{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["MAQUETA Fijo-Móvil"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"MAQUETA Fijo-Móvil","index":0,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,1,1,4],[2,1,2,4],[17,3,18,3],[17,4,18,4],[5,3,6,3],[5,4,6,4],[8,3,9,3],[8,4,9,4],[11,3,12,3],[11,4,12,4],[20,2,21,2],[14,3,15,3],[14,4,15,4],[20,3,21,3],[20,4,21,4],[5,2,6,2],[8,2,9,2],[11,2,12,2],[14,2,15,2],[17,2,18,2]]}
[]
[null,"Fijación de la Tarifa Fijo-Móvil"]
[null,"(Expresado en Nuevos Soles)"]
[]
[null,"Componentes","Valor (US$)","Valor(S/.)","Estructura"]
[null,"Originación en la Red Fija",8.2699999999999996E-3,{"$f":"+C6*$D$34","v":2.3100342900000001E-2},9.0999999999999998E-2]
[null,"(Resolución N° 070-2011-CD/OSIPTEL) "]
[]
[null,"Terminación en la Red Móvil",6.9277769163952882E-2,{"$f":"+C9*$D$34","v":0.19351151427259466},0.76500000000000001]
[null,"(Resoluciones N° 073-2011-CD/OSIPTEL, N° 069-2011-CD/OSIPTEL, N° 068-2011-CD/OSIPTEL) "]
[]
[null,"Enlaces de Interconexión",2.0000000000000001E-4,{"$f":"+C12*$D$34","v":5.5865400000000001E-4},2E-3]
[null,"(Resolución N° 009-2011-CD/OSIPTEL) "]
[]
[null,"Facturación y Cobranza",2.4299999999999999E-3,{"$f":"+C15*$D$34*E31","v":6.6057028845275543E-3},2.5999999999999999E-2]
[null,"(Acuerdos de Interconexión) "]
[]
[null,"Acceso a Plataforma Prepago",null,{"$f":"+E32*(D37+E38*(D6+D9+D12+D15+E32*D37)/(1-E21-E32*E38))","v":3.519464177737281E-3},1.4E-2]
[null,"(Resolución N° 009-2011-CD/OSIPTEL) "]
[]
[null,"Costo de Retail ",null,{"$f":"E21*((D6+D9+D12+D15+E32*D37)/(1-E21-E32*E38))","v":2.5535999445740611E-2},0.10100000000000001]
[null,"(Resolución N° 008-2008-PD/OSIPTEL) "]
[null,"Tarifa Tope sin IGV por minuto",null,{"$f":"SUM(D6:D22)","v":0.25283167768060011}]
[null,"Tarifa Tope sin IGV por segundo",null,{"$f":"+D23/60","v":4.2138612946766687E-3}]
[]
[null,"Tarifa Tope con IGV por minuto",null,{"$f":"+D23*1.18","v":0.29834137966310809}]
[]
[]
[]
[null,"Estructura de Tráfico F-M"]
[null,"% Tráfico F-M Discado Directo",null,null,0.97319494670288631]
[null,"% Tráfico F-M Prepago",null,null,2.6805053297113707E-2]
[]
[null,"Tipo de Cambio (promedio mensual Compra-Venta)",null,2.7932700000000001]
[]
[null,"Costo Plataforma Prepago"]
[null,"Componente Fijo ( por minuto)",null,0.06]
[null,"Componente Variable (% tarifa final)",null,null,0.28199999999999997]