SUM($AO35573:AQ35573),IF(SUM($AO35573:AQ35573)<$AM35573,$AN35573,0)))","v":279.36},{"$f":"+IF($AM35573<=0,0,IF(($AM35573-SUM($AO35573:AR35573))<$AN35573,$AM35573-SUM($AO35573:AR35573),IF(SUM($AO35573:AR35573)<$AM35573,$AN35573,0)))","v":279.36}]
[null,336,3369116,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","EQUIPO UPS DE 1 KVA","EQUIPO UPS DE 1 KVA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-09-29","2023-09-29","2023-09-29",null,null,3777.03,null,null,null,null,0,94.43,null,null,0,0,3682.6000000000004,null,"OTROS",1,3682.6000000000004,94.43,null,{"$f":"+IF($AM35656<=0,0,IF(($AM35656-SUM($AO35656:AO35656))<$AN35656,$AM35656-SUM($AO35656:AO35656),IF(SUM($AO35656:AO35656)<$AM35656,$AN35656,0)))","v":94.43},{"$f":"+IF($AM35656<=0,0,IF(($AM35656-SUM($AO35656:AP35656))<$AN35656,$AM35656-SUM($AO35656:AP35656),IF(SUM($AO35656:AP35656)<$AM35656,$AN35656,0)))","v":94.43},{"$f":"+IF($AM35656<=0,0,IF(($AM35656-SUM($AO35656:AQ35656))<$AN35656,$AM35656-SUM($AO35656:AQ35656),IF(SUM($AO35656:AQ35656)<$AM35656,$AN35656,0)))","v":94.43},{"$f":"+IF($AM35656<=0,0,IF(($AM35656-SUM($AO35656:AR35656))<$AN35656,$AM35656-SUM($AO35656:AR35656),IF(SUM($AO35656:AR35656)<$AM35656,$AN35656,0)))","v":94.43}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","TARIMA DE MADERA DE 1 PLAZA","TARIMA DE MADERA DE 1 PLAZA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,1797.41,null,null,null,null,0,29.96,null,null,0,0,1767.45,null,"OTROS",1,1767.45,29.96,null,{"$f":"+IF($AM35730<=0,0,IF(($AM35730-SUM($AO35730:AO35730))<$AN35730,$AM35730-SUM($AO35730:AO35730),IF(SUM($AO35730:AO35730)<$AM35730,$AN35730,0)))","v":29.96},{"$f":"+IF($AM35730<=0,0,IF(($AM35730-SUM($AO35730:AP35730))<$AN35730,$AM35730-SUM($AO35730:AP35730),IF(SUM($AO35730:AP35730)<$AM35730,$AN35730,0)))","v":29.96},{"$f":"+IF($AM35730<=0,0,IF(($AM35730-SUM($AO35730:AQ35730))<$AN35730,$AM35730-SUM($AO35730:AQ35730),IF(SUM($AO35730:AQ35730)<$AM35730,$AN35730,0)))","v":29.96},{"$f":"+IF($AM35730<=0,0,IF(($AM35730-SUM($AO35730:AR35730))<$AN35730,$AM35730-SUM($AO35730:AR35730),IF(SUM($AO35730:AR35730)<$AM35730,$AN35730,0)))","v":29.96}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","RADIOENLACE DE DATOS","RADIOENLACE DE DATOS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,2823.74,null,null,null,null,0,47.06,null,null,0,0,2776.68,null,"OTROS",1,2776.68,47.06,null,{"$f":"+IF($AM35804<=0,0,IF(($AM35804-SUM($AO35804:AO35804))<$AN35804,$AM35804-SUM($AO35804:AO35804),IF(SUM($AO35804:AO35804)<$AM35804,$AN35804,0)))","v":47.06},{"$f":"+IF($AM35804<=0,0,IF(($AM35804-SUM($AO35804:AP35804))<$AN35804,$AM35804-SUM($AO35804:AP35804),IF(SUM($AO35804:AP35804)<$AM35804,$AN35804,0)))","v":47.06},{"$f":"+IF($AM35804<=0,0,IF(($AM35804-SUM($AO35804:AQ35804))<$AN35804,$AM35804-SUM($AO35804:AQ35804),IF(SUM($AO35804:AQ35804)<$AM35804,$AN35804,0)))","v":47.06},{"$f":"+IF($AM35804<=0,0,IF(($AM35804-SUM($AO35804:AR35804))<$AN35804,$AM35804-SUM($AO35804:AR35804),IF(SUM($AO35804:AR35804)<$AM35804,$AN35804,0)))","v":47.06}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONSOLA DE SONIDO DE 6 CANALES","CONSOLA DE SONIDO DE 6 CANALES","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,148332.22,null,null,null,null,0,2472.1999999999998,null,null,0,0,145860.01999999999,null,"OTROS",1,145860.01999999999,2472.1999999999998,null,{"$f":"+IF($AM35816<=0,0,IF(($AM35816-SUM($AO35816:AO35816))<$AN35816,$AM35816-SUM($AO35816:AO35816),IF(SUM($AO35816:AO35816)<$AM35816,$AN35816,0)))","v":2472.1999999999998},{"$f":"+IF($AM35816<=0,0,IF(($AM35816-SUM($AO35816:AP35816))<$AN35816,$AM35816-SUM($AO35816:AP35816),IF(SUM($AO35816:AP35816)<$AM35816,$AN35816,0)))","v":2472.1999999999998},{"$f":"+IF($AM35816<=0,0,IF(($AM35816-SUM($AO35816:AQ35816))<$AN35816,$AM35816-SUM($AO35816:AQ35816),IF(SUM($AO35816:AQ35816)<$AM35816,$AN35816,0)))","v":2472.1999999999998},{"$f":"+IF($AM35816<=0,0,IF(($AM35816-SUM($AO35816:AR35816))<$AN35816,$AM35816-SUM($AO35816:AR35816),IF(SUM($AO35816:AR35816)<$AM35816,$AN35816,0)))","v":2472.1999999999998}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","SILLA FIJA DE METAL CON ASIENTO Y RESPALDAR MALLA DE NYLON C","SILLA FIJA DE METAL CON ASIENTO Y RESPALDAR MALLA DE NYLON C","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,1390.34,null,null,null,null,0,23.17,null,null,0,0,1367.1699999999998,null,"MUEBLES Y ENSERES",1,1367.1699999999998,23.17,null,{"$f":"+IF($AM35890<=0,0,IF(($AM35890-SUM($AO35890:AO35890))<$AN35890,$AM35890-SUM($AO35890:AO35890),IF(SUM($AO35890:AO35890)<$AM35890,$AN35890,0)))","v":23.17},{"$f":"+IF($AM35890<=0,0,IF(($AM35890-SUM($AO35890:AP35890))<$AN35890,$AM35890-SUM($AO35890:AP35890),IF(SUM($AO35890:AP35890)<$AM35890,$AN35890,0)))","v":23.17},{"$f":"+IF($AM35890<=0,0,IF(($AM35890-SUM($AO35890:AQ35890))<$AN35890,$AM35890-SUM($AO35890:AQ35890),IF(SUM($AO35890:AQ35890)<$AM35890,$AN35890,0)))","v":23.17},{"$f":"+IF($AM35890<=0,0,IF(($AM35890-SUM($AO35890:AR35890))<$AN35890,$AM35890-SUM($AO35890:AR35890),IF(SUM($AO35890:AR35890)<$AM35890,$AN35890,0)))","v":23.17}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35949<=0,0,IF(($AM35949-SUM($AO35949:AO35949))<$AN35949,$AM35949-SUM($AO35949:AO35949),IF(SUM($AO35949:AO35949)<$AM35949,$AN35949,0)))","v":586.70000000000005},{"$f":"+IF($AM35949<=0,0,IF(($AM35949-SUM($AO35949:AP35949))<$AN35949,$AM35949-SUM($AO35949:AP35949),IF(SUM($AO35949:AP35949)<$AM35949,$AN35949,0)))","v":586.70000000000005},{"$f":"+IF($AM35949<=0,0,IF(($AM35949-SUM($AO35949:AQ35949))<$AN35949,$AM35949-SUM($AO35949:AQ35949),IF(SUM($AO35949:AQ35949)<$AM35949,$AN35949,0)))","v":586.70000000000005},{"$f":"+IF($AM35949<=0,0,IF(($AM35949-SUM($AO35949:AR35949))<$AN35949,$AM35949-SUM($AO35949:AR35949),IF(SUM($AO35949:AR35949)<$AM35949,$AN35949,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35950<=0,0,IF(($AM35950-SUM($AO35950:AO35950))<$AN35950,$AM35950-SUM($AO35950:AO35950),IF(SUM($AO35950:AO35950)<$AM35950,$AN35950,0)))","v":586.70000000000005},{"$f":"+IF($AM35950<=0,0,IF(($AM35950-SUM($AO35950:AP35950))<$AN35950,$AM35950-SUM($AO35950:AP35950),IF(SUM($AO35950:AP35950)<$AM35950,$AN35950,0)))","v":586.70000000000005},{"$f":"+IF($AM35950<=0,0,IF(($AM35950-SUM($AO35950:AQ35950))<$AN35950,$AM35950-SUM($AO35950:AQ35950),IF(SUM($AO35950:AQ35950)<$AM35950,$AN35950,0)))","v":586.70000000000005},{"$f":"+IF($AM35950<=0,0,IF(($AM35950-SUM($AO35950:AR35950))<$AN35950,$AM35950-SUM($AO35950:AR35950),IF(SUM($AO35950:AR35950)<$AM35950,$AN35950,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35951<=0,0,IF(($AM35951-SUM($AO35951:AO35951))<$AN35951,$AM35951-SUM($AO35951:AO35951),IF(SUM($AO35951:AO35951)<$AM35951,$AN35951,0)))","v":586.70000000000005},{"$f":"+IF($AM35951<=0,0,IF(($AM35951-SUM($AO35951:AP35951))<$AN35951,$AM35951-SUM($AO35951:AP35951),IF(SUM($AO35951:AP35951)<$AM35951,$AN35951,0)))","v":586.70000000000005},{"$f":"+IF($AM35951<=0,0,IF(($AM35951-SUM($AO35951:AQ35951))<$AN35951,$AM35951-SUM($AO35951:AQ35951),IF(SUM($AO35951:AQ35951)<$AM35951,$AN35951,0)))","v":586.70000000000005},{"$f":"+IF($AM35951<=0,0,IF(($AM35951-SUM($AO35951:AR35951))<$AN35951,$AM35951-SUM($AO35951:AR35951),IF(SUM($AO35951:AR35951)<$AM35951,$AN35951,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35952<=0,0,IF(($AM35952-SUM($AO35952:AO35952))<$AN35952,$AM35952-SUM($AO35952:AO35952),IF(SUM($AO35952:AO35952)<$AM35952,$AN35952,0)))","v":586.70000000000005},{"$f":"+IF($AM35952<=0,0,IF(($AM35952-SUM($AO35952:AP35952))<$AN35952,$AM35952-SUM($AO35952:AP35952),IF(SUM($AO35952:AP35952)<$AM35952,$AN35952,0)))","v":586.70000000000005},{"$f":"+IF($AM35952<=0,0,IF(($AM35952-SUM($AO35952:AQ35952))<$AN35952,$AM35952-SUM($AO35952:AQ35952),IF(SUM($AO35952:AQ35952)<$AM35952,$AN35952,0)))","v":586.70000000000005},{"$f":"+IF($AM35952<=0,0,IF(($AM35952-SUM($AO35952:AR35952))<$AN35952,$AM35952-SUM($AO35952:AR35952),IF(SUM($AO35952:AR35952)<$AM35952,$AN35952,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35953<=0,0,IF(($AM35953-SUM($AO35953:AO35953))<$AN35953,$AM35953-SUM($AO35953:AO35953),IF(SUM($AO35953:AO35953)<$AM35953,$AN35953,0)))","v":586.70000000000005},{"$f":"+IF($AM35953<=0,0,IF(($AM35953-SUM($AO35953:AP35953))<$AN35953,$AM35953-SUM($AO35953:AP35953),IF(SUM($AO35953:AP35953)<$AM35953,$AN35953,0)))","v":586.70000000000005},{"$f":"+IF($AM35953<=0,0,IF(($AM35953-SUM($AO35953:AQ35953))<$AN35953,$AM35953-SUM($AO35953:AQ35953),IF(SUM($AO35953:AQ35953)<$AM35953,$AN35953,0)))","v":586.70000000000005},{"$f":"+IF($AM35953<=0,0,IF(($AM35953-SUM($AO35953:AR35953))<$AN35953,$AM35953-SUM($AO35953:AR35953),IF(SUM($AO35953:AR35953)<$AM35953,$AN35953,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35954<=0,0,IF(($AM35954-SUM($AO35954:AO35954))<$AN35954,$AM35954-SUM($AO35954:AO35954),IF(SUM($AO35954:AO35954)<$AM35954,$AN35954,0)))","v":586.70000000000005},{"$f":"+IF($AM35954<=0,0,IF(($AM35954-SUM($AO35954:AP35954))<$AN35954,$AM35954-SUM($AO35954:AP35954),IF(SUM($AO35954:AP35954)<$AM35954,$AN35954,0)))","v":586.70000000000005},{"$f":"+IF($AM35954<=0,0,IF(($AM35954-SUM($AO35954:AQ35954))<$AN35954,$AM35954-SUM($AO35954:AQ35954),IF(SUM($AO35954:AQ35954)<$AM35954,$AN35954,0)))","v":586.70000000000005},{"$f":"+IF($AM35954<=0,0,IF(($AM35954-SUM($AO35954:AR35954))<$AN35954,$AM35954-SUM($AO35954:AR35954),IF(SUM($AO35954:AR35954)<$AM35954,$AN35954,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35955<=0,0,IF(($AM35955-SUM($AO35955:AO35955))<$AN35955,$AM35955-SUM($AO35955:AO35955),IF(SUM($AO35955:AO35955)<$AM35955,$AN35955,0)))","v":586.70000000000005},{"$f":"+IF($AM35955<=0,0,IF(($AM35955-SUM($AO35955:AP35955))<$AN35955,$AM35955-SUM($AO35955:AP35955),IF(SUM($AO35955:AP35955)<$AM35955,$AN35955,0)))","v":586.70000000000005},{"$f":"+IF($AM35955<=0,0,IF(($AM35955-SUM($AO35955:AQ35955))<$AN35955,$AM35955-SUM($AO35955:AQ35955),IF(SUM($AO35955:AQ35955)<$AM35955,$AN35955,0)))","v":586.70000000000005},{"$f":"+IF($AM35955<=0,0,IF(($AM35955-SUM($AO35955:AR35955))<$AN35955,$AM35955-SUM($AO35955:AR35955),IF(SUM($AO35955:AR35955)<$AM35955,$AN35955,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35956<=0,0,IF(($AM35956-SUM($AO35956:AO35956))<$AN35956,$AM35956-SUM($AO35956:AO35956),IF(SUM($AO35956:AO35956)<$AM35956,$AN35956,0)))","v":586.70000000000005},{"$f":"+IF($AM35956<=0,0,IF(($AM35956-SUM($AO35956:AP35956))<$AN35956,$AM35956-SUM($AO35956:AP35956),IF(SUM($AO35956:AP35956)<$AM35956,$AN35956,0)))","v":586.70000000000005},{"$f":"+IF($AM35956<=0,0,IF(($AM35956-SUM($AO35956:AQ35956))<$AN35956,$AM35956-SUM($AO35956:AQ35956),IF(SUM($AO35956:AQ35956)<$AM35956,$AN35956,0)))","v":586.70000000000005},{"$f":"+IF($AM35956<=0,0,IF(($AM35956-SUM($AO35956:AR35956))<$AN35956,$AM35956-SUM($AO35956:AR35956),IF(SUM($AO35956:AR35956)<$AM35956,$AN35956,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35957<=0,0,IF(($AM35957-SUM($AO35957:AO35957))<$AN35957,$AM35957-SUM($AO35957:AO35957),IF(SUM($AO35957:AO35957)<$AM35957,$AN35957,0)))","v":586.70000000000005},{"$f":"+IF($AM35957<=0,0,IF(($AM35957-SUM($AO35957:AP35957))<$AN35957,$AM35957-SUM($AO35957:AP35957),IF(SUM($AO35957:AP35957)<$AM35957,$AN35957,0)))","v":586.70000000000005},{"$f":"+IF($AM35957<=0,0,IF(($AM35957-SUM($AO35957:AQ35957))<$AN35957,$AM35957-SUM($AO35957:AQ35957),IF(SUM($AO35957:AQ35957)<$AM35957,$AN35957,0)))","v":586.70000000000005},{"$f":"+IF($AM35957<=0,0,IF(($AM35957-SUM($AO35957:AR35957))<$AN35957,$AM35957-SUM($AO35957:AR35957),IF(SUM($AO35957:AR35957)<$AM35957,$AN35957,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35958<=0,0,IF(($AM35958-SUM($AO35958:AO35958))<$AN35958,$AM35958-SUM($AO35958:AO35958),IF(SUM($AO35958:AO35958)<$AM35958,$AN35958,0)))","v":586.70000000000005},{"$f":"+IF($AM35958<=0,0,IF(($AM35958-SUM($AO35958:AP35958))<$AN35958,$AM35958-SUM($AO35958:AP35958),IF(SUM($AO35958:AP35958)<$AM35958,$AN35958,0)))","v":586.70000000000005},{"$f":"+IF($AM35958<=0,0,IF(($AM35958-SUM($AO35958:AQ35958))<$AN35958,$AM35958-SUM($AO35958:AQ35958),IF(SUM($AO35958:AQ35958)<$AM35958,$AN35958,0)))","v":586.70000000000005},{"$f":"+IF($AM35958<=0,0,IF(($AM35958-SUM($AO35958:AR35958))<$AN35958,$AM35958-SUM($AO35958:AR35958),IF(SUM($AO35958:AR35958)<$AM35958,$AN35958,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35959<=0,0,IF(($AM35959-SUM($AO35959:AO35959))<$AN35959,$AM35959-SUM($AO35959:AO35959),IF(SUM($AO35959:AO35959)<$AM35959,$AN35959,0)))","v":586.70000000000005},{"$f":"+IF($AM35959<=0,0,IF(($AM35959-SUM($AO35959:AP35959))<$AN35959,$AM35959-SUM($AO35959:AP35959),IF(SUM($AO35959:AP35959)<$AM35959,$AN35959,0)))","v":586.70000000000005},{"$f":"+IF($AM35959<=0,0,IF(($AM35959-SUM($AO35959:AQ35959))<$AN35959,$AM35959-SUM($AO35959:AQ35959),IF(SUM($AO35959:AQ35959)<$AM35959,$AN35959,0)))","v":586.70000000000005},{"$f":"+IF($AM35959<=0,0,IF(($AM35959-SUM($AO35959:AR35959))<$AN35959,$AM35959-SUM($AO35959:AR35959),IF(SUM($AO35959:AR35959)<$AM35959,$AN35959,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35960<=0,0,IF(($AM35960-SUM($AO35960:AO35960))<$AN35960,$AM35960-SUM($AO35960:AO35960),IF(SUM($AO35960:AO35960)<$AM35960,$AN35960,0)))","v":586.70000000000005},{"$f":"+IF($AM35960<=0,0,IF(($AM35960-SUM($AO35960:AP35960))<$AN35960,$AM35960-SUM($AO35960:AP35960),IF(SUM($AO35960:AP35960)<$AM35960,$AN35960,0)))","v":586.70000000000005},{"$f":"+IF($AM35960<=0,0,IF(($AM35960-SUM($AO35960:AQ35960))<$AN35960,$AM35960-SUM($AO35960:AQ35960),IF(SUM($AO35960:AQ35960)<$AM35960,$AN35960,0)))","v":586.70000000000005},{"$f":"+IF($AM35960<=0,0,IF(($AM35960-SUM($AO35960:AR35960))<$AN35960,$AM35960-SUM($AO35960:AR35960),IF(SUM($AO35960:AR35960)<$AM35960,$AN35960,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35961<=0,0,IF(($AM35961-SUM($AO35961:AO35961))<$AN35961,$AM35961-SUM($AO35961:AO35961),IF(SUM($AO35961:AO35961)<$AM35961,$AN35961,0)))","v":586.70000000000005},{"$f":"+IF($AM35961<=0,0,IF(($AM35961-SUM($AO35961:AP35961))<$AN35961,$AM35961-SUM($AO35961:AP35961),IF(SUM($AO35961:AP35961)<$AM35961,$AN35961,0)))","v":586.70000000000005},{"$f":"+IF($AM35961<=0,0,IF(($AM35961-SUM($AO35961:AQ35961))<$AN35961,$AM35961-SUM($AO35961:AQ35961),IF(SUM($AO35961:AQ35961)<$AM35961,$AN35961,0)))","v":586.70000000000005},{"$f":"+IF($AM35961<=0,0,IF(($AM35961-SUM($AO35961:AR35961))<$AN35961,$AM35961-SUM($AO35961:AR35961),IF(SUM($AO35961:AR35961)<$AM35961,$AN35961,0)))","v":586.70000000000005}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","CORTINA ROLLER MOTORIZADA DE 125 MICRAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,35201.74,null,null,null,null,0,586.70000000000005,null,null,0,0,34615.040000000001,null,"OTROS",1,34615.040000000001,586.70000000000005,null,{"$f":"+IF($AM35962<=0,0,IF(($AM35962-SUM($AO35962:AO35962))<$AN35962,$AM35962-SUM($AO35962:AO35962),IF(SUM($AO35962:AO35962)<$AM35962,$AN35962,0)))","v":586.70000000000005},{"$f":"+IF($AM35962<=0,0,IF(($AM35962-SUM($AO35962:AP35962))<$AN35962,$AM35962-SUM($AO35962:AP35962),IF(SUM($AO35962:AP35962)<$AM35962,$AN35962,0)))","v":586.70000000000005},{"$f":"+IF($AM35962<=0,0,IF(($AM35962-SUM($AO35962:AQ35962))<$AN35962,$AM35962-SUM($AO35962:AQ35962),IF(SUM($AO35962:AQ35962)<$AM35962,$AN35962,0)))","v":586.70000000000005},{"$f":"+IF($AM35962<=0,0,IF(($AM35962-SUM($AO35962:AR35962))<$AN35962,$AM35962-SUM($AO35962:AR35962),IF(SUM($AO35962:AR35962)<$AM35962,$AN35962,0)))","v":586.70000000000005}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","MULTIMETRO DIGITAL 50 MV - 1000 V","MULTIMETRO DIGITAL 50 MV - 1000 V","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,3508.24,null,null,null,null,0,58.47,null,null,0,0,3449.77,null,"OTROS",1,3449.77,58.47,null,{"$f":"+IF($AM35963<=0,0,IF(($AM35963-SUM($AO35963:AO35963))<$AN35963,$AM35963-SUM($AO35963:AO35963),IF(SUM($AO35963:AO35963)<$AM35963,$AN35963,0)))","v":58.47},{"$f":"+IF($AM35963<=0,0,IF(($AM35963-SUM($AO35963:AP35963))<$AN35963,$AM35963-SUM($AO35963:AP35963),IF(SUM($AO35963:AP35963)<$AM35963,$AN35963,0)))","v":58.47},{"$f":"+IF($AM35963<=0,0,IF(($AM35963-SUM($AO35963:AQ35963))<$AN35963,$AM35963-SUM($AO35963:AQ35963),IF(SUM($AO35963:AQ35963)<$AM35963,$AN35963,0)))","v":58.47},{"$f":"+IF($AM35963<=0,0,IF(($AM35963-SUM($AO35963:AR35963))<$AN35963,$AM35963-SUM($AO35963:AR35963),IF(SUM($AO35963:AR35963)<$AM35963,$AN35963,0)))","v":58.47}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35964<=0,0,IF(($AM35964-SUM($AO35964:AO35964))<$AN35964,$AM35964-SUM($AO35964:AO35964),IF(SUM($AO35964:AO35964)<$AM35964,$AN35964,0)))","v":82.01},{"$f":"+IF($AM35964<=0,0,IF(($AM35964-SUM($AO35964:AP35964))<$AN35964,$AM35964-SUM($AO35964:AP35964),IF(SUM($AO35964:AP35964)<$AM35964,$AN35964,0)))","v":82.01},{"$f":"+IF($AM35964<=0,0,IF(($AM35964-SUM($AO35964:AQ35964))<$AN35964,$AM35964-SUM($AO35964:AQ35964),IF(SUM($AO35964:AQ35964)<$AM35964,$AN35964,0)))","v":82.01},{"$f":"+IF($AM35964<=0,0,IF(($AM35964-SUM($AO35964:AR35964))<$AN35964,$AM35964-SUM($AO35964:AR35964),IF(SUM($AO35964:AR35964)<$AM35964,$AN35964,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35965<=0,0,IF(($AM35965-SUM($AO35965:AO35965))<$AN35965,$AM35965-SUM($AO35965:AO35965),IF(SUM($AO35965:AO35965)<$AM35965,$AN35965,0)))","v":82.01},{"$f":"+IF($AM35965<=0,0,IF(($AM35965-SUM($AO35965:AP35965))<$AN35965,$AM35965-SUM($AO35965:AP35965),IF(SUM($AO35965:AP35965)<$AM35965,$AN35965,0)))","v":82.01},{"$f":"+IF($AM35965<=0,0,IF(($AM35965-SUM($AO35965:AQ35965))<$AN35965,$AM35965-SUM($AO35965:AQ35965),IF(SUM($AO35965:AQ35965)<$AM35965,$AN35965,0)))","v":82.01},{"$f":"+IF($AM35965<=0,0,IF(($AM35965-SUM($AO35965:AR35965))<$AN35965,$AM35965-SUM($AO35965:AR35965),IF(SUM($AO35965:AR35965)<$AM35965,$AN35965,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35966<=0,0,IF(($AM35966-SUM($AO35966:AO35966))<$AN35966,$AM35966-SUM($AO35966:AO35966),IF(SUM($AO35966:AO35966)<$AM35966,$AN35966,0)))","v":82.01},{"$f":"+IF($AM35966<=0,0,IF(($AM35966-SUM($AO35966:AP35966))<$AN35966,$AM35966-SUM($AO35966:AP35966),IF(SUM($AO35966:AP35966)<$AM35966,$AN35966,0)))","v":82.01},{"$f":"+IF($AM35966<=0,0,IF(($AM35966-SUM($AO35966:AQ35966))<$AN35966,$AM35966-SUM($AO35966:AQ35966),IF(SUM($AO35966:AQ35966)<$AM35966,$AN35966,0)))","v":82.01},{"$f":"+IF($AM35966<=0,0,IF(($AM35966-SUM($AO35966:AR35966))<$AN35966,$AM35966-SUM($AO35966:AR35966),IF(SUM($AO35966:AR35966)<$AM35966,$AN35966,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35967<=0,0,IF(($AM35967-SUM($AO35967:AO35967))<$AN35967,$AM35967-SUM($AO35967:AO35967),IF(SUM($AO35967:AO35967)<$AM35967,$AN35967,0)))","v":82.01},{"$f":"+IF($AM35967<=0,0,IF(($AM35967-SUM($AO35967:AP35967))<$AN35967,$AM35967-SUM($AO35967:AP35967),IF(SUM($AO35967:AP35967)<$AM35967,$AN35967,0)))","v":82.01},{"$f":"+IF($AM35967<=0,0,IF(($AM35967-SUM($AO35967:AQ35967))<$AN35967,$AM35967-SUM($AO35967:AQ35967),IF(SUM($AO35967:AQ35967)<$AM35967,$AN35967,0)))","v":82.01},{"$f":"+IF($AM35967<=0,0,IF(($AM35967-SUM($AO35967:AR35967))<$AN35967,$AM35967-SUM($AO35967:AR35967),IF(SUM($AO35967:AR35967)<$AM35967,$AN35967,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35968<=0,0,IF(($AM35968-SUM($AO35968:AO35968))<$AN35968,$AM35968-SUM($AO35968:AO35968),IF(SUM($AO35968:AO35968)<$AM35968,$AN35968,0)))","v":82.01},{"$f":"+IF($AM35968<=0,0,IF(($AM35968-SUM($AO35968:AP35968))<$AN35968,$AM35968-SUM($AO35968:AP35968),IF(SUM($AO35968:AP35968)<$AM35968,$AN35968,0)))","v":82.01},{"$f":"+IF($AM35968<=0,0,IF(($AM35968-SUM($AO35968:AQ35968))<$AN35968,$AM35968-SUM($AO35968:AQ35968),IF(SUM($AO35968:AQ35968)<$AM35968,$AN35968,0)))","v":82.01},{"$f":"+IF($AM35968<=0,0,IF(($AM35968-SUM($AO35968:AR35968))<$AN35968,$AM35968-SUM($AO35968:AR35968),IF(SUM($AO35968:AR35968)<$AM35968,$AN35968,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35969<=0,0,IF(($AM35969-SUM($AO35969:AO35969))<$AN35969,$AM35969-SUM($AO35969:AO35969),IF(SUM($AO35969:AO35969)<$AM35969,$AN35969,0)))","v":82.01},{"$f":"+IF($AM35969<=0,0,IF(($AM35969-SUM($AO35969:AP35969))<$AN35969,$AM35969-SUM($AO35969:AP35969),IF(SUM($AO35969:AP35969)<$AM35969,$AN35969,0)))","v":82.01},{"$f":"+IF($AM35969<=0,0,IF(($AM35969-SUM($AO35969:AQ35969))<$AN35969,$AM35969-SUM($AO35969:AQ35969),IF(SUM($AO35969:AQ35969)<$AM35969,$AN35969,0)))","v":82.01},{"$f":"+IF($AM35969<=0,0,IF(($AM35969-SUM($AO35969:AR35969))<$AN35969,$AM35969-SUM($AO35969:AR35969),IF(SUM($AO35969:AR35969)<$AM35969,$AN35969,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35970<=0,0,IF(($AM35970-SUM($AO35970:AO35970))<$AN35970,$AM35970-SUM($AO35970:AO35970),IF(SUM($AO35970:AO35970)<$AM35970,$AN35970,0)))","v":82.01},{"$f":"+IF($AM35970<=0,0,IF(($AM35970-SUM($AO35970:AP35970))<$AN35970,$AM35970-SUM($AO35970:AP35970),IF(SUM($AO35970:AP35970)<$AM35970,$AN35970,0)))","v":82.01},{"$f":"+IF($AM35970<=0,0,IF(($AM35970-SUM($AO35970:AQ35970))<$AN35970,$AM35970-SUM($AO35970:AQ35970),IF(SUM($AO35970:AQ35970)<$AM35970,$AN35970,0)))","v":82.01},{"$f":"+IF($AM35970<=0,0,IF(($AM35970-SUM($AO35970:AR35970))<$AN35970,$AM35970-SUM($AO35970:AR35970),IF(SUM($AO35970:AR35970)<$AM35970,$AN35970,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35971<=0,0,IF(($AM35971-SUM($AO35971:AO35971))<$AN35971,$AM35971-SUM($AO35971:AO35971),IF(SUM($AO35971:AO35971)<$AM35971,$AN35971,0)))","v":82.01},{"$f":"+IF($AM35971<=0,0,IF(($AM35971-SUM($AO35971:AP35971))<$AN35971,$AM35971-SUM($AO35971:AP35971),IF(SUM($AO35971:AP35971)<$AM35971,$AN35971,0)))","v":82.01},{"$f":"+IF($AM35971<=0,0,IF(($AM35971-SUM($AO35971:AQ35971))<$AN35971,$AM35971-SUM($AO35971:AQ35971),IF(SUM($AO35971:AQ35971)<$AM35971,$AN35971,0)))","v":82.01},{"$f":"+IF($AM35971<=0,0,IF(($AM35971-SUM($AO35971:AR35971))<$AN35971,$AM35971-SUM($AO35971:AR35971),IF(SUM($AO35971:AR35971)<$AM35971,$AN35971,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35972<=0,0,IF(($AM35972-SUM($AO35972:AO35972))<$AN35972,$AM35972-SUM($AO35972:AO35972),IF(SUM($AO35972:AO35972)<$AM35972,$AN35972,0)))","v":82.01},{"$f":"+IF($AM35972<=0,0,IF(($AM35972-SUM($AO35972:AP35972))<$AN35972,$AM35972-SUM($AO35972:AP35972),IF(SUM($AO35972:AP35972)<$AM35972,$AN35972,0)))","v":82.01},{"$f":"+IF($AM35972<=0,0,IF(($AM35972-SUM($AO35972:AQ35972))<$AN35972,$AM35972-SUM($AO35972:AQ35972),IF(SUM($AO35972:AQ35972)<$AM35972,$AN35972,0)))","v":82.01},{"$f":"+IF($AM35972<=0,0,IF(($AM35972-SUM($AO35972:AR35972))<$AN35972,$AM35972-SUM($AO35972:AR35972),IF(SUM($AO35972:AR35972)<$AM35972,$AN35972,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35973<=0,0,IF(($AM35973-SUM($AO35973:AO35973))<$AN35973,$AM35973-SUM($AO35973:AO35973),IF(SUM($AO35973:AO35973)<$AM35973,$AN35973,0)))","v":82.01},{"$f":"+IF($AM35973<=0,0,IF(($AM35973-SUM($AO35973:AP35973))<$AN35973,$AM35973-SUM($AO35973:AP35973),IF(SUM($AO35973:AP35973)<$AM35973,$AN35973,0)))","v":82.01},{"$f":"+IF($AM35973<=0,0,IF(($AM35973-SUM($AO35973:AQ35973))<$AN35973,$AM35973-SUM($AO35973:AQ35973),IF(SUM($AO35973:AQ35973)<$AM35973,$AN35973,0)))","v":82.01},{"$f":"+IF($AM35973<=0,0,IF(($AM35973-SUM($AO35973:AR35973))<$AN35973,$AM35973-SUM($AO35973:AR35973),IF(SUM($AO35973:AR35973)<$AM35973,$AN35973,0)))","v":82.01}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","ESCRITORIO DE MADERA CON 3 GAVETAS","ESCRITORIO DE MADERA CON 3 GAVETAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,4920.71,null,null,null,null,0,82.01,null,null,0,0,4838.7,null,"MUEBLES Y ENSERES",1,4838.7,82.01,null,{"$f":"+IF($AM35974<=0,0,IF(($AM35974-SUM($AO35974:AO35974))<$AN35974,$AM35974-SUM($AO35974:AO35974),IF(SUM($AO35974:AO35974)<$AM35974,$AN35974,0)))","v":82.01},{"$f":"+IF($AM35974<=0,0,IF(($AM35974-SUM($AO35974:AP35974))<$AN35974,$AM35974-SUM($AO35974:AP35974),IF(SUM($AO35974:AP35974)<$AM35974,$AN35974,0)))","v":82.01},{"$f":"+IF($AM35974<=0,0,IF(($AM35974-SUM($AO35974:AQ35974))<$AN35974,$AM35974-SUM($AO35974:AQ35974),IF(SUM($AO35974:AQ35974)<$AM35974,$AN35974,0)))","v":82.01},{"$f":"+IF($AM35974<=0,0,IF(($AM35974-SUM($AO35974:AR35974))<$AN35974,$AM35974-SUM($AO35974:AR35974),IF(SUM($AO35974:AR35974)<$AM35974,$AN35974,0)))","v":82.01}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","IMPRESORA TERMICA BLANCO Y NEGRO SIMPLE TAMAÑO 76MM X 83 MM 203","IMPRESORA TERMICA BLANCO Y NEGRO SIMPLE TAMAÑO 76MM X 83 MM 203","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-24","2023-10-24","2023-10-24",null,null,1600,null,null,null,null,0,26.67,null,null,0,0,1573.33,null,"OTROS",1,1573.33,26.67,null,{"$f":"+IF($AM35975<=0,0,IF(($AM35975-SUM($AO35975:AO35975))<$AN35975,$AM35975-SUM($AO35975:AO35975),IF(SUM($AO35975:AO35975)<$AM35975,$AN35975,0)))","v":26.67},{"$f":"+IF($AM35975<=0,0,IF(($AM35975-SUM($AO35975:AP35975))<$AN35975,$AM35975-SUM($AO35975:AP35975),IF(SUM($AO35975:AP35975)<$AM35975,$AN35975,0)))","v":26.67},{"$f":"+IF($AM35975<=0,0,IF(($AM35975-SUM($AO35975:AQ35975))<$AN35975,$AM35975-SUM($AO35975:AQ35975),IF(SUM($AO35975:AQ35975)<$AM35975,$AN35975,0)))","v":26.67},{"$f":"+IF($AM35975<=0,0,IF(($AM35975-SUM($AO35975:AR35975))<$AN35975,$AM35975-SUM($AO35975:AR35975),IF(SUM($AO35975:AR35975)<$AM35975,$AN35975,0)))","v":26.67}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","IMPRESORA TERMICA BLANCO Y NEGRO SIMPLE TAMAÑO 76MM X 83 MM 203","IMPRESORA TERMICA BLANCO Y NEGRO SIMPLE TAMAÑO 76MM X 83 MM 203","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-24","2023-10-24","2023-10-24",null,null,1600,null,null,null,null,0,26.67,null,null,0,0,1573.33,null,"OTROS",1,1573.33,26.67,null,{"$f":"+IF($AM35976<=0,0,IF(($AM35976-SUM($AO35976:AO35976))<$AN35976,$AM35976-SUM($AO35976:AO35976),IF(SUM($AO35976:AO35976)<$AM35976,$AN35976,0)))","v":26.67},{"$f":"+IF($AM35976<=0,0,IF(($AM35976-SUM($AO35976:AP35976))<$AN35976,$AM35976-SUM($AO35976:AP35976),IF(SUM($AO35976:AP35976)<$AM35976,$AN35976,0)))","v":26.67},{"$f":"+IF($AM35976<=0,0,IF(($AM35976-SUM($AO35976:AQ35976))<$AN35976,$AM35976-SUM($AO35976:AQ35976),IF(SUM($AO35976:AQ35976)<$AM35976,$AN35976,0)))","v":26.67},{"$f":"+IF($AM35976<=0,0,IF(($AM35976-SUM($AO35976:AR35976))<$AN35976,$AM35976-SUM($AO35976:AR35976),IF(SUM($AO35976:AR35976)<$AM35976,$AN35976,0)))","v":26.67}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-10","2023-11-10","2023-11-10",null,null,3300,null,null,null,null,0,27.5,null,null,0,0,3272.5,null,"OTROS",1,3272.5,27.5,null,{"$f":"+IF($AM35977<=0,0,IF(($AM35977-SUM($AO35977:AO35977))<$AN35977,$AM35977-SUM($AO35977:AO35977),IF(SUM($AO35977:AO35977)<$AM35977,$AN35977,0)))","v":27.5},{"$f":"+IF($AM35977<=0,0,IF(($AM35977-SUM($AO35977:AP35977))<$AN35977,$AM35977-SUM($AO35977:AP35977),IF(SUM($AO35977:AP35977)<$AM35977,$AN35977,0)))","v":27.5},{"$f":"+IF($AM35977<=0,0,IF(($AM35977-SUM($AO35977:AQ35977))<$AN35977,$AM35977-SUM($AO35977:AQ35977),IF(SUM($AO35977:AQ35977)<$AM35977,$AN35977,0)))","v":27.5},{"$f":"+IF($AM35977<=0,0,IF(($AM35977-SUM($AO35977:AR35977))<$AN35977,$AM35977-SUM($AO35977:AR35977),IF(SUM($AO35977:AR35977)<$AM35977,$AN35977,0)))","v":27.5}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-10","2023-11-10","2023-11-10",null,null,3300,null,null,null,null,0,27.5,null,null,0,0,3272.5,null,"OTROS",1,3272.5,27.5,null,{"$f":"+IF($AM35978<=0,0,IF(($AM35978-SUM($AO35978:AO35978))<$AN35978,$AM35978-SUM($AO35978:AO35978),IF(SUM($AO35978:AO35978)<$AM35978,$AN35978,0)))","v":27.5},{"$f":"+IF($AM35978<=0,0,IF(($AM35978-SUM($AO35978:AP35978))<$AN35978,$AM35978-SUM($AO35978:AP35978),IF(SUM($AO35978:AP35978)<$AM35978,$AN35978,0)))","v":27.5},{"$f":"+IF($AM35978<=0,0,IF(($AM35978-SUM($AO35978:AQ35978))<$AN35978,$AM35978-SUM($AO35978:AQ35978),IF(SUM($AO35978:AQ35978)<$AM35978,$AN35978,0)))","v":27.5},{"$f":"+IF($AM35978<=0,0,IF(($AM35978-SUM($AO35978:AR35978))<$AN35978,$AM35978-SUM($AO35978:AR35978),IF(SUM($AO35978:AR35978)<$AM35978,$AN35978,0)))","v":27.5}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-10","2023-11-10","2023-11-10",null,null,3300,null,null,null,null,0,27.5,null,null,0,0,3272.5,null,"OTROS",1,3272.5,27.5,null,{"$f":"+IF($AM35979<=0,0,IF(($AM35979-SUM($AO35979:AO35979))<$AN35979,$AM35979-SUM($AO35979:AO35979),IF(SUM($AO35979:AO35979)<$AM35979,$AN35979,0)))","v":27.5},{"$f":"+IF($AM35979<=0,0,IF(($AM35979-SUM($AO35979:AP35979))<$AN35979,$AM35979-SUM($AO35979:AP35979),IF(SUM($AO35979:AP35979)<$AM35979,$AN35979,0)))","v":27.5},{"$f":"+IF($AM35979<=0,0,IF(($AM35979-SUM($AO35979:AQ35979))<$AN35979,$AM35979-SUM($AO35979:AQ35979),IF(SUM($AO35979:AQ35979)<$AM35979,$AN35979,0)))","v":27.5},{"$f":"+IF($AM35979<=0,0,IF(($AM35979-SUM($AO35979:AR35979))<$AN35979,$AM35979-SUM($AO35979:AR35979),IF(SUM($AO35979:AR35979)<$AM35979,$AN35979,0)))","v":27.5}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-10","2023-11-10","2023-11-10",null,null,3300,null,null,null,null,0,27.5,null,null,0,0,3272.5,null,"OTROS",1,{"$f":"IF(AI35980<0.1,0,AI35980)*AL35980","v":3272.5},{"$f":"+AD35980*AL35980","v":27.5},null,{"$f":"+IF($AM35980<=0,0,IF(($AM35980-SUM($AO35980:AO35980))<$AN35980,$AM35980-SUM($AO35980:AO35980),IF(SUM($AO35980:AO35980)<$AM35980,$AN35980,0)))","v":27.5},{"$f":"+IF($AM35980<=0,0,IF(($AM35980-SUM($AO35980:AP35980))<$AN35980,$AM35980-SUM($AO35980:AP35980),IF(SUM($AO35980:AP35980)<$AM35980,$AN35980,0)))","v":27.5},{"$f":"+IF($AM35980<=0,0,IF(($AM35980-SUM($AO35980:AQ35980))<$AN35980,$AM35980-SUM($AO35980:AQ35980),IF(SUM($AO35980:AQ35980)<$AM35980,$AN35980,0)))","v":27.5},{"$f":"+IF($AM35980<=0,0,IF(($AM35980-SUM($AO35980:AR35980))<$AN35980,$AM35980-SUM($AO35980:AR35980),IF(SUM($AO35980:AR35980)<$AM35980,$AN35980,0)))","v":27.5}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","MÓDULO FIJO DE MELAMINA PARA ESTACIÓN DE TRABAJO DE 2 PERSONAS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-10","2023-11-10","2023-11-10",null,null,3300,null,null,null,null,0,27.5,null,null,0,0,3272.5,null,"OTROS",1,3272.5,27.5,null,{"$f":"+IF($AM35981<=0,0,IF(($AM35981-SUM($AO35981:AO35981))<$AN35981,$AM35981-SUM($AO35981:AO35981),IF(SUM($AO35981:AO35981)<$AM35981,$AN35981,0)))","v":27.5},{"$f":"+IF($AM35981<=0,0,IF(($AM35981-SUM($AO35981:AP35981))<$AN35981,$AM35981-SUM($AO35981:AP35981),IF(SUM($AO35981:AP35981)<$AM35981,$AN35981,0)))","v":27.5},{"$f":"+IF($AM35981<=0,0,IF(($AM35981-SUM($AO35981:AQ35981))<$AN35981,$AM35981-SUM($AO35981:AQ35981),IF(SUM($AO35981:AQ35981)<$AM35981,$AN35981,0)))","v":27.5},{"$f":"+IF($AM35981<=0,0,IF(($AM35981-SUM($AO35981:AR35981))<$AN35981,$AM35981-SUM($AO35981:AR35981),IF(SUM($AO35981:AR35981)<$AM35981,$AN35981,0)))","v":27.5}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.46,null,null,null,null,0,55.79,null,null,0,0,3291.67,null,"OTROS",1,3291.67,55.79,null,{"$f":"+IF($AM35982<=0,0,IF(($AM35982-SUM($AO35982:AO35982))<$AN35982,$AM35982-SUM($AO35982:AO35982),IF(SUM($AO35982:AO35982)<$AM35982,$AN35982,0)))","v":55.79},{"$f":"+IF($AM35982<=0,0,IF(($AM35982-SUM($AO35982:AP35982))<$AN35982,$AM35982-SUM($AO35982:AP35982),IF(SUM($AO35982:AP35982)<$AM35982,$AN35982,0)))","v":55.79},{"$f":"+IF($AM35982<=0,0,IF(($AM35982-SUM($AO35982:AQ35982))<$AN35982,$AM35982-SUM($AO35982:AQ35982),IF(SUM($AO35982:AQ35982)<$AM35982,$AN35982,0)))","v":55.79},{"$f":"+IF($AM35982<=0,0,IF(($AM35982-SUM($AO35982:AR35982))<$AN35982,$AM35982-SUM($AO35982:AR35982),IF(SUM($AO35982:AR35982)<$AM35982,$AN35982,0)))","v":55.79}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.46,null,null,null,null,0,55.79,null,null,0,0,3291.67,null,"OTROS",1,3291.67,55.79,null,{"$f":"+IF($AM35983<=0,0,IF(($AM35983-SUM($AO35983:AO35983))<$AN35983,$AM35983-SUM($AO35983:AO35983),IF(SUM($AO35983:AO35983)<$AM35983,$AN35983,0)))","v":55.79},{"$f":"+IF($AM35983<=0,0,IF(($AM35983-SUM($AO35983:AP35983))<$AN35983,$AM35983-SUM($AO35983:AP35983),IF(SUM($AO35983:AP35983)<$AM35983,$AN35983,0)))","v":55.79},{"$f":"+IF($AM35983<=0,0,IF(($AM35983-SUM($AO35983:AQ35983))<$AN35983,$AM35983-SUM($AO35983:AQ35983),IF(SUM($AO35983:AQ35983)<$AM35983,$AN35983,0)))","v":55.79},{"$f":"+IF($AM35983<=0,0,IF(($AM35983-SUM($AO35983:AR35983))<$AN35983,$AM35983-SUM($AO35983:AR35983),IF(SUM($AO35983:AR35983)<$AM35983,$AN35983,0)))","v":55.79}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.46,null,null,null,null,0,55.79,null,null,0,0,3291.67,null,"OTROS",1,3291.67,55.79,null,{"$f":"+IF($AM35984<=0,0,IF(($AM35984-SUM($AO35984:AO35984))<$AN35984,$AM35984-SUM($AO35984:AO35984),IF(SUM($AO35984:AO35984)<$AM35984,$AN35984,0)))","v":55.79},{"$f":"+IF($AM35984<=0,0,IF(($AM35984-SUM($AO35984:AP35984))<$AN35984,$AM35984-SUM($AO35984:AP35984),IF(SUM($AO35984:AP35984)<$AM35984,$AN35984,0)))","v":55.79},{"$f":"+IF($AM35984<=0,0,IF(($AM35984-SUM($AO35984:AQ35984))<$AN35984,$AM35984-SUM($AO35984:AQ35984),IF(SUM($AO35984:AQ35984)<$AM35984,$AN35984,0)))","v":55.79},{"$f":"+IF($AM35984<=0,0,IF(($AM35984-SUM($AO35984:AR35984))<$AN35984,$AM35984-SUM($AO35984:AR35984),IF(SUM($AO35984:AR35984)<$AM35984,$AN35984,0)))","v":55.79}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.46,null,null,null,null,0,55.79,null,null,0,0,3291.67,null,"OTROS",1,3291.67,55.79,null,{"$f":"+IF($AM35985<=0,0,IF(($AM35985-SUM($AO35985:AO35985))<$AN35985,$AM35985-SUM($AO35985:AO35985),IF(SUM($AO35985:AO35985)<$AM35985,$AN35985,0)))","v":55.79},{"$f":"+IF($AM35985<=0,0,IF(($AM35985-SUM($AO35985:AP35985))<$AN35985,$AM35985-SUM($AO35985:AP35985),IF(SUM($AO35985:AP35985)<$AM35985,$AN35985,0)))","v":55.79},{"$f":"+IF($AM35985<=0,0,IF(($AM35985-SUM($AO35985:AQ35985))<$AN35985,$AM35985-SUM($AO35985:AQ35985),IF(SUM($AO35985:AQ35985)<$AM35985,$AN35985,0)))","v":55.79},{"$f":"+IF($AM35985<=0,0,IF(($AM35985-SUM($AO35985:AR35985))<$AN35985,$AM35985-SUM($AO35985:AR35985),IF(SUM($AO35985:AR35985)<$AM35985,$AN35985,0)))","v":55.79}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.46,null,null,null,null,0,55.79,null,null,0,0,3291.67,null,"OTROS",1,3291.67,55.79,null,{"$f":"+IF($AM35986<=0,0,IF(($AM35986-SUM($AO35986:AO35986))<$AN35986,$AM35986-SUM($AO35986:AO35986),IF(SUM($AO35986:AO35986)<$AM35986,$AN35986,0)))","v":55.79},{"$f":"+IF($AM35986<=0,0,IF(($AM35986-SUM($AO35986:AP35986))<$AN35986,$AM35986-SUM($AO35986:AP35986),IF(SUM($AO35986:AP35986)<$AM35986,$AN35986,0)))","v":55.79},{"$f":"+IF($AM35986<=0,0,IF(($AM35986-SUM($AO35986:AQ35986))<$AN35986,$AM35986-SUM($AO35986:AQ35986),IF(SUM($AO35986:AQ35986)<$AM35986,$AN35986,0)))","v":55.79},{"$f":"+IF($AM35986<=0,0,IF(($AM35986-SUM($AO35986:AR35986))<$AN35986,$AM35986-SUM($AO35986:AR35986),IF(SUM($AO35986:AR35986)<$AM35986,$AN35986,0)))","v":55.79}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO GALVANIZADO DE 770L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-25","2023-10-25","2023-10-25",null,null,3347.45,null,null,null,null,0,55.79,null,null,0,0,3291.66,null,"OTROS",1,3291.66,55.79,null,{"$f":"+IF($AM35987<=0,0,IF(($AM35987-SUM($AO35987:AO35987))<$AN35987,$AM35987-SUM($AO35987:AO35987),IF(SUM($AO35987:AO35987)<$AM35987,$AN35987,0)))","v":55.79},{"$f":"+IF($AM35987<=0,0,IF(($AM35987-SUM($AO35987:AP35987))<$AN35987,$AM35987-SUM($AO35987:AP35987),IF(SUM($AO35987:AP35987)<$AM35987,$AN35987,0)))","v":55.79},{"$f":"+IF($AM35987<=0,0,IF(($AM35987-SUM($AO35987:AQ35987))<$AN35987,$AM35987-SUM($AO35987:AQ35987),IF(SUM($AO35987:AQ35987)<$AM35987,$AN35987,0)))","v":55.79},{"$f":"+IF($AM35987<=0,0,IF(($AM35987-SUM($AO35987:AR35987))<$AN35987,$AM35987-SUM($AO35987:AR35987),IF(SUM($AO35987:AR35987)<$AM35987,$AN35987,0)))","v":55.79}]
[null,336,3369120,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BALANZA DIGITAL CAPACIDAD: 200KG ","BALANZA DIGITAL CAPACIDAD: 200KG ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,2440.5,null,null,null,null,0,40.68,null,null,0,0,2399.8200000000002,null,"OTROS",1,2399.8200000000002,40.68,null,{"$f":"+IF($AM35988<=0,0,IF(($AM35988-SUM($AO35988:AO35988))<$AN35988,$AM35988-SUM($AO35988:AO35988),IF(SUM($AO35988:AO35988)<$AM35988,$AN35988,0)))","v":40.68},{"$f":"+IF($AM35988<=0,0,IF(($AM35988-SUM($AO35988:AP35988))<$AN35988,$AM35988-SUM($AO35988:AP35988),IF(SUM($AO35988:AP35988)<$AM35988,$AN35988,0)))","v":40.68},{"$f":"+IF($AM35988<=0,0,IF(($AM35988-SUM($AO35988:AQ35988))<$AN35988,$AM35988-SUM($AO35988:AQ35988),IF(SUM($AO35988:AQ35988)<$AM35988,$AN35988,0)))","v":40.68},{"$f":"+IF($AM35988<=0,0,IF(($AM35988-SUM($AO35988:AR35988))<$AN35988,$AM35988-SUM($AO35988:AR35988),IF(SUM($AO35988:AR35988)<$AM35988,$AN35988,0)))","v":40.68}]
[null,336,3369120,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BALANZA DIGITAL CAPACIDAD: 200KG ","BALANZA DIGITAL CAPACIDAD: 200KG ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,2440.5,null,null,null,null,0,40.68,null,null,0,0,2399.8200000000002,null,"OTROS",1,2399.8200000000002,40.68,null,{"$f":"+IF($AM35989<=0,0,IF(($AM35989-SUM($AO35989:AO35989))<$AN35989,$AM35989-SUM($AO35989:AO35989),IF(SUM($AO35989:AO35989)<$AM35989,$AN35989,0)))","v":40.68},{"$f":"+IF($AM35989<=0,0,IF(($AM35989-SUM($AO35989:AP35989))<$AN35989,$AM35989-SUM($AO35989:AP35989),IF(SUM($AO35989:AP35989)<$AM35989,$AN35989,0)))","v":40.68},{"$f":"+IF($AM35989<=0,0,IF(($AM35989-SUM($AO35989:AQ35989))<$AN35989,$AM35989-SUM($AO35989:AQ35989),IF(SUM($AO35989:AQ35989)<$AM35989,$AN35989,0)))","v":40.68},{"$f":"+IF($AM35989<=0,0,IF(($AM35989-SUM($AO35989:AR35989))<$AN35989,$AM35989-SUM($AO35989:AR35989),IF(SUM($AO35989:AR35989)<$AM35989,$AN35989,0)))","v":40.68}]
[null,336,3369120,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BALANZA DIGITAL CAPACIDAD: 200KG ","BALANZA DIGITAL CAPACIDAD: 200KG ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,2440.5,null,null,null,null,0,40.68,null,null,0,0,2399.8200000000002,null,"OTROS",1,2399.8200000000002,40.68,null,{"$f":"+IF($AM35990<=0,0,IF(($AM35990-SUM($AO35990:AO35990))<$AN35990,$AM35990-SUM($AO35990:AO35990),IF(SUM($AO35990:AO35990)<$AM35990,$AN35990,0)))","v":40.68},{"$f":"+IF($AM35990<=0,0,IF(($AM35990-SUM($AO35990:AP35990))<$AN35990,$AM35990-SUM($AO35990:AP35990),IF(SUM($AO35990:AP35990)<$AM35990,$AN35990,0)))","v":40.68},{"$f":"+IF($AM35990<=0,0,IF(($AM35990-SUM($AO35990:AQ35990))<$AN35990,$AM35990-SUM($AO35990:AQ35990),IF(SUM($AO35990:AQ35990)<$AM35990,$AN35990,0)))","v":40.68},{"$f":"+IF($AM35990<=0,0,IF(($AM35990-SUM($AO35990:AR35990))<$AN35990,$AM35990-SUM($AO35990:AR35990),IF(SUM($AO35990:AR35990)<$AM35990,$AN35990,0)))","v":40.68}]
[null,336,3369120,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","BALANZA DIGITAL CAPACIDAD: 200KG ","BALANZA DIGITAL CAPACIDAD: 200KG ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-10-26","2023-10-26","2023-10-26",null,null,2440.5,null,null,null,null,0,40.68,null,null,0,0,2399.8200000000002,null,"OTROS",1,2399.8200000000002,40.68,null,{"$f":"+IF($AM35991<=0,0,IF(($AM35991-SUM($AO35991:AO35991))<$AN35991,$AM35991-SUM($AO35991:AO35991),IF(SUM($AO35991:AO35991)<$AM35991,$AN35991,0)))","v":40.68},{"$f":"+IF($AM35991<=0,0,IF(($AM35991-SUM($AO35991:AP35991))<$AN35991,$AM35991-SUM($AO35991:AP35991),IF(SUM($AO35991:AP35991)<$AM35991,$AN35991,0)))","v":40.68},{"$f":"+IF($AM35991<=0,0,IF(($AM35991-SUM($AO35991:AQ35991))<$AN35991,$AM35991-SUM($AO35991:AQ35991),IF(SUM($AO35991:AQ35991)<$AM35991,$AN35991,0)))","v":40.68},{"$f":"+IF($AM35991<=0,0,IF(($AM35991-SUM($AO35991:AR35991))<$AN35991,$AM35991-SUM($AO35991:AR35991),IF(SUM($AO35991:AR35991)<$AM35991,$AN35991,0)))","v":40.68}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-08","2023-11-08","2023-11-08",null,null,2300,null,null,null,null,0,19.170000000000002,null,null,0,0,2280.83,null,"OTROS",1,2280.83,19.170000000000002,null,{"$f":"+IF($AM35992<=0,0,IF(($AM35992-SUM($AO35992:AO35992))<$AN35992,$AM35992-SUM($AO35992:AO35992),IF(SUM($AO35992:AO35992)<$AM35992,$AN35992,0)))","v":19.170000000000002},{"$f":"+IF($AM35992<=0,0,IF(($AM35992-SUM($AO35992:AP35992))<$AN35992,$AM35992-SUM($AO35992:AP35992),IF(SUM($AO35992:AP35992)<$AM35992,$AN35992,0)))","v":19.170000000000002},{"$f":"+IF($AM35992<=0,0,IF(($AM35992-SUM($AO35992:AQ35992))<$AN35992,$AM35992-SUM($AO35992:AQ35992),IF(SUM($AO35992:AQ35992)<$AM35992,$AN35992,0)))","v":19.170000000000002},{"$f":"+IF($AM35992<=0,0,IF(($AM35992-SUM($AO35992:AR35992))<$AN35992,$AM35992-SUM($AO35992:AR35992),IF(SUM($AO35992:AR35992)<$AM35992,$AN35992,0)))","v":19.170000000000002}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-08","2023-11-08","2023-11-08",null,null,2300,null,null,null,null,0,19.170000000000002,null,null,0,0,2280.83,null,"OTROS",1,2280.83,19.170000000000002,null,{"$f":"+IF($AM35993<=0,0,IF(($AM35993-SUM($AO35993:AO35993))<$AN35993,$AM35993-SUM($AO35993:AO35993),IF(SUM($AO35993:AO35993)<$AM35993,$AN35993,0)))","v":19.170000000000002},{"$f":"+IF($AM35993<=0,0,IF(($AM35993-SUM($AO35993:AP35993))<$AN35993,$AM35993-SUM($AO35993:AP35993),IF(SUM($AO35993:AP35993)<$AM35993,$AN35993,0)))","v":19.170000000000002},{"$f":"+IF($AM35993<=0,0,IF(($AM35993-SUM($AO35993:AQ35993))<$AN35993,$AM35993-SUM($AO35993:AQ35993),IF(SUM($AO35993:AQ35993)<$AM35993,$AN35993,0)))","v":19.170000000000002},{"$f":"+IF($AM35993<=0,0,IF(($AM35993-SUM($AO35993:AR35993))<$AN35993,$AM35993-SUM($AO35993:AR35993),IF(SUM($AO35993:AR35993)<$AM35993,$AN35993,0)))","v":19.170000000000002}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-08","2023-11-08","2023-11-08",null,null,2300,null,null,null,null,0,19.170000000000002,null,null,0,0,2280.83,null,"OTROS",1,2280.83,19.170000000000002,null,{"$f":"+IF($AM35994<=0,0,IF(($AM35994-SUM($AO35994:AO35994))<$AN35994,$AM35994-SUM($AO35994:AO35994),IF(SUM($AO35994:AO35994)<$AM35994,$AN35994,0)))","v":19.170000000000002},{"$f":"+IF($AM35994<=0,0,IF(($AM35994-SUM($AO35994:AP35994))<$AN35994,$AM35994-SUM($AO35994:AP35994),IF(SUM($AO35994:AP35994)<$AM35994,$AN35994,0)))","v":19.170000000000002},{"$f":"+IF($AM35994<=0,0,IF(($AM35994-SUM($AO35994:AQ35994))<$AN35994,$AM35994-SUM($AO35994:AQ35994),IF(SUM($AO35994:AQ35994)<$AM35994,$AN35994,0)))","v":19.170000000000002},{"$f":"+IF($AM35994<=0,0,IF(($AM35994-SUM($AO35994:AR35994))<$AN35994,$AM35994-SUM($AO35994:AR35994),IF(SUM($AO35994:AR35994)<$AM35994,$AN35994,0)))","v":19.170000000000002}]
[null,336,3369125,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","MOTOGUADAÑA CAPACIDAD DE COMBUSTIBLE 064 LT","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-08","2023-11-08","2023-11-08",null,null,2300,null,null,null,null,0,19.170000000000002,null,null,0,0,2280.83,null,"OTROS",1,2280.83,19.170000000000002,null,{"$f":"+IF($AM35995<=0,0,IF(($AM35995-SUM($AO35995:AO35995))<$AN35995,$AM35995-SUM($AO35995:AO35995),IF(SUM($AO35995:AO35995)<$AM35995,$AN35995,0)))","v":19.170000000000002},{"$f":"+IF($AM35995<=0,0,IF(($AM35995-SUM($AO35995:AP35995))<$AN35995,$AM35995-SUM($AO35995:AP35995),IF(SUM($AO35995:AP35995)<$AM35995,$AN35995,0)))","v":19.170000000000002},{"$f":"+IF($AM35995<=0,0,IF(($AM35995-SUM($AO35995:AQ35995))<$AN35995,$AM35995-SUM($AO35995:AQ35995),IF(SUM($AO35995:AQ35995)<$AM35995,$AN35995,0)))","v":19.170000000000002},{"$f":"+IF($AM35995<=0,0,IF(($AM35995-SUM($AO35995:AR35995))<$AN35995,$AM35995-SUM($AO35995:AR35995),IF(SUM($AO35995:AR35995)<$AM35995,$AN35995,0)))","v":19.170000000000002}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","INTERCOMUNICADOR DE 2 PUNTOS","INTERCOMUNICADOR DE 2 PUNTOS","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-23","2023-11-23","2023-11-23",null,null,1500,null,null,null,null,0,12.5,null,null,0,0,1487.5,null,"OTROS",1,1487.5,12.5,null,{"$f":"+IF($AM35996<=0,0,IF(($AM35996-SUM($AO35996:AO35996))<$AN35996,$AM35996-SUM($AO35996:AO35996),IF(SUM($AO35996:AO35996)<$AM35996,$AN35996,0)))","v":12.5},{"$f":"+IF($AM35996<=0,0,IF(($AM35996-SUM($AO35996:AP35996))<$AN35996,$AM35996-SUM($AO35996:AP35996),IF(SUM($AO35996:AP35996)<$AM35996,$AN35996,0)))","v":12.5},{"$f":"+IF($AM35996<=0,0,IF(($AM35996-SUM($AO35996:AQ35996))<$AN35996,$AM35996-SUM($AO35996:AQ35996),IF(SUM($AO35996:AQ35996)<$AM35996,$AN35996,0)))","v":12.5},{"$f":"+IF($AM35996<=0,0,IF(($AM35996-SUM($AO35996:AR35996))<$AN35996,$AM35996-SUM($AO35996:AR35996),IF(SUM($AO35996:AR35996)<$AM35996,$AN35996,0)))","v":12.5}]
[null,336,3362111,"1. ANTA HUARAZ","NO","NO","AERONAVEGACIÓN","TRIMOTO DE CARGA  COLOR ROJO ","TRIMOTO DE CARGA  COLOR ROJO ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-07","2023-11-07","2023-11-07",null,null,14796.61,null,null,null,null,0,123.31,null,null,0,0,14673.300000000001,null,"VEHICULOS",1,14673.300000000001,123.31,null,{"$f":"+IF($AM35997<=0,0,IF(($AM35997-SUM($AO35997:AO35997))<$AN35997,$AM35997-SUM($AO35997:AO35997),IF(SUM($AO35997:AO35997)<$AM35997,$AN35997,0)))","v":123.31},{"$f":"+IF($AM35997<=0,0,IF(($AM35997-SUM($AO35997:AP35997))<$AN35997,$AM35997-SUM($AO35997:AP35997),IF(SUM($AO35997:AP35997)<$AM35997,$AN35997,0)))","v":123.31},{"$f":"+IF($AM35997<=0,0,IF(($AM35997-SUM($AO35997:AQ35997))<$AN35997,$AM35997-SUM($AO35997:AQ35997),IF(SUM($AO35997:AQ35997)<$AM35997,$AN35997,0)))","v":123.31},{"$f":"+IF($AM35997<=0,0,IF(($AM35997-SUM($AO35997:AR35997))<$AN35997,$AM35997-SUM($AO35997:AR35997),IF(SUM($AO35997:AR35997)<$AM35997,$AN35997,0)))","v":123.31}]
[null,336,3369112,"10.PISCO","NO","NO","AERONAVEGACIÓN","TELEVISORES LED 55\" ","TELEVISORES LED 55\" ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-27","2023-11-27","2023-11-27",null,null,3177.97,null,null,null,null,0,26.48,null,null,0,0,3151.49,null,"OTROS",1,3151.49,26.48,null,{"$f":"+IF($AM35998<=0,0,IF(($AM35998-SUM($AO35998:AO35998))<$AN35998,$AM35998-SUM($AO35998:AO35998),IF(SUM($AO35998:AO35998)<$AM35998,$AN35998,0)))","v":26.48},{"$f":"+IF($AM35998<=0,0,IF(($AM35998-SUM($AO35998:AP35998))<$AN35998,$AM35998-SUM($AO35998:AP35998),IF(SUM($AO35998:AP35998)<$AM35998,$AN35998,0)))","v":26.48},{"$f":"+IF($AM35998<=0,0,IF(($AM35998-SUM($AO35998:AQ35998))<$AN35998,$AM35998-SUM($AO35998:AQ35998),IF(SUM($AO35998:AQ35998)<$AM35998,$AN35998,0)))","v":26.48},{"$f":"+IF($AM35998<=0,0,IF(($AM35998-SUM($AO35998:AR35998))<$AN35998,$AM35998-SUM($AO35998:AR35998),IF(SUM($AO35998:AR35998)<$AM35998,$AN35998,0)))","v":26.48}]
[null,336,3369112,"10.PISCO","NO","NO","AERONAVEGACIÓN","TELEVISORES LED 55\" ","TELEVISORES LED 55\" ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-27","2023-11-27","2023-11-27",null,null,3177.96,null,null,null,null,0,26.48,null,null,0,0,3151.48,null,"OTROS",1,3151.48,26.48,null,{"$f":"+IF($AM35999<=0,0,IF(($AM35999-SUM($AO35999:AO35999))<$AN35999,$AM35999-SUM($AO35999:AO35999),IF(SUM($AO35999:AO35999)<$AM35999,$AN35999,0)))","v":26.48},{"$f":"+IF($AM35999<=0,0,IF(($AM35999-SUM($AO35999:AP35999))<$AN35999,$AM35999-SUM($AO35999:AP35999),IF(SUM($AO35999:AP35999)<$AM35999,$AN35999,0)))","v":26.48},{"$f":"+IF($AM35999<=0,0,IF(($AM35999-SUM($AO35999:AQ35999))<$AN35999,$AM35999-SUM($AO35999:AQ35999),IF(SUM($AO35999:AQ35999)<$AM35999,$AN35999,0)))","v":26.48},{"$f":"+IF($AM35999<=0,0,IF(($AM35999-SUM($AO35999:AR35999))<$AN35999,$AM35999-SUM($AO35999:AR35999),IF(SUM($AO35999:AR35999)<$AM35999,$AN35999,0)))","v":26.48}]
[null,336,3362111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","EQUIPO DE POSICIONAMIENTO-GPS NAVEGADOR","EQUIPO DE POSICIONAMIENTO-GPS NAVEGADOR","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-28","2023-11-28","2023-11-28",null,null,3372.88,null,null,null,null,0,28.11,null,null,0,0,3344.77,null,"OTROS",1,3344.77,28.11,null,{"$f":"+IF($AM36000<=0,0,IF(($AM36000-SUM($AO36000:AO36000))<$AN36000,$AM36000-SUM($AO36000:AO36000),IF(SUM($AO36000:AO36000)<$AM36000,$AN36000,0)))","v":28.11},{"$f":"+IF($AM36000<=0,0,IF(($AM36000-SUM($AO36000:AP36000))<$AN36000,$AM36000-SUM($AO36000:AP36000),IF(SUM($AO36000:AP36000)<$AM36000,$AN36000,0)))","v":28.11},{"$f":"+IF($AM36000<=0,0,IF(($AM36000-SUM($AO36000:AQ36000))<$AN36000,$AM36000-SUM($AO36000:AQ36000),IF(SUM($AO36000:AQ36000)<$AM36000,$AN36000,0)))","v":28.11},{"$f":"+IF($AM36000<=0,0,IF(($AM36000-SUM($AO36000:AR36000))<$AN36000,$AM36000-SUM($AO36000:AR36000),IF(SUM($AO36000:AR36000)<$AM36000,$AN36000,0)))","v":28.11}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","COMPUTADORA PERSONAL PORTATIL CORE I7 1.80 GHZ","COMPUTADORA PERSONAL PORTATIL CORE I7 1.80 GHZ","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,17224.98,null,null,null,null,0,0,null,null,0,0,17224.98,null,"EQUIPOS DE INFORMATICA",1,17224.98,0,null,{"$f":"+IF($AM36001<=0,0,IF(($AM36001-SUM($AO36001:AO36001))<$AN36001,$AM36001-SUM($AO36001:AO36001),IF(SUM($AO36001:AO36001)<$AM36001,$AN36001,0)))","v":0},{"$f":"+IF($AM36001<=0,0,IF(($AM36001-SUM($AO36001:AP36001))<$AN36001,$AM36001-SUM($AO36001:AP36001),IF(SUM($AO36001:AP36001)<$AM36001,$AN36001,0)))","v":0},{"$f":"+IF($AM36001<=0,0,IF(($AM36001-SUM($AO36001:AQ36001))<$AN36001,$AM36001-SUM($AO36001:AQ36001),IF(SUM($AO36001:AQ36001)<$AM36001,$AN36001,0)))","v":0},{"$f":"+IF($AM36001<=0,0,IF(($AM36001-SUM($AO36001:AR36001))<$AN36001,$AM36001-SUM($AO36001:AR36001),IF(SUM($AO36001:AR36001)<$AM36001,$AN36001,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","ANALIZADOR DE RED ETHERNET CON SALIDA USB","ANALIZADOR DE RED ETHERNET CON SALIDA USB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,9320.68,null,null,null,null,0,0,null,null,0,0,9320.68,null,"EQUIPOS DE INFORMATICA",1,9320.68,0,null,{"$f":"+IF($AM36002<=0,0,IF(($AM36002-SUM($AO36002:AO36002))<$AN36002,$AM36002-SUM($AO36002:AO36002),IF(SUM($AO36002:AO36002)<$AM36002,$AN36002,0)))","v":0},{"$f":"+IF($AM36002<=0,0,IF(($AM36002-SUM($AO36002:AP36002))<$AN36002,$AM36002-SUM($AO36002:AP36002),IF(SUM($AO36002:AP36002)<$AM36002,$AN36002,0)))","v":0},{"$f":"+IF($AM36002<=0,0,IF(($AM36002-SUM($AO36002:AQ36002))<$AN36002,$AM36002-SUM($AO36002:AQ36002),IF(SUM($AO36002:AQ36002)<$AM36002,$AN36002,0)))","v":0},{"$f":"+IF($AM36002<=0,0,IF(($AM36002-SUM($AO36002:AR36002))<$AN36002,$AM36002-SUM($AO36002:AR36002),IF(SUM($AO36002:AR36002)<$AM36002,$AN36002,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.36,null,null,null,null,0,0,null,null,0,0,22768.36,null,"OTROS",1,22768.36,0,null,{"$f":"+IF($AM36003<=0,0,IF(($AM36003-SUM($AO36003:AO36003))<$AN36003,$AM36003-SUM($AO36003:AO36003),IF(SUM($AO36003:AO36003)<$AM36003,$AN36003,0)))","v":0},{"$f":"+IF($AM36003<=0,0,IF(($AM36003-SUM($AO36003:AP36003))<$AN36003,$AM36003-SUM($AO36003:AP36003),IF(SUM($AO36003:AP36003)<$AM36003,$AN36003,0)))","v":0},{"$f":"+IF($AM36003<=0,0,IF(($AM36003-SUM($AO36003:AQ36003))<$AN36003,$AM36003-SUM($AO36003:AQ36003),IF(SUM($AO36003:AQ36003)<$AM36003,$AN36003,0)))","v":0},{"$f":"+IF($AM36003<=0,0,IF(($AM36003-SUM($AO36003:AR36003))<$AN36003,$AM36003-SUM($AO36003:AR36003),IF(SUM($AO36003:AR36003)<$AM36003,$AN36003,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.36,null,null,null,null,0,0,null,null,0,0,22768.36,null,"OTROS",1,22768.36,0,null,{"$f":"+IF($AM36004<=0,0,IF(($AM36004-SUM($AO36004:AO36004))<$AN36004,$AM36004-SUM($AO36004:AO36004),IF(SUM($AO36004:AO36004)<$AM36004,$AN36004,0)))","v":0},{"$f":"+IF($AM36004<=0,0,IF(($AM36004-SUM($AO36004:AP36004))<$AN36004,$AM36004-SUM($AO36004:AP36004),IF(SUM($AO36004:AP36004)<$AM36004,$AN36004,0)))","v":0},{"$f":"+IF($AM36004<=0,0,IF(($AM36004-SUM($AO36004:AQ36004))<$AN36004,$AM36004-SUM($AO36004:AQ36004),IF(SUM($AO36004:AQ36004)<$AM36004,$AN36004,0)))","v":0},{"$f":"+IF($AM36004<=0,0,IF(($AM36004-SUM($AO36004:AR36004))<$AN36004,$AM36004-SUM($AO36004:AR36004),IF(SUM($AO36004:AR36004)<$AM36004,$AN36004,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.36,null,null,null,null,0,0,null,null,0,0,22768.36,null,"OTROS",1,22768.36,0,null,{"$f":"+IF($AM36005<=0,0,IF(($AM36005-SUM($AO36005:AO36005))<$AN36005,$AM36005-SUM($AO36005:AO36005),IF(SUM($AO36005:AO36005)<$AM36005,$AN36005,0)))","v":0},{"$f":"+IF($AM36005<=0,0,IF(($AM36005-SUM($AO36005:AP36005))<$AN36005,$AM36005-SUM($AO36005:AP36005),IF(SUM($AO36005:AP36005)<$AM36005,$AN36005,0)))","v":0},{"$f":"+IF($AM36005<=0,0,IF(($AM36005-SUM($AO36005:AQ36005))<$AN36005,$AM36005-SUM($AO36005:AQ36005),IF(SUM($AO36005:AQ36005)<$AM36005,$AN36005,0)))","v":0},{"$f":"+IF($AM36005<=0,0,IF(($AM36005-SUM($AO36005:AR36005))<$AN36005,$AM36005-SUM($AO36005:AR36005),IF(SUM($AO36005:AR36005)<$AM36005,$AN36005,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.36,null,null,null,null,0,0,null,null,0,0,22768.36,null,"OTROS",1,22768.36,0,null,{"$f":"+IF($AM36006<=0,0,IF(($AM36006-SUM($AO36006:AO36006))<$AN36006,$AM36006-SUM($AO36006:AO36006),IF(SUM($AO36006:AO36006)<$AM36006,$AN36006,0)))","v":0},{"$f":"+IF($AM36006<=0,0,IF(($AM36006-SUM($AO36006:AP36006))<$AN36006,$AM36006-SUM($AO36006:AP36006),IF(SUM($AO36006:AP36006)<$AM36006,$AN36006,0)))","v":0},{"$f":"+IF($AM36006<=0,0,IF(($AM36006-SUM($AO36006:AQ36006))<$AN36006,$AM36006-SUM($AO36006:AQ36006),IF(SUM($AO36006:AQ36006)<$AM36006,$AN36006,0)))","v":0},{"$f":"+IF($AM36006<=0,0,IF(($AM36006-SUM($AO36006:AR36006))<$AN36006,$AM36006-SUM($AO36006:AR36006),IF(SUM($AO36006:AR36006)<$AM36006,$AN36006,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.36,null,null,null,null,0,0,null,null,0,0,22768.36,null,"OTROS",1,22768.36,0,null,{"$f":"+IF($AM36007<=0,0,IF(($AM36007-SUM($AO36007:AO36007))<$AN36007,$AM36007-SUM($AO36007:AO36007),IF(SUM($AO36007:AO36007)<$AM36007,$AN36007,0)))","v":0},{"$f":"+IF($AM36007<=0,0,IF(($AM36007-SUM($AO36007:AP36007))<$AN36007,$AM36007-SUM($AO36007:AP36007),IF(SUM($AO36007:AP36007)<$AM36007,$AN36007,0)))","v":0},{"$f":"+IF($AM36007<=0,0,IF(($AM36007-SUM($AO36007:AQ36007))<$AN36007,$AM36007-SUM($AO36007:AQ36007),IF(SUM($AO36007:AQ36007)<$AM36007,$AN36007,0)))","v":0},{"$f":"+IF($AM36007<=0,0,IF(($AM36007-SUM($AO36007:AR36007))<$AN36007,$AM36007-SUM($AO36007:AR36007),IF(SUM($AO36007:AR36007)<$AM36007,$AN36007,0)))","v":0}]
[null,336,3362111,"9.LIMA","NO","NO","AERONAVEGACIÓN","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","PISTOLA DE SEÑALES LUMINOSAS AERONAUTICAS LED DE 12 W 1000 LM","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-05","2023-12-05","2023-12-05",null,null,22768.37,null,null,null,null,0,0,null,null,0,0,22768.37,null,"OTROS",1,22768.37,0,null,{"$f":"+IF($AM36008<=0,0,IF(($AM36008-SUM($AO36008:AO36008))<$AN36008,$AM36008-SUM($AO36008:AO36008),IF(SUM($AO36008:AO36008)<$AM36008,$AN36008,0)))","v":0},{"$f":"+IF($AM36008<=0,0,IF(($AM36008-SUM($AO36008:AP36008))<$AN36008,$AM36008-SUM($AO36008:AP36008),IF(SUM($AO36008:AP36008)<$AM36008,$AN36008,0)))","v":0},{"$f":"+IF($AM36008<=0,0,IF(($AM36008-SUM($AO36008:AQ36008))<$AN36008,$AM36008-SUM($AO36008:AQ36008),IF(SUM($AO36008:AQ36008)<$AM36008,$AN36008,0)))","v":0},{"$f":"+IF($AM36008<=0,0,IF(($AM36008-SUM($AO36008:AR36008))<$AN36008,$AM36008-SUM($AO36008:AR36008),IF(SUM($AO36008:AR36008)<$AM36008,$AN36008,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AEROPORTUARIO","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-04","2023-12-04","2023-12-04",null,null,8805.6200000000008,null,null,null,null,0,0,null,null,0,0,8805.6200000000008,null,"OTROS",1,8805.6200000000008,0,null,{"$f":"+IF($AM36009<=0,0,IF(($AM36009-SUM($AO36009:AO36009))<$AN36009,$AM36009-SUM($AO36009:AO36009),IF(SUM($AO36009:AO36009)<$AM36009,$AN36009,0)))","v":0},{"$f":"+IF($AM36009<=0,0,IF(($AM36009-SUM($AO36009:AP36009))<$AN36009,$AM36009-SUM($AO36009:AP36009),IF(SUM($AO36009:AP36009)<$AM36009,$AN36009,0)))","v":0},{"$f":"+IF($AM36009<=0,0,IF(($AM36009-SUM($AO36009:AQ36009))<$AN36009,$AM36009-SUM($AO36009:AQ36009),IF(SUM($AO36009:AQ36009)<$AM36009,$AN36009,0)))","v":0},{"$f":"+IF($AM36009<=0,0,IF(($AM36009-SUM($AO36009:AR36009))<$AN36009,$AM36009-SUM($AO36009:AR36009),IF(SUM($AO36009:AR36009)<$AM36009,$AN36009,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AEROPORTUARIO","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-04","2023-12-04","2023-12-04",null,null,8805.6200000000008,null,null,null,null,0,0,null,null,0,0,8805.6200000000008,null,"OTROS",1,8805.6200000000008,0,null,{"$f":"+IF($AM36010<=0,0,IF(($AM36010-SUM($AO36010:AO36010))<$AN36010,$AM36010-SUM($AO36010:AO36010),IF(SUM($AO36010:AO36010)<$AM36010,$AN36010,0)))","v":0},{"$f":"+IF($AM36010<=0,0,IF(($AM36010-SUM($AO36010:AP36010))<$AN36010,$AM36010-SUM($AO36010:AP36010),IF(SUM($AO36010:AP36010)<$AM36010,$AN36010,0)))","v":0},{"$f":"+IF($AM36010<=0,0,IF(($AM36010-SUM($AO36010:AQ36010))<$AN36010,$AM36010-SUM($AO36010:AQ36010),IF(SUM($AO36010:AQ36010)<$AM36010,$AN36010,0)))","v":0},{"$f":"+IF($AM36010<=0,0,IF(($AM36010-SUM($AO36010:AR36010))<$AN36010,$AM36010-SUM($AO36010:AR36010),IF(SUM($AO36010:AR36010)<$AM36010,$AN36010,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AEROPORTUARIO","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","CAMARA DE VIDEO DIGITAL DE 16 APROX. MEGAPIXELES","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-04","2023-12-04","2023-12-04",null,null,8805.61,null,null,null,null,0,0,null,null,0,0,8805.61,null,"OTROS",1,8805.61,0,null,{"$f":"+IF($AM36011<=0,0,IF(($AM36011-SUM($AO36011:AO36011))<$AN36011,$AM36011-SUM($AO36011:AO36011),IF(SUM($AO36011:AO36011)<$AM36011,$AN36011,0)))","v":0},{"$f":"+IF($AM36011<=0,0,IF(($AM36011-SUM($AO36011:AP36011))<$AN36011,$AM36011-SUM($AO36011:AP36011),IF(SUM($AO36011:AP36011)<$AM36011,$AN36011,0)))","v":0},{"$f":"+IF($AM36011<=0,0,IF(($AM36011-SUM($AO36011:AQ36011))<$AN36011,$AM36011-SUM($AO36011:AQ36011),IF(SUM($AO36011:AQ36011)<$AM36011,$AN36011,0)))","v":0},{"$f":"+IF($AM36011<=0,0,IF(($AM36011-SUM($AO36011:AR36011))<$AN36011,$AM36011-SUM($AO36011:AR36011),IF(SUM($AO36011:AR36011)<$AM36011,$AN36011,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AEROPORTUARIO","TELEVISOR SMART DE 85\"","TELEVISOR SMART DE 85\"","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-04","2023-12-04","2023-12-04",null,null,10964.75,null,null,null,null,0,0,null,null,0,0,10964.75,null,"OTROS",1,10964.75,0,null,{"$f":"+IF($AM36012<=0,0,IF(($AM36012-SUM($AO36012:AO36012))<$AN36012,$AM36012-SUM($AO36012:AO36012),IF(SUM($AO36012:AO36012)<$AM36012,$AN36012,0)))","v":0},{"$f":"+IF($AM36012<=0,0,IF(($AM36012-SUM($AO36012:AP36012))<$AN36012,$AM36012-SUM($AO36012:AP36012),IF(SUM($AO36012:AP36012)<$AM36012,$AN36012,0)))","v":0},{"$f":"+IF($AM36012<=0,0,IF(($AM36012-SUM($AO36012:AQ36012))<$AN36012,$AM36012-SUM($AO36012:AQ36012),IF(SUM($AO36012:AQ36012)<$AM36012,$AN36012,0)))","v":0},{"$f":"+IF($AM36012<=0,0,IF(($AM36012-SUM($AO36012:AR36012))<$AN36012,$AM36012-SUM($AO36012:AR36012),IF(SUM($AO36012:AR36012)<$AM36012,$AN36012,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AEROPORTUARIO","TELEVISOR LCD DE 98”","TELEVISOR LCD DE 98”","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-04","2023-12-04","2023-12-04",null,null,22566.44,null,null,null,null,0,0,null,null,0,0,22566.44,null,"OTROS",1,22566.44,0,null,{"$f":"+IF($AM36013<=0,0,IF(($AM36013-SUM($AO36013:AO36013))<$AN36013,$AM36013-SUM($AO36013:AO36013),IF(SUM($AO36013:AO36013)<$AM36013,$AN36013,0)))","v":0},{"$f":"+IF($AM36013<=0,0,IF(($AM36013-SUM($AO36013:AP36013))<$AN36013,$AM36013-SUM($AO36013:AP36013),IF(SUM($AO36013:AP36013)<$AM36013,$AN36013,0)))","v":0},{"$f":"+IF($AM36013<=0,0,IF(($AM36013-SUM($AO36013:AQ36013))<$AN36013,$AM36013-SUM($AO36013:AQ36013),IF(SUM($AO36013:AQ36013)<$AM36013,$AN36013,0)))","v":0},{"$f":"+IF($AM36013<=0,0,IF(($AM36013-SUM($AO36013:AR36013))<$AN36013,$AM36013-SUM($AO36013:AR36013),IF(SUM($AO36013:AR36013)<$AM36013,$AN36013,0)))","v":0}]
[null,336,3369123,"9.LIMA","NO","NO","AEROPORTUARIO","ESTACIÓN TOTAL","ESTACIÓN TOTAL","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-15","2023-12-15","2023-12-15",null,null,30932.2,null,null,null,null,0,0,null,null,0,0,30932.2,null,"OTROS",1,30932.2,0,null,{"$f":"+IF($AM36014<=0,0,IF(($AM36014-SUM($AO36014:AO36014))<$AN36014,$AM36014-SUM($AO36014:AO36014),IF(SUM($AO36014:AO36014)<$AM36014,$AN36014,0)))","v":0},{"$f":"+IF($AM36014<=0,0,IF(($AM36014-SUM($AO36014:AP36014))<$AN36014,$AM36014-SUM($AO36014:AP36014),IF(SUM($AO36014:AP36014)<$AM36014,$AN36014,0)))","v":0},{"$f":"+IF($AM36014<=0,0,IF(($AM36014-SUM($AO36014:AQ36014))<$AN36014,$AM36014-SUM($AO36014:AQ36014),IF(SUM($AO36014:AQ36014)<$AM36014,$AN36014,0)))","v":0},{"$f":"+IF($AM36014<=0,0,IF(($AM36014-SUM($AO36014:AR36014))<$AN36014,$AM36014-SUM($AO36014:AR36014),IF(SUM($AO36014:AR36014)<$AM36014,$AN36014,0)))","v":0}]
[null,336,3369123,"9.LIMA","NO","NO","AEROPORTUARIO","ESTACIÓN TOTAL","ESTACIÓN TOTAL","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-15","2023-12-15","2023-12-15",null,null,30932.2,null,null,null,null,0,0,null,null,0,0,30932.2,null,"OTROS",1,30932.2,0,null,{"$f":"+IF($AM36015<=0,0,IF(($AM36015-SUM($AO36015:AO36015))<$AN36015,$AM36015-SUM($AO36015:AO36015),IF(SUM($AO36015:AO36015)<$AM36015,$AN36015,0)))","v":0},{"$f":"+IF($AM36015<=0,0,IF(($AM36015-SUM($AO36015:AP36015))<$AN36015,$AM36015-SUM($AO36015:AP36015),IF(SUM($AO36015:AP36015)<$AM36015,$AN36015,0)))","v":0},{"$f":"+IF($AM36015<=0,0,IF(($AM36015-SUM($AO36015:AQ36015))<$AN36015,$AM36015-SUM($AO36015:AQ36015),IF(SUM($AO36015:AQ36015)<$AM36015,$AN36015,0)))","v":0},{"$f":"+IF($AM36015<=0,0,IF(($AM36015-SUM($AO36015:AR36015))<$AN36015,$AM36015-SUM($AO36015:AR36015),IF(SUM($AO36015:AR36015)<$AM36015,$AN36015,0)))","v":0}]
[null,336,3369123,"9.LIMA","NO","NO","AEROPORTUARIO","ESTACIÓN TOTAL","ESTACIÓN TOTAL","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-15","2023-12-15","2023-12-15",null,null,30932.21,null,null,null,null,0,0,null,null,0,0,30932.21,null,"OTROS",1,30932.21,0,null,{"$f":"+IF($AM36016<=0,0,IF(($AM36016-SUM($AO36016:AO36016))<$AN36016,$AM36016-SUM($AO36016:AO36016),IF(SUM($AO36016:AO36016)<$AM36016,$AN36016,0)))","v":0},{"$f":"+IF($AM36016<=0,0,IF(($AM36016-SUM($AO36016:AP36016))<$AN36016,$AM36016-SUM($AO36016:AP36016),IF(SUM($AO36016:AP36016)<$AM36016,$AN36016,0)))","v":0},{"$f":"+IF($AM36016<=0,0,IF(($AM36016-SUM($AO36016:AQ36016))<$AN36016,$AM36016-SUM($AO36016:AQ36016),IF(SUM($AO36016:AQ36016)<$AM36016,$AN36016,0)))","v":0},{"$f":"+IF($AM36016<=0,0,IF(($AM36016-SUM($AO36016:AR36016))<$AN36016,$AM36016-SUM($AO36016:AR36016),IF(SUM($AO36016:AR36016)<$AM36016,$AN36016,0)))","v":0}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","CONDENSADORA 60,000BTU/HR R4 10A 220/1/60","CONDENSADORA 60,000BTU/HR R4 10A 220/1/60","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-28","2023-11-28","2023-11-28",null,null,3205.93,null,null,null,null,0,26.72,null,null,0,0,3179.21,null,"OTROS",1,3179.21,26.72,null,{"$f":"+IF($AM36017<=0,0,IF(($AM36017-SUM($AO36017:AO36017))<$AN36017,$AM36017-SUM($AO36017:AO36017),IF(SUM($AO36017:AO36017)<$AM36017,$AN36017,0)))","v":26.72},{"$f":"+IF($AM36017<=0,0,IF(($AM36017-SUM($AO36017:AP36017))<$AN36017,$AM36017-SUM($AO36017:AP36017),IF(SUM($AO36017:AP36017)<$AM36017,$AN36017,0)))","v":26.72},{"$f":"+IF($AM36017<=0,0,IF(($AM36017-SUM($AO36017:AQ36017))<$AN36017,$AM36017-SUM($AO36017:AQ36017),IF(SUM($AO36017:AQ36017)<$AM36017,$AN36017,0)))","v":26.72},{"$f":"+IF($AM36017<=0,0,IF(($AM36017-SUM($AO36017:AR36017))<$AN36017,$AM36017-SUM($AO36017:AR36017),IF(SUM($AO36017:AR36017)<$AM36017,$AN36017,0)))","v":26.72}]
[null,336,3369132,"9.LIMA","NO","NO","AERONAVEGACIÓN","EVAPORADORA 60,000BTU/HR R22, R410A 230/1/60","EVAPORADORA 60,000BTU/HR R22, R410A 230/1/60","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-28","2023-11-28","2023-11-28",null,null,1768.22,null,null,null,null,0,14.74,null,null,0,0,1753.48,null,"OTROS",1,1753.48,14.74,null,{"$f":"+IF($AM36018<=0,0,IF(($AM36018-SUM($AO36018:AO36018))<$AN36018,$AM36018-SUM($AO36018:AO36018),IF(SUM($AO36018:AO36018)<$AM36018,$AN36018,0)))","v":14.74},{"$f":"+IF($AM36018<=0,0,IF(($AM36018-SUM($AO36018:AP36018))<$AN36018,$AM36018-SUM($AO36018:AP36018),IF(SUM($AO36018:AP36018)<$AM36018,$AN36018,0)))","v":14.74},{"$f":"+IF($AM36018<=0,0,IF(($AM36018-SUM($AO36018:AQ36018))<$AN36018,$AM36018-SUM($AO36018:AQ36018),IF(SUM($AO36018:AQ36018)<$AM36018,$AN36018,0)))","v":14.74},{"$f":"+IF($AM36018<=0,0,IF(($AM36018-SUM($AO36018:AR36018))<$AN36018,$AM36018-SUM($AO36018:AR36018),IF(SUM($AO36018:AR36018)<$AM36018,$AN36018,0)))","v":14.74}]
[null,335,3352111,"9.LIMA","NO","NO","AERONAVEGACIÓN","REFRIGERADORA DE 300L","REFRIGERADORA DE 300L","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-19","2023-12-19","2023-12-19",null,null,1375.42,null,null,null,null,0,0,null,null,0,0,1375.42,null,"OTROS",1,1375.42,0,null,{"$f":"+IF($AM36019<=0,0,IF(($AM36019-SUM($AO36019:AO36019))<$AN36019,$AM36019-SUM($AO36019:AO36019),IF(SUM($AO36019:AO36019)<$AM36019,$AN36019,0)))","v":0},{"$f":"+IF($AM36019<=0,0,IF(($AM36019-SUM($AO36019:AP36019))<$AN36019,$AM36019-SUM($AO36019:AP36019),IF(SUM($AO36019:AP36019)<$AM36019,$AN36019,0)))","v":0},{"$f":"+IF($AM36019<=0,0,IF(($AM36019-SUM($AO36019:AQ36019))<$AN36019,$AM36019-SUM($AO36019:AQ36019),IF(SUM($AO36019:AQ36019)<$AM36019,$AN36019,0)))","v":0},{"$f":"+IF($AM36019<=0,0,IF(($AM36019-SUM($AO36019:AR36019))<$AN36019,$AM36019-SUM($AO36019:AR36019),IF(SUM($AO36019:AR36019)<$AM36019,$AN36019,0)))","v":0}]
[null,335,3352111,"9.LIMA","NO","NO","AERONAVEGACIÓN","REFRIGERADORA DE 300L","REFRIGERADORA DE 300L","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-19","2023-12-19","2023-12-19",null,null,1375.43,null,null,null,null,0,0,null,null,0,0,1375.43,null,"OTROS",1,1375.43,0,null,{"$f":"+IF($AM36020<=0,0,IF(($AM36020-SUM($AO36020:AO36020))<$AN36020,$AM36020-SUM($AO36020:AO36020),IF(SUM($AO36020:AO36020)<$AM36020,$AN36020,0)))","v":0},{"$f":"+IF($AM36020<=0,0,IF(($AM36020-SUM($AO36020:AP36020))<$AN36020,$AM36020-SUM($AO36020:AP36020),IF(SUM($AO36020:AP36020)<$AM36020,$AN36020,0)))","v":0},{"$f":"+IF($AM36020<=0,0,IF(($AM36020-SUM($AO36020:AQ36020))<$AN36020,$AM36020-SUM($AO36020:AQ36020),IF(SUM($AO36020:AQ36020)<$AM36020,$AN36020,0)))","v":0},{"$f":"+IF($AM36020<=0,0,IF(($AM36020-SUM($AO36020:AR36020))<$AN36020,$AM36020-SUM($AO36020:AR36020),IF(SUM($AO36020:AR36020)<$AM36020,$AN36020,0)))","v":0}]
[null,336,3369112,"9.LIMA","NO","NO","AERONAVEGACIÓN","TELEVISOR LED DE 65”","TELEVISOR LED DE 65”","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-19","2023-12-19","2023-12-19",null,null,1644.07,null,null,null,null,0,0,null,null,0,0,1644.07,null,"OTROS",1,1644.07,0,null,{"$f":"+IF($AM36021<=0,0,IF(($AM36021-SUM($AO36021:AO36021))<$AN36021,$AM36021-SUM($AO36021:AO36021),IF(SUM($AO36021:AO36021)<$AM36021,$AN36021,0)))","v":0},{"$f":"+IF($AM36021<=0,0,IF(($AM36021-SUM($AO36021:AP36021))<$AN36021,$AM36021-SUM($AO36021:AP36021),IF(SUM($AO36021:AP36021)<$AM36021,$AN36021,0)))","v":0},{"$f":"+IF($AM36021<=0,0,IF(($AM36021-SUM($AO36021:AQ36021))<$AN36021,$AM36021-SUM($AO36021:AQ36021),IF(SUM($AO36021:AQ36021)<$AM36021,$AN36021,0)))","v":0},{"$f":"+IF($AM36021<=0,0,IF(($AM36021-SUM($AO36021:AR36021))<$AN36021,$AM36021-SUM($AO36021:AR36021),IF(SUM($AO36021:AR36021)<$AM36021,$AN36021,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-27","2023-12-27","2023-12-27",null,null,5000,null,null,null,null,0,0,null,null,0,0,5000,null,"MUEBLES Y ENSERES",1,5000,0,null,{"$f":"+IF($AM36022<=0,0,IF(($AM36022-SUM($AO36022:AO36022))<$AN36022,$AM36022-SUM($AO36022:AO36022),IF(SUM($AO36022:AO36022)<$AM36022,$AN36022,0)))","v":0},{"$f":"+IF($AM36022<=0,0,IF(($AM36022-SUM($AO36022:AP36022))<$AN36022,$AM36022-SUM($AO36022:AP36022),IF(SUM($AO36022:AP36022)<$AM36022,$AN36022,0)))","v":0},{"$f":"+IF($AM36022<=0,0,IF(($AM36022-SUM($AO36022:AQ36022))<$AN36022,$AM36022-SUM($AO36022:AQ36022),IF(SUM($AO36022:AQ36022)<$AM36022,$AN36022,0)))","v":0},{"$f":"+IF($AM36022<=0,0,IF(($AM36022-SUM($AO36022:AR36022))<$AN36022,$AM36022-SUM($AO36022:AR36022),IF(SUM($AO36022:AR36022)<$AM36022,$AN36022,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,3675,null,null,null,null,0,0,null,null,0,0,3675,null,"OTROS",1,3675,0,null,{"$f":"+IF($AM36023<=0,0,IF(($AM36023-SUM($AO36023:AO36023))<$AN36023,$AM36023-SUM($AO36023:AO36023),IF(SUM($AO36023:AO36023)<$AM36023,$AN36023,0)))","v":0},{"$f":"+IF($AM36023<=0,0,IF(($AM36023-SUM($AO36023:AP36023))<$AN36023,$AM36023-SUM($AO36023:AP36023),IF(SUM($AO36023:AP36023)<$AM36023,$AN36023,0)))","v":0},{"$f":"+IF($AM36023<=0,0,IF(($AM36023-SUM($AO36023:AQ36023))<$AN36023,$AM36023-SUM($AO36023:AQ36023),IF(SUM($AO36023:AQ36023)<$AM36023,$AN36023,0)))","v":0},{"$f":"+IF($AM36023<=0,0,IF(($AM36023-SUM($AO36023:AR36023))<$AN36023,$AM36023-SUM($AO36023:AR36023),IF(SUM($AO36023:AR36023)<$AM36023,$AN36023,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,3675,null,null,null,null,0,0,null,null,0,0,3675,null,"OTROS",1,3675,0,null,{"$f":"+IF($AM36024<=0,0,IF(($AM36024-SUM($AO36024:AO36024))<$AN36024,$AM36024-SUM($AO36024:AO36024),IF(SUM($AO36024:AO36024)<$AM36024,$AN36024,0)))","v":0},{"$f":"+IF($AM36024<=0,0,IF(($AM36024-SUM($AO36024:AP36024))<$AN36024,$AM36024-SUM($AO36024:AP36024),IF(SUM($AO36024:AP36024)<$AM36024,$AN36024,0)))","v":0},{"$f":"+IF($AM36024<=0,0,IF(($AM36024-SUM($AO36024:AQ36024))<$AN36024,$AM36024-SUM($AO36024:AQ36024),IF(SUM($AO36024:AQ36024)<$AM36024,$AN36024,0)))","v":0},{"$f":"+IF($AM36024<=0,0,IF(($AM36024-SUM($AO36024:AR36024))<$AN36024,$AM36024-SUM($AO36024:AR36024),IF(SUM($AO36024:AR36024)<$AM36024,$AN36024,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,3675,null,null,null,null,0,0,null,null,0,0,3675,null,"OTROS",1,3675,0,null,{"$f":"+IF($AM36025<=0,0,IF(($AM36025-SUM($AO36025:AO36025))<$AN36025,$AM36025-SUM($AO36025:AO36025),IF(SUM($AO36025:AO36025)<$AM36025,$AN36025,0)))","v":0},{"$f":"+IF($AM36025<=0,0,IF(($AM36025-SUM($AO36025:AP36025))<$AN36025,$AM36025-SUM($AO36025:AP36025),IF(SUM($AO36025:AP36025)<$AM36025,$AN36025,0)))","v":0},{"$f":"+IF($AM36025<=0,0,IF(($AM36025-SUM($AO36025:AQ36025))<$AN36025,$AM36025-SUM($AO36025:AQ36025),IF(SUM($AO36025:AQ36025)<$AM36025,$AN36025,0)))","v":0},{"$f":"+IF($AM36025<=0,0,IF(($AM36025-SUM($AO36025:AR36025))<$AN36025,$AM36025-SUM($AO36025:AR36025),IF(SUM($AO36025:AR36025)<$AM36025,$AN36025,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","CONTENEDOR DE ACERO INOXIDABLE GALVANIZADO DE 770 L CON RUEDAS Y TAPA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,3675,null,null,null,null,0,0,null,null,0,0,3675,null,"OTROS",1,3675,0,null,{"$f":"+IF($AM36026<=0,0,IF(($AM36026-SUM($AO36026:AO36026))<$AN36026,$AM36026-SUM($AO36026:AO36026),IF(SUM($AO36026:AO36026)<$AM36026,$AN36026,0)))","v":0},{"$f":"+IF($AM36026<=0,0,IF(($AM36026-SUM($AO36026:AP36026))<$AN36026,$AM36026-SUM($AO36026:AP36026),IF(SUM($AO36026:AP36026)<$AM36026,$AN36026,0)))","v":0},{"$f":"+IF($AM36026<=0,0,IF(($AM36026-SUM($AO36026:AQ36026))<$AN36026,$AM36026-SUM($AO36026:AQ36026),IF(SUM($AO36026:AQ36026)<$AM36026,$AN36026,0)))","v":0},{"$f":"+IF($AM36026<=0,0,IF(($AM36026-SUM($AO36026:AR36026))<$AN36026,$AM36026-SUM($AO36026:AR36026),IF(SUM($AO36026:AR36026)<$AM36026,$AN36026,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36027<=0,0,IF(($AM36027-SUM($AO36027:AO36027))<$AN36027,$AM36027-SUM($AO36027:AO36027),IF(SUM($AO36027:AO36027)<$AM36027,$AN36027,0)))","v":0},{"$f":"+IF($AM36027<=0,0,IF(($AM36027-SUM($AO36027:AP36027))<$AN36027,$AM36027-SUM($AO36027:AP36027),IF(SUM($AO36027:AP36027)<$AM36027,$AN36027,0)))","v":0},{"$f":"+IF($AM36027<=0,0,IF(($AM36027-SUM($AO36027:AQ36027))<$AN36027,$AM36027-SUM($AO36027:AQ36027),IF(SUM($AO36027:AQ36027)<$AM36027,$AN36027,0)))","v":0},{"$f":"+IF($AM36027<=0,0,IF(($AM36027-SUM($AO36027:AR36027))<$AN36027,$AM36027-SUM($AO36027:AR36027),IF(SUM($AO36027:AR36027)<$AM36027,$AN36027,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36028<=0,0,IF(($AM36028-SUM($AO36028:AO36028))<$AN36028,$AM36028-SUM($AO36028:AO36028),IF(SUM($AO36028:AO36028)<$AM36028,$AN36028,0)))","v":0},{"$f":"+IF($AM36028<=0,0,IF(($AM36028-SUM($AO36028:AP36028))<$AN36028,$AM36028-SUM($AO36028:AP36028),IF(SUM($AO36028:AP36028)<$AM36028,$AN36028,0)))","v":0},{"$f":"+IF($AM36028<=0,0,IF(($AM36028-SUM($AO36028:AQ36028))<$AN36028,$AM36028-SUM($AO36028:AQ36028),IF(SUM($AO36028:AQ36028)<$AM36028,$AN36028,0)))","v":0},{"$f":"+IF($AM36028<=0,0,IF(($AM36028-SUM($AO36028:AR36028))<$AN36028,$AM36028-SUM($AO36028:AR36028),IF(SUM($AO36028:AR36028)<$AM36028,$AN36028,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36029<=0,0,IF(($AM36029-SUM($AO36029:AO36029))<$AN36029,$AM36029-SUM($AO36029:AO36029),IF(SUM($AO36029:AO36029)<$AM36029,$AN36029,0)))","v":0},{"$f":"+IF($AM36029<=0,0,IF(($AM36029-SUM($AO36029:AP36029))<$AN36029,$AM36029-SUM($AO36029:AP36029),IF(SUM($AO36029:AP36029)<$AM36029,$AN36029,0)))","v":0},{"$f":"+IF($AM36029<=0,0,IF(($AM36029-SUM($AO36029:AQ36029))<$AN36029,$AM36029-SUM($AO36029:AQ36029),IF(SUM($AO36029:AQ36029)<$AM36029,$AN36029,0)))","v":0},{"$f":"+IF($AM36029<=0,0,IF(($AM36029-SUM($AO36029:AR36029))<$AN36029,$AM36029-SUM($AO36029:AR36029),IF(SUM($AO36029:AR36029)<$AM36029,$AN36029,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36030<=0,0,IF(($AM36030-SUM($AO36030:AO36030))<$AN36030,$AM36030-SUM($AO36030:AO36030),IF(SUM($AO36030:AO36030)<$AM36030,$AN36030,0)))","v":0},{"$f":"+IF($AM36030<=0,0,IF(($AM36030-SUM($AO36030:AP36030))<$AN36030,$AM36030-SUM($AO36030:AP36030),IF(SUM($AO36030:AP36030)<$AM36030,$AN36030,0)))","v":0},{"$f":"+IF($AM36030<=0,0,IF(($AM36030-SUM($AO36030:AQ36030))<$AN36030,$AM36030-SUM($AO36030:AQ36030),IF(SUM($AO36030:AQ36030)<$AM36030,$AN36030,0)))","v":0},{"$f":"+IF($AM36030<=0,0,IF(($AM36030-SUM($AO36030:AR36030))<$AN36030,$AM36030-SUM($AO36030:AR36030),IF(SUM($AO36030:AR36030)<$AM36030,$AN36030,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36031<=0,0,IF(($AM36031-SUM($AO36031:AO36031))<$AN36031,$AM36031-SUM($AO36031:AO36031),IF(SUM($AO36031:AO36031)<$AM36031,$AN36031,0)))","v":0},{"$f":"+IF($AM36031<=0,0,IF(($AM36031-SUM($AO36031:AP36031))<$AN36031,$AM36031-SUM($AO36031:AP36031),IF(SUM($AO36031:AP36031)<$AM36031,$AN36031,0)))","v":0},{"$f":"+IF($AM36031<=0,0,IF(($AM36031-SUM($AO36031:AQ36031))<$AN36031,$AM36031-SUM($AO36031:AQ36031),IF(SUM($AO36031:AQ36031)<$AM36031,$AN36031,0)))","v":0},{"$f":"+IF($AM36031<=0,0,IF(($AM36031-SUM($AO36031:AR36031))<$AN36031,$AM36031-SUM($AO36031:AR36031),IF(SUM($AO36031:AR36031)<$AM36031,$AN36031,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36032<=0,0,IF(($AM36032-SUM($AO36032:AO36032))<$AN36032,$AM36032-SUM($AO36032:AO36032),IF(SUM($AO36032:AO36032)<$AM36032,$AN36032,0)))","v":0},{"$f":"+IF($AM36032<=0,0,IF(($AM36032-SUM($AO36032:AP36032))<$AN36032,$AM36032-SUM($AO36032:AP36032),IF(SUM($AO36032:AP36032)<$AM36032,$AN36032,0)))","v":0},{"$f":"+IF($AM36032<=0,0,IF(($AM36032-SUM($AO36032:AQ36032))<$AN36032,$AM36032-SUM($AO36032:AQ36032),IF(SUM($AO36032:AQ36032)<$AM36032,$AN36032,0)))","v":0},{"$f":"+IF($AM36032<=0,0,IF(($AM36032-SUM($AO36032:AR36032))<$AN36032,$AM36032-SUM($AO36032:AR36032),IF(SUM($AO36032:AR36032)<$AM36032,$AN36032,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36033<=0,0,IF(($AM36033-SUM($AO36033:AO36033))<$AN36033,$AM36033-SUM($AO36033:AO36033),IF(SUM($AO36033:AO36033)<$AM36033,$AN36033,0)))","v":0},{"$f":"+IF($AM36033<=0,0,IF(($AM36033-SUM($AO36033:AP36033))<$AN36033,$AM36033-SUM($AO36033:AP36033),IF(SUM($AO36033:AP36033)<$AM36033,$AN36033,0)))","v":0},{"$f":"+IF($AM36033<=0,0,IF(($AM36033-SUM($AO36033:AQ36033))<$AN36033,$AM36033-SUM($AO36033:AQ36033),IF(SUM($AO36033:AQ36033)<$AM36033,$AN36033,0)))","v":0},{"$f":"+IF($AM36033<=0,0,IF(($AM36033-SUM($AO36033:AR36033))<$AN36033,$AM36033-SUM($AO36033:AR36033),IF(SUM($AO36033:AR36033)<$AM36033,$AN36033,0)))","v":0}]
[null,336,3369125,"21.OTROS","Otros","SI","AEROPORTUARIO","TACHO DE ACERO INOXIDABLE DE 65 L","TACHO DE ACERO INOXIDABLE DE 65 L","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-31","2023-12-31","2023-12-31",null,null,1596,null,null,null,null,0,0,null,null,0,0,1596,null,"MUEBLES Y ENSERES",1,1596,0,null,{"$f":"+IF($AM36034<=0,0,IF(($AM36034-SUM($AO36034:AO36034))<$AN36034,$AM36034-SUM($AO36034:AO36034),IF(SUM($AO36034:AO36034)<$AM36034,$AN36034,0)))","v":0},{"$f":"+IF($AM36034<=0,0,IF(($AM36034-SUM($AO36034:AP36034))<$AN36034,$AM36034-SUM($AO36034:AP36034),IF(SUM($AO36034:AP36034)<$AM36034,$AN36034,0)))","v":0},{"$f":"+IF($AM36034<=0,0,IF(($AM36034-SUM($AO36034:AQ36034))<$AN36034,$AM36034-SUM($AO36034:AQ36034),IF(SUM($AO36034:AQ36034)<$AM36034,$AN36034,0)))","v":0},{"$f":"+IF($AM36034<=0,0,IF(($AM36034-SUM($AO36034:AR36034))<$AN36034,$AM36034-SUM($AO36034:AR36034),IF(SUM($AO36034:AR36034)<$AM36034,$AN36034,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","SOLUCIÓN PARA GESTIÓN DE IDENTIDADES Y ACCESO ÚNICO","SOLUCIÓN PARA GESTIÓN DE IDENTIDADES Y ACCESO ÚNICO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,2576.27,null,null,null,null,0,0,null,null,0,0,2576.27,null,"OTROS",1,2576.27,0,null,{"$f":"+IF($AM36035<=0,0,IF(($AM36035-SUM($AO36035:AO36035))<$AN36035,$AM36035-SUM($AO36035:AO36035),IF(SUM($AO36035:AO36035)<$AM36035,$AN36035,0)))","v":0},{"$f":"+IF($AM36035<=0,0,IF(($AM36035-SUM($AO36035:AP36035))<$AN36035,$AM36035-SUM($AO36035:AP36035),IF(SUM($AO36035:AP36035)<$AM36035,$AN36035,0)))","v":0},{"$f":"+IF($AM36035<=0,0,IF(($AM36035-SUM($AO36035:AQ36035))<$AN36035,$AM36035-SUM($AO36035:AQ36035),IF(SUM($AO36035:AQ36035)<$AM36035,$AN36035,0)))","v":0},{"$f":"+IF($AM36035<=0,0,IF(($AM36035-SUM($AO36035:AR36035))<$AN36035,$AM36035-SUM($AO36035:AR36035),IF(SUM($AO36035:AR36035)<$AM36035,$AN36035,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","COMPUTADORA MINI PC DE 2.6 GHZ 2 NUCLEOS RAM 8 GB DISCO SSD 500 GB","COMPUTADORA MINI PC DE 2.6 GHZ 2 NUCLEOS RAM 8 GB DISCO SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,2093.2199999999998,null,null,null,null,0,0,null,null,0,0,2093.2199999999998,null,"EQUIPOS DE INFORMATICA",1,2093.2199999999998,0,null,{"$f":"+IF($AM36036<=0,0,IF(($AM36036-SUM($AO36036:AO36036))<$AN36036,$AM36036-SUM($AO36036:AO36036),IF(SUM($AO36036:AO36036)<$AM36036,$AN36036,0)))","v":0},{"$f":"+IF($AM36036<=0,0,IF(($AM36036-SUM($AO36036:AP36036))<$AN36036,$AM36036-SUM($AO36036:AP36036),IF(SUM($AO36036:AP36036)<$AM36036,$AN36036,0)))","v":0},{"$f":"+IF($AM36036<=0,0,IF(($AM36036-SUM($AO36036:AQ36036))<$AN36036,$AM36036-SUM($AO36036:AQ36036),IF(SUM($AO36036:AQ36036)<$AM36036,$AN36036,0)))","v":0},{"$f":"+IF($AM36036<=0,0,IF(($AM36036-SUM($AO36036:AR36036))<$AN36036,$AM36036-SUM($AO36036:AR36036),IF(SUM($AO36036:AR36036)<$AM36036,$AN36036,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","COMPUTADORA MINI PC DE 2.6 GHZ 2 NUCLEOS RAM 8 GB DISCO SSD 500 GB","COMPUTADORA MINI PC DE 2.6 GHZ 2 NUCLEOS RAM 8 GB DISCO SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,2093.2199999999998,null,null,null,null,0,0,null,null,0,0,2093.2199999999998,null,"EQUIPOS DE INFORMATICA",1,2093.2199999999998,0,null,{"$f":"+IF($AM36037<=0,0,IF(($AM36037-SUM($AO36037:AO36037))<$AN36037,$AM36037-SUM($AO36037:AO36037),IF(SUM($AO36037:AO36037)<$AM36037,$AN36037,0)))","v":0},{"$f":"+IF($AM36037<=0,0,IF(($AM36037-SUM($AO36037:AP36037))<$AN36037,$AM36037-SUM($AO36037:AP36037),IF(SUM($AO36037:AP36037)<$AM36037,$AN36037,0)))","v":0},{"$f":"+IF($AM36037<=0,0,IF(($AM36037-SUM($AO36037:AQ36037))<$AN36037,$AM36037-SUM($AO36037:AQ36037),IF(SUM($AO36037:AQ36037)<$AM36037,$AN36037,0)))","v":0},{"$f":"+IF($AM36037<=0,0,IF(($AM36037-SUM($AO36037:AR36037))<$AN36037,$AM36037-SUM($AO36037:AR36037),IF(SUM($AO36037:AR36037)<$AM36037,$AN36037,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,3220.34,null,null,null,null,0,0,null,null,0,0,3220.34,null,"EQUIPOS DE INFORMATICA",1,3220.34,0,null,{"$f":"+IF($AM36038<=0,0,IF(($AM36038-SUM($AO36038:AO36038))<$AN36038,$AM36038-SUM($AO36038:AO36038),IF(SUM($AO36038:AO36038)<$AM36038,$AN36038,0)))","v":0},{"$f":"+IF($AM36038<=0,0,IF(($AM36038-SUM($AO36038:AP36038))<$AN36038,$AM36038-SUM($AO36038:AP36038),IF(SUM($AO36038:AP36038)<$AM36038,$AN36038,0)))","v":0},{"$f":"+IF($AM36038<=0,0,IF(($AM36038-SUM($AO36038:AQ36038))<$AN36038,$AM36038-SUM($AO36038:AQ36038),IF(SUM($AO36038:AQ36038)<$AM36038,$AN36038,0)))","v":0},{"$f":"+IF($AM36038<=0,0,IF(($AM36038-SUM($AO36038:AR36038))<$AN36038,$AM36038-SUM($AO36038:AR36038),IF(SUM($AO36038:AR36038)<$AM36038,$AN36038,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,3220.34,null,null,null,null,0,0,null,null,0,0,3220.34,null,"EQUIPOS DE INFORMATICA",1,3220.34,0,null,{"$f":"+IF($AM36039<=0,0,IF(($AM36039-SUM($AO36039:AO36039))<$AN36039,$AM36039-SUM($AO36039:AO36039),IF(SUM($AO36039:AO36039)<$AM36039,$AN36039,0)))","v":0},{"$f":"+IF($AM36039<=0,0,IF(($AM36039-SUM($AO36039:AP36039))<$AN36039,$AM36039-SUM($AO36039:AP36039),IF(SUM($AO36039:AP36039)<$AM36039,$AN36039,0)))","v":0},{"$f":"+IF($AM36039<=0,0,IF(($AM36039-SUM($AO36039:AQ36039))<$AN36039,$AM36039-SUM($AO36039:AQ36039),IF(SUM($AO36039:AQ36039)<$AM36039,$AN36039,0)))","v":0},{"$f":"+IF($AM36039<=0,0,IF(($AM36039-SUM($AO36039:AR36039))<$AN36039,$AM36039-SUM($AO36039:AR36039),IF(SUM($AO36039:AR36039)<$AM36039,$AN36039,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,3220.34,null,null,null,null,0,0,null,null,0,0,3220.34,null,"EQUIPOS DE INFORMATICA",1,3220.34,0,null,{"$f":"+IF($AM36040<=0,0,IF(($AM36040-SUM($AO36040:AO36040))<$AN36040,$AM36040-SUM($AO36040:AO36040),IF(SUM($AO36040:AO36040)<$AM36040,$AN36040,0)))","v":0},{"$f":"+IF($AM36040<=0,0,IF(($AM36040-SUM($AO36040:AP36040))<$AN36040,$AM36040-SUM($AO36040:AP36040),IF(SUM($AO36040:AP36040)<$AM36040,$AN36040,0)))","v":0},{"$f":"+IF($AM36040<=0,0,IF(($AM36040-SUM($AO36040:AQ36040))<$AN36040,$AM36040-SUM($AO36040:AQ36040),IF(SUM($AO36040:AQ36040)<$AM36040,$AN36040,0)))","v":0},{"$f":"+IF($AM36040<=0,0,IF(($AM36040-SUM($AO36040:AR36040))<$AN36040,$AM36040-SUM($AO36040:AR36040),IF(SUM($AO36040:AR36040)<$AM36040,$AN36040,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,3220.34,null,null,null,null,0,0,null,null,0,0,3220.34,null,"EQUIPOS DE INFORMATICA",1,3220.34,0,null,{"$f":"+IF($AM36041<=0,0,IF(($AM36041-SUM($AO36041:AO36041))<$AN36041,$AM36041-SUM($AO36041:AO36041),IF(SUM($AO36041:AO36041)<$AM36041,$AN36041,0)))","v":0},{"$f":"+IF($AM36041<=0,0,IF(($AM36041-SUM($AO36041:AP36041))<$AN36041,$AM36041-SUM($AO36041:AP36041),IF(SUM($AO36041:AP36041)<$AM36041,$AN36041,0)))","v":0},{"$f":"+IF($AM36041<=0,0,IF(($AM36041-SUM($AO36041:AQ36041))<$AN36041,$AM36041-SUM($AO36041:AQ36041),IF(SUM($AO36041:AQ36041)<$AM36041,$AN36041,0)))","v":0},{"$f":"+IF($AM36041<=0,0,IF(($AM36041-SUM($AO36041:AR36041))<$AN36041,$AM36041-SUM($AO36041:AR36041),IF(SUM($AO36041:AR36041)<$AM36041,$AN36041,0)))","v":0}]
[null,336,3361111,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","MINI PC CON PROCESADOR CORE I5 7MA GEN. MEMORIA RAM 8 GB SSD 500 GB","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,3220.34,null,null,null,null,0,0,null,null,0,0,3220.34,null,"EQUIPOS DE INFORMATICA",1,3220.34,0,null,{"$f":"+IF($AM36042<=0,0,IF(($AM36042-SUM($AO36042:AO36042))<$AN36042,$AM36042-SUM($AO36042:AO36042),IF(SUM($AO36042:AO36042)<$AM36042,$AN36042,0)))","v":0},{"$f":"+IF($AM36042<=0,0,IF(($AM36042-SUM($AO36042:AP36042))<$AN36042,$AM36042-SUM($AO36042:AP36042),IF(SUM($AO36042:AP36042)<$AM36042,$AN36042,0)))","v":0},{"$f":"+IF($AM36042<=0,0,IF(($AM36042-SUM($AO36042:AQ36042))<$AN36042,$AM36042-SUM($AO36042:AQ36042),IF(SUM($AO36042:AQ36042)<$AM36042,$AN36042,0)))","v":0},{"$f":"+IF($AM36042<=0,0,IF(($AM36042-SUM($AO36042:AR36042))<$AN36042,$AM36042-SUM($AO36042:AR36042),IF(SUM($AO36042:AR36042)<$AM36042,$AN36042,0)))","v":0}]
[null,336,3369116,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","EQUIPO UPS DE 3KVA","EQUIPO UPS DE 3KVA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-11","2023-12-11","2023-12-11",null,null,8680,null,null,null,null,0,0,null,null,0,0,8680,null,"OTROS",1,8680,0,null,{"$f":"+IF($AM36043<=0,0,IF(($AM36043-SUM($AO36043:AO36043))<$AN36043,$AM36043-SUM($AO36043:AO36043),IF(SUM($AO36043:AO36043)<$AM36043,$AN36043,0)))","v":0},{"$f":"+IF($AM36043<=0,0,IF(($AM36043-SUM($AO36043:AP36043))<$AN36043,$AM36043-SUM($AO36043:AP36043),IF(SUM($AO36043:AP36043)<$AM36043,$AN36043,0)))","v":0},{"$f":"+IF($AM36043<=0,0,IF(($AM36043-SUM($AO36043:AQ36043))<$AN36043,$AM36043-SUM($AO36043:AQ36043),IF(SUM($AO36043:AQ36043)<$AM36043,$AN36043,0)))","v":0},{"$f":"+IF($AM36043<=0,0,IF(($AM36043-SUM($AO36043:AR36043))<$AN36043,$AM36043-SUM($AO36043:AR36043),IF(SUM($AO36043:AR36043)<$AM36043,$AN36043,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","CONDENSADOR PARA EQUIPO DE AIRE ACONDICIONADO DE 24,000 BTU","CONDENSADOR PARA EQUIPO DE AIRE ACONDICIONADO DE 24,000 BTU","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,1800,null,null,null,null,0,0,null,null,0,0,1800,null,"OTROS",1,{"$f":"IF(AI36044<0.1,0,AI36044)*AL36044","v":1800},{"$f":"+AD36044*AL36044","v":0},null,{"$f":"+IF($AM36044<=0,0,IF(($AM36044-SUM($AO36044:AO36044))<$AN36044,$AM36044-SUM($AO36044:AO36044),IF(SUM($AO36044:AO36044)<$AM36044,$AN36044,0)))","v":0},{"$f":"+IF($AM36044<=0,0,IF(($AM36044-SUM($AO36044:AP36044))<$AN36044,$AM36044-SUM($AO36044:AP36044),IF(SUM($AO36044:AP36044)<$AM36044,$AN36044,0)))","v":0},{"$f":"+IF($AM36044<=0,0,IF(($AM36044-SUM($AO36044:AQ36044))<$AN36044,$AM36044-SUM($AO36044:AQ36044),IF(SUM($AO36044:AQ36044)<$AM36044,$AN36044,0)))","v":0},{"$f":"+IF($AM36044<=0,0,IF(($AM36044-SUM($AO36044:AR36044))<$AN36044,$AM36044-SUM($AO36044:AR36044),IF(SUM($AO36044:AR36044)<$AM36044,$AN36044,0)))","v":0}]
[null,336,3369132,"12.PUCALLPA","NO","NO","AERONAVEGACIÓN","EVAPORADOR PARA EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE PARED DE 24000 BTU","EVAPORADOR PARA EQUIPO DE AIRE ACONDICIONADO TIPO SPLIT DE PARED DE 24000 BTU","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,1300,null,null,null,null,0,0,null,null,0,0,1300,null,"OTROS",1,1300,0,null,{"$f":"+IF($AM36045<=0,0,IF(($AM36045-SUM($AO36045:AO36045))<$AN36045,$AM36045-SUM($AO36045:AO36045),IF(SUM($AO36045:AO36045)<$AM36045,$AN36045,0)))","v":0},{"$f":"+IF($AM36045<=0,0,IF(($AM36045-SUM($AO36045:AP36045))<$AN36045,$AM36045-SUM($AO36045:AP36045),IF(SUM($AO36045:AP36045)<$AM36045,$AN36045,0)))","v":0},{"$f":"+IF($AM36045<=0,0,IF(($AM36045-SUM($AO36045:AQ36045))<$AN36045,$AM36045-SUM($AO36045:AQ36045),IF(SUM($AO36045:AQ36045)<$AM36045,$AN36045,0)))","v":0},{"$f":"+IF($AM36045<=0,0,IF(($AM36045-SUM($AO36045:AR36045))<$AN36045,$AM36045-SUM($AO36045:AR36045),IF(SUM($AO36045:AR36045)<$AM36045,$AN36045,0)))","v":0}]
[null,335,3351111," 17.TRUJILLO","NO","NO","AERONAVEGACIÓN","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1300,null,null,null,null,0,0,null,null,0,0,1300,null,"MUEBLES Y ENSERES",1,1300,0,null,{"$f":"+IF($AM36046<=0,0,IF(($AM36046-SUM($AO36046:AO36046))<$AN36046,$AM36046-SUM($AO36046:AO36046),IF(SUM($AO36046:AO36046)<$AM36046,$AN36046,0)))","v":0},{"$f":"+IF($AM36046<=0,0,IF(($AM36046-SUM($AO36046:AP36046))<$AN36046,$AM36046-SUM($AO36046:AP36046),IF(SUM($AO36046:AP36046)<$AM36046,$AN36046,0)))","v":0},{"$f":"+IF($AM36046<=0,0,IF(($AM36046-SUM($AO36046:AQ36046))<$AN36046,$AM36046-SUM($AO36046:AQ36046),IF(SUM($AO36046:AQ36046)<$AM36046,$AN36046,0)))","v":0},{"$f":"+IF($AM36046<=0,0,IF(($AM36046-SUM($AO36046:AR36046))<$AN36046,$AM36046-SUM($AO36046:AR36046),IF(SUM($AO36046:AR36046)<$AM36046,$AN36046,0)))","v":0}]
[null,335,3351111," 17.TRUJILLO","NO","NO","AERONAVEGACIÓN","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1300,null,null,null,null,0,0,null,null,0,0,1300,null,"MUEBLES Y ENSERES",1,1300,0,null,{"$f":"+IF($AM36047<=0,0,IF(($AM36047-SUM($AO36047:AO36047))<$AN36047,$AM36047-SUM($AO36047:AO36047),IF(SUM($AO36047:AO36047)<$AM36047,$AN36047,0)))","v":0},{"$f":"+IF($AM36047<=0,0,IF(($AM36047-SUM($AO36047:AP36047))<$AN36047,$AM36047-SUM($AO36047:AP36047),IF(SUM($AO36047:AP36047)<$AM36047,$AN36047,0)))","v":0},{"$f":"+IF($AM36047<=0,0,IF(($AM36047-SUM($AO36047:AQ36047))<$AN36047,$AM36047-SUM($AO36047:AQ36047),IF(SUM($AO36047:AQ36047)<$AM36047,$AN36047,0)))","v":0},{"$f":"+IF($AM36047<=0,0,IF(($AM36047-SUM($AO36047:AR36047))<$AN36047,$AM36047-SUM($AO36047:AR36047),IF(SUM($AO36047:AR36047)<$AM36047,$AN36047,0)))","v":0}]
[null,335,3351111," 17.TRUJILLO","NO","NO","AERONAVEGACIÓN","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","SOFÁ DE MADERA 3 CUERPOS TAPIZADO EN TELA","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1300,null,null,null,null,0,0,null,null,0,0,1300,null,"MUEBLES Y ENSERES",1,1300,0,null,{"$f":"+IF($AM36048<=0,0,IF(($AM36048-SUM($AO36048:AO36048))<$AN36048,$AM36048-SUM($AO36048:AO36048),IF(SUM($AO36048:AO36048)<$AM36048,$AN36048,0)))","v":0},{"$f":"+IF($AM36048<=0,0,IF(($AM36048-SUM($AO36048:AP36048))<$AN36048,$AM36048-SUM($AO36048:AP36048),IF(SUM($AO36048:AP36048)<$AM36048,$AN36048,0)))","v":0},{"$f":"+IF($AM36048<=0,0,IF(($AM36048-SUM($AO36048:AQ36048))<$AN36048,$AM36048-SUM($AO36048:AQ36048),IF(SUM($AO36048:AQ36048)<$AM36048,$AN36048,0)))","v":0},{"$f":"+IF($AM36048<=0,0,IF(($AM36048-SUM($AO36048:AR36048))<$AN36048,$AM36048-SUM($AO36048:AR36048),IF(SUM($AO36048:AR36048)<$AM36048,$AN36048,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CAMILLA MULTIPROPÓSITO","CAMILLA MULTIPROPÓSITO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,2350,null,null,null,null,0,0,null,null,0,0,2350,null,"MUEBLES Y ENSERES",1,2350,0,null,{"$f":"+IF($AM36049<=0,0,IF(($AM36049-SUM($AO36049:AO36049))<$AN36049,$AM36049-SUM($AO36049:AO36049),IF(SUM($AO36049:AO36049)<$AM36049,$AN36049,0)))","v":0},{"$f":"+IF($AM36049<=0,0,IF(($AM36049-SUM($AO36049:AP36049))<$AN36049,$AM36049-SUM($AO36049:AP36049),IF(SUM($AO36049:AP36049)<$AM36049,$AN36049,0)))","v":0},{"$f":"+IF($AM36049<=0,0,IF(($AM36049-SUM($AO36049:AQ36049))<$AN36049,$AM36049-SUM($AO36049:AQ36049),IF(SUM($AO36049:AQ36049)<$AM36049,$AN36049,0)))","v":0},{"$f":"+IF($AM36049<=0,0,IF(($AM36049-SUM($AO36049:AR36049))<$AN36049,$AM36049-SUM($AO36049:AR36049),IF(SUM($AO36049:AR36049)<$AM36049,$AN36049,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VITRINA DE MELAMINA CON 2 PUERTAS FIJAS DE VIDRIO","VITRINA DE MELAMINA CON 2 PUERTAS FIJAS DE VIDRIO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1950,null,null,null,null,0,0,null,null,0,0,1950,null,"MUEBLES Y ENSERES",1,1950,0,null,{"$f":"+IF($AM36050<=0,0,IF(($AM36050-SUM($AO36050:AO36050))<$AN36050,$AM36050-SUM($AO36050:AO36050),IF(SUM($AO36050:AO36050)<$AM36050,$AN36050,0)))","v":0},{"$f":"+IF($AM36050<=0,0,IF(($AM36050-SUM($AO36050:AP36050))<$AN36050,$AM36050-SUM($AO36050:AP36050),IF(SUM($AO36050:AP36050)<$AM36050,$AN36050,0)))","v":0},{"$f":"+IF($AM36050<=0,0,IF(($AM36050-SUM($AO36050:AQ36050))<$AN36050,$AM36050-SUM($AO36050:AQ36050),IF(SUM($AO36050:AQ36050)<$AM36050,$AN36050,0)))","v":0},{"$f":"+IF($AM36050<=0,0,IF(($AM36050-SUM($AO36050:AR36050))<$AN36050,$AM36050-SUM($AO36050:AR36050),IF(SUM($AO36050:AR36050)<$AM36050,$AN36050,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SILLA DE RUEDAS METÁLICA CON ASIENTO PLÁSTICO TEXTURADO Y ALTURA FIJA DE ARO 18","SILLA DE RUEDAS METÁLICA CON ASIENTO PLÁSTICO TEXTURADO Y ALTURA FIJA DE ARO 18","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1250,null,null,null,null,0,0,null,null,0,0,1250,null,"MUEBLES Y ENSERES",1,1250,0,null,{"$f":"+IF($AM36051<=0,0,IF(($AM36051-SUM($AO36051:AO36051))<$AN36051,$AM36051-SUM($AO36051:AO36051),IF(SUM($AO36051:AO36051)<$AM36051,$AN36051,0)))","v":0},{"$f":"+IF($AM36051<=0,0,IF(($AM36051-SUM($AO36051:AP36051))<$AN36051,$AM36051-SUM($AO36051:AP36051),IF(SUM($AO36051:AP36051)<$AM36051,$AN36051,0)))","v":0},{"$f":"+IF($AM36051<=0,0,IF(($AM36051-SUM($AO36051:AQ36051))<$AN36051,$AM36051-SUM($AO36051:AQ36051),IF(SUM($AO36051:AQ36051)<$AM36051,$AN36051,0)))","v":0},{"$f":"+IF($AM36051<=0,0,IF(($AM36051-SUM($AO36051:AR36051))<$AN36051,$AM36051-SUM($AO36051:AR36051),IF(SUM($AO36051:AR36051)<$AM36051,$AN36051,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VITRINA DE 2 PUERTAS PARA PORTA MEDICAMENTO","VITRINA DE 2 PUERTAS PARA PORTA MEDICAMENTO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-28","2023-12-28","2023-12-28",null,null,1800,null,null,null,null,0,0,null,null,0,0,1800,null,"MUEBLES Y ENSERES",1,1800,0,null,{"$f":"+IF($AM36052<=0,0,IF(($AM36052-SUM($AO36052:AO36052))<$AN36052,$AM36052-SUM($AO36052:AO36052),IF(SUM($AO36052:AO36052)<$AM36052,$AN36052,0)))","v":0},{"$f":"+IF($AM36052<=0,0,IF(($AM36052-SUM($AO36052:AP36052))<$AN36052,$AM36052-SUM($AO36052:AP36052),IF(SUM($AO36052:AP36052)<$AM36052,$AN36052,0)))","v":0},{"$f":"+IF($AM36052<=0,0,IF(($AM36052-SUM($AO36052:AQ36052))<$AN36052,$AM36052-SUM($AO36052:AQ36052),IF(SUM($AO36052:AQ36052)<$AM36052,$AN36052,0)))","v":0},{"$f":"+IF($AM36052<=0,0,IF(($AM36052-SUM($AO36052:AR36052))<$AN36052,$AM36052-SUM($AO36052:AR36052),IF(SUM($AO36052:AR36052)<$AM36052,$AN36052,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CAMILLA PARA ATENCIÓN MÉDICA","CAMILLA PARA ATENCIÓN MÉDICA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-28","2023-12-28","2023-12-28",null,null,1350,null,null,null,null,0,0,null,null,0,0,1350,null,"MUEBLES Y ENSERES",1,1350,0,null,{"$f":"+IF($AM36053<=0,0,IF(($AM36053-SUM($AO36053:AO36053))<$AN36053,$AM36053-SUM($AO36053:AO36053),IF(SUM($AO36053:AO36053)<$AM36053,$AN36053,0)))","v":0},{"$f":"+IF($AM36053<=0,0,IF(($AM36053-SUM($AO36053:AP36053))<$AN36053,$AM36053-SUM($AO36053:AP36053),IF(SUM($AO36053:AP36053)<$AM36053,$AN36053,0)))","v":0},{"$f":"+IF($AM36053<=0,0,IF(($AM36053-SUM($AO36053:AQ36053))<$AN36053,$AM36053-SUM($AO36053:AQ36053),IF(SUM($AO36053:AQ36053)<$AM36053,$AN36053,0)))","v":0},{"$f":"+IF($AM36053<=0,0,IF(($AM36053-SUM($AO36053:AR36053))<$AN36053,$AM36053-SUM($AO36053:AR36053),IF(SUM($AO36053:AR36053)<$AM36053,$AN36053,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-20","2023-12-20","2023-12-20",null,null,7600,null,null,null,null,0,0,null,null,0,0,7600,null,"MUEBLES Y ENSERES",1,7600,0,null,{"$f":"+IF($AM36054<=0,0,IF(($AM36054-SUM($AO36054:AO36054))<$AN36054,$AM36054-SUM($AO36054:AO36054),IF(SUM($AO36054:AO36054)<$AM36054,$AN36054,0)))","v":0},{"$f":"+IF($AM36054<=0,0,IF(($AM36054-SUM($AO36054:AP36054))<$AN36054,$AM36054-SUM($AO36054:AP36054),IF(SUM($AO36054:AP36054)<$AM36054,$AN36054,0)))","v":0},{"$f":"+IF($AM36054<=0,0,IF(($AM36054-SUM($AO36054:AQ36054))<$AN36054,$AM36054-SUM($AO36054:AQ36054),IF(SUM($AO36054:AQ36054)<$AM36054,$AN36054,0)))","v":0},{"$f":"+IF($AM36054<=0,0,IF(($AM36054-SUM($AO36054:AR36054))<$AN36054,$AM36054-SUM($AO36054:AR36054),IF(SUM($AO36054:AR36054)<$AM36054,$AN36054,0)))","v":0}]
[null,336,3369116,"10.PISCO","NO","NO","AERONAVEGACIÓN","EQUIPO UPS DE 2 KVA","EQUIPO UPS DE 2 KVA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-20","2023-12-20","2023-12-20",null,null,8600,null,null,null,null,0,0,null,null,0,0,8600,null,"OTROS",1,8600,0,null,{"$f":"+IF($AM36055<=0,0,IF(($AM36055-SUM($AO36055:AO36055))<$AN36055,$AM36055-SUM($AO36055:AO36055),IF(SUM($AO36055:AO36055)<$AM36055,$AN36055,0)))","v":0},{"$f":"+IF($AM36055<=0,0,IF(($AM36055-SUM($AO36055:AP36055))<$AN36055,$AM36055-SUM($AO36055:AP36055),IF(SUM($AO36055:AP36055)<$AM36055,$AN36055,0)))","v":0},{"$f":"+IF($AM36055<=0,0,IF(($AM36055-SUM($AO36055:AQ36055))<$AN36055,$AM36055-SUM($AO36055:AQ36055),IF(SUM($AO36055:AQ36055)<$AM36055,$AN36055,0)))","v":0},{"$f":"+IF($AM36055<=0,0,IF(($AM36055-SUM($AO36055:AR36055))<$AN36055,$AM36055-SUM($AO36055:AR36055),IF(SUM($AO36055:AR36055)<$AM36055,$AN36055,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","ESTANTE AÉREO EN MELAMINA","ESTANTE AÉREO EN MELAMINA","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-01","2023-12-01","2023-12-01",null,null,1280,null,null,null,null,0,0,null,null,0,0,1280,null,"MUEBLES Y ENSERES",1,1280,0,null,{"$f":"+IF($AM36056<=0,0,IF(($AM36056-SUM($AO36056:AO36056))<$AN36056,$AM36056-SUM($AO36056:AO36056),IF(SUM($AO36056:AO36056)<$AM36056,$AN36056,0)))","v":0},{"$f":"+IF($AM36056<=0,0,IF(($AM36056-SUM($AO36056:AP36056))<$AN36056,$AM36056-SUM($AO36056:AP36056),IF(SUM($AO36056:AP36056)<$AM36056,$AN36056,0)))","v":0},{"$f":"+IF($AM36056<=0,0,IF(($AM36056-SUM($AO36056:AQ36056))<$AN36056,$AM36056-SUM($AO36056:AQ36056),IF(SUM($AO36056:AQ36056)<$AM36056,$AN36056,0)))","v":0},{"$f":"+IF($AM36056<=0,0,IF(($AM36056-SUM($AO36056:AR36056))<$AN36056,$AM36056-SUM($AO36056:AR36056),IF(SUM($AO36056:AR36056)<$AM36056,$AN36056,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-18","2023-12-18","2023-12-18",null,null,7300,null,null,null,null,0,0,null,null,0,0,7300,null,"MUEBLES Y ENSERES",1,7300,0,null,{"$f":"+IF($AM36057<=0,0,IF(($AM36057-SUM($AO36057:AO36057))<$AN36057,$AM36057-SUM($AO36057:AO36057),IF(SUM($AO36057:AO36057)<$AM36057,$AN36057,0)))","v":0},{"$f":"+IF($AM36057<=0,0,IF(($AM36057-SUM($AO36057:AP36057))<$AN36057,$AM36057-SUM($AO36057:AP36057),IF(SUM($AO36057:AP36057)<$AM36057,$AN36057,0)))","v":0},{"$f":"+IF($AM36057<=0,0,IF(($AM36057-SUM($AO36057:AQ36057))<$AN36057,$AM36057-SUM($AO36057:AQ36057),IF(SUM($AO36057:AQ36057)<$AM36057,$AN36057,0)))","v":0},{"$f":"+IF($AM36057<=0,0,IF(($AM36057-SUM($AO36057:AR36057))<$AN36057,$AM36057-SUM($AO36057:AR36057),IF(SUM($AO36057:AR36057)<$AM36057,$AN36057,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-27","2023-11-27","2023-11-27",null,null,7150,null,null,null,null,0,59.58,null,null,0,0,7090.42,null,"MUEBLES Y ENSERES",1,7090.42,59.58,null,{"$f":"+IF($AM36058<=0,0,IF(($AM36058-SUM($AO36058:AO36058))<$AN36058,$AM36058-SUM($AO36058:AO36058),IF(SUM($AO36058:AO36058)<$AM36058,$AN36058,0)))","v":59.58},{"$f":"+IF($AM36058<=0,0,IF(($AM36058-SUM($AO36058:AP36058))<$AN36058,$AM36058-SUM($AO36058:AP36058),IF(SUM($AO36058:AP36058)<$AM36058,$AN36058,0)))","v":59.58},{"$f":"+IF($AM36058<=0,0,IF(($AM36058-SUM($AO36058:AQ36058))<$AN36058,$AM36058-SUM($AO36058:AQ36058),IF(SUM($AO36058:AQ36058)<$AM36058,$AN36058,0)))","v":59.58},{"$f":"+IF($AM36058<=0,0,IF(($AM36058-SUM($AO36058:AR36058))<$AN36058,$AM36058-SUM($AO36058:AR36058),IF(SUM($AO36058:AR36058)<$AM36058,$AN36058,0)))","v":59.58}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-11-27","2023-11-27","2023-11-27",null,null,7150,null,null,null,null,0,59.58,null,null,0,0,7090.42,null,"MUEBLES Y ENSERES",1,7090.42,59.58,null,{"$f":"+IF($AM36059<=0,0,IF(($AM36059-SUM($AO36059:AO36059))<$AN36059,$AM36059-SUM($AO36059:AO36059),IF(SUM($AO36059:AO36059)<$AM36059,$AN36059,0)))","v":59.58},{"$f":"+IF($AM36059<=0,0,IF(($AM36059-SUM($AO36059:AP36059))<$AN36059,$AM36059-SUM($AO36059:AP36059),IF(SUM($AO36059:AP36059)<$AM36059,$AN36059,0)))","v":59.58},{"$f":"+IF($AM36059<=0,0,IF(($AM36059-SUM($AO36059:AQ36059))<$AN36059,$AM36059-SUM($AO36059:AQ36059),IF(SUM($AO36059:AQ36059)<$AM36059,$AN36059,0)))","v":59.58},{"$f":"+IF($AM36059<=0,0,IF(($AM36059-SUM($AO36059:AR36059))<$AN36059,$AM36059-SUM($AO36059:AR36059),IF(SUM($AO36059:AR36059)<$AM36059,$AN36059,0)))","v":59.58}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CAMA CAMILLA MULTIPROPÓSITO","CAMA CAMILLA MULTIPROPÓSITO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1400,null,null,null,null,0,0,null,null,0,0,1400,null,"MUEBLES Y ENSERES",1,1400,0,null,{"$f":"+IF($AM36060<=0,0,IF(($AM36060-SUM($AO36060:AO36060))<$AN36060,$AM36060-SUM($AO36060:AO36060),IF(SUM($AO36060:AO36060)<$AM36060,$AN36060,0)))","v":0},{"$f":"+IF($AM36060<=0,0,IF(($AM36060-SUM($AO36060:AP36060))<$AN36060,$AM36060-SUM($AO36060:AP36060),IF(SUM($AO36060:AP36060)<$AM36060,$AN36060,0)))","v":0},{"$f":"+IF($AM36060<=0,0,IF(($AM36060-SUM($AO36060:AQ36060))<$AN36060,$AM36060-SUM($AO36060:AQ36060),IF(SUM($AO36060:AQ36060)<$AM36060,$AN36060,0)))","v":0},{"$f":"+IF($AM36060<=0,0,IF(($AM36060-SUM($AO36060:AR36060))<$AN36060,$AM36060-SUM($AO36060:AR36060),IF(SUM($AO36060:AR36060)<$AM36060,$AN36060,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","VITRINA DE METAL DE 2 PUERTAS FIJAS DE VIDRIO","VITRINA DE METAL DE 2 PUERTAS FIJAS DE VIDRIO","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1600,null,null,null,null,0,0,null,null,0,0,1600,null,"MUEBLES Y ENSERES",1,1600,0,null,{"$f":"+IF($AM36061<=0,0,IF(($AM36061-SUM($AO36061:AO36061))<$AN36061,$AM36061-SUM($AO36061:AO36061),IF(SUM($AO36061:AO36061)<$AM36061,$AN36061,0)))","v":0},{"$f":"+IF($AM36061<=0,0,IF(($AM36061-SUM($AO36061:AP36061))<$AN36061,$AM36061-SUM($AO36061:AP36061),IF(SUM($AO36061:AP36061)<$AM36061,$AN36061,0)))","v":0},{"$f":"+IF($AM36061<=0,0,IF(($AM36061-SUM($AO36061:AQ36061))<$AN36061,$AM36061-SUM($AO36061:AQ36061),IF(SUM($AO36061:AQ36061)<$AM36061,$AN36061,0)))","v":0},{"$f":"+IF($AM36061<=0,0,IF(($AM36061-SUM($AO36061:AR36061))<$AN36061,$AM36061-SUM($AO36061:AR36061),IF(SUM($AO36061:AR36061)<$AM36061,$AN36061,0)))","v":0}]
[null,336,3369122,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","SILLA DE RUEDAS METÁLICA CON ASIENTO PLÁSTICO TEXTURADO Y ALTURA FIJA DE ARO 18","SILLA DE RUEDAS METÁLICA CON ASIENTO PLÁSTICO TEXTURADO Y ALTURA FIJA DE ARO 18","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-29","2023-12-29","2023-12-29",null,null,1400,null,null,null,null,0,0,null,null,0,0,1400,null,"MUEBLES Y ENSERES",1,1400,0,null,{"$f":"+IF($AM36062<=0,0,IF(($AM36062-SUM($AO36062:AO36062))<$AN36062,$AM36062-SUM($AO36062:AO36062),IF(SUM($AO36062:AO36062)<$AM36062,$AN36062,0)))","v":0},{"$f":"+IF($AM36062<=0,0,IF(($AM36062-SUM($AO36062:AP36062))<$AN36062,$AM36062-SUM($AO36062:AP36062),IF(SUM($AO36062:AP36062)<$AM36062,$AN36062,0)))","v":0},{"$f":"+IF($AM36062<=0,0,IF(($AM36062-SUM($AO36062:AQ36062))<$AN36062,$AM36062-SUM($AO36062:AQ36062),IF(SUM($AO36062:AQ36062)<$AM36062,$AN36062,0)))","v":0},{"$f":"+IF($AM36062<=0,0,IF(($AM36062-SUM($AO36062:AR36062))<$AN36062,$AM36062-SUM($AO36062:AR36062),IF(SUM($AO36062:AR36062)<$AM36062,$AN36062,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-12","2023-12-12","2023-12-12",null,null,7300,null,null,null,null,0,0,null,null,0,0,7300,null,"MUEBLES Y ENSERES",1,7300,0,null,{"$f":"+IF($AM36063<=0,0,IF(($AM36063-SUM($AO36063:AO36063))<$AN36063,$AM36063-SUM($AO36063:AO36063),IF(SUM($AO36063:AO36063)<$AM36063,$AN36063,0)))","v":0},{"$f":"+IF($AM36063<=0,0,IF(($AM36063-SUM($AO36063:AP36063))<$AN36063,$AM36063-SUM($AO36063:AP36063),IF(SUM($AO36063:AP36063)<$AM36063,$AN36063,0)))","v":0},{"$f":"+IF($AM36063<=0,0,IF(($AM36063-SUM($AO36063:AQ36063))<$AN36063,$AM36063-SUM($AO36063:AQ36063),IF(SUM($AO36063:AQ36063)<$AM36063,$AN36063,0)))","v":0},{"$f":"+IF($AM36063<=0,0,IF(($AM36063-SUM($AO36063:AR36063))<$AN36063,$AM36063-SUM($AO36063:AR36063),IF(SUM($AO36063:AR36063)<$AM36063,$AN36063,0)))","v":0}]
[null,335,3351111,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-12","2023-12-12","2023-12-12",null,null,7300,null,null,null,null,0,0,null,null,0,0,7300,null,"MUEBLES Y ENSERES",1,7300,0,null,{"$f":"+IF($AM36064<=0,0,IF(($AM36064-SUM($AO36064:AO36064))<$AN36064,$AM36064-SUM($AO36064:AO36064),IF(SUM($AO36064:AO36064)<$AM36064,$AN36064,0)))","v":0},{"$f":"+IF($AM36064<=0,0,IF(($AM36064-SUM($AO36064:AP36064))<$AN36064,$AM36064-SUM($AO36064:AP36064),IF(SUM($AO36064:AP36064)<$AM36064,$AN36064,0)))","v":0},{"$f":"+IF($AM36064<=0,0,IF(($AM36064-SUM($AO36064:AQ36064))<$AN36064,$AM36064-SUM($AO36064:AQ36064),IF(SUM($AO36064:AQ36064)<$AM36064,$AN36064,0)))","v":0},{"$f":"+IF($AM36064<=0,0,IF(($AM36064-SUM($AO36064:AR36064))<$AN36064,$AM36064-SUM($AO36064:AR36064),IF(SUM($AO36064:AR36064)<$AM36064,$AN36064,0)))","v":0}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","RELOJ MARCADOR ELECTRÓNICO CON LECTOR BIOMÉTRICO PARA CONTROL DE ASISTENCIA","RELOJ MARCADOR ELECTRÓNICO CON LECTOR BIOMÉTRICO PARA CONTROL DE ASISTENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-21","2023-12-21","2023-12-21",null,null,7600,null,null,null,null,0,0,null,null,0,0,7600,null,"OTROS",1,7600,0,null,{"$f":"+IF($AM36065<=0,0,IF(($AM36065-SUM($AO36065:AO36065))<$AN36065,$AM36065-SUM($AO36065:AO36065),IF(SUM($AO36065:AO36065)<$AM36065,$AN36065,0)))","v":0},{"$f":"+IF($AM36065<=0,0,IF(($AM36065-SUM($AO36065:AP36065))<$AN36065,$AM36065-SUM($AO36065:AP36065),IF(SUM($AO36065:AP36065)<$AM36065,$AN36065,0)))","v":0},{"$f":"+IF($AM36065<=0,0,IF(($AM36065-SUM($AO36065:AQ36065))<$AN36065,$AM36065-SUM($AO36065:AQ36065),IF(SUM($AO36065:AQ36065)<$AM36065,$AN36065,0)))","v":0},{"$f":"+IF($AM36065<=0,0,IF(($AM36065-SUM($AO36065:AR36065))<$AN36065,$AM36065-SUM($AO36065:AR36065),IF(SUM($AO36065:AR36065)<$AM36065,$AN36065,0)))","v":0}]
[null,336,3369132,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN","RELOJ MARCADOR ELECTRÓNICO CON LECTOR BIOMÉTRICO PARA CONTROL DE ASISTENCIA","RELOJ MARCADOR ELECTRÓNICO CON LECTOR BIOMÉTRICO PARA CONTROL DE ASISTENCIA","DIRECTO","Otros","OTROS",null,null,null,null,"SI","SI","2023-12-27","2023-12-27","2023-12-27",null,null,7600,null,null,null,null,0,0,null,null,0,0,7600,null,"OTROS",1,7600,0,null,{"$f":"+IF($AM36066<=0,0,IF(($AM36066-SUM($AO36066:AO36066))<$AN36066,$AM36066-SUM($AO36066:AO36066),IF(SUM($AO36066:AO36066)<$AM36066,$AN36066,0)))","v":0},{"$f":"+IF($AM36066<=0,0,IF(($AM36066-SUM($AO36066:AP36066))<$AN36066,$AM36066-SUM($AO36066:AP36066),IF(SUM($AO36066:AP36066)<$AM36066,$AN36066,0)))","v":0},{"$f":"+IF($AM36066<=0,0,IF(($AM36066-SUM($AO36066:AQ36066))<$AN36066,$AM36066-SUM($AO36066:AQ36066),IF(SUM($AO36066:AQ36066)<$AM36066,$AN36066,0)))","v":0},{"$f":"+IF($AM36066<=0,0,IF(($AM36066-SUM($AO36066:AR36066))<$AN36066,$AM36066-SUM($AO36066:AR36066),IF(SUM($AO36066:AR36066)<$AM36066,$AN36066,0)))","v":0}]
[null,335,3351111,"21.OTROS","Otros","SI","AEROPORTUARIO","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","CASILLERO DE METAL (LOKER) CON DOS PUERTAS","INDIRECTO","Otros","OTROS",null,null,null,"-","SI","SI","2023-12-21","2023-12-21","2023-12-21",null,null,8650,null,null,null,null,0,0,null,null,0,0,8650,null,"MUEBLES Y ENSERES",1,8650,0,null,{"$f":"+IF($AM36067<=0,0,IF(($AM36067-SUM($AO36067:AO36067))<$AN36067,$AM36067-SUM($AO36067:AO36067),IF(SUM($AO36067:AO36067)<$AM36067,$AN36067,0)))","v":0},{"$f":"+IF($AM36067<=0,0,IF(($AM36067-SUM($AO36067:AP36067))<$AN36067,$AM36067-SUM($AO36067:AP36067),IF(SUM($AO36067:AP36067)<$AM36067,$AN36067,0)))","v":0},{"$f":"+IF($AM36067<=0,0,IF(($AM36067-SUM($AO36067:AQ36067))<$AN36067,$AM36067-SUM($AO36067:AQ36067),IF(SUM($AO36067:AQ36067)<$AM36067,$AN36067,0)))","v":0},{"$f":"+IF($AM36067<=0,0,IF(($AM36067-SUM($AO36067:AR36067))<$AN36067,$AM36067-SUM($AO36067:AR36067),IF(SUM($AO36067:AR36067)<$AM36067,$AN36067,0)))","v":0}]
["A",34,null,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,381684.6999999999,null,null,null,null,23469.48,0,null,null,null,null,{"$f":"+X36068-AC36068-AD36068","v":358215.21999999991},null,"Intangible",1,358215.21999999991,0,null,{"$f":"+IF($AM36068<=0,0,IF(($AM36068-SUM($AO36068:AO36068))<$AN36068,$AM36068-SUM($AO36068:AO36068),IF(SUM($AO36068:AO36068)<$AM36068,$AN36068,0)))","v":0},{"$f":"+IF($AM36068<=0,0,IF(($AM36068-SUM($AO36068:AP36068))<$AN36068,$AM36068-SUM($AO36068:AP36068),IF(SUM($AO36068:AP36068)<$AM36068,$AN36068,0)))","v":0},{"$f":"+IF($AM36068<=0,0,IF(($AM36068-SUM($AO36068:AQ36068))<$AN36068,$AM36068-SUM($AO36068:AQ36068),IF(SUM($AO36068:AQ36068)<$AM36068,$AN36068,0)))","v":0},{"$f":"+IF($AM36068<=0,0,IF(($AM36068-SUM($AO36068:AR36068))<$AN36068,$AM36068-SUM($AO36068:AR36068),IF(SUM($AO36068:AR36068)<$AM36068,$AN36068,0)))","v":0}]
["A",34,null,"19.CUSCO","Cusco","SI","AERONAVEGACIÓN/AEROPORTUARIO",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,215217.43999999992,null,null,null,null,64565.231999999989,21521.744000000006,null,null,null,null,129130.46399999992,null,"Intangible",0.5,64565.23199999996,10760.872000000003,null,{"$f":"+IF($AM36069<=0,0,IF(($AM36069-SUM($AO36069:AO36069))<$AN36069,$AM36069-SUM($AO36069:AO36069),IF(SUM($AO36069:AO36069)<$AM36069,$AN36069,0)))","v":10760.872000000003},{"$f":"+IF($AM36069<=0,0,IF(($AM36069-SUM($AO36069:AP36069))<$AN36069,$AM36069-SUM($AO36069:AP36069),IF(SUM($AO36069:AP36069)<$AM36069,$AN36069,0)))","v":10760.872000000003},{"$f":"+IF($AM36069<=0,0,IF(($AM36069-SUM($AO36069:AQ36069))<$AN36069,$AM36069-SUM($AO36069:AQ36069),IF(SUM($AO36069:AQ36069)<$AM36069,$AN36069,0)))","v":10760.872000000003},{"$f":"+IF($AM36069<=0,0,IF(($AM36069-SUM($AO36069:AR36069))<$AN36069,$AM36069-SUM($AO36069:AR36069),IF(SUM($AO36069:AR36069)<$AM36069,$AN36069,0)))","v":10760.872000000003}]
["A",34,null,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,131475.07999999999,null,null,null,null,21099.46,0,null,null,null,null,110375.62,null,"Intangible",1,110375.62,0,null,{"$f":"+IF($AM36070<=0,0,IF(($AM36070-SUM($AO36070:AO36070))<$AN36070,$AM36070-SUM($AO36070:AO36070),IF(SUM($AO36070:AO36070)<$AM36070,$AN36070,0)))","v":0},{"$f":"+IF($AM36070<=0,0,IF(($AM36070-SUM($AO36070:AP36070))<$AN36070,$AM36070-SUM($AO36070:AP36070),IF(SUM($AO36070:AP36070)<$AM36070,$AN36070,0)))","v":0},{"$f":"+IF($AM36070<=0,0,IF(($AM36070-SUM($AO36070:AQ36070))<$AN36070,$AM36070-SUM($AO36070:AQ36070),IF(SUM($AO36070:AQ36070)<$AM36070,$AN36070,0)))","v":0},{"$f":"+IF($AM36070<=0,0,IF(($AM36070-SUM($AO36070:AR36070))<$AN36070,$AM36070-SUM($AO36070:AR36070),IF(SUM($AO36070:AR36070)<$AM36070,$AN36070,0)))","v":0}]
["A",34,null,"20. NAZCA","Nazca","SI","AERONAVEGACIÓN/AEROPORTUARIO",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,8610.15,null,null,null,null,8610.15,0,null,null,null,null,0,null,"Intangible",0.5,0,0,null,{"$f":"+IF($AM36071<=0,0,IF(($AM36071-SUM($AO36071:AO36071))<$AN36071,$AM36071-SUM($AO36071:AO36071),IF(SUM($AO36071:AO36071)<$AM36071,$AN36071,0)))","v":0},{"$f":"+IF($AM36071<=0,0,IF(($AM36071-SUM($AO36071:AP36071))<$AN36071,$AM36071-SUM($AO36071:AP36071),IF(SUM($AO36071:AP36071)<$AM36071,$AN36071,0)))","v":0},{"$f":"+IF($AM36071<=0,0,IF(($AM36071-SUM($AO36071:AQ36071))<$AN36071,$AM36071-SUM($AO36071:AQ36071),IF(SUM($AO36071:AQ36071)<$AM36071,$AN36071,0)))","v":0},{"$f":"+IF($AM36071<=0,0,IF(($AM36071-SUM($AO36071:AR36071))<$AN36071,$AM36071-SUM($AO36071:AR36071),IF(SUM($AO36071:AR36071)<$AM36071,$AN36071,0)))","v":0}]
["A",34,null,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,106818.54000000002,null,null,null,null,7308.5952539999998,5846.8752539999996,null,null,null,null,93663.069492000024,null,"Intangible",1,93663.069492000024,5846.8752539999996,null,{"$f":"+IF($AM36072<=0,0,IF(($AM36072-SUM($AO36072:AO36072))<$AN36072,$AM36072-SUM($AO36072:AO36072),IF(SUM($AO36072:AO36072)<$AM36072,$AN36072,0)))","v":5846.8752539999996},{"$f":"+IF($AM36072<=0,0,IF(($AM36072-SUM($AO36072:AP36072))<$AN36072,$AM36072-SUM($AO36072:AP36072),IF(SUM($AO36072:AP36072)<$AM36072,$AN36072,0)))","v":5846.8752539999996},{"$f":"+IF($AM36072<=0,0,IF(($AM36072-SUM($AO36072:AQ36072))<$AN36072,$AM36072-SUM($AO36072:AQ36072),IF(SUM($AO36072:AQ36072)<$AM36072,$AN36072,0)))","v":5846.8752539999996},{"$f":"+IF($AM36072<=0,0,IF(($AM36072-SUM($AO36072:AR36072))<$AN36072,$AM36072-SUM($AO36072:AR36072),IF(SUM($AO36072:AR36072)<$AM36072,$AN36072,0)))","v":5846.8752539999996}]
["A",34,null,"21.OTROS","GRUPO V","SI","AERONAVEGACIÓN/AEROPORTUARIO",null,null,null,"Intangible","Intangible",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,null,null,null,null,0,null,"Intangible",0.5,0,0,null,{"$f":"+IF($AM36073<=0,0,IF(($AM36073-SUM($AO36073:AO36073))<$AN36073,$AM36073-SUM($AO36073:AO36073),IF(SUM($AO36073:AO36073)<$AM36073,$AN36073,0)))","v":0},{"$f":"+IF($AM36073<=0,0,IF(($AM36073-SUM($AO36073:AP36073))<$AN36073,$AM36073-SUM($AO36073:AP36073),IF(SUM($AO36073:AP36073)<$AM36073,$AN36073,0)))","v":0},{"$f":"+IF($AM36073<=0,0,IF(($AM36073-SUM($AO36073:AQ36073))<$AN36073,$AM36073-SUM($AO36073:AQ36073),IF(SUM($AO36073:AQ36073)<$AM36073,$AN36073,0)))","v":0},{"$f":"+IF($AM36073<=0,0,IF(($AM36073-SUM($AO36073:AR36073))<$AN36073,$AM36073-SUM($AO36073:AR36073),IF(SUM($AO36073:AR36073)<$AM36073,$AN36073,0)))","v":0}]

{"sheet":"5.3_INVERS.PROGRAMADAS","index":18,"n_rows":139,"n_cols":10,"rows_kept":139,"cut":false,"hidden":false,"merged":[[18,6,18,8],[18,1,19,1],[18,3,19,3],[18,4,19,4],[129,6,129,9],[100,1,101,1],[100,2,100,5],[83,6,83,8],[42,6,42,8],[63,6,63,8],[63,1,64,1],[63,3,64,3],[63,4,64,4],[116,1,117,5],[129,1,130,5],[12,1,13,1],[83,1,84,1],[83,3,84,3],[83,4,84,4],[83,5,84,5],[18,5,19,5],[42,1,43,1],[42,3,43,3],[42,4,43,4],[42,5,43,5],[63,5,64,5]]}
[]
[null,null,null,null,null,null,null,null,null,"Índice"]
[null,"* Vida útil de los activos:"]
[null,"Concepto","Vida útil (años)"]
[null,"Edificaciones y construcciones",{"$f":"+SupuestosGenerales!C50","v":20}]
[null,"Maquinaria y equipo",{"$f":"+SupuestosGenerales!C51","v":10}]
[null,"Vehículos",{"$f":"+SupuestosGenerales!C52","v":5}]
[null,"Equipos de informática",{"$f":"+SupuestosGenerales!C53","v":4}]
[null,"Red",{"$f":"+SupuestosGenerales!C54","v":10}]
[null,"Equipos",{"$f":"+SupuestosGenerales!C55","v":10}]
[null,"Otros",{"$f":"+SupuestosGenerales!C56","v":10}]
[]
[null,"Tipo de cambio real",2023,2023,2024,2025,2026,2027]
[null,null,{"$f":"+D14","v":3.760094901449063},{"$f":"+SupuestosGenerales!$I$16","v":3.760094901449063},{"$f":"+SupuestosGenerales!$J$16","v":3.8076408180326697},{"$f":"+SupuestosGenerales!$K$16","v":3.841398936624643},{"$f":"+SupuestosGenerales!$L$16","v":3.8406349262611168},{"$f":"+SupuestosGenerales!$M$16","v":3.8376786461812511}]
[]
["5.3.1. Activos invertidos  en el 2024"]
[]
[null,"Total -(Expresado en dólares) -Fuente CORPAC"]
[null,"Tipo de activo","Total Activos","Vida Útil (años)","Factor de depreciación","Depreciación anual","Depreciación activos"]
[null,null,2024,null,null,null,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C22:C31)","v":1369430.5039787798},null,null,null,{"$f":"SUM(G22:G31)","v":156092.59946949602},{"$f":"SUM(H22:H31)","v":156092.59946949602},{"$f":"SUM(I22:I31)","v":156092.59946949602}]
[null,"Concesiones, licencias y otros derechos"]
[null,"Edificaciones y construcciones",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B23)","v":420585.67639257287},{"$f":"IF(VLOOKUP(B23,$B$5:$C$11,2,0)>0,VLOOKUP(B23,$B$5:$C$11,2,0),0)","v":20},{"$f":"+IF(D23>0,1/D23,0)","v":0.05},{"$f":"+C23*E23","v":21029.283819628647},{"$f":"+F23","v":21029.283819628647},{"$f":"+G23","v":21029.283819628647},21029.283819628647]
[null,"Maquinaria y Equipo",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B24)","v":310432.89124668436},{"$f":"IF(VLOOKUP(B24,$B$5:$C$11,2,0)>0,VLOOKUP(B24,$B$5:$C$11,2,0),0)","v":10},0.1,31043.289124668438,31043.289124668438,31043.289124668438,31043.289124668438]
[null,"Vehículos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B25)","v":0},5,0.2,0,0,0,0]
[null,"Equipos de informática",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B26)","v":267858.88594164455},4,0.25,66964.721485411137,66964.721485411137,66964.721485411137,66964.721485411137]
[null,"Red",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B27)","v":0},10,0.1,0,0,0,0]
[null,"Equipos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B28)","v":0},10,0.1,0,0,0,0]
[null,"Otros",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B29)","v":370553.05039787799},10,0.1,37055.305039787803,37055.305039787803,37055.305039787803,37055.305039787803]
[null,"Intangible",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B30)","v":0}]
[null,"Terrenos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!B:B,'5.3_INVERS.PROGRAMADAS'!$B31)","v":0}]
[]
[null,"*Activos adquiridos al 25.12.24"]
[]
[null,"Porcentaje de ejecución de inversión a considerar",{"$f":"+'5.5_EJECUCION_INVERSIO'!N238","v":0.24596560635676634}]
[]
["5.3.2. Activos programados en el 2025"]
[]
[null,"Porcentaje de Ejecución",{"$f":"+$C$35","v":0.24596560635676634}]
[null,"Tipo de cambio real -2025",{"$f":"+F14","v":3.841398936624643}]
[null,"Forma de inverción","No convenio"]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Total Activos","Vida Útil (años)","Factor de depreciación","Depreciación anual","Depreciación activos"]
[null,null,2025,null,null,null,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C46:C55)","v":1085169.7699227999},null,null,null,{"$f":"SUM(G46:G55)","v":0},{"$f":"SUM(H46:H55)","v":66257.033967953495},{"$f":"SUM(I46:I55)","v":66257.033967953495}]
[null,"Concesiones, licencias y otros derechos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B46))*$C$39/$C$40","v":0}]
[null,"Edificaciones y construcciones",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B47))*$C$39/$C$40","v":845198.86048652988},{"$f":"IF(VLOOKUP(B47,$B$5:$C$11,2,0)>0,VLOOKUP(B47,$B$5:$C$11,2,0),0)","v":20},{"$f":"+IF(D47>0,1/D47,0)","v":0.05},{"$f":"+C47*E47","v":42259.943024326494},null,{"$f":"+F47","v":42259.943024326494},{"$f":"+F47","v":42259.943024326494}]
[null,"Maquinaria y Equipo",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B48))*$C$39/$C$40","v":239970.90943627004},{"$f":"IF(VLOOKUP(B48,$B$5:$C$11,2,0)>0,VLOOKUP(B48,$B$5:$C$11,2,0),0)","v":10},0.1,23997.090943627005,null,{"$f":"+F48","v":23997.090943627005},{"$f":"+F48","v":23997.090943627005}]
[null,"Vehículos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B49))*$C$39/$C$40","v":0},5,0.2,0,null,0,0]
[null,"Equipos de informática",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B50))*$C$39/$C$40","v":0},4,0.25,0,null,0,0]
[null,"Red",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B51))*$C$39/$C$40","v":0},10,0.1,0,null,0,0]
[null,"Equipos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B52))*$C$39/$C$40","v":0},10,0.1,0,null,0,0]
[null,"Otros",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B53))*$C$39/$C$40","v":0},10,0.1,0,null,0,0]
[null,"Intangible",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B54))*$C$39/$C$40","v":0},null,0,0,null,0,0]
[null,"Terrenos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$E$159:$E$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$41,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B55))*$C$39/$C$40","v":0},null,0,0,null,0,0]
[]
[]
["5.3.3. Activos programados en el 2026"]
[]
[null,"Porcentaje de Ejecución",{"$f":"+$C$35","v":0.24596560635676634}]
[null,"Tipo de cambio real -2026",{"$f":"+G14","v":3.8406349262611168}]
[null,"Forma de inverción","No convenio"]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Total Activos","Vida Útil (años)","Factor de depreciación","Depreciación anual","Depreciación activos"]
[null,null,2026,null,null,null,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C67:C76)","v":1120433.0192808374},null,null,null,{"$f":"SUM(G67:G76)","v":0},0,{"$f":"SUM(I67:I76)","v":80662.254411509304}]
[null,"Concesiones, licencias y otros derechos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B67))*$C$60/$C$61","v":0}]
[null,"Edificaciones y construcciones",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B68))*$C$60/$C$61","v":627620.95033148897},{"$f":"IF(VLOOKUP(B68,$B$5:$C$11,2,0)>0,VLOOKUP(B68,$B$5:$C$11,2,0),0)","v":20},{"$f":"+IF(D68>0,1/D68,0)","v":0.05},{"$f":"+C68*E68","v":31381.04751657445},null,null,{"$f":"+F68","v":31381.04751657445}]
[null,"Maquinaria y Equipo",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B69))*$C$60/$C$61","v":492812.06894934853},{"$f":"IF(VLOOKUP(B69,$B$5:$C$11,2,0)>0,VLOOKUP(B69,$B$5:$C$11,2,0),0)","v":10},0.1,49281.206894934854,null,null,{"$f":"+F69","v":49281.206894934854}]
[null,"Vehículos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B70))*$C$60/$C$61","v":0},5,0.2,0,null,null,0]
[null,"Equipos de informática",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B71))*$C$60/$C$61","v":0},4,0.25,0,null,null,0]
[null,"Red",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B72))*$C$60/$C$61","v":0},10,0.1,0,null,null,0]
[null,"Equipos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B73))*$C$60/$C$61","v":0},10,0.1,0,null,null,0]
[null,"Otros",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B74))*$C$60/$C$61","v":0},10,0.1,0,null,null,0]
[null,"Intangible",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B75))*$C$60/$C$61","v":0},null,0,0,null,null,0]
[null,"Terrenos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$F$159:$F$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$62,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B76))*$C$60/$C$61","v":0},null,0,0,null,null,0]
[]
["5.3.4. Activos programados en el 2027"]
[]
[null,"Porcentaje de Ejecución",{"$f":"+$C$35","v":0.24596560635676634}]
[null,"Tipo de cambio real -2027",{"$f":"+H14","v":3.8376786461812511}]
[null,"Forma de inverción","No convenio"]
[null,"Total -(Expresado en dólares)"]
[null,"Tipo de activo","Total Activos","Vida Útil (años)","Factor de depreciación","Depreciación anual","Depreciación activos"]
[null,null,2027,null,null,null,2025,2026,2027]
[null,"Asignado  Aeroportuario",{"$f":"SUM(C87:C96)","v":1788302.1961316871},null,null,null,{"$f":"SUM(G87:G96)","v":0},0,{"$f":"SUM(I87:I96)","v":0}]
[null,"Concesiones, licencias y otros derechos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B87))*$C$80/$C$81","v":0}]
[null,"Edificaciones y construcciones",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B88))*$C$80/$C$81","v":1166479.6478328481},{"$f":"IF(VLOOKUP(B88,$B$5:$C$11,2,0)>0,VLOOKUP(B88,$B$5:$C$11,2,0),0)","v":20},{"$f":"+IF(D88>0,1/D88,0)","v":0.05},{"$f":"+C88*E88","v":58323.982391642407}]
[null,"Maquinaria y Equipo",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B89))*$C$80/$C$81","v":429545.68327144656},{"$f":"IF(VLOOKUP(B89,$B$5:$C$11,2,0)>0,VLOOKUP(B89,$B$5:$C$11,2,0),0)","v":10},0.1,42954.568327144661]
[null,"Vehículos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B90))*$C$80/$C$81","v":192276.86502739257},5,0.2,38455.373005478519]
[null,"Equipos de informática",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B91))*$C$80/$C$81","v":0},4,0.25,0]
[null,"Red",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B92))*$C$80/$C$81","v":0},10,0.1,0]
[null,"Equipos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B93))*$C$80/$C$81","v":0},10,0.1,0]
[null,"Otros",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B94))*$C$80/$C$81","v":0},10,0.1,0]
[null,"Intangible",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B95))*$C$80/$C$81","v":0},null,0,0]
[null,"Terrenos",{"$f":"(SUMIFS('5.4_Base.InversionesProgramadas'!$G$159:$G$190,'5.4_Base.InversionesProgramadas'!$A$159:$A$190,'5.3_INVERS.PROGRAMADAS'!$C$82,'5.4_Base.InversionesProgramadas'!$B$159:$B$190,'5.3_INVERS.PROGRAMADAS'!B96))*$C$80/$C$81","v":0},null,0,0]
[]
[]
["5.3.5 TOTAL"]
[null,"Total de inversiones-(Expresado en dólares)"]
[null,"Tipo de activo","Total Activos"]
[null,null,"2024*","2025**","2026**","2027**"]
[null,"Asignado  Aeroportuario",{"$f":"+C21","v":1369430.5039787798},{"$f":"+C45","v":1085169.7699227999},{"$f":"+C66","v":1120433.0192808374},{"$f":"+C86","v":1788302.1961316871}]
[null,"Concesiones, licencias y otros derechos",0,{"$f":"+C46","v":0},{"$f":"+C67","v":0},{"$f":"+C87","v":0}]
[null,"Edificaciones y construcciones",420585.67639257287,{"$f":"+C47","v":845198.86048652988},{"$f":"+C68","v":627620.95033148897},{"$f":"+C88","v":1166479.6478328481}]
[null,"Maquinaria y Equipo",310432.89124668436,239970.90943627004,492812.06894934853,429545.68327144656]
[null,"Vehículos",0,0,0,192276.86502739257]
[null,"Equipos de informática",267858.88594164455,0,0,0]
[null,"Red",0,0,0,0]
[null,"Equipos",0,0,0,0]
[null,"Otros",370553.05039787799,0,0,0]
[null,"Intangible",0,0,0,0]
[null,"Terrenos",0,0,0,0]
[]
[]
[null,"Total de inversiones agrupadas-(Expresado en dólares)"]
[null,"Tipo de activo",null,null,null,null,"Total Activos"]
[null,null,null,null,null,null,"2024*","2025**","2026**","2027**"]
[null,"Concesiones, licencias y otros derechos",null,null,null,null,{"$f":"+C104","v":0}]
[null,"Edificaciones y construcciones",null,null,null,null,{"$f":"+C105","v":420585.67639257287},{"$f":"+D105","v":845198.86048652988},627620.95033148897,1166479.6478328481]
[null,"Maquinaria y Equipo",null,null,null,null,{"$f":"+C106","v":310432.89124668436},239970.90943627004,492812.06894934853,429545.68327144656]
[null,"Otros",null,null,null,null,{"$f":"+C111+C110+C109+C108+C107","v":638411.93633952248},{"$f":"+D111+D110+D109+D108+D107","v":0},{"$f":"+E111+E110+E109+E108+E107","v":0},{"$f":"+F111+F110+F109+F108+F107","v":192276.86502739257}]
[null,"Intangible",null,null,null,null,{"$f":"+C112","v":0},0,0,0]
[null,"Terrenos",null,null,null,null,0,0,0,0]
[null,"Total",null,null,null,null,{"$f":"+SUM(G119:G124)","v":1369430.5039787798},{"$f":"+SUM(H119:H124)","v":1085169.7699227999},1120433.0192808374,1788302.1961316871]
[]
[]
[]
[null,"Total consolidado -(Expresado en dólares)"]
[null,"Depreciación activos según año de inversión",null,null,null,null,"Depreciación activos"]
[null,null,null,null,null,null,"2024*","2025**","2026**","2027**"]
[null,"Activo invertido en 2024",null,null,null,null,0,{"$f":"+G21","v":156092.59946949602},{"$f":"+H21","v":156092.59946949602},{"$f":"+I21","v":156092.59946949602}]
[null,"Activo invertido en 2025",null,null,null,null,0,{"$f":"+G45","v":0},{"$f":"+H45","v":66257.033967953495},{"$f":"+I45","v":66257.033967953495}]
[null,"Activo invertido en 2026",null,null,null,null,0,{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":80662.254411509304}]
[null,"Activo invertido en 2027",null,null,null,null,0,{"$f":"+G86","v":0},{"$f":"+H86","v":0},{"$f":"+I86","v":0}]
[]
[]
[]
[null,"** Activos programados a ser adquiridos"]

{"sheet":"5.4_Base.InversionesProgramadas","index":19,"n_rows":217,"n_cols":19,"rows_kept":217,"cut":false,"hidden":false,"merged":[[5,3,5,8],[102,3,102,8],[137,3,137,8],[194,1,195,1],[155,1,156,1],[155,2,156,2],[155,3,155,6],[194,4,194,6],[194,2,195,2],[194,3,195,3]]}
[null,"PROGRAMA DE INVERSIONES AEROPORTUARIO 2024 - 2027"]
[null,"(En Soles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[null,"I. Fuente Inversiones"]
[null,"AEROPORTUARIO - SIN CONCESIÓN"]
[null,null,"SERVICIO","Programación Anual"]
[null,"DESCRIPCIÓN","ASIGNADO",2024,2025,2026,2027,null,"TOTAL",null,"Tipo de activo","¿Incluida en el convenio?","¿Incluido en el PMI?"]
[]
[null,"AEROPUERTO DE CUSCO",null,{"$f":"+D10","v":1302292},1530000,3400000,1500000,0,7732292]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D11:D13)","v":1302292},1530000,3400000,1500000,0,7732292]
[null," - Adquisición de equipos de terminal","TUUA",550000,1450000,null,null,null,{"$f":"SUM(D11:H11)","v":2000000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",518137,80000,3000000,null,null,{"$f":"SUM(D12:H12)","v":3598137},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",234155,0,400000,1500000,null,{"$f":"SUM(D13:H13)","v":2134155},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE CHIMBOTE",null,{"$f":"+D16","v":9689686},8280000,1900000,120000,0,19989686]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D17:D21)","v":9689686},{"$f":"SUM(E17:E21)","v":8280000},{"$f":"SUM(F17:F21)","v":1900000},{"$f":"SUM(G17:G21)","v":120000},{"$f":"SUM(H18:H21)","v":0},{"$f":"SUM(I17:I21)","v":19989686}]
[null," - Adquisición de equipos de terminal",null,176587,0,null,null,null,{"$f":"SUM(D17:H17)","v":176587},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13868,80000,null,120000,null,{"$f":"SUM(D18:H18)","v":213868},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D",49231,0,null,null,null,{"$f":"SUM(D19:H19)","v":49231},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Cerco perimetrico","A/D-TUUA",9450000,8200000,null,null,null,{"$f":"SUM(D20:H20)","v":17650000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[null,"  - Construcción Cuartel SEI","A/D",null,null,1900000,null,null,{"$f":"SUM(D21:H21)","v":1900000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE HUANUCO",null,{"$f":"+D24","v":373004},398738,472000,120800,0,1364542]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D25:D27)","v":373004},398738,472000,120800,0,1364542]
[null," - Adquisición de equipos de terminal","TUUA",339136,53060,72000,800,null,{"$f":"SUM(D25:H25)","v":464996},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13868,345678,null,120000,null,{"$f":"SUM(D26:H26)","v":479546},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",20000,0,400000,null,null,{"$f":"SUM(D27:H27)","v":420000},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE ILO ",null,{"$f":"+D30","v":105175},0,751079,395518,0,1251772]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D31:D33)","v":105175},0,751079,395518,0,1251772]
[null," - Adquisición de equipos de terminal","TUUA",42077,0,663079,140500,null,{"$f":"SUM(D31:H31)","v":845656},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,0,88000,255018,null,{"$f":"SUM(D32:H32)","v":356885},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",49231,0,null,null,null,{"$f":"SUM(D33:H33)","v":49231},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null,"AERODROMO DE JAÉN",null,{"$f":"+D36","v":100463},393738,610663,2120000,0,3224864]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D37:D40)","v":100463},393738,610663,2120000,0,3224864]
[null," - Adquisición de equipos de terminal","TUUA",42077,48060,610663,null,null,{"$f":"SUM(D37:H37)","v":700800},null,"Maquinaria y equipo","No convenio","No PMI",null,{"$f":"D170+D181-D159","v":0},{"$f":"E170+E181-E159","v":0},{"$f":"F170+F181-F159","v":0},{"$f":"G170+G181-G159","v":0},{"$f":"H170+H181-H159","v":0}]
[null," - Equipos de seguridad","TUUA",1155,345678,null,120000,null,{"$f":"SUM(D38:H38)","v":466833},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",57231,0,null,400000,null,{"$f":"SUM(D39:H39)","v":457231},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Ampliación Cuartel SEI","A/D",null,null,null,1600000,null,{"$f":"SUM(D40:H40)","v":1600000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE JAUJA",null,{"$f":"+D43","v":877536},80000,306858,6520000,0,7784394]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D44:D47)","v":877536},80000,306858,6520000,0,7784394]
[null," - Adquisición de equipos de terminal","TUUA",795361,0,null,null,null,{"$f":"SUM(D44:H44)","v":795361},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,80000,306858,120000,null,{"$f":"SUM(D45:H45)","v":520725},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",68308,0,null,400000,null,{"$f":"SUM(D46:H46)","v":468308},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Cerco perimetrico","A/D -TUUA",null,null,null,6000000,null,{"$f":"SUM(D47:H47)","v":6000000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE JUANJUI",null,{"$f":"+D50","v":37867},0,88000,1635018,0,1760885]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D51:D54)","v":37867},{"$f":"SUM(E51:E53)","v":0},{"$f":"SUM(F51:F54)","v":88000},{"$f":"SUM(G51:G54)","v":1635018},{"$f":"SUM(H51:H53)","v":0},{"$f":"SUM(I51:I54)","v":1760885}]
[null," - Adquisición de equipos de terminal","TUUA",12000,0,null,null,null,{"$f":"SUM(D51:H51)","v":12000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,0,88000,135018,null,{"$f":"SUM(D52:H52)","v":236885},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",12000,0,null,null,null,{"$f":"SUM(D53:H53)","v":12000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Ampliación Cuartel SEI","A/D",null,null,null,1500000,null,{"$f":"SUM(D54:H54)","v":1500000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null," AERODROMO DE MAZAMARI",null,{"$f":"+D57","v":15467},96000,306858,1735018,0,2153343]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D58:D61)","v":15467},96000,306858,1735018,0,2153343]
[null," - Adquisición de equipos de terminal","TUUA",1600,0,null,null,null,{"$f":"SUM(D58:H58)","v":1600},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,80000,306858,135018,null,{"$f":"SUM(D59:H59)","v":535743},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",null,16000,null,null,null,{"$f":"SUM(D60:H60)","v":16000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"  - Ampliación Cuartel SEI","A/D",null,null,null,1600000,null,{"$f":"SUM(D61:H61)","v":1600000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE NAZCA",null,{"$f":"+D64","v":69498},0,0,0,0,69498]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D65:D69)","v":69498},0,0,0,0,69498]
[null," - Adquisición de equipos de terminal","TUUA",2400,0,null,null,null,{"$f":"SUM(D65:H65)","v":2400},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,0,null,null,null,{"$f":"SUM(D66:H66)","v":13867},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",53231,0,null,null,null,{"$f":"SUM(D67:H67)","v":53231},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Cerco perimetrico ","A/D -TUUA",null,null,null,null,null,{"$f":"SUM(D68:H68)","v":0},null,"Edificaciones y construcciones","No convenio","No PMI"]
[null," - Cuartel SEI","A/D",null,null,null,null,null,{"$f":"SUM(D69:H69)","v":0},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO DE RIOJA",null,{"$f":"+D72","v":63098},0,1900000,135018,0,2098116]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D73:D76)","v":63098},0,1900000,135018,0,2098116]
[null," - Adquisición de equipos de terminal","TUUA",null,0,null,null,null,{"$f":"SUM(D73:H73)","v":0},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,0,null,135018,null,{"$f":"SUM(D74:H74)","v":148885},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",49231,0,null,null,null,{"$f":"SUM(D75:H75)","v":49231},null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"  - Construcción Cuartel SEI","A/D",null,null,1900000,null,null,{"$f":"SUM(D76:H76)","v":1900000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null," AEROPUERTO DE TINGO MARIA",null,{"$f":"+D79","v":810689},80000,55916,793668,0,1740273]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D80:D82)","v":810689},80000,55916,793668,0,1740273]
[null," - Adquisición de equipos de terminal","TUUA",780822,0,55916,538650,null,{"$f":"SUM(D80:H80)","v":1375388},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",13867,80000,null,255018,null,{"$f":"SUM(D81:H81)","v":348885},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",16000,0,null,null,null,{"$f":"SUM(D82:H82)","v":16000},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null," AEROPUERTO DE TOCACHE",null,{"$f":"+D85","v":0},5080000,0,4635018,0,9715018]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D86:D91)","v":0},5080000,0,4635018,0,9715018]
[null," - Adquisición de equipos de terminal","TUUA",null,0,null,null,null,{"$f":"SUM(D86:H86)","v":0},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",null,80000,null,null,null,80000,null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",null,0,null,135018,null,135018,null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"  . Vehículo SEI","A/D",null,null,null,3000000,null,3000000,null,"Vehículos","No convenio","No PMI"]
[null," - Cerco perimetrico","A/D -TUUA",null,5000000,null,null,null,5000000,null,"Edificaciones y construcciones","No convenio","No PMI"]
[null,"  - Ampliación Cuartel SEI","A/D",null,null,null,1500000,null,1500000,null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null," AEROPUERTO DE YURIMAGUAS",null,{"$f":"+D94","v":409851},83500,0,597018,0,1090369]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D95:D97)","v":409851},83500,0,597018,0,1090369]
[null," - Adquisición de equipos de terminal","TUUA",343915,3500,null,342000,null,{"$f":"SUM(D95:H95)","v":689415},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",12705,80000,null,255018,null,{"$f":"SUM(D96:H96)","v":347723},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",53231,0,null,null,null,{"$f":"SUM(D97:H97)","v":53231},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[]
[null,"TOTAL",null,{"$f":"+D93+D84+D78+D71+D63+D56+D49+D42+D35+D29+D23+D15+D9","v":13854626},16021976,9791374,20307076,0,59975052]
[]
[null,"AEROPORTUARIO"]
[null,null,"SERVICIO","Programación Anual"]
[null,"DESCRIPCIÓN","ASIGNADO",2024,2025,2026,2027,null,"TOTAL",null,"Tipo de activo","¿Incluida en el convenio?","¿Incluido en el PMI?"]
[]
[null,"AERÓDROMO DE ATALAYA",null,{"$f":"+D107","v":37155},800,88000,138518,0,264473]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D108:D111)","v":37155},800,88000,{"$f":"SUM(G108:G111)","v":138518},{"$f":"SUM(H108:H111)","v":0},264473]
[null," - Adquisición de equipos de terminal","TUUA",20000,800,null,3500,null,{"$f":"SUM(D108:H108)","v":24300},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",1155,0,88000,135018,null,{"$f":"SUM(D109:H109)","v":224173},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",16000,0,null,null,null,{"$f":"SUM(D110:H110)","v":16000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"  - Construcción Cuartel SEI","A/D ",null,null,null,null,null,{"$f":"SUM(D111:H111)","v":0},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"AEROPUERTO  DE ANDAHUAYLAS",null,{"$f":"+D114","v":61944},0,344000,5000,0,410944]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D115:D117)","v":61944},0,344000,5000,0,410944]
[null," - Adquisición de equipos de terminal","TUUA",null,0,344000,5000,null,{"$f":"SUM(D115:H115)","v":349000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",12713,0,null,null,null,{"$f":"SUM(D116:H116)","v":12713},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",49231,0,null,null,null,{"$f":"SUM(D117:H117)","v":49231},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null," AERODROMO DE MOQUEGUA ",null,{"$f":"+D120","v":26312},0,0,235318,0,261630]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D121:D123)","v":26312},0,0,235318,0,261630]
[null," - Equipos de terminal","TUUA",1600,0,null,3500,null,{"$f":"SUM(D121:H121)","v":5100},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",12712,0,null,231818,null,{"$f":"SUM(D122:H122)","v":244530},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de Salvamento y Extinción de Incendios","A/D -TUUA",12000,0,null,null,null,{"$f":"SUM(D123:H123)","v":12000},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[null,"AERODROMO RODRIGUEZ DE MENDOZA",null,{"$f":"+D126","v":0},0,653150,6000000,0,6653150]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"SUM(D127:D129)","v":0},0,653150,6000000,0,6653150]
[null," - Equipos de terminal","TUUA",null,0,609150,null,null,{"$f":"SUM(D127:H127)","v":609150},null,"Maquinaria y equipo","No convenio","No PMI"]
[null," - Equipos de seguridad","TUUA",null,0,44000,null,null,{"$f":"SUM(D128:H128)","v":44000},null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"  - Cerco perimetrico ","A/D -TUUA",null,null,null,6000000,null,{"$f":"SUM(D129:H129)","v":6000000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null," AERODROMO DE SAPOSOA",null,{"$f":"+D132","v":0},0,6000000,0,0,6000000]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS",null,{"$f":"+D133","v":0},0,6000000,0,{"$f":"+H133+H134","v":0},6000000]
[null," - Cerco perimetrico","A/D -TUUA",null,null,6000000,null,null,{"$f":"SUM(D133:H133)","v":6000000},null,"Edificaciones y construcciones","No convenio","No PMI"]
[null,"  - Ampliación Cuartel SEI","A/D",null,null,null,null,null,null,null,"Edificaciones y construcciones","No convenio","No PMI"]
[]
[null,"TOTAL",null,{"$f":"+D131+D125+D119+D113+D106","v":125411},800,{"$f":"+F131+F125+F119+F113+F106","v":7085150},6378836,0,13590197]
[]
[null,null,"SERVICIO","Programación Anual"]
[null,"DESCRIPCIÓN","ASIGNADO",2024,2025,2026,2027,null,"TOTAL",null,"Tipo de activo","¿Incluida en el convenio?","¿Incluido en el PMI?"]
[null,"PROVINCIAS"]
[null,"GASTOS DE CAPITAL NO LIGADO A PROYECTOS"]
[null,"SEDE CENTRAL"]
[null,"Equipos de Seguridad","TUUA",0,165000,558500,856075,null,{"$f":"SUM(D143:H143)","v":1579575},null,"Maquinaria y equipo","No convenio","No PMI"]
[null,"Equipos de Salvamento y Extinción de Incendios","TUUA",0,760000,60000,360000,null,{"$f":"SUM(D144:H144)","v":1180000},null,"Maquinaria y equipo","No convenio","No PMI"]
[]
[]
[null,"TOTAL",null,{"$f":"SUM(D143:D146)","v":0},{"$f":"SUM(E143:E146)","v":925000},618500,1216075,0,2759575]
[]
[null," Gastos de capital no ligado a Proyectos     TOTALES FINALES ",null,{"$f":"+D147+D136+D100","v":13980037},{"$f":"+E147+E136+E100","v":16947776},17495024,27901987,0,76324824]
[]
[]
[]
[]
[null,"II. Consolidado de Inversiones programadas 2024 Aprobación FONAFE)"]
[null,"(Expresado en soles)"]
[null,"Tipo de activo",null,"Programación Anual"]
[null,null,null,2024,2025,2026,2027]
[null,"Total"]
["Total","Concesiones, licencias y otros derechos",null,{"$f":"SUMIF($K$9:$K$149,$B159,D$9:D$149)","v":0},{"$f":"SUMIF($K$9:$K$149,$B159,E$9:E$149)","v":0},0,0]
["Total","Edificaciones y construcciones",null,9450000,13200000,9800000,18200000]
["Total","Maquinaria y Equipo",null,4530037,3747776,7695024,6701987]
["Total","Vehículos",null,0,0,0,3000000]
["Total","Equipos de informática",null,0,0,0,0]
["Total","Red",null,0,0,0,0]
["Total","Equipos",null,0,0,0,0]
["Total","Otros",null,0,0,0,0]
["Total","Intangible",null,0,0,0,0]
["Total","Terrenos",null,0,0,0,0]
[null,{"$f":"L11","v":"No convenio"},null,{"$f":"SUMIF($L$9:$L$149,$B$169,D$9:D$149)","v":13980037},{"$f":"SUMIF($L$9:$L$149,$B$169,E$9:E$149)","v":16947776},{"$f":"SUMIF($L$9:$L$149,$B$169,F$9:F$149)","v":17495024},{"$f":"SUMIF($L$9:$L$149,$B$169,G$9:G$149)","v":27901987},null,{"$f":"+E169*0.25/3.8","v":1114985.2631578948},{"$f":"+F169*0.25/3.8","v":1150988.4210526317},{"$f":"+F169*0.25/3.8","v":1150988.4210526317},{"$f":"+G169*0.25/3.8","v":1835657.0394736843}]
["No convenio","Concesiones, licencias y otros derechos",null,{"$f":"SUMIFS(D$9:D$149,$K$9:$K$149,$B170,$L$9:$L$149,$B$169)","v":0},{"$f":"SUMIFS(E$9:E$149,$K$9:$K$149,$B170,$L$9:$L$149,$B$169)","v":0},{"$f":"SUMIFS(F$9:F$149,$K$9:$K$149,$B170,$L$9:$L$149,$B$169)","v":0},{"$f":"SUMIFS(G$9:G$149,$K$9:$K$149,$B170,$L$9:$L$149,$B$169)","v":0}]
["No convenio","Edificaciones y construcciones",null,{"$f":"SUMIFS(D$9:D$149,$K$9:$K$149,$B171,$L$9:$L$149,$B$169)","v":9450000},13200000,9800000,18200000]
["No convenio","Maquinaria y Equipo",null,4530037,3747776,7695024,6701987]
["No convenio","Vehículos",null,0,0,0,3000000]
["No convenio","Equipos de informática",null,0,0,0,0]
["No convenio","Red",null,0,0,0,0]
["No convenio","Equipos",null,0,0,0,0]
["No convenio","Otros",null,0,0,0,0]
["No convenio","Intangible",null,0,0,0,0]
["No convenio","Terrenos",null,0,0,0,0]
[null,"Convenio",null,{"$f":"SUMIF($L9:$L149,$B$180,D$9:D$149)","v":0},{"$f":"SUMIF($L9:$L149,$B$180,E$9:E$149)","v":0},{"$f":"SUMIF($L9:$L149,$B$180,F$9:F$149)","v":0},{"$f":"SUMIF($L9:$L149,$B$180,G$9:G$149)","v":0}]
["Convenio","Concesiones, licencias y otros derechos",null,{"$f":"SUMIFS(D$9:D$149,$K$9:$K$149,$B181,$L$9:$L$149,$B$180)","v":0},{"$f":"SUMIFS(E$9:E$149,$K$9:$K$149,$B181,$L$9:$L$149,$B$180)","v":0},{"$f":"SUMIFS(F$9:F$149,$K$9:$K$149,$B181,$L$9:$L$149,$B$180)","v":0},{"$f":"SUMIFS(G$9:G$149,$K$9:$K$149,$B181,$L$9:$L$149,$B$180)","v":0}]
["Convenio","Edificaciones y construcciones",null,{"$f":"SUMIFS(D$9:D$149,$K$9:$K$149,$B182,$L$9:$L$149,$B$180)","v":0},0,0,0]
["Convenio","Maquinaria y Equipo",null,0,0,0,0]
["Convenio","Vehículos",null,0,0,0,0]
["Convenio","Equipos de informática",null,0,0,0,0]
["Convenio","Red",null,0,0,0,0]
["Convenio","Equipos",null,0,0,0,0]
["Convenio","Otros",null,0,0,0,0]
["Convenio","Intangible",null,0,0,0,0]
["Convenio","Terrenos",null,0,0,0,0]
[]
[]
[null,"III. Consolidado inversiones incluidas en el PMI 2025- 2027"]
[null,"(Expresado en soles)"]
[null,"Tipo de activo",null,null,"Programación Anual"]
[null,null,null,null,2025,2026,2027]
[null,"Total"]
[null,"Edificaciones y construcciones",null,null,{"$f":"SUMIF($K$9:$K$149,$B198,E$9:E$149)","v":13200000},{"$f":"SUMIF($K$9:$K$149,$B198,F$9:F$149)","v":9800000},18200000]
[null,"Maquinaria y equipo",null,null,3747776,7695024,6701987]
[null,"Vehículos",null,null,0,0,3000000]
[null,"Muebles y enseres",null,null,0,0,0]
[null,"Otros",null,null,0,0,0]
[null,"Equipos de informática",null,null,0,0,0]
[null,{"$f":"M134","v":"No PMI"},null,null,{"$f":"SUMIF($M$9:$M$149,$B$204,E$9:E$149)","v":16947776},{"$f":"SUMIF($M$9:$M$149,$B$204,F$9:F$149)","v":17495024},{"$f":"SUMIF($M$9:$M$149,$B$204,G$9:G$149)","v":27901987}]
[null,"Edificaciones y construcciones",null,null,{"$f":"SUMIFS(E$9:E$149,$K$9:$K$149,$B205,$M$9:$M$149,$B$204)","v":13200000},{"$f":"SUMIFS(F$9:F$149,$K$9:$K$149,$B205,$M$9:$M$149,$B$204)","v":9800000},18200000]
[null,"Maquinaria y equipo",null,null,3747776,7695024,6701987]
[null,"Vehículos",null,null,0,0,3000000]
[null,"Muebles y enseres",null,null,0,0,0]
[null,"Otros",null,null,0,0,0]
[null,"Equipos de informática",null,null,0,0,0]
[null,{"$f":"M144","v":"No PMI"},null,null,null,{"$f":"SUMIF($M9:$M149,$B$211,E$9:E$149)","v":16947776},{"$f":"SUMIF($M9:$M149,$B$211,F$9:F$149)","v":17495024}]
[null,"Edificaciones y construcciones",null,null,null,{"$f":"SUMIFS(E$9:E$149,$K$9:$K$149,$B212,$M$9:$M$149,$B$211)","v":13200000},9800000]
[null,"Maquinaria y equipo",null,null,null,3747776,7695024]
[null,"Vehículos",null,null,null,0,0,3000000,null,{"$f":"SUMIFS(J$9:J$149,$K$9:$K$149,$B214,$M$9:$M$149,$B$211)","v":0}]
[null,"Muebles y enseres",null,null,null,0,0,0,null,0]
[null,"Otros",null,null,null,0,0,0,null,0]
[null,"Equipos de informática",null,null,null,0,0,0,null,0]

{"sheet":"5.5_EJECUCION_INVERSIO","index":20,"n_rows":238,"n_cols":39,"rows_kept":238,"cut":false,"hidden":false,"merged":[[4,15,4,17],[4,18,4,20],[4,21,4,23],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,24,4,26],[4,27,4,29],[4,30,4,32],[4,33,4,35],[4,36,4,38],[4,1,5,1],[68,2,68,4],[4,8,5,8],[4,9,4,11],[4,12,4,14],[217,3,217,4],[207,3,208,3],[207,4,208,4],[207,5,207,12],[240,3,241,3],[240,4,241,4],[220,3,221,3],[220,4,221,4],[220,5,220,12],[230,3,230,4],[233,3,234,3],[233,4,234,4],[236,7,236,8],[237,7,237,8]]}
[null,"Fuente Ejecución de Inversiones CORPAC 2015 - 2024",null,null,"Índice"]
[]
[null,"Moneda _Dolares____"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.38,null,3.2250000000000001,null,3.2890000000000001,null,null,3.31,null,null,3.4950000000000001,null,null,3.8839999999999999,null,null,3.82,null,null,3.74,null,null,null,3.77]
[null,"Tioo  de activo Agregado","Aeropuerto","Tipo de activo","Descripción 1","¿Ligado a proyecto?","Aeroportuario/Mixto","¿Incluido en el convenio?","¿Incluido en el PMI?*",2015,null,null,2016,null,null,2017,null,null,2018,null,null,2019,null,null,2020,null,null,2021,null,null,2022,null,null,2023,null,null,"2024**"]
[null,null,null,null,null,null,null,null,null,"Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual","Programado para el año","Ejecución en el año","% avance anual"]
[null,"Maquinaria y Equipo","1. Mobiliario, Enseres y equipos de oficina aeropuertos provincias",null,null,null,null,"No",null,216863.25055014147,49173.530336372212,{"$f":"K7/J7","v":0.22674902368948252},200747.33727810651,64128.402366863906,{"$f":"N7/M7","v":0.31944833359370162},123662.36559139786,110414.13210445469,{"$f":"Q7/P7","v":0.89286770131247806},89623.28975372453,79010.641532380658,{"$f":"T7/S7","v":0.88158604476016977},49879.154078549851,16100.302114803626,{"$f":"W7/V7","v":0.322786190187765},32831.473533619457,18044.349070100143,{"$f":"Z7/Y7","v":0.5496052149966012}]
[null,"Maquinaria y Equipo","2. Equipos de terminal Aeropuertos de Provincias"]
[null,"Vehículos","Andahuaylas","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,{"$f":"Q9/P9","v":1}]
[null,"Vehículos","Anta Huaraz","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,{"$f":"Q10/P10","v":1}]
[null,"Vehículos","Ayacucho","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,25444,25444,{"$f":"N11/M11","v":1}]
[null,"Vehículos","Chachapoyas","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,{"$f":"Q12/P12","v":1}]
[null,"Vehículos","Huanuco","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,{"$f":"Q13/P13","v":1}]
[null,"Vehículos","Jauja","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,1]
[null,"Vehículos","Juliaca","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,1]
[null,"Vehículos","Ilo","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,1]
[null,"Vehículos","Tacna","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27573,27573,1]
[null,"Vehículos","Tarapoto","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27574,27574,1]
[null,"Vehículos","Tingo Maria","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27574,27574,1]
[null,"Vehículos","Yurimaguas","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,null,null,null,27574,27574,1]
[null,"Vehículos","Trujillo","Reposición","Camioneta","No","Aeroportuario","FONAFE","Si",null,null,null,{"$f":"50888/2","v":25444},25444,{"$f":"N21/M21","v":1}]
[null,"Maquinaria y Equipo","Cusco","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,226981,217365,{"$f":"N22/M22","v":0.95763522056912254}]
[null,"Maquinaria y Equipo","Andahuaylas","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,81073,81073,{"$f":"Q23/P23","v":1}]
[null,"Maquinaria y Equipo","Huánuco","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,81073,81073,{"$f":"Q24/P24","v":1}]
[null,"Maquinaria y Equipo","Jaén","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,81073,81073,{"$f":"Q25/P25","v":1},null,null,null,null,null,null,null,null,null,47616,47616,{"$f":"AC25/AB25","v":1},null,null,null,null,{"$f":"129831/$AH$4","v":34714.171122994652},0]
[null,"Maquinaria y Equipo","Ilo","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,81072,81072,{"$f":"Q26/P26","v":1},null,null,null,null,null,null,27692,27692,{"$f":"Z26/Y26","v":1},47615,47615,1]
[null,"Maquinaria y Equipo","Moquegua","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,81072,81072,{"$f":"Q27/P27","v":1},null,null,null,null,null,null,27692,27692,{"$f":"Z27/Y27","v":1}]
[null,"Maquinaria y Equipo","Tingo María","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"280000/$AH$4","v":74866.310160427805},{"$f":"129831/$AH$4","v":34714.171122994652},{"$f":"AI28/AH28","v":0.46368214285714288}]
[null,"Maquinaria y Equipo","Rodriguez de Mendoza ","Reposición","Butacas","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10000/$AH$4","v":2673.79679144385},{"$f":"129831/$AH$4","v":34714.171122994652},{"$f":"AI29/AH29","v":12.983100000000002}]
[null,"Vehículos","Andahuaylas","Reposición","Carritos portaequipajes","No","Aeroportuario","No","Si",null,null,null,13027,13027,{"$f":"N30/M30","v":1}]
[null,"Vehículos","Huánuco","Reposición","Carritos portaequipajes","No","Aeroportuario","No","Si",null,null,null,13027,13027,{"$f":"N31/M31","v":1},null,null,null,null,null,null,null,null,null,10035,10035,{"$f":"Z31/Y31","v":1}]
[null,"Vehículos","Jaén","Reposición","Carritos portaequipajes","No","Aeroportuario","No","Si",null,null,null,13027,13027,{"$f":"N32/M32","v":1},null,null,null,null,null,null,null,null,null,10034,10034,1]
[null,"Maquinaria y Equipo","Cusco","Reposición","Sistemas CCTV para terminal","No","Aeroportuario","No","Si",null,null,null,59172,22064,{"$f":"N33/M33","v":0.37287906442236191},283829,283829,{"$f":"Q33/P33","v":1}]
[null,"Maquinaria y Equipo","Cusco","Reposición","Adquisición de  equipamiento y sistema de información para pasajeros ","No","Aeroportuario","No","Si",null,null,null,79380,79380,{"$f":"N34/M34","v":1}]
[null,"Maquinaria y Equipo","Cusco","Reposición"," Ascensor","No","Aeroportuario","No","Si",null,null,null,null,null,null,96331,96332,{"$f":"Q35/P35","v":1.0000103808742773}]
[null,"Vehículos","Cusco","Reposición","Ómnibus ","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,561708.11796898756,561708.11796898756,{"$f":"T36/S36","v":1}]
[null,"Maquinaria y Equipo","Cusco","Reposición"," Overhaul de puentes de embarque ","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,931405.5944055944,931405.5944055944,{"$f":"T37/S37","v":1}]
[null,"Maquinaria y Equipo","Ilo","Reposición","Fajas transportadoras de equipajes ","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121469,118179,{"$f":"AC38/AB38","v":0.97291490009796733}]
[null,"Maquinaria y Equipo","Jaén","Reposición","Fajas transportadoras de equipajes ","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121469,{"$f":"236358/2","v":118179},{"$f":"AC39/AB39","v":0.97291490009796733}]
[null,"Maquinaria y Equipo","Ilo","Reposición","Teleindicador de vuelo","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11671,11671,{"$f":"AC40/AB40","v":1}]
[null,"Maquinaria y Equipo","Jauja","Reposición","Teleindicador de vuelo","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11671,11671,1]
[null,"Maquinaria y Equipo","Tingo María","Reposición","Teleindicador de vuelo","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"69916/$AL$4","v":18545.358090185677}]
[null,"Maquinaria y Equipo","Yurimaguas","Reposición","Teleindicador de vuelo","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"69916/$AL$4","v":18545.358090185677}]
[null,"Maquinaria y Equipo","Jauja","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,73327,73327,{"$f":"W44/V44","v":1}]
[null,"Maquinaria y Equipo","Huánuco","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,73327,73327,1]
[null,"Maquinaria y Equipo","Ilo","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92837,92837,{"$f":"AC46/AB46","v":1}]
[null,"Maquinaria y Equipo","Jaén","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92837,92837,1]
[null,"Maquinaria y Equipo","Tingo María","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"270000/$AL$4","v":71618.037135278515}]
[null,"Maquinaria y Equipo","Yurimaguas","Reposición","Sistemas integrales TUUA","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"270000/$AL$4","v":71618.037135278515}]
[null,"Otros","Cusco","Reposición","Equipos diversos (Cusco)","No","Aeroportuario","No","Si",null,null,null,165507.39644970416,92332.248520710069,{"$f":"N50/M50","v":0.55787385036153836},151722.27342549924,104230.10752688172,{"$f":"Q50/P50","v":0.68697960539104519},16537.853450896928,13497.719671632714,{"$f":"T50/S50","v":0.81617119849980702},77977.039274924464,20680.664652567975,{"$f":"W50/V50","v":0.26521479713603818},51492.98998569385,18263.805436337625,{"$f":"Z50/Y50","v":0.35468527738264577},206377.51595572892,136509.87028456887,{"$f":"AC50/AB50","v":0.66145708582834328},{"$f":"456550/$AE$4","v":119515.70680628273},{"$f":"109615/$AE$4","v":28695.026178010474},{"$f":"AF50/AE50","v":0.24009418464571242},{"$f":"2629650/$AH$4","v":703114.97326203203},{"$f":"305887/$AH$4","v":81787.967914438501},{"$f":"AI50/AH50","v":0.11632232426368529},null,{"$f":"153642/$AL$4","v":40753.846153846156}]
[null,"Otros",null,"Reposición","Equipos diversos Aeropuertos provincias","No","Aeroportuario","No","Si",218019.17635963534,187381.32662684689,{"$f":"K51/J51","v":0.85947176645484824},389287.27810650889,369000.59171597636,{"$f":"N51/M51","v":0.94788762045036035},232777.88018433179,179221.81259600614,{"$f":"Q51/P51","v":0.7699263025081432},244335.96837944663,263283.36880510795,1,72341.389728096678,5782.4773413897283,{"$f":"W51/V51","v":7.993318020463562E-2},18003.147353361946,4914.1630901287554,{"$f":"Z51/Y51","v":0.27296133246451898},24631.681741557451,26891.124206661589,{"$f":"AC51/AB51","v":1.0917291189781861}]
[null,"Otros","Chimbote","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4807/$AH$4","v":1285.2941176470588},0,null,{"$f":"14208/$AL$4","v":3768.7002652519895}]
[null,"Otros","Huanuco","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10000/$AH$4","v":2673.79679144385},{"$f":"5970/$AH$4","v":1596.2566844919786},{"$f":"AI53/AH53","v":0.59700000000000009},null,{"$f":"14030/$AL$4","v":3721.4854111405834}]
[null,"Otros","Ilo","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"58000/$AE$4","v":15183.246073298429},{"$f":"44984/$AE$4","v":11775.916230366493},{"$f":"AF54/AE54","v":0.77558620689655178},{"$f":"10000/$AH$4","v":2673.79679144385},null,null,{"$f":"10000/$AL$4","v":2652.5198938992044},{"$f":"23800/$AL$4","v":6312.9973474801063},{"$f":"AL54/AK54","v":2.38}]
[null,"Otros","Jaén","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"60000/$AE$4","v":15706.806282722513},null,null,{"$f":"20000/$AH$4","v":5347.5935828877},{"$f":"87666/$AH$4","v":23440.106951871658},{"$f":"AI55/AH55","v":4.3833000000000002},{"$f":"10000/$AL$4","v":2652.5198938992044},{"$f":"12685/$AL$4","v":3364.7214854111407},{"$f":"AL55/AK55","v":1.2685}]
[null,"Otros","Jauja","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10000/$AH$4","v":2673.79679144385},null,null,2652.5198938992044,{"$f":"5970/$AL$4","v":1583.5543766578248},{"$f":"AL56/AK56","v":0.59699999999999998}]
[null,"Otros","Juanjui","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5500/$AE$4","v":1439.7905759162304},null,{"$f":"10000/$AH$4","v":2673.79679144385},{"$f":"6358/$AH$4","v":1700},{"$f":"AI57/AH57","v":0.63580000000000003},2652.5198938992044,{"$f":"14267/$AL$4","v":3784.3501326259948},{"$f":"AL57/AK57","v":1.4266999999999999}]
[null,"Otros","Mazamari","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si"]
[null,"Otros","Nazca","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4200/$AE$4","v":1099.476439790576},null,null,null,{"$f":"6610/$AH$4","v":1767.3796791443849},null,null,{"$f":"33449/$AL$4","v":8872.4137931034475}]
[null,"Otros","Rioja","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"70500/$AE$4","v":18455.497382198955},{"$f":"17050/$AE$4","v":4463.3507853403144},{"$f":"AF60/AE60","v":0.24184397163120566},{"$f":"10000/$AH$4","v":2673.79679144385},{"$f":"6850/$AH$4","v":1831.5508021390374},{"$f":"AI60/AH60","v":0.68500000000000005},{"$f":"24000/$AL$4","v":6366.0477453580897},{"$f":"850/$AL$4","v":225.46419098143235},{"$f":"AL60/AK60","v":3.5416666666666666E-2}]
[null,"Otros","Tingo Maria","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"57000/$AE$4","v":14921.465968586388},{"$f":"2581/$AE$4","v":675.65445026178008},{"$f":"AF61/AE61","v":4.5280701754385963E-2},null,null,null,{"$f":"72000/$AL$4","v":19098.143236074269},{"$f":"34428/$AL$4","v":9132.0954907161795},{"$f":"AL61/AK61","v":0.47816666666666663}]
[null,"Otros","Tocache","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"65000/AH4","v":17379.679144385027},null,null,{"$f":"24000/$AL$4","v":6366.0477453580897}]
[null,"Otros","Yurimaguas","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"167000/$AE$4","v":43717.277486911},{"$f":"4700/$AE$4","v":1230.366492146597},{"$f":"AF63/AE63","v":2.8143712574850301E-2},{"$f":"700000/$AH$4","v":187165.77540106952},{"$f":"45094/$AH$4","v":12057.219251336897},{"$f":"AI63/AH63","v":6.4419999999999991E-2},{"$f":"10000/$AL$4","v":2652.5198938992044},{"$f":"24217/$AL$4","v":6423.6074270557028},{"$f":"AL63/AK63","v":2.4217}]
[null,"Otros","Atalaya","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5000/$AE$4","v":1308.9005235602094},null,{"$f":"AF64/AE64","v":0},{"$f":"70000/$AH$4","v":18716.577540106951},{"$f":"29624/$AH$4","v":7920.8556149732613},{"$f":"AI64/AH64","v":0.42319999999999997},2652.5198938992044,{"$f":"35518/$AL$4","v":9421.220159151193},{"$f":"AL64/AK64","v":3.5517999999999996}]
[null,"Otros","Andahuaylas","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"17500/$AE$4","v":4581.1518324607332},{"$f":"4267/$AE$4","v":1117.0157068062829},{"$f":"AF65/AE65","v":0.24382857142857145},{"$f":"40000/$AH$4","v":10695.1871657754},null,null,null,{"$f":"4068/$AL$4","v":1079.0450928381963}]
[null,"Otros","Moquegua","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"437500/$AH$4","v":116978.60962566844},null,null,null,{"$f":"11924/$AL$4","v":3162.8647214854113}]
[null,"Otros","Rodriguez de Mendoza","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"20000/$AL$4","v":5305.0397877984087},null,0]
[null,"Otros","Saposoa","Reposición","Equipos diversos Aeropuerto","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo","3. Equipos de Seguridad"]
[null,"Maquinaria y Equipo",null,"Reposición"," - Máquinas de rayos X (Cusco (2), Andahuaylas, Atalaya, Chimbote, Huánuco, Ilo, Jauja, Juanjuí, Nasca, Mazamari, Rioja, Tingo María, Yurimaguas)","No","Aeroportuario","No","Si",null,null,null,102648,102648,{"$f":"N70/M70","v":1},null,null,null,579718.75950136816,579718.75950136816,{"$f":"T70/S70","v":1},null,null,null,124366.52360515021,124366.52360515021,{"$f":"Z70/Y70","v":1},null,null,null,null,null,null,null,null,null,{"$f":"1800000/$AL$4","v":477453.58090185677},{"$f":"490500/$AL$4","v":130106.10079575596},{"$f":"AL70/AK70","v":0.27249999999999996}]
[null,"Maquinaria y Equipo",null,"Reposición"," - Pórticos detectores de  metal (Cusco (4), Andahuaylas, Atalaya, Ilo, Jaén, Juanjuí, Mazamari, Nasca, Rioja, Tingo María, Yurimaguas).","No","Aeroportuario","No","Si",null,null,null,58072,43935,{"$f":"N71/M71","v":0.75656082104973132},57143,57143,{"$f":"Q71/P71","v":1},28002.432350258438,25813.317117664941,{"$f":"T71/S71","v":0.92182410423452754},93515.407854984893,77764.350453172199,{"$f":"W71/V71","v":0.83156724904372992}]
[null,"Maquinaria y Equipo",null,"Reposición","Equipos de comunicaciones transceptores","No","Aeroportuario",null,"Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785626.3233190272,785626.3233190272,{"$f":"Z72/Y72","v":1}]
[null,"Otros",null,"Reposición","Casetas de seguridad y vigilancia","No","Aeroportuario",null,"Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159272.15688721096,161368.62908335307,{"$f":"AC73/AB73","v":1.0131628291919643}]
[null,"Otros",null,"Reposición","Equipos diversos de seguridad (por definir)","No","Aeroportuario","No","Si",219914.17793146809,9187.6768311851611,{"$f":"K74/J74","v":4.1778465206769519E-2},18153.846153846156,18181.656804733728,1,13824.884792626728,2768.3563748079878,{"$f":"Q74/P74","v":0.20024444444444445},null,null,null,21344.41087613293,3217.5226586102717,{"$f":"W74/V74","v":0.15074309978768577},null,null,null,15665.484921854089,0,{"$f":"AC74/AB74","v":0},{"$f":"343475/$AE$4","v":89914.921465968597},{"$f":"90250/$AE$4","v":23625.65445026178},{"$f":"AF74/AE74","v":0.2627556590727127},null,{"$f":"16034/$AH$4","v":4287.1657754010694},null,{"$f":"1500000/$AL$4","v":397877.98408488062},{"$f":"88767/$AL$4","v":23545.623342175066},{"$f":"AL74/AK74","v":5.9178000000000001E-2}]
[null,"Otros","Cusco","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"232212/$AH$4","v":62088.770053475935},null,0]
[null,"Otros","Chimbote","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"23000/$AE$4","v":6020.9424083769636},null,0,{"$f":"32000/$AH$4","v":8556.1497326203207},null,0,{"$f":"25585/$AL$4","v":6786.4721485411137}]
[null,"Otros","Huanuco","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43250/$AH$4","v":11564.171122994652},null,0,{"$f":"70000/$AL$4","v":18567.639257294428}]
[null,"Otros","Ilo","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"39500/$AH$4","v":10561.497326203207},null,0,{"$f":"70000/$AL$4","v":18567.639257294428}]
[null,"Otros","Jaén","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"243462/$AH$4","v":65096.791443850263},null,0,{"$f":"1150000/$AL$4","v":305039.78779840848},{"$f":"9746/$AL$4","v":2585.1458885941643},{"$f":"AL79/AK79","v":8.4747826086956513E-3}]
[null,"Otros","Jauja","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43250/$AH$4","v":11564.171122994652},null,0,{"$f":"1110000/$AL$4","v":294429.70822281169}]
[null,"Otros","Juanjui","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"39500/$AH$4","v":10561.497326203207},null,0,{"$f":"110000/$AL$4","v":29177.718832891245}]
[null,"Otros","Mazamari","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"16405/$AH$4","v":4386.363636363636},null,null,{"$f":"23530/$AL$4","v":6241.3793103448279}]
[null,"Otros","Nazca","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43250/$AH$4","v":11564.171122994652},null,0,{"$f":"1110000/$AL$4","v":294429.70822281169},null,0]
[null,"Otros","Rioja","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43250/$AH$4","v":11564.171122994652},null,0,{"$f":"30000/$AL$4","v":7957.5596816976131},null,0]
[null,"Otros","Tingo Maria","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2458/$AE$4","v":643.45549738219893},null,{"$f":"247211/$AH$4","v":66099.197860962566},null,0,{"$f":"70000/$AL$4","v":18567.639257294428},null,0]
[null,"Otros","Tocache","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7500/$AH$4","v":2005.3475935828876},null,0]
[null,"Otros","Yurimaguas","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"239712/$AH$4","v":64094.117647058818},null,0,{"$f":"1110000/$AL$4","v":294429.70822281169}]
[null,"Otros","Atalaya","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"43250/$AH$4","v":11564.171122994652},null,0,{"$f":"30000/$AL$4","v":7957.5596816976131},{"$f":"9746/$AL$4","v":2585.1458885941643},{"$f":"AL88/AK88","v":0.32486666666666664}]
[null,"Otros","Andahuaylas","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11564.171122994652,null,0,{"$f":"307331/$AL$4","v":81520.159151193628}]
[null,"Otros","Moquegua","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"133474/$AE$4","v":34940.837696335082},null,0,{"$f":"47000/$AH$4","v":12566.844919786095},null,0,{"$f":"30000/$AL$4","v":7957.5596816976131}]
[null,"Otros","Rodriguez de Mendoza","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11250/$AH$4","v":3008.0213903743315},null,0]
[null,"Otros","Saposoa","Reposición","Equipos diversos de seguridad","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo","4. Equipos de Salvamento y Extinción de Incendios"]
[null,"Maquinaria y Equipo",null,"Reposición","Equipos de respiración autónoma","No","Aeroportuario","No","Si",84911.977365608298,84911.977365608298,{"$f":"K94/J94","v":1},null,null,null,354083.56374807988,354083.56374807988,{"$f":"Q94/P94","v":1}]
[null,"Maquinaria y Equipo",null,"Reposición","Equipos de corte hidraulico","No","Aeroportuario","No","Si",101701.35177617101,101701.35177617101,{"$f":"K95/J95","v":1},null,null,null,12624.57757296467,12624.57757296467,{"$f":"Q95/P95","v":1}]
[null,"Maquinaria y Equipo",null,"Reposición","Trajes de merrcancias peligrosas","No","Aeroportuario","No","Si",27973.278843131091,27973.278843131091,{"$f":"K96/J96","v":1},null,null,null,null,null,null,null,null,null,16314.199395770393,12182.779456193353,{"$f":"W96/V96","v":0.74675925925925923}]
[null,"Maquinaria y Equipo",null,"Reposición","Trajes de aproximación","No","Aeroportuario","No","Si",null,null,null,125769.52662721893,125769.52662721893,{"$f":"N97/M97","v":1},57204.301075268821,57204.301075268821,{"$f":"Q97/P97","v":1},null,null,null,195658.00604229607,179776.13293051359,{"$f":"W97/V97","v":0.9188284014897441}]
[null,"Maquinaria y Equipo",null,"Reposición","Extintores","No","Aeroportuario","No","Si",26388.24269097768,26388.24269097768,{"$f":"K98/J98","v":1},81025.147928994091,81025.147928994091,{"$f":"N98/M98","v":1}]
[null,"Maquinaria y Equipo",null,"Reposición","Implementación bases SEI","No","Aeroportuario","No","Si",47154.982709839671,3063.8164099339829,{"$f":"K99/J99","v":6.4973333333333327E-2},156514.20118343196,160650.59171597633,1,null,null,null,54019.458802067493,56974.76436606871,1,null,null,null,null,null,null,30894.837717923492,9181.4308558048961,{"$f":"AC99/AB99","v":0.2971833333333333}]
[null,"Vehículos","Cusco","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,570134,570134,{"$f":"Q100/P100","v":1},259590,259590,{"$f":"T100/S100","v":1},612444,636066,{"$f":"W100/V100","v":1.0385700570174579}]
[null,"Vehículos","Andahuaylas","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,{"$f":"Q101/P101","v":1},129795,129795,{"$f":"T101/S101","v":1},306222,318033,{"$f":"W101/V101","v":1.0385700570174579}]
[null,"Vehículos","Atalaya","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Chimbote","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Ilo","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Jaén","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Juanjuí","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Jauja","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Huanucó","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Mazamari","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Nazca","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Rioja","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Tingo María","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Yurimaguas","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,285067,285067,1,129795,129795,1,306222,318033,1.0385700570174579]
[null,"Vehículos","Tocache","Reposición","Vehículo SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3300000/$AL$4","v":875331.56498673744},null,0]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164886.77872848161,164886.77872848161,{"$f":"AC115/AB115","v":1}]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo",null,"Reposición","Sistema de compresora y equipo de llenado","No","Aeroportuario","No","Si"]
[null,"Vehículos","Jaén","Reposición","Cuatrimotos","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"196000/$AH$4","v":52406.417112299459},{"$f":"59714/$AH$4","v":15966.310160427807},{"$f":"AI129/AH129","v":0.30466326530612248}]
[null,"Vehículos","Tingo Maria","Reposición","Cuatrimotos","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"196000/$AH$4","v":52406.417112299459},{"$f":"59714/$AH$4","v":15966.310160427807},{"$f":"AI130/AH130","v":0.30466326530612248}]
[null,"Vehículos","Moquegua","Reposición","Cuatrimotos","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"146000/$AH$4","v":39037.433155080209},{"$f":"59714/$AH$4","v":15966.310160427807},{"$f":"AI131/AH131","v":0.40900000000000003}]
[null,"Otros",null,"Reposición","Equipos diversos SEI provincias (por definir)","No","Aeroportuario","No","Si",115108.77082678404,9747.2492926752584,{"$f":"K132/J132","v":8.4678597666053998E-2},17159.763313609466,8265.6804733727822,{"$f":"N132/M132","v":0.48168965517241391},31612.903225806454,11914.592933947773,{"$f":"Q132/P132","v":0.37689018464528667},12161.751292186074,913.34752204317419,{"$f":"T132/S132","v":7.51E-2},null,null,null,null,null,null,38618.547147404366,16049.868194461253,{"$f":"AC132/AB132","v":0.41559999999999997},{"$f":"110847/$AE$4","v":29017.539267015709},{"$f":"85265/$AE$4","v":22320.680628272254},{"$f":"AF132/AE132","v":0.76921342030005324},{"$f":"3300000/$AH$4","v":882352.94117647049},{"$f":"279823/$AH$4","v":74818.983957219243},{"$f":"AI132/AH132","v":8.4794848484848487E-2},null,{"$f":"508546/$AL$4","v":134892.83819628647}]
[null,"Otros","Cusco","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"149500/$AE$4","v":39136.125654450261},null,0,{"$f":"312669/$AH$4","v":83601.336898395719},null,0,{"$f":"85072/$AL$4","v":22565.517241379312},null,0]
[null,"Otros","Chimbote","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100000/$AH$4","v":26737.967914438501},null,0,{"$f":"41064/$AL$4","v":10892.307692307691},null,0]
[null,"Otros","Huanuco","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"23000/$AE$4","v":6020.9424083769636},null,0,{"$f":"146000/$AH$4","v":39037.433155080209},null,0,{"$f":"47072/$AL$4","v":12485.941644562334},null,0]
[null,"Otros","Ilo","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"23000/$AE$4","v":6020.9424083769636},null,0,{"$f":"146000/$AH$4","v":39037.433155080209},null,0,{"$f":"47072/$AL$4","v":12485.941644562334},null,0]
[null,"Otros","Jaén","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"73847/$AE$4","v":19331.675392670157},{"$f":"3102/$AE$4","v":812.04188481675396},{"$f":"AF137/AE137","v":4.2005768683900498E-2},null,null,null,12485.941644562334,null,0]
[null,"Otros","Jauja","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"23000/$AE$4","v":6020.9424083769636},null,0,{"$f":"196000/$AH$4","v":52406.417112299459},null,0,12485.941644562334,null,0]
[null,"Otros","Juanjui","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,{"$f":"146000/$AH$4","v":39037.433155080209},null,0,12485.941644562334,null,0]
[null,"Otros","Mazamari","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,{"$f":"23000/$AH$4","v":6149.7326203208549},null,0]
[null,"Otros","Nazca","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,{"$f":"196000/$AH$4","v":52406.417112299459},null,0,{"$f":"47072/$AL$4","v":12485.941644562334},null,0]
[null,"Otros","Rioja","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,{"$f":"146000/$AH$4","v":39037.433155080209},null,0,12485.941644562334,null,0]
[null,"Otros","Tingo Maria","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,null,null,null,12485.941644562334,null,0]
[null,"Otros","Tocache","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si"]
[null,"Otros","Yurimaguas","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"23000/$AE$4","v":6020.9424083769636},null,0,{"$f":"196000/$AH$4","v":52406.417112299459},null,0,{"$f":"47072/$AL$4","v":12485.941644562334},null,0]
[null,"Otros","Atalaya","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,0,{"$f":"100000/$AH$4","v":26737.967914438501},null,0,{"$f":"41072/$AL$4","v":10894.429708222811},null,{"$f":"AL146/AK146","v":0}]
[null,"Otros","Andahuaylas","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6020.9424083769636,null,{"$f":"AF147/AE147","v":0},{"$f":"150000/$AH$4","v":40106.951871657751},null,0,{"$f":"47072/$AL$4","v":12485.941644562334},null,0]
[null,"Otros","Moquegua","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62347/$AE$4","v":16321.204188481675},null,0,null,null,null,12485.941644562334,{"$f":"8650/$AL$4","v":2294.4297082228118},{"$f":"AL148/AK148","v":0.18376104690686609}]
[null,"Otros","Rodriguez de Mendoza","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si"]
[null,"Otros","Saposoa","Reposición","Equipos diversos SEI","No","Aeroportuario","No","Si"]
[null,"Maquinaria y Equipo","5. Equipos de Informática"]
[null,"Equipos de informática","N. nacional","Reposición","Equipos de Informática","No","Aeroportuario","No","Si",1662020.7481923923,783509.902546369,{"$f":"K152/J152","v":0.4714200489966876},602950.29585798818,868936.68639053253,1,163286.32872503842,27560.983102918588,{"$f":"Q152/P152","v":0.16878928761592257},645111.58406810579,415398.29735481908,{"$f":"T152/S152","v":0.64391697128626446},963145.01510574017,787673.41389728093,{"$f":"W152/V152","v":0.81781393408427194},76108.726752503571,26215.736766809729,{"$f":"Z152/Y152","v":0.3444511278195489},133282.64702795079,129151.49231110244,{"$f":"AC152/AB152","v":0.96900455678988728},{"$f":"710000/$AE$4","v":185863.87434554973},{"$f":"297214/$AE$4","v":77804.712041884821},{"$f":"AF152/AE152","v":0.41861126760563383},{"$f":"972000/$AH$4","v":259893.04812834223},{"$f":"1020380/$AH$4","v":272828.87700534757},{"$f":"AI152/AH152","v":1.0497736625514402},{"$f":"870000/$AL$4","v":230769.23076923078},{"$f":"1009828/$AL$4","v":267858.88594164455},{"$f":"AL152/AK152","v":1.1607218390804597}]
[null,"Edificaciones y construcciones","6. Cercos perimétrico",null,null,null,null,null,null,805223.20025149325,389510.21691292047,{"$f":"K153/J153","v":0.48372950107655338},154854.73372781064,148459.76331360947,{"$f":"N153/M153","v":0.95870342313563583},218402.76497695854,218402.76497695854,{"$f":"Q153/P153","v":1},null,null,null,null,null,null,138124.46351931331,127600,{"$f":"Z153/Y153","v":0.92380449305533974},48049.45381778149,0,{"$f":"AC153/AB153","v":0}]
[null,"Edificaciones y construcciones","Jauja","Reposición","Cerco perimétrico","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2689266/$AL$4","v":713333.15649867372}]
[null,"Edificaciones y construcciones","Nazca","Reposición","Cerco perimétrico","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"466102/$AE$4","v":122016.23036649215},null,0,{"$f":"466102/$AH$4","v":124626.20320855614},null,0]
[null,"Edificaciones y construcciones","Tocache","Reposición","Cerco perimétrico","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2542373/$AL$4","v":674369.49602122011}]
[null,"Edificaciones y construcciones","Rodriguez de Mendoza","Reposición","Cerco perimétrico","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1539548/$AH$4","v":411643.85026737966},null,0,{"$f":"2274011/AL4","v":603185.94164456229}]
[null,"Edificaciones y construcciones","Saposoa","Reposición","Cerco perimétrico","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2966102/$AH$4","v":793075.40106951864},null,0]
[null,"Edificaciones y construcciones","7. Cuarteles SEI"]
[null,"Edificaciones y construcciones","Chimbote","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1779661/$AH$4","v":475845.18716577539},null,0]
[null,"Edificaciones y construcciones","Juanjui","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1186440/$AH$4","v":317229.94652406417},null,0]
[null,"Edificaciones y construcciones","Nazca","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1186441/$AH$4","v":317230.21390374331},null,0]
[null,"Edificaciones y construcciones","Rioja","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1186441/$AH$4","v":317230.21390374331},null,0]
[null,"Edificaciones y construcciones","Tocache","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1200000/$AL$4","v":318302.38726790453}]
[null,"Edificaciones y construcciones","Saposoa","Reposición","Cuartel SEI","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1200000/$AL$4","v":318302.38726790453}]
[null,"Edificaciones y construcciones","8. Inversiones Convenio de Cooperación Institucional CORPAC S.A/MTC (DU-006-2018)"]
[null,"Edificaciones y construcciones","Cusco","Reposición","Elaboración expediente técnico (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,40660.725075528702,38956.79758308157,{"$f":"W167/V167","v":0.95809402096784979},{"$f":"636785-41753","v":595032},477850,{"$f":"Z167/Y167","v":0.80306605359039518},null,null,null,null,null,null,{"$f":"1819586/$AH$4","v":486520.32085561496},{"$f":"1819586/$AH$4","v":486520.32085561496},{"$f":"AI167/AH167","v":1}]
[null,"Edificaciones y construcciones","Ilo","Reposición","Elaboración expediente técnico (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41753,{"$f":"145927/3.495","v":41753.075822603721},{"$f":"Z168/Y168","v":1.0000018159797792}]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Elaboración expediente técnico (DU-006-18)","No","Aeroportuario","MTC","Si"]
[null,"Edificaciones y construcciones","Cusco","Reposición","Estudios y Supervición(DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185875,{"$f":"639207/3.884","v":164574.4078269825},null,{"$f":"535262/$AE$4","v":140120.94240837696},{"$f":"332528/$AE$4","v":87049.214659685866},{"$f":"AF170/AE170","v":0.62124342845186098}]
[null,"Edificaciones y construcciones","Ilo","Reposición","Estudios y Supervición (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184432,103113,null,null,{"$f":"19968/$AE$4","v":5227.2251308900522},0]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Estudios y Supervición (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245263,132855,null,{"$f":"586699/$AE$4","v":153586.12565445027},{"$f":"101401/$AE$4","v":26544.764397905761},{"$f":"AF172/AE172","v":0.17283308817639029},null,{"$f":"356318/$AH$4","v":95272.19251336898},null,null,{"$f":"120037/$AL$4","v":31840.053050397877}]
[null,"Edificaciones y construcciones","Cusco","Reposición","Cerco perimétrico (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334425.17882689554,310565.37911301857,{"$f":"Z173/Y173","v":0.92865429631353436},138887.74296092504,133535.4697832758,{"$f":"AC173/AB173","v":0.96146331516701899},{"$f":"23051/$AE$4","v":6034.293193717278},{"$f":"23051/$AE$4","v":6034.293193717278},{"$f":"AF173/AE173","v":1}]
[null,"Edificaciones y construcciones","Ilo","Reposición","Cerco perimétrico (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660046.3119421038,1660046.0544851227,{"$f":"AC174/AB174","v":0.99999984490975991},{"$f":"42373/$AE$4","v":11092.408376963351},{"$f":"654474/$AE$4","v":171328.2722513089},{"$f":"AF174/AE174","v":15.445543152479173}]
[null,"Edificaciones y construcciones","Cusco","Reposición","Vía perimetral (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456536.19456366234,408972.5321888412,{"$f":"Z175/Y175","v":0.89581622894044477},null,null,null,{"$f":"555256/$AE$4","v":145354.97382198952},null,0]
[null,"Edificaciones y construcciones","Ilo","Reposición","Cuartel SEI (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258277.25321888411,127002.57510729613,{"$f":"Z176/Y176","v":0.49172961816991417},142896.60561180662,165179.50731585894,{"$f":"AC176/AB176","v":1.1559372359381728}]
[null,"Edificaciones y construcciones","Ilo","Reposición","Torre de control (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360884.6924177396,229901.85979971386,{"$f":"Z177/Y177","v":0.63705073844914584}]
[null,"Edificaciones y construcciones","Cusco","Reposición","Supervisión de obras(DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62156-630","v":61526},{"$f":"217236/3.495","v":62156.223175965664},null,null,null,null,null,{"$f":"145604/$AE$4","v":38116.230366492149}]
[null,"Edificaciones y construcciones","Ilo","Reposición","Supervisión de obras(DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"157797/3.495","v":45149.356223175964},{"$f":"157797/3.495","v":45149.356223175964}]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Supervisión de obras(DU-006-18)","No","Aeroportuario","MTC","Si"]
[null,"Vehículos","Moquegua","Reposición","Vehículo SEI(DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,229699.9087868653,229699.9087868653,{"$f":"T181/S181","v":1},null,null,null,520024.32045779686,520024.32045779686,{"$f":"Z181/Y181","v":1}]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Cerco perimétrico (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1388484/$AE$4","v":363477.4869109948},null,0,{"$f":"1388494/$AH$4","v":371255.08021390374},{"$f":"2413831/$AH$4","v":645409.35828876996},{"$f":"AI182/AH182","v":1.7384525968423339},null,{"$f":"486372/$AL$4","v":129011.14058355437}]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Cuartel SEI (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"101695/$AE$4","v":26621.727748691101},{"$f":"171316/$AE$4","v":44847.120418848172},{"$f":"AF183/AE183","v":1.6846059294950588},{"$f":"915255/$AH$4","v":244720.5882352941},null,{"$f":"AI183/AH183","v":0},null,{"$f":"733540/$AL$4","v":194572.94429708223}]
[null,"Edificaciones y construcciones","Cusco","Reposición","Cuartel SEI (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"245659/$AL$4","v":65161.538461538461}]
[null,"Edificaciones y construcciones","Cusco","Reposición","Remodelación del terminal de pasajeros (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11082216/$AE$4","v":2901103.6649214663},null,0,{"$f":"9940589/$AH$4","v":2657911.4973262032},null,0]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Terminal de pasajeros (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,805084,null,null,805084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"805084/$AE$4","v":210754.97382198955},null,0,{"$f":"805084/$AH$4","v":215263.10160427805},null,0]
[null,"Edificaciones y construcciones","Moquegua","Reposición","Rehabilitación de la pista de aterrizaje y plataforma de aeronaves (DU-006-18)","No","Aeroportuario","MTC","Si",null,null,null,2028603,5821747,{"$f":"N187/M187","v":2.8698306174248978},2028603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2028603/$AE$4","v":531047.90575916227},{"$f":"5821747/$AE$4","v":1524017.5392670159},{"$f":"AF187/AE187","v":2.8698306174248982},{"$f":"2028603/AH4","v":542407.21925133688},null,{"$f":"AI187/AH187","v":0}]
[null,null,"9. Otras Inversiones"]
[null,"Terrenos",null,"Reposición"," - Tasaciones, titulación, adquisición de terreno","No","Aeroportuario","No","Si",55957.246149009741,44739.390128890285,{"$f":"K189/J189","v":0.79952808988764046},59171.597633136094,67.159763313609474,{"$f":"N189/M189","v":1.1350000000000002E-3},25607.373271889403,10246.390168970815,{"$f":"Q189/P189","v":0.40013436990114215},10701.124961994527,4620.2493159014894,{"$f":"T189/S189","v":0.43175360836458687},null,null,null,null,null,null,12872.849049134787,1680.6791718550378,{"$f":"AC189/AB189","v":0.13055999999999998}]
[null,"Maquinaria y Equipo",null,"Reposición"," - Equipos de ingeniería","No","Aeroportuario","No","Si",14552.027664256522,13541.653568060357,{"$f":"K190/J190","v":0.93056815726938857},45414.201183431956,21800.295857988167,{"$f":"N190/M190","v":0.48003257328990229},36055.299539170512,28732.104454685101,{"$f":"Q190/P190","v":0.79688991138377629},null,null,null,null,null,null,null,null,null,60065.743491186848,0,{"$f":"AC190/AB190","v":0}]
[null,"Edificaciones y construcciones","Chimbote","Reposición"," - Estudios de ingeniería","No","Aeroportuario","No","Si",null,null,null,45118.343195266272,20680.473372781067,{"$f":"N191/M191","v":0.45836065573770496},43342.549923195089,12620.583717357911,{"$f":"Q191/P191","v":0.29118230791040545},22842.505320766188,14597.141988446336,{"$f":"T191/S191","v":0.63903419451876109},101148.33836858007,92485.498489425983,{"$f":"W191/V191","v":0.91435509451883357},70318.741058655214,13578.826895565093,{"$f":"Z191/Y191","v":0.19310395338617536},84111.195687046697,3054.7270793596849,{"$f":"AC191/AB191","v":3.6317722681359042E-2},null,null,null,null,{"$f":"66673/$AH$4","v":17827.005347593582},0]
[null,"Edificaciones y construcciones",null,"Reposición"," - Estudios de ingeniería","No","Aeroportuario","No","Si"]
[null,"Edificaciones y construcciones","Huánuco","Reposición"," - Habilitación provisional del terminal del aeropuerto","No","Aeroportuario","No","Si",null,null,null,466802.07100591715,462787.57396449707,{"$f":"N193/M193","v":0.99140000164787356}]
[null,"Maquinaria y Equipo",null,"Reposición"," .  Activo fijo administrativo","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15813.007771957173,6069.0334127050874,{"$f":"AC194/AB194","v":0.38380006512536635}]
[null,"Otros",null,"Reposición"," . Inversiones varias a nivel nacional","No","Aeroportuario","No","Si",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10337.670157398183,2176.7987742086925,{"$f":"AC195/AB195","v":0.21056957138943541},null,{"$f":"595645/$AE$4","v":155928.01047120421},null,null,{"$f":"123932/$AH$4","v":33136.898395721924},0,null,{"$f":"364944/$AL$4","v":96802.122015915113}]
[null,null,null,null,null,null,null,null,null,{"$f":"+SUM(J7:J195)","v":3595788.4313109084},{"$f":"+SUM(K7:K195)","v":1730829.6133291419},{"$f":"AVERAGE(L7:L195)","v":0.6125305371985198},{"$f":"+SUM(M7:M195)","v":5978384.7396449707},{"$f":"+SUM(N7:N195)","v":8819193.7988165691},{"$f":"AVERAGE(O7:O195)","v":0.88613747347421012},{"$f":"+SUM(P7:P195)","v":9719871.0660522282},{"$f":"+SUM(Q7:Q195)","v":6552002.2703533024},{"$f":"AVERAGE(R7:R195)","v":0.90399814121710709},{"$f":"+SUM(S7:S195)","v":5372793.349042261},{"$f":"+SUM(T7:T195)","v":5123566.2283368809},{"$f":"AVERAGE(U7:U195)","v":0.90405133783941161},{"$f":"+SUM(V7:V195)","v":6371967.6858006045},{"$f":"+SUM(W7:W195)","v":6151768.9395770393},{"$f":"AVERAGE(X7:X195)","v":0.86715677018939297},{"$f":"+SUM(Y7:Y195)","v":4045933.3848354784},{"$f":"+SUM(Z7:Z195)","v":3417438.050071531},{"$f":"AVERAGE(AA7:AA195)","v":0.75762790266042335},{"$f":"+SUM(AB7:AB195)","v":4109465.2306174524},{"$f":"+SUM(AC7:AC195)","v":3556928.8715138026},{"$f":"AVERAGE(AD7:AD195)","v":0.69090457918115045},{"$f":"+SUM(AE7:AE195)","v":5332477.7486910997},{"$f":"+SUM(AF7:AF195)","v":2233696.3350785342},{"$f":"AVERAGE(AG7:AG195)","v":0.6542478863321306},{"$f":"+SUM(AH7:AH195)","v":10582088.770053474},{"$f":"+SUM(AI7:AI195)","v":1919915.2406417115},{"$f":"AVERAGE(AJ7:AJ195)","v":0.42785037467138459},{"$f":"+SUM(AK7:AK195)","v":6229062.5994694969},{"$f":"+SUM(AL7:AL195)","v":1369430.5039787798},{"$f":"AVERAGE(AM7:AM195)","v":0.4427745521436256}]
[null,null,null,null,null,null,null,null,null,{"$f":"+SUM(J7:J195)","v":3595788.4313109084},{"$f":"+SUM(K7:K195)","v":1730829.6133291419},{"$f":"+K197/J197","v":0.48134912450845646},{"$f":"+SUM(M7:M195)","v":5978384.7396449707},{"$f":"+SUM(N7:N195)","v":8819193.7988165691},{"$f":"+N197/M197","v":1.4751800332175178},{"$f":"+SUM(P7:P195)","v":9719871.0660522282},{"$f":"+SUM(Q7:Q195)","v":6552002.2703533024},{"$f":"+Q197/P197","v":0.67408324923536556},{"$f":"+SUM(S7:S195)","v":5372793.349042261},{"$f":"+SUM(T7:T195)","v":5123566.2283368809},{"$f":"+T197/S197","v":0.95361311993326403},{"$f":"+SUM(V7:V195)","v":6371967.6858006045},{"$f":"+SUM(W7:W195)","v":6151768.9395770393},{"$f":"+W197/V197","v":0.96544258271832428},{"$f":"+SUM(Y7:Y195)","v":4045933.3848354784},{"$f":"+SUM(Z7:Z195)","v":3417438.050071531},{"$f":"+Z197/Y197","v":0.84465998943047249},{"$f":"+SUM(AB7:AB195)","v":4109465.2306174524},{"$f":"+SUM(AC7:AC195)","v":3556928.8715138026},{"$f":"+AC197/AB197","v":0.86554543520967309},{"$f":"+SUM(AE7:AE195)","v":5332477.7486910997},{"$f":"+SUM(AF7:AF195)","v":2233696.3350785342},{"$f":"+AF197/AE197","v":0.41888526128905335},{"$f":"+SUM(AH7:AH195)","v":10582088.770053474},{"$f":"+SUM(AI7:AI195)","v":1919915.2406417115},{"$f":"+AI197/AH197","v":0.18143064969129055},{"$f":"+SUM(AK7:AK195)","v":6229062.5994694969},{"$f":"+SUM(AL7:AL195)","v":1369430.5039787798},{"$f":"+AL197/AK197","v":0.21984535909069342}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Categoria","inversiones ejecutadas"]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,"Concesiones, licencias y otros derechos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E210)","v":0}]
[null,null,null,null,"Edificaciones y construcciones",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":231023.34869431646},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":14597.141988446336},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":131442.29607250757},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":1844529.8283261803},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":2362358.1664905995},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":1903164.6596858641},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":1245028.8770053475},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E211)","v":420585.67639257287}]
[null,null,null,null,"Maquinaria y Equipo",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":1405725.678955453},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":1672923.0769230768},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":432477.56495468278},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":983421.19599427748},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":720742.24299699161},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":104142.51336898396},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E212)","v":310432.89124668436}]
[null,null,null,null,"Vehículos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":4579311},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":2738333.0267558531},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":4770495},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":540093.3204577968},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":47898.930481283423},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E213)","v":0}]
[null,null,null,null,"Equipos de informática",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":27560.983102918588},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":415398.29735481908},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":787673.41389728093},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":26215.736766809729},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":129151.49231110244},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":77804.712041884821},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":272828.87700534757},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E214)","v":267858.88594164455}]
[null,null,null,null,"Otros",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":298134.86943164363},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":277694.4359987838},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":29680.664652567975},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":23177.968526466379},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":342996.29054325353},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":252726.96335078537},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":250016.04278074868},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E215)","v":370553.05039787799}]
[null,null,null,null,"Intangible",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E216)","v":0}]
[null,null,null,null,"Terrenos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Q:Q,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":10246.390168970815},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!T:T,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":4620.2493159014894},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!W:W,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Z:Z,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AC:AC,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":1680.6791718550378},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AF:AF,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AI:AI,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AL:AL,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E217)","v":0}]
[null,null,null,"Total general",null,{"$f":"+SUM(F210:F217)","v":6552002.2703533024},{"$f":"+SUM(G210:G217)","v":5123566.22833688},{"$f":"+SUM(H210:H217)","v":6151768.9395770393},{"$f":"+SUM(I210:I217)","v":3417438.0500715305},{"$f":"+SUM(J210:J217)","v":3556928.8715138021},{"$f":"+SUM(K210:K217)","v":2233696.3350785342},{"$f":"+SUM(L210:L217)","v":1919915.2406417113},{"$f":"+SUM(M210:M217)","v":1369430.5039787798}]
[]
[]
[null,null,null,null,"Categoria","inversiones programadas"]
[null,null,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,"Concesiones, licencias y otros derechos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E223)","v":0}]
[null,null,null,null,"Edificaciones y construcciones",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":3095432.3149001538},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":22842.505320766188},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":141809.06344410876},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":2362026.8798283259},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":2689561.310019664},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":4611210.7329842933},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":7274958.823529412},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E224)","v":2627493.368700265}]
[null,null,null,null,"Maquinaria y Equipo",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":1426296.1075268816},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":1682769.5348130127},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":502020.76737160119},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":998208.3204577968},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":818845.36770954914},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":77540.106951871654},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E225)","v":477453.58090185677}]
[null,null,null,null,"Vehículos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":4579311},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":2738333.0267558531},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":4593330},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":540093.3204577968},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":143850.26737967914},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E226)","v":875331.56498673744}]
[null,null,null,null,"Equipos de informática",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":163286.32872503842},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":645111.58406810579},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":963145.01510574017},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":76108.726752503571},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":133282.64702795079},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":185863.87434554973},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":259893.04812834223},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E227)","v":230769.23076923078}]
[null,null,null,null,"Otros",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":429937.94162826415},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":273035.5731225296},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":171662.83987915408},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":69496.1373390558},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":454903.05681115395},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":535403.14136125648},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":2825846.5240641707},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E228)","v":2018014.8541114063}]
[null,null,null,null,"Intangible",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E229)","v":0}]
[null,null,null,null,"Terrenos",{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!P:P,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":25607.373271889403},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!S:S,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":10701.124961994527},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!V:V,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!Y:Y,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AB:AB,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":12872.849049134787},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AE:AE,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AH:AH,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":0},{"$f":"+SUMIFS('5.5_EJECUCION_INVERSIO'!AK:AK,'5.5_EJECUCION_INVERSIO'!$B:$B,'5.5_EJECUCION_INVERSIO'!$E230)","v":0}]
[null,null,null,"Total general",null,{"$f":"+SUM(F223:F230)","v":9719871.0660522282},{"$f":"+SUM(G223:G230)","v":5372793.349042262},{"$f":"+SUM(H223:H230)","v":6371967.6858006045},{"$f":"+SUM(I223:I230)","v":4045933.3848354793},{"$f":"+SUM(J223:J230)","v":4109465.2306174524},{"$f":"+SUM(K223:K230)","v":5332477.7486910988},{"$f":"+SUM(L223:L230)","v":10582088.770053476},{"$f":"+SUM(M223:M230)","v":6229062.5994694959}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,2022,2023,2024,"Valor actual","Pormedio"]
[null,null,null,null,null,null,null,"Inversiones Ejecutadas",null,{"$f":"+K218","v":2233696.3350785342},{"$f":"+L218","v":1919915.2406417113},{"$f":"+M218","v":1369430.5039787798},{"$f":"+L237+'5.5_EJECUCION_INVERSIO'!K237/(1+'7.WACC'!$C$30)^1+'5.5_EJECUCION_INVERSIO'!J237/(1+'7.WACC'!$C$30)^2","v":5088637.6829754822}]
[null,null,null,null,null,null,null,"Inversiones Programadas",null,{"$f":"+K231","v":5332477.7486910988},{"$f":"+L231","v":10582088.770053476},{"$f":"+M231","v":6229062.5994694959},{"$f":"+L238+'5.5_EJECUCION_INVERSIO'!K238/(1+'7.WACC'!$C$30)^1+'5.5_EJECUCION_INVERSIO'!J238/(1+'7.WACC'!$C$30)^2","v":20688411.515529342},{"$f":"+M237/M238","v":0.24596560635676634}]

{"sheet":"6.CKF_AEROPORTUARIO","index":21,"n_rows":281,"n_cols":16,"rows_kept":281,"cut":false,"hidden":false,"merged":[[7,1,8,2],[49,1,50,2],[49,3,49,8],[7,10,7,14],[49,10,49,14],[151,1,155,1],[91,1,92,2],[91,3,91,8],[91,9,92,9],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,132,8],[132,10,132,14],[132,15,133,15],[134,1,138,1],[139,1,143,1],[146,1,150,1],[191,13,192,13],[192,1,192,2],[161,7,162,7],[161,8,162,8],[163,1,167,1],[163,6,185,6],[168,1,172,1],[175,1,179,1],[180,1,184,1],[161,1,162,1],[161,2,162,2],[161,3,162,3],[161,4,162,4],[161,5,162,5],[161,6,162,6],[190,9,190,12],[277,1,277,2],[7,3,7,6],[250,1,251,1],[250,2,251,2],[250,3,251,3],[250,4,251,4],[250,5,251,5],[250,6,251,6],[221,3,222,3],[221,4,221,7],[223,1,227,1],[228,1,232,1],[235,1,239,1],[240,1,244,1],[193,1,197,1],[198,1,202,1],[252,1,256,1],[257,1,261,1],[264,1,268,1],[269,1,273,1],[205,1,209,1],[210,1,214,1],[221,1,222,1],[191,10,192,10],[191,11,192,11],[191,12,192,12],[221,2,222,2],[190,1,191,1],[190,2,191,2],[190,3,190,7],[191,9,192,9]]}
[]
["6. Consumo de Capital Fijo (CKF) no ejecutado - Modelo Aeroportuario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice"]
["6.1. Determinación del flujo de caja diferencial"]
[]
[null,"A. Modelo original - Revisión Tarifaria 2021 (en dolares)"]
[]
[null,"Año",null,"A valor corriente",null,null,null,null,null,null,"A valor actual, año 2021"]
[null,null,null,2020,2021,2022,2023,2024,null,null,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4]
[null,"Ingresos operativos",null,null,5587214.8217762867,14439651.175686188,18238150.82341611,19623756.332428075,null,null,{"$f":"D11/(1+$C$45)^K$10","v":0},{"$f":"E11/(1+$C$45)^L$10","v":5250648.2678096863},{"$f":"F11/(1+$C$45)^M$10","v":12752396.738559503},{"$f":"G11/(1+$C$45)^N$10","v":15136779.107894666},{"$f":"H11/(1+$C$45)^O$10","v":15305670.860475112}]
[]
[null,"Transferencias AIJCh",null,null,7688199.6644602101,16976934.378810324,19570369.387125876,21359893.598329309,null,null,{"$f":"D13/(1+$C$45)^K$10","v":0},{"$f":"E13/(1+$C$45)^L$10","v":7225072.5161734903},14993201.703350104,16242455.791762242,16659781.924144315]
[null,"Ingresos por Usuarios no atribuibles",null,null,1212.7059168906096,1603.2383308045348,1973.2164071440429,2096.5424325905456,null,null,0,1139.6540897383798,1415.9020195246342,1637.6737519170517,1635.2113160528784]
[]
[null,"Ingreso Bruto total",null,null,{"$f":"+E11+E13+E14","v":13276627.192153389},{"$f":"+F11+F13+F14","v":31418188.792827316},37810493.426949129,40985746.47318998,null,null,{"$f":"D16/(1+$C$45)^K$10","v":0},{"$f":"E16/(1+$C$45)^L$10","v":12476860.438072916},{"$f":"F16/(1+$C$45)^M$10","v":27747014.343929131},{"$f":"G16/(1+$C$45)^N$10","v":31380872.573408827},{"$f":"H16/(1+$C$45)^O$10","v":31967087.995935481}]
[]
[null,"Pago al MTC",null,null,null,null,null,null,null,null,{"$f":"D18/(1+$C$45)^K$10","v":0},0,0,0,0]
[null,"Aporte por Regulación",null,null,{"$f":"-E16*1%","v":-132766.27192153389},{"$f":"-F16*1%","v":-314181.88792827318},-378104.93426949129,-409857.46473189979,null,null,0,-124768.60438072917,-277470.14343929134,-313808.72573408828,{"$f":"H19/(1+$C$45)^O$10","v":-319670.87995935482}]
[null,"Contribuciones",null,null,{"$f":"+SUM(E18:E19)","v":-132766.27192153389},{"$f":"+SUM(F18:F19)","v":-314181.88792827318},-378104.93426949129,-409857.46473189979,null,null,0,-124768.60438072917,-277470.14343929134,-313808.72573408828,{"$f":"H20/(1+$C$45)^O$10","v":-319670.87995935482}]
[]
[null,"Ingresos Netos",null,null,{"$f":"+E16+E20","v":13143860.920231855},{"$f":"+F16+F20","v":31104006.904899042},37432388.492679641,40575889.008458078,null,null,{"$f":"D22/(1+$C$45)^K$10","v":0},{"$f":"E22/(1+$C$45)^L$10","v":12352091.833692187},{"$f":"F22/(1+$C$45)^M$10","v":27469544.200489841},{"$f":"G22/(1+$C$45)^N$10","v":31067063.847674739},{"$f":"H22/(1+$C$45)^O$10","v":31647417.115976125}]
[]
[null,"Suministros y Materiales",null,null,-915765.594361222,-909311.80562843301,-907981.28764833196,-906799.06469809799,null,null,{"$f":"D24/(1+$C$45)^K$10","v":0},-860601.06602877751,-803059.90521122352,-753580.35572272213,-707263.57307650452]
[null,"Gastos de Personal",null,null,-10679496.471751601,-11992540.197075199,-11974992.541518001,-12198588.702010101,null,null,0,-10036177.494362937,-10591227.491266454,-9938662.0208732635,-9514365.1639591735]
[null,"Participación de los trabajadores",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Servicios prestados por terceros",null,null,-3806389.88111225,-3779564.6364441901,-3774034.3236575201,-3769120.4008123102,null,null,0,-3577097.9053775496,-3337927.4302777802,-3132265.132354924,-2939748.9099986861]
[null,"Mantenimiento",null,null,-1499371.2140559901,-5698731.4987242697,-592039.60506268602,-591268.74907911697,null,null,0,-1409051.0422479,-5032842.1437648898,-491364.10876991099,-461163.74001929275]
[null,"Seguros y tributos",null,null,-407021.308513458,-404152.856639896,-403561.49442603299,-403036.04344259202,null,null,0,-382502.87427258532,-356928.1216136578,-334936.43389196112,-314350.46997840476]
[null,"Otros Costos",null,null,-185244.41452911799,-183938.918534661,-183669.77649027499,-183430.632107032,null,null,0,-174085.53193226014,-162445.89542199275,-152436.99114277508,-143067.86291061484]
[null,0,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,0,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Total Costos de Operación",null,null,-17493288.884323701,-22968239.913046699,-17836279.028802801,-18052243.592149202,null,null,0,-16439515.914222069,-20284430.987556044,-14803245.042755518,-14079959.719942639]
[]
[null,"Pago de IR",null,null,0,-1788816.5625527001,-5576868.5316824196,-6523539.2220136598,null,null,{"$f":"D35/(1+$C$45)^K$10","v":0},{"$f":"E35/(1+$C$45)^L$10","v":0},{"$f":"F35/(1+$C$45)^M$10","v":-1579795.6765457832},{"$f":"G35/(1+$C$45)^N$10","v":-4628529.9367885198},{"$f":"H35/(1+$C$45)^O$10","v":-5088075.0089902245}]
[]
[null,"Flujo de Caja Operativo",null,null,{"$f":"+E22+E33+E35","v":-4349427.9640918467},{"$f":"+F22+F33+F35","v":6346950.4292996433},14019240.932194419,16000106.194295216,null,null,{"$f":"D37/(1+$C$45)^K$10","v":0},{"$f":"E37/(1+$C$45)^L$10","v":-4087424.0805298821},{"$f":"F37/(1+$C$45)^M$10","v":5605317.5363880154},{"$f":"G37/(1+$C$45)^N$10","v":11635288.868130701},{"$f":"H37/(1+$C$45)^O$10","v":12479382.387043262}]
[]
[null,"Valor inicial de los activos",null,-76909325.775571704,0,0,0,null,null,null,{"$f":"D39/(1+$C$45)^K$10","v":-76909325.775571704},0,0,0,0]
[null,"Inversiones",null,null,-1034576.12384735,-330532.67539266997,-692715.36898395699,-948847.82758620696,null,null,0,-972254.60374715738,-291910.36267983296,-574920.10163067153,-740059.76733988523]
[null,"Recuperación de la inversión",null,0,0,0,0,69049908.630384505,null,null,0,0,0,0,53855905.899937294]
[]
[null,"Flujo de Caja Económico",null,{"$f":"+SUM(D39:D41)+D37","v":-76909325.775571704},{"$f":"+SUM(E39:E41)+E37","v":-5384004.0879391972},{"$f":"+SUM(F39:F41)+F37","v":6016417.7539069736},13326525.563210461,84101166.997093514,null,null,{"$f":"D43/(1+$C$45)^K$10","v":-76909325.775571704},{"$f":"E43/(1+$C$45)^L$10","v":-5059678.68427704},{"$f":"F43/(1+$C$45)^M$10","v":5313407.1737081828},{"$f":"G43/(1+$C$45)^N$10","v":11060368.766500028},{"$f":"H43/(1+$C$45)^O$10","v":65595228.519640669}]
[]
[null,"WACC ",6.4099999999999824E-2]
[null,"VAN",{"$f":"NPV(C45,E43:H43)+D43","v":1.3411045074462891E-7}]
[]
[null,"B. Modelo ajustado - Revisión Tarifaria 2021 (en dolares)"]
[]
[null,"Año",null,"A valor corriente",null,null,null,null,null,null,"A valor actual, año 2021"]
[null,null,null,2020,2021,2022,2023,2024,null,null,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4]
[null,"Ingresos por prestación del servicio",null,null,5587214.8217762867,14477173.809904575,18285544.174809474,19674750.294947911,null,null,{"$f":"D53/(1+$C$87)^K$10","v":0},5250648.2678096853,12785534.901829982,15176113.287010182,15345443.918852828]
[]
[null,"Transferencias AIJCh",null,null,7227131.9331603013,16334036.281075353,20103429.269015819,21359893.598329309,null,null,{"$f":"D55/(1+$C$87)^K$10","v":0},6791778.9053287292,14425425.411178557,16684869.595747717,16659781.9241443]
[null,"Ingresos por Usuarios no atribuibles",null,null,1212.7059168906096,1603.2383308045348,1973.2164071440429,2096.5424325905456,null,null,0,1139.6540897383795,1415.9020195246337,1637.6737519170508,1635.211316052877]
[]
[null,"Ingreso Bruto total",null,null,12815559.460853478,30812813.32931073,38390946.660232432,41036740.435709812,null,null,{"$f":"D58/(1+$C$87)^K$10","v":0},12043566.827228153,27212376.215028062,31862620.556509811,32006861.054313183]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"D60/(1+$C$87)^K$10","v":0},0,0,0,0]
[null,"Aporte por Regulación",0.01,null,-128155.594608535,-308128.13329310698,-383909.46660232398,-410367.40435709798,null,null,0,-120435.66827228173,-272123.76215028035,-318626.20556509786,-320068.61054313171]
[null,"Contribuciones",null,null,{"$f":"+E61","v":-128155.594608535},{"$f":"+F61","v":-308128.13329310698},{"$f":"+G61","v":-383909.46660232398},{"$f":"+H61","v":-410367.40435709798},null,null,0,-120435.66827228173,-272123.76215028035,-318626.20556509786,-320068.61054313171]
[]
[null,"Ingresos Netos",null,null,12687403.866244944,30504685.196017623,38007037.193630107,40626373.031352714,null,null,{"$f":"D64/(1+$C$87)^K$10","v":0},11923131.158955872,26940252.452877782,31543994.350944713,31686792.443770051]
[]
[null,"Suministros y Materiales",null,null,-915765.594361222,-909311.80562843301,-907981.28764833196,-906799.06469809799,null,null,{"$f":"D66/(1+$C$87)^K$10","v":0},-860601.06602877728,-803059.90521122317,-753580.35572272167,-707263.57307650393]
[null,"Gastos de Personal",null,null,-10679496.471751601,-11992540.197075199,-11974992.541518001,-12198588.702010101,null,null,0,-10036177.494362935,-10591227.49126645,-9938662.0208732579,-9514365.1639591642]
[null,"Participación de los trabajadores",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Servicios prestados por terceros",null,null,-3806389.88111225,-3779564.6364441901,-3774034.3236575201,-3769120.4008123102,null,null,0,-3577097.9053775491,-3337927.4302777788,-3132265.1323549226,-2939748.9099986833]
[null,"Mantenimiento",null,null,-1499371.2140559901,-5698731.4987242697,-592039.60506268602,-591268.74907911697,null,null,0,-1409051.0422478996,-5032842.1437648879,-491364.10876991076,-461163.74001929234]
[null,"Seguros y tributos",null,null,-407021.308513458,-404152.856639896,-403561.49442603299,-403036.04344259202,null,null,0,-382502.87427258526,-356928.12161365763,-334936.43389196094,-314350.46997840446]
[null,"Otros Costos",null,null,-185244.41452911799,-183938.918534661,-183669.77649027499,-183430.632107032,null,null,0,-174085.53193226011,-162445.8954219927,-152436.99114277499,-143067.86291061473]
[null,"Costos incrementales",null,null,0,0,0,0,null,null,0,0,0,0,0]
[null,"Costo de operación (Usuarios no atribuibles)",null,null,0,0,0,0,null,null,0,0,0,0,0]
[null,"Total Costos de Operación",null,null,-17493288.884323701,-22968239.913046699,-17836279.028802801,-18052243.592149202,null,null,0,-16439515.914222065,-20284430.987556033,-14803245.042755511,-14079959.719942626]
[]
[null,"Pago de IR",null,null,0,-1623037.8536398299,-5810880.3669584701,-6622072.8653110899,null,null,{"$f":"D77/(1+$C$87)^K$10","v":0},0,-1433387.9938987931,-4822748.3909236137,-5164926.9372065198]
[]
[null,"Flujo de Caja Operativo",null,null,null,null,null,null,null,null,{"$f":"D79/(1+$C$87)^K$10","v":0},0,0,0,0]
[]
[null,"Valor inicial de los activos",null,-76909325.775571704,0,0,0,null,null,null,{"$f":"D81/(1+$C$87)^K$10","v":-76909325.775571704},0,0,0,0]
[null,"Inversiones",null,0,-217962.49932220901,-60047.677738853003,-3178.5834590453301,-1437728.19056139,null,null,0,-204832.72185152618,-53031.184786818892,-2638.0698438902891,-1121365.0485047731]
[null,"Recuperación de la inversión",null,0,0,0,0,68241313.864138365,null,null,0,0,0,0,53225237.380515464]
[]
[null,"Flujo de Caja Económico",null,-76909325.775571689,-5023847.5174009297,5853359.7515922738,14356699.214409759,82755642.247469351,null,null,{"$f":"D85/(1+$C$87)^K$10","v":-76909325.775571689},-4721217.4771176856,5169402.2866361635,11915362.847421672,64545778.118631557]
[]
[null,"WACC ",6.4100000000000046E-2]
[null,"VAN",{"$f":"NPV(C87,E85:H85)+D85","v":0}]
[]
[null,"C. Flujo de caja diferencial (en dolares)"]
[]
[null,"Año",null,"A valor actual, año 2021",null,null,null,null,null,"Flujo total"]
[null,null,null,2020,2021,2022,2023,2024]
[]
[null,"Ingresos operativos",null,null,{"$f":"+L11-L53","v":0},{"$f":"+M11-M53","v":-33138.163270479068},{"$f":"+N11-N53","v":-39334.179115515202},{"$f":"+O11-O53","v":-39773.05837771669},{"$f":"+P11-P53","v":0},{"$f":"SUM(D95:I95)","v":-112245.40076371096}]
[]
[null,"Transferencias AIJCh",null,null,{"$f":"+L13-L55","v":433293.61084476113},{"$f":"+M13-M55","v":567776.29217154719},-442413.80398547463,1.4901161193847656E-8,null,{"$f":"SUM(D97:I97)","v":558656.09903084859}]
[null,"Ingresos por Usuarios no atribuibles",null,null,0,0,0,0,{"$f":"+P14-P56","v":0},{"$f":"SUM(D98:I98)","v":0}]
[]
[null,"Ingreso Bruto total",null,null,{"$f":"+L16-L58","v":433293.610844763},{"$f":"+M16-M58","v":534638.12890106812},{"$f":"+N16-N58","v":-481747.98310098425},{"$f":"+O16-O58","v":-39773.058377701789},{"$f":"+P16-P58","v":0},{"$f":"SUM(D100:I100)","v":446410.69826714508}]
[]
[]
[null,"Aporte por Regulación",null,null,{"$f":"+L19-L61","v":-4332.9361084474367},-5346.3812890109839,4817.4798310095794,397.73058377689449,0,0]
[null,"Contribuciones",null,null,{"$f":"+L20-L62","v":-4332.9361084474367},{"$f":"+M20-M62","v":-5346.3812890109839},{"$f":"+N20-N62","v":4817.4798310095794},{"$f":"+O20-O62","v":397.73058377689449},{"$f":"+P20-P62","v":0},{"$f":"SUM(D104:I104)","v":-4464.1069826719468}]
[]
[null,"Ingresos Netos",null,null,{"$f":"+L22-L64","v":428960.67473631538},{"$f":"+M22-M64","v":529291.74761205912},{"$f":"+N22-N64","v":-476930.50326997414},{"$f":"+O22-O64","v":-39375.327793926001},{"$f":"+P22-P64","v":0},{"$f":"SUM(D106:I106)","v":441946.59128447436}]
[]
[null,"Suministros y Materiales",null,null,{"$f":"+L24-L66","v":0},0,0,0,0,{"$f":"SUM(D108:I108)","v":0}]
[null,"Gastos de Personal",null,null,0,0,0,0,0,0]
[null,"Participación de los trabajadores",null,null,0,0,0,0,0,0]
[null,"Servicios prestados por terceros",null,null,0,0,0,0,0,0]
[null,"Mantenimiento",null,null,0,0,0,0,0,0]
[null,"Seguros y tributos",null,null,0,0,0,0,0,0]
[null,"Otros Costos",null,null,0,0,0,0,0,0]
[null,"Costos incrementales",null,null,0,0,0,0,0,0]
[null,"Costo de operación (Usuarios no atribuibles)",null,null,0,0,0,0,0,0]
[null,"Total Costos de Operación",null,null,0,0,0,0,0,0]
[]
[null,"Pago de IR",null,null,{"$f":"+L35-L77","v":0},{"$f":"+M35-M77","v":-146407.68264699006},{"$f":"+N35-N77","v":194218.45413509384},{"$f":"+O35-O77","v":76851.928216295317},{"$f":"+P35-P77","v":0},{"$f":"SUM(D119:I119)","v":124662.6997043991}]
[]
[null,"Flujo de Caja Operativo",null,{"$f":"+K37-K79","v":0},-4087424.0805298821,5605317.5363880154,11635288.868130701,12479382.387043262,0,{"$f":"SUM(D121:I121)","v":25632564.711032096}]
[]
[null,"Valor inicial de los activos",null,{"$f":"+K39-K81","v":0},0,0,0,0,0,{"$f":"SUM(D123:I123)","v":0}]
[null,"Inversiones",null,0,-767421.8818956312,-238879.17789301407,-572282.03178678127,381305.28116488783,0,{"$f":"SUM(D124:I124)","v":-1197277.8104105387}]
[null,"Recuperación de la inversión",null,0,0,0,0,630668.51942183077,0,{"$f":"SUM(D125:I125)","v":630668.51942183077}]
[]
[null,"Flujo de Caja Económico",null,{"$f":"+K43-K85","v":0},{"$f":"+L43-L85","v":-338461.20715935435},{"$f":"+M43-M85","v":144004.88707201928},-854994.08092164434,1049450.4010091126,0,{"$f":"SUM(D127:I127)","v":1.3317912817001343E-7}]
[]
["6.2. Determinación de tarifas diferenciales"]
[]
[null,"A. Cálculo del Factor Demanda"]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4]
[null,"Servicio","Rango de PMD","Unidad de medida","Demanda proyectada afecta a tarifa nueva (modelo 2021) ",null,null,null,null,null,"Demanda_t / (1+WACC)^t",null,null,null,null,"Factor Demanda"]
[null,null,null,null,null,2022,{"$f":"+F134+1","v":2023},{"$f":"+G134+1","v":2024},null,null,null,2022,{"$f":"+L134+1","v":2023},{"$f":"+M134+1","v":2024}]
[null,"A/D \nNACIONAL\nCUSCO","Hasta 10TM","Cargo fijo",null,5126.4298584298585,6309.7932217932221,6703.8781638781638,null,null,null,{"$f":"+F135/(1+$C$45)^L$132","v":4817.6203913446661},5572.5021001940486,5563.8931772939122,0,{"$f":"SUM(K135:N135)","v":15954.015668832626}]
[null,null,"Más de 10TM a 35TM","Por TM",null,5936.4683597883604,7317.4115343915355,7777.7259259259272,null,null,null,5578.8632269414165,6462.3815250466332,6455.1346483730213,0,18496.379400361071]
[null,null,"Más de 35TM a 70TM","Por TM",null,135273.12997235431,166490.58608426407,176896.40478823398,null,null,null,127124.45256306205,147036.3778978847,146815.42170505424,0,420976.25216600101]
[null,null,"Más de 70TM a 105TM","Por TM",null,1559238.8958319859,1919063.9604923164,2039006.0300911074,null,null,null,1465312.3727393912,1694823.8356392521,1692275.9426645271,0,4852412.1510431701]
[null,null,"Más de 105TM","Por TM",null,723.15625,889.6875,946.71875,null,null,null,679.59425805845331,785.72867414146526,785.73056746813393,0,2251.0534996680526]
[null,"A/D\n INTERNACIONAL\nCUSCO","Hasta 10TM","Cargo fijo",null,15,32,41,null,null,null,14.096419509444603,28.260841669155617,34.028008071239206,null,76.385269249839425]
[null,null,"Más de 10TM a 35TM","Por TM",null,7050,14643,18702,null,null,null,6625.3171694389639,12931.984517545179,15521.751388983308,null,35079.053075967451]
[null,null,"Más de 35TM a 70TM","Por TM",null,10707,22237,28401,null,null,null,10062.024245841558,19638.635506156672,23571.450176372309,{"$f":"+I142/(1+$C$45)^O$132","v":0},53272.109928370541]
[null,null,"Más de 70TM a 105TM","Por TM",null,25102,52136,66586,null,null,null,23589.888168405228,46043.976289471793,55263.145010525215,{"$f":"+I143/(1+$C$45)^O$132","v":0},124897.00946840223]
[null,null,"Más de 105TM","Por TM",null,0,0,0,null,null,null,0,0,0,{"$f":"+I144/(1+$C$45)^O$132","v":0},0]
[null,"TUUA NACIONAL\nCUSCO","Por pasajero","Por pasajero",null,1480404,1822036,1935914,null,null,null,1391226.3884973219,1609133.4659844257,1606714.5662737798,null,4607074.420755527]
[null,"TUUA INTERNACIONAL \nCUSCO","Por pasajero","Por pasajero",null,26966,56007,71530,null,null,null,25341.603232778878,49462.654980137457,59366.424813066835,null,134170.68302598316]
[null,"A/D \nNACIONAL\nNASCA","Hasta 10TM","Cargo fijo",null,34812.763292995965,42846.5131096443,45524.734873487352,null,null,null,32715.687710737686,37839.953845845565,37783.318188196405,0,108338.95974477966]
[null,null,"Más de 10TM a 35TM","Por TM",null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,"Más de 35TM a 70TM","Por TM",null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,"Más de 70TM a 105TM","Por TM",null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,"Más de 105TM","Por TM",null,0,0,0,null,null,null,{"$f":"+F151/(1+$C$45)^L$132","v":0},0,0,0,0]
[null,"A/D \nNACIONAL\nGRUPO V","Hasta 10TM","Cargo fijo",null,11358.030129978766,13979.120788023078,14852.832368144478,null,null,null,10673.837167539486,12345.678727010067,12327.129261072761,0,35346.645155622318]
[null,null,"Más de 10TM a 35TM","Por TM",null,86938.059742777332,107000.74082502219,113688.41365924565,null,null,null,81701.024098089794,94497.843591822122,94355.859941541275,0,270554.72763145319]
[null,null,"Más de 35TM a 70TM","Por TM",null,93570.300822633086,115163.50303727257,122361.35816255481,null,null,null,87933.74760138437,101706.79766880257,101553.98251617576,0,291194.52778636268]
[null,null,"Más de 70TM a 105TM","Por TM",null,236190.38161958693,290695.9953306308,308864.8387984471,null,null,null,221962.58022703408,256728.54680926743,256342.81042818425,0,735033.93746448576]
[null,null,"Más de 105TM","Por TM",null,0,0,0,null,null,null,0,0,0,0,0]
[null,"TUUA NACIONAL\nGRUPO V","Por pasajero","Por pasajero",null,257655,317114,336934,null,null,null,242134.19791372996,280059.64203351922,279638.8505237783,0,801832.69047102751]
[]
[]
[null,"B. Cálculo de tarifas diferenciales al año base del Modelo 2021"]
[]
[null,"Servicio","Rango de PMD","Tarifa Modelo 2021 (soles)","Ponderador sobre tarifa base","Factor Demanda","Flujo diferencial CAPEX (soles)","Tarifa diferencial (soles)","% respecto tarifa del Modelo 2021"]
[]
[null,"A/D \nNACIONAL\nCUSCO","Hasta 10TM",10.59,{"$f":"+D164/$D$164","v":1},{"$f":"+P135","v":15954.015668832626},{"$f":"-SUM(J123:J125)","v":566609.29098870791},{"$f":"$G$164/SUMPRODUCT(E164:E186,F164:F186)","v":0.13160599447485638},{"$f":"+H164/D164","v":1.2427383803102586E-2}]
[null,null,"Más de 10TM a 35TM",2.29,0.21624173748819642,18496.379400361071,null,{"$f":"+E165*$H$164","v":2.8458708909104923E-2},1.2427383803102586E-2]
[null,null,"Más de 35TM a 70TM",2.86,0.27006610009442872,420976.25216600101,null,3.5542317676873394E-2,1.2427383803102586E-2]
[null,null,"Más de 70TM a 105TM",2.98,0.2813975448536355,4852412.1510431701,null,3.7033603733245705E-2,1.2427383803102586E-2]
[null,null,"Más de 105TM",3.06,0.28895184135977336,2251.0534996680526,null,3.8027794437493913E-2,1.2427383803102586E-2]
[null,"A/D\n INTERNACIONAL\nCUSCO","Hasta 10TM",21.17,1.999055712936733,76.385269249839425,null,0.26308771511168177,1.2427383803102586E-2]
[null,null,"Más de 10TM a 35TM",3.93,0.37110481586402266,35079.053075967451,null,4.8839618346193159E-2,1.2427383803102585E-2]
[null,null,"Más de 35TM a 70TM",4.76,0.449480642115203,53272.109928370541,null,5.9154346902768301E-2,1.2427383803102585E-2]
[null,null,"Más de 70TM a 105TM",5.0199999999999996,0.47403210576015103,124897.00946840223,null,6.2385466691574971E-2,1.2427383803102585E-2]
[null,null,"Más de 105TM",5.13,0.48441926345609065,0,null,6.3752478909916269E-2,1.2427383803102586E-2]
[null,"TUUA NACIONAL\nCUSCO","Por pasajero",4.76,0.449480642115203,4607074.420755527,null,5.9154346902768301E-2,1.2427383803102585E-2]
[null,"TUUA INTERNACIONAL \nCUSCO","Por pasajero",13.23,1.2492917847025495,134170.68302598316,null,0.16441428771504721,1.2427383803102585E-2]
[null,"A/D \nNACIONAL\nNASCA","Hasta 10TM",5.29,0.49952785646836639,108338.95974477966,null,6.5740860318412683E-2,1.2427383803102586E-2]
[null,null,"Más de 10TM a 35TM",1.1399999999999999,0.10764872521246459,0,null,1.4167217535536947E-2,1.2427383803102586E-2]
[null,null,"Más de 35TM a 70TM",1.19,0.11237016052880075,0,null,1.4788586725692075E-2,1.2427383803102585E-2]
[null,null,"Más de 70TM a 105TM",1.24,0.11709159584513693,0,null,1.5409955915847207E-2,1.2427383803102586E-2]
[null,null,"Más de 105TM",1.27,0.11992445703493862,0,null,1.5782777429940283E-2,1.2427383803102585E-2]
[null,"A/D \nNACIONAL\nGRUPO V","Hasta 10TM",2.65,0.2502360717658168,{"$f":"P152","v":35346.645155622318},null,3.2932567078221849E-2,1.2427383803102585E-2]
[null,null,"Más de 10TM a 35TM",0.89,8.4041548630783766E-2,{"$f":"P153","v":270554.72763145319},null,1.1060371584761301E-2,1.2427383803102586E-2]
[null,null,"Más de 35TM a 70TM",0.93,8.7818696883852701E-2,{"$f":"P154","v":291194.52778636268},null,1.1557466936885405E-2,1.2427383803102585E-2]
[null,null,"Más de 70TM a 105TM",0.97,9.1595845136921622E-2,{"$f":"P155","v":735033.93746448576},null,1.2054562289009507E-2,1.2427383803102585E-2]
[null,null,"Más de 105TM",0.99,9.3484419263456089E-2,{"$f":"P156","v":0},null,1.2303109965071559E-2,1.2427383803102585E-2]
[null,"TUUA NACIONAL\nGRUPO V","Por pasajero",3.86,0.36449480642115201,{"$f":"+P157","v":801832.69047102751},null,4.7969701479975979E-2,1.2427383803102586E-2]
[]
[]
[null,"C. Cálculo de tarifas diferenciales efectivas"]
[]
[null,"Servicio","Rango de PMD","Tarifas efectivas (en soles), incl. ajuste por inflación",null,null,null,null,null,"Tarifas diferenciales (en soles), incl. ajuste por inflación"]
[null,null,null,null,2022,2023,2024,null,null,null,2022,2023,{"$f":"+L192+1","v":2024}]
[null,"Entrada en vigencia",null,null,"2022-05-02","2023-05-02","2024-05-02"]
[null,"A/D \nNACIONAL\nCUSCO","Hasta 10TM",null,10.59,11.12,11.51,null,null,null,{"$f":"+E194*$I164","v":0.13160599447485638},0.13819250789050075,0.14303918757371076]
[null,null,"Más de 10TM a 35TM",null,2.29,2.4,2.48,null,null,null,2.8458708909104923E-2,2.9825721127446206E-2,3.0819911831694413E-2]
[null,null,"Más de 35TM a 70TM",null,2.86,3,3.1,null,null,null,3.5542317676873394E-2,3.7282151409307761E-2,3.8524889789618016E-2]
[null,null,"Más de 70TM a 105TM",null,2.98,3.13,3.24,null,null,null,3.7033603733245705E-2,3.8897711303711092E-2,4.0264723522052383E-2]
[null,null,"Más de 105TM",null,3.06,3.21,3.32,null,null,null,3.8027794437493913E-2,3.98919020079593E-2,4.1258914226300583E-2]
[null,"A/D\n INTERNACIONAL\nCUSCO","Hasta 10TM",null,21.17,22.23,23,null,null,null,0.26308771511168177,0.27626074194297051,0.28582982747135949]
[null,null,"Más de 10TM a 35TM",null,3.93,4.13,4.2699999999999996,null,null,null,4.8839618346193159E-2,5.132509510681367E-2,5.306492883924803E-2]
[null,null,"Más de 35TM a 70TM",null,4.76,5,5.17,null,null,null,5.9154346902768301E-2,6.2136919015512923E-2,6.4249574262040365E-2]
[null,null,"Más de 70TM a 105TM",null,5.0199999999999996,5.27,5.45,null,null,null,6.2385466691574971E-2,6.5492312642350614E-2,6.7729241726909084E-2]
[null,null,"Más de 105TM",null,5.13,5.39,5.58,null,null,null,6.3752478909916269E-2,6.6983598698722932E-2,6.934480162131243E-2]
[null,"TUUA NACIONAL\nCUSCO","Por pasajero",null,4.76,5,5.17,null,null,null,5.9154346902768301E-2,6.2136919015512923E-2,6.4249574262040365E-2]
[null,"TUUA INTERNACIONAL \nCUSCO","Por pasajero",null,13.23,13.89,14.37,null,null,null,0.16441428771504721,0.17261636102509489,0.17858150525058414]
[null,"A/D \nNACIONAL\nNASCA","Hasta 10TM",null,5.29,5.55,5.74,null,null,null,6.5740860318412683E-2,6.8971980107219347E-2,7.1333183029808844E-2]
[null,null,"Más de 10TM a 35TM",null,1.1399999999999999,1.2,1.24,null,null,null,1.4167217535536947E-2,1.4912860563723103E-2,1.5409955915847207E-2]
[null,null,"Más de 35TM a 70TM",null,1.19,1.25,1.29,null,null,null,1.4788586725692075E-2,1.5534229753878231E-2,1.6031325106002334E-2]
[null,null,"Más de 70TM a 105TM",null,1.24,1.3,1.35,null,null,null,1.5409955915847207E-2,1.6155598944033362E-2,1.6776968134188493E-2]
[null,null,"Más de 105TM",null,1.27,1.33,1.38,null,null,null,{"$f":"+E210*$I180","v":1.5782777429940283E-2},1.6528420458126438E-2,1.7149789648281566E-2]
[null,"A/D \nNACIONAL\nGRUPO V","Hasta 10TM",null,2.65,2.78,2.88,null,null,null,3.2932567078221849E-2,3.454812697262518E-2,3.5790865352935443E-2]
[null,null,"Más de 10TM a 35TM",null,0.89,0.93,0.96,null,null,null,1.1060371584761301E-2,1.1557466936885407E-2,1.1930288450978483E-2]
[null,null,"Más de 35TM a 70TM",null,0.93,0.98,1.01,null,null,null,1.1557466936885405E-2,1.2178836127040533E-2,1.2551657641133611E-2]
[null,null,"Más de 70TM a 105TM",null,0.97,1.02,1.06,null,null,null,1.2054562289009507E-2,1.2675931479164636E-2,1.317302683128874E-2]
[null,null,"Más de 105TM",null,0.99,1.04,1.08,null,null,null,1.2303109965071559E-2,1.2924479155226688E-2,1.3421574507350792E-2]
[null,"TUUA NACIONAL\nGRUPO V","Por pasajero",null,3.86,4.05,4.1900000000000004,null,null,null,4.7969701479975979E-2,5.033090440256547E-2,5.2070738134999843E-2]
[]
["6.3. Determinación del saldo por CKF no ejecutado, a valores del 2023"]
[]
[null,"A. Demanda facturada por CORPAC",null,null,"(EJECUTADA)"]
[]
[null,"Servicio","Rango de PMD","Unidad de medida","Demanda efectiva afecta a las tarifas"]
[null,null,null,null,0,2022,2023,2024]
[null,"A/D \nNACIONAL\nCUSCO","Hasta 10TM","Cargo fijo",{"$f":"5206134.57000033*E131","v":0},3181,1804,2164.5127388535029]
[null,null,"Más de 10TM a 35TM","Por TM",{"$f":"2200070.67000002*E131","v":0},3311.1000000000013,1513.7800000000013,1816.5360000000016]
[null,null,"Más de 35TM a 70TM","Por TM",{"$f":"2035358.31000001*E131","v":0},110749.41,251235.95,301482.46022759558]
[null,null,"Más de 70TM a 105TM","Por TM",{"$f":"7394673.77000013*E131","v":0},1447977.9499999622,1327884.2399999683,1593461.087999962]
[null,null,"Más de 105TM","Por TM",{"$f":"35119196.679996*E131","v":0},0,0,0]
[null,"A/D\n INTERNACIONAL\nCUSCO","Hasta 10TM","Cargo fijo",{"$f":"309126.129999995*E131","v":0},35,20,24]
[null,null,"Más de 10TM a 35TM","Por TM",{"$f":"691237.92*E131","v":0},872.53,576.23,691]
[null,null,"Más de 35TM a 70TM","Por TM",{"$f":"526865.730000001*E131","v":0},8939.0400000000045,1845.77,2214]
[null,null,"Más de 70TM a 105TM","Por TM",{"$f":"2912792.66999998*E131","v":0},2233.8000000000002,16388.39999999998,86856]
[null,null,"Más de 105TM","Por TM",{"$f":"13724697.8200007*E131","v":0},0,0,0]
[null,"TUUA NACIONAL\nCUSCO","Por pasajero","Por pasajero",{"$f":"1877258.95999999*E131","v":0},1464576,1507220,1808664]
[null,"TUUA INTERNACIONAL \nCUSCO","Por pasajero","Por pasajero",{"$f":"7073044.8200005*E131","v":0},8187,12061,63923]
[null,"A/D \nNACIONAL\nNASCA","Hasta 10TM","Cargo fijo",{"$f":"3334285.46000007*E131","v":0},23208,20242,30363.000000000004]
[null,null,"Más de 10TM a 35TM","Por TM",0,0,0,0]
[null,null,"Más de 35TM a 70TM","Por TM",0,0,0,0]
[null,null,"Más de 70TM a 105TM","Por TM",0,0,0,0]
[null,null,"Más de 105TM","Por TM",{"$f":"16462482.349998*E131","v":0},0,0,0]
[null,"A/D \nNACIONAL\nGRUPO V","Hasta 10TM","Cargo fijo",0,7961,6351,6478.0130391100229]
[null,null,"Más de 10TM a 35TM","Por TM",0,87032.500000002372,90651.440000001778,92464.369443254865]
[null,null,"Más de 35TM a 70TM","Por TM",0,100820,103600,105671.88645123578]
[null,null,"Más de 70TM a 105TM","Por TM",0,110239.19999999992,77821.599999999977,79377.94670514953]
[null,null,"Más de 105TM","Por TM",0,0,0,0]
[null,"TUUA NACIONAL\nGRUPO V","Por pasajero","Por pasajero",0,313183,273715,279189]
[]
[]
[null,"B. Estimación del Saldo por CKF no ejecutado"]
[]
[null,"Servicio","Rango de PMD",null,2022,{"$f":"+E251+1","v":2023},2024]
[]
[null,"A/D \nNACIONAL\nCUSCO","Hasta 10TM",0,{"$f":"+F224*K194","v":418.63866842451813},{"$f":"+G224*L194","v":249.29928423446336},309.6101436585526]
[null,null,"Más de 10TM a 35TM",0,94.229631068937351,45.149580128305558,55.985479359098896]
[null,null,"Más de 35TM a 70TM",0,3936.2907127462991,9366.6167273612737,11614.578553771016]
[null,null,"Más de 70TM a 105TM",0,53623.841614776065,51651.657812266581,64160.270151467252]
[null,null,"Más de 105TM",0,0,0,0]
[null,"A/D\n INTERNACIONAL\nCUSCO","Hasta 10TM",0,9.2080700289088622,5.5252148388594104,6.8599158593126273]
[null,null,"Más de 10TM a 35TM",0,42.614032195603919,29.575059553399242,36.667865827920387]
[null,null,"Más de 35TM a 70TM",0,528.78307313772223,114.69046101126328,142.24855741615738]
[null,null,"Más de 70TM a 105TM",0,139.35665549564018,1073.3142165078975,5882.6910194324155]
[null,null,"Más de 105TM",0,0,0,0]
[null,"TUUA NACIONAL\nCUSCO","Por pasajero",0,86636.036769468788,93654.007078561393,116205.89198307898]
[null,"TUUA INTERNACIONAL \nCUSCO","Por pasajero",0,1346.0597735230915,2081.9259303236695,11415.465560133091]
[null,"A/D \nNACIONAL\nNASCA","Más de 10TM a 35TM",0,1525.7138862697216,1396.1308213303341,2165.889436334086]
[null,null,"Más de 35TM a 70TM",0,0,0,0]
[null,null,"Más de 70TM a 105TM",0,0,0,0]
[null,null,"Más de 105TM",0,0,0,0]
[null,null,"Cargo mínimo",0,{"$f":"+F240*K210","v":0},0,0]
[null,"A/D \nNACIONAL\nGRUPO V","Hasta 10TM",0,262.17616650972411,219.41515440314251,231.85369243734695]
[null,null,"Más de 10TM a 35TM",0,962.61178995076421,1047.7010205810718,1103.1265988958712]
[null,null,"Más de 35TM a 70TM",0,1165.2238165767865,1261.7274227613991,1326.3573410286569]
[null,null,"Más de 70TM a 105TM",0,1328.8853030905759,986.46126919895835,1045.6478217595425]
[null,null,"Más de 105TM",null,0,0,0]
[null,"TUUA NACIONAL\nGRUPO V","Por pasajero","Por pasajero",15023.295018603318,13776.323498548207,14537.577309172471,null,null,null,{"$f":"(G278/(1+$H$281)^0+F278/(1+$H$281)^-1+E278/(1+$H$281)^-2+D278/(1+$H$281)^-3)","v":613475.62521751632}]
[]
[]
[null,"Total",null,{"$f":"SUM(D253:D273)","v":0},{"$f":"SUM(E253:E275)","v":167042.96498186648},{"$f":"SUM(F253:F275)","v":176959.52055161019},{"$f":"SUM(G253:G275)","v":230240.72142963181}]
[]
[null,"Saldo por CKF no ejecutado, a valores del año 2024",null,null,null,null,null,{"$f":"(G278/(1+$H$281)^0+F278/(1+$H$281)^-1+E278/(1+$H$281)^-2+D278/(1+$H$281)^-3)","v":613475.62521751632}]
[null,"WACC, año 2024",null,null,null,null,null,{"$f":"+'7.WACC'!C30","v":7.4933579885628765E-2}]

{"sheet":"7.WACC","index":22,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[28,3,28,7],[29,3,29,7],[30,3,30,7],[13,3,13,7],[14,3,14,7],[15,3,15,7],[16,3,16,7],[19,3,19,7],[27,3,27,7]]}
[]
[null," Cálculo del Costo Promedio Ponderado de Capital (WACC)",null,null,null,null,null,"Índice"]
[]
[null,"Fórmula del WACC:"]
[]
[]
[null,"Fórmula del costo de capital propio"]
[]
[null,"Fórmula para reapalancar el beta"]
[]
[]
[null,"Cuadro Nº 1"]
[null,"WACC para flujos"]
[null,"Parámetro","Valor","Fuente"]
[null,"Tasa libre de riesgo (Rf) ",{"$f":"+Variables_Macro!C2682","v":4.7916818744915449E-2},"Bonos T-bonds EE.UU - Periodo 1928-2024 (Damodaran)"]
[null,"Tasa de retorno del mercado (Rm)",{"$f":"+Variables_Macro!D2682","v":0.11794160148075121},"S&P 500- Periodo 1928-2024 (Damodaran)"]
[null,"Prima por riesgo de mercado (Rm-Rf)",{"$f":"+Variables_Macro!E2682","v":7.0024782735835719E-2}]
[null,"Beta CORPAC S.A. (B)",{"$f":"C19*(1+(1-C20)*C21/C22)","v":0.48628965281347414},"Cálculo"]
[null,"Beta no apalancado (Bna)",0.48628965281347414,"Swiss Economics (2020a)"]
[null,"Tasa impositiva (t)",{"$f":"+SupuestosGenerales!J20","v":0.33024999999999999},"Impuesto a la renta (29,5%) y participación a los trabajadores (5%) (SUNAT y EE.FF. CORPAC)"]
[null,"Deuda financiera (D)",{"$f":"+C38","v":0},"EE.FF. CORPAC 2023"]
[null,"Patrimonio Neto (E)",{"$f":"+C39","v":782365.88199999998},"EE.FF. CORPAC 2023"]
[null,"Riesgo país (Rp)",{"$f":"+Variables_Macro!C2731/10000","v":1.7140966878756218E-2},"Índice de bonos de mercados emergentes para Perú (Prom. 24 meses: 2023-2024) (BRCP)"]
[null,"Costo de deuda (Rd) (USD)","n/a"]
[null,"Costo de patrimonio (Re) (USD)",{"$f":"C15+C18*C17+C23","v":9.9110112908620179E-2},"Cálculo"]
[null,"D/(D+E)",0]
[null,"E/(D+E)",1]
[null,"WACC nominal (USD)",{"$f":"+IFERROR(C24*(1-C20)*C26,0)+C25*C27","v":9.9110112908620179E-2}]
[null,"Inflación",{"$f":"AVERAGE(Variables_Macro!G29:J29)","v":2.2491187804891066E-2},"Inflacion proyectada de USA - Promedio 2024-2027 (FMI)"]
[null,"WACC real (USD)",{"$f":"+(1+C28)/(1+C29)-1","v":7.4933579885628765E-2}]
[null,"WACC real (soles)",{"$f":"C51","v":7.5588278241911278E-2}]
[null,"Elaboración: propia"]
[]
[]
[null,"a. Ratio de apalancamiento"]
[]
[null,"Año 2021","Miles de Soles","% Participación"]
[null,"Deuda (D)",0,{"$f":"+C38/$C$40","v":0}]
[null,"Patrimonio (E)",782365.88199999998,{"$f":"+C39/$C$40","v":1}]
[null,"D + E",{"$f":"SUM(C38:C39)","v":782365.88199999998},{"$f":"SUM(D38:D39)","v":1}]
[null,"Fuente: Estados Financieros Regulatorios de CORPAC, Año 2023"]
[]
[null,"Cuadro Nº 2"]
[null,"Ajuste al WACC por tipo de cambio",null,0,0,2,3]
[null,null,null,2024,{"$f":"+D45+1","v":2025},{"$f":"+E45+1","v":2026},{"$f":"+F45+1","v":2027}]
[null,"Tipo de cambio real estimado (Soles/USD)",null,{"$f":"+SupuestosGenerales!J16","v":3.8076408180326697},{"$f":"+SupuestosGenerales!K16","v":3.841398936624643},{"$f":"+SupuestosGenerales!L16","v":3.8406349262611168},{"$f":"+SupuestosGenerales!M16","v":3.8376786461812511}]
[null,"Inversión",100]
[null,"Retorno (USD)",{"$f":"C30","v":7.4933579885628765E-2}]
[null,"TIR"]
[null,"Flujo de caja en USD",{"$f":"+IRR(D50:G50)","v":7.4933579885550383E-2},{"$f":"-C47","v":-100},{"$f":"-D50*$C$48","v":7.4933579885628765},{"$f":"+E50","v":7.4933579885628765},{"$f":"+F50-D50","v":107.49335798856288}]
[null,"Flujo de caja en soles",{"$f":"+IRR(D51:G51)","v":7.5588278241911278E-2},{"$f":"+D50*D46","v":-380.76408180326695},{"$f":"+E50*E46","v":28.784977409013209},{"$f":"+F50*F46","v":28.779252405852333},{"$f":"+F51-D51","v":409.54333420911928}]
[null,"Elaboración: Gerencia de Regulación y Estudios Económicos"]

{"sheet":"8.TARIFAS","index":23,"n_rows":110,"n_cols":12,"rows_kept":110,"cut":false,"hidden":false,"merged":[[77,1,78,1],[77,2,78,2],[77,3,77,8],[77,9,77,11],[5,1,6,1],[5,2,6,2],[5,3,5,8],[5,9,5,11],[41,1,42,1],[41,2,42,2],[41,3,41,8],[41,9,41,11]]}
[]
["8. Tarifas reguladas",null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
["8.1.CUZCO","Incremento",{"$f":"+'0_FC_Aeroportuario '!C63","v":-4.87423484875621E-2}]
[]
[null,"Servicio ","Moneda / Unidad","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I7+1","v":2025},2026,2027]
[]
[null,"TUUA Nacional","USD/Pasajero",3.6,3.6,3.6,4.76,5,5.17,{"$f":"+I9*(1+$C$4)","v":4.9180020583193036},{"$f":"+J9","v":4.9180020583193036},{"$f":"+K9","v":4.9180020583193036}]
[null,"TUUA Internacional","USD/Pasajero",10,10,10,13.23,13.89,14.37,{"$f":"+I10*(1+$C$4)","v":13.669572452233732},{"$f":"+J10","v":13.669572452233732},{"$f":"+K10","v":13.669572452233732}]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","USD/Operación",8,8,8,10.59,11.12,11.51,{"$f":"+I13*(1+$C$4)","v":10.94897556890816},{"$f":"+J13","v":10.94897556890816},{"$f":"+K13","v":10.94897556890816}]
[null,"Más de 10 t hasta 35 t","USD/t",1.73,1.73,1.73,2.29,2.4,2.48,{"$f":"+I14*(1+$C$4)","v":2.3591189757508459},{"$f":"+J14","v":2.3591189757508459},{"$f":"+K14","v":2.3591189757508459}]
[null,"Más de 35 t hasta 70 t","USD/t",2.16,2.16,2.16,2.86,3,3.1,2.9488987196885574,{"$f":"+J15","v":2.9488987196885574},2.9488987196885574]
[null,"Más de 70 t hasta 105 t","USD/t",2.25,2.25,2.25,2.98,3.13,3.24,3.082074790900299,3.082074790900299,3.082074790900299]
[null,"Más de 105 t","USD/t",2.31,2.31,2.31,3.06,3.21,3.32,3.1581754030212936,3.1581754030212936,3.1581754030212936]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","USD/Operación",16,16,16,21.17,22.23,23,21.878925984786072,{"$f":"+J19","v":21.878925984786072},{"$f":"+K19","v":21.878925984786072}]
[null,"Más de 10 t hasta 35 t","USD/t",2.97,2.97,2.97,3.93,4.13,4.2699999999999996,4.0618701719581098,{"$f":"+J20","v":4.0618701719581098},4.0618701719581098]
[null,"Más de 35 t hasta 70 t","USD/t",3.6,3.6,3.6,4.76,5,5.17,4.9180020583193036,4.9180020583193036,4.9180020583193036]
[null,"Más de 70 t hasta 105 t","USD/t",3.79,3.79,3.79,5.0199999999999996,5.27,5.45,5.1843542007427867,5.1843542007427867,5.1843542007427867]
[null,"Más de 105 t","USD/t",3.88,3.88,3.88,5.13,5.39,5.58,5.3080176954394034,5.3080176954394034,5.3080176954394034]
[]
[null,"Estacionamiento nacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+D$25*D13","v":0.2},{"$f":"+E$25*E13","v":0.2},0.2,0.26,0.27,0.28000000000000003,{"$f":"+I26*(1+$C$4)","v":0.26635214242348265},{"$f":"+J26","v":0.26635214242348265},{"$f":"+K26","v":0.26635214242348265}]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+D$25*D14","v":4.3250000000000004E-2},4.3250000000000004E-2,4.3250000000000004E-2,0.06,0.06,0.06,5.7075459090746274E-2,{"$f":"+J27","v":5.7075459090746274E-2},5.7075459090746274E-2]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+D$25*D15","v":5.4000000000000006E-2},5.4000000000000006E-2,5.4000000000000006E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.6588035605870663E-2,6.6588035605870663E-2,6.6588035605870663E-2]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+D$25*D16","v":5.6250000000000001E-2},5.6250000000000001E-2,5.6250000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.6588035605870663E-2,6.6588035605870663E-2,6.6588035605870663E-2]
[null,"Más de 105 t","USD/h",{"$f":"+D$25*D17","v":5.7750000000000003E-2},5.7750000000000003E-2,5.7750000000000003E-2,0.08,0.08,0.08,7.6100612120995031E-2,7.6100612120995031E-2,7.6100612120995031E-2]
[null,"Estacionamiento internacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+D$31*D19","v":0.4},{"$f":"+E$31*E19","v":0.4},0.4,0.53,0.56000000000000005,0.57999999999999996,0.55172943787721396,{"$f":"+J32","v":0.55172943787721396},{"$f":"+K32","v":0.55172943787721396}]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+D$31*D20","v":7.425000000000001E-2},7.425000000000001E-2,7.425000000000001E-2,0.1,0.1,0.1,9.5125765151243796E-2,{"$f":"+J33","v":9.5125765151243796E-2},9.5125765151243796E-2]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+D$31*D21","v":9.0000000000000011E-2},9.0000000000000011E-2,9.0000000000000011E-2,0.12,0.13,0.13,0.12366349469661693,0.12366349469661693,0.12366349469661693]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+D$31*D22","v":9.4750000000000001E-2},9.4750000000000001E-2,9.4750000000000001E-2,0.13,0.14000000000000001,0.14000000000000001,0.13317607121174133,0.13317607121174133,0.13317607121174133]
[null,"Más de 105 t","USD/h",{"$f":"+D$31*D23","v":9.7000000000000003E-2},9.7000000000000003E-2,9.7000000000000003E-2,0.13,0.14000000000000001,0.14000000000000001,0.13317607121174133,0.13317607121174133,0.13317607121174133]
[]
[null,"Uso de Mangas","USD/h",30,30,30,39.700000000000003,41.68,43.13,41.027742509731446,{"$f":"+J38","v":41.027742509731446},{"$f":"+K38","v":41.027742509731446}]
[]
["8.NAZCA","Incremento",{"$f":"+C4","v":-4.87423484875621E-2}]
[]
[null,"Servicio ","Moneda / Unidad","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I43+1","v":2025},2026,2027]
[]
[null,"TUUA Nacional","USD/Pasajero",2.92,2.92,2.92,0,0,0,{"$f":"+I45*(1+$C$40)","v":0},{"$f":"+J45","v":0},{"$f":"+K45","v":0}]
[null,"TUUA Internacional","USD/Pasajero",0,0,0,0,0,0,{"$f":"+I46*(1+$C$40)","v":0},{"$f":"+J46","v":0},0]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","USD/Operación",4,4,4,5.29,5.55,5.74,{"$f":"+I49*(1+$C$40)","v":5.4602189196813935},{"$f":"+J49","v":5.4602189196813935},5.4602189196813935]
[null,"Más de 10 t hasta 35 t","USD/t",0.86,0.86,0.86,1.1399999999999999,1.2,1.24,{"$f":"+I50*(1+$C$40)","v":1.179559487875423},{"$f":"+J50","v":1.179559487875423},1.179559487875423]
[null,"Más de 35 t hasta 70 t","USD/t",0.9,0.9,0.9,1.19,1.25,1.29,1.227122370451045,{"$f":"+J51","v":1.227122370451045},1.227122370451045]
[null,"Más de 70 t hasta 105 t","USD/t",0.94,0.94,0.94,1.24,1.3,1.35,1.2841978295417913,{"$f":"+J52","v":1.2841978295417913},1.2841978295417913]
[null,"Más de 105 t","USD/t",0.96,0.96,0.96,1.27,1.33,1.38,1.3127355590871641,{"$f":"+J53","v":1.3127355590871641},1.3127355590871641]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","USD/Operación",0,0,0,0,0,0,0,{"$f":"+J55","v":0},0]
[null,"Más de 10 t hasta 35 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J56","v":0},0]
[null,"Más de 35 t hasta 70 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J57","v":0},0]
[null,"Más de 70 t hasta 105 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J58","v":0},0]
[null,"Más de 105 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J59","v":0},0]
[]
[null,"Estacionamiento nacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+D49*D$61","v":0.1},{"$f":"+E49*E$61","v":0.1},0.1,0.13,0.14000000000000001,0.14000000000000001,{"$f":"+I62*(1+$C$40)","v":0.13317607121174133},{"$f":"+J62","v":0.13317607121174133},0.13317607121174133]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+D50*D$61","v":2.1500000000000002E-2},2.1500000000000002E-2,2.1500000000000002E-2,0.03,0.03,0.03,2.8537729545373137E-2,{"$f":"+J63","v":2.8537729545373137E-2},2.8537729545373137E-2]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+D51*D$61","v":2.2500000000000003E-2},2.2500000000000003E-2,2.2500000000000003E-2,0.03,0.03,0.03,2.8537729545373137E-2,{"$f":"+J64","v":2.8537729545373137E-2},2.8537729545373137E-2]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+D52*D$61","v":2.35E-2},2.35E-2,2.35E-2,0.03,0.03,0.03,2.8537729545373137E-2,{"$f":"+J65","v":2.8537729545373137E-2},2.8537729545373137E-2]
[null,"Más de 105 t","USD/h",{"$f":"+D53*D$61","v":2.4E-2},2.4E-2,2.4E-2,0.03,0.03,0.03,2.8537729545373137E-2,{"$f":"+J66","v":2.8537729545373137E-2},2.8537729545373137E-2]
[null,"Estacionamiento internacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+D62*D$67","v":2.5000000000000005E-3},{"$f":"+E62*E$67","v":2.5000000000000005E-3},2.5000000000000005E-3,0,0,0,0,{"$f":"+J68","v":0},0]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+D63*D$67","v":5.3750000000000011E-4},5.3750000000000011E-4,5.3750000000000011E-4,0,0,0,0,{"$f":"+J69","v":0},0]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+D64*D$67","v":5.6250000000000007E-4},5.6250000000000007E-4,5.6250000000000007E-4,0,0,0,0,{"$f":"+J70","v":0},0]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+D65*D$67","v":5.8750000000000002E-4},5.8750000000000002E-4,5.8750000000000002E-4,0,0,0,0,{"$f":"+J71","v":0},0]
[null,"Más de 105 t","USD/h",{"$f":"+D66*D$67","v":6.0000000000000006E-4},6.0000000000000006E-4,6.0000000000000006E-4,0,0,0,0,{"$f":"+J72","v":0},0]
[]
[null,"Uso de Mangas","USD/h",0,0,0,0,0,0,0,{"$f":"+J74","v":0},0]
[]
["8.GRUPO V","Incremento",{"$f":"+C40","v":-4.87423484875621E-2}]
[]
[null,"Servicio ","Moneda / Unidad","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,null,2019,2020,2021,2022,2023,2024,{"$f":"+I79+1","v":2025},2026,2027]
[]
[null,"TUUA Nacional","USD/Pasajero",2.92,2.92,2.92,3.86,4.05,4.1900000000000004,{"$f":"+I81*(1+$C$76)","v":3.9857695598371152},{"$f":"+J81","v":3.9857695598371152},{"$f":"+K81","v":3.9857695598371152}]
[null,"TUUA Internacional","USD/Pasajero",0,0,null,null,null,null,{"$f":"+I82*(1+$C$76)","v":0},{"$f":"+J82","v":0},0]
[]
[null,"Aterrizaje y despegue nacional"]
[null,"Hasta 10 t","USD/Operación",2,2,2,2.65,2.78,2.88,{"$f":"+I85*(1+$C$76)","v":2.7396220363558212},{"$f":"+J85","v":2.7396220363558212},2.7396220363558212]
[null,"Más de 10 t hasta 35 t","USD/t",0.67,0.67,0.67,0.89,0.93,0.96,{"$f":"+I86*(1+$C$76)","v":0.91320734545194038},{"$f":"+J86","v":0.91320734545194038},0.91320734545194038]
[null,"Más de 35 t hasta 70 t","USD/t",0.7,0.7,0.7,0.93,0.98,1.01,0.96077022802756229,{"$f":"+J87","v":0.96077022802756229},0.96077022802756229]
[null,"Más de 70 t hasta 105 t","USD/t",0.73,0.73,0.73,0.97,1.02,1.06,1.0083331106031843,{"$f":"+J88","v":1.0083331106031843},1.0083331106031843]
[null,"Más de 105 t","USD/t",0.75,0.75,0.75,0.99,1.04,1.08,1.0273582636334331,{"$f":"+J89","v":1.0273582636334331},1.0273582636334331]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t","USD/Operación",0,0,0,0,0,0,0,{"$f":"+J91","v":0},0]
[null,"Más de 10 t hasta 35 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J92","v":0},0]
[null,"Más de 35 t hasta 70 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J93","v":0},0]
[null,"Más de 70 t hasta 105 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J94","v":0},0]
[null,"Más de 105 t","USD/t",0,0,0,0,0,0,0,{"$f":"+J95","v":0},0]
[]
[null,"Estacionamiento nacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+D$97*D85","v":0.05},{"$f":"+E$97*E85","v":0.05},0.05,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"+I98*(1+$C$76)","v":6.6588035605870663E-2},{"$f":"+J98","v":6.6588035605870663E-2},6.6588035605870663E-2]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+D$97*D86","v":1.6750000000000001E-2},1.6750000000000001E-2,1.6750000000000001E-2,0.02,0.02,0.02,1.9025153030248758E-2,{"$f":"+J99","v":1.9025153030248758E-2},1.9025153030248758E-2]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+D$97*D87","v":1.7499999999999998E-2},1.7499999999999998E-2,1.7499999999999998E-2,0.02,0.02,0.02,1.9025153030248758E-2,{"$f":"+J100","v":1.9025153030248758E-2},1.9025153030248758E-2]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+D$97*D88","v":1.8249999999999999E-2},1.8249999999999999E-2,1.8249999999999999E-2,0.02,0.02,0.02,1.9025153030248758E-2,{"$f":"+J101","v":1.9025153030248758E-2},1.9025153030248758E-2]
[null,"Más de 105 t","USD/h",{"$f":"+D$97*D89","v":1.8750000000000003E-2},1.8750000000000003E-2,1.8750000000000003E-2,0.02,0.02,0.02,1.9025153030248758E-2,{"$f":"+J102","v":1.9025153030248758E-2},1.9025153030248758E-2]
[null,"Estacionamiento internacional",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Hasta 10 t","USD/h",{"$f":"+'1.3_Demanda_G3'!F36","v":0},{"$f":"+'1.3_Demanda_G3'!G36","v":0},{"$f":"+'1.3_Demanda_G3'!H36","v":0},{"$f":"+'1.3_Demanda_G3'!I36","v":0},{"$f":"+'1.3_Demanda_G3'!J36","v":0},{"$f":"+'1.3_Demanda_G3'!K36","v":0},0,{"$f":"+J104","v":0},0]
[null,"Más de 10 t hasta 35 t","USD/h",{"$f":"+'1.3_Demanda_G3'!F37","v":0},{"$f":"+'1.3_Demanda_G3'!G37","v":0},{"$f":"+'1.3_Demanda_G3'!H37","v":0},{"$f":"+'1.3_Demanda_G3'!I37","v":0},{"$f":"+'1.3_Demanda_G3'!J37","v":0},{"$f":"+'1.3_Demanda_G3'!K37","v":0},0,{"$f":"+J105","v":0},0]
[null,"Más de 35 t hasta 70 t","USD/h",{"$f":"+'1.3_Demanda_G3'!F38","v":0},{"$f":"+'1.3_Demanda_G3'!G38","v":0},{"$f":"+'1.3_Demanda_G3'!H38","v":0},{"$f":"+'1.3_Demanda_G3'!I38","v":0},{"$f":"+'1.3_Demanda_G3'!J38","v":0},{"$f":"+'1.3_Demanda_G3'!K38","v":0},0,{"$f":"+J106","v":0},0]
[null,"Más de 70 t hasta 105 t","USD/h",{"$f":"+'1.3_Demanda_G3'!F39","v":0},{"$f":"+'1.3_Demanda_G3'!G39","v":0},{"$f":"+'1.3_Demanda_G3'!H39","v":0},{"$f":"+'1.3_Demanda_G3'!I39","v":0},{"$f":"+'1.3_Demanda_G3'!J39","v":0},{"$f":"+'1.3_Demanda_G3'!K39","v":0},0,{"$f":"+J107","v":0},0]
[null,"Más de 105 t","USD/h",{"$f":"+'1.3_Demanda_G3'!F40","v":0},{"$f":"+'1.3_Demanda_G3'!G40","v":0},{"$f":"+'1.3_Demanda_G3'!H40","v":0},{"$f":"+'1.3_Demanda_G3'!I40","v":0},{"$f":"+'1.3_Demanda_G3'!J40","v":0},{"$f":"+'1.3_Demanda_G3'!K40","v":0},0,{"$f":"+J108","v":0},0]
[]
[null,"Uso de Mangas","USD/h",{"$f":"+'1.3_Demanda_G3'!F45","v":0},{"$f":"+'1.3_Demanda_G3'!G45","v":0},{"$f":"+'1.3_Demanda_G3'!H45","v":0},{"$f":"+'1.3_Demanda_G3'!I45","v":0},{"$f":"+'1.3_Demanda_G3'!J45","v":0},{"$f":"+'1.3_Demanda_G3'!K45","v":0},0,{"$f":"+J110","v":0},0]

{"sheet":"supuesto demanda","index":24,"n_rows":118,"n_cols":25,"rows_kept":118,"cut":false,"hidden":false,"merged":[[72,14,72,16],[71,13,71,16],[71,11,72,12],[71,1,73,1],[115,1,116,1],[115,2,115,7],[115,8,115,10],[71,2,71,10],[72,2,72,7],[72,8,72,10],[5,14,5,18],[5,19,5,21],[11,14,11,18],[11,19,11,21],[5,12,6,13],[11,12,12,13],[5,1,6,1],[5,8,5,10],[11,1,12,1],[11,8,11,10],[5,2,5,7],[11,2,11,7],[16,12,17,13],[24,20,24,24],[57,2,57,7],[57,8,57,10],[57,1,58,1],[57,11,58,11],[24,2,24,10],[24,11,24,19]]}
[]
["1.1 Tasas de crecimiento aplicadas a la proyección de demanda",null,null,null,null,"Índice"]
[]
["1.1.1. TUUA"]
[]
[null,"Demanda Cusco","Historico",null,null,null,null,null,"Proyecciones",null,null,null,"Tasas de crecimiento Cusco",null,"Historico",null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027]
[]
[null,"Nacional",1897955,487147,780016,1464576,1507220,2039211,{"$f":"+H9*(1+T9)","v":2181955.77},2334691.65917844,2498119.331191787,null,"Nacional",null,{"$f":"+D9/C9-1","v":-0.74333058476096636},0.60119224792516435,0.87762302311747442,2.9116959447649027E-2,0.35296174413821468,7.0000000000000007E-2,6.9999534948611775E-2,6.9999681273053449E-2]
[null,"Internacional",71530,22558,30,8187,12061,67294.350000000006,71331.610958496953,75611.002300423963,80147.262396946346,null,"Internacional",null,-0.68463581713966171,-0.99867009486656622,271.89999999999998,0.47318920239403939,4.5795000414559333,5.9994055347840414E-2,5.999291596564249E-2,5.9994709215710929E-2]
[]
[null,"Demanda Grupo V","Historico",null,null,null,null,null,"Proyecciones",null,null,null,"Tasas de crecimiento Grupo V",null,"Historico",null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027]
[]
[null,"Nacional",330328,123244,252491,313183,273715,229651,{"$f":"+H15*(1+T15)","v":238836.57936380015},{"$f":"+I15*(1+U15)","v":248389.8451228379},{"$f":"+J15*(1+V15)","v":258324.78087603734},null,"Nacional",null,{"$f":"+D15/C15-1","v":-0.62690416797849413},{"$f":"+E15/D15-1","v":1.0487082535458114},{"$f":"+F15/E15-1","v":0.24037292418343625},{"$f":"+G15/F15-1","v":-0.12602216595409077},{"$f":"+H15/G15-1","v":-0.16098496611438906},3.9997994190315467E-2,3.9999173428480805E-2,3.9997350730204939E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pasajeros nacional Nazca",null,null,null,null,null,2024,2025,2026,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[]
[]
["1.1.2. Aterrizaje/Despegue Nacional"]
[]
[]
[null,null,"Aterrizaje/Despegue Nacional",null,null,null,null,null,null,null,null,"Pasajeros Salida Nacional",null,null,null,null,null,null,null,null,"Ratio Pasajeros Salida/A-D"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2019,2020,2021,2022,2023,2024,2025,2026,2027,2019,2020,2021,2022,2023]
[null,"A. Cusco"]
[null,"Hasta 10 TM (N° Operaciones)",3115,1074,2584,3181,1804,{"$f":"+Q28/$Y$28","v":2440.2834394904457},{"$f":"+R28/$Y$28","v":2611.2038216560509},{"$f":"+S28/$Y$28","v":2794.0934182590231},{"$f":"+T28/$Y$28","v":2989.9097664543524},7875,1483,4662,6444,3768,{"$f":"INT(H$9*$P$29)","v":5097},{"$f":"INT(I$9*$P$29)","v":5454},{"$f":"INT(J$9*$P$29)","v":5836},{"$f":"INT(K$9*$P$29)","v":6245},{"$f":"+L28/C28","v":2.5280898876404496},{"$f":"+M28/D28","v":1.3808193668528863},{"$f":"+N28/E28","v":1.8041795665634675},{"$f":"+O28/F28","v":2.0257780572147124},{"$f":"+P28/G28","v":2.0886917960088693}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L28/$C$9","v":4.1492026944790579E-3},{"$f":"+M28/$D$9","v":3.0442556353626319E-3},{"$f":"+N28/$E$9","v":5.9768004758876739E-3},{"$f":"+O28/$F$9","v":4.3999082328264293E-3},{"$f":"+P28/$G$9","v":2.499966826342538E-3}]
[null,"Más de 10 TM hasta 35 TM",3064.0899999999997,446.36999999999995,2999.98,3311.1000000000013,1513.7800000000013,{"$f":"+Q30/$Y$30","v":2043.6030000000019},{"$f":"+R30/$Y$30","v":2190.2504375000021},{"$f":"+S30/$Y$30","v":2341.6284375000023},{"$f":"+T30/$Y$30","v":2507.1981250000022},850,44,189,784,320,{"$f":"INT(H$9*$P$31)","v":432},{"$f":"INT(I$9*$P$31)","v":463},{"$f":"INT(J$9*$P$31)","v":495},{"$f":"INT(K$9*$P$31)","v":530},{"$f":"+L30/C30","v":0.27740699522533607},{"$f":"+M30/D30","v":9.8572932768779278E-2},{"$f":"+N30/E30","v":6.3000420002800012E-2},{"$f":"+O30/F30","v":0.23677931805140276},{"$f":"+P30/G30","v":0.21139135145133356}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L30/$C$9","v":4.4785044956281895E-4},{"$f":"+M30/$D$9","v":9.0321812512444903E-5},{"$f":"+N30/$E$9","v":2.4230272199544624E-4},{"$f":"+O30/$F$9","v":5.3530851249781509E-4},{"$f":"+P30/$G$9","v":2.1231140775732806E-4}]
[null,"Más de 35 TM hasta 70 TM",500041.77000000037,68454.320000000007,68180.039999999994,110749.41,251235.95,{"$f":"+Q32/$Y$32","v":339912.26015814894},{"$f":"+R32/$Y$32","v":363705.42726727488},{"$f":"+S32/$Y$32","v":389165.16972126649},{"$f":"+T32/$Y$32","v":416407.04882887722},404066,49635,54258,89453,221753,{"$f":"INT(H$9*$P$33)","v":300023},{"$f":"INT(I$9*$P$33)","v":321024},{"$f":"INT(J$9*$P$33)","v":343496},{"$f":"INT(K$9*$P$33)","v":367541},{"$f":"+L32/C32","v":0.80806449429214622},{"$f":"+M32/D32","v":0.7250820693273996},{"$f":"+N32/E32","v":0.79580475458799971},{"$f":"+O32/F32","v":0.80770633450778651},{"$f":"+P32/G32","v":0.88264836302288741}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L32/$C$9","v":0.21289545853299999},{"$f":"+M32/$D$9","v":0.10188916281943643},{"$f":"+N32/$E$9","v":6.9560111587454621E-2},{"$f":"+O32/$F$9","v":6.1077745367942665E-2},{"$f":"+P32/$G$9","v":0.14712716126378367}]
[null,"Más de 70 TM hasta 105 TM",1694727.6499999927,495130.19999999768,785877.29999999958,1447977.9499999622,1327884.2399999683,{"$f":"+Q34/$Y$34","v":1796575.8216201002},{"$f":"+R34/$Y$34","v":1922335.9091706674},{"$f":"+S34/$Y$34","v":2056898.7000775693},{"$f":"+T34/$Y$34","v":2200881.1377340569},1485164,435985,686874,1331844,1267740,{"$f":"INT(H$9*$P$35)","v":1715203},{"$f":"INT(I$9*$P$35)","v":1835267},{"$f":"INT(J$9*$P$35)","v":1963735},{"$f":"INT(K$9*$P$35)","v":2101196},{"$f":"+L34/C34","v":0.87634375942353127},{"$f":"+M34/D34","v":0.88054616745252468},{"$f":"+N34/E34","v":0.87402193701230502},{"$f":"+O34/F34","v":0.91979577451440797},{"$f":"+P34/G34","v":0.95470671449495492}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L34/$C$9","v":0.78250748832295813},{"$f":"+M34/$D$9","v":0.89497625973268846},{"$f":"+N34/$E$9","v":0.88058962893068859},{"$f":"+O34/$F$9","v":0.9093717226009439},{"$f":"+P34/$G$9","v":0.84111145021960965}]
[null,"Más de 105 TM",0,0,365,0,0,0,0,0,0,0,0,160,{"$f":"N36","v":160},{"$f":"O36","v":160},{"$f":"INT(H$9*$P$37)","v":216},{"$f":"INT(I$9*$P$37)","v":231},{"$f":"INT(J$9*$P$37)","v":247},{"$f":"INT(K$9*$P$37)","v":265},null,null,{"$f":"+N36/E36","v":0.43835616438356162},{"$f":"IFERROR((O36/F36),0)","v":0},{"$f":"IFERROR((P36/G36),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L36/$C$9","v":0},{"$f":"+M36/$D$9","v":0},{"$f":"+N36/$E$9","v":2.0512399745646243E-4},{"$f":"+O36/$F$9","v":1.0924663520363573E-4},{"$f":"+P36/$G$9","v":1.0615570387866403E-4}]
[null,"B. Nazca",null,null,null,null,null,null,null,null,null,{"$f":"L39+L41+L43","v":97506},{"$f":"M39+M41+M43","v":15711},{"$f":"N39+N41+N43","v":21816},{"$f":"+O39","v":57913},{"$f":"+P39","v":48410},{"$f":"INT(P38*(1+S18))","v":72615},{"$f":"INT(Q38*(1+T18))","v":77698},{"$f":"INT(R38*(1+U18))","v":83136},{"$f":"INT(S38*(1+V18))","v":88955}]
[null,"Hasta 10 TM (N° Operaciones)",36187,6660,9986,23208,20242,{"$f":"+Q39/$Y$39","v":30363.000000000004},{"$f":"+R39/$Y$39","v":32488.389093162572},{"$f":"+S39/$Y$39","v":34762.216732080153},{"$f":"+T39/$Y$39","v":37195.354472216488},97506,15711,21816,57913,48410,{"$f":"+Q38*$P$40","v":72615},{"$f":"+R38*$P$40","v":77698},83136,88955,{"$f":"L39/C39","v":2.6945035509989776},{"$f":"M39/D39","v":2.359009009009009},{"$f":"N39/E39","v":2.1846585219307029},{"$f":"O39/F39","v":2.4953895208548778},{"$f":"P39/G39","v":2.3915620986068569}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L39/L38","v":1},{"$f":"M39/M38","v":1},{"$f":"N39/N38","v":1},{"$f":"O39/O38","v":1},{"$f":"P39/P38","v":1}]
[null,"Más de 10 TM hasta 35 TM",25.2,0,0,0,0,null,null,null,0,0,0,0,{"$f":"+O38*$N$42","v":0},{"$f":"+P38*O42","v":0},{"$f":"+Q38*P42","v":0},{"$f":"+R38*Q42","v":0},{"$f":"+S38*R42","v":0},{"$f":"+T38*S42","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L41/L38","v":0},{"$f":"M41/M38","v":0},{"$f":"N41/N38","v":0},{"$f":"O41/O38","v":0},{"$f":"P41/P38","v":0}]
[null,"Más de 35 TM hasta 70 TM",0,0,0,0,0,null,null,null,0,0,0,0,{"$f":"+O38*$N$44","v":0},{"$f":"+P38*O44","v":0},{"$f":"+Q38*P44","v":0},{"$f":"+R38*Q44","v":0},{"$f":"+S38*R44","v":0},{"$f":"+T38*S44","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L43/L38","v":0},{"$f":"+M43/M38","v":0},{"$f":"+N43/N38","v":0},{"$f":"+O43/O38","v":0},{"$f":"+P43/P38","v":0}]
[null,"C. Grupo V"]
[null,"Hasta 10 TM (N° Operaciones)",7462,5841,8221,7961,6351,{"$f":"+Q46/$Y$46","v":5328.5844802075153},{"$f":"+R46/$Y$46","v":5541.7171712894606},{"$f":"+S46/$Y$46","v":5763.3812775154574},{"$f":"+T46/Y46","v":5993.9012598641411},19140,13884,22788,20835,15318,{"$f":"H$15*$P$47","v":12852.032289059789},{"$f":"I$15*$P$47","v":13366.08780189135},{"$f":"J$15*$P$47","v":13900.720265939502},{"$f":"K$15*$P$47","v":14456.712249818755},{"$f":"L46/C46","v":2.564995979630126},{"$f":"M46/D46","v":2.3769902413970212},{"$f":"N46/E46","v":2.7719255565016421},{"$f":"O46/F46","v":2.6171335259389523},{"$f":"P46/G46","v":2.4119036372224847}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L46/$C$15","v":5.7942408757356324E-2},{"$f":"+M46/$D$15","v":0.1126545714192983},{"$f":"+N46/$E$15","v":9.0252721879195696E-2},{"$f":"+O46/$F$15","v":6.6526599464211023E-2},{"$f":"+P46/$G$15","v":5.5963319511170381E-2}]
[null,"Más de 10 TM hasta 35 TM",44828.340000000084,21930.139999084509,62926.210000000123,87032.500000002372,90651.440000001807,{"$f":"+Q48/$Y$48","v":76057.921003380936},{"$f":"+R48/$Y$48","v":79100.085285801644},{"$f":"+S48/$Y$48","v":82264.02331535604},{"$f":"+T48/Y48","v":85554.366308378099},33926,17449,63854,105441,105726,{"$f":"H$15*$P$49","v":88705.703472590103},{"$f":"I$15*$P$49","v":92253.753684734605},{"$f":"J$15*$P$49","v":95943.827577798656},{"$f":"K$15*$P$49","v":99781.326499826173},{"$f":"L48/C48","v":0.7567980433805922},{"$f":"M48/D48","v":0.79566295521726815},{"$f":"N48/E48","v":1.0147440947102944},{"$f":"O48/F48","v":1.2115129405681455},{"$f":"P48/G48","v":1.166291456594599}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L48/$C$15","v":0.1027039790753433},{"$f":"+M48/$D$15","v":0.14158092888903315},{"$f":"+N48/$E$15","v":0.25289614283281386},{"$f":"+O48/$F$15","v":0.3366753623280957},{"$f":"+P48/$G$15","v":0.38626308386460367}]
[null,"Más de 35 TM hasta 70 TM",160256.85999999999,47045.440000000002,67726.659839764368,100820,103600,{"$f":"+Q50/$Y$50","v":86921.957510549299},{"$f":"+R50/$Y$50","v":90398.661462067103},{"$f":"+S50/$Y$50","v":94014.533199590835},{"$f":"+T50/Y50","v":97774.865457711378},121266,36215,52983,81885,85428,{"$f":"H$15*$P$51","v":71675.376314779976},{"$f":"I$15*$P$51","v":74542.247600207222},{"$f":"J$15*$P$51","v":77523.875889716655},{"$f":"K$15*$P$51","v":80624.625543642542},{"$f":"L50/C50","v":0.75669771640352879},{"$f":"M50/D50","v":0.76978767761551381},{"$f":"N50/E50","v":0.78230640822023945},{"$f":"O50/F50","v":0.81219004165840114},{"$f":"P50/G50","v":0.82459459459459461}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L50/$C$15","v":0.36710784432442906},{"$f":"+M50/$D$15","v":0.29384797637207488},{"$f":"+N50/$E$15","v":0.20984114285261654},{"$f":"+O50/$F$15","v":0.2614605518179467},{"$f":"+P50/$G$15","v":0.312105657344318}]
[null,"Más de 70 TM hasta 105 TM",179240.99999999997,68725.2,170955.8,110239.19999999992,77821.600000000006,{"$f":"+Q52/$Y$52","v":65293.492361032469},{"$f":"+R52/$Y$52","v":67905.101089154443},{"$f":"+S52/$Y$52","v":70621.249004298064},{"$f":"+T52/Y52","v":73445.911869728108},155996,55696,107804,94475,66337,{"$f":"H$15*$P$53","v":55657.740302869774},{"$f":"I$15*$P$53","v":57883.938276150046},{"$f":"J$15*$P$53","v":60199.247961981251},{"$f":"K$15*$P$53","v":62607.058396411187},{"$f":"L52/C52","v":0.87031426961465308},{"$f":"M52/D52","v":0.81041597550825606},{"$f":"N52/E52","v":0.63059574463106838},{"$f":"O52/F52","v":0.85700005079862762},{"$f":"P52/G52","v":0.85242400567451704}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L52/$C$15","v":0.47224576784287131},{"$f":"+M52/$D$15","v":0.45191652331959364},{"$f":"+N52/$E$15","v":0.42696175309218942},{"$f":"+O52/$F$15","v":0.30166069039507254},{"$f":"+P52/$G$15","v":0.2423579270409002}]
[]
[]
["1.1.3. Aterrizaje/Despegue Internacional"]
[]
[null,"Servicio","Historico",null,null,null,null,null,"Proyecciones",null,null,"Unidad de cobro"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"A. Cusco"]
[null,"Aterrizaje y despegue Internacional"]
[null,"Hasta 10 t",41,8,4,35,20,30,{"$f":"+H62*(1+T$10)","v":31.799821660435214},33.707585689032122,35.729862490809261,"Operación"]
[null,"Más de 10 t hasta 35 t",18702,337,62,872,576,741,785.45559501274977,832.5773665190934,882.52760352298878,"t"]
[null,"Más de 35 t hasta 70 t",28401,10350,342,8939,1845,1640,1738.3902507704584,1842.6813510004226,1953.2324828309063,"t"]
[null,"Más de 70 t hasta 105 t",66586,23437,0,2233,16388,95057,100759.85491919967,106804.73242807755,113212.45129296188,"t"]
[null,"Más de 105 t",0,0,0,0,0,{"$f":"+G66*(1+T$10)","v":0},0,0,0,"t"]
[]
[]
[]
["1.1.4.  Supuesto Horas de Estacionamiento"]
[]
[null,null,"Operaciones",null,null,null,null,null,null,null,null,"naves que usan el serv. de estac. en % - 2019",null,"Demanda de Estacionamiento"]
[null,null,"Historico",null,null,null,null,null,"Proyecciones",null,null,null,null,"Estiamdo","Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,"1:30-2:30",">2:30",2024,2025,2026,2027]
[null,"A. Cusco"]
[null,"Nacional"]
[null,"Hasta 10 TM",{"$f":"+C28","v":3115},1074,2584,3181,1804,{"$f":"G77*(H28/G28)","v":2440.2834394904457},{"$f":"H77*(I28/H28)","v":2611.2038216560509},{"$f":"I77*(J28/I28)","v":2794.0934182590231},{"$f":"J77*(K28/J28)","v":2989.9097664543524},0.12867569406960644,0.25067997445661172,{"$f":"+H77*L$77+H77*M$77*2","v":1537.4655458597147},{"$f":"+I77*L$77+I77*M$77*2","v":1645.1514787362926},{"$f":"+J77*L$77+J77*M$77*2","v":1760.3784433269166},{"$f":"+K77*L$77+K77*M$77*2","v":1883.7497221687106}]
[null,"Más de 10 TM hasta 35 TM",201,31,222,237,111,{"$f":"G78*H30/G30","v":149.85000000000002},{"$f":"H78*I30/H30","v":160.60312500000003},{"$f":"I78*J30/I30","v":171.70312500000003},{"$f":"J78*K30/J30","v":183.84375000000003},0.12967999810789715,0.25067997445661172,{"$f":"+H78*L$77+H78*M$77*2","v":94.410841100977066},{"$f":"+I78*L$77+I78*M$77*2","v":101.18569312442682},{"$f":"+J78*L$77+J78*M$77*2","v":108.17908876153624},{"$f":"+K78*L$77+K78*M$77*2","v":115.82811523962465}]
[null,"Más de 35 TM hasta 70 TM",7726,980,976,1587,3595,{"$f":"G79*(H32/G32)","v":4863.8921908610027},{"$f":"H79*(I32/H32)","v":5204.3547550653202},{"$f":"I79*(J32/I32)","v":5568.6647756738348},{"$f":"J79*(K32/J32)","v":5958.475849255703},0.12901480034824347,0.25438245605778959,{"$f":"+H79*L$77+H79*M$77*2","v":3064.4254438682769},{"$f":"+I79*L$77+I79*M$77*2","v":3278.928994418327},{"$f":"+J79*L$77+J79*M$77*2","v":3508.4572924975005},{"$f":"+K79*L$77+K79*M$77*2","v":3754.0521628834804}]
[null,"Más de 70 TM hasta 105 TM",22199,6474,10258,18910,17352,{"$f":"G80*(H34/G34)","v":23476.582308675279},{"$f":"H80*(I34/H34)","v":25119.940195939227},{"$f":"I80*(J34/I34)","v":26878.326565384064},{"$f":"J80*(K34/J34)","v":28759.803265653834},0.12870287779916437,0.25618515562649641,{"$f":"+H80*L$77+H80*M$77*2","v":14791.083629885557},{"$f":"+I80*L$77+I80*M$77*2","v":15826.457673038803},{"$f":"+J80*L$77+J80*M$77*2","v":16934.303759924227},{"$f":"+K80*L$77+K80*M$77*2","v":18119.701142535901}]
[null,"Internacional"]
[null,"Hasta 10 TM",41,8,4,35,20,{"$f":"G82*(H62/G62)","v":30},31.799821660435214,33.707585689032122,35.729862490809261,0.16870250146149349,0.32878988338820342,{"$f":"+H82*L$77+H82*M$77*2","v":18.901069289484894},{"$f":"+I82*L$77+I82*M$77*2","v":20.035021086571618},{"$f":"+J82*L$77+J82*M$77*2","v":21.236980422988189},{"$f":"+K82*L$77+K82*M$77*2","v":22.51108688808511}]
[null,"Más de 10 TM hasta 35 TM",785,27,3,43,35,45.026041666666664,47.72733650251083,50.590638590569903,53.625809241848266,0.12899355385122099,0.25450524631816684,{"$f":"+H83*L$77+H83*M$77*2","v":28.368011112430018},{"$f":"+I83*L$77+I83*M$77*2","v":30.069923141217298},{"$f":"+J83*L$77+J83*M$77*2","v":31.873905513321674},{"$f":"+K83*L$77+K83*M$77*2","v":33.78617120616245}]
[null,"Más de 35 TM hasta 70 TM",416,294,8,133,31,27.555555555555554,29.208725080696045,30.961041669925798,32.818540361928505,0.25492839873535428,0.49879114748000741,{"$f":"+H84*L$77+H84*M$77*2","v":17.360982162193533},{"$f":"+I84*L$77+I84*M$77*2","v":18.402537886925042},{"$f":"+J84*L$77+J84*M$77*2","v":19.506559795929888},{"$f":"+K84*L$77+K84*M$77*2","v":20.67685017868558}]
[null,"Más de 70 TM hasta 105 TM",875,1813,0,29,213,1235.4857822797169,1309.6075846832762,1388.174762459148,1471.4579036734733,0.18521771442083573,8.1917373239198732E-2,{"$f":"+H85*L$77+H85*M$77*2","v":778.40007923474604},{"$f":"+I85*L$77+I85*M$77*2","v":825.09945667111867},{"$f":"+J85*L$77+J85*M$77*2","v":874.59957903848647},{"$f":"+K85*L$77+K85*M$77*2","v":927.07092646308377}]
[null,"B. Nazca"]
[null,"Nacional"]
[null,"Hasta 10 TM",36187,6660,9986,23208,20242,{"$f":"G88*(H39/G39)","v":30363.000000000004},{"$f":"H88*(I39/H39)","v":32488.389093162568},{"$f":"I88*(J39/I39)","v":34762.216732080153},{"$f":"J88*(K39/J39)","v":37195.354472216488},0.12865757796184621,0.25644695778679871,{"$f":"+H88*L$77+H88*M$77*2","v":19129.772227887664},{"$f":"+I88*L$77+I88*M$77*2","v":20468.843111787035},{"$f":"+J88*L$77+J88*M$77*2","v":21901.435570304606},{"$f":"+K88*L$77+K88*M$77*2","v":23434.399070877193}]
[null,"C. Grupo V"]
[null,"Nacional"]
[null,"Hasta 10 TM",7462,5841,8221,7961,6351,{"$f":"G91*(H46/G46)","v":5328.5844802075153},{"$f":"H91*(I46/H46)","v":5541.7171712894606},{"$f":"I91*(J46/I46)","v":5763.3812775154574},{"$f":"J91*(K46/J46)","v":5993.9012598641411},0.12866965480017836,0.25637716189895104,{"$f":"+H91*L$77+H91*M$77*2","v":3357.1981491758702},{"$f":"+I91*L$77+I91*M$77*2","v":3491.4793412423446},{"$f":"+J91*L$77+J91*M$77*2","v":3631.1356289346545},{"$f":"+K91*L$77+K91*M$77*2","v":3776.3714342340982}]
[null,"Más de 10 TM hasta 35 TM",2274,1352,3212,4120,4459,{"$f":"G92*(H48/G48)","v":3741.1680360959385},{"$f":"H92*(I48/H48)","v":3890.8072534686976},{"$f":"I92*(J48/I48)","v":4046.4363275769829},{"$f":"J92*(K48/J48)","v":4208.2830605785221},0.13038618852848854,0.24645676781128126,{"$f":"+H92*L$77+H92*M$77*2","v":2357.0692091285155},{"$f":"+I92*L$77+I92*M$77*2","v":2451.3472496614095},{"$f":"+J92*L$77+J92*M$77*2","v":2549.3991134340454},{"$f":"+K92*L$77+K92*M$77*2","v":2651.3683239253401}]
[null,"Más de 35 TM hasta 70 TM",2498,674,959,1441,1480,{"$f":"G93*(H50/G50)","v":1241.7422501507042},{"$f":"H93*(I50/H50)","v":1291.4094494581013},{"$f":"I93*(J50/I50)","v":1343.0647599941547},{"$f":"J93*(K50/J50)","v":1396.7837922530198},0.12905427670291389,0.25415430965494518,{"$f":"+H93*L$77+H93*M$77*2","v":782.34187699264487},{"$f":"+I93*L$77+I93*M$77*2","v":813.63398284343725},{"$f":"+J93*L$77+J93*M$77*2","v":846.17866963049732},{"$f":"+K93*L$77+K93*M$77*2","v":880.02357466012677}]
[null,"Más de 70 TM hasta 105 TM",2359,899,2235,1441,1011,{"$f":"G94*(H52/G52)","v":848.24419925835275},{"$f":"H94*(I52/H52)","v":882.17226581225691},{"$f":"I94*(J52/I52)","v":917.45842726627745},{"$f":"J94*(K52/J52)","v":954.15433376202895},0.12885410791502161,0.25531114871216393,{"$f":"+H94*L$77+H94*M$77*2","v":534.42407948619189},{"$f":"+I94*L$77+I94*M$77*2","v":555.79997071264518},{"$f":"+J94*L$77+J94*M$77*2","v":578.03151013272497},{"$f":"+K94*L$77+K94*M$77*2","v":601.15123917661356}]
[]
[]
["1.1.5.  Supuesto Horas de manga"]
[]
[null,"Uso de Mangas Hora - Cusco - Fuente CORPAC"]
[null,"Mangas",2019,2020,2021,2022,2023]
[null,"ene",1067,879,21,675,760]
[null,"feb",954,920,25,523,544]
[null,"mar",982,584,33,588,586]
[null,"abr",1088,28,114,605,736]
[null,"may",1168,1,284,636,800]
[null,"jun",1095,0,250,782,775]
[null,"jul",1189,0,428,600,930]
[null,"ago",1225,0,520,974,990]
[null,"set",1159,0,626,937,890]
[null,"oct",998,0,991,994,915]
[null,"nov",1073,0,675,1008,934]
[null,"dic",1073,19,710,898,948]
[null,"Total",{"$f":"+SUM(C101:C112)","v":13071},{"$f":"+SUM(D101:D112)","v":2431},{"$f":"+SUM(E101:E112)","v":4677},{"$f":"+SUM(F101:F112)","v":9220},{"$f":"+SUM(G101:G112)","v":9808}]
[]
[]
[null,"Servicio de Mangas","Historico",null,null,null,null,null,"Proyecciones"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"A. Cusco",{"$f":"+C113","v":13071},{"$f":"+D113","v":2431},4677,9220,9808,{"$f":"+G118*(S9+1)","v":13269.848786507609},{"$f":"+H118*(T9+1)","v":14198.738201563143},{"$f":"+I118*(U9+1)","v":15192.643272529651},{"$f":"+J118*(V9+1)","v":16256.123459301925}]

{"sheet":"Variables_Macro","index":25,"n_rows":2735,"n_cols":12,"rows_kept":2735,"cut":false,"hidden":false,"merged":[[2732,1,2732,5],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6]]}
["II. Fuente Variables macroeconómicas:",null,null,null,null,null,null,null,null,null,"Índice"]
[]
[null,"II.1 Consumer Price Index- USA"]
[]
[null,"Base: 1982-84 = 100"]
[null,"Año",2019,2020,2021,2022,2023]
[null,"ene",251.71199999999999,257.971,261.58199999999999,281.14800000000002,299.17]
[null,"feb",252.77600000000001,258.678,263.01400000000001,283.71600000000001,300.83999999999997]
[null,"mar",254.202,258.11500000000001,264.87700000000001,287.50400000000002,301.83600000000001]
[null,"abr",255.548,256.38900000000001,267.05399999999997,289.10899999999998,303.363]
[null,"may",256.09199999999998,256.39400000000001,269.19499999999999,292.29599999999999,304.12700000000001]
[null,"jun",256.14299999999997,257.79700000000003,271.69600000000003,296.31099999999998,305.10899999999998]
[null,"jul",256.57100000000003,259.101,273.00299999999999,296.27600000000001,305.69099999999997]
[null,"ago",256.55799999999999,259.91800000000001,273.56700000000001,296.17099999999999,307.02600000000001]
[null,"set",256.75900000000001,260.27999999999997,274.31,296.80799999999999,307.78899999999999]
[null,"oct",257.346,260.38799999999998,276.589,298.012,307.67099999999999]
[null,"nov",257.20800000000003,260.22899999999998,277.94799999999998,297.71100000000001,307.05099999999999]
[null,"dic",256.97399999999999,260.47399999999999,278.80200000000002,296.79700000000003,306.74599999999998]
[null,"CPI Promedio",{"$f":"AVERAGE(C7:C18)","v":255.65741666666668},{"$f":"AVERAGE(D7:D18)","v":258.81116666666668},{"$f":"AVERAGE(E7:E18)","v":270.96975000000003},{"$f":"AVERAGE(F7:F18)","v":292.65491666666668},{"$f":"AVERAGE(G7:G18)","v":304.7015833333333}]
[null,"Var. %",null,{"$f":"+D19/C19-1","v":1.2335843963063864E-2},{"$f":"+E19/D19-1","v":4.6978588636374052E-2},{"$f":"+F19/E19-1","v":8.002799820521167E-2},{"$f":"+G19/F19-1","v":4.1163383837448997E-2}]
[null,"Fuente: U.S. Bureau of Labor Statistics"]
[null,"Disponible en: <https://data.bls.gov/cgi-bin/surveymost?cu>"]
[null,"Elaboración: propia"]
[]
[]
[]
[null,"Año",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"CPI",258.846,270.96600000000001,292.62099999999998,304.70100000000002,313.803,319.61599999999999,326.17599999999999,333.04,340.11099999999999,347.399]
[null,"Var. %",null,{"$f":"D28/C28-1","v":4.6823207621520258E-2},7.9917775661890955E-2,4.128206793087319E-2,2.9871907213957272E-2,1.8524360825103559E-2,2.0524629555466634E-2,2.1043853625036801E-2,2.1231683881815844E-2,2.1428298408460833E-2]
[null,"Nota. Las estimaciones comienzan desde el 2024 en adelante."]
[]
[]
[]
[null,"I.2. Índice de Precios al Consumidor de Lima Metropolitana - Perú"]
[]
[null,"Base: Dic 2021 = 100"]
[null,"Año",2019,2020,2021,2022,2023,2024]
[null,"ene",90.480968000000004,92.189571000000001,94.656144999999995,100.037268,108.704764,111.991911]
[null,"feb",90.595663000000002,92.320639,94.537574000000006,100.34884,109.024924,112.61627799999999]
[null,"mar",91.254794000000004,92.917029999999997,95.331187,101.83667199999999,110.391537,113.75301]
[null,"abr",91.437376999999998,93.014206000000001,95.231382999999994,102.816232,111.00559199999999,113.694232]
[null,"may",91.572351999999995,93.204097000000004,95.485229000000004,103.211072,111.358436,113.591104]
[null,"jun",91.493350000000007,92.956084000000004,95.981438999999995,104.439931,111.18831400000001,113.729392]
[null,"jul",91.679389999999998,93.386180999999993,96.948490000000007,105.422597,111.62313399999999,113.998009]
[null,"ago",91.735292999999999,93.283232999999996,97.903368999999998,106.125283,112.042985,114.322048]
[null,"set",91.741148999999993,93.410428999999993,98.295396999999994,106.679849,112.061363,114.05046400000001]
[null,"oct",91.842730000000003,93.426098999999994,98.869112999999999,107.050724,111.700024,113.94427899999999]
[null,"nov",91.942756000000003,93.912362000000002,99.223245000000006,107.604861,111.51788500000001,114.05156100000001]
[null,"dic",92.139993000000004,93.958129,100,108.45916200000001,111.9704,114.17]
[null,"CPI Diciembre",{"$f":"AVERAGE(C49)","v":92.139993000000004},93.958129,100,108.45916200000001,111.9704,114.17]
[null,"Var% dic/dic",null,{"$f":"+D49/C49-1","v":1.9732321881118287E-2},{"$f":"+E49/D49-1","v":6.4303866672355658E-2},{"$f":"+F49/E49-1","v":8.459162000000009E-2},{"$f":"+G49/F49-1","v":3.237382564324065E-2},{"$f":"+H49/G49-1","v":1.9644477469045407E-2}]
[null,"Fuente: INEI"]
[null,"Disponible en: <https://www.inei.gob.pe/media/MenuRecursivo/indices_tematicos/01_indice-precios_al_consumidor-lm_set24.xlsx>"]
[null,"Elaboración: propia"]
[]
[]
[null,"Año",2023,2024,2025,2026,2027,2028]
[null,null,null,null,116.4,119.1,121.7,124.1]
[null,"Var% acumulada IPC",3.2373825643240699E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.3E-2,0.02,0.02]
[null,"Fuente: Marco Macroeconómico Multianual 2025-2028"]
[null,"Disponible en: <https://www.mef.gob.pe/contenidos/pol_econ/marco_macro/cuadros_estadisticos_MMM_2025_2028.xlsx>"]
[null,"Elaboración: propia"]
[]
[]
[]
[null,"I.3. SBS - Tipo de cambio"]
[]
[null,"Año",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"TC prom",{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,C$68,Variables_Macro!$F$82:$F$2576)","v":3.1855161290322562},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,D$68,Variables_Macro!$F$82:$F$2576)","v":3.3749920318725097},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,E$68,Variables_Macro!$F$82:$F$2576)","v":3.2611084337349387},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,F$68,Variables_Macro!$F$82:$F$2576)","v":3.2862418699186979},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,G$68,Variables_Macro!$F$82:$F$2576)","v":3.3369176706827313},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,H$68,Variables_Macro!$F$82:$F$2576)","v":3.4960669291338591},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,I$68,Variables_Macro!$F$82:$F$2576)","v":3.8826294820717147},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,J$68,Variables_Macro!$F$82:$F$2576)","v":3.8349342629482059},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,K$68,Variables_Macro!$F$82:$F$2576)","v":3.7441060000000013},{"$f":"AVERAGEIF(Variables_Macro!$C$82:$C$2576,L$68,Variables_Macro!$F$82:$F$2576)","v":3.7538048780487818}]
[null,"Tomado de: https://www.sbs.gob.pe/app/pp/seriesHistoricas2/paso3_TipodeCambio_Descarga.aspx?secu=03&paso=3&opc=1"]
[]
[]
[null,"Año",2023,2024,2025,2026,2027,2028]
[null,"Tipo de cambio prom (Soles por US dólar)",3.7473901467546766,3.7674411970978583,3.7908333333333331,3.7999999999999994,3.8,3.7999999999999994]
[null,"Fuente: Marco Macroeconómico Multianual 2025-2028"]
[null,"Disponible en: <https://www.mef.gob.pe/contenidos/pol_econ/marco_macro/cuadros_estadisticos_MMM_2025_2028.xlsx>"]
[null,"Elaboración: propia"]
[null,"(última revisión: 05-01-2024)."]
[]
[null,"Data historia por dia del  Tipo de cambio diario (Soles por US dólar)"]
[null,"FECHA ","Año","COMPRA ","VENTA ","Promedio"]
[null,"2015-01-05",{"$f":"YEAR(B82)","v":2015},2.9889999999999999,2.992,{"$f":"AVERAGE(D82:E82)","v":2.9904999999999999}]
[null,"2015-01-06",{"$f":"YEAR(B83)","v":2015},2.9809999999999999,2.9830000000000001,{"$f":"AVERAGE(D83:E83)","v":2.9820000000000002}]
[null,"2015-01-07",2015,2.984,2.9870000000000001,2.9855]
[null,"2015-01-08",2015,2.9860000000000002,2.9889999999999999,2.9874999999999998]
[null,"2015-01-09",2015,2.9820000000000002,2.9860000000000002,2.984]
[null,"2015-01-12",2015,2.9870000000000001,2.9889999999999999,2.988]
[null,"2015-01-13",2015,2.9830000000000001,2.9849999999999999,2.984]
[null,"2015-01-14",2015,2.9910000000000001,2.9940000000000002,2.9925000000000002]
[null,"2015-01-15",2015,2.9940000000000002,2.9969999999999999,2.9954999999999998]
[null,"2015-01-16",2015,3.0070000000000001,3.0129999999999999,3.01]
[null,"2015-01-19",2015,3.0070000000000001,3.012,3.0095000000000001]
[null,"2015-01-20",2015,3.0070000000000001,3.0089999999999999,3.008]
[null,"2015-01-21",2015,3.0089999999999999,3.0110000000000001,3.01]
[null,"2015-01-22",2015,3.0019999999999998,3.004,3.0030000000000001]
[null,"2015-01-23",2015,3.0089999999999999,3.012,3.0105]
[null,"2015-01-26",2015,3.0169999999999999,3.02,3.0185]
[null,"2015-01-27",2015,3.0219999999999998,3.024,3.0229999999999997]
[null,"2015-01-28",2015,3.0270000000000001,3.0289999999999999,3.028]
[null,"2015-01-29",2015,3.0419999999999998,3.0449999999999999,3.0434999999999999]
[null,"2015-01-30",2015,3.056,3.0579999999999998,3.0569999999999999]
[null,"2015-02-02",2015,3.0569999999999999,3.06,3.0585]
[null,"2015-02-03",2015,3.0569999999999999,3.0590000000000002,3.0579999999999998]
[null,"2015-02-04",2015,3.0590000000000002,3.0619999999999998,3.0605000000000002]
[null,"2015-02-05",2015,3.0609999999999999,3.0630000000000002,3.0620000000000003]
[null,"2015-02-06",2015,3.0649999999999999,3.0680000000000001,3.0665]
[null,"2015-02-09",2015,3.0640000000000001,3.0649999999999999,3.0644999999999998]
[null,"2015-02-10",2015,3.07,3.0760000000000001,3.073]
[null,"2015-02-11",2015,3.0920000000000001,3.0939999999999999,3.093]
[null,"2015-02-12",2015,3.0790000000000002,3.0819999999999999,3.0804999999999998]
[null,"2015-02-13",2015,3.0670000000000002,3.0750000000000002,3.0710000000000002]
[null,"2015-02-16",2015,3.08,3.085,3.0825]
[null,"2015-02-17",2015,3.081,3.0830000000000002,3.0819999999999999]
[null,"2015-02-18",2015,3.0830000000000002,3.0859999999999999,3.0845000000000002]
[null,"2015-02-19",2015,3.0840000000000001,3.0870000000000002,3.0855000000000001]
[null,"2015-02-20",2015,3.0840000000000001,3.089,3.0865]
[null,"2015-02-23",2015,3.0870000000000002,3.09,3.0884999999999998]
[null,"2015-02-24",2015,3.0920000000000001,3.0950000000000002,3.0935000000000001]
[null,"2015-02-25",2015,3.0939999999999999,3.0950000000000002,3.0945]
[null,"2015-02-26",2015,3.0910000000000002,3.0939999999999999,3.0925000000000002]
[null,"2015-02-27",2015,3.0910000000000002,3.0950000000000002,3.093]
[null,"2015-03-02",2015,3.093,3.097,3.0949999999999998]
[null,"2015-03-03",2015,3.0910000000000002,3.093,3.0920000000000001]
[null,"2015-03-04",2015,3.0920000000000001,3.0939999999999999,3.093]
[null,"2015-03-05",2015,3.097,3.0979999999999999,3.0975000000000001]
[null,"2015-03-06",2015,3.1,3.101,3.1005000000000003]
[null,"2015-03-09",2015,3.0960000000000001,3.1,3.0979999999999999]
[null,"2015-03-10",2015,3.0979999999999999,3.1,3.0990000000000002]
[null,"2015-03-11",2015,3.0979999999999999,3.101,3.0994999999999999]
[null,"2015-03-12",2015,3.0960000000000001,3.0990000000000002,3.0975000000000001]
[null,"2015-03-13",2015,3.0990000000000002,3.1019999999999999,3.1005000000000003]
[null,"2015-03-16",2015,3.0950000000000002,3.0990000000000002,3.0970000000000004]
[null,"2015-03-17",2015,3.0939999999999999,3.0979999999999999,3.0960000000000001]
[null,"2015-03-18",2015,3.0979999999999999,3.1,3.0990000000000002]
[null,"2015-03-19",2015,3.0950000000000002,3.0960000000000001,3.0955000000000004]
[null,"2015-03-20",2015,3.0870000000000002,3.0910000000000002,3.0890000000000004]
[null,"2015-03-23",2015,3.077,3.08,3.0785]
[null,"2015-03-24",2015,3.0710000000000002,3.0750000000000002,3.0730000000000004]
[null,"2015-03-25",2015,3.0640000000000001,3.0659999999999998,3.0649999999999999]
[null,"2015-03-26",2015,3.0750000000000002,3.077,3.0760000000000001]
[null,"2015-03-27",2015,3.0870000000000002,3.0910000000000002,3.0890000000000004]
[null,"2015-03-30",2015,3.0920000000000001,3.0960000000000001,3.0940000000000003]
[null,"2015-03-31",2015,3.0939999999999999,3.097,3.0954999999999999]
[null,"2015-04-01",2015,3.093,3.0950000000000002,3.0940000000000003]
[null,"2015-04-06",2015,3.089,3.093,3.0910000000000002]
[null,"2015-04-07",2015,3.0960000000000001,3.0990000000000002,3.0975000000000001]
[null,"2015-04-08",{"$f":"YEAR(B147)","v":2015},3.101,3.1040000000000001,{"$f":"AVERAGE(D147:E147)","v":3.1025}]
[null,"2015-04-09",2015,3.1110000000000002,3.113,3.1120000000000001]
[null,"2015-04-10",2015,3.12,3.1230000000000002,3.1215000000000002]
[null,"2015-04-13",2015,3.1240000000000001,3.125,3.1245000000000003]
[null,"2015-04-14",2015,3.1190000000000002,3.12,3.1195000000000004]
[null,"2015-04-15",2015,3.1230000000000002,3.125,3.1240000000000001]
[null,"2015-04-16",2015,3.1219999999999999,3.125,3.1234999999999999]
[null,"2015-04-17",2015,3.1240000000000001,3.1269999999999998,3.1254999999999997]
[null,"2015-04-20",2015,3.1230000000000002,3.1320000000000001,3.1275000000000004]
[null,"2015-04-21",2015,3.129,3.1320000000000001,3.1305000000000001]
[null,"2015-04-22",2015,3.1320000000000001,3.1339999999999999,3.133]
[null,"2015-04-23",2015,3.1309999999999998,3.1339999999999999,3.1324999999999998]
[null,"2015-04-24",2015,3.1320000000000001,3.1360000000000001,3.1340000000000003]
[null,"2015-04-27",2015,3.1320000000000001,3.1349999999999998,3.1334999999999997]
[null,"2015-04-28",2015,3.1259999999999999,3.1280000000000001,3.1269999999999998]
[null,"2015-04-29",2015,3.1179999999999999,3.1219999999999999,3.12]
[null,"2015-04-30",2015,3.1240000000000001,3.1269999999999998,3.1254999999999997]
[null,"2015-05-04",2015,3.1349999999999998,3.1379999999999999,3.1364999999999998]
[null,"2015-05-05",2015,3.1440000000000001,3.1480000000000001,3.1459999999999999]
[null,"2015-05-06",2015,3.1429999999999998,3.145,3.1440000000000001]
[null,"2015-05-07",2015,3.1520000000000001,3.153,3.1524999999999999]
[null,"2015-05-08",2015,3.1469999999999998,3.15,3.1484999999999999]
[null,"2015-05-11",2015,3.15,3.1539999999999999,3.1520000000000001]
[null,"2015-05-12",2015,3.1509999999999998,3.153,3.1520000000000001]
[null,"2015-05-13",2015,3.1509999999999998,3.153,3.1520000000000001]
[null,"2015-05-14",2015,3.1480000000000001,3.1509999999999998,3.1494999999999997]
[null,"2015-05-15",2015,3.145,3.1480000000000001,3.1465000000000001]
[null,"2015-05-18",2015,3.149,3.1509999999999998,3.15]
[null,"2015-05-19",2015,3.1509999999999998,3.1549999999999998,3.1529999999999996]
[null,"2015-05-20",2015,3.1560000000000001,3.1579999999999999,3.157]
[null,"2015-05-21",2015,3.149,3.1509999999999998,3.15]
[null,"2015-05-22",2015,3.1459999999999999,3.1480000000000001,3.1470000000000002]
[null,"2015-05-25",2015,3.149,3.1509999999999998,3.15]
[null,"2015-05-26",2015,3.153,3.1549999999999998,3.1539999999999999]
[null,"2015-05-27",2015,3.1539999999999999,3.1560000000000001,3.1550000000000002]
[null,"2015-05-28",2015,3.1560000000000001,3.1579999999999999,3.157]
[null,"2015-05-29",2015,3.1549999999999998,3.1579999999999999,3.1564999999999999]
[null,"2015-06-01",2015,3.1560000000000001,3.1579999999999999,3.157]
[null,"2015-06-02",2015,3.1539999999999999,3.157,3.1555]
[null,"2015-06-03",2015,3.153,3.1539999999999999,3.1535000000000002]
[null,"2015-06-04",2015,3.1469999999999998,3.149,3.1479999999999997]
[null,"2015-06-05",2015,3.15,3.153,3.1515]
[null,"2015-06-08",2015,3.1509999999999998,3.1539999999999999,3.1524999999999999]
[null,"2015-06-09",2015,3.1509999999999998,3.153,3.1520000000000001]
[null,"2015-06-10",2015,3.1520000000000001,3.1539999999999999,3.153]
[null,"2015-06-11",2015,3.153,3.1549999999999998,3.1539999999999999]
[null,"2015-06-12",2015,3.153,3.1560000000000001,3.1545000000000001]
[null,"2015-06-15",2015,3.1560000000000001,3.1579999999999999,3.157]
[null,"2015-06-16",2015,3.1589999999999998,3.1619999999999999,3.1604999999999999]
[null,"2015-06-17",2015,3.1629999999999998,3.165,3.1639999999999997]
[null,"2015-06-18",2015,3.161,3.1629999999999998,3.1619999999999999]
[null,"2015-06-19",2015,3.165,3.1669999999999998,3.1659999999999999]
[null,"2015-06-22",2015,3.1720000000000002,3.1739999999999999,3.173]
[null,"2015-06-23",2015,3.1779999999999999,3.18,3.1790000000000003]
[null,"2015-06-24",2015,3.1760000000000002,3.177,3.1764999999999999]
[null,"2015-06-25",2015,3.1680000000000001,3.17,3.169]
[null,"2015-06-26",2015,3.169,3.173,3.1710000000000003]
[null,"2015-06-30",2015,3.1739999999999999,3.1789999999999998,3.1764999999999999]
[null,"2015-07-01",2015,3.177,3.1789999999999998,3.1779999999999999]
[null,"2015-07-02",2015,3.17,3.1749999999999998,3.1724999999999999]
[null,"2015-07-03",2015,3.169,3.1739999999999999,3.1715]
[null,"2015-07-06",2015,3.1760000000000002,3.1779999999999999,3.177]
[null,"2015-07-07",2015,3.1789999999999998,3.1819999999999999,3.1804999999999999]
[null,"2015-07-08",2015,3.1850000000000001,3.1869999999999998,3.1859999999999999]
[null,"2015-07-09",{"$f":"YEAR(B211)","v":2015},3.1789999999999998,3.1819999999999999,{"$f":"AVERAGE(D211:E211)","v":3.1804999999999999}]
[null,"2015-07-10",2015,3.1760000000000002,3.1789999999999998,3.1775000000000002]
[null,"2015-07-13",2015,3.1760000000000002,3.1779999999999999,3.177]
[null,"2015-07-14",2015,3.1749999999999998,3.1789999999999998,3.1769999999999996]
[null,"2015-07-15",2015,3.18,3.1819999999999999,3.181]
[null,"2015-07-16",2015,3.177,3.1789999999999998,3.1779999999999999]
[null,"2015-07-17",2015,3.18,3.1819999999999999,3.181]
[null,"2015-07-20",2015,3.1819999999999999,3.1859999999999999,3.1840000000000002]
[null,"2015-07-21",2015,3.1789999999999998,3.1819999999999999,3.1804999999999999]
[null,"2015-07-22",2015,3.1829999999999998,3.1869999999999998,3.1849999999999996]
[null,"2015-07-23",2015,3.1869999999999998,3.1909999999999998,3.1890000000000001]
[null,"2015-07-24",2015,3.1869999999999998,3.1909999999999998,3.1890000000000001]
[null,"2015-07-30",2015,3.1890000000000001,3.1930000000000001,3.1909999999999998]
[null,"2015-07-31",2015,3.1859999999999999,3.1920000000000002,3.1890000000000001]
[null,"2015-08-03",2015,3.19,3.1930000000000001,3.1915]
[null,"2015-08-04",2015,3.1890000000000001,3.194,3.1915]
[null,"2015-08-05",2015,3.198,3.202,3.2]
[null,"2015-08-06",2015,3.2029999999999998,3.2050000000000001,3.2039999999999997]
[null,"2015-08-07",2015,3.2,3.2029999999999998,3.2015000000000002]
[null,"2015-08-10",2015,3.1989999999999998,3.2010000000000001,3.2]
[null,"2015-08-11",2015,3.2109999999999999,3.2160000000000002,3.2134999999999998]
[null,"2015-08-12",2015,3.2250000000000001,3.2290000000000001,3.2270000000000003]
[null,"2015-08-13",2015,3.23,3.2330000000000001,3.2315]
[null,"2015-08-14",2015,3.2360000000000002,3.2389999999999999,3.2374999999999998]
[null,"2015-08-17",2015,3.2429999999999999,3.2450000000000001,3.2439999999999998]
[null,"2015-08-18",2015,3.246,3.2490000000000001,3.2475000000000001]
[null,"2015-08-19",2015,3.2519999999999998,3.254,3.2530000000000001]
[null,"2015-08-20",2015,3.2610000000000001,3.2650000000000001,3.2629999999999999]
[null,"2015-08-21",2015,3.2719999999999998,3.274,3.2729999999999997]
[null,"2015-08-24",2015,3.2759999999999998,3.2789999999999999,3.2774999999999999]
[null,"2015-08-25",2015,3.278,3.2810000000000001,3.2795000000000001]
[null,"2015-08-26",2015,3.3029999999999999,3.3050000000000002,3.3040000000000003]
[null,"2015-08-27",2015,3.2759999999999998,3.2810000000000001,3.2785000000000002]
[null,"2015-08-28",2015,3.2490000000000001,3.2549999999999999,3.2519999999999998]
[null,"2015-08-31",2015,3.234,3.2370000000000001,3.2355]
[null,"2015-09-01",2015,3.2429999999999999,3.2469999999999999,3.2450000000000001]
[null,"2015-09-02",2015,3.2519999999999998,3.2549999999999999,3.2534999999999998]
[null,"2015-09-03",2015,3.222,3.2309999999999999,3.2264999999999997]
[null,"2015-09-04",2015,3.2120000000000002,3.2149999999999999,3.2134999999999998]
[null,"2015-09-07",2015,3.222,3.2269999999999999,3.2244999999999999]
[null,"2015-09-08",2015,3.2229999999999999,3.226,3.2244999999999999]
[null,"2015-09-09",2015,3.218,3.2210000000000001,3.2195]
[null,"2015-09-10",2015,3.2189999999999999,3.2210000000000001,3.2199999999999998]
[null,"2015-09-11",2015,3.2090000000000001,3.214,3.2115]
[null,"2015-09-14",2015,3.206,3.2080000000000002,3.2069999999999999]
[null,"2015-09-15",2015,3.2069999999999999,3.21,3.2084999999999999]
[null,"2015-09-16",2015,3.2040000000000002,3.2080000000000002,3.2060000000000004]
[null,"2015-09-17",2015,3.1930000000000001,3.1970000000000001,3.1950000000000003]
[null,"2015-09-18",2015,3.1909999999999998,3.1949999999999998,3.1929999999999996]
[null,"2015-09-21",2015,3.1909999999999998,3.1949999999999998,3.1929999999999996]
[null,"2015-09-22",2015,3.2069999999999999,3.2120000000000002,3.2095000000000002]
[null,"2015-09-23",2015,3.22,3.2240000000000002,3.2220000000000004]
[null,"2015-09-24",2015,3.2229999999999999,3.2269999999999999,3.2249999999999996]
[null,"2015-09-25",2015,3.2170000000000001,3.222,3.2195]
[null,"2015-09-28",2015,3.2320000000000002,3.234,3.2330000000000001]
[null,"2015-09-29",2015,3.2370000000000001,3.2389999999999999,3.238]
[null,"2015-09-30",2015,3.22,3.2229999999999999,3.2214999999999998]
[null,"2015-10-01",2015,3.2290000000000001,3.2309999999999999,3.23]
[null,"2015-10-02",2015,3.2240000000000002,3.2269999999999999,3.2255000000000003]
[null,"2015-10-05",2015,3.214,3.218,3.2160000000000002]
[null,"2015-10-06",2015,3.218,3.2229999999999999,3.2204999999999999]
[null,"2015-10-07",2015,3.2170000000000001,3.2210000000000001,3.2190000000000003]
[null,"2015-10-12",2015,3.2229999999999999,3.2290000000000001,3.226]
[null,"2015-10-13",2015,3.2320000000000002,3.2360000000000002,3.234]
[null,"2015-10-14",{"$f":"YEAR(B275)","v":2015},3.2370000000000001,3.242,{"$f":"AVERAGE(D275:E275)","v":3.2395}]
[null,"2015-10-15",2015,3.2330000000000001,3.2360000000000002,3.2345000000000002]
[null,"2015-10-16",2015,3.2370000000000001,3.242,3.2395]
[null,"2015-10-19",2015,3.2469999999999999,3.2530000000000001,3.25]
[null,"2015-10-20",2015,3.254,3.258,3.2560000000000002]
[null,"2015-10-21",2015,3.26,3.262,3.2610000000000001]
[null,"2015-10-22",2015,3.2549999999999999,3.2570000000000001,3.2560000000000002]
[null,"2015-10-23",2015,3.2629999999999999,3.2669999999999999,3.2649999999999997]
[null,"2015-10-26",2015,3.2690000000000001,3.27,3.2694999999999999]
[null,"2015-10-27",2015,3.2770000000000001,3.28,3.2785000000000002]
[null,"2015-10-28",2015,3.2770000000000001,3.2789999999999999,3.278]
[null,"2015-10-29",2015,3.2810000000000001,3.2879999999999998,3.2845]
[null,"2015-10-30",2015,3.282,3.2869999999999999,3.2845]
[null,"2015-11-02",2015,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2015-11-03",2015,3.2850000000000001,3.2869999999999999,3.286]
[null,"2015-11-04",2015,3.2869999999999999,3.29,3.2885]
[null,"2015-11-05",2015,3.2989999999999999,3.302,3.3005]
[null,"2015-11-06",2015,3.3119999999999998,3.3149999999999999,3.3134999999999999]
[null,"2015-11-09",2015,3.306,3.31,3.3079999999999998]
[null,"2015-11-10",2015,3.3109999999999999,3.3140000000000001,3.3125]
[null,"2015-11-11",2015,3.3140000000000001,3.3159999999999998,3.3149999999999999]
[null,"2015-11-12",2015,3.32,3.323,3.3214999999999999]
[null,"2015-11-13",2015,3.323,3.3319999999999999,3.3274999999999997]
[null,"2015-11-16",2015,3.3410000000000002,3.343,3.3420000000000001]
[null,"2015-11-17",2015,3.3450000000000002,3.3460000000000001,3.3455000000000004]
[null,"2015-11-18",2015,3.3530000000000002,3.3570000000000002,3.3550000000000004]
[null,"2015-11-19",2015,3.3519999999999999,3.3559999999999999,3.3540000000000001]
[null,"2015-11-20",2015,3.3559999999999999,3.36,3.3579999999999997]
[null,"2015-11-23",2015,3.3679999999999999,3.3759999999999999,3.3719999999999999]
[null,"2015-11-24",2015,3.3740000000000001,3.3769999999999998,3.3754999999999997]
[null,"2015-11-25",2015,3.3809999999999998,3.3849999999999998,3.383]
[null,"2015-11-26",2015,3.375,3.379,3.3769999999999998]
[null,"2015-11-27",2015,3.3719999999999999,3.3780000000000001,3.375]
[null,"2015-11-30",2015,3.3719999999999999,3.3759999999999999,3.3739999999999997]
[null,"2015-12-01",2015,3.3740000000000001,3.3769999999999998,3.3754999999999997]
[null,"2015-12-02",2015,3.3690000000000002,3.3730000000000002,3.3710000000000004]
[null,"2015-12-03",2015,3.3660000000000001,3.3690000000000002,3.3675000000000002]
[null,"2015-12-04",2015,3.3690000000000002,3.3719999999999999,3.3704999999999998]
[null,"2015-12-07",2015,3.371,3.3769999999999998,3.3739999999999997]
[null,"2015-12-09",2015,3.3679999999999999,3.375,3.3715000000000002]
[null,"2015-12-10",2015,3.371,3.3759999999999999,3.3734999999999999]
[null,"2015-12-11",2015,3.3740000000000001,3.379,3.3765000000000001]
[null,"2015-12-14",2015,3.3769999999999998,3.3820000000000001,3.3795000000000002]
[null,"2015-12-15",2015,3.3679999999999999,3.3769999999999998,3.3724999999999996]
[null,"2015-12-16",2015,3.3660000000000001,3.3719999999999999,3.3689999999999998]
[null,"2015-12-17",2015,3.37,3.3759999999999999,3.3730000000000002]
[null,"2015-12-18",2015,3.3759999999999999,3.379,3.3774999999999999]
[null,"2015-12-21",2015,3.3780000000000001,3.383,3.3805000000000001]
[null,"2015-12-22",2015,3.3879999999999999,3.391,3.3895]
[null,"2015-12-23",2015,3.3940000000000001,3.3980000000000001,3.3959999999999999]
[null,"2015-12-24",2015,3.39,3.3980000000000001,3.3940000000000001]
[null,"2015-12-28",2015,3.3969999999999998,3.4020000000000001,3.3994999999999997]
[null,"2015-12-29",2015,3.4039999999999999,3.4079999999999999,3.4059999999999997]
[null,"2015-12-30",2015,3.407,3.41,3.4085000000000001]
[null,"2015-12-31",2015,3.4079999999999999,3.4129999999999998,3.4104999999999999]
[null,"2016-01-04",2016,3.4260000000000002,3.43,3.4279999999999999]
[null,"2016-01-05",2016,3.415,3.4169999999999998,3.4159999999999999]
[null,"2016-01-06",2016,3.415,3.4169999999999998,3.4159999999999999]
[null,"2016-01-07",2016,3.42,3.423,3.4215]
[null,"2016-01-08",2016,3.4249999999999998,3.4279999999999999,3.4264999999999999]
[null,"2016-01-11",2016,3.4239999999999999,3.4279999999999999,3.4260000000000002]
[null,"2016-01-12",2016,3.423,3.4260000000000002,3.4245000000000001]
[null,"2016-01-13",2016,3.42,3.4209999999999998,3.4204999999999997]
[null,"2016-01-14",2016,3.4220000000000002,3.4249999999999998,3.4234999999999998]
[null,"2016-01-15",{"$f":"YEAR(B339)","v":2016},3.4279999999999999,3.43,{"$f":"AVERAGE(D339:E339)","v":3.4290000000000003}]
[null,"2016-01-18",2016,3.4260000000000002,3.431,3.4285000000000001]
[null,"2016-01-19",2016,3.43,3.4329999999999998,3.4314999999999998]
[null,"2016-01-20",2016,3.4409999999999998,3.4420000000000002,3.4415]
[null,"2016-01-21",2016,3.4449999999999998,3.4460000000000002,3.4455]
[null,"2016-01-22",2016,3.4430000000000001,3.4470000000000001,3.4450000000000003]
[null,"2016-01-25",2016,3.4540000000000002,3.4580000000000002,3.4560000000000004]
[null,"2016-01-26",2016,3.4649999999999999,3.4689999999999999,3.4669999999999996]
[null,"2016-01-27",2016,3.4630000000000001,3.4660000000000002,3.4645000000000001]
[null,"2016-01-28",2016,3.4630000000000001,3.4689999999999999,3.4660000000000002]
[null,"2016-01-29",2016,3.468,3.4710000000000001,3.4695]
[null,"2016-02-01",2016,3.4809999999999999,3.4849999999999999,3.4829999999999997]
[null,"2016-02-02",2016,3.4910000000000001,3.4929999999999999,3.492]
[null,"2016-02-03",2016,3.4910000000000001,3.4940000000000002,3.4925000000000002]
[null,"2016-02-04",2016,3.476,3.4780000000000002,3.4770000000000003]
[null,"2016-02-05",2016,3.4790000000000001,3.4820000000000002,3.4805000000000001]
[null,"2016-02-08",2016,3.4889999999999999,3.492,3.4904999999999999]
[null,"2016-02-09",2016,3.4990000000000001,3.5,3.4995000000000003]
[null,"2016-02-10",2016,3.5049999999999999,3.5070000000000001,3.5060000000000002]
[null,"2016-02-11",2016,3.5110000000000001,3.5129999999999999,3.512]
[null,"2016-02-12",2016,3.5059999999999998,3.5089999999999999,3.5074999999999998]
[null,"2016-02-15",2016,3.5019999999999998,3.5049999999999999,3.5034999999999998]
[null,"2016-02-16",2016,3.5059999999999998,3.508,3.5069999999999997]
[null,"2016-02-17",2016,3.504,3.5059999999999998,3.5049999999999999]
[null,"2016-02-18",2016,3.5019999999999998,3.5049999999999999,3.5034999999999998]
[null,"2016-02-19",2016,3.5110000000000001,3.5139999999999998,3.5125000000000002]
[null,"2016-02-22",2016,3.5169999999999999,3.5209999999999999,3.5190000000000001]
[null,"2016-02-23",2016,3.524,3.5270000000000001,3.5255000000000001]
[null,"2016-02-24",2016,3.536,3.5379999999999998,3.5369999999999999]
[null,"2016-02-25",2016,3.5270000000000001,3.5329999999999999,3.5300000000000002]
[null,"2016-02-26",2016,3.5219999999999998,3.5249999999999999,3.5234999999999999]
[null,"2016-02-29",2016,3.5209999999999999,3.5270000000000001,3.524]
[null,"2016-03-01",2016,3.5179999999999998,3.5219999999999998,3.5199999999999996]
[null,"2016-03-02",2016,3.5070000000000001,3.512,3.5095000000000001]
[null,"2016-03-03",2016,3.4649999999999999,3.47,3.4675000000000002]
[null,"2016-03-04",2016,3.4409999999999998,3.4460000000000002,3.4435000000000002]
[null,"2016-03-07",2016,3.4569999999999999,3.4649999999999999,3.4609999999999999]
[null,"2016-03-08",2016,3.464,3.4710000000000001,3.4675000000000002]
[null,"2016-03-09",2016,3.4380000000000002,3.4409999999999998,3.4394999999999998]
[null,"2016-03-10",2016,3.4340000000000002,3.4359999999999999,3.4350000000000001]
[null,"2016-03-11",2016,3.383,3.3889999999999998,3.3860000000000001]
[null,"2016-03-14",2016,3.3570000000000002,3.363,3.3600000000000003]
[null,"2016-03-15",2016,3.343,3.3479999999999999,3.3454999999999999]
[null,"2016-03-16",2016,3.3730000000000002,3.375,3.3740000000000001]
[null,"2016-03-17",2016,3.3450000000000002,3.347,3.3460000000000001]
[null,"2016-03-18",2016,3.3719999999999999,3.3740000000000001,3.3730000000000002]
[null,"2016-03-21",2016,3.3879999999999999,3.3929999999999998,3.3904999999999998]
[null,"2016-03-22",2016,3.4119999999999999,3.415,3.4135]
[null,"2016-03-23",2016,3.3919999999999999,3.403,3.3975]
[null,"2016-03-28",2016,3.3530000000000002,3.3610000000000002,3.3570000000000002]
[null,"2016-03-29",2016,3.3809999999999998,3.3839999999999999,3.3824999999999998]
[null,"2016-03-30",2016,3.3580000000000001,3.363,3.3605]
[null,"2016-03-31",2016,3.323,3.3279999999999998,3.3254999999999999]
[null,"2016-04-01",2016,3.3380000000000001,3.3439999999999999,3.3410000000000002]
[null,"2016-04-04",2016,3.3490000000000002,3.3519999999999999,3.3505000000000003]
[null,"2016-04-05",2016,3.3580000000000001,3.36,3.359]
[null,"2016-04-06",2016,3.3740000000000001,3.3759999999999999,3.375]
[null,"2016-04-07",2016,3.4020000000000001,3.403,3.4024999999999999]
[null,"2016-04-08",2016,3.379,3.3919999999999999,3.3855]
[null,"2016-04-11",2016,3.3210000000000002,3.3260000000000001,3.3235000000000001]
[null,"2016-04-12",2016,3.274,3.2770000000000001,3.2755000000000001]
[null,"2016-04-13",2016,3.2679999999999998,3.2709999999999999,3.2694999999999999]
[null,"2016-04-14",2016,3.2719999999999998,3.2749999999999999,3.2734999999999999]
[null,"2016-04-15",2016,3.274,3.2759999999999998,3.2749999999999999]
[null,"2016-04-18",{"$f":"YEAR(B403)","v":2016},3.2759999999999998,3.278,{"$f":"AVERAGE(D403:E403)","v":3.2770000000000001}]
[null,"2016-04-19",2016,3.2490000000000001,3.254,3.2515000000000001]
[null,"2016-04-20",2016,3.2480000000000002,3.25,3.2490000000000001]
[null,"2016-04-21",2016,3.2530000000000001,3.2559999999999998,3.2545000000000002]
[null,"2016-04-22",2016,3.2669999999999999,3.2719999999999998,3.2694999999999999]
[null,"2016-04-25",2016,3.2770000000000001,3.2789999999999999,3.278]
[null,"2016-04-26",2016,3.2810000000000001,3.2850000000000001,3.2830000000000004]
[null,"2016-04-27",2016,3.2869999999999999,3.29,3.2885]
[null,"2016-04-28",2016,3.2770000000000001,3.28,3.2785000000000002]
[null,"2016-04-29",2016,3.2709999999999999,3.274,3.2725]
[null,"2016-05-02",2016,3.2879999999999998,3.2919999999999998,3.29]
[null,"2016-05-03",2016,3.3220000000000001,3.3220000000000001,3.3220000000000001]
[null,"2016-05-04",2016,3.3319999999999999,3.3340000000000001,3.3330000000000002]
[null,"2016-05-05",2016,3.319,3.3210000000000002,3.3200000000000003]
[null,"2016-05-06",2016,3.3130000000000002,3.319,3.3159999999999998]
[null,"2016-05-09",2016,3.3359999999999999,3.339,3.3374999999999999]
[null,"2016-05-10",2016,3.331,3.3340000000000001,3.3325]
[null,"2016-05-11",2016,3.327,3.3319999999999999,3.3294999999999999]
[null,"2016-05-12",2016,3.327,3.331,3.3289999999999997]
[null,"2016-05-13",2016,3.3330000000000002,3.3380000000000001,3.3355000000000001]
[null,"2016-05-16",2016,3.327,3.3330000000000002,3.33]
[null,"2016-05-17",2016,3.3159999999999998,3.3210000000000002,3.3185000000000002]
[null,"2016-05-18",2016,3.3180000000000001,3.323,3.3205]
[null,"2016-05-19",2016,3.3359999999999999,3.3420000000000001,3.339]
[null,"2016-05-20",2016,3.3330000000000002,3.3479999999999999,3.3405]
[null,"2016-05-23",2016,3.3420000000000001,3.347,3.3445]
[null,"2016-05-24",2016,3.3359999999999999,3.339,3.3374999999999999]
[null,"2016-05-25",2016,3.3359999999999999,3.3410000000000002,3.3384999999999998]
[null,"2016-05-26",2016,3.3380000000000001,3.3439999999999999,3.3410000000000002]
[null,"2016-05-27",2016,3.3540000000000001,3.359,3.3565]
[null,"2016-05-30",2016,3.3540000000000001,3.363,3.3585000000000003]
[null,"2016-05-31",2016,3.37,3.3740000000000001,3.3719999999999999]
[null,"2016-06-01",2016,3.3769999999999998,3.3820000000000001,3.3795000000000002]
[null,"2016-06-02",2016,3.3660000000000001,3.3690000000000002,3.3675000000000002]
[null,"2016-06-03",2016,3.351,3.3530000000000002,3.3520000000000003]
[null,"2016-06-06",2016,3.3180000000000001,3.3210000000000002,3.3195000000000001]
[null,"2016-06-07",2016,3.3050000000000002,3.3079999999999998,3.3064999999999998]
[null,"2016-06-08",2016,3.2919999999999998,3.294,3.2930000000000001]
[null,"2016-06-09",2016,3.3039999999999998,3.306,3.3049999999999997]
[null,"2016-06-10",2016,3.3149999999999999,3.32,3.3174999999999999]
[null,"2016-06-13",2016,3.3290000000000002,3.331,3.33]
[null,"2016-06-14",2016,3.3340000000000001,3.3380000000000001,3.3360000000000003]
[null,"2016-06-15",2016,3.3159999999999998,3.3220000000000001,3.319]
[null,"2016-06-16",2016,3.3330000000000002,3.34,3.3365]
[null,"2016-06-17",2016,3.3159999999999998,3.32,3.3179999999999996]
[null,"2016-06-19",2016,3.387,3.39,3.3885000000000001]
[null,"2016-06-20",2016,3.2879999999999998,3.2909999999999999,3.2894999999999999]
[null,"2016-06-21",2016,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2016-06-22",2016,3.282,3.2850000000000001,3.2835000000000001]
[null,"2016-06-23",2016,3.2810000000000001,3.2839999999999998,3.2824999999999998]
[null,"2016-06-24",2016,3.3140000000000001,3.3159999999999998,3.3149999999999999]
[null,"2016-06-27",2016,3.3170000000000002,3.3210000000000002,3.319]
[null,"2016-06-28",2016,3.3,3.306,3.3029999999999999]
[null,"2016-06-30",2016,3.286,3.2919999999999998,3.2889999999999997]
[null,"2016-07-01",2016,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2016-07-04",2016,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2016-07-05",2016,3.286,3.2879999999999998,3.2869999999999999]
[null,"2016-07-06",2016,3.28,3.2810000000000001,3.2805]
[null,"2016-07-07",2016,3.282,3.2850000000000001,3.2835000000000001]
[null,"2016-07-08",2016,3.2770000000000001,3.2789999999999999,3.278]
[null,"2016-07-11",2016,3.278,3.2810000000000001,3.2795000000000001]
[null,"2016-07-12",2016,3.278,3.282,3.2800000000000002]
[null,"2016-07-13",2016,3.278,3.282,3.2800000000000002]
[null,"2016-07-14",2016,3.2759999999999998,3.28,3.2779999999999996]
[null,"2016-07-15",{"$f":"YEAR(B467)","v":2016},3.2759999999999998,3.2789999999999999,{"$f":"AVERAGE(D467:E467)","v":3.2774999999999999}]
[null,"2016-07-18",2016,3.2749999999999999,3.2810000000000001,3.278]
[null,"2016-07-19",2016,3.2919999999999998,3.2949999999999999,3.2934999999999999]
[null,"2016-07-20",2016,3.3069999999999999,3.3109999999999999,3.3090000000000002]
[null,"2016-07-21",2016,3.319,3.323,3.3209999999999997]
[null,"2016-07-22",2016,3.32,3.3239999999999998,3.3220000000000001]
[null,"2016-07-25",2016,3.34,3.3460000000000001,3.343]
[null,"2016-07-26",2016,3.355,3.3620000000000001,3.3585000000000003]
[null,"2016-07-27",2016,3.35,3.36,3.355]
[null,"2016-08-01",2016,3.34,3.3460000000000001,3.343]
[null,"2016-08-02",2016,3.343,3.3479999999999999,3.3454999999999999]
[null,"2016-08-03",2016,3.3490000000000002,3.355,3.3520000000000003]
[null,"2016-08-04",2016,3.3340000000000001,3.3420000000000001,3.3380000000000001]
[null,"2016-08-05",2016,3.3340000000000001,3.3380000000000001,3.3360000000000003]
[null,"2016-08-08",2016,3.3140000000000001,3.32,3.3170000000000002]
[null,"2016-08-09",2016,3.302,3.3039999999999998,3.3029999999999999]
[null,"2016-08-10",2016,3.3050000000000002,3.31,3.3075000000000001]
[null,"2016-08-11",2016,3.3069999999999999,3.3090000000000002,3.3079999999999998]
[null,"2016-08-12",2016,3.3149999999999999,3.3180000000000001,3.3165]
[null,"2016-08-15",2016,3.3079999999999998,3.3109999999999999,3.3094999999999999]
[null,"2016-08-16",2016,3.306,3.31,3.3079999999999998]
[null,"2016-08-17",2016,3.3149999999999999,3.3180000000000001,3.3165]
[null,"2016-08-18",2016,3.3029999999999999,3.3069999999999999,3.3049999999999997]
[null,"2016-08-19",2016,3.3180000000000001,3.323,3.3205]
[null,"2016-08-22",2016,3.339,3.3420000000000001,3.3405]
[null,"2016-08-23",2016,3.3559999999999999,3.3580000000000001,3.3570000000000002]
[null,"2016-08-24",2016,3.3530000000000002,3.355,3.3540000000000001]
[null,"2016-08-25",2016,3.347,3.3519999999999999,3.3494999999999999]
[null,"2016-08-26",2016,3.3410000000000002,3.3460000000000001,3.3435000000000001]
[null,"2016-08-29",2016,3.3639999999999999,3.371,3.3674999999999997]
[null,"2016-08-31",2016,3.39,3.395,3.3925000000000001]
[null,"2016-09-01",2016,3.3959999999999999,3.399,3.3975]
[null,"2016-09-02",2016,3.3860000000000001,3.391,3.3885000000000001]
[null,"2016-09-05",2016,3.3919999999999999,3.399,3.3955000000000002]
[null,"2016-09-06",2016,3.3690000000000002,3.375,3.3719999999999999]
[null,"2016-09-07",2016,3.3559999999999999,3.359,3.3574999999999999]
[null,"2016-09-08",2016,3.3679999999999999,3.371,3.3694999999999999]
[null,"2016-09-09",2016,3.3820000000000001,3.3860000000000001,3.3840000000000003]
[null,"2016-09-12",2016,3.399,3.4009999999999998,3.4]
[null,"2016-09-13",2016,3.411,3.4129999999999998,3.4119999999999999]
[null,"2016-09-14",2016,3.3940000000000001,3.399,3.3965000000000001]
[null,"2016-09-15",2016,3.3849999999999998,3.39,3.3875000000000002]
[null,"2016-09-16",2016,3.3919999999999999,3.3959999999999999,3.3940000000000001]
[null,"2016-09-19",2016,3.387,3.39,3.3885000000000001]
[null,"2016-09-20",2016,3.3860000000000001,3.3889999999999998,3.3875000000000002]
[null,"2016-09-21",2016,3.3740000000000001,3.3809999999999998,3.3774999999999999]
[null,"2016-09-22",2016,3.351,3.3559999999999999,3.3534999999999999]
[null,"2016-09-23",2016,3.3519999999999999,3.3570000000000002,3.3544999999999998]
[null,"2016-09-26",2016,3.3559999999999999,3.3660000000000001,3.3609999999999998]
[null,"2016-09-27",2016,3.3690000000000002,3.371,3.37]
[null,"2016-09-28",2016,3.375,3.3780000000000001,3.3765000000000001]
[null,"2016-09-29",2016,3.3860000000000001,3.3879999999999999,3.387]
[null,"2016-09-30",2016,3.3969999999999998,3.403,3.4]
[null,"2016-10-03",2016,3.3879999999999999,3.3929999999999998,3.3904999999999998]
[null,"2016-10-04",2016,3.3940000000000001,3.3980000000000001,3.3959999999999999]
[null,"2016-10-05",2016,3.4009999999999998,3.4039999999999999,3.4024999999999999]
[null,"2016-10-06",2016,3.407,3.411,3.4089999999999998]
[null,"2016-10-07",2016,3.4049999999999998,3.4079999999999999,3.4064999999999999]
[null,"2016-10-10",2016,3.395,3.3980000000000001,3.3965000000000001]
[null,"2016-10-11",2016,3.3969999999999998,3.4009999999999998,3.399]
[null,"2016-10-12",2016,3.4039999999999999,3.4079999999999999,3.4059999999999997]
[null,"2016-10-13",2016,3.407,3.411,3.4089999999999998]
[null,"2016-10-14",2016,3.399,3.403,3.4009999999999998]
[null,"2016-10-17",2016,3.3969999999999998,3.4,3.3984999999999999]
[null,"2016-10-18",{"$f":"YEAR(B531)","v":2016},3.3849999999999998,3.3879999999999999,{"$f":"AVERAGE(D531:E531)","v":3.3864999999999998}]
[null,"2016-10-19",2016,3.379,3.3820000000000001,3.3805000000000001]
[null,"2016-10-20",2016,3.3820000000000001,3.3849999999999998,3.3834999999999997]
[null,"2016-10-21",2016,3.3660000000000001,3.3690000000000002,3.3675000000000002]
[null,"2016-10-24",2016,3.351,3.3519999999999999,3.3514999999999997]
[null,"2016-10-25",2016,3.3580000000000001,3.3610000000000002,3.3595000000000002]
[null,"2016-10-26",2016,3.363,3.367,3.3650000000000002]
[null,"2016-10-27",2016,3.371,3.375,3.3730000000000002]
[null,"2016-10-28",2016,3.359,3.363,3.3609999999999998]
[null,"2016-10-31",2016,3.36,3.3650000000000002,3.3624999999999998]
[null,"2016-11-02",2016,3.3780000000000001,3.38,3.379]
[null,"2016-11-03",2016,3.375,3.38,3.3774999999999999]
[null,"2016-11-04",2016,3.3809999999999998,3.3849999999999998,3.383]
[null,"2016-11-07",2016,3.3719999999999999,3.3759999999999999,3.3739999999999997]
[null,"2016-11-08",2016,3.359,3.3639999999999999,3.3614999999999999]
[null,"2016-11-09",2016,3.3759999999999999,3.3769999999999998,3.3765000000000001]
[null,"2016-11-10",2016,3.4,3.4060000000000001,3.403]
[null,"2016-11-11",2016,3.4079999999999999,3.4129999999999998,3.4104999999999999]
[null,"2016-11-14",2016,3.415,3.423,3.419]
[null,"2016-11-15",2016,3.4209999999999998,3.4239999999999999,3.4224999999999999]
[null,"2016-11-16",2016,3.411,3.4180000000000001,3.4145000000000003]
[null,"2016-11-21",2016,3.4119999999999999,3.4159999999999999,3.4139999999999997]
[null,"2016-11-22",2016,3.4159999999999999,3.4209999999999998,3.4184999999999999]
[null,"2016-11-23",2016,3.423,3.4260000000000002,3.4245000000000001]
[null,"2016-11-24",2016,3.4140000000000001,3.42,3.4169999999999998]
[null,"2016-11-25",2016,3.4129999999999998,3.4180000000000001,3.4154999999999998]
[null,"2016-11-28",2016,3.411,3.4159999999999999,3.4135]
[null,"2016-11-29",2016,3.4180000000000001,3.4220000000000002,3.42]
[null,"2016-11-30",2016,3.4089999999999998,3.4129999999999998,3.4109999999999996]
[null,"2016-12-01",2016,3.415,3.4180000000000001,3.4165000000000001]
[null,"2016-12-02",2016,3.41,3.415,3.4125000000000001]
[null,"2016-12-05",2016,3.4180000000000001,3.423,3.4205000000000001]
[null,"2016-12-06",2016,3.415,3.419,3.4169999999999998]
[null,"2016-12-07",2016,3.4049999999999998,3.4079999999999999,3.4064999999999999]
[null,"2016-12-09",2016,3.399,3.4020000000000001,3.4005000000000001]
[null,"2016-12-12",2016,3.399,3.4039999999999999,3.4015]
[null,"2016-12-13",2016,3.3959999999999999,3.4,3.3979999999999997]
[null,"2016-12-14",2016,3.391,3.3969999999999998,3.3940000000000001]
[null,"2016-12-15",2016,3.403,3.4060000000000001,3.4045000000000001]
[null,"2016-12-16",2016,3.3980000000000001,3.4020000000000001,3.4000000000000004]
[null,"2016-12-19",2016,3.403,3.4079999999999999,3.4055]
[null,"2016-12-20",2016,3.4009999999999998,3.4060000000000001,3.4035000000000002]
[null,"2016-12-21",2016,3.3940000000000001,3.3980000000000001,3.3959999999999999]
[null,"2016-12-22",2016,3.3929999999999998,3.3980000000000001,3.3955000000000002]
[null,"2016-12-23",2016,3.3820000000000001,3.3860000000000001,3.3840000000000003]
[null,"2016-12-26",2016,3.3820000000000001,3.3940000000000001,3.3879999999999999]
[null,"2016-12-27",2016,3.379,3.3849999999999998,3.3819999999999997]
[null,"2016-12-28",2016,3.3610000000000002,3.37,3.3654999999999999]
[null,"2016-12-29",2016,3.3519999999999999,3.3580000000000001,3.355]
[null,"2016-12-30",2016,3.3519999999999999,3.36,3.3559999999999999]
[null,"2017-01-02",2017,3.359,3.363,3.3609999999999998]
[null,"2017-01-03",2017,3.3759999999999999,3.3780000000000001,3.3769999999999998]
[null,"2017-01-04",2017,3.3879999999999999,3.391,3.3895]
[null,"2017-01-05",2017,3.3690000000000002,3.3730000000000002,3.3710000000000004]
[null,"2017-01-06",2017,3.371,3.375,3.3730000000000002]
[null,"2017-01-09",2017,3.379,3.3820000000000001,3.3805000000000001]
[null,"2017-01-10",2017,3.387,3.39,3.3885000000000001]
[null,"2017-01-11",2017,3.391,3.3919999999999999,3.3914999999999997]
[null,"2017-01-12",2017,3.363,3.3660000000000001,3.3645]
[null,"2017-01-13",2017,3.363,3.3660000000000001,3.3645]
[null,"2017-01-16",2017,3.3639999999999999,3.371,3.3674999999999997]
[null,"2017-01-17",2017,3.3490000000000002,3.3530000000000002,3.351]
[null,"2017-01-18",2017,3.3460000000000001,3.351,3.3485]
[null,"2017-01-19",2017,3.3340000000000001,3.3380000000000001,3.3360000000000003]
[null,"2017-01-20",{"$f":"YEAR(B595)","v":2017},3.3010000000000002,3.306,{"$f":"AVERAGE(D595:E595)","v":3.3035000000000001}]
[null,"2017-01-23",2017,3.286,3.2919999999999998,3.2889999999999997]
[null,"2017-01-24",2017,3.2810000000000001,3.2839999999999998,3.2824999999999998]
[null,"2017-01-25",2017,3.2749999999999999,3.2789999999999999,3.2770000000000001]
[null,"2017-01-26",2017,3.2989999999999999,3.3010000000000002,3.3]
[null,"2017-01-27",2017,3.2879999999999998,3.294,3.2909999999999999]
[null,"2017-01-30",2017,3.2869999999999999,3.29,3.2885]
[null,"2017-01-31",2017,3.282,3.2869999999999999,3.2845]
[null,"2017-02-01",2017,3.2690000000000001,3.2719999999999998,3.2705000000000002]
[null,"2017-02-02",2017,3.2549999999999999,3.262,3.2584999999999997]
[null,"2017-02-03",2017,3.2450000000000001,3.2490000000000001,3.2469999999999999]
[null,"2017-02-06",2017,3.274,3.2770000000000001,3.2755000000000001]
[null,"2017-02-07",2017,3.2909999999999999,3.2930000000000001,3.2919999999999998]
[null,"2017-02-08",2017,3.2869999999999999,3.29,3.2885]
[null,"2017-02-09",2017,3.2719999999999998,3.2749999999999999,3.2734999999999999]
[null,"2017-02-10",2017,3.2519999999999998,3.2559999999999998,3.2539999999999996]
[null,"2017-02-13",2017,3.262,3.2669999999999999,3.2645]
[null,"2017-02-14",2017,3.2629999999999999,3.2650000000000001,3.2640000000000002]
[null,"2017-02-15",2017,3.2480000000000002,3.2570000000000001,3.2525000000000004]
[null,"2017-02-16",2017,3.2450000000000001,3.2490000000000001,3.2469999999999999]
[null,"2017-02-17",2017,3.2589999999999999,3.2629999999999999,3.2610000000000001]
[null,"2017-02-20",2017,3.2480000000000002,3.254,3.2510000000000003]
[null,"2017-02-21",2017,3.2469999999999999,3.25,3.2484999999999999]
[null,"2017-02-22",2017,3.2410000000000001,3.2450000000000001,3.2430000000000003]
[null,"2017-02-23",2017,3.24,3.2429999999999999,3.2415000000000003]
[null,"2017-02-24",2017,3.2490000000000001,3.2519999999999998,3.2504999999999997]
[null,"2017-02-27",2017,3.25,3.2549999999999999,3.2524999999999999]
[null,"2017-02-28",2017,3.2589999999999999,3.2629999999999999,3.2610000000000001]
[null,"2017-03-01",2017,3.262,3.2650000000000001,3.2635000000000001]
[null,"2017-03-02",2017,3.2709999999999999,3.274,3.2725]
[null,"2017-03-03",2017,3.2829999999999999,3.286,3.2845]
[null,"2017-03-06",2017,3.2879999999999998,3.2919999999999998,3.29]
[null,"2017-03-07",2017,3.2909999999999999,3.294,3.2925]
[null,"2017-03-08",2017,3.2909999999999999,3.294,3.2925]
[null,"2017-03-09",2017,3.294,3.2959999999999998,3.2949999999999999]
[null,"2017-03-10",2017,3.2810000000000001,3.2850000000000001,3.2830000000000004]
[null,"2017-03-13",2017,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2017-03-14",2017,3.282,3.29,3.286]
[null,"2017-03-15",2017,3.266,3.2690000000000001,3.2675000000000001]
[null,"2017-03-16",2017,3.2469999999999999,3.2509999999999999,3.2489999999999997]
[null,"2017-03-17",2017,3.2469999999999999,3.2509999999999999,3.2489999999999997]
[null,"2017-03-20",2017,3.2469999999999999,3.2509999999999999,3.2489999999999997]
[null,"2017-03-21",2017,3.2429999999999999,3.2469999999999999,3.2450000000000001]
[null,"2017-03-22",2017,3.2490000000000001,3.2519999999999998,3.2504999999999997]
[null,"2017-03-23",2017,3.2440000000000002,3.246,3.2450000000000001]
[null,"2017-03-24",2017,3.2410000000000001,3.2440000000000002,3.2425000000000002]
[null,"2017-03-27",2017,3.246,3.2480000000000002,3.2469999999999999]
[null,"2017-03-28",2017,3.242,3.246,3.2439999999999998]
[null,"2017-03-29",2017,3.24,3.2429999999999999,3.2415000000000003]
[null,"2017-03-30",2017,3.24,3.2450000000000001,3.2425000000000002]
[null,"2017-03-31",2017,3.246,3.2490000000000001,3.2475000000000001]
[null,"2017-04-03",2017,3.2450000000000001,3.25,3.2475000000000001]
[null,"2017-04-04",2017,3.25,3.2519999999999998,3.2509999999999999]
[null,"2017-04-05",2017,3.2469999999999999,3.2490000000000001,3.2480000000000002]
[null,"2017-04-06",2017,3.246,3.2480000000000002,3.2469999999999999]
[null,"2017-04-07",2017,3.2450000000000001,3.2480000000000002,3.2465000000000002]
[null,"2017-04-10",2017,3.2440000000000002,3.2469999999999999,3.2454999999999998]
[null,"2017-04-11",2017,3.2490000000000001,3.2509999999999999,3.25]
[null,"2017-04-12",2017,3.2519999999999998,3.254,3.2530000000000001]
[null,"2017-04-17",2017,3.2490000000000001,3.2509999999999999,3.25]
[null,"2017-04-18",2017,3.25,3.2530000000000001,3.2515000000000001]
[null,"2017-04-19",2017,3.2480000000000002,3.2509999999999999,3.2495000000000003]
[null,"2017-04-20",2017,3.242,3.2450000000000001,3.2435]
[null,"2017-04-21",2017,3.2410000000000001,3.2440000000000002,3.2425000000000002]
[null,"2017-04-24",{"$f":"YEAR(B659)","v":2017},3.24,3.2429999999999999,{"$f":"AVERAGE(D659:E659)","v":3.2415000000000003}]
[null,"2017-04-25",2017,3.2440000000000002,3.2469999999999999,3.2454999999999998]
[null,"2017-04-26",2017,3.2469999999999999,3.25,3.2484999999999999]
[null,"2017-04-27",2017,3.246,3.2490000000000001,3.2475000000000001]
[null,"2017-04-28",2017,3.242,3.246,3.2439999999999998]
[null,"2017-05-02",2017,3.2469999999999999,3.2490000000000001,3.2480000000000002]
[null,"2017-05-03",2017,3.2490000000000001,3.2519999999999998,3.2504999999999997]
[null,"2017-05-04",2017,3.2650000000000001,3.2690000000000001,3.2670000000000003]
[null,"2017-05-05",2017,3.27,3.274,3.2720000000000002]
[null,"2017-05-08",2017,3.282,3.286,3.2839999999999998]
[null,"2017-05-09",2017,3.286,3.2879999999999998,3.2869999999999999]
[null,"2017-05-10",2017,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2017-05-11",2017,3.2829999999999999,3.29,3.2865000000000002]
[null,"2017-05-12",2017,3.2770000000000001,3.2810000000000001,3.2789999999999999]
[null,"2017-05-15",2017,3.26,3.2629999999999999,3.2614999999999998]
[null,"2017-05-16",2017,3.2559999999999998,3.26,3.258]
[null,"2017-05-17",2017,3.2679999999999998,3.2709999999999999,3.2694999999999999]
[null,"2017-05-18",2017,3.2810000000000001,3.2839999999999998,3.2824999999999998]
[null,"2017-05-19",2017,3.266,3.2719999999999998,3.2690000000000001]
[null,"2017-05-22",2017,3.27,3.2730000000000001,3.2715000000000001]
[null,"2017-05-23",2017,3.28,3.282,3.2809999999999997]
[null,"2017-05-24",2017,3.2749999999999999,3.2770000000000001,3.2759999999999998]
[null,"2017-05-25",2017,3.2629999999999999,3.2650000000000001,3.2640000000000002]
[null,"2017-05-26",2017,3.2709999999999999,3.2749999999999999,3.2729999999999997]
[null,"2017-05-29",2017,3.278,3.282,3.2800000000000002]
[null,"2017-05-30",2017,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2017-05-31",2017,3.27,3.2719999999999998,3.2709999999999999]
[null,"2017-06-01",2017,3.2679999999999998,3.2709999999999999,3.2694999999999999]
[null,"2017-06-02",2017,3.2690000000000001,3.2730000000000001,3.2709999999999999]
[null,"2017-06-05",2017,3.2690000000000001,3.2719999999999998,3.2705000000000002]
[null,"2017-06-06",2017,3.2639999999999998,3.2690000000000001,3.2664999999999997]
[null,"2017-06-07",2017,3.2650000000000001,3.2679999999999998,3.2664999999999997]
[null,"2017-06-08",2017,3.27,3.2719999999999998,3.2709999999999999]
[null,"2017-06-09",2017,3.266,3.27,3.2679999999999998]
[null,"2017-06-12",2017,3.2749999999999999,3.2770000000000001,3.2759999999999998]
[null,"2017-06-13",2017,3.2749999999999999,3.278,3.2765]
[null,"2017-06-14",2017,3.2679999999999998,3.2709999999999999,3.2694999999999999]
[null,"2017-06-15",2017,3.2759999999999998,3.278,3.2770000000000001]
[null,"2017-06-16",2017,3.274,3.2759999999999998,3.2749999999999999]
[null,"2017-06-19",2017,3.2650000000000001,3.27,3.2675000000000001]
[null,"2017-06-20",2017,3.274,3.2759999999999998,3.2749999999999999]
[null,"2017-06-21",2017,3.2690000000000001,3.2709999999999999,3.27]
[null,"2017-06-22",2017,3.2669999999999999,3.2690000000000001,3.2679999999999998]
[null,"2017-06-23",2017,3.254,3.26,3.2569999999999997]
[null,"2017-06-26",2017,3.25,3.2549999999999999,3.2524999999999999]
[null,"2017-06-27",2017,3.254,3.258,3.2560000000000002]
[null,"2017-06-28",2017,3.2509999999999999,3.2549999999999999,3.2530000000000001]
[null,"2017-07-03",2017,3.25,3.2530000000000001,3.2515000000000001]
[null,"2017-07-04",2017,3.254,3.258,3.2560000000000002]
[null,"2017-07-05",2017,3.26,3.2639999999999998,3.2619999999999996]
[null,"2017-07-06",2017,3.254,3.2570000000000001,3.2555000000000001]
[null,"2017-07-07",2017,3.2480000000000002,3.2509999999999999,3.2495000000000003]
[null,"2017-07-10",2017,3.254,3.2559999999999998,3.2549999999999999]
[null,"2017-07-11",2017,3.2519999999999998,3.2549999999999999,3.2534999999999998]
[null,"2017-07-12",2017,3.2490000000000001,3.2519999999999998,3.2504999999999997]
[null,"2017-07-13",2017,3.2480000000000002,3.2519999999999998,3.25]
[null,"2017-07-14",2017,3.2410000000000001,3.246,3.2435]
[null,"2017-07-17",2017,3.2490000000000001,3.2509999999999999,3.25]
[null,"2017-07-18",2017,3.2440000000000002,3.246,3.2450000000000001]
[null,"2017-07-19",2017,3.24,3.2429999999999999,3.2415000000000003]
[null,"2017-07-20",2017,3.2389999999999999,3.2410000000000001,3.24]
[null,"2017-07-21",2017,3.2440000000000002,3.2469999999999999,3.2454999999999998]
[null,"2017-07-24",2017,3.2440000000000002,3.2469999999999999,3.2454999999999998]
[null,"2017-07-25",2017,3.2450000000000001,3.2480000000000002,3.2465000000000002]
[null,"2017-07-26",{"$f":"YEAR(B723)","v":2017},3.246,3.25,{"$f":"AVERAGE(D723:E723)","v":3.2480000000000002}]
[null,"2017-07-31",2017,3.2389999999999999,3.242,3.2404999999999999]
[null,"2017-08-01",2017,3.238,3.24,3.2389999999999999]
[null,"2017-08-02",2017,3.2389999999999999,3.242,3.2404999999999999]
[null,"2017-08-03",2017,3.2370000000000001,3.24,3.2385000000000002]
[null,"2017-08-04",2017,3.24,3.242,3.2410000000000001]
[null,"2017-08-07",2017,3.2389999999999999,3.2440000000000002,3.2415000000000003]
[null,"2017-08-08",2017,3.242,3.2440000000000002,3.2430000000000003]
[null,"2017-08-09",2017,3.246,3.2490000000000001,3.2475000000000001]
[null,"2017-08-10",2017,3.2469999999999999,3.2490000000000001,3.2480000000000002]
[null,"2017-08-11",2017,3.2469999999999999,3.2509999999999999,3.2489999999999997]
[null,"2017-08-14",2017,3.242,3.246,3.2439999999999998]
[null,"2017-08-15",2017,3.2450000000000001,3.2469999999999999,3.246]
[null,"2017-08-16",2017,3.242,3.2450000000000001,3.2435]
[null,"2017-08-17",2017,3.2410000000000001,3.2429999999999999,3.242]
[null,"2017-08-18",2017,3.2410000000000001,3.2429999999999999,3.242]
[null,"2017-08-21",2017,3.2370000000000001,3.24,3.2385000000000002]
[null,"2017-08-22",2017,3.2360000000000002,3.24,3.2380000000000004]
[null,"2017-08-23",2017,3.2370000000000001,3.2389999999999999,3.238]
[null,"2017-08-24",2017,3.2360000000000002,3.238,3.2370000000000001]
[null,"2017-08-25",2017,3.2360000000000002,3.238,3.2370000000000001]
[null,"2017-08-28",2017,3.2349999999999999,3.238,3.2364999999999999]
[null,"2017-08-29",2017,3.2389999999999999,3.242,3.2404999999999999]
[null,"2017-08-31",2017,3.2389999999999999,3.242,3.2404999999999999]
[null,"2017-09-01",2017,3.2349999999999999,3.24,3.2374999999999998]
[null,"2017-09-04",2017,3.2370000000000001,3.2410000000000001,3.2389999999999999]
[null,"2017-09-05",2017,3.2349999999999999,3.238,3.2364999999999999]
[null,"2017-09-06",2017,3.2349999999999999,3.238,3.2364999999999999]
[null,"2017-09-07",2017,3.234,3.2360000000000002,3.2350000000000003]
[null,"2017-09-08",2017,3.2320000000000002,3.2349999999999999,3.2335000000000003]
[null,"2017-09-11",2017,3.23,3.2320000000000002,3.2309999999999999]
[null,"2017-09-12",2017,3.2330000000000001,3.2349999999999999,3.234]
[null,"2017-09-13",2017,3.2370000000000001,3.24,3.2385000000000002]
[null,"2017-09-14",2017,3.2370000000000001,3.24,3.2385000000000002]
[null,"2017-09-15",2017,3.2450000000000001,3.2480000000000002,3.2465000000000002]
[null,"2017-09-18",2017,3.2469999999999999,3.2490000000000001,3.2480000000000002]
[null,"2017-09-19",2017,3.2429999999999999,3.2450000000000001,3.2439999999999998]
[null,"2017-09-20",2017,3.242,3.2450000000000001,3.2435]
[null,"2017-09-21",2017,3.2480000000000002,3.25,3.2490000000000001]
[null,"2017-09-22",2017,3.2440000000000002,3.2480000000000002,3.2460000000000004]
[null,"2017-09-25",2017,3.2530000000000001,3.2549999999999999,3.254]
[null,"2017-09-26",2017,3.2690000000000001,3.2709999999999999,3.27]
[null,"2017-09-27",2017,3.2730000000000001,3.2759999999999998,3.2744999999999997]
[null,"2017-09-28",2017,3.2679999999999998,3.27,3.2690000000000001]
[null,"2017-09-29",2017,3.2629999999999999,3.2669999999999999,3.2649999999999997]
[null,"2017-10-02",2017,3.2669999999999999,3.2709999999999999,3.2690000000000001]
[null,"2017-10-03",2017,3.266,3.2679999999999998,3.2669999999999999]
[null,"2017-10-04",2017,3.258,3.26,3.2589999999999999]
[null,"2017-10-05",2017,3.254,3.2559999999999998,3.2549999999999999]
[null,"2017-10-06",2017,3.266,3.2679999999999998,3.2669999999999999]
[null,"2017-10-09",2017,3.27,3.2730000000000001,3.2715000000000001]
[null,"2017-10-10",2017,3.2650000000000001,3.2669999999999999,3.266]
[null,"2017-10-11",2017,3.26,3.262,3.2610000000000001]
[null,"2017-10-12",2017,3.254,3.2559999999999998,3.2549999999999999]
[null,"2017-10-13",2017,3.2480000000000002,3.2509999999999999,3.2495000000000003]
[null,"2017-10-16",2017,3.2440000000000002,3.2469999999999999,3.2454999999999998]
[null,"2017-10-17",2017,3.2440000000000002,3.246,3.2450000000000001]
[null,"2017-10-18",2017,3.242,3.2440000000000002,3.2430000000000003]
[null,"2017-10-19",2017,3.2349999999999999,3.2370000000000001,3.2359999999999998]
[null,"2017-10-20",2017,3.2370000000000001,3.24,3.2385000000000002]
[null,"2017-10-23",2017,3.238,3.2410000000000001,3.2395]
[null,"2017-10-24",2017,3.238,3.242,3.24]
[null,"2017-10-25",2017,3.2330000000000001,3.2349999999999999,3.234]
[null,"2017-10-26",2017,3.2360000000000002,3.2389999999999999,3.2374999999999998]
[null,"2017-10-27",{"$f":"YEAR(B787)","v":2017},3.2440000000000002,3.2480000000000002,{"$f":"AVERAGE(D787:E787)","v":3.2460000000000004}]
[null,"2017-10-30",2017,3.2469999999999999,3.2530000000000001,3.25]
[null,"2017-10-31",2017,3.246,3.25,3.2480000000000002]
[null,"2017-11-02",2017,3.242,3.2440000000000002,3.2430000000000003]
[null,"2017-11-03",2017,3.2429999999999999,3.246,3.2444999999999999]
[null,"2017-11-06",2017,3.2360000000000002,3.242,3.2389999999999999]
[null,"2017-11-07",2017,3.238,3.2429999999999999,3.2404999999999999]
[null,"2017-11-08",2017,3.24,3.2440000000000002,3.242]
[null,"2017-11-09",2017,3.2429999999999999,3.246,3.2444999999999999]
[null,"2017-11-10",2017,3.2389999999999999,3.2429999999999999,3.2409999999999997]
[null,"2017-11-13",2017,3.2389999999999999,3.2440000000000002,3.2415000000000003]
[null,"2017-11-14",2017,3.24,3.2429999999999999,3.2415000000000003]
[null,"2017-11-15",2017,3.2480000000000002,3.25,3.2490000000000001]
[null,"2017-11-16",2017,3.25,3.2519999999999998,3.2509999999999999]
[null,"2017-11-17",2017,3.242,3.246,3.2439999999999998]
[null,"2017-11-20",2017,3.24,3.2440000000000002,3.242]
[null,"2017-11-21",2017,3.2330000000000001,3.2360000000000002,3.2345000000000002]
[null,"2017-11-22",2017,3.2389999999999999,3.2410000000000001,3.24]
[null,"2017-11-23",2017,3.2349999999999999,3.2410000000000001,3.238]
[null,"2017-11-24",2017,3.2349999999999999,3.24,3.2374999999999998]
[null,"2017-11-27",2017,3.2349999999999999,3.238,3.2364999999999999]
[null,"2017-11-28",2017,3.234,3.2370000000000001,3.2355]
[null,"2017-11-29",2017,3.2309999999999999,3.234,3.2324999999999999]
[null,"2017-11-30",2017,3.2309999999999999,3.2349999999999999,3.2329999999999997]
[null,"2017-12-01",2017,3.2320000000000002,3.234,3.2330000000000001]
[null,"2017-12-04",2017,3.2320000000000002,3.2370000000000001,3.2345000000000002]
[null,"2017-12-05",2017,3.2330000000000001,3.2360000000000002,3.2345000000000002]
[null,"2017-12-06",2017,3.2349999999999999,3.238,3.2364999999999999]
[null,"2017-12-07",2017,3.2330000000000001,3.238,3.2355]
[null,"2017-12-11",2017,3.2320000000000002,3.238,3.2350000000000003]
[null,"2017-12-12",2017,3.2309999999999999,3.2360000000000002,3.2335000000000003]
[null,"2017-12-13",2017,3.23,3.2330000000000001,3.2315]
[null,"2017-12-14",2017,3.24,3.2440000000000002,3.242]
[null,"2017-12-15",2017,3.2570000000000001,3.262,3.2595000000000001]
[null,"2017-12-18",2017,3.2869999999999999,3.2919999999999998,3.2894999999999999]
[null,"2017-12-19",2017,3.266,3.2690000000000001,3.2675000000000001]
[null,"2017-12-20",2017,3.2730000000000001,3.2759999999999998,3.2744999999999997]
[null,"2017-12-21",2017,3.2650000000000001,3.2679999999999998,3.2664999999999997]
[null,"2017-12-22",2017,3.238,3.2410000000000001,3.2395]
[null,"2017-12-26",2017,3.2360000000000002,3.2429999999999999,3.2395]
[null,"2017-12-27",2017,3.2389999999999999,3.2440000000000002,3.2415000000000003]
[null,"2017-12-28",2017,3.24,3.2440000000000002,3.242]
[null,"2017-12-29",2017,3.238,3.2450000000000001,3.2415000000000003]
[null,"2018-01-03",2018,3.2269999999999999,3.23,{"$f":"AVERAGE(D830:E830)","v":3.2284999999999999}]
[null,"2018-01-04",2018,3.206,3.2080000000000002,{"$f":"AVERAGE(D831:E831)","v":3.2069999999999999}]
[null,"2018-01-05",2018,3.21,3.2149999999999999,3.2124999999999999]
[null,"2018-01-08",2018,3.214,3.2189999999999999,3.2164999999999999]
[null,"2018-01-09",2018,3.218,3.22,3.2190000000000003]
[null,"2018-01-10",2018,3.218,3.22,3.2190000000000003]
[null,"2018-01-11",2018,3.2170000000000001,3.218,3.2175000000000002]
[null,"2018-01-12",2018,3.2149999999999999,3.2170000000000001,3.2160000000000002]
[null,"2018-01-15",2018,3.2120000000000002,3.2160000000000002,3.2140000000000004]
[null,"2018-01-16",2018,3.2109999999999999,3.2170000000000001,3.214]
[null,"2018-01-17",2018,3.21,3.2120000000000002,3.2110000000000003]
[null,"2018-01-18",2018,3.2090000000000001,3.2130000000000001,3.2110000000000003]
[null,"2018-01-19",2018,3.214,3.2170000000000001,3.2155]
[null,"2018-01-22",2018,3.2120000000000002,3.2160000000000002,3.2140000000000004]
[null,"2018-01-23",2018,3.2160000000000002,3.2189999999999999,3.2175000000000002]
[null,"2018-01-24",2018,3.2120000000000002,3.214,3.2130000000000001]
[null,"2018-01-25",2018,3.2090000000000001,3.21,3.2095000000000002]
[null,"2018-01-26",2018,3.2120000000000002,3.2149999999999999,3.2134999999999998]
[null,"2018-01-29",2018,3.2170000000000001,3.2189999999999999,3.218]
[null,"2018-01-30",2018,3.2149999999999999,3.2170000000000001,3.2160000000000002]
[null,"2018-01-31",2018,3.214,3.2170000000000001,3.2155]
[null,"2018-02-01",{"$f":"YEAR(B851)","v":2018},3.2109999999999999,3.2130000000000001,3.2119999999999997]
[null,"2018-02-02",2018,3.2170000000000001,3.218,3.2175000000000002]
[null,"2018-02-05",2018,3.2229999999999999,3.2250000000000001,3.2240000000000002]
[null,"2018-02-06",2018,3.2480000000000002,3.2509999999999999,3.2495000000000003]
[null,"2018-02-07",2018,3.2450000000000001,3.2469999999999999,3.246]
[null,"2018-02-08",2018,3.2509999999999999,3.254,3.2524999999999999]
[null,"2018-02-09",2018,3.2669999999999999,3.27,3.2685]
[null,"2018-02-12",2018,3.2639999999999998,3.2650000000000001,3.2645]
[null,"2018-02-13",2018,3.2669999999999999,3.27,3.2685]
[null,"2018-02-14",2018,3.2679999999999998,3.27,3.2690000000000001]
[null,"2018-02-15",2018,3.2469999999999999,3.25,3.2484999999999999]
[null,"2018-02-16",2018,3.2410000000000001,3.2429999999999999,3.242]
[null,"2018-02-19",2018,3.2480000000000002,3.25,3.2490000000000001]
[null,"2018-02-20",2018,3.25,3.2530000000000001,3.2515000000000001]
[null,"2018-02-21",2018,3.246,3.2490000000000001,3.2475000000000001]
[null,"2018-02-22",2018,3.2490000000000001,3.2509999999999999,3.25]
[null,"2018-02-23",2018,3.2469999999999999,3.2509999999999999,3.2489999999999997]
[null,"2018-02-26",2018,3.2480000000000002,3.25,3.2490000000000001]
[null,"2018-02-27",2018,3.2480000000000002,3.25,3.2490000000000001]
[null,"2018-02-28",2018,3.2589999999999999,3.2610000000000001,3.26]
[null,"2018-03-01",2018,3.262,3.2650000000000001,3.2635000000000001]
[null,"2018-03-02",2018,3.2570000000000001,3.2589999999999999,3.258]
[null,"2018-03-05",2018,3.2490000000000001,3.25,3.2495000000000003]
[null,"2018-03-06",2018,3.25,3.2519999999999998,3.2509999999999999]
[null,"2018-03-07",2018,3.2530000000000001,3.2570000000000001,3.2549999999999999]
[null,"2018-03-08",2018,3.254,3.2559999999999998,3.2549999999999999]
[null,"2018-03-09",2018,3.258,3.26,3.2589999999999999]
[null,"2018-03-12",2018,3.2559999999999998,3.2589999999999999,3.2574999999999998]
[null,"2018-03-13",2018,3.2570000000000001,3.26,3.2584999999999997]
[null,"2018-03-14",2018,3.26,3.2610000000000001,3.2605]
[null,"2018-03-15",2018,3.26,3.262,3.2610000000000001]
[null,"2018-03-16",2018,3.266,3.2679999999999998,3.2669999999999999]
[null,"2018-03-19",2018,3.27,3.2730000000000001,3.2715000000000001]
[null,"2018-03-20",2018,3.2639999999999998,3.2690000000000001,3.2664999999999997]
[null,"2018-03-21",2018,3.2610000000000001,3.2629999999999999,3.262]
[null,"2018-03-22",2018,3.24,3.2429999999999999,3.2415000000000003]
[null,"2018-03-23",2018,3.2360000000000002,3.2370000000000001,3.2365000000000004]
[null,"2018-03-26",2018,3.2149999999999999,3.2189999999999999,3.2169999999999996]
[null,"2018-03-27",2018,3.2189999999999999,3.2229999999999999,3.2210000000000001]
[null,"2018-03-28",2018,3.2240000000000002,3.2290000000000001,3.2265000000000001]
[null,"2018-04-02",2018,3.2250000000000001,3.2290000000000001,3.2270000000000003]
[null,"2018-04-03",2018,3.2250000000000001,3.226,3.2255000000000003]
[null,"2018-04-04",2018,3.2269999999999999,3.2280000000000002,3.2275]
[null,"2018-04-05",2018,3.226,3.2280000000000002,3.2270000000000003]
[null,"2018-04-06",2018,3.2320000000000002,3.234,{"$f":"AVERAGE(D895:E895)","v":3.2330000000000001}]
[null,"2018-04-09",2018,3.2370000000000001,3.2389999999999999,3.238]
[null,"2018-04-10",2018,3.238,3.2389999999999999,3.2385000000000002]
[null,"2018-04-11",2018,3.2370000000000001,3.2389999999999999,3.238]
[null,"2018-04-12",2018,3.2280000000000002,3.2290000000000001,3.2285000000000004]
[null,"2018-04-16",2018,3.222,3.2240000000000002,3.2229999999999999]
[null,"2018-04-17",2018,3.218,3.2210000000000001,3.2195]
[null,"2018-04-18",2018,3.2149999999999999,3.2170000000000001,3.2160000000000002]
[null,"2018-04-19",2018,3.2189999999999999,3.2210000000000001,3.2199999999999998]
[null,"2018-04-20",2018,3.2229999999999999,3.226,3.2244999999999999]
[null,"2018-04-23",2018,3.2280000000000002,3.23,3.2290000000000001]
[null,"2018-04-24",2018,3.2309999999999999,3.2320000000000002,3.2315]
[null,"2018-04-25",2018,3.24,3.242,3.2410000000000001]
[null,"2018-04-26",2018,3.2349999999999999,3.238,3.2364999999999999]
[null,"2018-04-27",2018,3.238,3.2410000000000001,3.2395]
[null,"2018-04-30",2018,3.2480000000000002,3.25,3.2490000000000001]
[null,"2018-05-02",2018,3.266,3.2679999999999998,3.2669999999999999]
[null,"2018-05-03",2018,3.274,3.2759999999999998,3.2749999999999999]
[null,"2018-05-04",2018,3.27,3.2719999999999998,3.2709999999999999]
[null,"2018-05-07",2018,3.2770000000000001,3.2789999999999999,3.278]
[null,"2018-05-08",{"$f":"YEAR(B915)","v":2018},3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2018-05-09",2018,3.29,3.2930000000000001,3.2915000000000001]
[null,"2018-05-10",2018,3.2730000000000001,3.2789999999999999,3.2759999999999998]
[null,"2018-05-11",2018,3.2589999999999999,3.2610000000000001,3.26]
[null,"2018-05-14",2018,3.258,3.26,3.2589999999999999]
[null,"2018-05-15",2018,3.2679999999999998,3.2719999999999998,3.2699999999999996]
[null,"2018-05-16",2018,3.266,3.2679999999999998,3.2669999999999999]
[null,"2018-05-17",2018,3.2730000000000001,3.274,3.2735000000000003]
[null,"2018-05-18",2018,3.286,3.2890000000000001,3.2875000000000001]
[null,"2018-05-21",2018,3.2839999999999998,3.286,3.2850000000000001]
[null,"2018-05-22",2018,3.2709999999999999,3.274,3.2725]
[null,"2018-05-23",2018,3.27,3.2709999999999999,3.2705000000000002]
[null,"2018-05-24",2018,3.266,3.2679999999999998,3.2669999999999999]
[null,"2018-05-25",2018,3.2669999999999999,3.27,3.2685]
[null,"2018-05-28",2018,3.2690000000000001,3.2719999999999998,3.2705000000000002]
[null,"2018-05-29",2018,3.2789999999999999,3.2810000000000001,3.2800000000000002]
[null,"2018-05-30",2018,3.27,3.2719999999999998,3.2709999999999999]
[null,"2018-05-31",2018,3.2709999999999999,3.274,3.2725]
[null,"2018-06-01",2018,3.2709999999999999,3.2730000000000001,3.2720000000000002]
[null,"2018-06-04",2018,3.2709999999999999,3.2730000000000001,3.2720000000000002]
[null,"2018-06-05",2018,3.2709999999999999,3.2730000000000001,3.2720000000000002]
[null,"2018-06-06",2018,3.258,3.2610000000000001,3.2595000000000001]
[null,"2018-06-07",2018,3.26,3.262,3.2610000000000001]
[null,"2018-06-08",2018,3.2610000000000001,3.2629999999999999,3.262]
[null,"2018-06-11",2018,3.2650000000000001,3.2669999999999999,3.266]
[null,"2018-06-12",2018,3.2690000000000001,3.27,3.2694999999999999]
[null,"2018-06-13",2018,3.2639999999999998,3.266,3.2649999999999997]
[null,"2018-06-14",2018,3.2650000000000001,3.2669999999999999,3.266]
[null,"2018-06-15",2018,3.2770000000000001,3.2789999999999999,3.278]
[null,"2018-06-18",2018,3.2789999999999999,3.2810000000000001,3.2800000000000002]
[null,"2018-06-19",2018,3.2829999999999999,3.2850000000000001,3.2839999999999998]
[null,"2018-06-20",2018,3.28,3.2829999999999999,3.2814999999999999]
[null,"2018-06-21",2018,3.274,3.2789999999999999,3.2765]
[null,"2018-06-22",2018,3.266,3.2690000000000001,3.2675000000000001]
[null,"2018-06-25",2018,3.2730000000000001,3.2749999999999999,3.274]
[null,"2018-06-26",2018,3.2690000000000001,3.2719999999999998,3.2705000000000002]
[null,"2018-06-27",2018,3.2690000000000001,3.2719999999999998,3.2705000000000002]
[null,"2018-06-28",2018,3.2690000000000001,3.274,3.2715000000000001]
[null,"2018-07-02",2018,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2018-07-03",2018,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2018-07-04",2018,3.2869999999999999,3.2909999999999999,3.2889999999999997]
[null,"2018-07-05",2018,3.2869999999999999,3.2909999999999999,3.2889999999999997]
[null,"2018-07-06",2018,3.282,3.2869999999999999,3.2845]
[null,"2018-07-09",2018,3.28,3.2839999999999998,3.282]
[null,"2018-07-10",2018,3.2690000000000001,3.274,{"$f":"AVERAGE(D959:E959)","v":3.2715000000000001}]
[null,"2018-07-11",2018,3.2759999999999998,3.28,3.2779999999999996]
[null,"2018-07-12",2018,3.2709999999999999,3.2759999999999998,3.2734999999999999]
[null,"2018-07-13",2018,3.2679999999999998,3.2730000000000001,3.2705000000000002]
[null,"2018-07-16",2018,3.2650000000000001,3.2719999999999998,3.2685]
[null,"2018-07-17",2018,3.2669999999999999,3.2690000000000001,3.2679999999999998]
[null,"2018-07-18",2018,3.2709999999999999,3.2730000000000001,3.2720000000000002]
[null,"2018-07-19",2018,3.274,3.2770000000000001,3.2755000000000001]
[null,"2018-07-20",2018,3.2719999999999998,3.2759999999999998,3.274]
[null,"2018-07-23",2018,3.2749999999999999,3.28,3.2774999999999999]
[null,"2018-07-24",2018,3.2730000000000001,3.2749999999999999,3.274]
[null,"2018-07-25",2018,3.2709999999999999,3.274,3.2725]
[null,"2018-07-26",2018,3.2719999999999998,3.2759999999999998,3.274]
[null,"2018-07-30",2018,3.2679999999999998,3.2719999999999998,3.2699999999999996]
[null,"2018-07-31",2018,3.2709999999999999,3.274,3.2725]
[null,"2018-08-01",2018,3.2719999999999998,3.2749999999999999,3.2734999999999999]
[null,"2018-08-02",2018,3.2690000000000001,3.274,3.2715000000000001]
[null,"2018-08-03",2018,3.2669999999999999,3.2709999999999999,3.2690000000000001]
[null,"2018-08-06",2018,3.266,3.27,3.2679999999999998]
[null,"2018-08-07",2018,3.2650000000000001,3.27,3.2675000000000001]
[null,"2018-08-08",{"$f":"YEAR(B979)","v":2018},3.2679999999999998,3.27,3.2690000000000001]
[null,"2018-08-09",2018,3.27,3.2730000000000001,3.2715000000000001]
[null,"2018-08-10",2018,3.2749999999999999,3.2789999999999999,3.2770000000000001]
[null,"2018-08-13",2018,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2018-08-14",2018,3.2890000000000001,3.2909999999999999,3.29]
[null,"2018-08-15",2018,3.3149999999999999,3.3130000000000002,3.3140000000000001]
[null,"2018-08-16",2018,3.3090000000000002,3.3119999999999998,3.3105000000000002]
[null,"2018-08-17",2018,3.3180000000000001,3.3210000000000002,3.3195000000000001]
[null,"2018-08-20",2018,3.3130000000000002,3.3149999999999999,3.3140000000000001]
[null,"2018-08-21",2018,3.2970000000000002,3.3010000000000002,3.2990000000000004]
[null,"2018-08-22",2018,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2018-08-23",2018,3.2930000000000001,3.2959999999999998,3.2945000000000002]
[null,"2018-08-24",2018,3.2909999999999999,3.294,3.2925]
[null,"2018-08-27",2018,3.2879999999999998,3.2909999999999999,3.2894999999999999]
[null,"2018-08-28",2018,3.2909999999999999,3.294,3.2925]
[null,"2018-08-29",2018,3.2930000000000001,3.298,3.2955000000000001]
[null,"2018-09-03",2018,3.3010000000000002,3.3069999999999999,3.3040000000000003]
[null,"2018-09-04",2018,3.3119999999999998,3.3149999999999999,3.3134999999999999]
[null,"2018-09-05",2018,3.3159999999999998,3.3170000000000002,3.3165]
[null,"2018-09-06",2018,3.3180000000000001,3.32,3.319]
[null,"2018-09-07",2018,3.3220000000000001,3.3250000000000002,3.3235000000000001]
[null,"2018-09-10",2018,3.3239999999999998,3.3279999999999998,3.3259999999999996]
[null,"2018-09-11",2018,3.331,3.3340000000000001,3.3325]
[null,"2018-09-12",2018,3.3279999999999998,3.331,3.3294999999999999]
[null,"2018-09-13",2018,3.3220000000000001,3.3250000000000002,3.3235000000000001]
[null,"2018-09-14",2018,3.3130000000000002,3.3159999999999998,3.3144999999999998]
[null,"2018-09-17",2018,3.3130000000000002,3.3159999999999998,3.3144999999999998]
[null,"2018-09-18",2018,3.3039999999999998,3.3079999999999998,3.306]
[null,"2018-09-19",2018,3.3010000000000002,3.3050000000000002,3.3029999999999999]
[null,"2018-09-20",2018,3.298,3.3,3.2989999999999999]
[null,"2018-09-21",2018,3.2909999999999999,3.2930000000000001,3.2919999999999998]
[null,"2018-09-24",2018,3.2970000000000002,3.3,3.2984999999999998]
[null,"2018-09-25",2018,3.3029999999999999,3.306,3.3045]
[null,"2018-09-26",2018,3.3029999999999999,3.306,3.3045]
[null,"2018-09-27",2018,3.3010000000000002,3.3029999999999999,3.302]
[null,"2018-09-28",2018,3.298,3.302,3.3]
[null,"2018-10-01",2018,3.306,3.3090000000000002,3.3075000000000001]
[null,"2018-10-02",2018,3.3119999999999998,3.3140000000000001,3.3129999999999997]
[null,"2018-10-03",2018,3.3109999999999999,3.3140000000000001,3.3125]
[null,"2018-10-04",2018,3.3319999999999999,3.335,3.3334999999999999]
[null,"2018-10-05",2018,3.32,3.3239999999999998,3.3220000000000001]
[null,"2018-10-09",2018,3.3290000000000002,3.3319999999999999,3.3304999999999998]
[null,"2018-10-10",2018,3.3279999999999998,3.33,3.3289999999999997]
[null,"2018-10-11",2018,3.327,3.33,3.3285]
[null,"2018-10-12",2018,3.33,3.3330000000000002,{"$f":"AVERAGE(D1023:E1023)","v":3.3315000000000001}]
[null,"2018-10-15",2018,3.3340000000000001,3.3380000000000001,3.3360000000000003]
[null,"2018-10-16",2018,3.33,3.3340000000000001,3.3319999999999999]
[null,"2018-10-17",2018,3.3319999999999999,3.3359999999999999,3.3339999999999996]
[null,"2018-10-18",2018,3.3359999999999999,3.3380000000000001,3.3369999999999997]
[null,"2018-10-19",2018,3.3279999999999998,3.3319999999999999,3.33]
[null,"2018-10-22",2018,3.331,3.3340000000000001,3.3325]
[null,"2018-10-23",2018,3.335,3.3370000000000002,3.3360000000000003]
[null,"2018-10-24",2018,3.339,3.3410000000000002,3.34]
[null,"2018-10-25",2018,3.339,3.3410000000000002,3.34]
[null,"2018-10-26",2018,3.3439999999999999,3.347,3.3454999999999999]
[null,"2018-10-29",2018,3.35,3.3519999999999999,3.351]
[null,"2018-10-30",2018,3.3570000000000002,3.36,3.3585000000000003]
[null,"2018-10-31",2018,3.3639999999999999,3.367,3.3654999999999999]
[null,"2018-11-05",2018,3.359,3.3610000000000002,3.3600000000000003]
[null,"2018-11-06",2018,3.3679999999999999,3.371,3.3694999999999999]
[null,"2018-11-07",2018,3.3639999999999999,3.3660000000000001,3.3650000000000002]
[null,"2018-11-08",2018,3.3679999999999999,3.37,3.3689999999999998]
[null,"2018-11-09",2018,3.3690000000000002,3.3719999999999999,3.3704999999999998]
[null,"2018-11-12",2018,3.3660000000000001,3.3769999999999998,3.3715000000000002]
[null,"2018-11-13",{"$f":"YEAR(B1043)","v":2018},3.3740000000000001,3.379,3.3765000000000001]
[null,"2018-11-14",2018,3.375,3.379,3.3769999999999998]
[null,"2018-11-15",2018,3.38,3.3860000000000001,3.383]
[null,"2018-11-16",2018,3.3730000000000002,3.379,3.3760000000000003]
[null,"2018-11-19",2018,3.3730000000000002,3.3780000000000001,3.3755000000000002]
[null,"2018-11-20",2018,3.379,3.383,3.3810000000000002]
[null,"2018-11-21",2018,3.3740000000000001,3.3780000000000001,3.3760000000000003]
[null,"2018-11-22",2018,3.3690000000000002,3.3730000000000002,3.3710000000000004]
[null,"2018-11-23",2018,3.3740000000000001,3.379,3.3765000000000001]
[null,"2018-11-26",2018,3.3769999999999998,3.3809999999999998,3.3789999999999996]
[null,"2018-11-27",2018,3.38,3.383,3.3815]
[null,"2018-11-28",2018,3.375,3.38,3.3774999999999999]
[null,"2018-11-29",2018,3.3759999999999999,3.379,3.3774999999999999]
[null,"2018-11-30",2018,3.3780000000000001,3.3820000000000001,3.38]
[null,"2018-12-03",2018,3.3740000000000001,3.3780000000000001,3.3760000000000003]
[null,"2018-12-04",2018,3.383,3.3849999999999998,3.3839999999999999]
[null,"2018-12-05",2018,3.3780000000000001,3.3809999999999998,3.3795000000000002]
[null,"2018-12-06",2018,3.3769999999999998,3.3809999999999998,3.3789999999999996]
[null,"2018-12-07",2018,3.367,3.371,3.3689999999999998]
[null,"2018-12-10",2018,3.3730000000000002,3.3759999999999999,3.3745000000000003]
[null,"2018-12-11",2018,3.3660000000000001,3.37,3.3680000000000003]
[null,"2018-12-12",2018,3.355,3.359,3.3570000000000002]
[null,"2018-12-13",2018,3.359,3.3650000000000002,3.3620000000000001]
[null,"2018-12-14",2018,3.351,3.355,3.3529999999999998]
[null,"2018-12-17",2018,3.3410000000000002,3.347,3.3440000000000003]
[null,"2018-12-18",2018,3.34,3.3460000000000001,3.343]
[null,"2018-12-19",2018,3.347,3.351,3.3490000000000002]
[null,"2018-12-20",2018,3.339,3.343,3.3410000000000002]
[null,"2018-12-21",2018,3.3519999999999999,3.3580000000000001,3.355]
[null,"2018-12-26",2018,3.3660000000000001,3.3690000000000002,3.3675000000000002]
[null,"2018-12-27",2018,3.3730000000000002,3.3759999999999999,3.3745000000000003]
[null,"2018-12-28",2018,3.363,3.37,3.3665000000000003]
[null,"2018-12-31",2018,3.3690000000000002,3.379,3.3740000000000001]
[null,"2019-01-02",2019,3.3690000000000002,3.3730000000000002,3.3710000000000004]
[null,"2019-01-03",2019,3.3679999999999999,3.371,3.3694999999999999]
[null,"2019-01-04",2019,3.3559999999999999,3.36,3.3579999999999997]
[null,"2019-01-07",2019,3.3490000000000002,3.3530000000000002,3.351]
[null,"2019-01-08",2019,3.347,3.35,3.3485]
[null,"2019-01-09",2019,3.3330000000000002,3.335,3.3340000000000001]
[null,"2019-01-10",2019,3.3410000000000002,3.343,3.3420000000000001]
[null,"2019-01-11",2019,3.339,3.343,3.3410000000000002]
[null,"2019-01-14",2019,3.3410000000000002,3.3450000000000002,3.343]
[null,"2019-01-15",2019,3.3359999999999999,3.34,3.3380000000000001]
[null,"2019-01-16",2019,3.33,3.3330000000000002,3.3315000000000001]
[null,"2019-01-17",2019,3.331,3.3330000000000002,{"$f":"AVERAGE(D1087:E1087)","v":3.3319999999999999}]
[null,"2019-01-18",2019,3.3159999999999998,3.319,3.3174999999999999]
[null,"2019-01-21",2019,3.3250000000000002,3.33,3.3275000000000001]
[null,"2019-01-22",2019,3.335,3.3370000000000002,3.3360000000000003]
[null,"2019-01-23",2019,3.3359999999999999,3.3380000000000001,3.3369999999999997]
[null,"2019-01-24",2019,3.3450000000000002,3.3460000000000001,3.3455000000000004]
[null,"2019-01-25",2019,3.3420000000000001,3.3450000000000002,3.3435000000000001]
[null,"2019-01-28",2019,3.3519999999999999,3.3540000000000001,3.3529999999999998]
[null,"2019-01-29",2019,3.3570000000000002,3.36,3.3585000000000003]
[null,"2019-01-30",2019,3.351,3.355,3.3529999999999998]
[null,"2019-01-31",2019,3.3330000000000002,3.335,3.3340000000000001]
[null,"2019-02-01",2019,3.3260000000000001,3.33,3.3280000000000003]
[null,"2019-02-04",2019,3.327,3.331,3.3289999999999997]
[null,"2019-02-05",2019,3.3279999999999998,3.331,3.3294999999999999]
[null,"2019-02-06",2019,3.3250000000000002,3.3279999999999998,3.3265000000000002]
[null,"2019-02-07",2019,3.3210000000000002,3.3239999999999998,3.3224999999999998]
[null,"2019-02-08",2019,3.3210000000000002,3.3239999999999998,3.3224999999999998]
[null,"2019-02-11",2019,3.3279999999999998,3.331,3.3294999999999999]
[null,"2019-02-12",2019,3.331,3.3330000000000002,3.3319999999999999]
[null,"2019-02-13",2019,3.3359999999999999,3.3370000000000002,3.3365]
[null,"2019-02-14",{"$f":"YEAR(B1107)","v":2019},3.339,3.3410000000000002,3.34]
[null,"2019-02-15",2019,3.327,3.331,3.3289999999999997]
[null,"2019-02-18",2019,3.3180000000000001,3.3239999999999998,3.3209999999999997]
[null,"2019-02-19",2019,3.3140000000000001,3.3180000000000001,3.3159999999999998]
[null,"2019-02-20",2019,3.3159999999999998,3.3180000000000001,3.3170000000000002]
[null,"2019-02-21",2019,3.319,3.3220000000000001,3.3205]
[null,"2019-02-22",2019,3.3069999999999999,3.31,3.3085]
[null,"2019-02-25",2019,3.3029999999999999,3.306,3.3045]
[null,"2019-02-26",2019,3.3069999999999999,3.3119999999999998,3.3094999999999999]
[null,"2019-02-27",2019,3.3039999999999998,3.306,3.3049999999999997]
[null,"2019-02-28",2019,3.3,3.3050000000000002,3.3025000000000002]
[null,"2019-03-01",2019,3.3029999999999999,3.3069999999999999,3.3049999999999997]
[null,"2019-03-04",2019,3.3079999999999998,3.3119999999999998,3.3099999999999996]
[null,"2019-03-05",2019,3.31,3.3130000000000002,3.3115000000000001]
[null,"2019-03-06",2019,3.3069999999999999,3.31,3.3085]
[null,"2019-03-07",2019,3.3079999999999998,3.3109999999999999,3.3094999999999999]
[null,"2019-03-08",2019,3.3119999999999998,3.3149999999999999,3.3134999999999999]
[null,"2019-03-11",2019,3.3069999999999999,3.31,3.3085]
[null,"2019-03-12",2019,3.3,3.3029999999999999,3.3014999999999999]
[null,"2019-03-13",2019,3.29,3.2919999999999998,3.2909999999999999]
[null,"2019-03-14",2019,3.294,3.2970000000000002,3.2955000000000001]
[null,"2019-03-15",2019,3.2959999999999998,3.2989999999999999,3.2974999999999999]
[null,"2019-03-18",2019,3.2970000000000002,3.3010000000000002,3.2990000000000004]
[null,"2019-03-19",2019,3.3,3.3010000000000002,3.3005]
[null,"2019-03-20",2019,3.2909999999999999,3.294,3.2925]
[null,"2019-03-21",2019,3.2919999999999998,3.294,3.2930000000000001]
[null,"2019-03-22",2019,3.3010000000000002,3.3050000000000002,3.3029999999999999]
[null,"2019-03-25",2019,3.3010000000000002,3.3039999999999998,3.3025000000000002]
[null,"2019-03-26",2019,3.302,3.306,3.3040000000000003]
[null,"2019-03-27",2019,3.3149999999999999,3.3170000000000002,3.3159999999999998]
[null,"2019-03-28",2019,3.3159999999999998,3.319,3.3174999999999999]
[null,"2019-03-29",2019,3.3159999999999998,3.3210000000000002,3.3185000000000002]
[null,"2019-04-01",2019,3.306,3.3119999999999998,3.3090000000000002]
[null,"2019-04-02",2019,3.3090000000000002,3.3119999999999998,3.3105000000000002]
[null,"2019-04-03",2019,3.298,3.3,3.2989999999999999]
[null,"2019-04-04",2019,3.2949999999999999,3.2989999999999999,3.2969999999999997]
[null,"2019-04-05",2019,3.2949999999999999,3.3,3.2974999999999999]
[null,"2019-04-08",2019,3.2890000000000001,3.2930000000000001,3.2910000000000004]
[null,"2019-04-09",2019,3.29,3.2930000000000001,3.2915000000000001]
[null,"2019-04-10",2019,3.2930000000000001,3.2949999999999999,3.294]
[null,"2019-04-11",2019,3.2959999999999998,3.3,3.298]
[null,"2019-04-12",2019,3.2909999999999999,3.2959999999999998,3.2934999999999999]
[null,"2019-04-15",2019,3.2949999999999999,3.2989999999999999,3.2969999999999997]
[null,"2019-04-16",2019,3.294,3.2970000000000002,3.2955000000000001]
[null,"2019-04-17",2019,3.294,3.2970000000000002,{"$f":"AVERAGE(D1151:E1151)","v":3.2955000000000001}]
[null,"2019-04-22",2019,3.302,3.3039999999999998,3.3029999999999999]
[null,"2019-04-23",2019,3.3079999999999998,3.3109999999999999,3.3094999999999999]
[null,"2019-04-24",2019,3.32,3.3220000000000001,3.3209999999999997]
[null,"2019-04-25",2019,3.3290000000000002,3.3319999999999999,3.3304999999999998]
[null,"2019-04-26",2019,3.3170000000000002,3.3210000000000002,3.319]
[null,"2019-04-29",2019,3.3140000000000001,3.3170000000000002,3.3155000000000001]
[null,"2019-04-30",2019,3.306,3.3119999999999998,3.3090000000000002]
[null,"2019-05-02",2019,3.3130000000000002,3.3149999999999999,3.3140000000000001]
[null,"2019-05-03",2019,3.3,3.3039999999999998,3.3019999999999996]
[null,"2019-05-06",2019,3.306,3.3119999999999998,3.3090000000000002]
[null,"2019-05-07",2019,3.3119999999999998,3.3149999999999999,3.3134999999999999]
[null,"2019-05-08",2019,3.3130000000000002,3.3159999999999998,3.3144999999999998]
[null,"2019-05-09",2019,3.3210000000000002,3.3220000000000001,3.3215000000000003]
[null,"2019-05-10",2019,3.3140000000000001,3.3180000000000001,3.3159999999999998]
[null,"2019-05-13",2019,3.3290000000000002,3.3319999999999999,3.3304999999999998]
[null,"2019-05-14",2019,3.3210000000000002,3.3250000000000002,3.3230000000000004]
[null,"2019-05-15",2019,3.32,3.3239999999999998,3.3220000000000001]
[null,"2019-05-16",2019,3.3140000000000001,3.3180000000000001,3.3159999999999998]
[null,"2019-05-17",2019,3.3210000000000002,3.3239999999999998,3.3224999999999998]
[null,"2019-05-20",{"$f":"YEAR(B1171)","v":2019},3.3359999999999999,3.34,3.3380000000000001]
[null,"2019-05-21",2019,3.3439999999999999,3.347,3.3454999999999999]
[null,"2019-05-22",2019,3.3439999999999999,3.347,3.3454999999999999]
[null,"2019-05-23",2019,3.347,3.35,3.3485]
[null,"2019-05-24",2019,3.3410000000000002,3.3460000000000001,3.3435000000000001]
[null,"2019-05-27",2019,3.3439999999999999,3.351,3.3475000000000001]
[null,"2019-05-28",2019,3.3530000000000002,3.355,3.3540000000000001]
[null,"2019-05-29",2019,3.3540000000000001,3.3580000000000001,3.3559999999999999]
[null,"2019-05-30",2019,3.3580000000000001,3.363,3.3605]
[null,"2019-05-31",2019,3.367,3.37,3.3685]
[null,"2019-06-03",2019,3.3719999999999999,3.3730000000000002,3.3725000000000001]
[null,"2019-06-04",2019,3.3479999999999999,3.351,3.3494999999999999]
[null,"2019-06-05",2019,3.351,3.3530000000000002,3.3520000000000003]
[null,"2019-06-06",2019,3.335,3.3380000000000001,3.3365]
[null,"2019-06-07",2019,3.331,3.3359999999999999,3.3334999999999999]
[null,"2019-06-10",2019,3.3319999999999999,3.335,3.3334999999999999]
[null,"2019-06-11",2019,3.3290000000000002,3.3319999999999999,3.3304999999999998]
[null,"2019-06-12",2019,3.3290000000000002,3.331,3.33]
[null,"2019-06-13",2019,3.3290000000000002,3.3319999999999999,3.3304999999999998]
[null,"2019-06-14",2019,3.3330000000000002,3.34,3.3365]
[null,"2019-06-17",2019,3.3450000000000002,3.3479999999999999,3.3464999999999998]
[null,"2019-06-18",2019,3.335,3.34,3.3374999999999999]
[null,"2019-06-19",2019,3.3330000000000002,3.3359999999999999,3.3345000000000002]
[null,"2019-06-20",2019,3.3090000000000002,3.3130000000000002,3.3109999999999999]
[null,"2019-06-21",2019,3.302,3.306,3.3040000000000003]
[null,"2019-06-24",2019,3.2970000000000002,3.302,3.2995000000000001]
[null,"2019-06-25",2019,3.2949999999999999,3.298,3.2965]
[null,"2019-06-26",2019,3.2970000000000002,3.3010000000000002,3.2990000000000004]
[null,"2019-06-27",2019,3.29,3.294,3.2919999999999998]
[null,"2019-06-28",2019,3.2850000000000001,3.29,3.2875000000000001]
[null,"2019-07-01",2019,3.2879999999999998,3.2909999999999999,3.2894999999999999]
[null,"2019-07-02",2019,3.2879999999999998,3.2919999999999998,3.29]
[null,"2019-07-03",2019,3.294,3.2959999999999998,3.2949999999999999]
[null,"2019-07-04",2019,3.286,3.294,3.29]
[null,"2019-07-05",2019,3.2930000000000001,3.298,3.2955000000000001]
[null,"2019-07-08",2019,3.286,3.2930000000000001,3.2895000000000003]
[null,"2019-07-09",2019,3.2879999999999998,3.2930000000000001,3.2904999999999998]
[null,"2019-07-10",2019,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2019-07-11",2019,3.2810000000000001,3.286,3.2835000000000001]
[null,"2019-07-12",2019,3.2810000000000001,3.2850000000000001,3.2830000000000004]
[null,"2019-07-15",2019,3.2839999999999998,3.286,3.2850000000000001]
[null,"2019-07-16",2019,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2019-07-17",2019,3.2839999999999998,3.2869999999999999,3.2854999999999999]
[null,"2019-07-18",2019,3.2850000000000001,3.2879999999999998,3.2865000000000002]
[null,"2019-07-19",2019,3.282,3.286,{"$f":"AVERAGE(D1215:E1215)","v":3.2839999999999998}]
[null,"2019-07-22",2019,3.2829999999999999,3.2869999999999999,3.2850000000000001]
[null,"2019-07-23",2019,3.29,3.2919999999999998,3.2909999999999999]
[null,"2019-07-24",2019,3.2909999999999999,3.294,3.2925]
[null,"2019-07-25",2019,3.2959999999999998,3.3,3.298]
[null,"2019-07-26",2019,3.2970000000000002,3.3,3.2984999999999998]
[null,"2019-07-31",2019,3.3079999999999998,3.31,3.3090000000000002]
[null,"2019-08-01",2019,3.3159999999999998,3.319,3.3174999999999999]
[null,"2019-08-02",2019,3.343,3.3460000000000001,3.3445]
[null,"2019-08-05",2019,3.375,3.3849999999999998,3.38]
[null,"2019-08-06",2019,3.38,3.3839999999999999,3.3819999999999997]
[null,"2019-08-07",2019,3.379,3.3820000000000001,3.3805000000000001]
[null,"2019-08-08",2019,3.379,3.3820000000000001,3.3805000000000001]
[null,"2019-08-09",2019,3.379,3.383,3.3810000000000002]
[null,"2019-08-12",2019,3.3860000000000001,3.3889999999999998,3.3875000000000002]
[null,"2019-08-13",2019,3.375,3.3769999999999998,3.3759999999999999]
[null,"2019-08-14",2019,3.3889999999999998,3.3889999999999998,3.3889999999999998]
[null,"2019-08-15",2019,3.39,3.3940000000000001,3.3920000000000003]
[null,"2019-08-16",2019,3.3820000000000001,3.3860000000000001,3.3840000000000003]
[null,"2019-08-19",2019,3.3820000000000001,3.3860000000000001,3.3840000000000003]
[null,"2019-08-20",{"$f":"YEAR(B1235)","v":2019},3.379,3.3809999999999998,3.38]
[null,"2019-08-21",2019,3.3759999999999999,3.379,3.3774999999999999]
[null,"2019-08-22",2019,3.3780000000000001,3.3809999999999998,3.3795000000000002]
[null,"2019-08-23",2019,3.3740000000000001,3.3769999999999998,3.3754999999999997]
[null,"2019-08-26",2019,3.3769999999999998,3.379,3.3780000000000001]
[null,"2019-08-27",2019,3.3849999999999998,3.3879999999999999,3.3864999999999998]
[null,"2019-08-28",2019,3.3919999999999999,3.399,3.3955000000000002]
[null,"2019-09-02",2019,3.3959999999999999,3.4049999999999998,3.4005000000000001]
[null,"2019-09-03",2019,3.403,3.4049999999999998,3.4039999999999999]
[null,"2019-09-04",2019,3.3889999999999998,3.3919999999999999,3.3904999999999998]
[null,"2019-09-05",2019,3.3660000000000001,3.367,3.3665000000000003]
[null,"2019-09-06",2019,3.3439999999999999,3.3460000000000001,3.3449999999999998]
[null,"2019-09-09",2019,3.343,3.347,3.3449999999999998]
[null,"2019-09-10",2019,3.3439999999999999,3.3479999999999999,3.3460000000000001]
[null,"2019-09-11",2019,3.3420000000000001,3.3439999999999999,3.343]
[null,"2019-09-12",2019,3.3279999999999998,3.331,3.3294999999999999]
[null,"2019-09-13",2019,3.3149999999999999,3.3180000000000001,3.3165]
[null,"2019-09-16",2019,3.3220000000000001,3.327,3.3245]
[null,"2019-09-17",2019,3.3410000000000002,3.3450000000000002,3.343]
[null,"2019-09-18",2019,3.3420000000000001,3.3450000000000002,3.3435000000000001]
[null,"2019-09-19",2019,3.3530000000000002,3.3540000000000001,3.3535000000000004]
[null,"2019-09-20",2019,3.3570000000000002,3.3610000000000002,3.359]
[null,"2019-09-23",2019,3.3620000000000001,3.3639999999999999,3.363]
[null,"2019-09-24",2019,3.3439999999999999,3.3460000000000001,3.3449999999999998]
[null,"2019-09-25",2019,3.3479999999999999,3.3519999999999999,3.3499999999999996]
[null,"2019-09-26",2019,3.3620000000000001,3.3650000000000002,3.3635000000000002]
[null,"2019-09-27",2019,3.3839999999999999,3.395,3.3895]
[null,"2019-09-30",2019,3.3820000000000001,3.3849999999999998,3.3834999999999997]
[null,"2019-10-01",2019,3.39,3.3929999999999998,3.3914999999999997]
[null,"2019-10-02",2019,3.3860000000000001,3.3879999999999999,3.387]
[null,"2019-10-03",2019,3.3759999999999999,3.3780000000000001,3.3769999999999998]
[null,"2019-10-04",2019,3.375,3.3780000000000001,3.3765000000000001]
[null,"2019-10-07",2019,3.3839999999999999,3.3879999999999999,3.3860000000000001]
[null,"2019-10-09",2019,3.3769999999999998,3.379,3.3780000000000001]
[null,"2019-10-10",2019,3.3580000000000001,3.3610000000000002,3.3595000000000002]
[null,"2019-10-11",2019,3.3559999999999999,3.3570000000000002,3.3565]
[null,"2019-10-14",2019,3.36,3.3650000000000002,3.3624999999999998]
[null,"2019-10-15",2019,3.367,3.3719999999999999,3.3694999999999999]
[null,"2019-10-16",2019,3.3650000000000002,3.37,3.3675000000000002]
[null,"2019-10-17",2019,3.3540000000000001,3.355,3.3544999999999998]
[null,"2019-10-18",2019,3.343,3.347,3.3449999999999998]
[null,"2019-10-21",2019,3.343,3.347,3.3449999999999998]
[null,"2019-10-22",2019,3.3370000000000002,3.3420000000000001,3.3395000000000001]
[null,"2019-10-23",2019,3.3439999999999999,3.347,3.3454999999999999]
[null,"2019-10-24",2019,3.3479999999999999,3.35,{"$f":"AVERAGE(D1279:E1279)","v":3.3490000000000002}]
[null,"2019-10-25",2019,3.3460000000000001,3.351,3.3485]
[null,"2019-10-28",2019,3.33,3.335,3.3325]
[null,"2019-10-29",2019,3.3340000000000001,3.34,3.3369999999999997]
[null,"2019-10-30",2019,3.3450000000000002,3.3490000000000002,3.3470000000000004]
[null,"2019-11-04",2019,3.3319999999999999,3.3359999999999999,3.3339999999999996]
[null,"2019-11-05",2019,3.3359999999999999,3.339,3.3374999999999999]
[null,"2019-11-06",2019,3.339,3.3410000000000002,3.34]
[null,"2019-11-07",2019,3.3420000000000001,3.3450000000000002,3.3435000000000001]
[null,"2019-11-08",2019,3.35,3.3530000000000002,3.3515000000000001]
[null,"2019-11-11",2019,3.359,3.3639999999999999,3.3614999999999999]
[null,"2019-11-12",2019,3.371,3.3759999999999999,3.3734999999999999]
[null,"2019-11-13",2019,3.39,3.3919999999999999,3.391]
[null,"2019-11-14",2019,3.387,3.391,3.3890000000000002]
[null,"2019-11-15",2019,3.3679999999999999,3.3730000000000002,3.3704999999999998]
[null,"2019-11-18",2019,3.367,3.3719999999999999,3.3694999999999999]
[null,"2019-11-19",2019,3.3759999999999999,3.3809999999999998,3.3784999999999998]
[null,"2019-11-20",2019,3.3839999999999999,3.387,3.3855]
[null,"2019-11-21",2019,3.375,3.38,3.3774999999999999]
[null,"2019-11-22",2019,3.3820000000000001,3.3849999999999998,3.3834999999999997]
[null,"2019-11-25",{"$f":"YEAR(B1299)","v":2019},3.3849999999999998,3.391,3.3879999999999999]
[null,"2019-11-26",2019,3.3809999999999998,3.3849999999999998,3.383]
[null,"2019-11-27",2019,3.391,3.3940000000000001,3.3925000000000001]
[null,"2019-11-28",2019,3.3849999999999998,3.39,3.3875000000000002]
[null,"2019-11-29",2019,3.3940000000000001,3.399,3.3965000000000001]
[null,"2019-12-02",2019,3.399,3.403,3.4009999999999998]
[null,"2019-12-03",2019,3.3889999999999998,3.391,3.3899999999999997]
[null,"2019-12-04",2019,3.383,3.3860000000000001,3.3845000000000001]
[null,"2019-12-05",2019,3.3740000000000001,3.38,3.3769999999999998]
[null,"2019-12-06",2019,3.375,3.3809999999999998,3.3780000000000001]
[null,"2019-12-09",2019,3.3759999999999999,3.38,3.3780000000000001]
[null,"2019-12-10",2019,3.387,3.391,3.3890000000000002]
[null,"2019-12-11",2019,3.39,3.3929999999999998,3.3914999999999997]
[null,"2019-12-12",2019,3.3889999999999998,3.3929999999999998,3.391]
[null,"2019-12-13",2019,3.367,3.3730000000000002,3.37]
[null,"2019-12-16",2019,3.355,3.36,3.3574999999999999]
[null,"2019-12-17",2019,3.3450000000000002,3.3490000000000002,3.3470000000000004]
[null,"2019-12-18",2019,3.3359999999999999,3.34,3.3380000000000001]
[null,"2019-12-19",2019,3.335,3.3380000000000001,3.3365]
[null,"2019-12-20",2019,3.3210000000000002,3.3260000000000001,3.3235000000000001]
[null,"2019-12-23",2019,3.3140000000000001,3.32,3.3170000000000002]
[null,"2019-12-24",2019,3.3140000000000001,3.319,3.3165]
[null,"2019-12-26",2019,3.319,3.3220000000000001,3.3205]
[null,"2019-12-27",2019,3.32,3.3239999999999998,3.3220000000000001]
[null,"2019-12-30",2019,3.3140000000000001,3.319,3.3165]
[null,"2019-12-31",2019,3.3109999999999999,3.3170000000000002,3.3140000000000001]
[null,"2020-01-02",2020,3.3010000000000002,3.3050000000000002,3.3029999999999999]
[null,"2020-01-03",2020,3.3079999999999998,3.3109999999999999,3.3094999999999999]
[null,"2020-01-06",2020,3.32,3.323,3.3214999999999999]
[null,"2020-01-07",2020,3.3250000000000002,3.327,3.3260000000000001]
[null,"2020-01-08",2020,3.3180000000000001,3.32,3.319]
[null,"2020-01-09",2020,3.319,3.3210000000000002,3.3200000000000003]
[null,"2020-01-10",2020,3.3210000000000002,3.3239999999999998,3.3224999999999998]
[null,"2020-01-13",2020,3.3340000000000001,3.3359999999999999,3.335]
[null,"2020-01-14",2020,3.3279999999999998,3.33,3.3289999999999997]
[null,"2020-01-15",2020,3.3220000000000001,3.327,3.3245]
[null,"2020-01-16",2020,3.3210000000000002,3.3260000000000001,3.3235000000000001]
[null,"2020-01-17",2020,3.319,3.3239999999999998,3.3214999999999999]
[null,"2020-01-20",2020,3.3180000000000001,3.323,3.3205]
[null,"2020-01-21",2020,3.3170000000000002,3.32,3.3185000000000002]
[null,"2020-01-22",2020,3.3140000000000001,3.3170000000000002,3.3155000000000001]
[null,"2020-01-23",2020,3.32,3.3220000000000001,3.3209999999999997]
[null,"2020-01-24",2020,3.32,3.3250000000000002,3.3224999999999998]
[null,"2020-01-27",2020,3.3359999999999999,3.339,3.3374999999999999]
[null,"2020-01-28",2020,3.3319999999999999,3.335,{"$f":"AVERAGE(D1343:E1343)","v":3.3334999999999999}]
[null,"2020-01-29",2020,3.343,3.3450000000000002,3.3440000000000003]
[null,"2020-01-30",2020,3.359,3.36,3.3594999999999997]
[null,"2020-01-31",2020,3.3730000000000002,3.3759999999999999,3.3745000000000003]
[null,"2020-02-03",2020,3.3719999999999999,3.3740000000000001,3.3730000000000002]
[null,"2020-02-04",2020,3.36,3.3639999999999999,3.3620000000000001]
[null,"2020-02-05",2020,3.359,3.36,3.3594999999999997]
[null,"2020-02-06",2020,3.3690000000000002,3.371,3.37]
[null,"2020-02-07",2020,3.3849999999999998,3.3879999999999999,3.3864999999999998]
[null,"2020-02-10",2020,3.3919999999999999,3.3940000000000001,3.3929999999999998]
[null,"2020-02-11",2020,3.387,3.39,3.3885000000000001]
[null,"2020-02-12",2020,3.3809999999999998,3.383,3.3819999999999997]
[null,"2020-02-13",2020,3.383,3.3849999999999998,3.3839999999999999]
[null,"2020-02-14",2020,3.38,3.3839999999999999,3.3819999999999997]
[null,"2020-02-17",2020,3.3780000000000001,3.3839999999999999,3.3810000000000002]
[null,"2020-02-18",2020,3.383,3.3860000000000001,3.3845000000000001]
[null,"2020-02-19",2020,3.3820000000000001,3.3839999999999999,3.383]
[null,"2020-02-20",2020,3.3889999999999998,3.3919999999999999,3.3904999999999998]
[null,"2020-02-21",2020,3.391,3.3940000000000001,3.3925000000000001]
[null,"2020-02-24",2020,3.4009999999999998,3.4039999999999999,3.4024999999999999]
[null,"2020-02-25",{"$f":"YEAR(B1363)","v":2020},3.4020000000000001,3.4049999999999998,3.4035000000000002]
[null,"2020-02-26",2020,3.4089999999999998,3.4119999999999999,3.4104999999999999]
[null,"2020-02-27",2020,3.4260000000000002,3.43,3.4279999999999999]
[null,"2020-02-28",2020,3.448,3.4510000000000001,3.4495]
[null,"2020-03-02",2020,3.4409999999999998,3.4449999999999998,3.4429999999999996]
[null,"2020-03-03",2020,3.4249999999999998,3.4279999999999999,3.4264999999999999]
[null,"2020-03-04",2020,3.42,3.4249999999999998,3.4224999999999999]
[null,"2020-03-05",2020,3.4380000000000002,3.44,3.4390000000000001]
[null,"2020-03-06",2020,3.47,3.4729999999999999,3.4714999999999998]
[null,"2020-03-09",2020,3.4990000000000001,3.5019999999999998,3.5004999999999997]
[null,"2020-03-10",2020,3.4940000000000002,3.4980000000000002,3.4960000000000004]
[null,"2020-03-11",2020,3.5070000000000001,3.51,3.5084999999999997]
[null,"2020-03-12",2020,3.5430000000000001,3.5449999999999999,3.544]
[null,"2020-03-13",2020,3.5259999999999998,3.53,3.5279999999999996]
[null,"2020-03-16",2020,3.544,3.55,3.5469999999999997]
[null,"2020-03-17",2020,3.5489999999999999,3.5539999999999998,3.5514999999999999]
[null,"2020-03-18",2020,3.5649999999999999,3.5680000000000001,3.5665]
[null,"2020-03-19",2020,3.5630000000000002,3.5649999999999999,3.5640000000000001]
[null,"2020-03-20",2020,3.52,3.5249999999999999,3.5225]
[null,"2020-03-23",2020,3.53,3.536,3.5329999999999999]
[null,"2020-03-24",2020,3.5169999999999999,3.5230000000000001,3.52]
[null,"2020-03-25",2020,3.496,3.5030000000000001,3.4995000000000003]
[null,"2020-03-26",2020,3.4289999999999998,3.4390000000000001,3.4340000000000002]
[null,"2020-03-27",2020,3.4169999999999998,3.423,3.42]
[null,"2020-03-30",2020,3.431,3.4390000000000001,3.4350000000000001]
[null,"2020-03-31",2020,3.4329999999999998,3.4420000000000002,3.4375]
[null,"2020-04-01",2020,3.4550000000000001,3.4620000000000002,3.4584999999999999]
[null,"2020-04-02",2020,3.4529999999999998,3.4580000000000002,3.4554999999999998]
[null,"2020-04-03",2020,3.4529999999999998,3.4569999999999999,3.4550000000000001]
[null,"2020-04-06",2020,3.4060000000000001,3.4119999999999999,3.4089999999999998]
[null,"2020-04-07",2020,3.367,3.3730000000000002,3.37]
[null,"2020-04-08",2020,3.3540000000000001,3.3559999999999999,3.355]
[null,"2020-04-13",2020,3.3740000000000001,3.379,3.3765000000000001]
[null,"2020-04-14",2020,3.3879999999999999,3.3929999999999998,3.3904999999999998]
[null,"2020-04-15",2020,3.4169999999999998,3.4209999999999998,3.4189999999999996]
[null,"2020-04-16",2020,3.407,3.411,3.4089999999999998]
[null,"2020-04-17",2020,3.403,3.407,3.4050000000000002]
[null,"2020-04-20",2020,3.4049999999999998,3.411,3.4079999999999999]
[null,"2020-04-21",2020,3.3969999999999998,3.4,3.3984999999999999]
[null,"2020-04-22",2020,3.37,3.3759999999999999,3.3730000000000002]
[null,"2020-04-23",2020,3.3580000000000001,3.3639999999999999,3.3609999999999998]
[null,"2020-04-24",2020,3.371,3.3809999999999998,3.3759999999999999]
[null,"2020-04-27",2020,3.391,3.4,3.3955000000000002]
[null,"2020-04-28",2020,3.3820000000000001,3.387,3.3845000000000001]
[null,"2020-04-29",2020,3.3690000000000002,3.3730000000000002,{"$f":"AVERAGE(D1407:E1407)","v":3.3710000000000004}]
[null,"2020-04-30",2020,3.3759999999999999,3.383,3.3795000000000002]
[null,"2020-05-04",2020,3.383,3.39,3.3864999999999998]
[null,"2020-05-05",2020,3.3879999999999999,3.3940000000000001,3.391]
[null,"2020-05-06",2020,3.403,3.407,3.4050000000000002]
[null,"2020-05-07",2020,3.4039999999999999,3.41,3.407]
[null,"2020-05-08",2020,3.3940000000000001,3.399,3.3965000000000001]
[null,"2020-05-11",2020,3.4180000000000001,3.4209999999999998,3.4195000000000002]
[null,"2020-05-12",2020,3.4209999999999998,3.4249999999999998,3.423]
[null,"2020-05-13",2020,3.4340000000000002,3.4369999999999998,3.4355000000000002]
[null,"2020-05-14",2020,3.45,3.4550000000000001,3.4525000000000001]
[null,"2020-05-15",2020,3.444,3.448,3.4459999999999997]
[null,"2020-05-18",2020,3.419,3.4239999999999999,3.4215]
[null,"2020-05-19",2020,3.4249999999999998,3.43,3.4275000000000002]
[null,"2020-05-20",2020,3.4039999999999999,3.41,3.407]
[null,"2020-05-21",2020,3.4020000000000001,3.4060000000000001,3.4039999999999999]
[null,"2020-05-22",2020,3.4239999999999999,3.4289999999999998,3.4264999999999999]
[null,"2020-05-25",2020,3.4249999999999998,3.4289999999999998,3.4269999999999996]
[null,"2020-05-26",2020,3.4209999999999998,3.4260000000000002,3.4234999999999998]
[null,"2020-05-27",2020,3.448,3.4529999999999998,3.4504999999999999]
[null,"2020-05-28",{"$f":"YEAR(B1427)","v":2020},3.4390000000000001,3.444,3.4415]
[null,"2020-05-29",2020,3.4289999999999998,3.4340000000000002,3.4314999999999998]
[null,"2020-06-01",2020,3.4209999999999998,3.4220000000000002,3.4215]
[null,"2020-06-02",2020,3.4020000000000001,3.4039999999999999,3.403]
[null,"2020-06-03",2020,3.3889999999999998,3.391,3.3899999999999997]
[null,"2020-06-04",2020,3.4209999999999998,3.4220000000000002,3.4215]
[null,"2020-06-05",2020,3.4260000000000002,3.43,3.4279999999999999]
[null,"2020-06-08",2020,3.4380000000000002,3.4409999999999998,3.4394999999999998]
[null,"2020-06-09",2020,3.4470000000000001,3.448,3.4474999999999998]
[null,"2020-06-10",2020,3.4350000000000001,3.4369999999999998,3.4359999999999999]
[null,"2020-06-11",2020,3.45,3.452,3.4510000000000001]
[null,"2020-06-12",2020,3.46,3.464,3.4619999999999997]
[null,"2020-06-15",2020,3.48,3.4849999999999999,3.4824999999999999]
[null,"2020-06-16",2020,3.4729999999999999,3.4769999999999999,3.4749999999999996]
[null,"2020-06-17",2020,3.4910000000000001,3.4929999999999999,3.492]
[null,"2020-06-18",2020,3.5059999999999998,3.5110000000000001,3.5084999999999997]
[null,"2020-06-19",2020,3.51,3.5129999999999999,3.5114999999999998]
[null,"2020-06-22",2020,3.4929999999999999,3.496,3.4944999999999999]
[null,"2020-06-23",2020,3.5129999999999999,3.5179999999999998,3.5154999999999998]
[null,"2020-06-24",2020,3.524,3.5289999999999999,3.5265]
[null,"2020-06-25",2020,3.5089999999999999,3.5129999999999999,3.5110000000000001]
[null,"2020-06-26",2020,3.516,3.5219999999999998,3.5190000000000001]
[null,"2020-06-30",2020,3.5339999999999998,3.5409999999999999,3.5374999999999996]
[null,"2020-07-01",2020,3.5329999999999999,3.5369999999999999,3.5350000000000001]
[null,"2020-07-02",2020,3.5150000000000001,3.5190000000000001,3.5170000000000003]
[null,"2020-07-03",2020,3.5249999999999999,3.528,3.5265]
[null,"2020-07-06",2020,3.5459999999999998,3.5489999999999999,3.5474999999999999]
[null,"2020-07-07",2020,3.5419999999999998,3.5470000000000002,3.5445000000000002]
[null,"2020-07-08",2020,3.5339999999999998,3.5369999999999999,3.5354999999999999]
[null,"2020-07-09",2020,3.5169999999999999,3.524,3.5205000000000002]
[null,"2020-07-10",2020,3.5019999999999998,3.508,3.5049999999999999]
[null,"2020-07-13",2020,3.4950000000000001,3.5,3.4975000000000001]
[null,"2020-07-14",2020,3.4990000000000001,3.504,3.5015000000000001]
[null,"2020-07-15",2020,3.4950000000000001,3.5019999999999998,3.4984999999999999]
[null,"2020-07-16",2020,3.4950000000000001,3.4990000000000001,3.4969999999999999]
[null,"2020-07-17",2020,3.504,3.5110000000000001,3.5075000000000003]
[null,"2020-07-20",2020,3.5089999999999999,3.5179999999999998,3.5134999999999996]
[null,"2020-07-21",2020,3.4910000000000001,3.4969999999999999,3.4939999999999998]
[null,"2020-07-22",2020,3.5019999999999998,3.5049999999999999,3.5034999999999998]
[null,"2020-07-23",2020,3.5139999999999998,3.5179999999999998,3.516]
[null,"2020-07-24",2020,3.5289999999999999,3.536,3.5324999999999998]
[null,"2020-07-27",2020,3.524,3.5289999999999999,3.5265]
[null,"2020-07-29",2020,3.508,3.5150000000000001,3.5114999999999998]
[null,"2020-07-30",2020,3.5059999999999998,3.51,3.508]
[null,"2020-07-31",2020,3.5219999999999998,3.5289999999999999,{"$f":"AVERAGE(D1471:E1471)","v":3.5255000000000001}]
[null,"2020-08-03",2020,3.5379999999999998,3.5430000000000001,3.5404999999999998]
[null,"2020-08-04",2020,3.5459999999999998,3.55,3.548]
[null,"2020-08-05",2020,3.5449999999999999,3.55,3.5474999999999999]
[null,"2020-08-06",2020,3.5449999999999999,3.548,3.5465]
[null,"2020-08-07",2020,3.5470000000000002,3.5510000000000002,3.5490000000000004]
[null,"2020-08-10",2020,3.556,3.5609999999999999,3.5585]
[null,"2020-08-11",2020,3.56,3.5630000000000002,3.5615000000000001]
[null,"2020-08-12",2020,3.5649999999999999,3.5680000000000001,3.5665]
[null,"2020-08-13",2020,3.57,3.573,3.5714999999999999]
[null,"2020-08-14",2020,3.573,3.5760000000000001,3.5745]
[null,"2020-08-17",2020,3.5750000000000002,3.5790000000000002,3.577]
[null,"2020-08-18",2020,3.5720000000000001,3.5760000000000001,3.5739999999999998]
[null,"2020-08-19",2020,3.56,3.5640000000000001,3.5620000000000003]
[null,"2020-08-20",2020,3.573,3.5760000000000001,3.5745]
[null,"2020-08-21",2020,3.5790000000000002,3.5840000000000001,3.5815000000000001]
[null,"2020-08-24",2020,3.5790000000000002,3.5830000000000002,3.5810000000000004]
[null,"2020-08-25",2020,3.5880000000000001,3.593,3.5905]
[null,"2020-08-26",2020,3.5819999999999999,3.5859999999999999,3.5839999999999996]
[null,"2020-08-27",2020,3.5680000000000001,3.573,3.5705]
[null,"2020-08-28",{"$f":"YEAR(B1491)","v":2020},3.5379999999999998,3.54,3.5389999999999997]
[null,"2020-08-31",2020,3.5419999999999998,3.5470000000000002,3.5445000000000002]
[null,"2020-09-01",2020,3.5270000000000001,3.5310000000000001,3.5289999999999999]
[null,"2020-09-02",2020,3.5289999999999999,3.5329999999999999,3.5309999999999997]
[null,"2020-09-03",2020,3.5379999999999998,3.5419999999999998,3.54]
[null,"2020-09-04",2020,3.5489999999999999,3.5539999999999998,3.5514999999999999]
[null,"2020-09-07",2020,3.5329999999999999,3.54,3.5365000000000002]
[null,"2020-09-08",2020,3.5419999999999998,3.5449999999999999,3.5434999999999999]
[null,"2020-09-09",2020,3.5339999999999998,3.5369999999999999,3.5354999999999999]
[null,"2020-09-10",2020,3.5390000000000001,3.5430000000000001,3.5410000000000004]
[null,"2020-09-11",2020,3.56,3.57,3.5649999999999999]
[null,"2020-09-14",2020,3.5649999999999999,3.569,3.5670000000000002]
[null,"2020-09-15",2020,3.548,3.5529999999999999,3.5505]
[null,"2020-09-16",2020,3.5369999999999999,3.5430000000000001,3.54]
[null,"2020-09-17",2020,3.5329999999999999,3.5379999999999998,3.5354999999999999]
[null,"2020-09-18",2020,3.5230000000000001,3.5270000000000001,3.5250000000000004]
[null,"2020-09-21",2020,3.5430000000000001,3.5459999999999998,3.5445000000000002]
[null,"2020-09-22",2020,3.552,3.5550000000000002,3.5535000000000001]
[null,"2020-09-23",2020,3.5659999999999998,3.5680000000000001,3.5670000000000002]
[null,"2020-09-24",2020,3.577,3.58,3.5785]
[null,"2020-09-25",2020,3.59,3.5920000000000001,3.5910000000000002]
[null,"2020-09-28",2020,3.589,3.593,3.5910000000000002]
[null,"2020-09-29",2020,3.5920000000000001,3.597,3.5945]
[null,"2020-09-30",2020,3.5950000000000002,3.5990000000000002,3.5970000000000004]
[null,"2020-10-01",2020,3.6019999999999999,3.6070000000000002,3.6044999999999998]
[null,"2020-10-02",2020,3.6160000000000001,3.62,3.6180000000000003]
[null,"2020-10-05",2020,3.61,3.6120000000000001,3.6109999999999998]
[null,"2020-10-06",2020,3.581,3.5859999999999999,3.5834999999999999]
[null,"2020-10-07",2020,3.577,3.581,3.5789999999999997]
[null,"2020-10-08",2020,3.577,3.58,3.5785]
[null,"2020-10-09",2020,3.57,3.5720000000000001,3.5709999999999997]
[null,"2020-10-12",2020,3.5840000000000001,3.5870000000000002,3.5855000000000001]
[null,"2020-10-13",2020,3.5920000000000001,3.5960000000000001,3.5940000000000003]
[null,"2020-10-14",2020,3.5859999999999999,3.59,3.5880000000000001]
[null,"2020-10-15",2020,3.5840000000000001,3.59,3.5869999999999997]
[null,"2020-10-16",2020,3.5750000000000002,3.581,3.5780000000000003]
[null,"2020-10-19",2020,3.5859999999999999,3.59,3.5880000000000001]
[null,"2020-10-20",2020,3.5840000000000001,3.59,3.5869999999999997]
[null,"2020-10-21",2020,3.5950000000000002,3.5990000000000002,3.5970000000000004]
[null,"2020-10-22",2020,3.601,3.6059999999999999,3.6034999999999999]
[null,"2020-10-23",2020,3.601,3.6059999999999999,3.6034999999999999]
[null,"2020-10-26",2020,3.601,3.6059999999999999,3.6034999999999999]
[null,"2020-10-27",2020,3.6040000000000001,3.609,3.6065]
[null,"2020-10-28",2020,3.61,3.6150000000000002,3.6124999999999998]
[null,"2020-10-29",2020,3.61,3.613,{"$f":"AVERAGE(D1535:E1535)","v":3.6114999999999999}]
[null,"2020-10-30",2020,3.61,3.6150000000000002,3.6124999999999998]
[null,"2020-11-02",2020,3.6,3.617,3.6085000000000003]
[null,"2020-11-03",2020,3.6019999999999999,3.6080000000000001,3.605]
[null,"2020-11-04",2020,3.5960000000000001,3.6,3.5979999999999999]
[null,"2020-11-05",2020,3.589,3.5939999999999999,3.5914999999999999]
[null,"2020-11-06",2020,3.5960000000000001,3.601,3.5985]
[null,"2020-11-09",2020,3.5840000000000001,3.59,3.5869999999999997]
[null,"2020-11-10",2020,3.6190000000000002,3.6240000000000001,3.6215000000000002]
[null,"2020-11-11",2020,3.62,3.6259999999999999,3.6230000000000002]
[null,"2020-11-12",2020,3.63,3.6360000000000001,3.633]
[null,"2020-11-13",2020,3.64,3.6459999999999999,3.6429999999999998]
[null,"2020-11-16",2020,3.6539999999999999,3.6619999999999999,3.6579999999999999]
[null,"2020-11-17",2020,3.6269999999999998,3.6320000000000001,3.6295000000000002]
[null,"2020-11-18",2020,3.577,3.5819999999999999,3.5794999999999999]
[null,"2020-11-19",2020,3.5710000000000002,3.577,3.5739999999999998]
[null,"2020-11-20",2020,3.5819999999999999,3.5870000000000002,3.5845000000000002]
[null,"2020-11-23",2020,3.5960000000000001,3.6,3.5979999999999999]
[null,"2020-11-24",2020,3.6040000000000001,3.609,3.6065]
[null,"2020-11-25",2020,3.6059999999999999,3.6110000000000002,3.6085000000000003]
[null,"2020-11-26",{"$f":"YEAR(B1555)","v":2020},3.6,3.6080000000000001,3.6040000000000001]
[null,"2020-11-27",2020,3.601,3.609,3.605]
[null,"2020-11-30",2020,3.6030000000000002,3.61,3.6065]
[null,"2020-12-01",2020,3.6019999999999999,3.6059999999999999,3.6040000000000001]
[null,"2020-12-02",2020,3.6019999999999999,3.6070000000000002,3.6044999999999998]
[null,"2020-12-03",2020,3.5950000000000002,3.5990000000000002,3.5970000000000004]
[null,"2020-12-04",2020,3.5880000000000001,3.5960000000000001,3.5920000000000001]
[null,"2020-12-07",2020,3.5960000000000001,3.6030000000000002,3.5994999999999999]
[null,"2020-12-09",2020,3.5979999999999999,3.6059999999999999,3.6019999999999999]
[null,"2020-12-10",2020,3.5979999999999999,3.6030000000000002,3.6005000000000003]
[null,"2020-12-11",2020,3.593,3.6019999999999999,3.5975000000000001]
[null,"2020-12-14",2020,3.5819999999999999,3.5910000000000002,3.5865]
[null,"2020-12-15",2020,3.5880000000000001,3.5920000000000001,3.59]
[null,"2020-12-16",2020,3.5840000000000001,3.59,3.5869999999999997]
[null,"2020-12-17",2020,3.581,3.5870000000000002,3.5840000000000001]
[null,"2020-12-18",2020,3.593,3.597,3.5949999999999998]
[null,"2020-12-21",2020,3.6030000000000002,3.6080000000000001,3.6055000000000001]
[null,"2020-12-22",2020,3.613,3.617,3.6150000000000002]
[null,"2020-12-23",2020,3.6080000000000001,3.6160000000000001,3.6120000000000001]
[null,"2020-12-24",2020,3.6070000000000002,3.6150000000000002,3.6110000000000002]
[null,"2020-12-28",2020,3.6120000000000001,3.617,3.6145]
[null,"2020-12-29",2020,3.6160000000000001,3.62,3.6180000000000003]
[null,"2020-12-30",2020,3.6160000000000001,3.621,3.6185]
[null,"2020-12-31",2020,3.6179999999999999,3.6240000000000001,3.621]
[null,"2021-01-04",2021,3.6240000000000001,3.6280000000000001,3.6260000000000003]
[null,"2021-01-05",2021,3.6269999999999998,3.6309999999999998,3.6289999999999996]
[null,"2021-01-06",2021,3.625,3.63,3.6274999999999999]
[null,"2021-01-07",2021,3.62,3.6230000000000002,3.6215000000000002]
[null,"2021-01-08",2021,3.61,3.6150000000000002,3.6124999999999998]
[null,"2021-01-11",2021,3.6150000000000002,3.6179999999999999,3.6165000000000003]
[null,"2021-01-12",2021,3.6059999999999999,3.6080000000000001,3.6070000000000002]
[null,"2021-01-13",2021,3.61,3.6150000000000002,3.6124999999999998]
[null,"2021-01-14",2021,3.61,3.613,3.6114999999999999]
[null,"2021-01-15",2021,3.61,3.6139999999999999,3.6120000000000001]
[null,"2021-01-18",2021,3.609,3.617,3.613]
[null,"2021-01-19",2021,3.6110000000000002,3.6150000000000002,3.6130000000000004]
[null,"2021-01-20",2021,3.6120000000000001,3.6150000000000002,3.6135000000000002]
[null,"2021-01-21",2021,3.6179999999999999,3.6219999999999999,3.62]
[null,"2021-01-22",2021,3.629,3.6339999999999999,3.6315]
[null,"2021-01-25",2021,3.641,3.645,3.6429999999999998]
[null,"2021-01-26",2021,3.6429999999999998,3.6469999999999998,3.6449999999999996]
[null,"2021-01-27",2021,3.6509999999999998,3.653,3.6520000000000001]
[null,"2021-01-28",2021,3.6440000000000001,3.6469999999999998,3.6455000000000002]
[null,"2021-01-29",2021,3.6360000000000001,3.6419999999999999,3.6390000000000002]
[null,"2021-02-01",2021,3.6360000000000001,3.641,{"$f":"AVERAGE(D1599:E1599)","v":3.6385000000000001}]
[null,"2021-02-02",2021,3.637,3.641,3.6390000000000002]
[null,"2021-02-03",2021,3.6349999999999998,3.64,3.6375000000000002]
[null,"2021-02-04",2021,3.6419999999999999,3.6469999999999998,3.6444999999999999]
[null,"2021-02-05",2021,3.6360000000000001,3.64,3.6379999999999999]
[null,"2021-02-08",2021,3.6389999999999998,3.6440000000000001,3.6414999999999997]
[null,"2021-02-09",2021,3.641,3.645,3.6429999999999998]
[null,"2021-02-10",2021,3.6349999999999998,3.64,3.6375000000000002]
[null,"2021-02-11",2021,3.6360000000000001,3.64,3.6379999999999999]
[null,"2021-02-12",2021,3.6419999999999999,3.6459999999999999,3.6440000000000001]
[null,"2021-02-15",2021,3.6389999999999998,3.6469999999999998,3.6429999999999998]
[null,"2021-02-16",2021,3.649,3.6520000000000001,3.6505000000000001]
[null,"2021-02-17",2021,3.6509999999999998,3.6549999999999998,3.6529999999999996]
[null,"2021-02-18",2021,3.6480000000000001,3.6520000000000001,3.6500000000000004]
[null,"2021-02-19",2021,3.65,3.6549999999999998,3.6524999999999999]
[null,"2021-02-22",2021,3.6520000000000001,3.657,3.6545000000000001]
[null,"2021-02-23",2021,3.6509999999999998,3.6560000000000001,3.6535000000000002]
[null,"2021-02-24",2021,3.649,3.653,3.6509999999999998]
[null,"2021-02-25",2021,3.645,3.649,3.6470000000000002]
[null,"2021-02-26",2021,3.6469999999999998,3.6509999999999998,3.649]
[null,"2021-03-01",{"$f":"YEAR(B1619)","v":2021},3.6509999999999998,3.6560000000000001,3.6535000000000002]
[null,"2021-03-02",2021,3.661,3.665,3.6630000000000003]
[null,"2021-03-03",2021,3.6720000000000002,3.6749999999999998,3.6734999999999998]
[null,"2021-03-04",2021,3.6720000000000002,3.6760000000000002,3.6740000000000004]
[null,"2021-03-05",2021,3.6880000000000002,3.6930000000000001,3.6905000000000001]
[null,"2021-03-08",2021,3.6989999999999998,3.7040000000000002,3.7015000000000002]
[null,"2021-03-09",2021,3.7010000000000001,3.7050000000000001,3.7030000000000003]
[null,"2021-03-10",2021,3.6930000000000001,3.6960000000000002,3.6945000000000001]
[null,"2021-03-11",2021,3.69,3.6949999999999998,3.6924999999999999]
[null,"2021-03-12",2021,3.698,3.7050000000000001,3.7015000000000002]
[null,"2021-03-15",2021,3.7149999999999999,3.7189999999999999,3.7169999999999996]
[null,"2021-03-16",2021,3.7029999999999998,3.7080000000000002,3.7054999999999998]
[null,"2021-03-17",2021,3.7040000000000002,3.7090000000000001,3.7065000000000001]
[null,"2021-03-18",2021,3.702,3.7069999999999999,3.7044999999999999]
[null,"2021-03-19",2021,3.71,3.7149999999999999,3.7124999999999999]
[null,"2021-03-22",2021,3.7189999999999999,3.7229999999999999,3.7210000000000001]
[null,"2021-03-23",2021,3.7160000000000002,3.7189999999999999,3.7175000000000002]
[null,"2021-03-24",2021,3.7210000000000001,3.7240000000000002,3.7225000000000001]
[null,"2021-03-25",2021,3.7290000000000001,3.734,3.7315]
[null,"2021-03-26",2021,3.734,3.7389999999999999,3.7364999999999999]
[null,"2021-03-29",2021,3.7450000000000001,3.75,3.7475000000000001]
[null,"2021-03-30",2021,3.76,3.7629999999999999,3.7614999999999998]
[null,"2021-03-31",2021,3.754,3.758,3.7560000000000002]
[null,"2021-04-05",2021,3.714,3.7210000000000001,3.7175000000000002]
[null,"2021-04-06",2021,3.6520000000000001,3.661,3.6565000000000003]
[null,"2021-04-07",2021,3.6120000000000001,3.625,3.6185]
[null,"2021-04-08",2021,3.593,3.5990000000000002,3.5960000000000001]
[null,"2021-04-09",2021,3.6139999999999999,3.6240000000000001,3.6189999999999998]
[null,"2021-04-12",2021,3.6459999999999999,3.6539999999999999,3.65]
[null,"2021-04-13",2021,3.62,3.6259999999999999,3.6230000000000002]
[null,"2021-04-14",2021,3.6259999999999999,3.6309999999999998,3.6284999999999998]
[null,"2021-04-15",2021,3.62,3.6230000000000002,3.6215000000000002]
[null,"2021-04-16",2021,3.6240000000000001,3.633,3.6284999999999998]
[null,"2021-04-19",2021,3.6680000000000001,3.677,3.6725000000000003]
[null,"2021-04-20",2021,3.68,3.6859999999999999,3.6829999999999998]
[null,"2021-04-21",2021,3.6970000000000001,3.7050000000000001,3.7010000000000001]
[null,"2021-04-22",2021,3.7530000000000001,3.7629999999999999,3.758]
[null,"2021-04-23",2021,3.7690000000000001,3.7759999999999998,3.7725]
[null,"2021-04-26",2021,3.823,3.831,3.827]
[null,"2021-04-27",2021,3.8340000000000001,3.8410000000000002,3.8375000000000004]
[null,"2021-04-28",2021,3.8,3.81,3.8049999999999997]
[null,"2021-04-29",2021,3.778,3.794,3.786]
[null,"2021-04-30",2021,3.7829999999999999,3.7919999999999998,3.7874999999999996]
[null,"2021-05-03",2021,3.8069999999999999,3.8130000000000002,3.81]
[null,"2021-05-04",2021,3.827,3.8319999999999999,{"$f":"AVERAGE(D1663:E1663)","v":3.8294999999999999}]
[null,"2021-05-05",2021,3.8239999999999998,3.8290000000000002,3.8265000000000002]
[null,"2021-05-06",2021,3.8149999999999999,3.8210000000000002,3.8180000000000001]
[null,"2021-05-07",2021,3.7959999999999998,3.8,3.798]
[null,"2021-05-10",2021,3.7730000000000001,3.7759999999999998,3.7744999999999997]
[null,"2021-05-11",2021,3.6960000000000002,3.7090000000000001,3.7025000000000001]
[null,"2021-05-12",2021,3.726,3.7250000000000001,3.7255000000000003]
[null,"2021-05-13",2021,3.6760000000000002,3.6859999999999999,3.681]
[null,"2021-05-14",2021,3.6720000000000002,3.6779999999999999,3.6749999999999998]
[null,"2021-05-17",2021,3.702,3.7040000000000002,3.7030000000000003]
[null,"2021-05-18",2021,3.7229999999999999,3.7280000000000002,3.7255000000000003]
[null,"2021-05-19",2021,3.74,3.7469999999999999,3.7435]
[null,"2021-05-20",2021,3.7360000000000002,3.7410000000000001,3.7385000000000002]
[null,"2021-05-21",2021,3.7410000000000001,3.7450000000000001,3.7430000000000003]
[null,"2021-05-24",2021,3.79,3.7959999999999998,3.7930000000000001]
[null,"2021-05-25",2021,3.8290000000000002,3.8319999999999999,3.8304999999999998]
[null,"2021-05-26",2021,3.839,3.8420000000000001,3.8405]
[null,"2021-05-27",2021,3.863,3.8650000000000002,3.8639999999999999]
[null,"2021-05-28",2021,3.802,3.8079999999999998,3.8049999999999997]
[null,"2021-05-31",2021,3.8079999999999998,3.827,3.8174999999999999]
[null,"2021-06-01",{"$f":"YEAR(B1683)","v":2021},3.8380000000000001,3.8450000000000002,3.8414999999999999]
[null,"2021-06-02",2021,3.855,3.8620000000000001,3.8585000000000003]
[null,"2021-06-03",2021,3.85,3.855,3.8525]
[null,"2021-06-04",2021,3.8159999999999998,3.827,3.8214999999999999]
[null,"2021-06-07",2021,3.883,3.9119999999999999,3.8975]
[null,"2021-06-08",2021,3.9340000000000002,3.9540000000000002,3.944]
[null,"2021-06-09",2021,3.879,3.8940000000000001,3.8864999999999998]
[null,"2021-06-10",2021,3.8820000000000001,3.891,3.8864999999999998]
[null,"2021-06-11",2021,3.895,3.9039999999999999,3.8994999999999997]
[null,"2021-06-14",2021,3.8969999999999998,3.9089999999999998,3.9029999999999996]
[null,"2021-06-15",2021,3.9129999999999998,3.9220000000000002,3.9175]
[null,"2021-06-16",2021,3.8940000000000001,3.907,3.9005000000000001]
[null,"2021-06-17",2021,3.9060000000000001,3.9169999999999998,3.9115000000000002]
[null,"2021-06-18",2021,3.9350000000000001,3.94,3.9375]
[null,"2021-06-21",2021,3.9510000000000001,3.9649999999999999,3.9580000000000002]
[null,"2021-06-22",2021,3.968,3.9750000000000001,3.9714999999999998]
[null,"2021-06-23",2021,3.9740000000000002,3.9809999999999999,3.9775]
[null,"2021-06-24",2021,3.9809999999999999,3.988,3.9844999999999997]
[null,"2021-06-25",2021,3.9769999999999999,3.9849999999999999,3.9809999999999999]
[null,"2021-06-28",2021,3.9249999999999998,3.9319999999999999,3.9284999999999997]
[null,"2021-06-30",2021,3.8490000000000002,3.8660000000000001,3.8574999999999999]
[null,"2021-07-01",2021,3.8559999999999999,3.8660000000000001,3.8609999999999998]
[null,"2021-07-02",2021,3.875,3.887,3.8810000000000002]
[null,"2021-07-05",2021,3.8980000000000001,3.919,3.9085000000000001]
[null,"2021-07-06",2021,3.9430000000000001,3.9510000000000001,3.9470000000000001]
[null,"2021-07-07",2021,3.9510000000000001,3.9590000000000001,3.9550000000000001]
[null,"2021-07-08",2021,3.9649999999999999,3.9710000000000001,3.968]
[null,"2021-07-09",2021,3.9550000000000001,3.9660000000000002,3.9605000000000001]
[null,"2021-07-12",2021,3.9510000000000001,3.96,3.9554999999999998]
[null,"2021-07-13",2021,3.9649999999999999,3.9729999999999999,3.9689999999999999]
[null,"2021-07-14",2021,3.9580000000000002,3.9670000000000001,3.9625000000000004]
[null,"2021-07-15",2021,3.9540000000000002,3.9609999999999999,3.9575]
[null,"2021-07-16",2021,3.9020000000000001,3.9129999999999998,3.9074999999999998]
[null,"2021-07-19",2021,3.931,3.9390000000000001,3.9350000000000001]
[null,"2021-07-20",2021,3.948,3.956,3.952]
[null,"2021-07-21",2021,3.948,3.9540000000000002,3.9510000000000001]
[null,"2021-07-22",2021,3.9359999999999999,3.944,3.94]
[null,"2021-07-23",2021,3.9180000000000001,3.9289999999999998,3.9234999999999998]
[null,"2021-07-26",2021,3.9079999999999999,3.915,3.9115000000000002]
[null,"2021-07-27",2021,3.9140000000000001,3.9239999999999999,3.919]
[null,"2021-07-30",2021,4.0359999999999996,4.0439999999999996,4.0399999999999991]
[null,"2021-08-02",2021,4.05,4.0609999999999999,4.0555000000000003]
[null,"2021-08-03",2021,4.07,4.0810000000000004,4.0754999999999999]
[null,"2021-08-04",2021,4.0720000000000001,4.0839999999999996,4.0779999999999994]
[null,"2021-08-05",2021,4.0640000000000001,4.0739999999999998,{"$f":"AVERAGE(D1727:E1727)","v":4.069}]
[null,"2021-08-06",2021,4.085,4.09,4.0875000000000004]
[null,"2021-08-09",2021,4.1020000000000003,4.1059999999999999,4.1040000000000001]
[null,"2021-08-10",2021,4.0599999999999996,4.069,4.0644999999999998]
[null,"2021-08-11",2021,4.0810000000000004,4.0880000000000001,4.0845000000000002]
[null,"2021-08-12",2021,4.0960000000000001,4.0999999999999996,4.0979999999999999]
[null,"2021-08-13",2021,4.0709999999999997,4.0810000000000004,4.0760000000000005]
[null,"2021-08-16",2021,4.069,4.0789999999999997,4.0739999999999998]
[null,"2021-08-17",2021,4.0839999999999996,4.0890000000000004,4.0865]
[null,"2021-08-18",2021,4.0880000000000001,4.0949999999999998,4.0914999999999999]
[null,"2021-08-19",2021,4.1029999999999998,4.1109999999999998,4.1069999999999993]
[null,"2021-08-20",2021,4.1070000000000002,4.1150000000000002,4.1110000000000007]
[null,"2021-08-23",2021,4.1040000000000001,4.1109999999999998,4.1074999999999999]
[null,"2021-08-24",2021,4.0890000000000004,4.0949999999999998,4.0920000000000005]
[null,"2021-08-25",2021,4.0919999999999996,4.0990000000000002,4.0954999999999995]
[null,"2021-08-26",2021,4.0910000000000002,4.0979999999999999,4.0945]
[null,"2021-08-27",2021,4.0709999999999997,4.0780000000000003,4.0745000000000005]
[null,"2021-08-31",2021,4.0810000000000004,4.0860000000000003,4.0835000000000008]
[null,"2021-09-01",2021,4.0759999999999996,4.0869999999999997,4.0815000000000001]
[null,"2021-09-02",2021,4.0910000000000002,4.0990000000000002,4.0950000000000006]
[null,"2021-09-03",{"$f":"YEAR(B1747)","v":2021},4.0890000000000004,4.0970000000000004,4.093]
[null,"2021-09-06",2021,4.0919999999999996,4.1050000000000004,4.0984999999999996]
[null,"2021-09-07",2021,4.0999999999999996,4.1050000000000004,4.1025]
[null,"2021-09-08",2021,4.0869999999999997,4.0919999999999996,4.0894999999999992]
[null,"2021-09-09",2021,4.0940000000000003,4.101,4.0975000000000001]
[null,"2021-09-10",2021,4.093,4.1020000000000003,4.0975000000000001]
[null,"2021-09-13",2021,4.0999999999999996,4.1079999999999997,4.1039999999999992]
[null,"2021-09-14",2021,4.0999999999999996,4.1050000000000004,4.1025]
[null,"2021-09-15",2021,4.1050000000000004,4.109,4.1070000000000002]
[null,"2021-09-16",2021,4.1100000000000003,4.1139999999999999,4.1120000000000001]
[null,"2021-09-17",2021,4.1070000000000002,4.1130000000000004,4.1100000000000003]
[null,"2021-09-20",2021,4.1159999999999997,4.12,4.1180000000000003]
[null,"2021-09-21",2021,4.1100000000000003,4.117,4.1135000000000002]
[null,"2021-09-22",2021,4.1079999999999997,4.1130000000000004,4.1105]
[null,"2021-09-23",2021,4.109,4.1139999999999999,4.1114999999999995]
[null,"2021-09-24",2021,4.1059999999999999,4.1109999999999998,4.1084999999999994]
[null,"2021-09-27",2021,4.1210000000000004,4.1269999999999998,4.1240000000000006]
[null,"2021-09-28",2021,4.1239999999999997,4.1289999999999996,4.1265000000000001]
[null,"2021-09-29",2021,4.125,4.13,4.1274999999999995]
[null,"2021-09-30",2021,4.1319999999999997,4.1360000000000001,4.1340000000000003]
[null,"2021-10-01",2021,4.1269999999999998,4.1340000000000003,4.1304999999999996]
[null,"2021-10-04",2021,4.1269999999999998,4.1360000000000001,4.1315]
[null,"2021-10-05",2021,4.1280000000000001,4.133,4.1304999999999996]
[null,"2021-10-06",2021,4.1310000000000002,4.1349999999999998,4.133]
[null,"2021-10-07",2021,4.0979999999999999,4.109,4.1035000000000004]
[null,"2021-10-11",2021,4.0720000000000001,4.08,4.0760000000000005]
[null,"2021-10-12",2021,4.0620000000000003,4.0670000000000002,4.0645000000000007]
[null,"2021-10-13",2021,3.9969999999999999,4.0019999999999998,3.9994999999999998]
[null,"2021-10-14",2021,3.9359999999999999,3.95,3.9430000000000001]
[null,"2021-10-15",2021,3.9260000000000002,3.9380000000000002,3.9320000000000004]
[null,"2021-10-18",2021,3.9430000000000001,3.9510000000000001,3.9470000000000001]
[null,"2021-10-19",2021,3.9409999999999998,3.9489999999999998,3.9449999999999998]
[null,"2021-10-20",2021,3.9380000000000002,3.9470000000000001,3.9424999999999999]
[null,"2021-10-21",2021,3.948,3.9529999999999998,3.9504999999999999]
[null,"2021-10-22",2021,3.956,3.964,3.96]
[null,"2021-10-25",2021,3.9670000000000001,3.9729999999999999,3.9699999999999998]
[null,"2021-10-26",2021,3.9870000000000001,3.992,3.9895]
[null,"2021-10-27",2021,3.9830000000000001,3.9889999999999999,3.9859999999999998]
[null,"2021-10-28",2021,3.9750000000000001,3.98,3.9775]
[null,"2021-10-29",2021,3.9860000000000002,3.992,3.9889999999999999]
[null,"2021-11-02",2021,4.0069999999999997,4.0119999999999996,4.0094999999999992]
[null,"2021-11-03",2021,4.008,4.0140000000000002,4.0110000000000001]
[null,"2021-11-04",2021,4.0069999999999997,4.0129999999999999,4.01]
[null,"2021-11-05",2021,4.01,4.0170000000000003,4.0135000000000005]
[null,"2021-11-08",2021,4.008,4.016,{"$f":"AVERAGE(D1791:E1791)","v":4.0120000000000005}]
[null,"2021-11-09",2021,4.0129999999999999,4.0179999999999998,4.0154999999999994]
[null,"2021-11-10",2021,4.0209999999999999,4.0250000000000004,4.0229999999999997]
[null,"2021-11-11",2021,4.016,4.0250000000000004,4.0205000000000002]
[null,"2021-11-12",2021,4.0199999999999996,4.0259999999999998,4.0229999999999997]
[null,"2021-11-15",2021,4.0019999999999998,4.0129999999999999,4.0075000000000003]
[null,"2021-11-16",2021,3.996,4.0039999999999996,4]
[null,"2021-11-17",2021,4.0010000000000003,4.0069999999999997,4.0039999999999996]
[null,"2021-11-18",2021,4.0140000000000002,4.0199999999999996,4.0169999999999995]
[null,"2021-11-19",2021,4.0149999999999997,4.0259999999999998,4.0205000000000002]
[null,"2021-11-22",2021,4.0149999999999997,4.0229999999999997,4.0190000000000001]
[null,"2021-11-23",2021,4.0030000000000001,4.0110000000000001,4.0069999999999997]
[null,"2021-11-24",2021,4.0179999999999998,4.0229999999999997,4.0205000000000002]
[null,"2021-11-25",2021,4.0199999999999996,4.0309999999999997,4.0254999999999992]
[null,"2021-11-26",2021,4.0339999999999998,4.0410000000000004,4.0374999999999996]
[null,"2021-11-29",2021,4.048,4.0590000000000002,4.0534999999999997]
[null,"2021-11-30",2021,4.0570000000000004,4.0659999999999998,4.0615000000000006]
[null,"2021-12-01",2021,4.0609999999999999,4.0709999999999997,4.0659999999999998]
[null,"2021-12-02",2021,4.0679999999999996,4.0750000000000002,4.0715000000000003]
[null,"2021-12-03",2021,4.0709999999999997,4.0780000000000003,4.0745000000000005]
[null,"2021-12-06",{"$f":"YEAR(B1811)","v":2021},4.0780000000000003,4.085,4.0815000000000001]
[null,"2021-12-07",2021,4.07,4.08,4.0750000000000002]
[null,"2021-12-09",2021,4.077,4.085,4.0809999999999995]
[null,"2021-12-10",2021,4.0650000000000004,4.0759999999999996,4.0705]
[null,"2021-12-13",2021,4.056,4.0670000000000002,4.0615000000000006]
[null,"2021-12-14",2021,4.0490000000000004,4.0599999999999996,4.0545]
[null,"2021-12-15",2021,4.0490000000000004,4.0579999999999998,4.0534999999999997]
[null,"2021-12-16",2021,4.0339999999999998,4.04,4.0369999999999999]
[null,"2021-12-17",2021,4.032,4.0430000000000001,4.0374999999999996]
[null,"2021-12-20",2021,4.0389999999999997,4.0490000000000004,4.0440000000000005]
[null,"2021-12-21",2021,4.05,4.0549999999999997,4.0525000000000002]
[null,"2021-12-22",2021,4.0430000000000001,4.05,4.0465]
[null,"2021-12-23",2021,4.0110000000000001,4.0270000000000001,4.0190000000000001]
[null,"2021-12-24",2021,3.9950000000000001,4.0179999999999998,4.0065]
[null,"2021-12-27",2021,3.9780000000000002,3.9910000000000001,3.9845000000000002]
[null,"2021-12-28",2021,3.9510000000000001,3.9580000000000002,3.9545000000000003]
[null,"2021-12-29",2021,3.9649999999999999,3.976,3.9704999999999999]
[null,"2021-12-30",2021,3.9790000000000001,3.9910000000000001,3.9850000000000003]
[null,"2021-12-31",2021,3.9750000000000001,3.9980000000000002,3.9865000000000004]
[null,"2022-01-03",2022,3.9870000000000001,3.9950000000000001,{"$f":"AVERAGE(D1830:E1830)","v":3.9910000000000001}]
[null,"2022-01-04",2022,3.9630000000000001,3.968,3.9655]
[null,"2022-01-05",2022,3.9529999999999998,3.9649999999999999,3.9589999999999996]
[null,"2022-01-06",2022,3.9670000000000001,3.9729999999999999,3.9699999999999998]
[null,"2022-01-07",2022,3.948,3.9550000000000001,3.9515000000000002]
[null,"2022-01-10",2022,3.9249999999999998,3.9329999999999998,3.9289999999999998]
[null,"2022-01-11",2022,3.919,3.9249999999999998,3.9219999999999997]
[null,"2022-01-12",2022,3.8969999999999998,3.9009999999999998,3.899]
[null,"2022-01-13",2022,3.895,3.9,3.8975]
[null,"2022-01-14",2022,3.879,3.887,3.883]
[null,"2022-01-17",2022,3.8460000000000001,3.8690000000000002,3.8574999999999999]
[null,"2022-01-18",2022,3.8479999999999999,3.8559999999999999,3.8519999999999999]
[null,"2022-01-19",2022,3.859,3.8660000000000001,3.8624999999999998]
[null,"2022-01-20",2022,3.851,3.859,3.855]
[null,"2022-01-21",2022,3.82,3.8340000000000001,3.827]
[null,"2022-01-24",2022,3.835,3.8420000000000001,3.8384999999999998]
[null,"2022-01-25",2022,3.843,3.8519999999999999,3.8475000000000001]
[null,"2022-01-26",2022,3.84,3.8490000000000002,3.8445]
[null,"2022-01-27",2022,3.8330000000000002,3.839,3.8360000000000003]
[null,"2022-01-28",2022,3.839,3.8490000000000002,3.8440000000000003]
[null,"2022-01-31",2022,3.84,3.8460000000000001,3.843]
[null,"2022-02-01",2022,3.8660000000000001,3.8780000000000001,3.8719999999999999]
[null,"2022-02-02",2022,3.8519999999999999,3.86,3.8559999999999999]
[null,"2022-02-03",2022,3.8580000000000001,3.863,3.8605]
[null,"2022-02-04",2022,3.867,3.8730000000000002,3.87]
[null,"2022-02-07",2022,3.839,3.8479999999999999,3.8434999999999997]
[null,"2022-02-08",2022,3.8370000000000002,3.8450000000000002,3.8410000000000002]
[null,"2022-02-09",2022,3.8210000000000002,3.8340000000000001,3.8275000000000001]
[null,"2022-02-10",2022,3.7559999999999998,3.7669999999999999,3.7614999999999998]
[null,"2022-02-11",2022,3.7490000000000001,3.758,3.7534999999999998]
[null,"2022-02-14",2022,3.782,3.7890000000000001,3.7854999999999999]
[null,"2022-02-15",2022,3.7970000000000002,3.806,3.8014999999999999]
[null,"2022-02-16",2022,3.7690000000000001,3.7850000000000001,3.7770000000000001]
[null,"2022-02-17",2022,3.7469999999999999,3.75,3.7484999999999999]
[null,"2022-02-18",2022,3.7120000000000002,3.726,3.7190000000000003]
[null,"2022-02-21",2022,3.738,3.7519999999999998,3.7450000000000001]
[null,"2022-02-22",2022,3.7370000000000001,3.7450000000000001,3.7410000000000001]
[null,"2022-02-23",2022,3.7090000000000001,3.7149999999999999,3.7119999999999997]
[null,"2022-02-24",2022,3.786,3.7879999999999998,3.7869999999999999]
[null,"2022-02-25",2022,3.7530000000000001,3.7629999999999999,3.758]
[null,"2022-02-28",2022,3.7530000000000001,3.7589999999999999,3.7560000000000002]
[null,"2022-03-01",2022,3.782,3.7909999999999999,3.7865000000000002]
[null,"2022-03-02",2022,3.7629999999999999,3.77,3.7664999999999997]
[null,"2022-03-03",2022,3.7250000000000001,3.7349999999999999,3.73]
[null,"2022-03-04",2022,3.746,3.76,3.7530000000000001]
[null,"2022-03-07",{"$f":"YEAR(B1875)","v":2022},3.742,3.7509999999999999,3.7465000000000002]
[null,"2022-03-08",2022,3.7290000000000001,3.7360000000000002,3.7324999999999999]
[null,"2022-03-09",2022,3.714,3.718,3.7160000000000002]
[null,"2022-03-10",2022,3.714,3.7210000000000001,3.7175000000000002]
[null,"2022-03-11",2022,3.6880000000000002,3.698,3.6930000000000001]
[null,"2022-03-14",2022,3.7080000000000002,3.7149999999999999,3.7115]
[null,"2022-03-15",2022,3.726,3.7349999999999999,3.7305000000000001]
[null,"2022-03-16",2022,3.7229999999999999,3.7290000000000001,3.726]
[null,"2022-03-17",2022,3.73,3.7360000000000002,3.7330000000000001]
[null,"2022-03-18",2022,3.7610000000000001,3.7759999999999998,3.7685]
[null,"2022-03-21",2022,3.782,3.79,3.786]
[null,"2022-03-22",2022,3.7690000000000001,3.7759999999999998,3.7725]
[null,"2022-03-23",2022,3.766,3.7730000000000001,3.7694999999999999]
[null,"2022-03-24",2022,3.7429999999999999,3.7559999999999998,3.7494999999999998]
[null,"2022-03-25",2022,3.7250000000000001,3.7309999999999999,3.7279999999999998]
[null,"2022-03-28",2022,3.726,3.7370000000000001,3.7315]
[null,"2022-03-29",2022,3.7170000000000001,3.7240000000000002,3.7205000000000004]
[null,"2022-03-30",2022,3.7229999999999999,3.7280000000000002,3.7255000000000003]
[null,"2022-03-31",2022,3.6949999999999998,3.7010000000000001,3.698]
[null,"2022-04-01",2022,3.641,3.6629999999999998,3.6520000000000001]
[null,"2022-04-04",2022,3.6269999999999998,3.6339999999999999,3.6304999999999996]
[null,"2022-04-05",2022,3.6859999999999999,3.69,3.6879999999999997]
[null,"2022-04-06",2022,3.71,3.72,3.7149999999999999]
[null,"2022-04-07",2022,3.7069999999999999,3.714,3.7104999999999997]
[null,"2022-04-08",2022,3.7090000000000001,3.7149999999999999,3.7119999999999997]
[null,"2022-04-11",2022,3.7090000000000001,3.7210000000000001,3.7149999999999999]
[null,"2022-04-12",2022,3.698,3.706,3.702]
[null,"2022-04-13",2022,3.7280000000000002,3.7360000000000002,3.7320000000000002]
[null,"2022-04-18",2022,3.73,3.742,3.7359999999999998]
[null,"2022-04-19",2022,3.7250000000000001,3.7360000000000002,3.7305000000000001]
[null,"2022-04-20",2022,3.702,3.7090000000000001,3.7054999999999998]
[null,"2022-04-21",2022,3.7229999999999999,3.734,3.7284999999999999]
[null,"2022-04-22",2022,3.758,3.766,3.762]
[null,"2022-04-25",2022,3.8069999999999999,3.8149999999999999,3.8109999999999999]
[null,"2022-04-26",2022,3.8109999999999999,3.8180000000000001,3.8144999999999998]
[null,"2022-04-27",2022,3.8239999999999998,3.83,3.827]
[null,"2022-04-28",2022,3.8460000000000001,3.8519999999999999,3.8490000000000002]
[null,"2022-04-29",2022,3.83,3.8380000000000001,3.8340000000000001]
[null,"2022-05-02",2022,3.8380000000000001,3.8479999999999999,3.843]
[null,"2022-05-03",2022,3.8239999999999998,3.8260000000000001,3.8250000000000002]
[null,"2022-05-04",2022,3.7970000000000002,3.8050000000000002,3.8010000000000002]
[null,"2022-05-05",2022,3.786,3.79,3.7880000000000003]
[null,"2022-05-06",2022,3.8029999999999999,3.8109999999999999,3.8069999999999999]
[null,"2022-05-09",2022,3.8140000000000001,3.8140000000000001,3.8140000000000001]
[null,"2022-05-10",2022,3.81,3.8159999999999998,3.8129999999999997]
[null,"2022-05-11",2022,3.78,3.7879999999999998,3.7839999999999998]
[null,"2022-05-12",2022,3.7949999999999999,3.8010000000000002,3.798]
[null,"2022-05-13",2022,3.7719999999999998,3.786,3.7789999999999999]
[null,"2022-05-16",2022,3.7770000000000001,3.7869999999999999,3.782]
[null,"2022-05-17",2022,3.7549999999999999,3.762,3.7584999999999997]
[null,"2022-05-18",2022,3.766,3.7719999999999998,3.7690000000000001]
[null,"2022-05-19",2022,3.7450000000000001,3.754,3.7495000000000003]
[null,"2022-05-20",2022,3.7280000000000002,3.738,3.7330000000000001]
[null,"2022-05-23",2022,3.7109999999999999,3.72,3.7155]
[null,"2022-05-24",2022,3.7130000000000001,3.7189999999999999,3.7160000000000002]
[null,"2022-05-25",2022,3.6850000000000001,3.694,3.6894999999999998]
[null,"2022-05-26",2022,3.657,3.6629999999999998,3.66]
[null,"2022-05-27",2022,3.6629999999999998,3.669,3.6659999999999999]
[null,"2022-05-30",2022,3.665,3.6829999999999998,3.6739999999999999]
[null,"2022-05-31",2022,3.6949999999999998,3.7069999999999999,3.7009999999999996]
[null,"2022-06-01",2022,3.718,3.726,3.722]
[null,"2022-06-02",2022,3.7069999999999999,3.714,3.7104999999999997]
[null,"2022-06-03",2022,3.702,3.7120000000000002,3.7069999999999999]
[null,"2022-06-06",2022,3.7240000000000002,3.7309999999999999,3.7275]
[null,"2022-06-07",{"$f":"YEAR(B1939)","v":2022},3.7469999999999999,3.7549999999999999,3.7509999999999999]
[null,"2022-06-08",2022,3.7509999999999999,3.758,3.7545000000000002]
[null,"2022-06-09",2022,3.7490000000000001,3.7559999999999998,3.7524999999999999]
[null,"2022-06-10",2022,3.7650000000000001,3.778,3.7715000000000001]
[null,"2022-06-13",2022,3.7789999999999999,3.7829999999999999,3.7809999999999997]
[null,"2022-06-14",2022,3.7509999999999999,3.7589999999999999,3.7549999999999999]
[null,"2022-06-15",2022,3.7189999999999999,3.7309999999999999,3.7249999999999996]
[null,"2022-06-16",2022,3.718,3.7269999999999999,3.7225000000000001]
[null,"2022-06-17",2022,3.7149999999999999,3.7280000000000002,3.7214999999999998]
[null,"2022-06-20",2022,3.714,3.7290000000000001,3.7214999999999998]
[null,"2022-06-21",2022,3.7170000000000001,3.7240000000000002,3.7205000000000004]
[null,"2022-06-22",2022,3.7240000000000002,3.7309999999999999,3.7275]
[null,"2022-06-23",2022,3.7469999999999999,3.7530000000000001,3.75]
[null,"2022-06-24",2022,3.774,3.782,3.778]
[null,"2022-06-27",2022,3.7829999999999999,3.7909999999999999,3.7869999999999999]
[null,"2022-06-28",2022,3.77,3.7879999999999998,3.7789999999999999]
[null,"2022-06-30",2022,3.82,3.83,3.8250000000000002]
[null,"2022-07-01",2022,3.843,3.8540000000000001,3.8485]
[null,"2022-07-04",2022,3.827,3.839,3.8330000000000002]
[null,"2022-07-05",2022,3.8559999999999999,3.8620000000000001,3.859]
[null,"2022-07-06",2022,3.8780000000000001,3.8879999999999999,3.883]
[null,"2022-07-07",2022,3.8809999999999998,3.8879999999999999,3.8845000000000001]
[null,"2022-07-08",2022,3.8969999999999998,3.9049999999999998,3.9009999999999998]
[null,"2022-07-11",2022,3.9279999999999999,3.9390000000000001,3.9335]
[null,"2022-07-12",2022,3.9649999999999999,3.972,3.9684999999999997]
[null,"2022-07-13",2022,3.9590000000000001,3.968,3.9634999999999998]
[null,"2022-07-14",2022,3.9510000000000001,3.9580000000000002,3.9545000000000003]
[null,"2022-07-15",2022,3.8839999999999999,3.9060000000000001,3.895]
[null,"2022-07-18",2022,3.8839999999999999,3.8919999999999999,3.8879999999999999]
[null,"2022-07-19",2022,3.8660000000000001,3.8780000000000001,3.8719999999999999]
[null,"2022-07-20",2022,3.8780000000000001,3.8879999999999999,3.883]
[null,"2022-07-21",2022,3.9049999999999998,3.9140000000000001,3.9095]
[null,"2022-07-22",2022,3.91,3.9180000000000001,3.9140000000000001]
[null,"2022-07-25",2022,3.91,3.919,3.9145000000000003]
[null,"2022-07-26",2022,3.911,3.9209999999999998,3.9159999999999999]
[null,"2022-07-27",2022,3.9159999999999999,3.9249999999999998,3.9204999999999997]
[null,"2022-08-01",2022,3.8849999999999998,3.8969999999999998,3.891]
[null,"2022-08-02",2022,3.9140000000000001,3.919,3.9165000000000001]
[null,"2022-08-03",2022,3.9140000000000001,3.92,3.9169999999999998]
[null,"2022-08-04",2022,3.8849999999999998,3.8969999999999998,3.891]
[null,"2022-08-05",2022,3.8959999999999999,3.9049999999999998,3.9005000000000001]
[null,"2022-08-08",2022,3.911,3.9159999999999999,3.9135]
[null,"2022-08-09",2022,3.927,3.9319999999999999,3.9295]
[null,"2022-08-10",2022,3.8929999999999998,3.899,3.8959999999999999]
[null,"2022-08-11",2022,3.8820000000000001,3.8879999999999999,3.8849999999999998]
[null,"2022-08-12",2022,3.859,3.8650000000000002,3.8620000000000001]
[null,"2022-08-15",2022,3.8490000000000002,3.8559999999999999,3.8525]
[null,"2022-08-16",2022,3.8580000000000001,3.86,3.859]
[null,"2022-08-17",2022,3.8380000000000001,3.847,3.8425000000000002]
[null,"2022-08-18",2022,3.8380000000000001,3.847,3.8425000000000002]
[null,"2022-08-19",2022,3.85,3.8570000000000002,3.8535000000000004]
[null,"2022-08-22",2022,3.8690000000000002,3.88,3.8745000000000003]
[null,"2022-08-23",2022,3.8559999999999999,3.8639999999999999,3.86]
[null,"2022-08-24",2022,3.8610000000000002,3.867,3.8639999999999999]
[null,"2022-08-25",2022,3.8490000000000002,3.8610000000000002,3.8550000000000004]
[null,"2022-08-26",2022,3.8359999999999999,3.847,3.8414999999999999]
[null,"2022-08-29",2022,3.8290000000000002,3.8380000000000001,3.8334999999999999]
[null,"2022-08-31",2022,3.839,3.847,3.843]
[null,"2022-09-01",2022,3.859,3.8650000000000002,3.8620000000000001]
[null,"2022-09-02",2022,3.8660000000000001,3.8759999999999999,3.871]
[null,"2022-09-05",2022,3.8730000000000002,3.8849999999999998,3.879]
[null,"2022-09-06",2022,3.8919999999999999,3.8969999999999998,3.8944999999999999]
[null,"2022-09-07",2022,3.891,3.8959999999999999,3.8935]
[null,"2022-09-08",2022,3.8719999999999999,3.8809999999999998,3.8765000000000001]
[null,"2022-09-09",{"$f":"YEAR(B2003)","v":2022},3.8759999999999999,3.883,3.8795000000000002]
[null,"2022-09-12",2022,3.8519999999999999,3.859,3.8555000000000001]
[null,"2022-09-13",2022,3.8580000000000001,3.8620000000000001,3.8600000000000003]
[null,"2022-09-14",2022,3.87,3.875,3.8725000000000001]
[null,"2022-09-15",2022,3.883,3.8919999999999999,3.8875000000000002]
[null,"2022-09-16",2022,3.875,3.883,3.879]
[null,"2022-09-19",2022,3.8620000000000001,3.871,3.8665000000000003]
[null,"2022-09-20",2022,3.8769999999999998,3.883,3.88]
[null,"2022-09-21",2022,3.8940000000000001,3.903,3.8985000000000003]
[null,"2022-09-22",2022,3.903,3.9129999999999998,3.9079999999999999]
[null,"2022-09-23",2022,3.9060000000000001,3.911,3.9085000000000001]
[null,"2022-09-26",2022,3.9279999999999999,3.9380000000000002,3.9329999999999998]
[null,"2022-09-27",2022,3.9430000000000001,3.9489999999999998,3.9459999999999997]
[null,"2022-09-28",2022,3.9470000000000001,3.952,3.9495]
[null,"2022-09-29",2022,3.9649999999999999,3.9710000000000001,3.968]
[null,"2022-09-30",2022,3.9780000000000002,3.984,3.9809999999999999]
[null,"2022-10-03",2022,3.9630000000000001,3.9689999999999999,3.9660000000000002]
[null,"2022-10-04",2022,3.948,3.9550000000000001,3.9515000000000002]
[null,"2022-10-05",2022,3.96,3.9660000000000002,3.9630000000000001]
[null,"2022-10-06",2022,3.9769999999999999,3.9830000000000001,3.98]
[null,"2022-10-07",2022,3.972,3.98,3.976]
[null,"2022-10-10",2022,3.9590000000000001,3.9670000000000001,3.9630000000000001]
[null,"2022-10-11",2022,3.968,3.972,3.9699999999999998]
[null,"2022-10-12",2022,3.9809999999999999,3.984,3.9824999999999999]
[null,"2022-10-13",2022,3.9820000000000002,3.9870000000000001,3.9845000000000002]
[null,"2022-10-14",2022,3.984,3.992,3.988]
[null,"2022-10-17",2022,3.9769999999999999,3.9849999999999999,3.9809999999999999]
[null,"2022-10-18",2022,3.9729999999999999,3.9790000000000001,3.976]
[null,"2022-10-19",2022,3.9809999999999999,3.9849999999999999,3.9829999999999997]
[null,"2022-10-20",2022,3.9729999999999999,3.9780000000000002,{"$f":"AVERAGE(D2032:E2032)","v":3.9755000000000003}]
[null,"2022-10-21",2022,3.9790000000000001,3.984,3.9815]
[null,"2022-10-24",2022,3.9940000000000002,4.0030000000000001,3.9984999999999999]
[null,"2022-10-25",2022,3.992,4.0019999999999998,3.9969999999999999]
[null,"2022-10-26",2022,3.988,3.996,3.992]
[null,"2022-10-27",2022,3.976,3.9870000000000001,3.9815]
[null,"2022-10-28",2022,3.97,3.9780000000000002,3.9740000000000002]
[null,"2022-10-31",2022,3.984,3.9929999999999999,3.9885000000000002]
[null,"2022-11-02",2022,3.968,3.976,3.972]
[null,"2022-11-03",2022,3.9649999999999999,3.9729999999999999,3.9689999999999999]
[null,"2022-11-04",2022,3.9529999999999998,3.9620000000000002,3.9575]
[null,"2022-11-07",2022,3.9489999999999998,3.9569999999999999,3.9529999999999998]
[null,"2022-11-08",2022,3.9239999999999999,3.9359999999999999,3.9299999999999997]
[null,"2022-11-09",2022,3.911,3.9180000000000001,3.9145000000000003]
[null,"2022-11-10",2022,3.8660000000000001,3.87,3.8680000000000003]
[null,"2022-11-11",2022,3.8540000000000001,3.86,3.8570000000000002]
[null,"2022-11-14",2022,3.8559999999999999,3.86,3.8579999999999997]
[null,"2022-11-15",2022,3.8330000000000002,3.8380000000000001,3.8355000000000001]
[null,"2022-11-16",2022,3.8370000000000002,3.8420000000000001,3.8395000000000001]
[null,"2022-11-17",2022,3.84,3.8450000000000002,3.8425000000000002]
[null,"2022-11-18",2022,3.827,3.8410000000000002,3.8340000000000001]
[null,"2022-11-21",2022,3.831,3.8380000000000001,3.8345000000000002]
[null,"2022-11-22",2022,3.8420000000000001,3.8460000000000001,3.8440000000000003]
[null,"2022-11-23",2022,3.8479999999999999,3.8519999999999999,3.8499999999999996]
[null,"2022-11-24",2022,3.839,3.85,3.8445]
[null,"2022-11-25",2022,3.8650000000000002,3.8730000000000002,3.8690000000000002]
[null,"2022-11-28",2022,3.851,3.8610000000000002,3.8559999999999999]
[null,"2022-11-29",2022,3.84,3.847,3.8434999999999997]
[null,"2022-11-30",2022,3.8490000000000002,3.8540000000000001,3.8515000000000001]
[null,"2022-12-01",2022,3.827,3.8359999999999999,3.8315000000000001]
[null,"2022-12-02",2022,3.8260000000000001,3.835,3.8304999999999998]
[null,"2022-12-05",2022,3.8439999999999999,3.8479999999999999,3.8460000000000001]
[null,"2022-12-06",2022,3.843,3.851,3.847]
[null,"2022-12-07",2022,3.83,3.851,3.8405]
[null,"2022-12-12",2022,3.8279999999999998,3.84,3.8339999999999996]
[null,"2022-12-13",{"$f":"YEAR(B2067)","v":2022},3.8260000000000001,3.835,3.8304999999999998]
[null,"2022-12-14",2022,3.831,3.8410000000000002,3.8360000000000003]
[null,"2022-12-15",2022,3.8410000000000002,3.8490000000000002,3.8450000000000002]
[null,"2022-12-16",2022,3.8420000000000001,3.8530000000000002,3.8475000000000001]
[null,"2022-12-19",2022,3.8279999999999998,3.8420000000000001,3.835]
[null,"2022-12-20",2022,3.8260000000000001,3.839,3.8325]
[null,"2022-12-21",2022,3.8149999999999999,3.8250000000000002,3.8200000000000003]
[null,"2022-12-22",2022,3.8069999999999999,3.819,3.8129999999999997]
[null,"2022-12-23",2022,3.8090000000000002,3.827,3.8180000000000001]
[null,"2022-12-26",2022,3.8140000000000001,3.823,3.8185000000000002]
[null,"2022-12-27",2022,3.8149999999999999,3.8220000000000001,3.8185000000000002]
[null,"2022-12-28",2022,3.8069999999999999,3.8170000000000002,3.8120000000000003]
[null,"2022-12-29",2022,3.8090000000000002,3.8180000000000001,3.8135000000000003]
[null,"2022-12-30",2022,3.8079999999999998,3.82,3.8140000000000001]
[null,"2023-01-03",2023,3.8119999999999998,3.823,3.8174999999999999]
[null,"2023-01-04",2023,3.8220000000000001,3.827,3.8245]
[null,"2023-01-05",2023,3.8239999999999998,3.83,3.827]
[null,"2023-01-06",2023,3.8,3.806,3.8029999999999999]
[null,"2023-01-09",2023,3.7919999999999998,3.8029999999999999,3.7974999999999999]
[null,"2023-01-10",2023,3.802,3.806,3.8040000000000003]
[null,"2023-01-11",2023,3.782,3.7829999999999999,3.7824999999999998]
[null,"2023-01-12",2023,3.7789999999999999,3.7839999999999998,3.7814999999999999]
[null,"2023-01-13",2023,3.802,3.806,3.8040000000000003]
[null,"2023-01-16",2023,3.8149999999999999,3.8220000000000001,3.8185000000000002]
[null,"2023-01-17",2023,3.8370000000000002,3.8420000000000001,3.8395000000000001]
[null,"2023-01-18",2023,3.8290000000000002,3.8359999999999999,3.8325]
[null,"2023-01-19",2023,3.8570000000000002,3.8610000000000002,3.859]
[null,"2023-01-20",2023,3.8519999999999999,3.859,3.8555000000000001]
[null,"2023-01-23",2023,3.8660000000000001,3.8730000000000002,3.8695000000000004]
[null,"2023-01-24",2023,3.88,3.8849999999999998,{"$f":"AVERAGE(D2096:E2096)","v":3.8824999999999998}]
[null,"2023-01-25",2023,3.8919999999999999,3.9,3.8959999999999999]
[null,"2023-01-26",2023,3.8610000000000002,3.867,3.8639999999999999]
[null,"2023-01-27",2023,3.8239999999999998,3.8290000000000002,3.8265000000000002]
[null,"2023-01-30",2023,3.8530000000000002,3.859,3.8559999999999999]
[null,"2023-01-31",2023,3.8439999999999999,3.851,3.8475000000000001]
[null,"2023-02-01",2023,3.843,3.8479999999999999,3.8454999999999999]
[null,"2023-02-02",2023,3.83,3.835,3.8325]
[null,"2023-02-03",2023,3.843,3.847,3.8449999999999998]
[null,"2023-02-06",2023,3.8490000000000002,3.855,3.8520000000000003]
[null,"2023-02-07",2023,3.843,3.8479999999999999,3.8454999999999999]
[null,"2023-02-08",2023,3.8519999999999999,3.8559999999999999,3.8540000000000001]
[null,"2023-02-09",2023,3.863,3.8690000000000002,3.8660000000000001]
[null,"2023-02-10",2023,3.8530000000000002,3.8580000000000001,3.8555000000000001]
[null,"2023-02-13",2023,3.8490000000000002,3.8540000000000001,3.8515000000000001]
[null,"2023-02-14",2023,3.8580000000000001,3.8610000000000002,3.8595000000000002]
[null,"2023-02-15",2023,3.8580000000000001,3.8650000000000002,3.8615000000000004]
[null,"2023-02-16",2023,3.8620000000000001,3.8679999999999999,3.8650000000000002]
[null,"2023-02-17",2023,3.839,3.8490000000000002,3.8440000000000003]
[null,"2023-02-20",2023,3.84,3.85,3.8449999999999998]
[null,"2023-02-21",2023,3.831,3.8359999999999999,3.8334999999999999]
[null,"2023-02-22",2023,3.8210000000000002,3.827,3.8239999999999998]
[null,"2023-02-23",2023,3.8,3.8050000000000002,3.8025000000000002]
[null,"2023-02-24",2023,3.81,3.82,3.8149999999999999]
[null,"2023-02-27",2023,3.8109999999999999,3.8159999999999998,3.8134999999999999]
[null,"2023-02-28",2023,3.8029999999999999,3.81,3.8064999999999998]
[null,"2023-03-01",2023,3.7789999999999999,3.7839999999999998,3.7814999999999999]
[null,"2023-03-02",2023,3.7789999999999999,3.7839999999999998,3.7814999999999999]
[null,"2023-03-03",2023,3.782,3.7890000000000001,3.7854999999999999]
[null,"2023-03-06",2023,3.7839999999999998,3.7879999999999998,3.7859999999999996]
[null,"2023-03-07",2023,3.7839999999999998,3.7890000000000001,3.7865000000000002]
[null,"2023-03-08",2023,3.7839999999999998,3.7879999999999998,3.7859999999999996]
[null,"2023-03-09",2023,3.7879999999999998,3.7919999999999998,3.79]
[null,"2023-03-10",2023,3.7810000000000001,3.786,3.7835000000000001]
[null,"2023-03-13",2023,3.798,3.8029999999999999,3.8005]
[null,"2023-03-14",{"$f":"YEAR(B2131)","v":2023},3.7850000000000001,3.7890000000000001,3.7869999999999999]
[null,"2023-03-15",2023,3.8039999999999998,3.8079999999999998,3.806]
[null,"2023-03-16",2023,3.7959999999999998,3.8010000000000002,3.7984999999999998]
[null,"2023-03-17",2023,3.7919999999999998,3.798,3.7949999999999999]
[null,"2023-03-20",2023,3.7789999999999999,3.7850000000000001,3.782]
[null,"2023-03-21",2023,3.7650000000000001,3.77,3.7675000000000001]
[null,"2023-03-22",2023,3.7669999999999999,3.774,3.7705000000000002]
[null,"2023-03-23",2023,3.762,3.7669999999999999,3.7645]
[null,"2023-03-24",2023,3.7639999999999998,3.7730000000000001,3.7685]
[null,"2023-03-27",2023,3.7650000000000001,3.7719999999999998,3.7685]
[null,"2023-03-28",2023,3.7629999999999999,3.7679999999999998,3.7654999999999998]
[null,"2023-03-29",2023,3.7549999999999999,3.7589999999999999,3.7569999999999997]
[null,"2023-03-30",2023,3.7549999999999999,3.7610000000000001,3.758]
[null,"2023-03-31",2023,3.758,3.7650000000000001,3.7614999999999998]
[null,"2023-04-03",2023,3.7639999999999998,3.77,3.7669999999999999]
[null,"2023-04-04",2023,3.7690000000000001,3.7730000000000001,3.7709999999999999]
[null,"2023-04-05",2023,3.7690000000000001,3.774,3.7715000000000001]
[null,"2023-04-10",2023,3.7730000000000001,3.7810000000000001,3.7770000000000001]
[null,"2023-04-11",2023,3.7829999999999999,3.7869999999999999,3.7850000000000001]
[null,"2023-04-12",2023,3.7730000000000001,3.78,3.7765]
[null,"2023-04-13",2023,3.774,3.7770000000000001,3.7755000000000001]
[null,"2023-04-14",2023,3.778,3.7839999999999998,3.7809999999999997]
[null,"2023-04-17",2023,3.7789999999999999,3.7850000000000001,3.782]
[null,"2023-04-18",2023,3.774,3.7810000000000001,3.7774999999999999]
[null,"2023-04-19",2023,3.774,3.7810000000000001,3.7774999999999999]
[null,"2023-04-20",2023,3.762,3.7679999999999998,3.7649999999999997]
[null,"2023-04-21",2023,3.762,3.7679999999999998,3.7649999999999997]
[null,"2023-04-24",2023,3.754,3.7610000000000001,3.7575000000000003]
[null,"2023-04-25",2023,3.7519999999999998,3.762,3.7569999999999997]
[null,"2023-04-26",2023,3.742,3.75,{"$f":"AVERAGE(D2160:E2160)","v":3.746}]
[null,"2023-04-27",2023,3.7309999999999999,3.7370000000000001,3.734]
[null,"2023-04-28",2023,3.7109999999999999,3.7189999999999999,3.7149999999999999]
[null,"2023-05-02",2023,3.706,3.7149999999999999,3.7104999999999997]
[null,"2023-05-03",2023,3.7040000000000002,3.7090000000000001,3.7065000000000001]
[null,"2023-05-04",2023,3.7160000000000002,3.7189999999999999,3.7175000000000002]
[null,"2023-05-05",2023,3.7090000000000001,3.7170000000000001,3.7130000000000001]
[null,"2023-05-08",2023,3.702,3.71,3.706]
[null,"2023-05-09",2023,3.698,3.702,3.7]
[null,"2023-05-10",2023,3.67,3.6779999999999999,3.6739999999999999]
[null,"2023-05-11",2023,3.6749999999999998,3.6829999999999998,3.6789999999999998]
[null,"2023-05-12",2023,3.649,3.6589999999999998,3.6539999999999999]
[null,"2023-05-15",2023,3.6560000000000001,3.6669999999999998,3.6615000000000002]
[null,"2023-05-16",2023,3.6779999999999999,3.6829999999999998,3.6804999999999999]
[null,"2023-05-17",2023,3.6909999999999998,3.6970000000000001,3.694]
[null,"2023-05-18",2023,3.698,3.702,3.7]
[null,"2023-05-19",2023,3.6880000000000002,3.6960000000000002,3.6920000000000002]
[null,"2023-05-22",2023,3.6859999999999999,3.6949999999999998,3.6905000000000001]
[null,"2023-05-23",2023,3.6890000000000001,3.6949999999999998,3.6920000000000002]
[null,"2023-05-24",2023,3.6829999999999998,3.69,3.6864999999999997]
[null,"2023-05-25",2023,3.6920000000000002,3.698,3.6950000000000003]
[null,"2023-05-26",2023,3.6709999999999998,3.6749999999999998,3.673]
[null,"2023-05-29",2023,3.6669999999999998,3.68,3.6734999999999998]
[null,"2023-05-30",2023,3.6709999999999998,3.677,3.6739999999999999]
[null,"2023-05-31",2023,3.6749999999999998,3.6819999999999999,3.6784999999999997]
[null,"2023-06-01",2023,3.6760000000000002,3.6840000000000002,3.68]
[null,"2023-06-02",2023,3.6819999999999999,3.6880000000000002,3.6850000000000001]
[null,"2023-06-05",2023,3.673,3.68,3.6764999999999999]
[null,"2023-06-06",2023,3.6869999999999998,3.6909999999999998,3.6890000000000001]
[null,"2023-06-07",2023,3.6709999999999998,3.6739999999999999,3.6724999999999999]
[null,"2023-06-08",2023,3.6549999999999998,3.661,3.6579999999999999]
[null,"2023-06-09",2023,3.641,3.6459999999999999,3.6435]
[null,"2023-06-12",2023,3.65,3.6579999999999999,3.6539999999999999]
[null,"2023-06-13",2023,3.641,3.6480000000000001,3.6444999999999999]
[null,"2023-06-14",2023,3.6459999999999999,3.6520000000000001,3.649]
[null,"2023-06-15",{"$f":"YEAR(B2195)","v":2023},3.6480000000000001,3.6539999999999999,3.6509999999999998]
[null,"2023-06-16",2023,3.6309999999999998,3.645,3.6379999999999999]
[null,"2023-06-19",2023,3.629,3.6469999999999998,3.6379999999999999]
[null,"2023-06-20",2023,3.641,3.6480000000000001,3.6444999999999999]
[null,"2023-06-21",2023,3.64,3.645,3.6425000000000001]
[null,"2023-06-22",2023,3.6339999999999999,3.641,3.6375000000000002]
[null,"2023-06-23",2023,3.6280000000000001,3.6379999999999999,3.633]
[null,"2023-06-26",2023,3.6349999999999998,3.6419999999999999,3.6384999999999996]
[null,"2023-06-27",2023,3.633,3.64,3.6364999999999998]
[null,"2023-06-28",2023,3.6280000000000001,3.6360000000000001,3.6320000000000001]
[null,"2023-06-30",2023,3.6240000000000001,3.633,3.6284999999999998]
[null,"2023-07-03",2023,3.621,3.63,3.6254999999999997]
[null,"2023-07-04",2023,3.6240000000000001,3.6339999999999999,3.629]
[null,"2023-07-05",2023,3.6269999999999998,3.633,3.63]
[null,"2023-07-06",2023,3.641,3.6480000000000001,3.6444999999999999]
[null,"2023-07-07",2023,3.637,3.6429999999999998,3.6399999999999997]
[null,"2023-07-10",2023,3.6360000000000001,3.6429999999999998,3.6395]
[null,"2023-07-11",2023,3.6320000000000001,3.6379999999999999,3.6349999999999998]
[null,"2023-07-12",2023,3.5880000000000001,3.5990000000000002,3.5935000000000001]
[null,"2023-07-13",2023,3.5649999999999999,3.573,3.569]
[null,"2023-07-14",2023,3.5579999999999998,3.5670000000000002,3.5625]
[null,"2023-07-17",2023,3.5550000000000002,3.57,3.5625]
[null,"2023-07-18",2023,3.552,3.5569999999999999,3.5545]
[null,"2023-07-19",2023,3.5710000000000002,3.589,3.58]
[null,"2023-07-20",2023,3.5830000000000002,3.5920000000000001,3.5875000000000004]
[null,"2023-07-21",2023,3.58,3.5910000000000002,3.5855000000000001]
[null,"2023-07-24",2023,3.581,3.5880000000000001,3.5845000000000002]
[null,"2023-07-25",2023,3.5960000000000001,3.6040000000000001,3.6]
[null,"2023-07-26",2023,3.5950000000000002,3.6019999999999999,3.5985]
[null,"2023-07-27",2023,3.5910000000000002,3.6019999999999999,{"$f":"AVERAGE(D2224:E2224)","v":3.5964999999999998}]
[null,"2023-07-31",2023,3.6019999999999999,3.6139999999999999,3.6079999999999997]
[null,"2023-08-01",2023,3.6240000000000001,3.6339999999999999,3.629]
[null,"2023-08-02",2023,3.6549999999999998,3.661,3.6579999999999999]
[null,"2023-08-03",2023,3.69,3.6960000000000002,3.6930000000000001]
[null,"2023-08-04",2023,3.6869999999999998,3.6920000000000002,3.6894999999999998]
[null,"2023-08-07",2023,3.6859999999999999,3.694,3.69]
[null,"2023-08-08",2023,3.7040000000000002,3.71,3.7069999999999999]
[null,"2023-08-09",2023,3.6909999999999998,3.6989999999999998,3.6949999999999998]
[null,"2023-08-10",2023,3.6720000000000002,3.6779999999999999,3.6749999999999998]
[null,"2023-08-11",2023,3.6779999999999999,3.6840000000000002,3.681]
[null,"2023-08-14",2023,3.6949999999999998,3.7029999999999998,3.6989999999999998]
[null,"2023-08-15",2023,3.7130000000000001,3.7189999999999999,3.7160000000000002]
[null,"2023-08-16",2023,3.71,3.7170000000000001,3.7134999999999998]
[null,"2023-08-17",2023,3.7229999999999999,3.73,3.7264999999999997]
[null,"2023-08-18",2023,3.7120000000000002,3.72,3.7160000000000002]
[null,"2023-08-21",2023,3.7109999999999999,3.722,3.7164999999999999]
[null,"2023-08-22",2023,3.7240000000000002,3.7290000000000001,3.7265000000000001]
[null,"2023-08-23",2023,3.7090000000000001,3.7160000000000002,3.7125000000000004]
[null,"2023-08-24",2023,3.6949999999999998,3.7010000000000001,3.698]
[null,"2023-08-25",2023,3.69,3.6989999999999998,3.6944999999999997]
[null,"2023-08-28",2023,3.6909999999999998,3.6989999999999998,3.6949999999999998]
[null,"2023-08-29",2023,3.6890000000000001,3.6960000000000002,3.6924999999999999]
[null,"2023-08-31",2023,3.6920000000000002,3.6989999999999998,3.6955]
[null,"2023-09-01",2023,3.6880000000000002,3.6949999999999998,3.6915]
[null,"2023-09-04",2023,3.68,3.698,3.6890000000000001]
[null,"2023-09-05",2023,3.7029999999999998,3.7090000000000001,3.706]
[null,"2023-09-06",2023,3.7029999999999998,3.7080000000000002,3.7054999999999998]
[null,"2023-09-07",2023,3.7080000000000002,3.7130000000000001,3.7105000000000001]
[null,"2023-09-08",2023,3.7120000000000002,3.7160000000000002,3.7140000000000004]
[null,"2023-09-11",2023,3.6960000000000002,3.7040000000000002,3.7]
[null,"2023-09-12",2023,3.7010000000000001,3.7080000000000002,3.7045000000000003]
[null,"2023-09-13",2023,3.7010000000000001,3.706,3.7035]
[null,"2023-09-14",2023,3.7069999999999999,3.7120000000000002,3.7095000000000002]
[null,"2023-09-15",2023,3.7160000000000002,3.722,3.7190000000000003]
[null,"2023-09-18",{"$f":"YEAR(B2259)","v":2023},3.7040000000000002,3.714,3.7090000000000001]
[null,"2023-09-19",2023,3.7109999999999999,3.7170000000000001,3.714]
[null,"2023-09-20",2023,3.7120000000000002,3.718,3.7149999999999999]
[null,"2023-09-21",2023,3.738,3.7440000000000002,3.7410000000000001]
[null,"2023-09-22",2023,3.7440000000000002,3.7480000000000002,3.7460000000000004]
[null,"2023-09-25",2023,3.7650000000000001,3.7730000000000001,3.7690000000000001]
[null,"2023-09-26",2023,3.7789999999999999,3.7869999999999999,3.7829999999999999]
[null,"2023-09-27",2023,3.7930000000000001,3.7989999999999999,3.7960000000000003]
[null,"2023-09-28",2023,3.8010000000000002,3.806,3.8035000000000001]
[null,"2023-09-29",2023,3.79,3.7970000000000002,3.7934999999999999]
[null,"2023-10-02",2023,3.7930000000000001,3.8069999999999999,3.8]
[null,"2023-10-03",2023,3.806,3.8119999999999998,3.8090000000000002]
[null,"2023-10-04",2023,3.8130000000000002,3.8180000000000001,3.8155000000000001]
[null,"2023-10-05",2023,3.819,3.8260000000000001,3.8224999999999998]
[null,"2023-10-06",2023,3.823,3.8279999999999998,3.8254999999999999]
[null,"2023-10-09",2023,3.8260000000000001,3.8370000000000002,3.8315000000000001]
[null,"2023-10-10",2023,3.82,3.8279999999999998,3.8239999999999998]
[null,"2023-10-11",2023,3.8220000000000001,3.8260000000000001,3.8239999999999998]
[null,"2023-10-12",2023,3.8359999999999999,3.8410000000000002,3.8384999999999998]
[null,"2023-10-13",2023,3.8420000000000001,3.85,3.8460000000000001]
[null,"2023-10-16",2023,3.8530000000000002,3.859,3.8559999999999999]
[null,"2023-10-17",2023,3.8540000000000001,3.8610000000000002,3.8574999999999999]
[null,"2023-10-18",2023,3.8639999999999999,3.8719999999999999,3.8679999999999999]
[null,"2023-10-19",2023,3.8679999999999999,3.8730000000000002,3.8704999999999998]
[null,"2023-10-20",2023,3.867,3.8759999999999999,3.8715000000000002]
[null,"2023-10-23",2023,3.867,3.8769999999999998,3.8719999999999999]
[null,"2023-10-24",2023,3.8620000000000001,3.87,3.8660000000000001]
[null,"2023-10-25",2023,3.8660000000000001,3.871,3.8685]
[null,"2023-10-26",2023,3.8650000000000002,3.8719999999999999,3.8685]
[null,"2023-10-27",2023,3.8559999999999999,3.863,{"$f":"AVERAGE(D2288:E2288)","v":3.8594999999999997}]
[null,"2023-10-30",2023,3.84,3.851,3.8454999999999999]
[null,"2023-10-31",2023,3.8319999999999999,3.8420000000000001,3.8369999999999997]
[null,"2023-11-02",2023,3.7970000000000002,3.8069999999999999,3.802]
[null,"2023-11-03",2023,3.7490000000000001,3.7589999999999999,3.754]
[null,"2023-11-06",2023,3.754,3.7650000000000001,3.7595000000000001]
[null,"2023-11-07",2023,3.7690000000000001,3.7749999999999999,3.7720000000000002]
[null,"2023-11-08",2023,3.7930000000000001,3.7970000000000002,3.7949999999999999]
[null,"2023-11-09",2023,3.79,3.7970000000000002,3.7934999999999999]
[null,"2023-11-10",2023,3.806,3.8130000000000002,3.8094999999999999]
[null,"2023-11-13",2023,3.8079999999999998,3.8130000000000002,3.8105000000000002]
[null,"2023-11-14",2023,3.7650000000000001,3.7770000000000001,3.7709999999999999]
[null,"2023-11-15",2023,3.7690000000000001,3.7749999999999999,3.7720000000000002]
[null,"2023-11-16",2023,3.7669999999999999,3.7719999999999998,3.7694999999999999]
[null,"2023-11-17",2023,3.7679999999999998,3.7749999999999999,3.7714999999999996]
[null,"2023-11-20",2023,3.74,3.7490000000000001,3.7445000000000004]
[null,"2023-11-21",2023,3.738,3.7450000000000001,3.7415000000000003]
[null,"2023-11-22",2023,3.74,3.746,3.7430000000000003]
[null,"2023-11-23",2023,3.7320000000000002,3.7410000000000001,3.7365000000000004]
[null,"2023-11-24",2023,3.7280000000000002,3.7389999999999999,3.7335000000000003]
[null,"2023-11-27",2023,3.7170000000000001,3.7290000000000001,3.7229999999999999]
[null,"2023-11-28",2023,3.7250000000000001,3.7320000000000002,3.7285000000000004]
[null,"2023-11-29",2023,3.7290000000000001,3.7370000000000001,3.7330000000000001]
[null,"2023-11-30",2023,3.7330000000000001,3.7389999999999999,3.7359999999999998]
[null,"2023-12-01",2023,3.7290000000000001,3.7370000000000001,3.7330000000000001]
[null,"2023-12-04",2023,3.738,3.7440000000000002,3.7410000000000001]
[null,"2023-12-05",2023,3.7509999999999999,3.7549999999999999,3.7530000000000001]
[null,"2023-12-06",2023,3.7509999999999999,3.7570000000000001,3.754]
[null,"2023-12-07",2023,3.7490000000000001,3.7570000000000001,3.7530000000000001]
[null,"2023-12-11",2023,3.762,3.774,3.7679999999999998]
[null,"2023-12-12",2023,3.7719999999999998,3.778,3.7749999999999999]
[null,"2023-12-13",2023,3.7810000000000001,3.7850000000000001,3.7830000000000004]
[null,"2023-12-14",2023,3.7629999999999999,3.7719999999999998,3.7675000000000001]
[null,"2023-12-15",2023,3.7559999999999998,3.7709999999999999,3.7634999999999996]
[null,"2023-12-18",2023,3.742,3.7559999999999998,3.7489999999999997]
[null,"2023-12-19",{"$f":"YEAR(B2323)","v":2023},3.7120000000000002,3.7189999999999999,3.7155]
[null,"2023-12-20",2023,3.702,3.7120000000000002,3.7069999999999999]
[null,"2023-12-21",2023,3.702,3.7090000000000001,3.7054999999999998]
[null,"2023-12-22",2023,3.6819999999999999,3.69,3.6859999999999999]
[null,"2023-12-26",2023,3.677,3.6960000000000002,3.6865000000000001]
[null,"2023-12-27",2023,3.6869999999999998,3.694,3.6905000000000001]
[null,"2023-12-28",2023,3.6949999999999998,3.7050000000000001,3.7]
[null,"2023-12-29",2023,3.7050000000000001,3.7130000000000001,3.7090000000000001]
[null,"2024-01-03",2024,3.726,3.738,3.7320000000000002]
[null,"2024-01-04",2024,3.7360000000000002,3.74,3.7380000000000004]
[null,"2024-01-05",2024,3.7130000000000001,3.7229999999999999,3.718]
[null,"2024-01-08",2024,3.71,3.7189999999999999,3.7145000000000001]
[null,"2024-01-09",2024,3.7029999999999998,3.7080000000000002,3.7054999999999998]
[null,"2024-01-10",2024,3.698,3.7040000000000002,3.7010000000000001]
[null,"2024-01-11",2024,3.6970000000000001,3.7029999999999998,3.7]
[null,"2024-01-12",2024,3.69,3.6960000000000002,3.6930000000000001]
[null,"2024-01-15",2024,3.6869999999999998,3.7040000000000002,3.6955]
[null,"2024-01-16",2024,3.7130000000000001,3.718,3.7155]
[null,"2024-01-17",2024,3.7330000000000001,3.7389999999999999,3.7359999999999998]
[null,"2024-01-18",2024,3.7360000000000002,3.742,3.7389999999999999]
[null,"2024-01-19",2024,3.7360000000000002,3.7429999999999999,3.7395]
[null,"2024-01-22",2024,3.7360000000000002,3.746,3.7410000000000001]
[null,"2024-01-23",2024,3.75,3.7549999999999999,3.7524999999999999]
[null,"2024-01-24",2024,3.7549999999999999,3.76,3.7574999999999998]
[null,"2024-01-25",2024,3.7570000000000001,3.7650000000000001,3.7610000000000001]
[null,"2024-01-26",2024,3.7770000000000001,3.786,3.7815000000000003]
[null,"2024-01-29",2024,3.7970000000000002,3.8069999999999999,3.802]
[null,"2024-01-30",2024,3.806,3.8130000000000002,3.8094999999999999]
[null,"2024-01-31",2024,3.7989999999999999,3.8079999999999998,3.8034999999999997]
[null,"2024-02-01",2024,3.802,3.8079999999999998,{"$f":"AVERAGE(D2352:E2352)","v":3.8049999999999997}]
[null,"2024-02-02",2024,3.8210000000000002,3.8290000000000002,3.8250000000000002]
[null,"2024-02-05",2024,3.843,3.8519999999999999,3.8475000000000001]
[null,"2024-02-06",2024,3.8530000000000002,3.8580000000000001,3.8555000000000001]
[null,"2024-02-07",2024,3.8650000000000002,3.8679999999999999,3.8665000000000003]
[null,"2024-02-08",2024,3.85,3.8540000000000001,3.8520000000000003]
[null,"2024-02-09",2024,3.86,3.8679999999999999,3.8639999999999999]
[null,"2024-02-12",2024,3.8610000000000002,3.8690000000000002,3.8650000000000002]
[null,"2024-02-13",2024,3.8769999999999998,3.883,3.88]
[null,"2024-02-14",2024,3.87,3.8769999999999998,3.8734999999999999]
[null,"2024-02-15",2024,3.8639999999999999,3.87,3.867]
[null,"2024-02-16",2024,3.8260000000000001,3.8439999999999999,3.835]
[null,"2024-02-19",2024,3.7949999999999999,3.8069999999999999,3.8010000000000002]
[null,"2024-02-20",2024,3.7770000000000001,3.7839999999999998,3.7805]
[null,"2024-02-21",2024,3.7890000000000001,3.7970000000000002,3.7930000000000001]
[null,"2024-02-22",2024,3.8029999999999999,3.8069999999999999,3.8049999999999997]
[null,"2024-02-23",2024,3.794,3.7989999999999999,3.7965]
[null,"2024-02-26",2024,3.7930000000000001,3.8029999999999999,3.798]
[null,"2024-02-27",2024,3.7869999999999999,3.7930000000000001,3.79]
[null,"2024-02-28",2024,3.79,3.7970000000000002,3.7934999999999999]
[null,"2024-02-29",2024,3.778,3.782,3.7800000000000002]
[null,"2024-03-01",2024,3.7679999999999998,3.7730000000000001,3.7705000000000002]
[null,"2024-03-04",2024,3.762,3.7709999999999999,3.7664999999999997]
[null,"2024-03-05",2024,3.7639999999999998,3.77,3.7669999999999999]
[null,"2024-03-06",2024,3.73,3.7360000000000002,3.7330000000000001]
[null,"2024-03-07",2024,3.7210000000000001,3.726,3.7235]
[null,"2024-03-08",2024,3.6880000000000002,3.6960000000000002,3.6920000000000002]
[null,"2024-03-11",2024,3.6829999999999998,3.6920000000000002,3.6875]
[null,"2024-03-12",2024,3.6869999999999998,3.6949999999999998,3.6909999999999998]
[null,"2024-03-13",2024,3.665,3.6709999999999998,3.6680000000000001]
[null,"2024-03-14",2024,3.67,3.677,3.6734999999999998]
[null,"2024-03-15",2024,3.6840000000000002,3.6920000000000002,3.6880000000000002]
[null,"2024-03-18",2024,3.6890000000000001,3.698,3.6935000000000002]
[null,"2024-03-19",2024,3.698,3.7029999999999998,3.7004999999999999]
[null,"2024-03-20",2024,3.69,3.6960000000000002,3.6930000000000001]
[null,"2024-03-21",2024,3.6949999999999998,3.7010000000000001,3.698]
[null,"2024-03-22",2024,3.69,3.694,3.6920000000000002]
[null,"2024-03-25",2024,3.698,3.7069999999999999,3.7024999999999997]
[null,"2024-03-26",2024,3.7210000000000001,3.7269999999999999,3.7240000000000002]
[null,"2024-03-27",2024,3.714,3.7210000000000001,3.7175000000000002]
[null,"2024-04-01",2024,3.7170000000000001,3.734,3.7255000000000003]
[null,"2024-04-02",2024,3.7040000000000002,3.7109999999999999,3.7075]
[null,"2024-04-03",2024,3.6850000000000001,3.694,3.6894999999999998]
[null,"2024-04-04",2024,3.673,3.6850000000000001,3.6790000000000003]
[null,"2024-04-05",2024,3.6779999999999999,3.6909999999999998,3.6844999999999999]
[null,"2024-04-08",2024,3.6659999999999999,3.681,3.6734999999999998]
[null,"2024-04-09",2024,3.6840000000000002,3.6930000000000001,3.6885000000000003]
[null,"2024-04-10",2024,3.7010000000000001,3.71,3.7054999999999998]
[null,"2024-04-11",2024,3.702,3.7109999999999999,3.7065000000000001]
[null,"2024-04-12",2024,3.698,3.7069999999999999,3.7024999999999997]
[null,"2024-04-15",2024,3.7109999999999999,3.7250000000000001,3.718]
[null,"2024-04-16",2024,3.7469999999999999,3.7549999999999999,3.7509999999999999]
[null,"2024-04-17",2024,3.738,3.7490000000000001,3.7435]
[null,"2024-04-18",2024,3.7349999999999999,3.7440000000000002,3.7395]
[null,"2024-04-19",2024,3.6930000000000001,3.702,3.6974999999999998]
[null,"2024-04-22",2024,3.6850000000000001,3.7010000000000001,3.6930000000000001]
[null,"2024-04-23",2024,3.694,3.7010000000000001,3.6974999999999998]
[null,"2024-04-24",2024,3.714,3.7240000000000002,3.7190000000000003]
[null,"2024-04-25",2024,3.7349999999999999,3.7450000000000001,3.74]
[null,"2024-04-26",2024,3.7450000000000001,3.7559999999999998,3.7504999999999997]
[null,"2024-04-29",2024,3.726,3.734,3.73]
[null,"2024-04-30",2024,3.7429999999999999,3.7519999999999998,3.7474999999999996]
[null,"2024-05-02",2024,3.7469999999999999,3.7570000000000001,3.7519999999999998]
[null,"2024-05-03",2024,3.718,3.726,3.722]
[null,"2024-05-06",2024,3.7160000000000002,3.73,{"$f":"AVERAGE(D2416:E2416)","v":3.7229999999999999}]
[null,"2024-05-07",2024,3.72,3.7280000000000002,3.7240000000000002]
[null,"2024-05-08",2024,3.7189999999999999,3.7240000000000002,3.7214999999999998]
[null,"2024-05-09",2024,3.71,3.7130000000000001,3.7115]
[null,"2024-05-10",2024,3.7010000000000001,3.7080000000000002,3.7045000000000003]
[null,"2024-05-13",2024,3.7130000000000001,3.7229999999999999,3.718]
[null,"2024-05-14",2024,3.7189999999999999,3.7280000000000002,3.7235]
[null,"2024-05-15",2024,3.7120000000000002,3.718,3.7149999999999999]
[null,"2024-05-16",2024,3.7210000000000001,3.7280000000000002,3.7244999999999999]
[null,"2024-05-17",2024,3.7349999999999999,3.742,3.7385000000000002]
[null,"2024-05-20",2024,3.7269999999999999,3.7360000000000002,3.7315]
[null,"2024-05-21",2024,3.726,3.7330000000000001,3.7294999999999998]
[null,"2024-05-22",2024,3.7349999999999999,3.7429999999999999,3.7389999999999999]
[null,"2024-05-23",2024,3.738,3.746,3.742]
[null,"2024-05-24",2024,3.73,3.7389999999999999,3.7344999999999997]
[null,"2024-05-27",2024,3.7309999999999999,3.7480000000000002,3.7395]
[null,"2024-05-28",2024,3.738,3.75,3.7439999999999998]
[null,"2024-05-29",2024,3.7519999999999998,3.762,3.7569999999999997]
[null,"2024-05-30",2024,3.7440000000000002,3.7530000000000001,3.7484999999999999]
[null,"2024-05-31",2024,3.7349999999999999,3.7410000000000001,3.738]
[null,"2024-06-03",2024,3.726,3.7360000000000002,3.7309999999999999]
[null,"2024-06-04",2024,3.73,3.74,3.7350000000000003]
[null,"2024-06-05",2024,3.7410000000000001,3.7469999999999999,3.7439999999999998]
[null,"2024-06-06",2024,3.7469999999999999,3.7559999999999998,3.7515000000000001]
[null,"2024-06-10",2024,3.7650000000000001,3.7810000000000001,3.7730000000000001]
[null,"2024-06-11",2024,3.7789999999999999,3.7869999999999999,3.7829999999999999]
[null,"2024-06-12",2024,3.766,3.7719999999999998,3.7690000000000001]
[null,"2024-06-13",2024,3.77,3.7770000000000001,3.7735000000000003]
[null,"2024-06-14",2024,3.7639999999999998,3.7759999999999998,3.7699999999999996]
[null,"2024-06-17",2024,3.7829999999999999,3.7959999999999998,3.7894999999999999]
[null,"2024-06-18",2024,3.78,3.7890000000000001,3.7845]
[null,"2024-06-19",2024,3.81,3.8180000000000001,3.8140000000000001]
[null,"2024-06-20",2024,3.802,3.8140000000000001,3.8079999999999998]
[null,"2024-06-21",2024,3.7949999999999999,3.806,3.8005]
[null,"2024-06-24",2024,3.7949999999999999,3.8050000000000002,3.8]
[null,"2024-06-25",2024,3.8069999999999999,3.8170000000000002,3.8120000000000003]
[null,"2024-06-26",2024,3.8109999999999999,3.8220000000000001,3.8165]
[null,"2024-06-27",2024,3.8170000000000002,3.8250000000000002,3.8210000000000002]
[null,"2024-06-28",2024,3.827,3.8370000000000002,3.8319999999999999]
[null,"2024-07-01",2024,3.8340000000000001,3.851,3.8425000000000002]
[null,"2024-07-02",2024,3.8260000000000001,3.8330000000000002,3.8295000000000003]
[null,"2024-07-03",2024,3.7930000000000001,3.802,3.7975000000000003]
[null,"2024-07-04",2024,3.7879999999999998,3.802,3.7949999999999999]
[null,"2024-07-05",2024,3.7879999999999998,3.7970000000000002,3.7925]
[null,"2024-07-08",2024,3.782,3.7970000000000002,3.7895000000000003]
[null,"2024-07-09",2024,3.7810000000000001,3.7890000000000001,3.7850000000000001]
[null,"2024-07-10",2024,3.774,3.7850000000000001,3.7795000000000001]
[null,"2024-07-11",2024,3.766,3.7709999999999999,3.7685]
[null,"2024-07-12",2024,3.7290000000000001,3.74,3.7345000000000002]
[null,"2024-07-15",2024,3.7189999999999999,3.7330000000000001,3.726]
[null,"2024-07-16",2024,3.714,3.7250000000000001,3.7195]
[null,"2024-07-17",2024,3.7149999999999999,3.7229999999999999,3.7189999999999999]
[null,"2024-07-18",2024,3.7280000000000002,3.7349999999999999,3.7315]
[null,"2024-07-19",2024,3.7360000000000002,3.7429999999999999,3.7395]
[null,"2024-07-22",2024,3.7490000000000001,3.758,3.7534999999999998]
[null,"2024-07-24",2024,3.7690000000000001,3.778,3.7735000000000003]
[null,"2024-07-25",2024,3.7570000000000001,3.7639999999999998,3.7605]
[null,"2024-07-30",2024,3.726,3.742,3.734]
[null,"2024-07-31",2024,3.7120000000000002,3.722,3.7170000000000001]
[null,"2024-08-01",2024,3.7330000000000001,3.7410000000000001,3.7370000000000001]
[null,"2024-08-02",2024,3.74,3.7480000000000002,3.7440000000000002]
[null,"2024-08-05",2024,3.7440000000000002,3.754,3.7490000000000001]
[null,"2024-08-07",2024,3.7290000000000001,3.74,3.7345000000000002]
[null,"2024-08-08",2024,3.726,3.7320000000000002,3.7290000000000001]
[null,"2024-08-09",2024,3.7250000000000001,3.7309999999999999,{"$f":"AVERAGE(D2480:E2480)","v":3.7279999999999998}]
[null,"2024-08-12",2024,3.7389999999999999,3.7469999999999999,3.7429999999999999]
[null,"2024-08-13",2024,3.746,3.75,3.7480000000000002]
[null,"2024-08-14",2024,3.7370000000000001,3.7440000000000002,3.7404999999999999]
[null,"2024-08-15",2024,3.7309999999999999,3.7370000000000001,3.734]
[null,"2024-08-16",2024,3.738,3.7480000000000002,3.7430000000000003]
[null,"2024-08-19",2024,3.726,3.74,3.7330000000000001]
[null,"2024-08-20",2024,3.7389999999999999,3.7469999999999999,3.7429999999999999]
[null,"2024-08-21",2024,3.7370000000000001,3.7440000000000002,3.7404999999999999]
[null,"2024-08-22",2024,3.754,3.76,3.7569999999999997]
[null,"2024-08-23",2024,3.7389999999999999,3.7480000000000002,3.7435]
[null,"2024-08-26",2024,3.7450000000000001,3.7589999999999999,3.7519999999999998]
[null,"2024-08-27",2024,3.74,3.7480000000000002,3.7440000000000002]
[null,"2024-08-28",2024,3.7349999999999999,3.7429999999999999,3.7389999999999999]
[null,"2024-08-29",2024,3.7389999999999999,3.75,3.7444999999999999]
[null,"2024-09-02",2024,3.7530000000000001,3.7679999999999998,3.7605]
[null,"2024-09-03",2024,3.7709999999999999,3.7810000000000001,3.7759999999999998]
[null,"2024-09-04",2024,3.7930000000000001,3.7970000000000002,3.7949999999999999]
[null,"2024-09-05",2024,3.7890000000000001,3.7959999999999998,3.7925]
[null,"2024-09-06",2024,3.7789999999999999,3.7810000000000001,3.7800000000000002]
[null,"2024-09-09",2024,3.802,3.8159999999999998,3.8090000000000002]
[null,"2024-09-10",2024,3.8140000000000001,3.823,3.8185000000000002]
[null,"2024-09-11",2024,3.786,3.794,3.79]
[null,"2024-09-12",2024,3.766,3.7719999999999998,3.7690000000000001]
[null,"2024-09-13",2024,3.7629999999999999,3.7709999999999999,3.7669999999999999]
[null,"2024-09-16",2024,3.7789999999999999,3.7879999999999998,3.7835000000000001]
[null,"2024-09-17",2024,3.7719999999999998,3.778,3.7749999999999999]
[null,"2024-09-18",2024,3.7570000000000001,3.7639999999999998,3.7605]
[null,"2024-09-19",2024,3.7440000000000002,3.7509999999999999,3.7475000000000001]
[null,"2024-09-20",2024,3.7469999999999999,3.754,3.7504999999999997]
[null,"2024-09-23",2024,3.7610000000000001,3.7730000000000001,3.7670000000000003]
[null,"2024-09-24",2024,3.76,3.7679999999999998,3.7639999999999998]
[null,"2024-09-25",2024,3.762,3.7669999999999999,3.7645]
[null,"2024-09-26",2024,3.7330000000000001,3.7370000000000001,3.7350000000000003]
[null,"2024-09-27",2024,3.7160000000000002,3.722,3.7190000000000003]
[null,"2024-09-30",2024,3.7029999999999998,3.714,3.7084999999999999]
[null,"2024-10-01",2024,3.7120000000000002,3.718,3.7149999999999999]
[null,"2024-10-02",2024,3.7160000000000002,3.7210000000000001,3.7185000000000001]
[null,"2024-10-03",2024,3.7240000000000002,3.73,3.7270000000000003]
[null,"2024-10-04",2024,3.7269999999999999,3.734,3.7305000000000001]
[null,"2024-10-07",2024,3.7320000000000002,3.7440000000000002,3.7380000000000004]
[null,"2024-10-09",2024,3.75,3.76,3.7549999999999999]
[null,"2024-10-10",2024,3.7610000000000001,3.7669999999999999,3.7640000000000002]
[null,"2024-10-11",2024,3.7519999999999998,3.7589999999999999,3.7554999999999996]
[null,"2024-10-14",2024,3.7519999999999998,3.7629999999999999,3.7574999999999998]
[null,"2024-10-15",2024,3.7650000000000001,3.77,3.7675000000000001]
[null,"2024-10-16",2024,3.7669999999999999,3.7730000000000001,3.77]
[null,"2024-10-17",2024,3.766,3.7709999999999999,3.7685]
[null,"2024-10-18",2024,3.7480000000000002,3.7589999999999999,3.7534999999999998]
[null,"2024-10-21",2024,3.758,3.7669999999999999,3.7625000000000002]
[null,"2024-10-22",2024,3.7530000000000001,3.7589999999999999,3.7560000000000002]
[null,"2024-10-23",2024,3.7480000000000002,3.7570000000000001,3.7525000000000004]
[null,"2024-10-24",2024,3.7519999999999998,3.7570000000000001,3.7545000000000002]
[null,"2024-10-25",2024,3.7519999999999998,3.758,3.7549999999999999]
[null,"2024-10-28",2024,3.76,3.7749999999999999,3.7675000000000001]
[null,"2024-10-29",2024,3.7650000000000001,3.7719999999999998,3.7685]
[null,"2024-10-30",2024,3.7719999999999998,3.7759999999999998,3.774]
[null,"2024-10-31",2024,3.7610000000000001,3.7749999999999999,3.7679999999999998]
[null,"2024-11-04",2024,3.76,3.774,3.7669999999999999]
[null,"2024-11-05",2024,3.7709999999999999,3.778,3.7744999999999997]
[null,"2024-11-06",2024,3.78,3.7869999999999999,3.7835000000000001]
[null,"2024-11-07",2024,3.7530000000000001,3.76,3.7565]
[null,"2024-11-08",2024,3.7639999999999998,3.7690000000000001,3.7664999999999997]
[null,"2024-11-11",2024,3.766,3.7810000000000001,3.7735000000000003]
[null,"2024-11-12",2024,3.7810000000000001,3.7879999999999998,{"$f":"AVERAGE(D2544:E2544)","v":3.7845}]
[null,"2024-11-13",2024,3.7949999999999999,3.8,3.7974999999999999]
[null,"2024-11-14",2024,3.798,3.8050000000000002,3.8014999999999999]
[null,"2024-11-15",2024,3.7989999999999999,3.8069999999999999,3.8029999999999999]
[null,"2024-11-18",2024,3.7890000000000001,3.7989999999999999,3.794]
[null,"2024-11-19",2024,3.7909999999999999,3.798,3.7945000000000002]
[null,"2024-11-20",2024,3.7919999999999998,3.798,3.7949999999999999]
[null,"2024-11-21",2024,3.7909999999999999,3.7970000000000002,3.794]
[null,"2024-11-22",2024,3.7850000000000001,3.798,3.7915000000000001]
[null,"2024-11-25",2024,3.774,3.7829999999999999,3.7785000000000002]
[null,"2024-11-26",2024,3.7679999999999998,3.7730000000000001,3.7705000000000002]
[null,"2024-11-27",2024,3.7549999999999999,3.762,3.7584999999999997]
[null,"2024-11-28",2024,3.742,3.7589999999999999,3.7504999999999997]
[null,"2024-11-29",2024,3.7389999999999999,3.7450000000000001,3.742]
[null,"2024-12-02",2024,3.746,3.766,3.7560000000000002]
[null,"2024-12-03",2024,3.7370000000000001,3.7490000000000001,3.7430000000000003]
[null,"2024-12-04",2024,3.734,3.74,3.7370000000000001]
[null,"2024-12-05",2024,3.7269999999999999,3.7349999999999999,3.7309999999999999]
[null,"2024-12-06",2024,3.7189999999999999,3.7269999999999999,3.7229999999999999]
[null,"2024-12-10",2024,3.7050000000000001,3.718,3.7115]
[null,"2024-12-11",2024,3.714,3.722,3.718]
[null,"2024-12-12",2024,3.7290000000000001,3.7349999999999999,{"$f":"AVERAGE(D2565:E2565)","v":3.7320000000000002}]
[null,"2024-12-13",2024,3.7320000000000002,3.7370000000000001,{"$f":"AVERAGE(D2566:E2566)","v":3.7345000000000002}]
[null,"2024-12-16",2024,3.7250000000000001,3.74,3.7324999999999999]
[null,"2024-12-17",2024,3.738,3.746,3.742]
[null,"2024-12-18",2024,3.73,3.74,3.7350000000000003]
[null,"2024-12-19",2024,3.734,3.7429999999999999,3.7385000000000002]
[null,"2024-12-20",2024,3.7170000000000001,3.7309999999999999,3.7240000000000002]
[null,"2024-12-23",2024,3.7210000000000001,3.7349999999999999,3.7279999999999998]
[null,"2024-12-24",2024,3.718,3.7309999999999999,3.7244999999999999]
[null,"2024-12-26",2024,3.738,3.7480000000000002,3.7430000000000003]
[null,"2024-12-27",2024,3.7410000000000001,3.75,3.7454999999999998]
[null,"2024-12-30",2024,3.758,3.77,3.7640000000000002]
[]
[]
[null,"I.4. Información para el cálculo del WACC"]
[]
[null,"Tasa libre de riesgo (Return on 10-year T-Bond), 1928-2023"]
[null,"Rentabilidad de mercado (Standard & Poor´s 500), 1928-2023"]
[null,"Prima por riesgo de mercado (Risk premiun), 1928-2023"]
[null,"Año","Tasa libre de riesgo (Return on 10-year T.Bond)","Rentabilidad del mercado (Standard & Poor´s 500)","Prima por riesgo de mercado"]
[null,1928,8.354708589799302E-3,0.43811155152887893,{"$f":"+D2585-C2585","v":0.42975684293907962}]
[null,1929,4.2038041563204259E-2,-8.2979466119096595E-2,-0.12501750768230085]
[null,1930,4.5409314348970366E-2,-0.25123636363636365,-0.29664567798533403]
[null,1931,-2.5588559619422531E-2,-0.43837548891786188,-0.41278692929843935]
[null,1932,8.7903069904773257E-2,-8.642364532019696E-2,-0.17432671522497023]
[null,1933,1.8552720891857361E-2,0.49982225433526023,0.48126953344340284]
[null,1934,7.9634426179656104E-2,-1.1885656970912803E-2,-9.1520083150568907E-2]
[null,1935,4.4720477296566127E-2,0.46740421052631581,0.42268373322974967]
[null,1936,5.0178754045450601E-2,0.31943410275502609,0.26925534870957551]
[null,1937,1.379146059646038E-2,-0.35336728754365537,-0.36715874814011573]
[null,1938,4.2132485322046068E-2,0.29282654028436017,0.25069405496231412]
[null,1939,4.4122613942060671E-2,-1.0975646879756443E-2,-5.509826082181711E-2]
[null,1940,5.4024815962845509E-2,-0.10672873194221515,-0.16075354790506066]
[null,1941,-2.0221975848580105E-2,-0.12771455576559551,-0.10749257991701541]
[null,1942,2.2948682374484164E-2,0.19173762945914843,0.16878894708466427]
[null,1943,2.4899999999999999E-2,0.25061310133060394,0.22571310133060393]
[null,1944,2.5776111579070303E-2,0.19030676949443009,0.16453065791535978]
[null,1945,3.8044173419237229E-2,0.35821084337349401,0.3201666699542568]
[null,1946,3.1283745375695685E-2,-8.4291474654377807E-2,-0.11557522003007349]
[null,1947,9.1969680628322358E-3,5.1999999999999998E-2,4.2803031937167765E-2]
[null,1948,1.9510369413175046E-2,5.7045751633986834E-2,3.7535382220811792E-2]
[null,1949,4.6634851827973139E-2,0.18303223684210526,0.13639738501413212]
[null,1950,4.2959574171096103E-3,0.30805539011316263,0.30375943269605304]
[null,1951,-2.9531392208319886E-3,0.23678463044542339,0.23973776966625537]
[null,1952,2.2679961918305656E-2,0.18150988641144306,0.1588299244931374]
[null,1953,4.1438402589088513E-2,-1.2082047421904465E-2,-5.3520450010992981E-2]
[null,1954,3.2898034558095555E-2,0.52563321241434902,0.49273517785625348]
[null,1955,-1.3364391288618781E-2,0.32597331851028349,0.33933770979890227]
[null,1956,-2.2557738173154165E-2,7.4395118733509347E-2,9.6952856906663512E-2]
[null,1957,6.7970128466249904E-2,-0.1045736018855796,-0.17254373035182952]
[null,1958,-2.0990181755274694E-2,0.43719954988747184,0.45818973164274651]
[null,1959,-2.6466312591385065E-2,0.12056457163557326,0.14703088422695831]
[null,1960,0.11639503690963365,3.36535314743695E-3,{"$f":"+D2617-C2617","v":-0.1130296837621967}]
[null,1961,2.0609208076323167E-2,0.26637712958182752,0.24576792150550436]
[null,1962,5.693544054008462E-2,-8.8114605171208879E-2,-0.14505004571129348]
[null,1963,1.6841620739546127E-2,0.22611927099841514,0.20927765025886902]
[null,1964,3.7280648911540815E-2,0.16415455878432425,0.12687390987278344]
[null,1965,7.1885509359262342E-3,0.12399242477876114,0.11680387384283492]
[null,1966,2.9079409324299622E-2,-9.9709542356377898E-2,-0.12878895168067753]
[null,1967,-1.5806209932824666E-2,0.23802966513133328,0.25383587506415795]
[null,1968,3.2746196950768365E-2,0.10814862651601535,7.5402429565246981E-2]
[null,1969,-5.0140493209926106E-2,-8.2413710764490639E-2,-3.2273217554564533E-2]
[null,1970,0.16754737183412338,3.5611449054964189E-2,-0.13193592277915919]
[null,1971,9.7868966197122972E-2,0.14221150298426474,4.434253678714177E-2]
[null,1972,2.818449050444969E-2,0.18755362915074925,0.15936913864629956]
[null,1973,3.6586646024150085E-2,-0.14308047437526472,-0.17966712039941479]
[null,1974,1.9886086932378574E-2,-0.25901785750896972,-0.27890394444134831]
[null,1975,3.6052536026033838E-2,0.36995137106184356,0.33389883503580975]
[null,1976,0.1598456074290921,0.23830999002106662,7.8464382591974524E-2]
[null,1977,1.2899606071070449E-2,-6.9797040759352322E-2,-8.2696646830422771E-2]
[null,1978,-7.7758069075086478E-3,6.50928391167193E-2,7.2868646024227948E-2]
[null,1979,6.7072031247235459E-3,0.18519490167516386,0.17848769855044033]
[null,1980,-2.989744251999403E-2,0.3173524550676301,0.34724989758762415]
[null,1981,8.1992153358923542E-2,-4.7023902474955762E-2,-0.12901605583387932]
[null,1982,0.32814549486295586,0.20419055079559353,-0.12395494406736232]
[null,1983,3.2002094451429264E-2,0.22337155858930619,0.19136946413787692]
[null,1984,0.13733364344102345,6.14614199963621E-2,-7.5872223444661352E-2]
[null,1985,0.2571248821260641,0.31235149485768948,5.522661273162538E-2]
[null,1986,0.24284215141767618,0.18494578758046187,-5.7896363837214304E-2]
[null,1987,-4.9605089379262279E-2,5.8127216418218712E-2,0.107732305797481]
[null,1988,8.2235958434841674E-2,0.16537192812044688,8.3135969685605202E-2]
[null,1989,0.17693647159446219,0.31475183638196724,0.13781536478750506]
[null,1990,6.2353753335533363E-2,-3.0644516129032118E-2,-9.2998269464565478E-2]
[null,1991,0.15004510019517303,0.30234843134879757,0.15230333115362454]
[null,1992,9.3616373162079422E-2,7.493727972380064E-2,{"$f":"+D2649-C2649","v":-1.8679093438278782E-2}]
[null,1993,0.14210957589263107,9.96705147919488E-2,-4.2439061100682268E-2]
[null,1994,-8.0366555509985921E-2,1.3259206774573897E-2,9.3625762284559821E-2]
[null,1995,0.23480780112538907,0.37195198902606308,0.13714418790067401]
[null,1996,1.428607793401844E-2,0.22680966018865789,0.21252358225463946]
[null,1997,9.939130272977531E-2,0.33103653103653097,0.23164522830675566]
[null,1998,0.14921431922606215,0.28337953278443584,0.13416521355837369]
[null,1999,-8.2542147962685761E-2,0.20885350992084475,0.2913956578835305]
[null,2000,0.16655267125397488,-9.0318189552492781E-2,-0.25687086080646765]
[null,2001,5.5721811892492555E-2,-0.11849759142000185,-0.17421940331249441]
[null,2002,0.15116400378109285,-0.21966047957912699,-0.37082448336021984]
[null,2003,3.7531858817758529E-3,0.28355800050010233,0.27980481461832646]
[null,2004,4.490683702274547E-2,0.10742775944096193,6.2520922418216468E-2]
[null,2005,2.8675329597779506E-2,4.8344775232688535E-2,1.9669445634909029E-2]
[null,2006,1.9610012417568386E-2,0.15612557979315703,0.13651556737558865]
[null,2007,0.10209921930012807,5.4847352464217694E-2,-4.7251866835910372E-2]
[null,2008,0.20101279926977011,-0.36552344111798191,-0.56653624038775208]
[null,2009,-0.11116695313259162,0.25935233877663982,0.37051929190923144]
[null,2010,8.4629338803557719E-2,0.14821092278719414,6.3581583983636419E-2]
[null,2011,0.16035334999461354,2.09837473362805E-2,-0.13936960265833304]
[null,2012,2.971571978018946E-2,0.15890585241730293,0.12919013263711346]
[null,2013,-9.104568794347262E-2,0.32145085858125483,0.41249654652472745]
[null,2014,0.10746180452004755,0.13524421649462237,2.7782411974574817E-2]
[null,2015,1.2842996709792224E-2,1.3788916411676138E-2,9.4591970188391376E-4]
[null,2016,6.9055046987477921E-3,0.11773080874798171,0.11082530404923392]
[null,2017,2.8017162707789457E-2,0.2160548143449928,0.18803765163720335]
[null,2018,-1.6692385713402633E-4,-4.2268692890885438E-2,-4.2101769033751416E-2]
[null,2019,9.6356307415483927E-2,0.31211679996808755,0.21576049255260363]
[null,2020,0.1133189764661412,0.18023201827422478,6.6913041808083579E-2]
[null,2021,-4.416034448604475E-2,0.28468851751964158,0.3288488620056863]
[null,2022,-0.1782817153825067,-0.18037505927178585,-2.0933438892791478E-3]
[null,2023,3.8800000000000001E-2,0.26060684985024096,0.22180684985024096]
[null,2024,-1.6400000000000001E-2,0.24879999999999999,0.26519999999999999]
[null,"Promedio 1928-2024",{"$f":"AVERAGE(C2585:C2681)","v":4.7916818744915449E-2},{"$f":"AVERAGE(D2585:D2681)","v":0.11794160148075121},{"$f":"AVERAGE(E2585:E2681)","v":7.0024782735835719E-2}]
[null,"Fuente: Página web de Damodaran"]
[null,"Disponible en: <https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datacurrent.html>"]
[null,"Elaboración: propia"]
[null,"(última revisión: 05-01-2025)."]
[null,"Fuente: Página web de Damodaran"]
[null,"Disponible en: <https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datacurrent.html>"]
[null,"Elaboración: propia"]
[]
[]
[]
[null,"Prima por riesgo País (EMBIG Perú), Ene2022-Dic2024"]
[null,"Mes/Año","Índice de Bonos de Mercados Emergentes (EMBIG) PERÚ"]
[null,"2022-01-01",176.76190476190499]
[null,"2022-02-01",197.75]
[null,"2022-03-01",200.73913043478299]
[null,"2022-04-01",186.666666666667]
[null,"2022-05-01",217.54545454545499]
[null,"2022-06-01",213.54545454545499]
[null,"2022-07-01",235.42857142857099]
[null,"2022-08-01",211]
[null,"2022-09-01",225.273454545455]
[null,"2022-10-01",242.587095238095]
[null,"2022-11-01",203.40690909090901]
[null,"2022-12-01",195.5]
[null,"2023-01-01",207.04545454545499]
[null,"2023-02-01",192.3]
[null,"2023-03-01",203.826086956522]
[null,"2023-04-01",201.9]
[null,"2023-05-01",197.39130434782601]
[null,"2023-06-01",181.09090909090901]
[null,"2023-07-01",168.90476190476201]
[null,"2023-08-01",167.227272727273]
[null,"2023-09-01",169.09523809523799]
[null,"2023-10-01",179.95454545454501]
[null,"2023-11-01",175.18181818181799]
[null,"2023-12-01",162.42857142857099]
[null,"2024-01-01",170.434782608696]
[null,"2024-02-01",160.28571428571399]
[null,"2024-03-01",152.666666666667]
[null,"2024-04-01",153.772727272727]
[null,"2024-05-01",155.826086956522]
[null,"2024-06-01",160.9]
[null,"2024-07-01",158.695652173913]
[null,"2024-08-01",169.5]
[null,"2024-09-01",162.57894736842101]
[null,"2024-10-01",153.68]
[null,"2024-11-01",155.26315789473699]
[null,"2024-12-01",153.88235294117601]
[null,"Prom. 01/23 - 12/24",{"$f":"AVERAGE(C2707:C2730)","v":171.40966878756217}]
[null,"Fuente: Banco Central de Reserva del Perú (BCRP). "]
[null,"Disponible en: <https://www.bcrp.gob.pe/estadisticas/cuadros-de-la-nota-semanal.html>"]
[null,"Elaboración: propia"]
[null,"(última revisión: 05-01-2025)."]

{"sheet":"SupuestosGenerales","index":26,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[34,1,35,2]]}
["I. Supuestos Generales",null,null,null,null,null,null,null,null,null,null,null,"Índice"]
[]
["I.1. Variables Macro"]
[]
[null,"Indicador1/","Fuente",null,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Estados Unidos"]
[null,"Inflación anual, CPI (%)",null,null,null,null,null,{"$f":"+H8/G8-1","v":8.002799820521167E-2},4.1163383837448997E-2,2.9869935584516005E-2,1.8524360825103559E-2,2.0524629555466634E-2,2.1043853625036801E-2]
[null,"CPI (prom anual)","BLS (2019-24); WEO (2025-27)",null,{"$f":"+Variables_Macro!C19","v":255.65741666666668},{"$f":"+Variables_Macro!D19","v":258.81116666666668},{"$f":"+Variables_Macro!E19","v":270.96975000000003},{"$f":"+Variables_Macro!F19","v":292.65491666666668},{"$f":"+Variables_Macro!G19","v":304.7015833333333},{"$f":"+Variables_Macro!G28","v":313.803},{"$f":"+Variables_Macro!H28","v":319.61599999999999},{"$f":"+Variables_Macro!I28","v":326.17599999999999},{"$f":"+Variables_Macro!J28","v":333.04}]
[null,"CPI US (Base 2021)",null,null,{"$f":"+E8/F8*F9","v":94.34906171875889},{"$f":"+F8/G8*G9","v":95.512937022182982},100,{"$f":"H8/G8*G9","v":108.00279982052116},{"$f":"I8/H8*H9","v":112.44856052505244},115.8073917845073,117.95264969613766,120.3735841362366,122.90670822112061]
[null,"Perú"]
[null,"Inflación anual, IPC (%)",null,null,null,null,null,{"$f":"+H13/G13-1","v":8.459162000000009E-2},3.237382564324065E-2,1.9644477469045407E-2,1.9532276429885309E-2,2.3195876288659711E-2,2.1830394626364491E-2]
[null,"IPC Lima Met (Diciembre)","INEI (2019-24); MEF (2025-27)",null,{"$f":"+Variables_Macro!C50","v":92.139993000000004},{"$f":"+Variables_Macro!D50","v":93.958129},{"$f":"+Variables_Macro!E50","v":100},{"$f":"+Variables_Macro!F50","v":108.45916200000001},{"$f":"+Variables_Macro!G50","v":111.9704},{"$f":"+Variables_Macro!H50","v":114.17},{"$f":"+Variables_Macro!E58","v":116.4},{"$f":"+Variables_Macro!F58","v":119.1},{"$f":"+Variables_Macro!G58","v":121.7}]
[null,"IPC PE (Base 2021)",null,null,{"$f":"+E12/F12*F13","v":92.139993000000004},{"$f":"+F12/G12*G13","v":93.958129},100,{"$f":"H12/G12*G13","v":108.45916200000001},{"$f":"I12/H12*H13","v":111.9704},{"$f":"J12/I12*I13","v":114.17},{"$f":"K12/J12*J13","v":116.4},{"$f":"L12/K12*K13","v":119.1},{"$f":"M12/L12*L13","v":121.7}]
[null,"Tipo de cambio (S/ por USD)"]
[null,"TC nominal (promedio anual)","SBS (2019-24); MEF (2025-27)",null,{"$f":"+Variables_Macro!G69","v":3.3369176706827313},{"$f":"+Variables_Macro!H69","v":3.4960669291338591},{"$f":"+Variables_Macro!I69","v":3.8826294820717147},{"$f":"+Variables_Macro!J69","v":3.8349342629482059},{"$f":"+Variables_Macro!K69","v":3.7441060000000013},{"$f":"+Variables_Macro!L69","v":3.7538048780487818},{"$f":"+Variables_Macro!E74","v":3.7908333333333331},{"$f":"+Variables_Macro!F74","v":3.7999999999999994},{"$f":"+Variables_Macro!G74","v":3.8}]
[null,"TC real",null,null,{"$f":"+E15*E9/E13","v":3.416920720426603},3.553919431789653,3.8826294820717147,3.8187980608411203,3.760094901449063,3.8076408180326697,3.841398936624643,3.8406349262611168,3.8376786461812511]
[null,"Impuestos"]
[null,"Impuesto a la renta","SUNAT",null,"-","-",0.29499999999999998,0.29499999999999998,{"$f":"H18","v":0.29499999999999998},{"$f":"I18","v":0.29499999999999998},0.29499999999999998,0.29499999999999998,0.29499999999999998]
[null,"Participación a los trabajadores","SUNAT",null,"-","-",0.05,0.05,{"$f":"H19","v":0.05},{"$f":"I19","v":0.05},0.05,0.05,0.05]
[null,"Impuesto a la renta efectivo",null,null,"-","-",{"$f":"G18+G19*(1-G18)","v":0.33024999999999999},{"$f":"H18+H19*(1-H18)","v":0.33024999999999999},{"$f":"I18+I19*(1-I18)","v":0.33024999999999999},{"$f":"J18+J19*(1-J18)","v":0.33024999999999999},0.33024999999999999,0.33024999999999999,0.33024999999999999]
[null,"Fuente FMI: https://www.imf.org/en/Publications/WEO/weo-database/2024/April/weo-report?c=111,&s=PCPI,PCPIPCH,&sy=2018&ey=2027&ssm=0&scsm=1&scc=0&ssd=1&ssc=0&sic=0&sort=country&ds=,&br=1"]
[null,"Fuente BLS: https://data.bls.gov/cgi-bin/surveymost?cu"]
[null,"Fuente INEI: https://www.inei.gob.pe/estadisticas/indice-tematico/economia/"]
[null,"Fuente MEF:  https://epdoc2.elperuano.pe/EpPo/VistaNLSE.asp?Referencias=MjMxODE4OC0xMjAyNDA4MjM="]
[null,"Fuente SBS: https://www.sbs.gob.pe/app/pp/seriesHistoricas2/paso3_TipodeCambio_Descarga.aspx?secu=03&paso=3&opc=1"]
[]
["I.2. Contribuciones"]
[]
[null,null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Aporte por regulación",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
["I.3. Incremento anual de los costos operativos"]
[]
[null,"Incremento vegetativo anual",null,null,null,null,null,null,null,2024,2025,2026,2027]
[null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02]
[null,"Gastos"]
[null,"Suministros y Materiales",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Gastos de Personal",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Servicios de terceros excepto mantenimiento",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Mantenimiento",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Depreciación de activos",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Amortización de Intangibles",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Seguros y tributos",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[null,"Otros Costos",null,null,null,null,null,null,null,1.02,1.02,1.02,1.02]
[]
["I.4. Vida útil de los activos:"]
[null,"EEEFF CORPAC"]
[null,"Concepto","Vida útil (años)","Depreciacición anual"]
[null,"Edificaciones y construcciones",20,{"$f":"1/C50","v":0.05}]
[null,"Maquinaria y equipo",10,{"$f":"1/C51","v":0.1}]
[null,"Vehículos",5,0.2]
[null,"Equipos de informática",4,0.25]
[null,"Red",10,0.1]
[null,"Equipos",10,0.1]
[null,"Otros",10,0.1]