"tabla ANOS

7
CLASIFIC.
IMD
traf anual
T.C.A. proyeccion
F.D.
EAL (0)
EAL A EAL A 0.5
2 EJES 354
=B3*365 3.8
=C3*((1+D3/100)^C1-1)/(D3/100) 4.24
=C3*F3
=E3*F3 =H3*0.5
3 EJES 123
=B4*365 1.6
=C4*((1+D4/100)^C1-1)/(D4/100) 2.57
=C4*F4
=E4*F4 =H4*0.5
4 EJES 29
=B5*365 5
=C5*((1+D5/100)^C1-1)/(D5/100) 6.32
=C5*F5
=E5*F5 =H5*0.5
5 EJES 41
=B6*365 5
=C6*((1+D6/100)^C1-1)/(D6/100) 5.71
=C6*F6
=E6*F6 =H6*0.5
6 EJES 100
=B7*365 5
=C7*((1+D7/100)^C1-1)/(D7/100) 4.04
=C7*F7
=E7*F7 =H7*0.5
7 EJES 101
=B8*365 6
=C8*((1+D8/100)^C1-1)/(D8/100) 5.04
=C8*F8
=E8*F8 =H8*0.5
8 EJES 102
=B9*365 7
=C9*((1+D9/100)^C1-1)/(D9/100) 6.04
=C9*F9
=E9*F9 =H9*0.5
9 EJES 103
=B10*365
8
=C10*((1+D10/100)^C1-1)/(D10/100)
7.04
=C10*F10
=E10*F10
=H10*0.5
10 EJES 104
=B11*365
9
=C11*((1+D11/100)^C1-1)/(D11/100)
8.04
=C11*F11
=E11*F11
=H11*0.5
11 EJES 105
=B12*365
10
=C12*((1+D12/100)^C1-1)/(D12/100)
9.04
=C12*F12
=E12*F12
=H12*0.5
TOTAL =B3+B4+B5+B6+B7+B8+B9+B10+B11+B12
=C3+C4+C5+C6+C7+C8+C9+C10+C11+C1
2
=E3+E4+E5+E6+E7+E8+E9+E10+E11+E12
=G3+G4+G5+G6+G7+
G8+G9+G10+G11+G12
=H3+H4+H5+H6+H7+H8+H9+H10+H11+H12
=I3+I4+I5+I6+I7+
I8+I9+I10+I11+I12
FIN"