{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Informe 1 "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":1,"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":"Informe 1 ","index":0,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,1,2,7]]}
[null,"ENTEL PERU S.A.-2018- 1 RECONCILIACIÓN DEL ESTADO DE LA SITUACIÓN FINANCIERA ESTATUTARIO CON EL DE CONTABILIDAD SEPARADA-21062019"]
[]
[null,"INFORME 1: RECONCILIACIÓN DEL ESTADO DE LA SITUACIÓN FINANCIERA ESTATUTARIO CON EL DE CONTABILIDAD SEPARADA"]
[]
[null,"Periodo de reporte : Al 31 de Diciembre 2018"]
[null," Expresado en Miles de Nuevos Soles  "," Código plan contable  "," Código PCR  "," Estado de Situación Financiera Estatutaria  "," Ajustes  "," Estado de Situación Financiera de Contabilidad Separada  ","Nota"]
[null," ACTIVO CORRIENTE  "," "," ",{"$f":"SUM(E8:E13)","v":1122568215.8799996},{"$f":"SUM(F8:F13)","v":-8798378.1999999993},{"$f":"+E7+F7","v":1113769837.6799996}," "]
[null,"Efectivo y Equivalentes al Efectivo","Nota 1",10,{"$f":"+'[1]Informe 1 '!$E$8","v":20289648.260000002},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J60","v":-4300000},{"$f":"+E8+F8","v":15989648.260000002},1]
[null,"Cuentas por cobrar comerciales ","Nota 1",12,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I74","v":544920518.72999978},0,544920518.72999978,1]
[null,"Cuentas por cobrar comerciales a empresas relacionadas","Nota 1",13,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I115","v":10555279.709999999},0,10555279.709999999,1]
[null,"Impuestos y Otras cuentas por cobrar","Nota 1",16,{"$f":"+'[1]Informe 1 '!$E$11","v":104086372.11999989},{"$f":"+'[1]Informe 1 '!$F$11","v":-4498378.2},99587993.919999883,1]
[null,"Gastos Pagados por Anticipado","Nota 1",18,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I145","v":176916068.58000001},0,176916068.58000001,1]
[null,"Inventarios","Nota 1",20,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I160","v":265800328.47999996},0,265800328.47999996,1]
[{"$nulls":5},0,0]
[null," ACTIVO NO CORRIENTE  "," "," ",{"$f":"+E16+E57+E65+E67","v":6572216577.8599987},{"$f":"+F16+F57+F65+F67","v":-533913124.29637957},6038303453.5636196," "]
[null," Activo Fijo Bruto  "," ",30,{"$f":"+E17+E49","v":5013891826.6400003},{"$f":"+F17+F49","v":-597761395.56252027},4416130431.0774803,1]
[null," Planta y Equipo de Comunicaciones  "," ",301,{"$f":"+E18++E26+E27+E36+E43","v":4387944943.8000002},{"$f":"+F18++F26+F27+F36+F43","v":-382679328.05114967},4005265615.7488503,1]
[null," Equipos terminales  ","Nota 1",3011,{"$f":"SUM(E19:E25)","v":313906011.66000003},{"$f":"SUM(F19:F25)","v":-313906011.66000003},0,1]
[null," Equipos terminales -Teléfonos de Abonados  ","Nota 1",30111,0,0,0,1]
[null," Equipos terminales -Teléfonos Públicos  ","Nota 1",30112,0,0,0,1]
[null," Equipos Terminales -Televisión de Paga  ","Nota 1",30113,0,0,0,1]
[null," Equipos Terminales -Internet Fijo  ","Nota 1",30114,0,0,0,1]
[null," Equipos Terminales -Telefonía Móvil  ","Nota 1",30115,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I181)","v":313906011.66000003},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J181","v":-313906011.66000003},0,1]
[null," Equipos Terminales -Internet Móvil  ","Nota 1",30116,0,0,0,1]
[null," Otros Equipos Terminales  ","Nota 1",30117,0,0,0,1]
[null," Planta y Equipo de Acceso Local  ","Nota 1",3012,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I185:I206)","v":1020423816.2},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J194:J206)+'[2]Hoja Trabajo  Informe 1'!K193","v":-78391217.89870362},942032598.30129647,1]
[null," Equipos Centrales y de agregación  "," ",3013,{"$f":"SUM(E28:E35)","v":2461581597.0500002},{"$f":"SUM(F28:F35)","v":-40100069.289637506},2421481527.7603626,1]
[null," Centrales Locales  ","Nota 1",30131,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I209:I253)","v":2441316452.4200001},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J235:J253)+'[2]Hoja Trabajo  Informe 1'!K234","v":-44323225.3283979},2396993227.0916023,1]
[null," Centrales de Larga Distancia Nacional  ","Nota 1",30132,null,0,0,1]
[null," Centrales de Larga Distancia Internacional  ","Nota 1",30133,null,0,0,1]
[null," Controladores  ","Nota 1",30134,null,0,0,1]
[null," Gateways  ","Nota 1",30135,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I258:I267)","v":20265144.630000003},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K263","v":4223156.0387603976},24488300.6687604,1]
[null," Cabeceras  ","Nota 1",30136,null,0,0,1]
[null," Transmisión de Datos (Servicio Final)  ","Nota 1",30137,null,0,0,1]
[null," Otros equipos centrales  ","Nota 1",30138,null,0,0,1]
[null," Transmisión (Gran capacidad)  ",null,3014,{"$f":"SUM(E37:E42)","v":10043300.310000001},{"$f":"SUM(F37:F42)","v":3305787.8563610897},13349088.16636109,1]
[null," Cables de Transmisión (excluidos internacional)  ","Nota 1",30141,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I273:I277)","v":10043300.310000001},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K275","v":3305787.8563610897},13349088.16636109,1]
[null," Equipos de Transmisión (excluidos internacional)  ","Nota 1",30142,null,0,0,1]
[null," Equipos de Transmisión Radio  ","Nota 1",30143,null,0,0,1]
[null," Equipos de Transmisión por Satélite  ","Nota 1",30144,null,0,0,1]
[null," Cables y Equipos internacionales (excluyendo satélite)  ","Nota 1",30145,null,0,0,1]
[null," Otros equipos de transmisión  ","Nota 1",30146,null,0,0,1]
[null," Otros Activos Fijos Brutos de Comunicaciones  ",null,3015,{"$f":"SUM(E44:E48)","v":581990218.58000004},{"$f":"SUM(F44:F48)","v":46412182.94083041},628402401.52083039,1]
[null," Equipos de Fuerza (Planta Energía Eléctrica)  ","Nota 1",30151,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I285:I297)","v":118597053.86},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J293:J297)+'[2]Hoja Trabajo  Informe 1'!K292","v":16094727.448530484},134691781.30853048,1]
[null," Sistemas de Gestión de Red  ","Nota 1",30152,null,0,0,1]
[null," Equipos para Interconexión  ","Nota 1",30153,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I300:I308)","v":241588639.17000002},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J305:J308)+'[2]Hoja Trabajo  Informe 1'!K304","v":56995273.546624534},298583912.71662456,1]
[null," Equipos para Circuitos Alquilados  ","Nota 1",30154,null,0,0,1]
[null," Otros  ","Nota 1",30155,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I311:I315)","v":221804525.54999998},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J314:J315)+'[2]Hoja Trabajo  Informe 1'!K313","v":-26677818.054324612},195126707.49567538,1]
[null," Terreno, Edificios, Planta y Equipos no de Telecomunicaciones  ",null,302,{"$f":"SUM(E50:E56)","v":625946882.83999991},{"$f":"SUM(F50:F56)","v":-215082067.5113706},410864815.32862931,1]
[null," Terrenos  ","Nota 1",3021,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I319","v":4176870.83},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K320","v":992587.6317693328},5169458.4617693331,1]
[null," Edificios  ","Nota 1",3022,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I322:I324)","v":63841670.509999998},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K325","v":13431275.352186067},77272945.862186059,1]
[null," Vehículos y Ayudas Mecánicas  ","Nota 1",3023,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I327)","v":2006900.12},0,2006900.12,1]
[null," Equipos Sistemas Informáticos  ","Nota 1",3024,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I329:I330)","v":196721361.81999999},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K331+'[2]Hoja Trabajo  Informe 1'!J329","v":-42951203.485325985},153770158.334674,1]
[null," Edificios en arrendamiento financiero  ","Nota 1",3025,null,0,0,1]
[null," Otros activos bajo la forma de arrendamiento o leasing  ","Nota 1",3026,null,0,0,1]
[null," Otros Activos no de comunicaciones  ","Nota 1",3027,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I335:I346)","v":359200079.55999994},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J335:J346)","v":-186554727.01000002},172645352.54999992,1]
[null," Activos Intangibles  ",null,31,{"$f":"SUM(E58:E64)","v":2383832980.8599997},{"$f":"SUM(F58:F64)","v":-159276066.73089811},2224556914.1291018,1]
[null," Concesiones  ","Nota 1",311,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I349","v":1412530613.8099999},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K350","v":131889206.65910189},1544419820.4691019,1]
[null," Licencias  ","Nota 1",312,null,0,0,1]
[null," Patentes y propiedad intelectual  ","Nota 1",313,null,0,0,1]
[null," Software  ","Nota 1",314,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I354:I361)","v":900287197.50999987},{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!J354:K361)","v":-220150103.84999999},680137093.65999985,1]
[null," Investigación y Desarrollo  ","Nota 1",315,null,0,0,1]
[null," Otros Activos Intangibles  ","Nota 1",316,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I364)","v":71015169.540000007},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J364","v":-71015169.540000007},0,1]
[null,"Licencias y Sofware","Nota 1",317,null,0,0,1]
[null," Otros Activos No Corrientes  ",null,32,{"$f":"+'[1]Informe 1 '!$E$65","v":2326609875.8699999},0,2326609875.8699999,1]
[{"$nulls":5}," "," "]
[null," Depreciación del Activo Fijo Bruto, y Amortización  ",null,34,{"$f":"+E68+E107+E100","v":-3152118105.5100002},{"$f":"+F68+F107+F100","v":223124337.99703884},-2928993767.5129614,1]
[null," Depreciación de Planta y Equipo de Comunicaciones  ",null,341,{"$f":"+E69+E77+E78+E87+E94","v":-2030938403.4399998},{"$f":"+F69+F77+F78+F87+F94","v":153307873.60738486},-1877630529.8326149,1]
[null," Equipos terminales  ","Nota 1",3411,{"$f":"SUM(E70:E76)","v":-313906011.81999999},{"$f":"SUM(F70:F76)","v":313906011.81999999},0,1]
[null," Equipos terminales -Teléfonos de Abonados  ","Nota 1",34111,null,0,0,1]
[null," Equipos terminales -Teléfonos Públicos  ","Nota 1",34112,null,0,0,1]
[null," Equipos Terminales -Televisión de Paga  ","Nota 1",34113,null,0,{"$f":"+E72+F72","v":0},1]
[null," Equipos Terminales -Internet Fijo  ","Nota 1",34114,null,0,0,1]
[null," Equipos Terminales -Telefonía Móvil  ","Nota 1",34115,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I386)","v":-313906011.81999999},{"$f":"'[2]Hoja Trabajo  Informe 1'!J386","v":313906011.81999999},0,1]
[null," Equipos Terminales -Internet Móvil  ","Nota 1",34116,null,0,0,1]
[null," Otros Equipos Terminales  ","Nota 1",34117,null,0,0,1]
[null," Planta y Equipo de Acceso Local  ","Nota 1",3412,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I390:I398)","v":-229947850.47},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K399","v":-42247923.621085465},-272195774.09108543,1]
[null," Equipos Centrales y de agregación  ",null,3413,{"$f":"SUM(E79:E86)","v":-1227978212.0899999},{"$f":"SUM(F79:F86)","v":-62301443.420523398},-1290279655.5105233,1]
[null," Centrales Locales  ","Nota 1",34131,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I403:I408)","v":-1211812369.1099999},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K409","v":-59437330.073698953},-1271249699.1836989,1]
[null," Centrales de Larga Distancia Nacional  ","Nota 1",34132,null,0,0,1]
[null," Centrales de Larga Distancia Internacional  ","Nota 1",34133,null,0,0,1]
[null," Controladores  ","Nota 1",34134,null,0,0,1]
[null," Gateways  ","Nota 1",34135,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I414","v":-16165842.98},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K415","v":-2864113.3468244416},-19029956.326824442,1]
[null," Cabeceras  ","Nota 1",34136,null,0,0,1]
[null," Transmisión de Datos (Servicio Final)  ","Nota 1",34137,null,0,0,1]
[null," Otros equipos centrales  ","Nota 1",34138,null,0,0,1]
[null," Transmisión (Gran capacidad)  ",null,3414,{"$f":"SUM(E88:E93)","v":-9038208.120000001},{"$f":"SUM(F88:F93)","v":-3027205.7691162443},-12065413.889116246,1]
[null," Cables de Transmisión (excluidos internacional)  ","Nota 1",34141,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I421:I423)","v":-9038208.120000001},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K424","v":-3027205.7691162443},-12065413.889116246,1]
[null," Equipos de Transmisión (excluidos internacional) ","Nota 1",34142,null,0,0,1]
[null," Equipos de Transmisión Radio  ","Nota 1",34143,null,0,0,1]
[null," Equipos de Transmisión por Satélite  ","Nota 1",34144,null,0,0,1]
[null," Cables y Equipos internacionales (excluyendo satélite)  ","Nota 1",34145,null,0,0,1]
[null," Otros equipos de transmisión  ","Nota 1",34146,null,0,0,1]
[null," Otros Activos Fijos Brutos de Comunicaciones  ",null,3415,{"$f":"SUM(E95:E99)","v":-250068120.94},{"$f":"SUM(F95:F99)","v":-53021565.401890017},-303089686.34189004,1]
[null," Equipos de Fuerza (Planta Energía Eléctrica)  ","Nota 1",34151,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I432:I435)","v":-49902823.810000002},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K436","v":-16411542.730674004},-66314366.540674008,1]
[null," Sistemas de Gestión de Red  ","Nota 1",34152,null,0,0,1]
[null," Equipos para Interconexión  ","Nota 1",34153,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I439:I443)","v":-100199499.69},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K444","v":-32480925.421797361},-132680425.11179736,1]
[null," Equipos para Circuitos Alquilados  ","Nota 1",34154,null,0,0,1]
[null," Otros  ","Nota 1",34155,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I447+'[2]Hoja Trabajo  Informe 1'!I448)","v":-99965797.439999998},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K449","v":-4129097.2494186559},-104094894.68941866,1]
[null," Depreciación de Edificios, y Planta y Equipos no de Telecomunicaciones  ",null,342,{"$f":"SUM(E101:E106)","v":-338218268.09000003},{"$f":"SUM(F101:F106)","v":38611097.085322484},-299607171.00467753,1]
[null," Edificios  ","Nota 1",3421,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I452:I453)","v":-28041497.079999998},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K454","v":-5191912.7204423016},-33233409.800442301,1]
[null," Vehículos y Ayudas Mecánicas  ","Nota 1",3422,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I456","v":-1599256.27},0,-1599256.27,1]
[null," Equipos Sistemas Informáticos  ","Nota 1",3423,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I458:I459)","v":-134813683.16},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K460","v":-663951.94423521531},-135477635.1042352,1]
[null," Edificios en arrendamiento financiero  ","Nota 1",3424,null,0,0,1]
[null," Otros activos bajo la forma de arrendamiento o leasing  ","Nota 1",3425,null,0,0,1]
[null," Otros Activos no de comunicaciones  ","Nota 1",3426,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I464:I471)","v":-173763831.58000001},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J464+'[2]Hoja Trabajo  Informe 1'!J465","v":44466961.75},-129296869.83000001,1]
[null," Amortización de Intangibles  ",null,343,{"$f":"SUM(E108:E114)","v":-782961433.98000002},{"$f":"SUM(F108:F114)","v":31205367.304331474},-751756066.6756686,1]
[null," Concesiones  ","Nota 1",3431,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I474+'[2]Hoja Trabajo  Informe 1'!I475","v":-153454889.69},{"$f":"+'[2]Hoja Trabajo  Informe 1'!K476","v":-39809802.235668503},-193264691.92566851,1]
[null," Licencias  ","Nota 1",3432,null,0,0,1]
[null," Patentes y propiedad intelectual  ","Nota 1",3433,null,0,0,1]
[null," Software  ","Nota 1",3434,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I480:I487)","v":-558491374.75},0,-558491374.75,1]
[null," Investigación y Desarrollo  ","Nota 1",3435,null,0,0,1]
[null," Otros Activos Intangibles  ","Nota 1",3436,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I490+'[2]Hoja Trabajo  Informe 1'!I491","v":-71015169.539999977},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J490+'[2]Hoja Trabajo  Informe 1'!J491","v":71015169.539999977},0,1]
[null,"Licencias y Sofware","Nota 1",3437,null,0,0,1]
[{"$nulls":5},0]
[null," PASIVO CORRIENTE  ",null,null,{"$f":"SUM(E117:E124)","v":1047716900.0100002},{"$f":"SUM(F117:F124)","v":435635},{"$f":"+E116+F116","v":1048152535.0100002}]
[null,"Tributos y aportes por pagar","Nota 1",40,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I560:I577)","v":13650508.379999999},0,{"$f":"+E117+F117","v":13650508.379999999},1]
[null,"Remuneraciones y participaciones por Pagar","Nota 1",41,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I578:I586)","v":20341736.799999997},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J584","v":0},20341736.799999997,1]
[null,"Cuentas por pagar comerciales","Nota 1",42,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I506:I542)","v":807657815.4400003},0,807657815.4400003,1]
[null,"Cuentas por pagar a empresas vinculadas","Nota 1",43,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I544:I558)","v":32902765.179999996},0,32902765.179999996,1]
[null,"Instrumentos Financieros Derivados","Nota 1",45,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I606:I607)","v":-436092},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J606+'[2]Hoja Trabajo  Informe 1'!J607","v":436092},0,1]
[null,"Otras Cuentas por pagar diversas","Nota 1",46,{"$f":"+'[1]Informe 1 '!$E$122","v":95647128.199999988},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J601","v":-457},95646671.199999988,1]
[null,"Compensacion por Tiempo de Servicios","Nota 1",47,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I604)","v":3235860.16},0,3235860.16,1]
[null,"Ingresos diferidos","Nota 1",49,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I609:I618)","v":74717177.849999994},0,74717177.849999994,1]
[{"$nulls":5},0]
[null," PASIVO NO CORRIENTE  ",null,null,{"$f":"SUM(E127:E129)","v":5030698439.29},0,{"$f":"+E126+F126","v":5030698439.29}]
[null,"Cuentas por pagar a empresas vinculadas - No corriente","Nota 1",44,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I625+'[2]Hoja Trabajo  Informe 1'!I626","v":4891445298.2200003},0,4891445298.2200003,1]
[null,"Otras Cuentas por pagar diversas","Nota 1",48,{"$f":"+'[1]Informe 1 '!$E$128","v":12138000},null,12138000,1]
[null,"Provision para desmantelamiento de torres","Nota 1",48,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I628+'[2]Hoja Trabajo  Informe 1'!I629","v":127115141.06999999},0,127115141.06999999,1]
[{"$nulls":5},0]
[null," PATRIMONIO NETO  ",null,null,{"$f":"SUM(E132:E136)","v":1616369454.46},{"$f":"SUM(F132:F136)","v":-543147137.49601674},{"$f":"+E131+F131","v":1073222316.9639833}]
[null,"Capital","Nota 1",50,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I635+'[2]Hoja Trabajo  Informe 1'!I636","v":3239568713},0,3239568713,1]
[null,"Capital adicional","Nota 1",51,0,0,0,1]
[null,"Otras reservas","Nota 1",57,{"$f":"SUM('[2]Hoja Trabajo  Informe 1'!I647:I648)","v":14233526.76},0,14233526.76,1]
[null,"Resultados acumulados","Nota 1",58,{"$f":"+'[2]Hoja Trabajo  Informe 1'!I650+'[2]Hoja Trabajo  Informe 1'!I651","v":-1637432785.3000002},{"$f":"+'[2]Hoja Trabajo  Informe 1'!J651","v":-31720639.504637465},-1669153424.8046377,1]
[null,"Revaluaciones y Otros","Nota 1",59,null,{"$f":"+'[1]Informe 1 '!$F$136","v":-511426497.99137926},-511426497.99137926,1]
[]
[{"$nulls":4},0," ",0]