{"text_format":"2","workbook":"xlsx","n_sheets":8,"sheets":["GHG-ER-SC->CC","Seleccion de caso","Aplicacion caso C-BEy","Emisiones Proy","Leakege","ER y","Eficiencia","Generacion"],"not_rendered":{"charts":0,"images":7,"macros":0,"external_links":18,"defined_names":418,"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":"GHG-ER-SC->CC","index":0,"n_rows":30,"n_cols":33,"rows_kept":30,"cut":false,"hidden":false,"merged":[[15,1,17,1],[19,1,21,1],[23,1,25,1],[27,1,29,1]]}
[]
[]
[null,"Greenhouse gas emissions reductions from projects to convert from single to combined cycle"]
[]
[]
[]
[null,null,"Constants and conversion factors"]
[null,null,"Conversion factor [BTU - kWh]",null,null,3412.14]
[null,null,"Conversion factor [GJ - BTU]",null,null,947817]
[null,null,"Emission factor natural gas [tCO2/GJ]",null,null,5.6099999999999997E-2]
[null,null,"Conversion factor [GJ - MWh]",null,null,3.6]
[null,null,"Upstream emissions factor\n[tCO2e/TJ]",null,null,2.9]
[]
[]
[null,"Plant/Unit","Unit converted","Capacity \nCapmax\n[MW]","Maximum operation time\nTmax\n[h]","Maximum energy \nEGmax\n[MWh]","Generation 2015 \n[MWh]","Generation 2016 \n[MWh]","Generation 2017 [MWh]","Average generation\nEGBL,AVR\n[MWh]","Heat rate 2015\n [BTU/kWh]","Fuel consumption 2015\n[GJ]","Heat rate 2016\n [BTU/kWh]","Fuel consumption 2016\n[GJ]","Heat rate 2017\n [BTU/kWh]","Fuel consumption 2017\n[GJ]","Emission factor baseline\nEFCO2,BL\n[tCO2/MWh]","Grid emission factor\nEFgrid,CM,2010\n[tCO2/MWh]","New unit","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor project\nEFCO2,PJ\n[tCO2/MWh]","Project emissions\nPEy\n [tCO2/y]","Baseline emissions\nBEy\n[tCO2/y]","Fuel consumption [GJ]","Leakage","Average fuel consumption single cycle\n[GJ]","Increase in upstream emissions","Leakage\nLEy\n[tCO2/y]","Emissions reductions\nERy\n[tCO2/y]"]
[null,"CCSUR10",null,null,null,{"$f":"+F17+F18","v":763346.4},{"$f":"+G17+G18","v":539503},{"$f":"+H17+H18","v":640699.33586597606},{"$f":"+I17+I18","v":605633.36271849007},{"$f":"+AVERAGE(G16:I16)","v":595278.56619482208},null,{"$f":"+L17+L18","v":5348017.1341092214},null,{"$f":"+N17+N18","v":6395487.8520861492},null,{"$f":"+P17+P18","v":5986933.0918790679},{"$f":"+([16]OM_EF_2017!G69*[16]OM_EF_2017!C69+[16]OM_EF_2017!G70*[16]OM_EF_2017!C70)/([16]OM_EF_2017!C69+[16]OM_EF_2017!C70)","v":0.55457160263816607},{"$f":"+'[16]Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+B16","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+T16*8760*U16","v":813716.39999999991},6449,{"$f":"1/(W16/$F$8)","v":0.52909598387346879},{"$f":"+$F$10*$F$11/X16","v":0.38170767905185599},{"$f":"+Y16*V16","v":310601.79845043161},{"$f":"+J16*Q16+(F16-J16)*MIN(Q16,R16)+(V16-F16)*R16","v":430211.54078648379},{"$f":"+W16*V16*1000/$F$9","v":5536572.0002911948},{"$f":"+IF(AB16>MIN(L16,N16,P16),\"Yes\",\"No\")","v":"Yes"},{"$f":"+(L16+N16+P16)/3","v":5910146.0260248138},{"$f":"+AB16*$F$12/1000*(1-AD16/AB16)","v":-1083.3646746274942},{"$f":"IF(AC16=\"Yes\",MAX(0,AE16),0)","v":0},{"$f":"+AA16-Z16-AF16","v":119609.74233605218}]
[null,null,"SUR01",43.83,8760,{"$f":"+E17*D17","v":383950.8},{"$f":"+[16]OM_EF_2015!C69","v":283458},{"$f":"+[16]OM_EF_2016!C70","v":327520.80560572003},{"$f":"+[16]OM_EF_2017!$C$69","v":321801.02243377001},null,{"$f":"+[16]OM_EF_2015!E69","v":9397},{"$f":"+K17*G17*1000/$F$9","v":2810304.9702632469},{"$f":"+[16]OM_EF_2016!E70","v":9424},{"$f":"+M17*H17*1000/$F$9","v":3256489.4616031423},{"$f":"+[16]OM_EF_2017!E69","v":9348},{"$f":"+O17*I17*1000/$F$9","v":3173815.1538861217}]
[null,null,"SUR02",43.31,8760,{"$f":"+E18*D18","v":379395.60000000003},{"$f":"+[16]OM_EF_2015!C70","v":256045},{"$f":"+[16]OM_EF_2016!C71","v":313178.53026025603},{"$f":"+[16]OM_EF_2017!$C$70","v":283832.34028472006},null,{"$f":"+[16]OM_EF_2017!E70","v":9394},{"$f":"+K18*G18*1000/$F$9","v":2537712.1638459745},{"$f":"+[16]OM_EF_2016!E71","v":9500},{"$f":"+M18*H18*1000/$F$9","v":3138998.3904830068},{"$f":"+[16]OM_EF_2017!E70","v":9394},{"$f":"+O18*I18*1000/$F$9","v":2813117.9379929462}]
[]
[null,"CCSUR20",null,null,null,{"$f":"+F21+F22","v":772807.2},{"$f":"+G21+G22","v":564881},{"$f":"+H21+H22","v":639988.48215008865},{"$f":"+I21+I22","v":661338.21767871},{"$f":"+AVERAGE(G20:I20)","v":622069.23327626614},null,{"$f":"+L21+L22","v":5573336.8065776415},null,{"$f":"+N21+N22","v":6359069.4829529002},null,{"$f":"+P21+P22","v":6489734.2762640007},{"$f":"+([16]OM_EF_2017!G71*[16]OM_EF_2017!C71+[16]OM_EF_2017!G72*[16]OM_EF_2017!C72)/([16]OM_EF_2017!C71+[16]OM_EF_2017!C72)","v":0.55051138918883158},{"$f":"+'[16]Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+B20","v":"CCSUR20"},132.69999999999999,0.7,{"$f":"+T20*8760*U20","v":813716.39999999991},6449,{"$f":"1/(W20/$F$8)","v":0.52909598387346879},{"$f":"+$F$10*$F$11/X20","v":0.38170767905185599},{"$f":"+Y20*V20","v":310601.79845043161},{"$f":"+J20*Q20+(F20-J20)*MIN(Q20,R20)+(V20-F20)*R20","v":430267.82136063062},{"$f":"+W20*V20*1000/$F$9","v":5536572.0002911948},{"$f":"+IF(AB20>MIN(L20,N20,P20),\"Yes\",\"No\")","v":"No"},{"$f":"+(L20+N20+P20)/3","v":6140713.5219315141},{"$f":"+AB20*$F$12/1000*(1-AD20/AB20)","v":-1752.010412756925},{"$f":"IF(AC20=\"Yes\",MAX(0,AE20),0)","v":0},{"$f":"+AA20-Z20-AF20","v":119666.02291019901}]
[null,null,"SUR03",44.16,8760,{"$f":"+E21*D21","v":386841.59999999998},{"$f":"+[16]OM_EF_2015!C71","v":285112},{"$f":"+[16]OM_EF_2016!C72","v":329847.8391620898},{"$f":"+[16]OM_EF_2017!C71","v":326287.42484508501},null,{"$f":"+[16]OM_EF_2015!E71","v":9355},{"$f":"+K21*G21*1000/$F$9","v":2814069.3403895479},{"$f":"+[16]OM_EF_2016!E72","v":9409},{"$f":"+M21*H21*1000/$F$9","v":3274406.6825939007},{"$f":"+[16]OM_EF_2017!E71","v":9304},{"$f":"+O21*I21*1000/$F$9","v":3202915.9645360559}]
[null,null,"SUR04",44.06,8760,{"$f":"+E22*D22","v":385965.60000000003},{"$f":"+[16]OM_EF_2015!C72","v":279769},{"$f":"+[16]OM_EF_2016!C73","v":310140.64298799884},{"$f":"+[16]OM_EF_2017!C72","v":335050.79283362499},null,{"$f":"+[16]OM_EF_2015!E72","v":9348},{"$f":"+K22*G22*1000/$F$9","v":2759267.4661880932},{"$f":"+[16]OM_EF_2016!E73","v":9427},{"$f":"+M22*H22*1000/$F$9","v":3084662.8003589991},{"$f":"+[16]OM_EF_2017!E72","v":9298},{"$f":"+O22*I22*1000/$F$9","v":3286818.3117279443}]
[]
[null,"CCWAR10",null,null,null,{"$f":"+F25+F26","v":775960.8},{"$f":"+G25+G26","v":303785},{"$f":"+H25+H26","v":631324},{"$f":"+I25+I26","v":573575.29600000009},{"$f":"+AVERAGE(G24:I24)","v":502894.76533333334},null,{"$f":"+L25+L26","v":2926055.7206718172},null,{"$f":"+N25+N26","v":6088596.7227850948},null,{"$f":"+P25+P26","v":5490814.2311690971},{"$f":"+([16]OM_EF_2017!G83*[16]OM_EF_2017!C83+[16]OM_EF_2017!G84*[16]OM_EF_2017!C84)/([16]OM_EF_2017!C83+[16]OM_EF_2017!C84)","v":0.53704332952983669},{"$f":"+'[16]Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+B24","v":"CCWAR10"},135.19999999999999,0.7,{"$f":"+T24*8760*U24","v":829046.39999999991},6449,{"$f":"1/(W24/$F$8)","v":0.52909598387346879},{"$f":"+$F$10*$F$11/X24","v":0.38170767905185599},{"$f":"+Y24*V24","v":316453.37717029656},{"$f":"+J24*Q24+(F24-J24)*MIN(Q24,R24)+(V24-F24)*R24","v":419517.07218466577},{"$f":"+W24*V24*1000/$F$9","v":5640878.1796486024},{"$f":"+IF(AB24>MIN(L24,N24,P24),\"Yes\",\"No\")","v":"Yes"},{"$f":"+(L24+N24+P24)/3","v":4835155.5582086695},{"$f":"+AB24*$F$12/1000*(1-AD24/AB24)","v":2336.5956021758052},{"$f":"IF(AC24=\"Yes\",MAX(0,AE24),0)","v":2336.5956021758052},{"$f":"+AA24-Z24-AF24","v":100727.09941219341}]
[null,null,"WAR01",44.58,8760,{"$f":"+E25*D25","v":390520.8},{"$f":"+[16]OM_EF_2015!C83","v":198822},{"$f":"+[16]OM_EF_2016!C84","v":327476},{"$f":"+[16]OM_EF_2017!C83","v":341340.33600000001},null,{"$f":"+[16]OM_EF_2015!E83","v":9100},{"$f":"+K25*G25*1000/$F$9","v":1908891.9063490103},{"$f":"+[16]OM_EF_2016!E84","v":9100},{"$f":"+M25*H25*1000/$F$9","v":3144100.1796760345},{"$f":"+[16]OM_EF_2017!E83","v":9039},{"$f":"+O25*I25*1000/$F$9","v":3255243.6779504903}]
[null,null,"WAR02",44,8760,{"$f":"+E26*D26","v":385440},{"$f":"+[16]OM_EF_2015!C84","v":104963},{"$f":"+[16]OM_EF_2016!C85","v":303848},{"$f":"+[16]OM_EF_2017!C84","v":232234.96000000008},null,{"$f":"+[16]OM_EF_2015!E84","v":9185},{"$f":"+K26*G26*1000/$F$9","v":1017163.814322807},{"$f":"+[16]OM_EF_2016!E85","v":9185},{"$f":"+M26*H26*1000/$F$9","v":2944496.5431090603},{"$f":"+[16]OM_EF_2017!E84","v":9124},{"$f":"+O26*I26*1000/$F$9","v":2235570.5532186073}]
[]
[null,"CCWAR20",null,null,null,{"$f":"+F29+F30","v":775698},{"$f":"+G29+G30","v":211369},{"$f":"+H29+H30","v":662805},{"$f":"+I29+I30","v":651673.4879999999},{"$f":"+AVERAGE(G28:I28)","v":508615.8293333333},null,{"$f":"+L29+L30","v":2048907.4568191962},null,{"$f":"+N29+N30","v":6425797.0209439164},null,{"$f":"+P29+P30","v":6275894.0299741393},{"$f":"+([16]OM_EF_2017!G85*[16]OM_EF_2017!C85+[16]OM_EF_2017!G86*[16]OM_EF_2017!C86)/([16]OM_EF_2017!C85+[16]OM_EF_2017!C86)","v":0.54026715124267677},{"$f":"+'[16]Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+B28","v":"CCWAR20"},135.19999999999999,0.7,{"$f":"+T28*8760*U28","v":829046.39999999991},6449,{"$f":"1/(W28/$F$8)","v":0.52909598387346879},{"$f":"+$F$10*$F$11/X28","v":0.38170767905185599},{"$f":"+Y28*V28","v":316453.37717029656},{"$f":"+J28*Q28+(F28-J28)*MIN(Q28,R28)+(V28-F28)*R28","v":421607.85975547816},{"$f":"+W28*V28*1000/$F$9","v":5640878.1796486024},{"$f":"+IF(AB28>MIN(L28,N28,P28),\"Yes\",\"No\")","v":"Yes"},{"$f":"+(L28+N28+P28)/3","v":4916866.1692457506},{"$f":"+AB28*$F$12/1000*(1-AD28/AB28)","v":2099.6348301682692},{"$f":"IF(AC28=\"Yes\",MAX(0,AE28),0)","v":2099.6348301682692},{"$f":"+AA28-Z28-AF28","v":103054.84775501332}]
[null,null,"WAR03",44.55,8760,{"$f":"+E29*D29","v":390258},{"$f":"+[16]OM_EF_2015!C85","v":135385},{"$f":"+[16]OM_EF_2016!C86","v":334360},{"$f":"+[16]OM_EF_2017!C85","v":332215.63199999998},null,{"$f":"+[16]OM_EF_2015!E85","v":9183},{"$f":"+K29*G29*1000/$F$9","v":1311688.2847638309},{"$f":"+[16]OM_EF_2016!E86","v":9183},{"$f":"+M29*H29*1000/$F$9","v":3239473.3160515162},{"$f":"+[16]OM_EF_2017!E85","v":9122},{"$f":"+O29*I29*1000/$F$9","v":3197316.5654382645}]
[null,null,"WAR04",44,8760,{"$f":"+E30*D30","v":385440},{"$f":"+[16]OM_EF_2015!C86","v":75984},{"$f":"+[16]OM_EF_2016!C87","v":328445},{"$f":"+[16]OM_EF_2017!C86","v":319457.85599999991},null,{"$f":"+[16]OM_EF_2015!E86","v":9196},{"$f":"+K30*G30*1000/$F$9","v":737219.17205536517},{"$f":"+[16]OM_EF_2016!E87","v":9195},{"$f":"+M30*H30*1000/$F$9","v":3186323.7048924002},{"$f":"+[16]OM_EF_2017!E86","v":9134},{"$f":"+O30*I30*1000/$F$9","v":3078577.4645358748}]

{"sheet":"Seleccion de caso","index":1,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[41,1,43,1],[46,1,48,1],[37,1,38,5],[7,1,9,1],[21,1,23,1],[26,1,28,1],[17,1,18,5]]}
[]
[]
[]
[null,"Caso (a)"]
[null,"Q energía con el proyecto <= a la generación histórica promedio tres años"]
[null,"NO SE CUMPLE, NO CORRESPONDE ESTE CASO"]
[null,"Plant/Unit","Unit converted","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]"]
[null,"CCSUR10",{"$f":"+B8","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+D8*8760*E8","v":813716.39999999991}]
[]
[]
[]
[null,"Plant/Unit","Generation 2015 \n[MWh]","Generation 2016 \n[MWh]","Generation 2017 [MWh]","Average generation\nEGBL,AVR\n[MWh]"]
[null,null,{"$f":"+C14+C15","v":539503},{"$f":"+D14+D15","v":640699.33586597606},{"$f":"+E14+E15","v":605633.36271849007},{"$f":"+AVERAGE(C13:E13)","v":595278.56619482208}]
[null,"SUR01",{"$f":"+Generacion!M99","v":283458},{"$f":"+Generacion!N99","v":327520.80560572003},{"$f":"+Generacion!O99","v":321801.02243377001}]
[null,"SUR02",{"$f":"+Generacion!M100","v":256045},{"$f":"+Generacion!N100","v":313178.53026025603},{"$f":"+Generacion!O100","v":283832.34028472006}]
[]
[null,"Caso (b)"]
[null,"Q energia con el proyecto > a la genracion historica promedio tres años, pero es menor a la generacion maxima antes de la implementacion del proyecto"]
[]
[null,"NO SE CUMPLE, NO CORRESPONDE ESTE CASO"]
[null,"Plant/Unit","Unit converted","Capacity \nCapmax\n[MW]","Maximum operation time\nTmax\n[h]","Maximum energy \nEGmax\n[MWh]"]
[null,"CCSUR10",null,null,null,{"$f":"+F23+F24","v":763346.4}]
[null,null,"SUR01",43.83,8760,{"$f":"+E23*D23","v":383950.8}]
[null,null,"SUR02",43.31,8760,{"$f":"+E24*D24","v":379395.60000000003}]
[]
[null,"Plant/Unit","Unit converted","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]"]
[null,"CCSUR10",{"$f":"+B27","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+D27*8760*E27","v":813716.39999999991}]
[]
[]
[]
[null,"Plant/Unit","Generation 2015 \n[MWh]","Generation 2016 \n[MWh]","Generation 2017 [MWh]","Average generation\nEGBL,AVR\n[MWh]"]
[null,null,{"$f":"+C33+C34","v":539503},{"$f":"+D33+D34","v":640699.33586597606},{"$f":"+E33+E34","v":605633.36271849007},{"$f":"+AVERAGE(C32:E32)","v":595278.56619482208}]
[null,"SUR01",{"$f":"+C14","v":283458},{"$f":"+D14","v":327520.80560572003},321801.02243377001]
[null,"SUR02",{"$f":"+C15","v":256045},{"$f":"+D15","v":313178.53026025603},283832.34028472006]
[]
[]
[null,"Caso ( c)"]
[null,"Q energia con el proyecto > a la genracion maxima antes de la implementacion del proyecto"]
[]
[null,"SE CUMPLE, CORRESPONDE ESTE CASO"]
[null,"Plant/Unit","Unit converted","Capacity \nCapmax\n[MW]","Maximum operation time\nTmax\n[h]","Maximum energy \nEGmax\n[MWh]"]
[null,"CCSUR10",null,null,null,{"$f":"+F43+F44","v":763346.4}]
[null,null,"SUR01",43.83,8760,{"$f":"+E43*D43","v":383950.8}]
[null,null,"SUR02",43.31,8760,{"$f":"+E44*D44","v":379395.60000000003}]
[]
[null,"Plant/Unit","Unit converted","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]"]
[null,"CCSUR10",{"$f":"+B47","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+D47*8760*E47","v":813716.39999999991}]

{"sheet":"Aplicacion caso C-BEy","index":2,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,"Constants and conversion factors"]
[null,null,"Conversion factor [BTU - kWh]",null,null,3412.14]
[null,null,"Conversion factor [GJ - BTU]",null,null,947817]
[null,null,"Emission factor natural gas [tCO2/GJ]",null,null,5.6099999999999997E-2]
[null,null,"Conversion factor [GJ - MWh]",null,null,3.6]
[null,null,"Upstream emissions factor\n[tCO2e/TJ]",null,null,2.9]
[]
[null,"Plant/Unit","Unit converted","Capacity \nCapmax\n[MW]","Generation 2015 \n[MWh]","Generation 2016 \n[MWh]","Generation 2017 [MWh]","Average generation\nEGBL,AVR\n[MWh]"]
[null,"CCSUR10",null,null,{"$f":"+E16+E17","v":539503},{"$f":"+F16+F17","v":640699.33586597606},{"$f":"+G16+G17","v":605633.36271849007},{"$f":"+AVERAGE(E15:G15)","v":595278.56619482208}]
[null,null,"SUR01",43.83,{"$f":"+Generacion!M99","v":283458},{"$f":"+Generacion!N99","v":327520.80560572003},{"$f":"+Generacion!O99","v":321801.02243377001}]
[null,null,"SUR02",43.31,{"$f":"+Generacion!M100","v":256045},{"$f":"+Generacion!N100","v":313178.53026025603},{"$f":"+Generacion!O100","v":283832.34028472006}]
[]
[null,"Plant/Unit","Unit converted","Capacity \nCapmax\n[MW]","Maximum operation time\nTmax\n[h]","Maximum energy \nEGmax\n[MWh]",null,"Emission factor baseline\nEF grid,y\n[tCO2/MWh]",{"$nulls":9},"Grid emission factor\nEFgrid,CM,2010\n[tCO2/MWh]","New unit","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor project\nEFCO2,PJ\n[tCO2/MWh]","Project emissions\nPEy\n [tCO2/y]","Baseline emissions\nBEy\n[tCO2/y]","Fuel consumption [GJ]","Leakage","Average fuel consumption single cycle\n[GJ]","Increase in upstream emissions","Leakage\nLEy\n[tCO2/y]","Emissions reductions\nERy\n[tCO2/y]"]
[null,"CCSUR10",null,null,null,{"$f":"+F21+F22","v":763346.4},null,0.46,{"$nulls":9},{"$f":"+'[16]Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+B20","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+T20*8760*U20","v":813716.39999999991},6449,{"$f":"1/(W20/$F$12)","v":4.4968212125910993E-4},{"$f":"+#REF!*$F$19/X20","v":{"$error":"#REF!"}},{"$f":"+Y20*V20","v":{"$error":"#REF!"}},{"$f":"+H15*I28+(F20-H15)*MIN(I28,R20)+(V20-F20)*R20","v":431646.14437566372},{"$f":"+W20*V20*1000/$F$13","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AB20>MIN(D28,F28,H28),\"Yes\",\"No\")","v":{"$error":"#DIV/0!"}},{"$f":"+(D28+F28+H28)/3","v":5910146.0260248138},{"$f":"+AB20*$F$20/1000*(1-AD20/AB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC20=\"Yes\",MAX(0,AE20),0)","v":{"$error":"#DIV/0!"}},{"$f":"+AA20-Z20-AF20","v":{"$error":"#REF!"}}]
[null,null,"SUR01",43.83,8760,{"$f":"+E21*D21","v":383950.8}]
[null,null,"SUR02",43.31,8760,{"$f":"+E22*D22","v":379395.60000000003}]
[]
[null,"Plant/Unit","New unit","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]"]
[null,"CCSUR10",{"$f":"+B25","v":"CCSUR10"},132.69999999999999,0.7,{"$f":"+D25*8760*E25","v":813716.39999999991}]
[]
[null,"Unit converted","Heat rate 2015\n [BTU/kWh]","Fuel consumption 2015\n[GJ]","Heat rate 2016\n [BTU/kWh]","Fuel consumption 2016\n[GJ]","Heat rate 2017\n [BTU/kWh]","Fuel consumption 2017\n[GJ]","Emission factor baseline\nEFCO2,BL\n[tCO2/MWh]"]
[null,null,null,{"$f":"+D29+D30","v":5348017.1341092214},null,{"$f":"+F29+F30","v":6395487.8520861492},null,{"$f":"+H29+H30","v":5986933.0918790679},{"$f":"(SUM(D28:H28)/SUM(E15:G15))*F10","v":0.55698157281120675}]
[null,"SUR01",9397,{"$f":"((C29*1000)*E16)/F9","v":2810304.9702632469},9424,{"$f":"+E29*F16*1000/$F$9","v":3256489.4616031423},9348,{"$f":"+G29*G16*1000/$F$9","v":3173815.1538861217}]
[null,"SUR02",9394,{"$f":"+C30*E17*1000/$F$9","v":2537712.1638459745},9500,{"$f":"+E30*F17*1000/$F$9","v":3138998.3904830068},9394,{"$f":"+G30*G17*1000/$F$9","v":2813117.9379929462}]
[]
[{"$nulls":4},{"$f":"+H15*I28","v":331559.19205999206}]
[{"$nulls":4},{"$f":"(F20-H15)*MIN(I28,H20)","v":77311.203550381862}]
[{"$nulls":4},{"$f":"(F25-F20)*H20","v":23170.199999999946}]
[null,"BE y =",null,null,{"$f":"SUM(E32:E34)","v":432040.59561037389}]

{"sheet":"Emisiones Proy","index":3,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",null,null,3412.14]
[null,"Conversion factor [GJ - BTU]",null,null,947817]
[null,"Emission factor natural gas [tCO2/GJ]",null,null,5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",null,null,3.6]
[null,"Upstream emissions factor\n[tCO2e/TJ]",null,null,2.9]
[]
[null,"New unit","Capacity \n[MW]","Capacity factor","Generation \nEGPJ,adj,y\n[MWh]","Heat rate [BTU/kWh]","Fuel consumption Comb. Cycle    FC i,j,y\n[GJ]","Project emissions\nPEy\n [tCO2/y]"]
[null,"CCSUR10",132.69999999999999,0.7,{"$f":"+C11*8760*D11","v":813716.39999999991},6449,{"$f":"F11*1000*E11/E5","v":5536572.0002911948},{"$f":"G11*E6","v":310601.689216336}]

{"sheet":"Leakege","index":4,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",null,null,3412.14]
[null,"Conversion factor [GJ - BTU]",null,null,947817]
[null,"Emission factor natural gas [tCO2/GJ]",null,null,5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",null,null,3.6]
[null,"Net Caloric Value (Btu/cf)",null,null,979.8]
[null,"Upstream emissions factor\n[tCO2e/TJ]",null,null,2.9]
[]
[null,"New unit","Fuel Consumption Comb. Cycle    FC i,j,y\n[mpc]","NCV (Gj/mpc)","Upstream emissions factor\n[tCO2e/GJ] (EF i,upstreamch4 * GWPch4)","Heat rate [BTU/kWh]","Fuel Consumption comb. Cycle    FC i,j,y\n[Gj]","Average Three Year Fuel Consumption Simple Cycle    FC i,j,y\n[Gj]","Increase in upstream emissions    ","Leakage\nLEy\n[tCO2/y]",null,null,"Baseline emissions\nBEy\n[tCO2/y]","Fuel consumption [GJ]","Leakage","Average fuel consumption single cycle\n[GJ]","Increase in upstream emissions","Leakage\nLEy\n[tCO2/y]","Emissions reductions\nERy\n[tCO2/y]"]
[null,"CCSUR10",{"$f":"'Emisiones Proy'!E11*'Emisiones Proy'!F11/979.8","v":5355845.1353337411},{"$f":"E8*1000/E5","v":1.0337438556176983},{"$f":"E9/1000","v":2.8999999999999998E-3},6449,{"$f":"+'Emisiones Proy'!G11","v":5536572.0002911948},{"$f":"('Aplicacion caso C-BEy'!H28+'Aplicacion caso C-BEy'!F28+'Aplicacion caso C-BEy'!D28)/3","v":5910146.0260248138},{"$f":"MAX(0,C12*D12*E12)*(1-(H12/G12))","v":-1083.364674627494},{"$f":"MAX(0,I12)","v":0},null,{"$f":"+K12*E12","v":0},{"$f":"+#REF!*#REF!+(#REF!-#REF!)*MIN(#REF!,#REF!)+(E12-#REF!)*#REF!","v":{"$error":"#REF!"}},{"$f":"+F12*E12*1000/#REF!","v":{"$error":"#REF!"}},{"$f":"+IF(N12>MIN(#REF!,#REF!,#REF!),\"Yes\",\"No\")","v":{"$error":"#REF!"}},{"$f":"+(#REF!+#REF!+#REF!)/3","v":{"$error":"#REF!"}},{"$f":"+N12*#REF!/1000*(1-P12/N12)","v":{"$error":"#REF!"}},{"$f":"IF(O12=\"Yes\",MAX(0,Q12),0)","v":{"$error":"#REF!"}},{"$f":"+M12-L12-R12","v":{"$error":"#REF!"}}]

{"sheet":"ER y","index":5,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,1,10,1]]}
{"$rows_empty":7}
[null,"Plant/Unit","Baseline emissions\nBEy\n[tCO2/y]","Project emissions\nPEy\n [tCO2/y]","Leakage\nLEy\n[tCO2/y]","Emissions reductions\nERy\n[tCO2/y]"]
[null,"CCSUR10",{"$f":"+'Aplicacion caso C-BEy'!E35","v":432040.59561037389},{"$f":"+'Emisiones Proy'!H11","v":310601.689216336},{"$f":"+Leakege!J12","v":0},{"$f":"+C9-D9-E9","v":121438.90639403788}]

{"sheet":"Eficiencia","index":6,"n_rows":75,"n_cols":34,"rows_kept":75,"cut":false,"hidden":false,"merged":[[11,15,12,17],[4,0,4,20],[6,0,6,20],[7,0,7,20],[9,0,9,20],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,8],[11,9,11,11],[11,12,12,12],[11,13,12,14],[11,32,12,32],[11,33,12,33],[12,18,12,20],[12,21,12,23],[12,24,12,26],[12,30,13,30],[11,18,11,20],[11,21,11,23],[11,24,11,26],[11,27,12,28],[11,29,12,29],[11,31,13,31]]}
["CNDC",{"$nulls":19},"Informe de Precios de Nodo mayo - octubre 2018"]
[]
[]
[]
["ANEXO 5F"]
[]
["CARACTERISTICAS DE UNIDADES TERMICAS PARA LA TEMPERATURA MEDIA ANUAL"]
["TURBINAS A GAS"]
[]
["Periodo mayo - octubre 2018"]
[" ",{"$nulls":19},"Página 1 de 4"]
["UNIDAD","FOR","TEMP","POTENCIA EN BORNES"," CP&T     (1)","POTENCIA INYECTADA","PODER CALORIFICO","COSTO DE COMBUSTIBLE",null,"RENDIMIENTO TERMICO",null,null,"O&M","REPRESENTACION LINEAL DE COSTO",null,"COSTO (US$/MWh)",null,null,"RENDIMIENTO TERMICO",null,null,"Eje X",null,null,"Eje Y",null,null,"Estimacion Lineal",null,"(MMBTU/MWh)","Eficiencia (%)","Tipo de Combustible","Factor de Emisiones","Factor de Emisiones"]
[{"$nulls":9},"50% (2)",0.75,1,{"$nulls":6},"(MMBTU/MWh)",null,null,"% carga",null,null,"RENDIMIENTO TERMICO",{"$nulls":5},"ηm,y"]
[null,"%"," °C","MW","%","MW"," BTU/PC","US$/MPC","US$/MMBTU","BTU/KWh","BTU/KWh","BTU/KWh","US$/MWh","a","b","Al 93%","Al 92%","Al 90%","Al 93%","Al 92%","Al 90%",null,null,null,{"$f":"+J14","v":"BTU/KWh"},{"$f":"+K14","v":"BTU/KWh"},"BTU/KWh","a","b",{"$f":"1-'[17]% despacho'!G9","v":0.91428571428571426},null,null,"EFCO2 (tCO2/TJ)","EFEL,m,y"]
[]
["GCH01",11.95,26,18.62,3.5,17.970000000000002,925.6,1.131,1.2219101123595506,16761,14443,12977,3.1349999999999998,90.31159812008373,14.761175351123637,20.165819164414106,20.224671910112367,20.346308197139944,13.937865798922807,13.98603034482759,14.085576363636367,0.5,0.75,1,{"$f":"+J16","v":16761},{"$f":"+K16","v":14443},12977,{"$f":"INDEX(LINEST(Y16:AA16,V16:X16),1,2)","v":20403},{"$f":"INDEX(LINEST(Y16:AA16,V16:X16),1,1)","v":-7567.9999999999991},{"$f":"AB16+AC16*$AD$14","v":13483.685714285715},{"$f":"3412/AD16","v":0.25304653878019784},"Gas Natural",54.3,{"$f":"((AG16*3.6)/1000)/AE16","v":0.77250612058281698}]
["GCH02",2.76,26,17.62,3.5,17,925.6,1.131,1.2219101123595506,18220,15214,13610,4.1399999999999997,103.10254095716307,15.522092696629217,22.043442535791964,22.11432677317417,22.26082086376406,14.652012741935492,14.71002375000001,14.829913166666678,{"$f":"+V16","v":0.5},{"$f":"+W16","v":0.75},1,{"$f":"+J17","v":18220},15214,13610,{"$f":"INDEX(LINEST(Y17:AA17,V17:X17),1,2)","v":22596.333333333336},{"$f":"INDEX(LINEST(Y17:AA17,V17:X17),1,1)","v":-9220},{"$f":"AB17+AC17*$AD$14","v":14166.61904761905},{"$f":"3412/AD17","v":0.24084786839619626},"Gas Natural",{"$f":"+AG16","v":54.3},{"$f":"((AG17*3.6)/1000)/AE17","v":0.81163267626863178}]
["GCH04",1.39,26,19.95,3.5,19.25,925.6,1.131,1.2219101123595506,16884,13887,12867,4.1399999999999997,99.338020241396848,15.332391151685385,20.882001221037164,20.941539668986167,21.064533115989878,13.7014998498603,13.750225568181781,13.850882274235394,{"$f":"+V17","v":0.5},0.75,1,{"$f":"+J18","v":16884},13887,12867,20571.5,-8034.0000000000018,13226.12857142857,0.25797420473975219,"Gas Natural",{"$f":"+AG17","v":54.3},0.75775017970189229]
["GCH06",3.42,26,20.71,3.5,19.990000000000002,925.6,1.131,1.2219101123595506,16387,13684,12598,4.0650000000000004,98.080469729810162,15.205539396067447,20.481519478359548,20.5388982720767,20.657483238747275,13.435128584588503,13.482086861745527,13.579135708032251,0.5,0.75,1,16387,13684,12598,19906.5,-7577.9999999999991,12978.042857142858,0.26290558889024646,"Gas Natural",54.3,0.74353687506280364]
["GCH09",3.06,26,50.84,3.5,49.06,925.6,1.131,1.2219101123595506,16181,13345,11934,10.624000000000001,272.99085136938305,20.345571839887679,26.328277326834492,26.393220297339671,26.52883008154981,12.852236157133515,12.905384887018212,13.016366687429269,0.5,0.75,1,16181,13345,11934,20190.5,-8494,12424.557142857142,0.27461743390681359,"Gas Natural",54.3,0.71182662083403103]
["GCH10",3.27,26,51.85,3.5,50.04,925.6,1.131,1.2219101123595506,16181,13345,11934,10.624000000000001,278.41415506495747,20.345571839887644,26.327826998137699,26.3927950167981,26.527058408825418,12.851867612269013,12.905036841333617,13.01491676676287,0.5,0.75,1,16181,13345,11934,20190.5,-8494,12424.557142857142,0.27461743390681359,"Gas Natural",54.3,0.71182662083403103]
["GCH11",2.54,26,62.22,3.5,60.04,925.6,1.131,1.2219101123595506,13827,11267,10242,10.624000000000001,278.75295148525316,19.042954564606696,24.03494868146295,24.089170196128293,24.201225317479622,10.975397081840942,11.019771470854419,11.111476351776426,0.5,0.75,1,13827,11267,10242,17156.166666666664,-7169.9999999999982,10600.738095238095,0.32186438051258787,"Gas Natural",54.3,0.60733654245520008]
["GCH09COM",5.79,26,103.96,3.5,100.32,925.6,1.131,1.2219101123595506,7636,7378,7218,3.008,55.636183403092929,11.607803370786511,12.204118305439168,12.210644235485752,12.223997671407764,7.5260186591640084,7.5313594203055816,7.5422877494739389,0.5,0.75,1,7636,7378,7218,8037.666666666667,-836.00000000000011,7273.3238095238094,0.46911152168589981,"Gas Natural",54.3,0.41670261966169819]
["GCH10COM",5.92,26,102.87,3.5,99.27000000000001,925.6,1.131,1.2219101123595506,7636,7378,7218,3.008,55.052849044592428,11.607803370786495,12.204129725255651,12.210593790633123,12.224020619998409,7.5260280050368094,7.5313181367020503,7.5423065303895029,0.5,0.75,1,7636,7378,7218,8037.666666666667,-836.00000000000011,7273.3238095238094,0.46911152168589981,"Gas Natural",54.3,0.41670261966169819]
["SCZ01",0.6,26,20.76,2.2999999999999998,20.28,925.6,1.131,1.2219101123595506,16152,13915,12683,3.1349999999999998,90.512454482443758,14.652629410112384,19.451805151493282,19.503243262333378,19.612215957095604,13.353523296394503,13.395619773311914,13.484802024657549,0.5,0.75,1,16152,13915,12683,19453.5,-6938.0000000000009,13110.185714285713,0.26025565726975647,"Gas Natural",54.3,0.75110759186065978]
["SCZ02",2.2400000000000002,26,21.19,2.2999999999999998,20.700000000000003,925.6,1.131,1.2219101123595506,16523,14234,12816,3.1349999999999998,99.397667856846383,14.521377935393263,19.684893148735934,19.741843684177212,19.856733161203589,13.544280369999981,13.590888164522042,13.684912656065464,0.5,0.75,1,16523,14234,12816,20084.833333333336,-7414,13306.31904761905,0.25641952427185505,"Gas Natural",54.3,0.76234444531904211]
["GBE01",12.65,26,21,1.7,20.64,{"$nulls":6},2.0830000000000002,0,2.0830000000000006,2.0830000000000006,2.0830000000000006,2.0830000000000006,0,0,0,{"$nulls":10},"Biomasa"]
["IAG01",3,26,5,0,5,{"$nulls":6},3.5,0,3.5,3.5,3.5,3.5,0,0,0,{"$nulls":10},"Biomasa"]
["UNA01",5,26,14.57,0,14.57,{"$nulls":6},3.5,-9.1398651707316319E-14,3.5000000000000084,3.5000000000000018,3.5000000000000013,3.5000000000000018,0,0,0,{"$nulls":10},"Biomasa"]
["SBU01",5.25,26,6,0,6,{"$nulls":6},3.5,0,3.5,3.5,3.5000000000000004,3.5,0,0,0,{"$nulls":10},"Biomasa"]
["BUL01",11.34,26,44.82,2.6,43.65,925.4,1.131,1.2221741949427276,10516,9420,8715,4.1269999999999998,102.69055155139424,12.796815305813668,15.326762375323259,15.353850952013726,15.410471491901584,9.1638020354766958,9.1859662873505759,9.2322940040722585,{"$f":"+V26","v":0.5},{"$f":"+W26","v":0.75},1,10516,9420,8715,12251.833333333334,-3601.9999999999995,8958.5761904761912,{"$f":"3412/AD31","v":0.38086409351826206},{"$f":"+AF26","v":"Gas Natural"},{"$f":"+AG26","v":54.3},{"$f":"((AG31*3.6)/1000)/AE31","v":0.51325394891977894}]
["BUL02",13.35,26,44.82,2.6,43.65,925.4,1.131,1.2221741949427276,10516,9420,8715,4.1269999999999998,102.69055155139424,12.796815305813668,15.326762375323259,15.353850952013726,15.410471491901584,9.1638020354766958,9.1859662873505759,9.2322940040722585,0.5,0.75,1,10516,9420,8715,12251.833333333334,-3601.9999999999995,8958.5761904761912,0.38086409351826206,{"$f":"+AF31","v":"Gas Natural"},{"$f":"+AG31","v":54.3},0.51325394891977894]
["BUL03",4.74,26,49.02,2.6,47.75,925.4,1.131,1.2221741949427276,10179,9015,8535,4.1269999999999998,100.00951712690672,12.767974439161463,15.019933843054883,15.044539818786019,15.094859435134167,8.9127506439991055,8.9328835970862777,8.9740558101442574,0.5,0.75,1,10179,9015,8535,11709,-3288,8702.8285714285721,0.39205644141970258,{"$f":"+AF32","v":"Gas Natural"},54.3,0.498601679115726]
["CAR01",1.38,26,53.65,2.5,52.309999999999995,929.5,1.131,1.2167832167832169,11489,10175,9745,3.0150000000000001,114.1637577709795,12.993869580419576,15.340503861426347,15.365857067869804,15.418758233159156,10.129580759677975,10.150417015548172,10.193893260584822,{"$f":"+V33","v":0.5},0.75,1,11489,10175,9745,13085.666666666668,-3488.0000000000009,9896.638095238095,0.34476354163559153,"Gas Natural",54.3,0.56699730798861159]
["CAR02",2.85,26,55.39,2.5,54.01,929.5,1.131,1.2167832167832169,11482,10271,9933,3.0150000000000001,103.92895905856406,13.471548251748258,15.540609750027455,15.563095022900685,15.609564278462186,10.294035599160493,10.312514875142515,10.350705125402829,0.5,0.75,1,11482,10271,9933,12885.5,-3097.9999999999995,10053.042857142857,0.33939972687729231,"Gas Natural",54.3,0.57595803567241666]
["CAR03",5.07,26,24.32,2.5,23.71,929.5,1.131,1.2167832167832169,11619,10356,9749,5.25,56.596932139860193,15.076710839160805,17.643465131217958,17.67171002026398,17.728863235592865,10.18543398715039,10.208646740791661,10.255617486722871,0.5,0.75,1,11619,10356,9749,13379.666666666664,-3739.9999999999991,9960.2380952380936,0.34256209212822419,"Gas Natural",54.3,0.57064107352202298]
["VHE01",8.9700000000000006,18,18.52,0.7,18.39,929.9,1.131,1.2162598128831057,14467,12428,11519,2.1680000000000001,66.451175264383068,12.665534796214665,16.551568437406658,16.592909220823593,16.680711549349596,11.826065685185192,11.860055777580778,11.932246215508567,0.5,0.75,1,14467,12428,11519,17226.666666666664,-5896,11836.038095238093,0.28827213739475249,"Gas Natural",54.3,0.67810923999330075]
["VHE02",0.52,18,18.809999999999999,0.7,18.68,929.9,1.131,1.2162598128831057,14152,12315,11560,1.2669999999999999,59.086690007374955,12.250769927949188,15.65242162670422,15.688041016219984,15.765742563724023,11.827589363989615,11.856875367801029,11.920761016805455,0.5,0.75,1,14152,12315,11560,16563.666666666664,-5184,11824.009523809522,0.28856539679957088,"Gas Natural",54.3,0.6774201001507284]
["VHE03",10.65,18,18.32,0.7,18.190000000000001,929.9,1.131,1.2162598128831057,14815,12533,11435,1.2669999999999999,75.679138292160417,11.13255160232278,15.605313912734152,15.656110376510492,15.755589983028976,11.788857743104764,11.830622227336081,11.912413638566441,0.5,0.75,1,14815,12533,11435,17997.666666666664,-6760,11817.095238095237,0.28873423893552119,"Gas Natural",54.3,0.67702396750962979]
["VHE04",2.0099999999999998,18,18.63,0.7,18.5,929.9,1.131,1.2162598128831057,14044,12173,11383,1.2669999999999999,60.164129494938258,11.949475614582198,15.445357630557691,15.484383340489265,15.562936845509421,11.657342847617681,11.689429503378397,11.754015625675695,0.5,0.75,1,14044,12173,11383,16524.833333333336,-5322.0000000000009,11659.004761904764,0.292649335829122,"Gas Natural",54.3,0.66796666203316035]
["VHE05",2.66,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,8.1289999999999996,32.463292606479413,17.120063229379483,20.442815799131722,20.477177252800313,20.551700925624662,10.124330072159673,10.152581810237853,10.213854633720931,0.5,0.75,1,12381,10642,9861,14741.333333333334,-5040,10133.333333333334,{"$f":"3412/AD41","v":0.33671052631578946},"Gas Natural",54.3,{"$f":"((AG41*3.6)/1000)/AE41","v":0.58055803048065646}]
["VHE06",3.27,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,8.1289999999999996,32.463292606479413,17.120063229379483,20.442815799131722,20.477177252800313,20.551700925624662,10.124330072159673,10.152581810237853,10.213854633720931,0.5,0.75,1,12381,10642,9861,14741.333333333334,-5040,10133.333333333334,0.33671052631578946,"Gas Natural",54.3,{"$f":"((AG42*3.6)/1000)/AE42","v":0.58055803048065646}]
["VHE07",2.59,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,8.1289999999999996,32.463292606479413,17.120063229379483,20.442815799131722,20.477177252800313,20.551700925624662,10.124330072159673,10.152581810237853,10.213854633720931,0.5,0.75,1,12381,10642,9861,14741.333333333334,-5040,10133.333333333334,0.33671052631578946,"Gas Natural",54.3,0.58055803048065646]
["VHE08",2.89,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,8.1289999999999996,32.463292606479413,17.120063229379483,20.442815799131722,20.477177252800313,20.551700925624662,10.124330072159673,10.152581810237853,10.213854633720931,0.5,0.75,1,12381,10642,9861,14741.333333333334,-5040,10133.333333333334,0.33671052631578946,"Gas Natural",54.3,0.58055803048065646]
["ARJ08",0.28999999999999998,15,18.39,2.9,17.86,965.4,1.131,1.1715351149782474,14347,12590,11586,1.389,61.67320679620088,12.027622513983841,15.740639178414961,15.781317388980852,15.865407628868775,12.250285113034309,12.285007256695062,12.356785079495946,0.5,0.75,1,14347,12590,11586,16982.5,-5522.0000000000009,11933.814285714285,0.28591026459029389,"Gas Natural",54.3,0.68371102478646772]
["ARJ09",17.66,15,1.49,2.9,1.45,965.4,1.131,1.1715351149782474,10136,9773,9360,15.452999999999999,2.1127820878806856,25.324131115599766,26.889154884400273,26.912689076412313,26.936941869707159,9.7616834000000221,9.7817717368421295,9.8024734580152888,0.6,0.75,1,10136,9773,9360,11252.979591836734,-1910.612244897959,9506.1341107871722,0.3589261376113137,"Gas Natural",{"$f":"+AG45","v":54.3},0.5446245885043014]
["ARJ11",17.329999999999998,15,1.49,2.9,1.45,965.4,1.131,1.1715351149782474,10318,9920,9476,15.452999999999999,2.2888472618707425,25.345362846488449,27.040805262688998,27.066300637368705,27.092574496771459,9.8911292666666313,9.912891631578912,9.9353184961831715,0.6,0.75,1,10318,9920,9476,11527.285714285714,-2071.4285714285706,9633.4081632653069,0.35418409997521377,"Gas Natural",{"$f":"+AG46","v":54.3},0.55191636217910378]
["ARJ12",21.3,15,1.6,2.9,1.55,965.4,1.131,1.1715351149782474,10004,9154,9050,15.452999999999999,1.7368982796768373,25.21280599129895,26.418985352185643,26.427420172891143,26.453447619639547,9.3603556666666847,9.367555468531485,9.3897720000000167,{"$f":"+V45","v":0.5},0.75,1,10004,9154,9050,10833.666666666666,-1908.0000000000005,9089.2095238095226,0.37539018008795366,"Gas Natural",54.3,0.52073818221403434]
["ARJ13",22.37,15,1.55,2.9,1.51,965.4,1.131,1.1715351149782474,9587,9284,8846,15.452999999999999,2.1386583521597875,24.75210449347427,26.279717602159831,26.290707624524476,26.324647399474113,9.2414793750000896,9.2508602482015299,9.2798305919118569,{"$f":"+V47","v":0.6},0.75,1,9587,9284,8846,10682.091836734693,-1842.2448979591834,8997.7536443148674,0.37920575900139641,"Gas Natural",54.3,0.51549850011449894]
["ARJ14",23.51,15,1.51,2.9,1.47,965.4,1.131,1.1715351149782474,9792,9358,9037,15.452999999999999,2.0111373289464942,25.002801292728495,26.470784744514262,26.49253264750368,26.526390178294022,9.4045706386861792,9.4231342333333803,9.4520343750000446,{"$f":"+V49","v":0.6},0.75,1,9792,9358,9037,10825.969387755102,-1825.918367346939,9156.5583090379005,0.37262909106713332,"Gas Natural",54.3,0.52459672281674341]
["ARJ15",23.67,15,1.6,2.9,1.55,965.4,1.131,1.1715351149782474,10004,9154,9050,15.452999999999999,1.7368982796768373,25.21280599129895,26.418985352185643,26.427420172891143,26.453447619639547,9.3603556666666847,9.367555468531485,9.3897720000000167,{"$f":"+V48","v":0.5},0.75,1,10004,9154,9050,10833.666666666666,-1908.0000000000005,9089.2095238095226,0.37539018008795366,"Gas Natural",54.3,0.52073818221403434]
["KEN01",16,10,9.35,5,8.879999999999999,944,1.131,1.1980932203389831,15355,12990,12074,5.63,38.069600027144766,16.691575370762763,21.300485785671331,21.351257136631155,21.456231193934823,13.079521292372888,13.121898087515305,13.209515691489365,0.5,0.75,1,15355,12990,12074,18394.5,-6562,12394.957142857143,0.27527323900157552,"Gas Natural",54.3,{"$f":"((AG52*3.6)/1000)/AE52","v":0.71013078027131127}]
["KEN02",5.18,10,9.35,5,8.879999999999999,944,1.131,1.1980932203389831,15259,12731,11982,5.63,37.535396468485473,16.580871557203405,21.125108417794866,21.175167330579839,21.278668361769792,12.933140889830552,12.97492304161571,13.061311170212806,0.5,0.75,1,15259,12731,11982,18239.5,-6554.0000000000009,12247.271428571428,0.27859266612155009,"Gas Natural",54.3,0.70166958348685315]
["ALT01",4.67,10,17.5,1.3,17.27,944,1.131,1.1980932203389831,11396,10222,9682,7.335,36.237610909691981,17.005510067796639,19.261899290068868,19.28603938873383,19.337402661727911,9.9549009105437758,9.9750496754772175,10.017920524024001,0.5,0.75,1,11396,10222,9682,13004.333333333336,-3428.0000000000009,9870.161904761906,0.34568835171324441,"Gas Natural",54.3,0.56548043644280688]
["ALT02",7.51,10,32.35,1.3,31.93,944,1.131,1.1980932203389831,9522,8531,8140,6.0819999999999999,53.576507973054632,14.283971264830464,16.088501678203809,16.107541992299989,16.148150387066185,8.352022620888059,8.3679148017075047,8.4018089879668238,0.5,0.75,1,9522,8531,8140,10804,-2763.9999999999995,8276.914285714287,0.41223092111621995,"Gas Natural",54.3,0.47420023580639759]
["ERI01",0.93,26,28.72,2.6,27.97,930.7,1.131,1.2152143547867196,11812,10653,9767,7.1539999999999999,75.057350885440613,16.781866264102252,19.667577563042684,19.698980562020658,19.763882588513876,10.297424083044939,10.323265613680483,10.376673497020217,0.5,0.75,1,11812,10653,9767,13811.5,-4090.0000000000005,10072.071428571428,0.33875851895978276,"Gas Natural",54.3,0.57704821889130786]
["ERI02",0.77,26,28.04,2.6,27.31,930.7,1.131,1.2152143547867196,12203,10504,9728,7.1539999999999999,86.099095451876366,16.197112407865021,19.586840575261729,19.623260257123928,19.699923451472682,10.230985608661443,10.260955368085977,10.324041517493923,0.5,0.75,1,12203,10504,9728,14524.166666666668,-4950.0000000000009,9998.4523809523816,0.34125281293533521,"Gas Natural",54.3,0.57283044297437613]
["ERI03",1.41,26,29.13,2.6,28.369999999999997,930.7,1.131,1.2152143547867196,11869,10149,9786,7.1539999999999999,72.645199668130886,16.758176875470074,19.511975194959494,19.541517858923363,19.603660607085072,10.169378880591337,10.193689541379289,10.244826814336054,0.5,0.75,1,11869,10149,9786,13725.833333333334,-4166,9916.9190476190488,0.34405847054072569,"Gas Natural",54.3,0.56815924250544303]
["ERI04",1.54,26,28.44,2.6,27.700000000000003,930.7,1.131,1.2152143547867196,11974,10360,9872,7.1539999999999999,72.650143269495743,16.841713140646835,19.661982677506142,19.692974650438661,19.755878534529536,10.292820051242234,10.318323348508631,10.370086960288807,0.5,0.75,1,11974,10360,9872,13888.333333333336,-4204.0000000000009,10044.676190476192,0.33968242831312673,"Gas Natural",54.3,0.5754786933511975]
["KAR01",12.8,9,11.31,1.4,11.15,965.4,1.131,1.1715351149782474,15514,14023,13034,5.63,33.865456223446984,18.167482945929049,21.43319714298276,21.46820967336053,21.540536354638906,13.48930726952746,13.519193296783603,13.580929970617508,0.5,0.75,1,15514,14023,13034,17910.333333333332,-4959.9999999999991,13375.476190476191,0.2550937216298485,"Gas Natural",54.3,0.76630659018589853]
["SUR01",1.5,22,43.83,1.3,43.26,979.8,1.131,1.1543172075933865,11508,9681,8957,3.3980000000000001,129.12373618427057,10.888685260257214,14.098323246443407,14.133000239761499,14.205503554227688,9.2698291042133061,9.2998702342337012,9.362680797906533,0.5,0.75,1,11508,9681,8957,13875.166666666666,-5102,9210.4809523809527,0.37044753880284415,"Gas Natural",54.3,0.52768605409479152]
["SUR02",0.66,22,43.31,1.3,42.75,979.8,1.131,1.1543172075933865,11126,9741,9003,3.3980000000000001,107.8999700882252,11.442944519289671,14.156726463158515,14.186396593742385,14.246997796010701,9.3204245699405064,9.3461281896983106,9.3986277988782359,0.5,0.75,1,11126,9741,9003,13141.166666666666,-4246,9259.1095238095222,0.36850195920311174,"Gas Natural",54.3,0.53047207787640249]
["SUR03",0.6,22,44.16,1.3,43.589999999999996,979.8,1.131,1.1543172075933865,11572,9718,8917,3.3980000000000001,136.01269642817036,10.720302700551118,14.075327279440371,14.112140516714968,14.187360983196298,9.2499073991120024,9.2817991850374231,9.3469636528167381,0.5,0.75,1,11572,9718,8917,14051.5,-5310.0000000000009,9196.6428571428569,0.37100494745753498,"Gas Natural",54.3,0.52689324317534747]
["SUR04",0.71,22,44.06,1.3,43.49,979.8,1.131,1.1543172075933865,11478,9743,8934,3.3980000000000001,130.5655381615291,10.869976086956493,14.097801505041264,14.133298710338876,14.205835518778901,9.2693771128553752,9.3001288031742089,9.362968383111907,0.5,0.75,1,11478,9743,8934,13867.666666666664,-5087.9999999999991,9215.7809523809519,0.37023449424744515,"Gas Natural",54.3,0.52798970122257571]
["WAR01",0.64,26,44.58,1.3,44,911.2,1.131,1.2412203687445127,11555,9691,8883,3.306,148.61503061602261,11.11543956650571,14.747282934443701,14.786759492790855,14.868344380041634,9.217769239491691,9.2495738725296448,9.3153034474747454,0.5,0.75,1,11555,9691,8883,14051,-5344,9165.057142857142,0.37228354900756605,"Gas Natural",54.3,0.52508363724669227]
["WAR02",0.93,26,44,1.3,43.43,911.2,1.131,1.2412203687445127,11640,9739,8966,3.306,146.29884631584653,11.217285421422256,14.839440566652426,14.878417711608606,14.95990108568029,9.2920168384913282,9.3234191147813981,9.3890669047496722,{"$f":"+V65","v":0.5},0.75,1,11640,9739,8966,14126,-5348,9236.4000000000015,0.36940799445671468,"Gas Natural",54.3,0.52917100586166477]
["WAR03",0.61,26,44.33,1.3,43.75,911.2,1.131,1.2412203687445127,11536,9756,8964,3.306,142.44928675055991,11.343021044776089,14.843863678114989,14.882133759075714,14.960321368558715,9.2955803567624908,9.3264129807867278,9.389405509310965,0.5,0.75,1,11536,9756,8964,13943.333333333334,-5144,9240.2476190476191,0.36925417376982272,"Gas Natural",54.3,0.5293914433093283]
["WAR04",0.68,26,44.55,1.3,43.97,911.2,1.131,1.2412203687445127,11649,9800,8976,3.306,148.79042866720945,11.23111633999123,14.869913812899261,14.90949529344511,14.991299020486792,9.3165678747248517,9.3484570392459645,9.4143629243745046,0.5,0.75,1,11649,9800,8976,14151.166666666668,-5346.0000000000009,9263.3952380952396,0.36833147159351726,"Gas Natural",54.3,0.53071761463741429]
["WAR05",0.62,26,44,1.3,43.43,911.2,1.131,1.2412203687445127,11592,9787,8948,3.306,145.69028589881432,11.232373696224776,14.839461735314014,14.878276746745655,14.959421173810203,9.2920338932078952,9.323305545211884,9.3886802595719328,0.5,0.75,1,11592,9787,8948,14075,-5288.0000000000009,9240.2571428571428,0.36925379318448159,"Gas Natural",54.3,0.52939198894657502]
["MOS01",18.559999999999999,28,1.39,4.9000000000000004,1.3199999999999998,37289,0.46500000000000002,12.470165464346055,10530,9321,8918,21.405999999999999,28.70014973618218,116.97727329775522,140.31072836782201,140.69640531112893,141.09504618530326,9.5351363787262677,9.5660643519283575,9.598031920868328,0.5,0.75,1,{"$f":"+J70","v":10530},9321,8918,12007.666666666666,-3223.9999999999995,9060.0095238095237,0.37660004562173277,"Diesel Oil",72.599999999999994,0.69399885379333448]
[]
[]
[]
["1)  Consumo propio, ventas directas y pérdidas entre bornes de generador y el SMEC"]
["2) Los valores en negrilla corresponden al 60%"]

{"sheet":"Generacion","index":7,"n_rows":124,"n_cols":15,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["GENERACION (MWh)"]
[]
[]
[null,null,{"$f":"+D7-1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"+O7-1","v":2016},2017]
["CENTRALES HIDROELECTRICAS"]
["CORANI","COR1234",{"$f":"+'[18]2005'!O10","v":250663.52100000001},{"$f":"+'[18]2006'!O10","v":323312.78000000003},{"$f":"+'[18]2007'!O10","v":314017.66700000007},{"$f":"+'[18]2008'!O10","v":345890.46},{"$f":"+'[18]2009'!O9","v":326422.41800000001},{"$f":"+'[18]2010'!O9","v":280767.663},{"$f":"+'[18]2011'!O9","v":317689.14},{"$f":"+'[18]2012'!O9","v":325459.11999999994},{"$f":"+'[18]2013'!O9","v":373791.26},{"$f":"+'[18]2014'!O9","v":371305.77999999997},{"$f":"+'[18]2015'!O9","v":377176.696},{"$f":"+'[18]2016'!O9","v":214629.93900000001},284284.71100000001]
["SANTA ISABEL","SIS12345",{"$f":"+'[18]2005'!O12","v":376807.11},{"$f":"+'[18]2006'!O12","v":481031.12},{"$f":"+'[18]2007'!O12","v":469991.93699999992},{"$f":"+'[18]2008'!O12","v":515827.09000000008},{"$f":"+'[18]2009'!O10","v":490869.35499999998},{"$f":"+'[18]2010'!O10","v":418380.17099999997},{"$f":"+'[18]2011'!O10","v":477614.6},{"$f":"+'[18]2012'!O10","v":485267.32000000007},{"$f":"+'[18]2013'!O10","v":555713.26},{"$f":"+'[18]2014'!O10","v":552076.43999999994},{"$f":"+'[18]2015'!O10","v":560551.92799999996},{"$f":"+'[18]2016'!O10","v":330698.88400000002},431404.26799999998]
["ZONGO","ZON1",{"$f":"+'[18]2005'!O14","v":9930.85},{"$f":"+'[18]2006'!O14","v":11805.46},{"$f":"+'[18]2007'!O14","v":9633.5199999999986},{"$f":"+'[18]2008'!O14","v":10130.629999999999},{"$f":"+'[18]2009'!O11","v":10722.61},{"$f":"+'[18]2010'!O11","v":11345.115999999998},{"$f":"+'[18]2011'!O11","v":11062.147000000001},{"$f":"+'[18]2012'!O11","v":9730.2360000000008},{"$f":"+'[18]2013'!O11","v":8366.9229999999989},{"$f":"+'[18]2014'!O11","v":9230.8360000000011},{"$f":"+'[18]2015'!O11","v":9970.2779999999984},{"$f":"+'[18]2016'!O11","v":9497.0040000000008},10212.421999999999]
["TIQUIMANI","TIQ1",{"$f":"+'[18]2005'!O16","v":10838.780000000002},{"$f":"+'[18]2006'!O16","v":15201.09},{"$f":"+'[18]2007'!O16","v":14321.560000000001},{"$f":"+'[18]2008'!O16","v":11831.330000000002},{"$f":"+'[18]2009'!O12","v":12186.210000000001},{"$f":"+'[18]2010'!O12","v":8884.2089999999989},{"$f":"+'[18]2011'!O12","v":15926.226000000001},{"$f":"+'[18]2012'!O12","v":12913.739999999998},{"$f":"+'[18]2013'!O12","v":11358.185999999998},{"$f":"+'[18]2014'!O12","v":10445.099},{"$f":"+'[18]2015'!O12","v":12813.867},{"$f":"+'[18]2016'!O12","v":6632.0620000000017},11241.978999999999]
["BOTIJLACA","BOT1",{"$f":"+'[18]2005'!O18","v":7618.75},{"$f":"+'[18]2006'!O18","v":9594.16},{"$f":"+'[18]2007'!O18","v":10530.88},{"$f":"+'[18]2008'!O18","v":8233.340000000002},{"$f":"+'[18]2009'!O13","v":7295.7800000000007},{"$f":"+'[18]2010'!O13","v":7849.8739999999998},{"$f":"+'[18]2011'!O13","v":8621.2659999999996},{"$f":"+'[18]2012'!O13","v":8717.6899999999987},{"$f":"+'[18]2013'!O13","v":8548.19},{"$f":"+'[18]2014'!O13","v":6937.6459999999988},{"$f":"+'[18]2015'!O13","v":8959.4909999999982},{"$f":"+'[18]2016'!O13","v":5032.6009999999997},8563.4409999999989]
[null,"BOT2",{"$f":"+'[18]2005'!O19","v":6501.2400000000007},{"$f":"+'[18]2006'!O19","v":8432.23},{"$f":"+'[18]2007'!O19","v":9131.5700000000015},{"$f":"+'[18]2008'!O19","v":7920.81},{"$f":"+'[18]2009'!O14","v":6980.7},{"$f":"+'[18]2010'!O14","v":6640.692},{"$f":"+'[18]2011'!O14","v":7153.3130000000001},{"$f":"+'[18]2012'!O14","v":7359.0120000000006},{"$f":"+'[18]2013'!O14","v":7028.0189999999984},{"$f":"+'[18]2014'!O14","v":5548.0110000000004},{"$f":"+'[18]2015'!O14","v":7037.5190000000011},{"$f":"+'[18]2016'!O14","v":3451.9039999999995},6239.6179999999995]
[null,"BOT3",{"$f":"+'[18]2005'!O20","v":19045.099999999999},{"$f":"+'[18]2006'!O20","v":23242.400000000001},{"$f":"+'[18]2007'!O20","v":22072.449999999997},{"$f":"+'[18]2008'!O20","v":19375.100000000002},{"$f":"+'[18]2009'!O15","v":22324.54},{"$f":"+'[18]2010'!O15","v":21561.253000000001},{"$f":"+'[18]2011'!O15","v":20814.348000000002},{"$f":"+'[18]2012'!O15","v":22706.515999999996},{"$f":"+'[18]2013'!O15","v":22174.722999999998},{"$f":"+'[18]2014'!O15","v":20967.522999999997},{"$f":"+'[18]2015'!O15","v":23605.780999999999},{"$f":"+'[18]2016'!O15","v":18889.346000000001},20402.677000000003]
["CUTICUCHO","CUT1",{"$f":"+'[18]2005'!O22","v":8059.9999999999991},{"$f":"+'[18]2006'!O22","v":10975.14},{"$f":"+'[18]2007'!O22","v":8737.5400000000009},{"$f":"+'[18]2008'!O22","v":6715.3899999999994},{"$f":"+'[18]2009'!O16","v":8969.89},{"$f":"+'[18]2010'!O16","v":7186.3240000000005},{"$f":"+'[18]2011'!O16","v":9743.3469999999998},{"$f":"+'[18]2012'!O16","v":9415.1349999999984},{"$f":"+'[18]2013'!O16","v":6458.4300000000012},{"$f":"+'[18]2014'!O16","v":5475.3140000000012},{"$f":"+'[18]2015'!O16","v":14181.028999999999},{"$f":"+'[18]2016'!O16","v":4440.6810000000005},9498.8819999999996]
[null,"CUT2",{"$f":"+'[18]2005'!O23","v":8028.7800000000007},{"$f":"+'[18]2006'!O23","v":10715.81},{"$f":"+'[18]2007'!O23","v":9869.869999999999},{"$f":"+'[18]2008'!O23","v":5407.15},{"$f":"+'[18]2009'!O17","v":8904.2599999999984},{"$f":"+'[18]2010'!O17","v":6993.1389999999992},{"$f":"+'[18]2011'!O17","v":9282.0769999999993},{"$f":"+'[18]2012'!O17","v":8698.5240000000013},{"$f":"+'[18]2013'!O17","v":5753.3399999999992},{"$f":"+'[18]2014'!O17","v":4912.893},{"$f":"+'[18]2015'!O17","v":12898.888999999999},{"$f":"+'[18]2016'!O17","v":5619.9069999999992},9023.6689999999999]
[null,"CUT3",{"$f":"+'[18]2005'!O24","v":7920.7800000000007},{"$f":"+'[18]2006'!O24","v":10014.33},{"$f":"+'[18]2007'!O24","v":9512.64},{"$f":"+'[18]2008'!O24","v":4785.76},{"$f":"+'[18]2009'!O18","v":8626.3799999999992},{"$f":"+'[18]2010'!O18","v":6822.6170000000011},{"$f":"+'[18]2011'!O18","v":9067.5030000000006},{"$f":"+'[18]2012'!O18","v":8820.1739999999991},{"$f":"+'[18]2013'!O18","v":6045.0469999999987},{"$f":"+'[18]2014'!O18","v":5060.7860000000001},{"$f":"+'[18]2015'!O18","v":13386.753999999999},{"$f":"+'[18]2016'!O18","v":5422.3110000000006},8865.5539999999983]
[null,"CUT4",{"$f":"+'[18]2005'!O25","v":6145.670000000001},{"$f":"+'[18]2006'!O25","v":7658.0700000000015},{"$f":"+'[18]2007'!O25","v":6933.9699999999993},{"$f":"+'[18]2008'!O25","v":4001.69},{"$f":"+'[18]2009'!O19","v":6429.079999999999},{"$f":"+'[18]2010'!O19","v":5297.4830000000002},{"$f":"+'[18]2011'!O19","v":6581.7929999999997},{"$f":"+'[18]2012'!O19","v":6336.6400000000012},{"$f":"+'[18]2013'!O19","v":4570.0379999999996},{"$f":"+'[18]2014'!O19","v":3245.1849999999999},{"$f":"+'[18]2015'!O19","v":6687.3670912745001},{"$f":"+'[18]2016'!O19","v":2561.4390000000003},4531.527000000001]
[null,"CUT5",{"$f":"+'[18]2005'!O26","v":76307.790000000008},{"$f":"+'[18]2006'!O26","v":82935.860000000015},{"$f":"+'[18]2007'!O26","v":95055.06},{"$f":"+'[18]2008'!O26","v":89647.709999999992},{"$f":"+'[18]2009'!O20","v":91460.58},{"$f":"+'[18]2010'!O20","v":90321.68},{"$f":"+'[18]2011'!O20","v":94885.142000000007},{"$f":"+'[18]2012'!O20","v":92591.819999999992},{"$f":"+'[18]2013'!O20","v":80968.934000000008},{"$f":"+'[18]2014'!O20","v":71783.653000000006},{"$f":"+'[18]2015'!O20","v":80462.043000000005},{"$f":"+'[18]2016'!O20","v":75993.778999999995},96164.228000000003]
["SANTA ROSA","SRO1",{"$f":"+'[18]2005'!O28","v":0},{"$f":"+'[18]2006'!O28","v":15731.59},{"$f":"+'[18]2007'!O28","v":39484.22},{"$f":"+'[18]2008'!O28","v":33075.410000000003},{"$f":"+'[18]2009'!O21","v":35626.61},{"$f":"+'[18]2010'!O21","v":35381.828000000001},{"$f":"+'[18]2011'!O21","v":40391.101000000002},{"$f":"+'[18]2012'!O21","v":32300.107999999997},{"$f":"+'[18]2013'!O21","v":36699.025999999998},{"$f":"+'[18]2014'!O21","v":35041.322},{"$f":"+'[18]2015'!O21","v":38808.311000000002},{"$f":"+'[18]2016'!O21","v":27181.951999999997},38544.047999999995]
[null,"SRO2",{"$f":"+'[18]2005'!O29","v":0},{"$f":"+'[18]2006'!O29","v":14909.620000000003},{"$f":"+'[18]2007'!O29","v":39728.770000000004},{"$f":"+'[18]2008'!O29","v":32947.730000000003},{"$f":"+'[18]2009'!O22","v":22743.23},{"$f":"+'[18]2010'!O22","v":43128.714000000007},{"$f":"+'[18]2011'!O22","v":46044.358999999997},{"$f":"+'[18]2012'!O22","v":43194.46},{"$f":"+'[18]2013'!O22","v":45291.724999999999},{"$f":"+'[18]2014'!O22","v":48557.090000000004},{"$f":"+'[18]2015'!O22","v":47305.845000000001},{"$f":"+'[18]2016'!O22","v":39690.658000000003},47225.397999999994]
["SAINANI","SAI1",{"$f":"+'[18]2005'!O32","v":58292.920000000006},{"$f":"+'[18]2006'!O31","v":53811.209999999992},{"$f":"+'[18]2007'!O31","v":69811.37999999999},{"$f":"+'[18]2008'!O31","v":65572.81},{"$f":"+'[18]2009'!O23","v":64284.599999999991},{"$f":"+'[18]2010'!O23","v":66898.476999999999},{"$f":"+'[18]2011'!O23","v":71701.509999999995},{"$f":"+'[18]2012'!O23","v":68123.947000000015},{"$f":"+'[18]2013'!O23","v":70554.083999999988},{"$f":"+'[18]2014'!O23","v":15429.729000000001},{"$f":"+'[18]2015'!O23","v":23543.032999999996},{"$f":"+'[18]2016'!O23","v":53982.859000000004},69211.264999999999]
["CHURURAQUI","CHU1",{"$f":"+'[18]2005'!O34","v":59206.030000000006},{"$f":"+'[18]2006'!O33","v":61979.909999999996},{"$f":"+'[18]2007'!O33","v":69616.5},{"$f":"+'[18]2008'!O33","v":63259.600000000006},{"$f":"+'[18]2009'!O24","v":65835.640000000014},{"$f":"+'[18]2010'!O24","v":63528.492000000006},{"$f":"+'[18]2011'!O24","v":66072.78},{"$f":"+'[18]2012'!O24","v":69551.442999999999},{"$f":"+'[18]2013'!O24","v":71908.643000000011},{"$f":"+'[18]2014'!O24","v":64762.602000000014},{"$f":"+'[18]2015'!O24","v":71255.490000000005},{"$f":"+'[18]2016'!O24","v":53061.766000000011},68171.011999999988]
[null,"CHU2",{"$f":"+'[18]2005'!O35","v":59545.58},{"$f":"+'[18]2006'!O34","v":61029.9},{"$f":"+'[18]2007'!O34","v":68033.11},{"$f":"+'[18]2008'!O34","v":61633.520000000004},{"$f":"+'[18]2009'!O25","v":62954.649999999994},{"$f":"+'[18]2010'!O25","v":62589.967000000004},{"$f":"+'[18]2011'!O25","v":67733.377999999997},{"$f":"+'[18]2012'!O25","v":64736.137999999999},{"$f":"+'[18]2013'!O25","v":72200.594999999987},{"$f":"+'[18]2014'!O25","v":62725.933999999994},{"$f":"+'[18]2015'!O25","v":67719.197},{"$f":"+'[18]2016'!O25","v":53897.992999999995},66329.928]
["HARCA","HAR1",{"$f":"+'[18]2005'!O37","v":77742.790000000008},{"$f":"+'[18]2006'!O36","v":79606.670000000013},{"$f":"+'[18]2007'!O36","v":83067.34},{"$f":"+'[18]2008'!O36","v":76648.87},{"$f":"+'[18]2009'!O26","v":76645.84},{"$f":"+'[18]2010'!O26","v":79080.590999999986},{"$f":"+'[18]2011'!O26","v":83215.97},{"$f":"+'[18]2012'!O26","v":78452.136999999988},{"$f":"+'[18]2013'!O26","v":86076.892000000022},{"$f":"+'[18]2014'!O26","v":78528.325000000012},{"$f":"+'[18]2015'!O26","v":81849.416999999987},{"$f":"+'[18]2016'!O26","v":63047.572},79535.85500000001]
[null,"HAR2",{"$f":"+'[18]2005'!O38","v":76744.5},{"$f":"+'[18]2006'!O37","v":78841.329999999987},{"$f":"+'[18]2007'!O37","v":82261.419999999984},{"$f":"+'[18]2008'!O37","v":74650.569999999992},{"$f":"+'[18]2009'!O27","v":72829.819999999992},{"$f":"+'[18]2010'!O27","v":77042.933999999994},{"$f":"+'[18]2011'!O27","v":78275.415999999997},{"$f":"+'[18]2012'!O27","v":73415.542000000016},{"$f":"+'[18]2013'!O27","v":79960.05799999999},{"$f":"+'[18]2014'!O27","v":77429.541999999987},{"$f":"+'[18]2015'!O27","v":80452.606},{"$f":"+'[18]2016'!O27","v":61868.472999999998},81530.162000000011]
["CAHUA","CAH1",{"$f":"+'[18]2005'!O40","v":79504.53},{"$f":"+'[18]2006'!O39","v":82057.62},{"$f":"+'[18]2007'!O39","v":38406.979999999996},{"$f":"+'[18]2008'!O39","v":75324.36},{"$f":"+'[18]2009'!O28","v":80098.12000000001},{"$f":"+'[18]2010'!O28","v":79039.576000000001},{"$f":"+'[18]2011'!O28","v":58254.008999999998},{"$f":"+'[18]2012'!O28","v":51281.207999999999},{"$f":"+'[18]2013'!O28","v":86457.891000000003},{"$f":"+'[18]2014'!O28","v":85493.885999999984},{"$f":"+'[18]2015'!O28","v":81648.601999999999},{"$f":"+'[18]2016'!O28","v":62691.474999999999},85854.238000000012]
[null,"CAH2",{"$f":"+'[18]2005'!O41","v":75479.470000000016},{"$f":"+'[18]2006'!O40","v":80324.78},{"$f":"+'[18]2007'!O40","v":94275.939999999988},{"$f":"+'[18]2008'!O40","v":69349.11},{"$f":"+'[18]2009'!O29","v":81575.399999999994},{"$f":"+'[18]2010'!O29","v":81435.836999999985},{"$f":"+'[18]2011'!O29","v":91507.437000000005},{"$f":"+'[18]2012'!O29","v":83285.340000000011},{"$f":"+'[18]2013'!O29","v":84764.018000000011},{"$f":"+'[18]2014'!O29","v":77185.930999999997},{"$f":"+'[18]2015'!O29","v":81079.112999999998},{"$f":"+'[18]2016'!O29","v":67549.632999999987},83617.593000000008]
["HUAJI","HUA1",{"$f":"+'[18]2005'!O43","v":91921.260000000009},{"$f":"+'[18]2006'!O42","v":88960.9},{"$f":"+'[18]2007'!O42","v":101507.48999999999},{"$f":"+'[18]2008'!O42","v":92363.880000000019},{"$f":"+'[18]2009'!O30","v":89014.59},{"$f":"+'[18]2010'!O30","v":95760.286999999982},{"$f":"+'[18]2011'!O30","v":95144.05},{"$f":"+'[18]2012'!O30","v":95119.72},{"$f":"+'[18]2013'!O30","v":105447.58899999999},{"$f":"+'[18]2014'!O30","v":99009.819000000003},{"$f":"+'[18]2015'!O30","v":86632.661000000007},{"$f":"+'[18]2016'!O30","v":79958.990999999995},91011.156999999992]
[null,"HUA2",{"$f":"+'[18]2005'!O44","v":91866.189999999988},{"$f":"+'[18]2006'!O43","v":89080.53},{"$f":"+'[18]2007'!O43","v":99802.36},{"$f":"+'[18]2008'!O43","v":90380.57},{"$f":"+'[18]2009'!O31","v":85975.37999999999},{"$f":"+'[18]2010'!O31","v":93799.604999999996},{"$f":"+'[18]2011'!O31","v":98539.03},{"$f":"+'[18]2012'!O31","v":94138.09},{"$f":"+'[18]2013'!O31","v":99492.22},{"$f":"+'[18]2014'!O31","v":99241.433000000005},{"$f":"+'[18]2015'!O31","v":93811.007999999987},{"$f":"+'[18]2016'!O31","v":82387.252999999997},99447.379000000015]
["MIGUILLA","MIG1",{"$f":"+'[18]2005'!O46","v":3988.3999999999996},{"$f":"+'[18]2006'!O45","v":4594.78},{"$f":"+'[18]2007'!O45","v":4099.3999999999996},{"$f":"+'[18]2008'!O45","v":4237},{"$f":"+'[18]2009'!O32","v":4148},{"$f":"+'[18]2010'!O32","v":4114},{"$f":"+'[18]2011'!O32","v":4554.1049999999996},{"$f":"+'[18]2012'!O32","v":4812.643},{"$f":"+'[18]2013'!O32","v":4552.4240000000009},{"$f":"+'[18]2014'!O32","v":4384.4089999999997},{"$f":"+'[18]2015'!O32","v":4376.9049999999997},{"$f":"+'[18]2016'!O32","v":3466.1080000000002},4191.5759999999991]
[null,"MIG2",{"$f":"+'[18]2005'!O47","v":4252.7},{"$f":"+'[18]2006'!O46","v":4871.57},{"$f":"+'[18]2007'!O46","v":4226.8999999999996},{"$f":"+'[18]2008'!O46","v":4452},{"$f":"+'[18]2009'!O33","v":4241},{"$f":"+'[18]2010'!O33","v":4195},{"$f":"+'[18]2011'!O33","v":4563.4110000000001},{"$f":"+'[18]2012'!O33","v":4781.6249999999973},{"$f":"+'[18]2013'!O33","v":4698.2270000000008},{"$f":"+'[18]2014'!O33","v":4197.7930000000006},{"$f":"+'[18]2015'!O33","v":4145.2669999999998},{"$f":"+'[18]2016'!O33","v":3329.4500000000003},4038.616]
["ANGOSTURA","ANG1",{"$f":"+'[18]2005'!O49","v":11162.400000000001},{"$f":"+'[18]2006'!O48","v":13662.57},{"$f":"+'[18]2007'!O48","v":9623.6999999999989},{"$f":"+'[18]2008'!O48","v":7352.6},{"$f":"+'[18]2009'!O34","v":6375.1},{"$f":"+'[18]2010'!O34","v":9271.0999999999949},{"$f":"+'[18]2011'!O34","v":8656.5849999999991},{"$f":"+'[18]2012'!O34","v":10232.768999999998},{"$f":"+'[18]2013'!O34","v":8655.150999999998},{"$f":"+'[18]2014'!O34","v":8364.82},{"$f":"+'[18]2015'!O34","v":8059.2840000000015},{"$f":"+'[18]2016'!O34","v":8299.025999999998},7068.2120000000004]
[null,"ANG2",{"$f":"+'[18]2005'!O50","v":7167.1000000000013},{"$f":"+'[18]2006'!O49","v":8302.98},{"$f":"+'[18]2007'!O49","v":6129.2},{"$f":"+'[18]2008'!O49","v":4765},{"$f":"+'[18]2009'!O35","v":3943.8999999999996},{"$f":"+'[18]2010'!O35","v":4843.4999999999982},{"$f":"+'[18]2011'!O35","v":5139.1980000000003},{"$f":"+'[18]2012'!O35","v":4981.5259999999998},{"$f":"+'[18]2013'!O35","v":3998.6959999999999},{"$f":"+'[18]2014'!O35","v":4087.8379999999997},{"$f":"+'[18]2015'!O35","v":3992.585},{"$f":"+'[18]2016'!O35","v":2863.16},3531.5559999999991]
[null,"ANG3",null,null,null,{"$f":"+'[18]2008'!O50","v":3129.1600000000003},{"$f":"+'[18]2009'!O36","v":9101.7499999999982},{"$f":"+'[18]2010'!O36","v":5760.9160000000011},{"$f":"+'[18]2011'!O36","v":6575.5169999999998},{"$f":"+'[18]2012'!O36","v":7386.07},{"$f":"+'[18]2013'!O36","v":6891.6029999999992},{"$f":"+'[18]2014'!O36","v":6808.925000000002},{"$f":"+'[18]2015'!O36","v":6644.1160000000018},{"$f":"+'[18]2016'!O36","v":5656.7429999999995},6833.0870000000014]
["CHOQUETANGA","CHO1",{"$f":"+'[18]2005'!O52","v":12503.4},{"$f":"+'[18]2006'!O51","v":12874.77},{"$f":"+'[18]2007'!O51","v":12714.599999999997},{"$f":"+'[18]2008'!O52","v":12757},{"$f":"+'[18]2009'!O37","v":13858.9},{"$f":"+'[18]2010'!O37","v":12172.712},{"$f":"+'[18]2011'!O37","v":11726.216},{"$f":"+'[18]2012'!O37","v":12408.229999999998},{"$f":"+'[18]2013'!O37","v":12482.189999999999},{"$f":"+'[18]2014'!O37","v":11577.643},{"$f":"+'[18]2015'!O37","v":11539.983},{"$f":"+'[18]2016'!O37","v":9108.7590000000018},10812.361999999999]
[null,"CHO2",{"$f":"+'[18]2005'!O53","v":13041.700000000003},{"$f":"+'[18]2006'!O52","v":13001.180000000004},{"$f":"+'[18]2007'!O52","v":11545.9},{"$f":"+'[18]2008'!O53","v":10027.1},{"$f":"+'[18]2009'!O38","v":9926.27},{"$f":"+'[18]2010'!O38","v":14106.915000000001},{"$f":"+'[18]2011'!O38","v":13902.388999999999},{"$f":"+'[18]2012'!O38","v":15012.157999999999},{"$f":"+'[18]2013'!O38","v":15518.906999999997},{"$f":"+'[18]2014'!O38","v":14227.504000000001},{"$f":"+'[18]2015'!O38","v":14778.668000000003},{"$f":"+'[18]2016'!O38","v":11847.556},13785.387999999999]
[null,"CHO3",{"$f":"+'[18]2005'!O54","v":12662.7},{"$f":"+'[18]2006'!O53","v":13404.98},{"$f":"+'[18]2007'!O53","v":12082.900000000001},{"$f":"+'[18]2008'!O54","v":13597.999999999998},{"$f":"+'[18]2009'!O39","v":13581.15},{"$f":"+'[18]2010'!O39","v":11843.383000000002},{"$f":"+'[18]2011'!O39","v":11428.677},{"$f":"+'[18]2012'!O39","v":12088.935999999998},{"$f":"+'[18]2013'!O39","v":12150.215},{"$f":"+'[18]2014'!O39","v":11142.393000000002},{"$f":"+'[18]2015'!O39","v":11178.842000000001},{"$f":"+'[18]2016'!O39","v":9006.9719999999979},10677.777000000002]
["CARABUCO","CRB",{"$f":"+'[18]2005'!O56","v":40029.1},{"$f":"+'[18]2006'!O55","v":40546.71},{"$f":"+'[18]2007'!O55","v":35776.519999999997},{"$f":"+'[18]2008'!O56","v":42240.86},{"$f":"+'[18]2009'!O40","v":42325.619999999995},{"$f":"+'[18]2010'!O40","v":43231.955000000002},{"$f":"+'[18]2011'!O40","v":41999.478999999999},{"$f":"+'[18]2012'!O40","v":43164.040999999997},{"$f":"+'[18]2013'!O40","v":45495.326000000001},{"$f":"+'[18]2014'!O40","v":43258.477999999996},{"$f":"+'[18]2015'!O40","v":41867.756999999991},{"$f":"+'[18]2016'!O40","v":36040.239999999998},41074.044999999998]
["CHOJLLA Antigua","CHJ1y2",{"$f":"+'[18]2005'!O58","v":5819.0999999999995},{"$f":"+'[18]2006'!O57","v":249},{"$f":"+'[18]2007'!O57","v":1285},{"$f":"+'[18]2008'!O58","v":3684.2419999999997},{"$f":"+'[18]2009'!O41","v":5273.8789999999999},{"$f":"+'[18]2010'!O41","v":5956.3567500000081},{"$f":"+'[18]2011'!O41","v":3270.2496729999998},{"$f":"+'[18]2012'!O41","v":5549.0742733333336},{"$f":"+'[18]2013'!O41","v":3766.9215449999997},{"$f":"+'[18]2014'!O41","v":4567.3325349999996},{"$f":"+'[18]2015'!O41","v":1658.2380349999999},{"$f":"+'[18]2016'!O41","v":38.668450000000043},0]
["CHOJLLA","CHJ",{"$f":"+'[18]2005'!O59","v":109893.09999999999},{"$f":"+'[18]2006'!O58","v":91555.531999999992},{"$f":"+'[18]2007'!O58","v":131993.4},{"$f":"+'[18]2008'!O59","v":115486.92299999997},{"$f":"+'[18]2009'!O42","v":119762.48675236771},{"$f":"+'[18]2010'!O42","v":106123.25798427663},{"$f":"+'[18]2011'!O42","v":124388.162},{"$f":"+'[18]2012'!O42","v":135330.64200000002},{"$f":"+'[18]2013'!O42","v":141958.08270668716},{"$f":"+'[18]2014'!O42","v":127364.10300000003},{"$f":"+'[18]2015'!O42","v":130614.54000000001},{"$f":"+'[18]2016'!O42","v":50256.089999999975},127227.77000000002]
["YANACACHI","YAN",{"$f":"+'[18]2005'!O60","v":179704.90000000002},{"$f":"+'[18]2006'!O59","v":131842.29999999999},{"$f":"+'[18]2007'!O59","v":215556.69999999998},{"$f":"+'[18]2008'!O60","v":197562.09999999992},{"$f":"+'[18]2009'!O43","v":197753.89600000007},{"$f":"+'[18]2010'!O43","v":190812.26330156953},{"$f":"+'[18]2011'!O43","v":206067.00099999999},{"$f":"+'[18]2012'!O43","v":209706.07100000003},{"$f":"+'[18]2013'!O43","v":223487.34744793986},{"$f":"+'[18]2014'!O43","v":70571.212},{"$f":"+'[18]2015'!O43","v":211398.55300000001},{"$f":"+'[18]2016'!O43","v":155757.26200000002},179334.13099999996]
["KANATA","KAN1",{"$f":"+'[18]2005'!O62","v":16270.12},{"$f":"+'[18]2006'!O61","v":21465.119999999995},{"$f":"+'[18]2007'!O61","v":17209.439999999999},{"$f":"+'[18]2008'!O62","v":20475.7},{"$f":"+'[18]2009'!O44","v":15643.88},{"$f":"+'[18]2010'!O44","v":14119.3},{"$f":"+'[18]2011'!O44","v":19288.97},{"$f":"+'[18]2012'!O44","v":20815.78},{"$f":"+'[18]2013'!O44","v":16358.64},{"$f":"+'[18]2014'!O44","v":19804.840000000004},{"$f":"+'[18]2015'!O44","v":17612.39},{"$f":"+'[18]2016'!O44","v":12031.66},10963.130000000001]
["KILPANI","KIL123",{"$f":"+'[18]2005'!O64","v":37321.43},{"$f":"+'[18]2006'!O63","v":40620.410000000003},{"$f":"+'[18]2007'!O63","v":34983.023000000001},{"$f":"+'[18]2008'!O64","v":38273.64},{"$f":"+'[18]2009'!O45","v":40036.68},{"$f":"+'[18]2010'!O45","v":40270.455000000002},{"$f":"+'[18]2011'!O45","v":38528.400999999998},{"$f":"+'[18]2012'!O45","v":41587.581999999995},{"$f":"+'[18]2013'!O45","v":42148.481999999996},{"$f":"+'[18]2014'!O45","v":45154.620999999999},{"$f":"+'[18]2015'!O45","v":41357.006000000001},{"$f":"+'[18]2016'!O45","v":32860.883000000002},31306.786999999997]
["LANDARA","LAN123",{"$f":"+'[18]2005'!O65","v":15924.050000000001},{"$f":"+'[18]2006'!O64","v":18042.919999999998},{"$f":"+'[18]2007'!O64","v":15634.244000000002},{"$f":"+'[18]2008'!O65","v":16792.52},{"$f":"+'[18]2009'!O46","v":17601.849999999999},{"$f":"+'[18]2010'!O46","v":14596.415000000001},{"$f":"+'[18]2011'!O46","v":17363.156999999999},{"$f":"+'[18]2012'!O46","v":17535.357},{"$f":"+'[18]2013'!O46","v":18995.719000000001},{"$f":"+'[18]2014'!O46","v":22123.662000000004},{"$f":"+'[18]2015'!O46","v":18022.292999999998},{"$f":"+'[18]2016'!O46","v":14087.349},14473.441999999999]
["PUNUTUMA","PUN1",{"$f":"+'[18]2005'!O66","v":13169.609999999999},{"$f":"+'[18]2006'!O65","v":15066.42},{"$f":"+'[18]2007'!O65","v":14616.29},{"$f":"+'[18]2008'!O66","v":17274.629999999997},{"$f":"+'[18]2009'!O47","v":17051.010000000002},{"$f":"+'[18]2010'!O47","v":16964.522000000001},{"$f":"+'[18]2011'!O47","v":17331.444},{"$f":"+'[18]2012'!O47","v":18585.001000000004},{"$f":"+'[18]2013'!O47","v":16688.195999999996},{"$f":"+'[18]2014'!O47","v":17786.664000000001},{"$f":"+'[18]2015'!O47","v":18207.585999999999},{"$f":"+'[18]2016'!O47","v":16078.901000000002},15005.555]
["QUEHATA","QUE01",null,null,{"$f":"+'[18]2007'!O67","v":949.73},{"$f":"+'[18]2008'!O68","v":3406.07},{"$f":"+'[18]2009'!O48","v":4897.1899999999996},{"$f":"+'[18]2010'!O48","v":3310.3999999999996},{"$f":"+'[18]2011'!O48","v":4002.56},{"$f":"+'[18]2012'!O48","v":6492.8999999999987},{"$f":"+'[18]2013'!O48","v":7388.4},{"$f":"+'[18]2014'!O48","v":7175.8399999999992},{"$f":"+'[18]2015'!O48","v":8301.2000000000007},{"$f":"+'[18]2016'!O48","v":2307.6},3547]
[null,"QUE02",{"$nulls":6},{"$f":"+'[18]2011'!O49","v":51.81},{"$f":"+'[18]2012'!O49","v":346.79999999999995},{"$f":"+'[18]2013'!O49","v":0},{"$f":"+'[18]2014'!O49","v":0},null,{"$f":"+'[18]2016'!O49","v":2352.1},3707.2000000000003]
["SAN JACINTO","SJA01",{"$nulls":10},{"$f":"+'[18]2015'!O49","v":2118.4740000000002},{"$f":"+'[18]2016'!O50","v":5921.3628000000017},9940.8974000000035]
[null,"SJA02",{"$nulls":10},{"$f":"+'[18]2015'!O50","v":1880.5391999999999},{"$f":"+'[18]2016'!O51","v":6106.0889999999999},10262.133000000002]
["MISICUNI","MIS",{"$nulls":12},11172.225999999999]
["PARQUES EÓLICOS"]
["QOLLPANA","QOL Fase I",{"$nulls":8},{"$f":"+'[18]2013'!O52","v":36.528500000000001},{"$f":"+'[18]2014'!O52","v":8157.7569999999996},{"$f":"+'[18]2015'!O53","v":11450.126},{"$f":"+'[18]2016'!O54","v":13207.373},12488.579]
[null,"QOL Fase II",{"$nulls":11},{"$f":"+'[18]2016'!O55","v":21704.071000000004},47894.7]
[]
["PLANTAS SOLARES"]
["YUNCHARA","YUN",{"$nulls":12},1065.63625]
[]
["CENTRALES TERMOELECTRICAS"]
["GUARACACHI","GCH01",{"$f":"+'[18]2005'!O70","v":26164.400000000001},{"$f":"+'[18]2006'!O69","v":50038.400000000001},{"$f":"+'[18]2007'!O71","v":19400},{"$f":"+'[18]2008'!O72","v":18837.2},{"$f":"+'[18]2009'!O51","v":74126.778671406006},{"$f":"+'[18]2010'!O51","v":54977.579999999987},{"$f":"+'[18]2011'!O52","v":31424.37},{"$f":"+'[18]2012'!O52","v":44186.280000000006},{"$f":"+'[18]2013'!O55","v":6585.9599999999991},{"$f":"+'[18]2014'!O55","v":15638.4},{"$f":"+'[18]2015'!O56","v":14091.300000000003},{"$f":"+'[18]2016'!O58","v":42919.199999999997},41459.700000000004]
[null,"GCH02",{"$f":"+'[18]2005'!O71","v":13563.6},{"$f":"+'[18]2006'!O70","v":25189.599999999999},{"$f":"+'[18]2007'!O72","v":8818.4000000000015},{"$f":"+'[18]2008'!O73","v":12728.324999999999},{"$f":"+'[18]2009'!O52","v":55177.356636180994},{"$f":"+'[18]2010'!O52","v":44343.569999999992},{"$f":"+'[18]2011'!O53","v":38362.5},{"$f":"+'[18]2012'!O53","v":31007.909999999996},{"$f":"+'[18]2013'!O56","v":4921.4399999999996},{"$f":"+'[18]2014'!O56","v":14575.08},{"$f":"+'[18]2015'!O57","v":10209.6},{"$f":"+'[18]2016'!O59","v":28229.760000000002},20603.039999999997]
[null,"GCH04",{"$f":"+'[18]2005'!O72","v":230.67},{"$f":"+'[18]2006'!O71","v":9953.8760000000002},{"$f":"+'[18]2007'!O73","v":2160.1340000000005},{"$f":"+'[18]2008'!O74","v":4707.2579999999998},{"$f":"+'[18]2009'!O53","v":34079.316408226761},{"$f":"+'[18]2010'!O53","v":35434.590000000004},{"$f":"+'[18]2011'!O54","v":65185.067999999999},{"$f":"+'[18]2012'!O54","v":40516.368000000002},{"$f":"+'[18]2013'!O57","v":17730.18},{"$f":"+'[18]2014'!O57","v":24451.464},{"$f":"+'[18]2015'!O58","v":13814.243999999999},{"$f":"+'[18]2016'!O60","v":43634.928000000007},24144.995999999996]
[null,"GCH06",{"$f":"+'[18]2005'!O73","v":8340.8999999999978},{"$f":"+'[18]2006'!O72","v":20173.900000000001},{"$f":"+'[18]2007'!O74","v":5527.5},{"$f":"+'[18]2008'!O75","v":8419.2620000000279},{"$f":"+'[18]2009'!O54","v":42803.138590336945},{"$f":"+'[18]2010'!O54","v":47583.179999999993},{"$f":"+'[18]2011'!O55","v":73021.77},{"$f":"+'[18]2012'!O55","v":79926.345000000001},{"$f":"+'[18]2013'!O58","v":32721.119999999995},{"$f":"+'[18]2014'!O58","v":52400.755703329996},{"$f":"+'[18]2015'!O59","v":49910.714999999997},{"$f":"+'[18]2016'!O61","v":73438.604999999996},47740.184999999998]
[null,"GCH09",{"$f":"+'[18]2005'!O76","v":345725},{"$f":"+'[18]2006'!O75","v":354602.80700000003},{"$f":"+'[18]2007'!O77","v":335472.45600000006},{"$f":"+'[18]2008'!O78","v":383101.16399999993},{"$f":"+'[18]2009'!O57","v":280808.80416330742},{"$f":"+'[18]2010'!O57","v":304167.35200000001},{"$f":"+'[18]2011'!O56","v":362328.33600000001},{"$f":"+'[18]2012'!O56","v":345670.74},{"$f":"+'[18]2013'!O59","v":479429.598},{"$f":"+'[18]2014'!O59","v":420127.47135156026},{"$f":"+'[18]2015'!O60","v":459226.69199999992},{"$f":"+'[18]2016'!O62","v":240047.45999999993},381288.42]
[null,"GCH10",{"$f":"+'[18]2005'!O77","v":350449.69800000009},{"$f":"+'[18]2006'!O76","v":346771.51500000001},{"$f":"+'[18]2007'!O78","v":308409.01799999998},{"$f":"+'[18]2008'!O79","v":353846.016},{"$f":"+'[18]2009'!O58","v":338845.1554794985},{"$f":"+'[18]2010'!O58","v":274064.72799999994},{"$f":"+'[18]2011'!O57","v":328187.05200000003},{"$f":"+'[18]2012'!O57","v":425317.902},{"$f":"+'[18]2013'!O60","v":461289.34800000006},{"$f":"+'[18]2014'!O60","v":412122.105063011},{"$f":"+'[18]2015'!O61","v":378806.54399999999},{"$f":"+'[18]2016'!O63","v":386168.79599999997},365210.38799999998]
[null,"GCH11",null,null,{"$f":"+'[18]2007'!O79","v":265514.63500000001},{"$f":"+'[18]2008'!O80","v":391554.18374999997},{"$f":"+'[18]2009'!O59","v":425665.0024},{"$f":"+'[18]2010'!O59","v":386364.63308200007},{"$f":"+'[18]2011'!O58","v":362853.24075},{"$f":"+'[18]2012'!O58","v":215762.25825000004},{"$f":"+'[18]2013'!O61","v":201328.714125},{"$f":"+'[18]2014'!O61","v":301526.55250000005},{"$f":"+'[18]2015'!O62","v":234237.29225000003},{"$f":"+'[18]2016'!O64","v":299524.30199999997},149744.47925]
[null,"GCH12",{"$nulls":5},{"$f":"+'[18]2010'!O60","v":85.295999999999992},{"$f":"+'[18]2011'!O59","v":1236.1020000000001},{"$f":"+'[18]2012'!O59","v":369449.51400000002},{"$f":"+'[18]2013'!O62","v":616226.28899999999},{"$f":"+'[18]2014'!O62","v":523552.59600000002},{"$f":"+'[18]2015'!O63","v":544179.25994216464},{"$f":"+'[18]2016'!O65","v":222713.652},361213.69200000004]
["SANTA CRUZ","SCZ01",{"$f":"+'[18]2005'!O74","v":44503.499999999993},{"$f":"+'[18]2006'!O73","v":64639.95},{"$f":"+'[18]2007'!O75","v":29439.65},{"$f":"+'[18]2008'!O76","v":44315.944999999992},{"$f":"+'[18]2009'!O60+'[18]2009'!O56","v":69579.292000000001},{"$f":"+'[18]2010'!O61","v":73485.584999999992},{"$f":"+'[18]2011'!O60","v":82841.692500000005},{"$f":"+'[18]2012'!O60","v":69552.787499999991},{"$f":"+'[18]2013'!O63","v":23800.942902800001},{"$f":"+'[18]2014'!O63","v":44110.71},{"$f":"+'[18]2015'!O64","v":44085.419999999991},{"$f":"+'[18]2016'!O66","v":76414.35149999999},77133.690000000017]
[null,"SCZ02",{"$f":"+'[18]2005'!O75","v":88859.054999999993},{"$f":"+'[18]2006'!O74","v":94142.39999999998},{"$f":"+'[18]2007'!O76","v":52101.599999999991},{"$f":"+'[18]2008'!O77","v":70924.000000000015},{"$f":"+'[18]2009'!O61+'[18]2009'!O55","v":58311.059500000003},{"$f":"+'[18]2010'!O62","v":86746.319999999992},{"$f":"+'[18]2011'!O61","v":105667.14},{"$f":"+'[18]2012'!O61","v":63985.62},{"$f":"+'[18]2013'!O64","v":16188.9},{"$f":"+'[18]2014'!O64","v":29892.711125046593},{"$f":"+'[18]2015'!O65","v":35185.5},{"$f":"+'[18]2016'!O67","v":69334.630499999999},64466.459999999992]
[null,"UNA01",{"$nulls":9},{"$f":"+'[18]2014'!O65","v":10615.624999999991},{"$f":"+'[18]2015'!O66","v":16947.507500000011},{"$f":"+'[18]2016'!O68","v":10655.049750000002},11162.566999999999]
["EASBA","SBU01",{"$nulls":11},{"$f":"+'[18]2016'!O69","v":708.84400000000005},751.15300000000002]
["ARANJUEZ","ARJ01",{"$f":"+'[18]2005'!O79","v":2015.7530000000002},{"$f":"+'[18]2006'!O78","v":515.04300000000001},{"$f":"+'[18]2007'!O81","v":211.90100000000001},{"$f":"+'[18]2008'!O82","v":1688.5209240000002},{"$f":"+'[18]2009'!O62","v":5851.9657339999994},{"$f":"+'[18]2010'!O63","v":0},{"$f":"+'[18]2011'!O62","v":1295.25873},{"$f":"+'[18]2012'!O62","v":6370.2055145175},{"$f":"+'[18]2013'!O65","v":1574.99368394},{"$f":"+'[18]2014'!O66","v":5457.5982823000022},{"$f":"+'[18]2015'!O67","v":903.1293569275839},{"$f":"+'[18]2016'!O70","v":2065.3987464399997},511.0025]
[null,"ARJ02",{"$f":"+'[18]2005'!O80","v":1659.729},{"$f":"+'[18]2006'!O79","v":508.69999999999993},{"$f":"+'[18]2007'!O82","v":158.71700000000001},{"$f":"+'[18]2008'!O83","v":1476.1726490000001},{"$f":"+'[18]2009'!O63","v":2175.5377950000002},{"$f":"+'[18]2010'!O64","v":7078.1761228214964},{"$f":"+'[18]2011'!O63","v":6630.8057900000003},{"$f":"+'[18]2012'!O63","v":0},{"$f":"+'[18]2013'!O66","v":0},{"$f":"+'[18]2014'!O67","v":1826.3282691160052},{"$f":"+'[18]2015'!O68","v":911.2479539279999},{"$f":"+'[18]2016'!O71","v":2494.435346064},148.19450000000001]
[null,"ARJ03",{"$f":"+'[18]2005'!O81","v":1409.6130000000001},{"$f":"+'[18]2006'!O80","v":506.46100000000001},{"$f":"+'[18]2007'!O83","v":127.95899999999997},{"$f":"+'[18]2008'!O84","v":1166.968429},{"$f":"+'[18]2009'!O64","v":2252.5128680000003},{"$f":"+'[18]2010'!O65","v":6933.803202000001},{"$f":"+'[18]2011'!O64","v":3921.550401},{"$f":"+'[18]2012'!O64","v":7512.4494400000012},{"$f":"+'[18]2013'!O67","v":1769.8755000000001},{"$f":"+'[18]2014'!O68","v":5453.1379999999999},{"$f":"+'[18]2015'!O69","v":742.68149999999991},{"$f":"+'[18]2016'!O72","v":3046.8119999999999},740.51250000000005]
[null,"ARJ08",{"$f":"+'[18]2005'!O84","v":106435.113},{"$f":"+'[18]2006'!O83","v":80957.54800000001},{"$f":"+'[18]2007'!O86","v":112662.29799999998},{"$f":"+'[18]2008'!O87","v":119290.033803},{"$f":"+'[18]2009'!O67","v":103353.98833129661},{"$f":"+'[18]2010'!O68","v":128803.56000000001},{"$f":"+'[18]2011'!O67","v":132236.64000000001},{"$f":"+'[18]2012'!O67","v":116890.92},{"$f":"+'[18]2013'!O70","v":106260.78000000001},{"$f":"+'[18]2014'!O71","v":105427.86},{"$f":"+'[18]2015'!O70","v":83446.760000000184},{"$f":"+'[18]2016'!O73","v":101154.24000000002},139685.16]
[null,"ARJ09",{"$f":"+'[18]2005'!O82","v":1318.9939999999999},{"$f":"+'[18]2006'!O84","v":2723.3510000000001},{"$f":"+'[18]2007'!O87","v":11117.340999999999},{"$f":"+'[18]2008'!O88","v":10227.266529},{"$f":"+'[18]2009'!O68","v":11031.299359000001},{"$f":"+'[18]2010'!O69","v":8515.6443321999977},{"$f":"+'[18]2011'!O68","v":9389.0358410000008},{"$f":"+'[18]2012'!O68+'[18]2012'!O69","v":9982.8344514499986},{"$f":"+'[18]2013'!O71+'[18]2013'!O72","v":5243.730669999999},{"$f":"+'[18]2014'!O72","v":10782.301104999993},{"$f":"+'[18]2015'!O71","v":8423.3989699999547},{"$f":"+'[18]2016'!O74","v":10825.283039999975},697.1232500000001]
[null,"ARJ11",{"$f":"+'[18]2005'!O83","v":745.93999999999994},{"$f":"+'[18]2006'!O85","v":4236.9679999999998},{"$f":"+'[18]2007'!O88","v":11709.505000000001},{"$f":"+'[18]2008'!O89","v":10111.723778},{"$f":"+'[18]2009'!O69","v":10810.116693},{"$f":"+'[18]2010'!O70+'[18]2010'!O66+'[18]2010'!O67","v":5377.4900456449959},{"$f":"+'[18]2011'!O69","v":6762.7585799999997},{"$f":"+'[18]2012'!O70","v":8208.257778800009},{"$f":"+'[18]2013'!O73","v":9655.3631199999982},{"$f":"+'[18]2014'!O73+'[18]2014'!O74","v":7515.143299999977},{"$f":"+'[18]2015'!O72","v":4874.0930399999925},{"$f":"+'[18]2016'!O75","v":10874.30593000001},657.71189500000003]
[null,"ARJ12",null,{"$f":"+'[18]2006'!O86","v":4424.884},{"$f":"+'[18]2007'!O89","v":11000.347999999998},{"$f":"+'[18]2008'!O90","v":10451.810779000001},{"$f":"+'[18]2009'!O70","v":10819.399785999998},{"$f":"+'[18]2010'!O71","v":5023.2107812749982},{"$f":"+'[18]2011'!O71","v":6196.9345160000003},{"$f":"+'[18]2012'!O71","v":11548.431087550014},{"$f":"+'[18]2013'!O74","v":11349.074575000001},{"$f":"+'[18]2014'!O75","v":9975.9341299999905},{"$f":"+'[18]2015'!O73","v":7073.2160740378231},{"$f":"+'[18]2016'!O76","v":0},0]
[null,"ARJ13",null,{"$f":"+'[18]2006'!O87","v":4361.0770000000002},{"$f":"+'[18]2007'!O90","v":11177.776000000002},{"$f":"+'[18]2008'!O85+'[18]2008'!O86+'[18]2008'!O91","v":6701.477245},{"$f":"+'[18]2009'!O71","v":7067.3248859999994},{"$f":"+'[18]2010'!O72","v":2147.3923148100002},{"$f":"+'[18]2011'!O72","v":8851.2839679999997},{"$f":"+'[18]2012'!O72","v":10087.290187999994},{"$f":"+'[18]2013'!O75","v":9758.3664000000153},{"$f":"+'[18]2014'!O76","v":4970.5611999999865},{"$f":"+'[18]2015'!O74","v":5371.6201999999894},{"$f":"+'[18]2016'!O77","v":0},0]
[null,"ARJ14",null,{"$f":"+'[18]2006'!O81","v":390.226},{"$f":"+'[18]2007'!O84","v":105.83199999999999},{"$f":"+'[18]2008'!O92+'[18]2008'!O93","v":8409.2019340000006},{"$f":"+'[18]2009'!O72","v":11050.091172999999},{"$f":"+'[18]2010'!O73","v":8526.9006409999947},{"$f":"+'[18]2011'!O73","v":10123.336069999999},{"$f":"+'[18]2012'!O73","v":9538.6528150000031},{"$f":"+'[18]2013'!O76","v":2570.0208000000066},{"$f":"+'[18]2014'!O77","v":7007.9093999999996},{"$f":"+'[18]2015'!O75","v":0},{"$f":"+'[18]2016'!O78","v":0},0]
[null,"ARJ15",null,{"$f":"+'[18]2006'!O82","v":404.85},{"$f":"+'[18]2007'!O85","v":92.990000000000009},{"$f":"+'[18]2008'!O94","v":2116.11598},{"$f":"+'[18]2009'!O74+'[18]2009'!O65+'[18]2009'!O66+'[18]2009'!O73","v":12065.507664999999},{"$f":"+'[18]2010'!O74+'[18]2010'!O75","v":7797.8295384000085},{"$f":"+'[18]2011'!O74","v":4892.938408},{"$f":"+'[18]2012'!O74","v":11580.990529000033},{"$f":"+'[18]2013'!O77","v":10493.689199999977},{"$f":"+'[18]2014'!O78","v":9947.2014000000054},{"$f":"+'[18]2015'!O76","v":7564.2671999999584},{"$f":"+'[18]2016'!O79","v":8339.7395999998589},474.07699999999943]
["KARACHIPAMPA","KAR1",{"$f":"+'[18]2005'!O86","v":2975.636},{"$f":"+'[18]2006'!O89","v":42228.252000000008},{"$f":"+'[18]2007'!O92","v":69735.072},{"$f":"+'[18]2008'!O96","v":78411.454968999999},{"$f":"+'[18]2009'!O75","v":96307.514407999988},{"$f":"+'[18]2010'!O76","v":80691.735044999994},{"$f":"+'[18]2011'!O75","v":79540.577999999994},{"$f":"+'[18]2012'!O75","v":60267.497718999999},{"$f":"+'[18]2013'!O78","v":84986.583595136995},{"$f":"+'[18]2014'!O79","v":61003.532321999912},{"$f":"+'[18]2015'!O77","v":79662.397554113864},{"$f":"+'[18]2016'!O80","v":76545.155212149999},41016.303]
["KENKO","KEN01",{"$f":"+'[18]2005'!O88","v":13972.6},{"$f":"+'[18]2006'!O91","v":19971.689999999999},{"$f":"+'[18]2007'!O94","v":33194.110000000008},{"$f":"+'[18]2008'!O98","v":33335.079999999994},{"$f":"+'[18]2009'!O76","v":32685.739999999998},{"$f":"+'[18]2010'!O77","v":46977.265625},{"$f":"+'[18]2011'!O76","v":50444.303124999999},{"$f":"+'[18]2012'!O76","v":50792.947500000002},{"$f":"+'[18]2013'!O79","v":25340.758313000002},{"$f":"+'[18]2014'!O80","v":43520.745187},{"$f":"+'[18]2015'!O78","v":0},{"$f":"+'[18]2016'!O81","v":1793.82},18.810000000000002]
[null,"KEN02",{"$f":"+'[18]2005'!O89","v":14438.369999999999},{"$f":"+'[18]2006'!O92","v":21892.86},{"$f":"+'[18]2007'!O95","v":33380.35},{"$f":"+'[18]2008'!O99","v":183.07},{"$f":"+'[18]2009'!O77","v":38581.040000000001},{"$f":"+'[18]2010'!O78","v":47451.323000000004},{"$f":"+'[18]2011'!O77","v":50578.209750000002},{"$f":"+'[18]2012'!O77","v":52201.957000000002},{"$f":"+'[18]2013'!O80","v":20555.564869999998},{"$f":"+'[18]2014'!O81","v":46932.179499999998},{"$f":"+'[18]2015'!O79","v":29966.794000000005},{"$f":"+'[18]2016'!O82","v":14728.669187500001},14455.24559]
["VALLE HERMOSO","VHE12345678",{"$f":"+'[18]2005'!O91","v":144010.66999999998},{"$f":"+'[18]2006'!O94","v":152904},{"$f":"+'[18]2007'!O97","v":182593.93999999997},{"$f":"+'[18]2008'!O101","v":182003.13},{"$f":"+'[18]2009'!O78","v":332553.04000000004},{"$f":"+'[18]2010'!O79","v":412298.62000000005},{"$f":"+'[18]2011'!O78","v":375505.48},{"$f":"+'[18]2012'!O78","v":441361.19300000003},{"$f":"+'[18]2013'!O81","v":438893.55500000005},{"$f":"+'[18]2014'!O82","v":458878.51799999998},{"$f":"+'[18]2015'!O80","v":260568.35899999994},{"$f":"+'[18]2016'!O83","v":431717.94459999999},498992.92799999996]
["CARRASCO","CAR123",{"$f":"+'[18]2005'!O93","v":532202.73},{"$f":"+'[18]2006'!O96","v":664769.48},{"$f":"+'[18]2007'!O99","v":648613.31000000006},{"$f":"+'[18]2008'!O103","v":664563.12},{"$f":"+'[18]2009'!O79","v":622012.59},{"$f":"+'[18]2010'!O80","v":743118.82019999996},{"$f":"+'[18]2011'!O79+'[18]2011'!O80","v":616986.26712799992},{"$f":"+'[18]2012'!O79","v":772580.19999999972},{"$f":"+'[18]2013'!O82","v":667630.60999999987},{"$f":"+'[18]2014'!O83","v":815783.94000000006},{"$f":"+'[18]2015'!O81","v":516330.15},{"$f":"+'[18]2016'!O84","v":440398.8600000001},552699.28999999992]
["C.EL ALTO","ALT01",{"$nulls":7},{"$f":"+'[18]2012'!O80","v":57810.708899999998},{"$f":"+'[18]2013'!O83","v":107684.09799999998},{"$f":"+'[18]2014'!O84","v":108265.76249999998},{"$f":"+'[18]2015'!O82","v":62901.071699999942},{"$f":"+'[18]2016'!O85","v":100635.927},49236.522900000004]
[null,"ALT02",{"$nulls":8},{"$f":"+'[18]2013'!O84","v":103575.98907},{"$f":"+'[18]2014'!O85","v":74350.106548000011},{"$f":"+'[18]2015'!O83","v":230006.70250000007},{"$f":"+'[18]2016'!O86","v":213864.51399999997},148687.6958000001]
["BULO BULO","BUL01",{"$f":"+'[18]2005'!O95","v":262129},{"$f":"+'[18]2006'!O98","v":318460},{"$f":"+'[18]2007'!O101","v":118841},{"$f":"+'[18]2008'!O105","v":322794},{"$f":"+'[18]2009'!O80","v":303179},{"$f":"+'[18]2010'!O81","v":320717},{"$f":"+'[18]2011'!O81","v":327166},{"$f":"+'[18]2012'!O81","v":106480},{"$f":"+'[18]2013'!O85","v":287973.53399999999},{"$f":"+'[18]2014'!O86","v":269807.61800000013},{"$f":"+'[18]2015'!O84","v":253280.23099999985},{"$f":"+'[18]2016'!O87","v":223504.63100000005},237695.82099999994]
[null,"BUL02",{"$f":"+'[18]2005'!O96","v":286578},{"$f":"+'[18]2006'!O99","v":90205},{"$f":"+'[18]2007'!O102","v":321264},{"$f":"+'[18]2008'!O106","v":310832},{"$f":"+'[18]2009'!O81","v":327497},{"$f":"+'[18]2010'!O82","v":331746},{"$f":"+'[18]2011'!O82","v":326073},{"$f":"+'[18]2012'!O82","v":289542},{"$f":"+'[18]2013'!O86","v":202260.81000000006},{"$f":"+'[18]2014'!O87","v":173568.66000000032},{"$f":"+'[18]2015'!O85","v":33037.908999999891},{"$f":"+'[18]2016'!O88","v":15850.489000000001},77027.985999999757]
[null,"BUL03",{"$nulls":8},{"$f":"+'[18]2013'!O87","v":917.24761999999998},{"$f":"+'[18]2014'!O88","v":265758.58129},{"$f":"+'[18]2015'!O86","v":313954.44199999998},{"$f":"+'[18]2016'!O89","v":125500.57599999997},239710.45899999986]
["GUABIRA","GBE",null,null,{"$f":"+'[18]2007'!O104","v":14200.63},{"$f":"+'[18]2008'!O108","v":39318.21},{"$f":"+'[18]2009'!O82","v":59670.27},{"$f":"+'[18]2010'!O83","v":58156.17},{"$f":"+'[18]2011'!O83","v":64040.52},{"$f":"+'[18]2012'!O83","v":64494.2},{"$f":"+'[18]2013'!O88","v":79491},{"$f":"+'[18]2014'!O89","v":65694},{"$f":"+'[18]2015'!O87","v":62146},{"$f":"+'[18]2016'!O90","v":50538},29748]
[null,"IAG",{"$nulls":12},3137]
["ENTRE RIOS","ERI01",{"$nulls":5},{"$f":"+'[18]2010'!O84","v":94768},{"$f":"+'[18]2011'!O84","v":186730},{"$f":"+'[18]2012'!O84","v":193238},{"$f":"+'[18]2013'!O89","v":176801},{"$f":"+'[18]2014'!O90","v":173128},{"$f":"+'[18]2015'!O88","v":75240},{"$f":"+'[18]2016'!O91","v":152450},36192]
[null,"ERI02",{"$nulls":5},{"$f":"+'[18]2010'!O85","v":123773.2823375},{"$f":"+'[18]2011'!O85","v":193364},{"$f":"+'[18]2012'!O85","v":193432},{"$f":"+'[18]2013'!O90","v":175773},{"$f":"+'[18]2014'!O91","v":165138},{"$f":"+'[18]2015'!O89","v":85293},{"$f":"+'[18]2016'!O92","v":168623},52744]
[null,"ERI03",{"$nulls":5},{"$f":"+'[18]2010'!O86","v":109541.1267625},{"$f":"+'[18]2011'!O86","v":170825},{"$f":"+'[18]2012'!O86","v":196674},{"$f":"+'[18]2013'!O91","v":195325},{"$f":"+'[18]2014'!O92","v":173443},{"$f":"+'[18]2015'!O90","v":74301},{"$f":"+'[18]2016'!O93","v":182321},60409]
[null,"ERI04",{"$nulls":5},{"$f":"+'[18]2010'!O87","v":77401.001000000004},{"$f":"+'[18]2011'!O87","v":187411},{"$f":"+'[18]2012'!O87","v":183871},{"$f":"+'[18]2013'!O92","v":186743},{"$f":"+'[18]2014'!O93","v":193663},{"$f":"+'[18]2015'!O91","v":89367},{"$f":"+'[18]2016'!O94","v":182872},46175]
["DEL SUR","SUR01",{"$nulls":9},{"$f":"+'[18]2014'!O94","v":84605.7},{"$f":"+'[18]2015'!O92","v":283458},{"$f":"+'[18]2016'!O95","v":327520.80560572003},321801.02243377001]
[null,"SUR02",{"$nulls":9},{"$f":"+'[18]2014'!O95","v":129537},{"$f":"+'[18]2015'!O93","v":256045},{"$f":"+'[18]2016'!O96","v":313178.53026025603},283832.34028472006]
[null,"SUR03",{"$nulls":9},{"$f":"+'[18]2014'!O96","v":108702.3},{"$f":"+'[18]2015'!O94","v":285112},{"$f":"+'[18]2016'!O97","v":329847.8391620898},326287.42484508501]
[null,"SUR04",{"$nulls":9},{"$f":"+'[18]2014'!O97","v":73180},{"$f":"+'[18]2015'!O95","v":279769},{"$f":"+'[18]2016'!O98","v":310140.64298799884},335050.79283362499]
["WARNES","WAR01",{"$nulls":10},{"$f":"+'[18]2015'!O96","v":198822},{"$f":"+'[18]2016'!O99","v":327476},341340.33600000001]
[null,"WAR02",{"$nulls":10},{"$f":"+'[18]2015'!O97","v":104963},{"$f":"+'[18]2016'!O100","v":303848},232234.96000000008]
[null,"WAR03",{"$nulls":10},{"$f":"+'[18]2015'!O98","v":135385},{"$f":"+'[18]2016'!O101","v":334360},332215.63199999998]
[null,"WAR04",{"$nulls":10},{"$f":"+'[18]2015'!O99","v":75984},{"$f":"+'[18]2016'!O102","v":328445},319457.85599999991]
[null,"WAR05",{"$nulls":10},{"$f":"+'[18]2015'!O100","v":91678},{"$f":"+'[18]2016'!O103","v":330964},332882.23199999996]
["ENDE GEN.","MOX",{"$nulls":6},{"$f":"+'[18]2011'!O88+'[18]2011'!O89","v":17193.921097000002},{"$f":"+'[18]2012'!O88+'[18]2012'!O89","v":78175.629795999994},{"$f":"+'[18]2013'!O93+'[18]2013'!O94","v":59999.305699999997},{"$f":"+'[18]2014'!O98+'[18]2014'!O99","v":92959.207999999999},{"$f":"+'[18]2015'!O101","v":86494.671699999992},{"$f":"+'[18]2016'!O104","v":89033.761099999989},89110.905199999994]
["Total Generación bruta",null,{"$f":"SUM(C9:C108)","v":4188810.4219999993},4506326.59,4901261.5930000013,5372000.1457690001,5632658.0872996198,6085526.1650659963,6611423.3663270017,6940448.355742652,7347749.5893445034,7836447.9107113639,8334811.4947674423,8759264.8637782205,8981304.9314322006]
["Unidades MDL"]
[{"$f":"+A61","v":"GUARACACHI"},{"$f":"+B65","v":"GCH09"},345725,354602.80700000003,335472.45600000006,383101.16399999993,280808.80416330742,304167.35200000001,362328.33600000001,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42]
[null,"GCH10",350449.69800000009,346771.51500000001,308409.01799999998,353846.016,338845.1554794985,274064.72799999994,328187.05200000003,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998]
[null,{"$f":"+B68","v":"GCH12"},0,0,0,0,0,85.295999999999992,1236.1020000000001,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004]
[{"$f":"+A42","v":"CHOJLLA"},"CHJ",109893.09999999999,91555.531999999992,131993.4,115486.92299999997,119762.48675236771,106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002]
["YANACACHI","YAN",179704.90000000002,131842.29999999999,215556.69999999998,197562.09999999992,197753.89600000007,190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996]
["Total Unidades MDL",null,{"$f":"SUM(C111:C115)","v":985772.69800000009},{"$f":"SUM(D111:D115)","v":924772.1540000001},991431.57400000002,1049996.2029999997,937170.34239517362,875252.89728584606,1022206.6529999999,1485474.8689999999,1922390.6651546268,1553737.4874145715,1724225.5889421648,1054943.26,1414274.4010000001]
[]
[]
["Unidades LCMR "]
["Hidroelectricas",null,{"$f":"SUM(C9:C52)","v":1941081.4510000001},2131353.7519999999,2294231.1209999998,2280487.4350000005,2264298.2447523675,2151428.9800358461,2324157.2736730007,2322431.2652733331,2514863.6186996265,2232992.8565349993,2439591.151326274,1715604.4612500006,2229863.9013999999]
["Eolicas",null,{"$f":"SUM(C54:C55)","v":0},0,0,0,0,0,0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,60383.278999999995]
["Solares",null,{"$f":"+C58","v":0},0,0,0,0,0,0,0,0,0,0,0,1065.63625]
["Biomasa",null,{"$f":"+C94+C93+C72+C71","v":0},0,14200.63,39318.21,59670.27,58156.17,64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61901.893750000003,44798.720000000001]
["Total Unidades LCMR",null,{"$f":"SUM(C120:C123)","v":1941081.4510000001},{"$f":"SUM(D120:D123)","v":2131353.7519999999},2308431.7509999997,2319805.6450000005,2323968.5147523675,2209585.150035846,2388197.7936730008,2386925.4652733332,2594391.1471996265,2317460.2385349995,2530134.784826274,1812417.7990000006,2336111.5366500001]