{"text_format":"2","workbook":"xlsx","n_sheets":25,"sheets":["Start","Grid-EF","OM_EF_2017","OM_EF_2016","OM_EF_2015","OM_EF_2014","OM_EF_2013","OM_EF_2012","OM_EF_2011","OM_EF_2010","OM_EF_2009","OM_EF_2008","BM_EF_2017","BM_EF_2010","GHG-ER","GHG-ER-SC->CC","Investment","Levelized Cost","Scenario_Current_Demand","Scenario_NDC","Scenario_100%_RE","Graphs","Leakage_EF_2010","Unit_EF_2008","References"],"not_rendered":{"charts":8,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Section","Contents"]
[null,"A","Grid emissions factors"]
[null,"B","Operating margin emissions factors",2017,2016,2015,2014,2013,2012,2011,2010,2009,2008]
[null,"C","Build margin emissions factors",2017,{"$nulls":6},2010]
[null,"D","Greenhouse gas emissions reductions"]
[null,null,"Greenhouse gas emissions reductions - combined cycle"]
[null,"E","Scenarios"]
[null,null,"Current electricity demand"]
[null,null,"Nationally determined contribution"]
[null,null,"100% renewables"]
[null,null,"Graphs"]
[null,"F","Others"]
[null,null,"Natural gas upstream emissions factor"]
[null,null,"Plant/unit emissions factors 2008"]
[null,null,"References"]
[null,"G","Investment"]
[]
[null,"H","Levelized Cost"]

{"sheet":"Grid-EF","index":1,"n_rows":39,"n_cols":28,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Grid emissions factors "]
[]
[null,null,"Historic grid emissions factors (2008 - 2017)"]
[]
[null,null,"Description","Parameter","Units",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[null,null,"Electricity generation in year y","EGy","[MWh]",{"$f":"+OM_EF_2008!$C$6","v":5360464.508835},{"$f":"+OM_EF_2009!$C$6","v":5632658.0872996207},{"$f":"+OM_EF_2010!$C$6","v":6085440.8650679979},{"$f":"+OM_EF_2011!$C$6","v":6592941.5332300002},{"$f":"+OM_EF_2012!$C$6","v":6861925.925946651},{"$f":"+OM_EF_2013!$C$6","v":7286833.0360245043},{"$f":"+OM_EF_2014!$C$6","v":7743488.7027113661},{"$f":"+OM_EF_2015!$C$6","v":8248316.8230674472},{"$f":"+OM_EF_2016!$C$6","v":8669522.2586782202},{"$f":"+OM_EF_2017!$C$6","v":8891442.873232197}]
[null,null,"Average operating margin emissions factor in year y","EFgrid,OM-ave,y ","[tCO2/MWh]",{"$f":"+OM_EF_2008!$C$12","v":0.34053725577278143},{"$f":"+OM_EF_2009!$C$17","v":0.35836905522484996},{"$f":"+OM_EF_2010!$C$17","v":0.3890598651268462},{"$f":"+OM_EF_2011!$C$17","v":0.38881636387976309},{"$f":"+OM_EF_2012!$C$17","v":0.41061499921819916},{"$f":"+OM_EF_2013!$C$17","v":0.38133374857362462},{"$f":"+OM_EF_2014!$C$17","v":0.41673904967390796},{"$f":"+OM_EF_2015!$C$17","v":0.39789914864278025},{"$f":"+OM_EF_2016!$C$17","v":0.46455989911712259},{"$f":"+OM_EF_2017!$C$17","v":0.42261392631992878}]
[null,null,"Operating margin emissions factor in year y","EFgrid,OM,y ","[tCO2/MWh]",null,null,{"$f":"+(F8*F9+G8*G9+H8*H9)/SUM(F8:H8)","v":0.36370793404069995}]
[null,null,"Build margin emissions factor in year y","EFgrid,BM,y","[tCO2/MWh]",null,null,{"$f":"+BM_EF_2010!I13","v":0.5526805008028538}]
[null,null,"Combined margin emissions factor in year y (wind and solar)","EFgrid,CM,y","[tCO2/MWh]",null,null,{"$f":"+H10*$E$17+H11*$E$18","v":0.41095107573123846}]
[null,null,"Combined margin emissions factor in year y (other)","EFgrid,CM,y","[tCO2/MWh]",null,null,{"$f":"+H10*$E$20+H11*$E$21","v":0.45819421742177691}]
[]
[null,null,"Weights for calculating the combined margin emissions factor"]
[null,null,"Wind and solar"]
[null,null,"Weight of operating margin","wOM",0.75]
[null,null,"Weight of build margin","wBM",0.25]
[null,null,"Other than wind and solar"]
[null,null,"Weight of operating margin","wOM",0.5]
[null,null,"Weight of build margin","wBM",0.5]
[]
[null,null,"Grid emissions factors under the scenario with current electricity demand (2008 - 2030)"]
[]
[null,null,"Description","Parameter","Units",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Electricity generation in year y","EGy","[MWh]",{"$f":"+OM_EF_2008!$C$6","v":5360464.508835},{"$f":"+OM_EF_2009!$C$6","v":5632658.0872996207},{"$f":"+OM_EF_2010!$C$6","v":6085440.8650679979},{"$f":"+OM_EF_2011!$C$6","v":6592941.5332300002},{"$f":"+OM_EF_2012!$C$6","v":6861925.925946651},{"$f":"+OM_EF_2013!$C$6","v":7286833.0360245043},{"$f":"+OM_EF_2014!$C$6","v":7743488.7027113661},{"$f":"+OM_EF_2015!$C$6","v":8248316.8230674472},{"$f":"+OM_EF_2016!$C$6","v":8669522.2586782202},{"$f":"+OM_EF_2017!$C$6","v":8891442.873232197},{"$f":"+Scenario_Current_Demand!O12","v":9475504.2714120056},{"$f":"+Scenario_Current_Demand!P12","v":10272542.997405021},{"$f":"+Scenario_Current_Demand!Q12","v":11094235.451978354},{"$f":"+Scenario_Current_Demand!R12","v":12258198.966666665},{"$f":"+Scenario_Current_Demand!S12","v":13030525.039583333},{"$f":"+Scenario_Current_Demand!T12","v":13845837.539583335},{"$f":"+Scenario_Current_Demand!U12","v":14707379.206249999},{"$f":"+Scenario_Current_Demand!V12","v":15617618.789583329},{"$f":"+Scenario_Current_Demand!W12","v":16579097.956250001},{"$f":"+Scenario_Current_Demand!X12","v":17594545.872916669},{"$f":"+Scenario_Current_Demand!Y12","v":18666816.706250004},{"$f":"+Scenario_Current_Demand!Z12","v":19798900.039583337},{"$f":"+Scenario_Current_Demand!AA12","v":20993983.372916665}]
[null,null,"Average operating margin emissions factor in year y","EFgrid,OM-ave,y ","[tCO2/MWh]",{"$f":"+OM_EF_2008!$C$12","v":0.34053725577278143},{"$f":"+OM_EF_2009!$C$17","v":0.35836905522484996},{"$f":"+OM_EF_2010!$C$17","v":0.3890598651268462},{"$f":"+OM_EF_2011!$C$17","v":0.38881636387976309},{"$f":"+OM_EF_2012!$C$17","v":0.41061499921819916},{"$f":"+OM_EF_2013!$C$17","v":0.38133374857362462},{"$f":"+OM_EF_2014!$C$17","v":0.41673904967390796},{"$f":"+OM_EF_2015!$C$17","v":0.39789914864278025},{"$f":"+OM_EF_2016!$C$17","v":0.46455989911712259},{"$f":"+OM_EF_2017!$C$17","v":0.42261392631992878},{"$f":"+Scenario_Current_Demand!O20","v":0.37922468079458244},{"$f":"+Scenario_Current_Demand!P20","v":0.25220416966825393},{"$f":"+Scenario_Current_Demand!Q20","v":0.24246080367599696},{"$f":"+Scenario_Current_Demand!R20","v":0.1839833027640673},{"$f":"+Scenario_Current_Demand!S20","v":0.19570253054609138},{"$f":"+Scenario_Current_Demand!T20","v":0.20665544850483192},{"$f":"+Scenario_Current_Demand!U20","v":0.21690981050531055},{"$f":"+Scenario_Current_Demand!V20","v":0.22706075470131476},{"$f":"+Scenario_Current_Demand!W20","v":0.24310236456761447},{"$f":"+Scenario_Current_Demand!X20","v":0.26259143501623383},{"$f":"+Scenario_Current_Demand!Y20","v":0.28411956820898421},{"$f":"+Scenario_Current_Demand!Z20","v":0.26918908986001283},{"$f":"+Scenario_Current_Demand!AA20","v":0.27848853477706198}]
[]
[null,null,"Grid emissions factors under the nationally determined contribution (2008 - 2030)"]
[]
[null,null,"Description","Parameter","Units",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Electricity generation in year y","EGy","[MWh]",{"$f":"+OM_EF_2008!$C$6","v":5360464.508835},{"$f":"+OM_EF_2009!$C$6","v":5632658.0872996207},{"$f":"+OM_EF_2010!$C$6","v":6085440.8650679979},{"$f":"+OM_EF_2011!$C$6","v":6592941.5332300002},{"$f":"+OM_EF_2012!$C$6","v":6861925.925946651},{"$f":"+OM_EF_2013!$C$6","v":7286833.0360245043},{"$f":"+OM_EF_2014!$C$6","v":7743488.7027113661},{"$f":"+OM_EF_2015!$C$6","v":8248316.8230674472},{"$f":"+OM_EF_2016!$C$6","v":8669522.2586782202},{"$f":"+OM_EF_2017!$C$6","v":8891442.873232197},{"$f":"+Scenario_NDC!O38","v":9549855.4570679404},{"$f":"+Scenario_NDC!P38","v":12726694.191623498},{"$f":"+Scenario_NDC!Q38","v":20759867.119263519},{"$f":"+Scenario_NDC!R38","v":23042112.006337687},{"$f":"+Scenario_NDC!S38","v":23042112.006337687},{"$f":"+Scenario_NDC!T38","v":23786712.006337687},{"$f":"+Scenario_NDC!U38","v":23786712.006337687},{"$f":"+Scenario_NDC!V38","v":29883672.006337687},{"$f":"+Scenario_NDC!W38","v":29883672.006337687},{"$f":"+Scenario_NDC!X38","v":29883672.006337687},{"$f":"+Scenario_NDC!Y38","v":29883672.006337687},{"$f":"+Scenario_NDC!Z38","v":51889185.606337689},{"$f":"+Scenario_NDC!AA38","v":60514281.606337689}]
[null,null,"Average operating margin emissions factor in year y","EFgrid,OM-ave,y ","[tCO2/MWh]",{"$f":"+OM_EF_2008!$C$12","v":0.34053725577278143},{"$f":"+OM_EF_2009!$C$17","v":0.35836905522484996},{"$f":"+OM_EF_2010!$C$17","v":0.3890598651268462},{"$f":"+OM_EF_2011!$C$17","v":0.38881636387976309},{"$f":"+OM_EF_2012!$C$17","v":0.41061499921819916},{"$f":"+OM_EF_2013!$C$17","v":0.38133374857362462},{"$f":"+OM_EF_2014!$C$17","v":0.41673904967390796},{"$f":"+OM_EF_2015!$C$17","v":0.39789914864278025},{"$f":"+OM_EF_2016!$C$17","v":0.46455989911712259},{"$f":"+OM_EF_2017!$C$17","v":0.42261392631992878},{"$f":"+Scenario_NDC!O47","v":0.38211324773885369},{"$f":"+Scenario_NDC!P47","v":0.36899911379814609},{"$f":"+Scenario_NDC!Q47","v":0.32068350652841604},{"$f":"+Scenario_NDC!R47","v":0.28829527376671371},{"$f":"+Scenario_NDC!S47","v":0.28829527376671371},{"$f":"+Scenario_NDC!T47","v":0.27927071161665695},{"$f":"+Scenario_NDC!U47","v":0.27927071161665695},{"$f":"+Scenario_NDC!V47","v":0.22229302970604081},{"$f":"+Scenario_NDC!W47","v":0.22229302970604081},{"$f":"+Scenario_NDC!X47","v":0.22229302970604081},{"$f":"+Scenario_NDC!Y47","v":0.22229302970604081},{"$f":"+Scenario_NDC!Z47","v":0.12802151183153362},{"$f":"+Scenario_NDC!AA47","v":0.10977461539152911}]
[]
[null,null,"Grid emissions factors under a scenario with 100% renewable energy generation (2008 - 2030)"]
[]
[null,null,"Description","Parameter","Units",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Electricity generation in year y","EGy","[MWh]",{"$f":"+OM_EF_2008!$C$6","v":5360464.508835},{"$f":"+OM_EF_2009!$C$6","v":5632658.0872996207},{"$f":"+OM_EF_2010!$C$6","v":6085440.8650679979},{"$f":"+OM_EF_2011!$C$6","v":6592941.5332300002},{"$f":"+OM_EF_2012!$C$6","v":6861925.925946651},{"$f":"+OM_EF_2013!$C$6","v":7286833.0360245043},{"$f":"+OM_EF_2014!$C$6","v":7743488.7027113661},{"$f":"+OM_EF_2015!$C$6","v":8248316.8230674472},{"$f":"+OM_EF_2016!$C$6","v":8669522.2586782202},{"$f":"+OM_EF_2017!$C$6","v":8891442.873232197},{"$f":"+'Scenario_100%_RE'!O38","v":9549855.4570679404},{"$f":"+'Scenario_100%_RE'!P38","v":10217479.791623497},{"$f":"+'Scenario_100%_RE'!Q38","v":12491293.393663254},{"$f":"+'Scenario_100%_RE'!R38","v":14744424.482910259},{"$f":"+'Scenario_100%_RE'!S38","v":14776852.148918491},{"$f":"+'Scenario_100%_RE'!T38","v":15509538.304188725},{"$f":"+'Scenario_100%_RE'!U38","v":15506671.645339157},{"$f":"+'Scenario_100%_RE'!V38","v":19215526.627007123},{"$f":"+'Scenario_100%_RE'!W38","v":19212560.588306114},{"$f":"+'Scenario_100%_RE'!X38","v":19212577.151614688},{"$f":"+'Scenario_100%_RE'!Y38","v":19213554.788975973},{"$f":"+'Scenario_100%_RE'!Z38","v":37975048.194992095},{"$f":"+'Scenario_100%_RE'!AA38","v":46600144.194992095}]
[null,null,"Average operating margin emissions factor in year y","EFgrid,OM-ave,y ","[tCO2/MWh]",{"$f":"+OM_EF_2008!$C$12","v":0.34053725577278143},{"$f":"+OM_EF_2009!$C$17","v":0.35836905522484996},{"$f":"+OM_EF_2010!$C$17","v":0.3890598651268462},{"$f":"+OM_EF_2011!$C$17","v":0.38881636387976309},{"$f":"+OM_EF_2012!$C$17","v":0.41061499921819916},{"$f":"+OM_EF_2013!$C$17","v":0.38133374857362462},{"$f":"+OM_EF_2014!$C$17","v":0.41673904967390796},{"$f":"+OM_EF_2015!$C$17","v":0.39789914864278025},{"$f":"+OM_EF_2016!$C$17","v":0.46455989911712259},{"$f":"+OM_EF_2017!$C$17","v":0.42261392631992878},{"$f":"+'Scenario_100%_RE'!O47","v":0.38211324773885369},{"$f":"+'Scenario_100%_RE'!P47","v":0.36587813723755713},{"$f":"+'Scenario_100%_RE'!Q47","v":0.25059805059026524},{"$f":"+'Scenario_100%_RE'!R47","v":0.21026199790674616},{"$f":"+'Scenario_100%_RE'!S47","v":0.21098388129331927},{"$f":"+'Scenario_100%_RE'!T47","v":0.20060232970488617},{"$f":"+'Scenario_100%_RE'!U47","v":0.20053990306616795},{"$f":"+'Scenario_100%_RE'!V47","v":8.9362677422468673E-2},{"$f":"+'Scenario_100%_RE'!W47","v":8.9293198478340233E-2},{"$f":"+'Scenario_100%_RE'!X47","v":8.9293614523568862E-2},{"$f":"+'Scenario_100%_RE'!Y47","v":8.9316499177884937E-2},{"$f":"+'Scenario_100%_RE'!Z47","v":0},{"$f":"+'Scenario_100%_RE'!AA47","v":0}]

{"sheet":"OM_EF_2017","index":2,"n_rows":178,"n_cols":8,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2017]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":8891442.873232197}]
[null,"Renewable energy [MWh]",{"$f":"+C90+C162+C170+C176","v":2335360.3836499988}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.26265257697157696}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":6556082.4895821987}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.73734742302842315}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.42261392631992878}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.57315440879168567}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C87)","v":6556082.4895821987},{"$f":"SUM(D23:D87)","v":1419.7399999999996},null,null,null,{"$f":"SUM(H23:H87)","v":3757647.5833060076}]
[null,"El Alto",{"$nulls":5},{"$f":"+G23*C23","v":0}]
[null,"ALT1",49236.522900000004,17.5,9534,{"$f":"1/(E24/$C$13)","v":0.35789175582127125},{"$f":"+$C$14*$C$15/F24","v":0.56430470027607305},{"$f":"+G24*C24","v":27784.401297720509}]
[null,"ALT2",148687.6958000001,32.4,8354,{"$f":"1/(E25/$C$13)","v":0.40844385922911175},{"$f":"+$C$14*$C$15/F25","v":0.4944620795160809},{"$f":"+G25*C25","v":73520.427263722493}]
[null,"Aranjuez",{"$nulls":5},{"$f":"+G26*C26","v":0}]
[null,"ARJ1",511.0025,3,10201,{"$f":"1/(E27/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F27","v":0.60378353760396697},{"$f":"+G27*C27","v":308.53489717447115}]
[null,"ARJ2",148.19450000000001,3,10201,{"$f":"1/(E28/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F28","v":0.60378353760396697},{"$f":"+G28*C28","v":89.477399463451093}]
[null,"ARJ3",740.51250000000005,3,10201,0.33449073620233311,0.60378353760396697,447.10925688995763]
[null,"ARJ8",139685.16,18,11497,0.29678524832565017,0.68049204311663647,95054.639921474271]
[null,"ARJ9",697.1232500000001,2,9050,0.37703204419889497,0.53565738803214413,373.41921923147947]
[null,"ARJ10",null,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ11",657.71189500000003,2,9050,0.37703204419889497,0.53565738803214413,352.30823575337183]
[null,"ARJ12",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ13",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ14",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ15",474.07699999999943,2,9050,0.37703204419889497,0.53565738803214413,253.94284754611448]
[null,"Bulo Bulo",{"$nulls":5},{"$f":"+G38*C38","v":0}]
[null,"BUL1",237695.82099999994,45,9004,0.37895824078187468,0.53293470959573763,{"$f":"+G39*C39","v":126676.3533367554}]
[null,"BUL2",77027.985999999757,45,9061,0.37657432954420039,0.53630846331041515,41310.760803556041]
[null,"BUL3",239710.45899999986,49.02,8814,0.38712729748127978,0.52168886388014557,125054.27701589814]
[null,"Carrasco",552699.28999999992,null,{"$f":"SUMPRODUCT(D43:D45,E43:E45)/SUM(D43:D45)","v":10250.721407624633},{"$f":"1/(E42/$C$13)","v":0.33286827963756788},0.60672648117717065,{"$f":"+G42*C42","v":335337.29537082056}]
[null,"CAR1",null,56,10018,0.34060091834697548,0.59295201252000207]
[null,"CAR2",null,56,10821,0.31532575547546438,0.64048050783379351]
[null,"CAR3",null,24.4,9476,0.36008231321232587,0.56087175789973454,{"$f":"+G45*C45","v":0}]
[null,"Entre Ríos",{"$nulls":5},{"$f":"+G46*C46","v":0}]
[null,"ERI01",36192,23,10006,0.34100939436338196,0.59224174858007006,{"$f":"+G47*C47","v":21434.413364609896}]
[null,"ERI02",52744,23,9997,0.34131639491847554,0.59170905062512091,31209.102166171378]
[null,"ERI03",60409,25,9998,0.34128225645129023,0.59176823928678191,35748.127567075207]
[null,"ERI04",46175,25,10087,0.33827104193516405,0.59703603017461182,27568.1386933127]
[null,"Guaracachi",{"$nulls":5},{"$f":"+G51*C51","v":0}]
[null,"GCH1",41459.700000000004,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G52*C52","v":29376.16548988377}]
[null,"GCH2",20603.039999999997,20,12595,0.27091226677252878,0.74548119362042586,15359.178851409377]
[null,"GCH4",24144.995999999996,20,12834,0.26586722767648435,0.75962728375740729,18341.197727813462]
[null,"GCH6",47740.184999999998,21,12644,0.26986238532110091,0.74838143804181545,35727.868302682306]
[null,"GCH9",381288.42,63,10070,0.33884210526315789,0.59602982292637463,227259.26945647714]
[null,"GCH10",365210.38799999998,63,10070,0.33884210526315789,0.59602982292637463,217676.28289051255]
[null,"GCH11",149744.47925,63,10070,0.33884210526315789,0.59602982292637463,89252.175451579678]
[null,"GCH12",361213.69200000004,96,7211,0.47318541117736784,0.426809439237546,154169.41332744368]
[null,"Karachipampa",{"$nulls":5},{"$f":"+G60*C60","v":0}]
[null,"KAR1",41016.303,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G61*C61","v":28792.522958910478}]
[null,"Kenko",{"$nulls":5},{"$f":"+G62*C62","v":0}]
[null,"KEN1",18.810000000000002,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G63*C63","v":13.442451775835695}]
[null,"KEN2",14455.24559,9,11982,0.28477215823735602,0.7091985440222266,10251.639125911712]
[null,"Santa Cruz",{"$nulls":5},{"$f":"+G65*C65","v":0}]
[null,"SCZ1",77133.690000000017,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G66*C66","v":54100.462578891842}]
[null,"SCZ2",64466.459999999992,22,11672,0.29233550376970524,0.69085005890731344,44536.657688545958]
[null,"Del Sur",{"$nulls":5},{"$f":"+G68*C68","v":0}]
[null,"SUR01",321801.02243377001,43.83,9348,0.36501283697047499,0.55329560920712517,{"$f":"+G69*C69","v":178051.09275096853}]
[null,"SUR02",283832.34028472006,43.31,9394,0.36322546306152864,0.55601828764353167,157815.97182296624]
[null,"SUR03",326287.42484508501,44.16,9304,0.36673903697334481,0.55069130809404065,179683.64880257586]
[null,"SUR04",335050.79283362499,44.06,9298,0.36697569369756933,0.55033617612407471,184390.57213539671]
[null,"Valle Hermoso (VHE)",498992.92799999996,null,{"$f":"SUMPRODUCT(D74:D81,E74:E81)/SUM(D74:D81)","v":11851.545797598628},0.28790674721025594,0.70147713437403492,{"$f":"+G73*C73","v":350032.12920634908}]
[null,"VHE1",null,18.52,13046,0.26154683427870612,0.77217528002954161,{"$f":"+G74*C74","v":0}]
[null,"VHE2",null,18.809999999999999,11755,0.29027137388345386,0.69576271782517718,0]
[null,"VHE3",null,18.32,12379,0.27563938928831083,0.73269644270164769,0]
[null,"VHE4",null,18.63,13011,0.26225040350472678,0.77010367687140613,0]
[null,"VHE5",null,10.58,10575,0.32266099290780142,0.62592009706518492,0]
[null,"VHE6",null,10.58,10625,0.32114258823529407,0.6288795301482355,0]
[null,"VHE7",null,10.58,10662,0.32002813731007312,0.63106951062969285,0]
[null,"VHE8",null,10.58,10670,0.31978819119025303,0.6315430199229809,0]
[null,"Warnes",{"$nulls":5},{"$f":"+G82*C82","v":0}]
[null,"WAR01",341340.33600000001,44.58,9039,0.3774908728841686,0.53500631275387289,{"$f":"+G83*C83","v":182619.23455752808}]
[null,"WAR02",232234.96000000008,44,9124,0.37397413415168784,0.54003734899505884,125415.55214237358]
[null,"WAR03",332215.63199999998,44.33,9122,0.37405612804209604,0.53991897167173675,179369.5224027161]
[null,"WAR04",319457.85599999991,44.55,9134,0.37356470330632802,0.54062923561166887,172708.25649942254]
[null,"WAR05",332882.23199999996,44,9145,{"$f":"1/(E87/$C$13)","v":0.37311536358665937},{"$f":"+$C$14*$C$15/F87","v":0.54128031088994011},180182.59802669715]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity\n[MW]"]
[null,"Hydropower",{"$f":"SUM(C91:C159)","v":2229863.9013999989},{"$f":"SUM(D91:D159)","v":609.87000000000012}]
[null,"Angostura"]
[null,"ANG1",7068.2120000000004,2.2200000000000002]
[null,"ANG2",3531.5559999999991,1.27]
[null,"ANG3",6833.0870000000014,2.74]
[null,"Botijlaca"]
[null,"BOT1",8563.4409999999989,1.9]
[null,"BOT2",6239.6179999999995,1.47]
[null,"BOT3",20402.677000000003,3.44]
[null,"Cahua"]
[null,"CAH1",85854.238000000012,13.65]
[null,"CAH2",83617.593000000008,14.36]
[null,"Carabuco"]
[null,"CRB",41074.044999999998,6.13]
[null,"Chojlla"]
[null,"CHJ1y2",0]
[null,"CHJ",127227.77000000002,38.4]
[null,"Choquetanga"]
[null,"CHO1",10812.361999999999,1.91]
[null,"CHO2",13785.387999999999,2.4500000000000002]
[null,"CHO3",10677.777000000002,1.84]
[null,"Chururaqui"]
[null,"CHU1",68171.011999999988,13.18]
[null,"CHU2",66329.928,12.21]
[null,"Corani"]
[null,"COR1234",284284.71100000001,64.319999999999993]
[null,"Cuticucho"]
[null,"CUT1",9498.8819999999996,2.5]
[null,"CUT2",9023.6689999999999,2.38]
[null,"CUT3",8865.5539999999983,2.2999999999999998]
[null,"CUT4",4531.527000000001,1.49]
[null,"CUT5",96164.228000000003,14.3]
[null,"Harca"]
[null,"HAR1",79535.85500000001,13.53]
[null,"HAR2",81530.162000000011,12.3]
[null,"Huaji"]
[null,"HUA1",91011.156999999992,15.1]
[null,"HUA2",99447.379000000015,15.05]
[null,"Kanata"]
[null,"KAN1",10963.130000000001,7.54]
[null,"Kilpani"]
[null,"KIL123",31306.786999999997,11.49]
[null,"Landara"]
[null,"LAN123",14473.441999999999,5.15]
[null,"Miguilla"]
[null,"MIG1",4191.5759999999991,1.31]
[null,"MIG2",4038.616,1.24]
[null,"Misicuni"]
[null,"MIS ",11172.225999999999,120]
[null,"Punutuma"]
[null,"PUN1",15005.555,2.4]
[null,"Quehata"]
[null,"QUE01",3547,0.98]
[null,"QUE02",3707.2000000000003,0.98]
[null,"Sainani"]
[null,"SAI1",69211.264999999999,10.5]
[null,"San Jacinto"]
[null,"SJA01",9940.8974000000035,3.8]
[null,"SJA02",10262.133000000002,3.8]
[null,"Santa Isabel"]
[null,"SIS12345",431404.26799999998,91.1]
[null,"Santa Rosa"]
[null,"SRO1",38544.047999999995,6.9]
[null,"SRO2",47225.397999999994,10.69]
[null,"Tiquimani"]
[null,"TIQ1",11241.978999999999,9.7200000000000006]
[null,"Yanacachi"]
[null,"YAN ",179334.13099999996,50.79]
[null,"Zongo"]
[null,"ZON1",10212.421999999999,11.04]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]","Capacity\n[MW]"]
[null,"Biomass",{"$f":"+SUM(C163:C167)","v":44047.566999999995},{"$f":"SUM(D164:D167)","v":40.57}]
[null,"Guabirá"]
[null,"GBE1",29748,21]
[null,"IAG01",3137,5]
[null,"Santa Cruz"]
[null,"UNA01",11162.566999999999,14.57]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]","Capacity\n[MW]"]
[null,"Wind",{"$f":"+SUM(C171:C173)","v":60383.278999999995},{"$f":"SUM(D171:D173)","v":27}]
[null,"Qollpana",null,27]
[null,"QOL Fase I",12488.579]
[null,"QOL Fase II",47894.7]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]","Capacity\n[MW]"]
[null,"Solar PV",{"$f":"+SUM(C177:C178)","v":1065.63625},{"$f":"SUM(D177:D178)","v":5}]
[null,"Yunchara"]
[null,"YUN ",1065.63625,5]

{"sheet":"OM_EF_2016","index":3,"n_rows":171,"n_cols":8,"rows_kept":171,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2016]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":8669522.2586782202}]
[null,"Renewable energy [MWh]",{"$f":"+C91+C161+C168","v":1811708.9550000003}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.20897448566862767}]
[null,"Fossil fuels [MWh]",{"$f":"+C23","v":6857813.3036782192}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.79102551433137225}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H23/C6","v":0.46455989911712259}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H23/C9","v":0.58728813508600886}]
[]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C24:C88)","v":6857813.3036782192},{"$nulls":4},{"$f":"SUM(H24:H88)","v":4027512.3858852028}]
[null,"El Alto",null,{"$f":"+SUM(D25)","v":17.5},{"$f":"+E25","v":9242},{"$f":"1/(E24/$C$13)","v":0.36919930750919711},{"$f":"+$C$14*$C$15/F24","v":0.54702161107105807},{"$f":"+G24*C24","v":0}]
[null,"ALT1",100635.927,17.5,9242,{"$f":"1/(E25/$C$13)","v":0.36919930750919711},{"$f":"+$C$14*$C$15/F25","v":0.54702161107105807},{"$f":"+G25*C25","v":55050.026919169388}]
[null,"ALT2",213864.51399999997,32.4,8039,{"$f":"1/(E26/$C$13)","v":0.42444831446697345},{"$f":"+$C$14*$C$15/F26","v":0.47581765109286261},{"$f":"+G26*C26","v":101760.51070359662}]
[null,"Aranjuez",null,{"$f":"+SUM(D28:D38)","v":41},{"$f":"SUMPRODUCT(D28:D38,E28:E38)/D27","v":10376.951219512195},0.32881912305649247,0.6141978548045165,{"$f":"+G27*C27","v":0}]
[null,"ARJ1",2065.3987464399997,3,10201,{"$f":"1/(E28/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F28","v":0.60378353760396697},{"$f":"+G28*C28","v":1247.0537616883419}]
[null,"ARJ2",2494.435346064,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G29*C29","v":1506.0989975708974}]
[null,"ARJ3",3046.8119999999999,3,10201,0.33449073620233311,0.60378353760396697,1839.6149277742177]
[null,"ARJ8",101154.24000000002,18,11497,0.29678524832565017,0.68049204311663647,68834.65544751061]
[null,"ARJ9",10825.283039999975,2,9050,0.37703204419889497,0.53565738803214413,5798.6428379150557]
[null,"ARJ10",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ11",10874.30593000001,2,9050,0.37703204419889497,0.53565738803214413,5824.9023111262613]
[null,"ARJ12",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ13",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ14",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ15",8339.7395999998589,2,9050,0.37703204419889497,0.53565738803214413,4467.2431310041629]
[null,"Bulo Bulo",null,{"$f":"+SUM(D40:D41)","v":90},{"$f":"SUMPRODUCT(D40:D41,E40:E41)/D39","v":9032.5},0.37776252421810125,0.53462158645307645,{"$f":"+G39*C39","v":0}]
[null,"BUL1",223504.63100000005,45,9004,0.37895824078187468,0.53293470959573763,{"$f":"+G40*C40","v":119113.37561528753}]
[null,"BUL2",15850.489000000001,45,9061,0.37657432954420039,0.53630846331041515,8500.7513983086392]
[null,"BUL3",125500.57599999997,49.02,8814,0.38712729748127978,0.52168886388014557,65472.252909743853]
[null,"Carrasco",440398.8600000001,{"$f":"+SUM(D44:D45)","v":112},{"$f":"SUMPRODUCT(D44:D46,E44:E46)/D43","v":12280.953571428572},{"$f":"1/(E43/$C$13)","v":0.2778399885769689},0.72689320581386296,{"$f":"+G43*C43","v":320122.93918217072}]
[null,"CAR1",null,56,10116,0.3373013048635824,0.59875250136278124]
[null,"CAR2",null,56,10199,0.33455632905186783,0.60366516028064499]
[null,"CAR3",null,24.4,9747,0.35007079101261923,0.57691188520986836,{"$f":"+G46*C46","v":0}]
[null,"Entre Ríos",null,{"$f":"+SUM(D48:D49)","v":46},{"$f":"SUMPRODUCT(D48:D49,E48:E49)/D47","v":9965},0.3424124435524335,0.58981501345196863,{"$f":"+G47*C47","v":0}]
[null,"ERI01",152450,23,9964,0.3424468085106383,0.58975582479030753,{"$f":"+G48*C48","v":89908.275489282387}]
[null,"ERI02",168623,23,9966,0.34237808549066828,0.58987420211362951,99466.357583006553]
[null,"ERI03",182321,25,9983,0.34179505158769907,0.59088040936186681,107729.90711526491]
[null,"ERI04",182872,25,10043,0.3397530618341133,0.59443172906152741,108704.91915693964]
[null,"Guaracachi",null,{"$f":"+SUM(D53:D60)","v":368},{"$f":"SUMPRODUCT(D53:D60,E53:E60)/D52","v":9872.152173913044},0.34563284073117395,0.58431947488774738,{"$f":"+G52*C52","v":0}]
[null,"GCH1",42919.199999999997,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G53*C53","v":30410.290520515566}]
[null,"GCH2",28229.760000000002,20,12595,0.27091226677252878,0.74548119362042586,21044.755180418153]
[null,"GCH4",43634.928000000007,20,12834,0.26586722767648435,0.75962728375740729,33146.281833590045]
[null,"GCH6",73438.604999999996,21,12644,0.26986238532110091,0.74838143804181545,54960.088817684853]
[null,"GCH9",240047.45999999993,63,10070,0.33884210526315789,0.59602982292637463,143075.44507772595]
[null,"GCH10",386168.79599999997,63,10070,0.33884210526315789,0.59602982292637463,230168.11909957128]
[null,"GCH11",299524.30199999997,63,10070,0.33884210526315789,0.59602982292637463,178525.41668320593]
[null,"GCH12",222713.652,96,7211,0.47318541117736784,0.426809439237546,95056.28892066596]
[null,"Karachipampa",null,{"$f":"+D62","v":14},{"$f":"+E62","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G61*C61","v":0}]
[null,"KAR1",76545.155212149999,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G62*C62","v":53732.978782587867}]
[null,"Kenko",null,{"$f":"+SUM(D64:D65)","v":18},{"$f":"SUMPRODUCT(D64:D65,E64:E65)/D63","v":12028},0.28368307283006317,0.7119212224586331,{"$f":"+G63*C63","v":0}]
[null,"KEN1",1793.82,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G64*C64","v":1281.9425223035396}]
[null,"KEN2",14728.669187500001,9,11982,0.28477215823735602,0.7091985440222266,10445.550743160033]
[null,"Santa Cruz",null,{"$f":"+SUM(D67:D68)","v":44},{"$f":"SUMPRODUCT(D67:D68,E67:E68)/D66","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G66*C66","v":0}]
[null,"SCZ1",76414.35149999999,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G67*C67","v":53595.928884201392}]
[null,"SCZ2",69334.630499999999,22,11672,0.29233550376970524,0.69085005890731344,47899.83356524181]
[null,"Del Sur",null,{"$f":"+SUM(D70:D73)","v":175.36},{"$f":"SUMPRODUCT(D70:D73,E70:E73)/D69","v":9439.7466925182471},0.36146520782219649,0.55872597314910444,{"$f":"+G69*C69","v":0}]
[null,"SUR01",327520.80560572003,43.83,9424,0.3620691850594227,0.55779394749336197,{"$f":"+G70*C70","v":182689.12304502062}]
[null,"SUR02",313178.53026025603,43.31,9500,0.35917263157894735,0.56229228577959878,176097.87163713461]
[null,"SUR03",329847.8391620898,44.16,9409,0.36264640238069934,0.55690611756844677,183694.27949610091]
[null,"SUR04",310140.64298799884,44.06,9427,0.36195396202397367,0.55797151347834495,173049.64395916078]
[null,"Valle Hermoso (VHE)",431717.94459999999,{"$f":"+SUM(D75:D82)","v":116.6},{"$f":"SUMPRODUCT(D75:D82,E75:E82)/D74","v":12178.993224699829},0.28016601512512113,0.72085830934849604,{"$f":"+G74*C74","v":311207.46765976364}]
[null,"VHE1",null,18.52,16682,0.20454022299484476,0.98738525382897535,{"$f":"+G75*C75","v":0}]
[null,"VHE2",null,18.809999999999999,12448,0.27411150385604111,0.73678046035625744,0]
[null,"VHE3",null,18.32,12870,0.26512354312354308,0.76175807557720387,0]
[null,"VHE4",null,18.63,12343,0.27644332820221984,0.73056565088185144,0]
[null,"VHE5",null,10.58,9753,0.34985542909873885,0.57726701717983442,0]
[null,"VHE6",null,10.58,9943,0.34317006939555461,0.58851286289542637,0]
[null,"VHE7",null,10.58,9562,0.35684375653628941,0.56596198280258148,0]
[null,"VHE8",null,10.58,9612,0.35498751560549313,0.56892141588563194,0]
[null,"Warnes",null,{"$f":"+SUM(D84:D89)","v":221.45999999999998},{"$f":"SUMPRODUCT(D84:D89,E84:E89)/D83","v":9170.4941750203197},0.3720780946892035,0.54278927698954438,{"$f":"+G83*C83","v":0}]
[null,"WAR01",327476,44.58,9100,0.37496043956043956,0.5386168211151946,{"$f":"+G84*C84","v":176384.08211151947}]
[null,"WAR02",303848,44,9185,0.37149047359825804,0.54364785735638044,165186.31416202147]
[null,"WAR03",334360,44.33,9183,0.37157138190133943,0.54352948003305845,181734.51694385344]
[null,"WAR04",328445,44.55,9195,0.37108646003262641,0.54423974397299058,178752.82270920888]
[null,"WAR05",330964,44,9190,{"$f":"1/(E88/$C$13)","v":0.37128835690968442},{"$f":"+$C$14*$C$15/F88","v":0.54394380066468551},180025.81604318696]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C92:C158)","v":1715604.4612500004}]
[null,"Angostura"]
[null,"ANG1",8299.025999999998]
[null,"ANG2",2863.16]
[null,"ANG3",5656.7429999999995]
[null,"Botijlaca"]
[null,"BOT1",5032.6009999999997]
[null,"BOT2",3451.9039999999995]
[null,"BOT3",18889.346000000001]
[null,"Cahua"]
[null,"CAH1",62691.474999999999]
[null,"CAH2",67549.632999999987]
[null,"Carabuco"]
[null,"CRB",36040.239999999998]
[null,"Chojlla"]
[null,"CHJ1y2",38.668450000000043]
[null,"CHJ",50256.089999999975]
[null,"Choquetanga"]
[null,"CHO1",9108.7590000000018]
[null,"CHO2",11847.556]
[null,"CHO3",9006.9719999999979]
[null,"Chururaqui"]
[null,"CHU1",53061.766000000011]
[null,"CHU2",53897.992999999995]
[null,"Corani"]
[null,"COR1234",214629.93900000001]
[null,"Cuticucho"]
[null,"CUT1",4440.6810000000005]
[null,"CUT2",5619.9069999999992]
[null,"CUT3",5422.3110000000006]
[null,"CUT4",2561.4390000000003]
[null,"CUT5",75993.778999999995]
[null,"Harca"]
[null,"HAR1",63047.572]
[null,"HAR2",61868.472999999998]
[null,"Huaji"]
[null,"HUA1",79958.990999999995]
[null,"HUA2",82387.252999999997]
[null,"Kanata"]
[null,"KAN1",12031.66]
[null,"Kilpani"]
[null,"KIL123",32860.883000000002]
[null,"Landara"]
[null,"LAN123",14087.349]
[null,"Miguilla"]
[null,"MIG1",3466.1080000000002]
[null,"MIG2",3329.4500000000003]
[null,"Punutuma"]
[null,"PUN1",16078.901000000002]
[null,"Quehata"]
[null,"QUE01",2307.6]
[null,"QUE02",2352.1]
[null,"Sainani"]
[null,"SAI1",53982.859000000004]
[null,"San Jacinto"]
[null,"SJA01",5921.3628000000017]
[null,"SJA02",6106.0889999999999]
[null,"Santa Isabel"]
[null,"SIS12345",330698.88400000002]
[null,"Santa Rosa"]
[null,"SRO1",27181.951999999997]
[null,"SRO2",39690.658000000003]
[null,"Tiquimani"]
[null,"TIQ1",6632.0620000000017]
[null,"Yanacachi"]
[null,"YAN ",155757.26200000002]
[null,"Zongo"]
[null,"ZON1",9497.0040000000008]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C162:C165)","v":61193.049750000006}]
[null,"Guabirá"]
[null,"GBE1",50538]
[null,"Santa Cruz"]
[null,"UNA01",10655.049750000002]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Wind",{"$f":"+SUM(C169:C171)","v":34911.444000000003}]
[null,"Qollpana"]
[null,"QOL Fase I",13207.373]
[null,"QOL Fase II",21704.071000000004]

{"sheet":"OM_EF_2015","index":4,"n_rows":168,"n_cols":8,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2015]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":8248316.8230674472}]
[null,"Renewable energy [MWh]",{"$f":"+C90+C159+C166","v":2530134.7848262745}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.30674558689967352}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":5718182.0382411722}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.69325441310032643}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.39789914864278025}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.57395833495429482}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C87)","v":5718182.0382411722},{"$nulls":4},{"$f":"SUM(H23:H87)","v":3281998.2416344592}]
[null,"El Alto",null,{"$f":"+SUM(D24)","v":17.5},{"$f":"+E24","v":9682},{"$f":"1/(E23/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F23","v":0.57306462220190257},{"$f":"+G23*C23","v":0}]
[null,"ALT1",62901.071699999942,17.5,9682,{"$f":"1/(E24/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F24","v":0.57306462220190257},{"$f":"+G24*C24","v":36046.378889855252}]
[null,"ALT2",230006.70250000007,32.4,8140,{"$f":"1/(E25/$C$13)","v":0.41918181818181821},{"$f":"+$C$14*$C$15/F25","v":0.48179570592062454},{"$f":"+G25*C25","v":110816.24159746261}]
[null,"Aranjuez",null,{"$f":"+SUM(D27:D37)","v":41},{"$f":"SUMPRODUCT(D27:D37,E27:E37)/D26","v":10376.951219512195},0.32881912305649247,0.6141978548045165,{"$f":"+G26*C26","v":0}]
[null,"ARJ1",903.1293569275839,3,10201,{"$f":"1/(E27/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F27","v":0.60378353760396697},{"$f":"+G27*C27","v":545.29463803973238}]
[null,"ARJ2",911.2479539279999,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G28*C28","v":550.19651325702444}]
[null,"ARJ3",742.68149999999991,3,10201,0.33449073620233311,0.60378353760396697,448.41886338302055]
[null,"ARJ8",83446.760000000184,18,11497,0.29678524832565017,0.68049204311663647,56784.856203863739]
[null,"ARJ9",8423.3989699999547,2,9050,0.37703204419889497,0.53565738803214413,4512.0558906228289]
[null,"ARJ10",null,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ11",4874.0930399999925,2,9050,0.37703204419889497,0.53565738803214413,2610.8439468320489]
[null,"ARJ12",7073.2160740378231,2,9050,0.37703204419889497,0.53565738803214413,3788.8204472060775]
[null,"ARJ13",5371.6201999999894,2,9050,0.37703204419889497,0.53565738803214413,2877.3480458326981]
[null,"ARJ14",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ15",7564.2671999999584,2,9050,0.37703204419889497,0.53565738803214413,4051.8556107291979]
[null,"Bulo Bulo",null,{"$f":"+SUM(D39:D40)","v":90},{"$f":"SUMPRODUCT(D39:D40,E39:E40)/D38","v":9032.5},0.37776252421810125,0.53462158645307645,{"$f":"+G38*C38","v":0}]
[null,"BUL1",253280.23099999985,45,9004,0.37895824078187468,0.53293470959573763,{"$f":"+G39*C39","v":134981.82635432627}]
[null,"BUL2",33037.908999999891,45,9061,0.37657432954420039,0.53630846331041515,17718.510206779276]
[null,"BUL3",313954.44199999998,49.02,8814,0.38712729748127978,0.52168886388014557,163786.53615710506]
[null,"Carrasco",516330.15,{"$f":"+SUM(D43:D44)","v":112},{"$f":"SUMPRODUCT(D43:D45,E43:E45)/D42","v":11949.967857142856},{"$f":"1/(E42/$C$13)","v":0.2855354960608083},0.70730260435637793,{"$f":"+G42*C42","v":365201.65980271931}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR3",null,24.4,9731,0.35064638783269964,0.57596486662329205,{"$f":"+G45*C45","v":0}]
[null,"Entre Ríos",null,{"$f":"+SUM(D47:D48)","v":46},{"$f":"SUMPRODUCT(D47:D48,E47:E48)/D46","v":9958},0.34265314320144602,0.58940069282034158,{"$f":"+G46*C46","v":0}]
[null,"ERI01",75240,23,9964,0.3424468085106383,0.58975582479030753,{"$f":"+G47*C47","v":44373.228257222741}]
[null,"ERI02",85293,23,9952,0.34285972668810288,0.5890455608503754,50241.463021611067]
[null,"ERI03",74301,25,9969,0.34227505266325609,0.59005176809861259,43841.436421495011]
[null,"ERI04",89367,25,10017,0.34063492063492062,0.59289282385834108,52985.052989748365]
[null,"Guaracachi",null,{"$f":"+SUM(D52:D59)","v":368},{"$f":"SUMPRODUCT(D52:D59,E52:E59)/D51","v":9872.152173913044},0.34563284073117395,0.58431947488774738,{"$f":"+G51*C51","v":0}]
[null,"GCH1",14091.300000000003,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G52*C52","v":9984.3549463116997}]
[null,"GCH2",10209.6,20,12595,0.27091226677252878,0.74548119362042586,7611.0647943870999]
[null,"GCH4",13814.243999999999,20,12834,0.26586722767648435,0.75962728375740729,10493.676646882061]
[null,"GCH6",49910.714999999997,21,12644,0.26986238532110091,0.74838143804181545,37352.252665395208]
[null,"GCH9",459226.69199999992,63,10070,0.33884210526315789,0.59602982292637463,273712.80391582474]
[null,"GCH10",378806.54399999999,63,10070,0.33884210526315789,0.59602982292637463,225779.99734367194]
[null,"GCH11",234237.29225000003,63,10070,0.33884210526315789,0.59602982292637463,139612.41182252098]
[null,"GCH12",544179.25994216464,96,7211,0.47318541117736784,0.426809439237546,232260.84478061806]
[null,"Karachipampa",null,{"$f":"+D61","v":14},{"$f":"+E61","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G60*C60","v":0}]
[null,"KAR1",79662.397554113864,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G61*C61","v":55921.212853793222}]
[null,"Kenko",null,{"$f":"+SUM(D63:D64)","v":18},{"$f":"SUMPRODUCT(D63:D64,E63:E64)/D62","v":12028},0.28368307283006317,0.7119212224586331,{"$f":"+G62*C62","v":0}]
[null,"KEN1",0,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G63*C63","v":0}]
[null,"KEN2",29966.794000000005,9,11982,0.28477215823735602,0.7091985440222266,21252.406673813999]
[null,"Santa Cruz",null,{"$f":"+SUM(D66:D67)","v":44},{"$f":"SUMPRODUCT(D66:D67,E66:E67)/D65","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G65*C65","v":0}]
[null,"SCZ1",44085.419999999991,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G66*C66","v":30920.880551477949}]
[null,"SCZ2",35185.5,22,11672,0.29233550376970524,0.69085005890731344,24307.904747683278]
[null,"Del Sur",null,{"$f":"+SUM(D69:D72)","v":175.36},{"$f":"SUMPRODUCT(D69:D72,E69:E72)/D68","v":9386.2137887773733},0.36352677200680483,0.55555743222185439,{"$f":"+G68*C68","v":0}]
[null,"SUR01",283458,43.83,9397,0.36310950303288281,0.55619585362851465,{"$f":"+G69*C69","v":157658.1642778315}]
[null,"SUR02",256045,43.31,9446,0.36122591573152651,0.55909609804990423,143153.76042518773]
[null,"SUR03",285112,44.16,9355,0.36473971138428646,0.55370992983875222,157869.34551618632]
[null,"SUR04",279769,44.06,9348,0.36501283697047499,0.55329560920712517,154794.95929226821]
[null,"Valle Hermoso (VHE)",260568.35899999994,{"$f":"+SUM(D74:D81)","v":116.6},{"$f":"SUMPRODUCT(D74:D81,E74:E81)/D73","v":11302.643567753001},0.30188866697831679,0.66898834600672774,{"$f":"+G73*C73","v":174317.19550909722}]
[null,"VHE1",null,18.52,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G74*C74","v":0}]
[null,"VHE2",null,18.809999999999999,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18.32,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18.63,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE5",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE6",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE7",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE8",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"Warnes",null,{"$f":"+SUM(D83:D88)","v":221.45999999999998},{"$f":"SUMPRODUCT(D83:D88,E83:E88)/D82","v":9165.9269845570307},0.37226349345231025,0.54251895109847137,{"$f":"+G82*C82","v":0}]
[null,"WAR01",198822,44.58,9100,0.37496043956043956,0.5386168211151946,{"$f":"+G83*C83","v":107088.87360776521}]
[null,"WAR02",104963,44,9185,0.37149047359825804,0.54364785735638044,57062.910051697763]
[null,"WAR03",135385,44.33,9183,0.37157138190133943,0.54352948003305845,73585.738654275614]
[null,"WAR04",75984,44.55,9196,0.37104610700304475,0.54429893263465168,41358.010097311373]
[null,"WAR05",91678,44,9166,{"$f":"1/(E87/$C$13)","v":0.37226052803840282},{"$f":"+$C$14*$C$15/F87","v":0.54252327278482126},49737.448602366843]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C91:C156)","v":2439591.1513262745}]
[null,"Angostura"]
[null,"ANG1",8059.2840000000015]
[null,"ANG2",3992.585]
[null,"ANG3",6644.1160000000018]
[null,"Botijlaca"]
[null,"BOT1",8959.4909999999982]
[null,"BOT2",7037.5190000000011]
[null,"BOT3",23605.780999999999]
[null,"Cahua"]
[null,"CAH1",81648.601999999999]
[null,"CAH2",81079.112999999998]
[null,"Carabuco"]
[null,"CRB",41867.756999999991]
[null,"Chojlla"]
[null,"CHJ1y2",1658.2380349999999]
[null,"CHJ",130614.54000000001]
[null,"Choquetanga"]
[null,"CHO1",11539.983]
[null,"CHO2",14778.668000000003]
[null,"CHO3",11178.842000000001]
[null,"Chururaqui"]
[null,"CHU1",71255.490000000005]
[null,"CHU2",67719.197]
[null,"Corani"]
[null,"COR1234",377176.696]
[null,"Cuticucho"]
[null,"CUT1",14181.028999999999]
[null,"CUT2",12898.888999999999]
[null,"CUT3",13386.753999999999]
[null,"CUT4",6687.3670912745001]
[null,"CUT5",80462.043000000005]
[null,"Harca"]
[null,"HAR1",81849.416999999987]
[null,"HAR2",80452.606]
[null,"Huaji"]
[null,"HUA1",86632.661000000007]
[null,"HUA2",93811.007999999987]
[null,"Kanata"]
[null,"KAN1",17612.39]
[null,"Kilpani"]
[null,"KIL123",41357.006000000001]
[null,"Landara"]
[null,"LAN123",18022.292999999998]
[null,"Miguilla"]
[null,"MIG1",4376.9049999999997]
[null,"MIG2",4145.2669999999998]
[null,"Punutuma"]
[null,"PUN1",18207.585999999999]
[null,"Quehata"]
[null,"QUE ",8301.2000000000007]
[null,"Sainani"]
[null,"SAI1",23543.032999999996]
[null,"San Jacinto"]
[null,"SJA01",2118.4740000000002]
[null,"SJA02",1880.5391999999999]
[null,"Santa Isabel"]
[null,"SIS12345",560551.92799999996]
[null,"Santa Rosa"]
[null,"SRO1",38808.311000000002]
[null,"SRO2",47305.845000000001]
[null,"Tiquimani"]
[null,"TIQ1",12813.867]
[null,"Yanacachi"]
[null,"YAN ",211398.55300000001]
[null,"Zongo"]
[null,"ZON1",9970.2779999999984]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C160:C163)","v":79093.507500000007}]
[null,"Guabirá"]
[null,"GBE1",62146]
[null,"Santa Cruz"]
[null,"UNA01",16947.507500000011]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Wind",{"$f":"+SUM(C167:C168)","v":11450.126}]
[null,"Qollpana"]
[null,"QOL12",11450.126]

{"sheet":"OM_EF_2014","index":5,"n_rows":159,"n_cols":8,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2014]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":7743488.7027113661}]
[null,"Renewable energy [MWh]",{"$f":"+C84+C150+C157","v":2317460.2385350005}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.29927857164995242}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":5426028.4641763652}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.70072142835004758}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.41673904967390796}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.5947285651805766}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C81)","v":5426028.4641763652},{"$nulls":4},{"$f":"SUM(H23:H81)","v":3227014.1231285771}]
[null,"El Alto",null,{"$f":"+SUM(D24)","v":17.5},{"$f":"+E24","v":9682},{"$f":"1/(E23/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F23","v":0.57306462220190257},{"$f":"+G23*C23","v":0}]
[null,"ALT1",108265.76249999998,17.5,9682,{"$f":"1/(E24/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F24","v":0.57306462220190257},{"$f":"+G24*C24","v":62043.278284463398}]
[null,"ALT2",74350.106548000011,32.4,8140,{"$f":"1/(E25/$C$13)","v":0.41918181818181821},{"$f":"+$C$14*$C$15/F25","v":0.48179570592062454},{"$f":"+G25*C25","v":35821.562069567313}]
[null,"Aranjuez",null,{"$f":"+SUM(D27:D37)","v":41},{"$f":"SUMPRODUCT(D27:D37,E27:E37)/D26","v":10376.951219512195},0.32881912305649247,0.6141978548045165,{"$f":"+G26*C26","v":0}]
[null,"ARJ1",5457.5982823000022,3,10201,{"$f":"1/(E27/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F27","v":0.60378353760396697},{"$f":"+G27*C27","v":3295.207997708429}]
[null,"ARJ2",1826.3282691160052,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G28*C28","v":1102.7069431529915}]
[null,"ARJ3",5453.1379999999999,3,10201,0.33449073620233311,0.60378353760396697,3292.5149526826212]
[null,"ARJ8",105427.86,18,11497,0.29678524832565017,0.68049204311663647,71742.819852814719]
[null,"ARJ9",10782.301104999993,2,9050,0.37703204419889497,0.53565738803214413,5775.6192468803974]
[null,"ARJ10",2009.3795900000014,2,9050,0.37703204419889497,0.53565738803214413,1076.3390227445013]
[null,"ARJ11",5505.7637099999756,2,9050,0.37703204419889497,0.53565738803214413,2949.2030080207546]
[null,"ARJ12",9975.9341299999905,2,9050,0.37703204419889497,0.53565738803214413,5343.6828192565154]
[null,"ARJ13",4970.5611999999865,2,9050,0.37703204419889497,0.53565738803214413,2662.5178294459129]
[null,"ARJ14",7007.9093999999996,2,9050,0.37703204419889497,0.53565738803214413,3753.83844476991]
[null,"ARJ15",9947.2014000000054,2,9050,0.37703204419889497,0.53565738803214413,5328.2919201536906]
[null,"Bulo Bulo",null,{"$f":"+SUM(D39:D40)","v":90},{"$f":"SUMPRODUCT(D39:D40,E39:E40)/D38","v":8562},0.39852137351086198,0.50677332114157092,{"$f":"+G38*C38","v":0}]
[null,"BUL1",269807.61800000013,45,8398,0.40630388187663724,0.49706638062916536,{"$f":"+G39*C39","v":134112.2961454365}]
[null,"BUL2",173568.66000000032,45,8726,0.39103140041256013,0.51648026165397676,89644.786931730298]
[null,"BUL3",265758.58129,49.02,8536,0.39973523898781627,0.50523441593838481,{"$f":"+G41*C41","v":134270.38159866692}]
[null,"Carrasco",815783.94000000006,{"$f":"+SUM(D43:D44)","v":112},{"$f":"SUMPRODUCT(D43:D45,E43:E45)/D42","v":11949.967857142856},{"$f":"1/(E42/$C$13)","v":0.2855354960608083},0.70730260435637793,{"$f":"+G42*C42","v":577006.10535410722}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR3",null,24.4,9731,0.35064638783269964,0.57596486662329205,{"$f":"+G45*C45","v":0}]
[null,"Entre Ríos",null,{"$f":"+SUM(D47:D48)","v":46},{"$f":"SUMPRODUCT(D47:D48,E47:E48)/D46","v":10149.5},0.33618798955613577,0.60073532152842501,{"$f":"+G46*C46","v":0}]
[null,"ERI01",173128,23,10115,0.3373346515076619,0.59869331270112014,{"$f":"+G47*C47","v":103650.57584131953}]
[null,"ERI02",165138,23,10184,0.33504909662215238,0.60277733035572989,99541.442780284517]
[null,"ERI03",173443,25,10069,0.33887575727480385,0.59597063426471364,103366.93471877473]
[null,"ERI04",193663,25,9991,0.34152136923230908,0.59135391865515485,114523.37394851325]
[null,"Guaracachi",null,{"$f":"+SUM(D52:D59)","v":368},{"$f":"SUMPRODUCT(D52:D59,E52:E59)/D51","v":9872.152173913044},0.34563284073117395,0.58431947488774738,{"$f":"+G51*C51","v":0}]
[null,"GCH1",15638.4,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G52*C52","v":11080.548735205472}]
[null,"GCH2",14575.08,20,12595,0.27091226677252878,0.74548119362042586,10865.448035513196]
[null,"GCH4",24451.464,20,12834,0.26586722767648435,0.75962728375740729,18573.999182212028]
[null,"GCH6",52400.755703329996,21,12644,0.26986238532110091,0.74838143804181545,39215.752907735965]
[null,"GCH9",420127.47135156026,63,10070,0.33884210526315789,0.59602982292637463,250408.502356176]
[null,"GCH10",412122.105063011,63,10070,0.33884210526315789,0.59602982292637463,245637.06530475122]
[null,"GCH11",301526.55250000005,63,10070,0.33884210526315789,0.59602982292637463,179718.81769417523]
[null,"GCH12",523552.59600000002,96,7211,0.47318541117736784,0.426809439237546,223457.18991012147]
[null,"Karachipampa",null,{"$f":"+D61","v":14},{"$f":"+E61","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G60*C60","v":0}]
[null,"KAR1",61003.532321999912,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G61*C61","v":42823.108775937704}]
[null,"Kenko",null,{"$f":"+SUM(D63:D64)","v":18},{"$f":"SUMPRODUCT(D63:D64,E63:E64)/D62","v":12028},0.28368307283006317,0.7119212224586331,{"$f":"+G62*C62","v":0}]
[null,"KEN1",43520.745187,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G63*C63","v":31101.835110296695}]
[null,"KEN2",46932.179499999998,9,11982,0.28477215823735602,0.7091985440222266,33284.233369189787]
[null,"Santa Cruz",null,{"$f":"+SUM(D66:D67)","v":44},{"$f":"SUMPRODUCT(D66:D67,E66:E67)/D65","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G65*C65","v":0}]
[null,"SCZ1",44110.71,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G66*C66","v":30938.618594330826}]
[null,"SCZ2",29892.711125046593,22,11672,0.29233550376970524,0.69085005890731344,20651.381241637744]
[null,"Del Sur",null,{"$f":"+SUM(D69:D72)","v":175.36},{"$f":"SUMPRODUCT(D69:D72,E69:E72)/D68","v":9456.0062157846714},0.36084367143331625,0.5596883525704901,{"$f":"+G68*C68","v":0}]
[null,"SUR01",84605.7,43.83,9275,0.36788571428571426,0.54897483690587145,{"$f":"+G69*C69","v":46446.400358807085}]
[null,"SUR02",129537,43.31,9572,0.35647095695779352,0.5665538694191915,73389.688582953808]
[null,"SUR03",108702.3,44.16,9480,0.35993037974683539,0.56110851254637861,60993.785863370213]
[null,"SUR04",73180,44.06,9498,0.35924826279216676,0.56217390845627668,41139.88662083033]
[null,"Valle Hermoso (VHE)",458878.51799999998,{"$f":"+SUM(D74:D81)","v":116.6},{"$f":"SUMPRODUCT(D74:D81,E74:E81)/D73","v":11302.643567753001},0.30188866697831679,0.66898834600672774,{"$f":"+G73*C73","v":306984.38077483844}]
[null,"VHE1",null,18.52,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G74*C74","v":0}]
[null,"VHE2",null,18.809999999999999,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18.32,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18.63,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE5",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE6",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE7",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE8",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C85:C147)","v":2232992.8565350003}]
[null,"Angostura"]
[null,"ANG1",8364.82]
[null,"ANG2",4087.8379999999997]
[null,"ANG3",6808.925000000002]
[null,"Botijlaca"]
[null,"BOT1",6937.6459999999988]
[null,"BOT2",5548.0110000000004]
[null,"BOT3",20967.522999999997]
[null,"Cahua"]
[null,"CAH1",85493.885999999984]
[null,"CAH2",77185.930999999997]
[null,"Carabuco"]
[null,"CRB",43258.477999999996]
[null,"Chojlla"]
[null,"CHJ1y2",4567.3325349999996]
[null,"CHJ",127364.10300000003]
[null,"Choquetanga"]
[null,"CHO1",11577.643]
[null,"CHO2",14227.504000000001]
[null,"CHO3",11142.393000000002]
[null,"Chururaqui"]
[null,"CHU1",64762.602000000014]
[null,"CHU2",62725.933999999994]
[null,"Corani"]
[null,"COR1234",371305.77999999997]
[null,"Cuticucho"]
[null,"CUT1",5475.3140000000012]
[null,"CUT2",4912.893]
[null,"CUT3",5060.7860000000001]
[null,"CUT4",3245.1849999999999]
[null,"CUT5",71783.653000000006]
[null,"Harca"]
[null,"HAR1",78528.325000000012]
[null,"HAR2",77429.541999999987]
[null,"Huaji"]
[null,"HUA1",99009.819000000003]
[null,"HUA2",99241.433000000005]
[null,"Kanata"]
[null,"KAN1",19804.840000000004]
[null,"Kilpani"]
[null,"KIL123",45154.620999999999]
[null,"Landara"]
[null,"LAN123",22123.662000000004]
[null,"Miguilla"]
[null,"MIG1",4384.4089999999997]
[null,"MIG2",4197.7930000000006]
[null,"Punutuma"]
[null,"PUN1",17786.664000000001]
[null,"Quehata"]
[null,"QUE ",7175.8399999999992]
[null,"Sainani"]
[null,"SAI1",15429.729000000001]
[null,"Santa Isabel"]
[null,"SIS12345",552076.43999999994]
[null,"Santa Rosa"]
[null,"SRO1",35041.322]
[null,"SRO2",48557.090000000004]
[null,"Tiquimani"]
[null,"TIQ1",10445.099]
[null,"Yanacachi"]
[null,"YAN ",70571.212]
[null,"Zongo"]
[null,"ZON1",9230.8360000000011]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C151:C154)","v":76309.624999999985}]
[null,"Guabirá"]
[null,"GBE1",65694]
[null,"Santa Cruz"]
[null,"UNA01",10615.624999999991]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Wind",{"$f":"+SUM(C158:C159)","v":8157.7569999999996}]
[null,"Qollpana"]
[null,"QOL12",8157.7569999999996]

{"sheet":"OM_EF_2013","index":6,"n_rows":151,"n_cols":8,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2013]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":7286833.0360245043}]
[null,"Renewable energy [MWh]",{"$f":"+C78+C144+C149","v":2594391.147199627}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.35603823147498043}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":4692441.8888248773}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.64396176852501952}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.38133374857362462}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.59216830441201707}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C75)","v":4692441.8888248773},{"$nulls":4},{"$f":"SUM(H23:H75)","v":2778715.3568573501}]
[null,"El Alto",null,{"$f":"+SUM(D24)","v":17.5},{"$f":"+E24","v":9682},{"$f":"1/(E23/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F23","v":0.57306462220190257},{"$f":"+G23*C23","v":0}]
[null,"ALT1",107684.09799999998,17.5,9682,{"$f":"1/(E24/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F24","v":0.57306462220190257},{"$f":"+G24*C24","v":61709.94693752264}]
[null,"ALT2",103575.98907,32.4,8140,{"$f":"1/(E25/$C$13)","v":0.41918181818181821},{"$f":"+$C$14*$C$15/F25","v":0.48179570592062454},{"$f":"+G25*C25","v":49902.46677040754}]
[null,"Aranjuez",null,{"$f":"+SUM(D27:D37)","v":41},{"$f":"SUMPRODUCT(D27:D37,E27:E37)/D26","v":10376.951219512195},0.32881912305649247,0.6141978548045165,{"$f":"+G26*C26","v":0}]
[null,"ARJ1",1574.99368394,3,10201,{"$f":"1/(E27/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F27","v":0.60378353760396697},{"$f":"+G27*C27","v":950.95525819319744}]
[null,"ARJ2",0,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G28*C28","v":0}]
[null,"ARJ3",1769.8755000000001,3,10201,0.33449073620233311,0.60378353760396697,1068.6216905085898]
[null,"ARJ8",106260.78000000001,18,11497,0.29678524832565017,0.68049204311663647,72309.615285367428]
[null,"ARJ9",338.88614000000001,2,9050,0.37703204419889497,0.53565738803214413,181.52686459269552]
[null,"ARJ10",4904.8445299999994,2,9050,0.37703204419889497,0.53565738803214413,2627.3162096435494]
[null,"ARJ11",9655.3631199999982,2,9050,0.37703204419889497,0.53565738803214413,5171.9665893610927]
[null,"ARJ12",11349.074575000001,2,9050,0.37703204419889497,0.53565738803214413,6079.2156434265162]
[null,"ARJ13",9758.3664000000153,2,9050,0.37703204419889497,0.53565738803214413,5227.1410572846453]
[null,"ARJ14",2570.0208000000066,2,9050,0.37703204419889497,0.53565738803214413,1376.6506289162851]
[null,"ARJ15",10493.689199999977,2,9050,0.37703204419889497,0.53565738803214413,5621.0221476931074]
[null,"Bulo Bulo",null,{"$f":"+SUM(D39:D40)","v":90},{"$f":"SUMPRODUCT(D39:D40,E39:E40)/D38","v":8851},0.38550898203592809,0.52387884436160304,{"$f":"+G38*C38","v":0}]
[null,"BUL1",287973.53399999999,45,8685,0.3928773747841105,0.51405352652587533,{"$f":"+G39*C39","v":148033.81069881906}]
[null,"BUL2",202260.81000000006,45,9017,0.37841188865476322,0.53370416219733074,107947.43614640353]
[null,"Carrasco",667630.60999999987,{"$f":"+SUM(D42:D43)","v":112},{"$f":"SUMPRODUCT(D42:D44,E42:E44)/D41","v":11949.967857142856},{"$f":"1/(E41/$C$13)","v":0.2855354960608083},0.70730260435637793,{"$f":"+G41*C41","v":472216.86920103716}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR3",null,24.4,9731,0.35064638783269964,0.57596486662329205,{"$f":"+G44*C44","v":0}]
[null,"Entre Ríos",null,{"$f":"+SUM(D46:D47)","v":46},{"$f":"SUMPRODUCT(D46:D47,E46:E47)/D45","v":10048},0.33958399681528662,0.59472767236983248,{"$f":"+G45*C45","v":0}]
[null,"ERI01",176801,23,10018,0.34060091834697548,0.59295201252000207,{"$f":"+G46*C46","v":104834.50876554889}]
[null,"ERI02",175773,23,10078,0.33857312958920421,0.59650333221966267,104849.18021424676]
[null,"ERI03",195325,25,9980,0.34189779559118233,0.59070284337688372,115379.03288258982]
[null,"ERI04",186743,25,9897,0.34476508032737191,0.58579018445901987,109392.21641643075]
[null,"Guaracachi",null,{"$f":"+SUM(D51:D58)","v":368},{"$f":"SUMPRODUCT(D51:D58,E51:E58)/D50","v":9872.152173913044},0.34563284073117395,0.58431947488774738,{"$f":"+G50*C50","v":0}]
[null,"GCH1",6585.9599999999991,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G51*C51","v":4666.4652872489396}]
[null,"GCH2",4921.4399999999996,20,12595,0.27091226677252878,0.74548119362042586,3668.8409655313085]
[null,"GCH4",17730.18,20,12834,0.26586722767648435,0.75962728375740729,13468.328473929907]
[null,"GCH6",32721.119999999995,21,12644,0.26986238532110091,0.74838143804181545,24487.878839938803]
[null,"GCH9",479429.598,63,10070,0.33884210526315789,0.59602982292637463,285754.33840160299]
[null,"GCH10",461289.34800000006,63,10070,0.33884210526315789,0.59602982292637463,274942.20840626286]
[null,"GCH11",201328.714125,63,10070,0.33884210526315789,0.59602982292637463,119997.91782991844]
[null,"GCH12",616226.28899999999,96,7211,0.47318541117736784,0.426809439237546,263011.19685152394]
[null,"Karachipampa",null,{"$f":"+D60","v":14},{"$f":"+E60","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G59*C59","v":0}]
[null,"KAR1",84986.583595136995,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G60*C60","v":59658.671805753598}]
[null,"Kenko",null,{"$f":"+SUM(D62:D63)","v":18},{"$f":"SUMPRODUCT(D62:D63,E62:E63)/D61","v":12028},0.28368307283006317,0.7119212224586331,{"$f":"+G61*C61","v":0}]
[null,"KEN1",25340.758313000002,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G62*C62","v":18109.61837244072}]
[null,"KEN2",20555.564869999998,9,11982,0.28477215823735602,0.7091985440222266,14577.976677358429]
[null,"Santa Cruz",null,{"$f":"+SUM(D65:D66)","v":44},{"$f":"SUMPRODUCT(D65:D66,E65:E66)/D64","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G64*C64","v":0}]
[null,"SCZ1",23800.942902800001,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G65*C65","v":16693.639586739238}]
[null,"SCZ2",16188.9,22,11672,0.29233550376970524,0.69085005890731344,11184.102518644606]
[null,"Valle Hermoso (VHE)",438893.55500000005,{"$f":"+SUM(D68:D75)","v":116.6},{"$f":"SUMPRODUCT(D68:D75,E68:E75)/D67","v":11302.643567753001},0.30188866697831679,0.66898834600672774,{"$f":"+G67*C67","v":293614.67343246285}]
[null,"VHE1",null,18.52,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G68*C68","v":0}]
[null,"VHE2",null,18.809999999999999,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18.32,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18.63,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE5",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE6",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE7",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE8",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C79:C141)","v":2514863.618699627}]
[null,"Angostura"]
[null,"ANG1",8655.150999999998]
[null,"ANG2",3998.6959999999999]
[null,"ANG3",6891.6029999999992]
[null,"Botijlaca"]
[null,"BOT1",8548.19]
[null,"BOT2",7028.0189999999984]
[null,"BOT3",22174.722999999998]
[null,"Cahua"]
[null,"CAH1",86457.891000000003]
[null,"CAH2",84764.018000000011]
[null,"Carabuco"]
[null,"CRB",45495.326000000001]
[null,"Chojlla"]
[null,"CHJ1y2",3766.9215449999997]
[null,"CHJ",141958.08270668716]
[null,"Choquetanga"]
[null,"CHO1",12482.189999999999]
[null,"CHO2",15518.906999999997]
[null,"CHO3",12150.215]
[null,"Chururaqui"]
[null,"CHU1",71908.643000000011]
[null,"CHU2",72200.594999999987]
[null,"Corani"]
[null,"COR1234",373791.26]
[null,"Cuticucho"]
[null,"CUT1",6458.4300000000012]
[null,"CUT2",5753.3399999999992]
[null,"CUT3",6045.0469999999987]
[null,"CUT4",4570.0379999999996]
[null,"CUT5",80968.934000000008]
[null,"Harca"]
[null,"HAR1",86076.892000000022]
[null,"HAR2",79960.05799999999]
[null,"Huaji"]
[null,"HUA1",105447.58899999999]
[null,"HUA2",99492.22]
[null,"Kanata"]
[null,"KAN1",16358.64]
[null,"Kilpani"]
[null,"KIL123",42148.481999999996]
[null,"Landara"]
[null,"LAN123",18995.719000000001]
[null,"Miguilla"]
[null,"MIG1",4552.4240000000009]
[null,"MIG2",4698.2270000000008]
[null,"Punutuma"]
[null,"PUN1",16688.195999999996]
[null,"Quehata"]
[null,"QUE ",7388.4]
[null,"Sainani"]
[null,"SAI1",70554.083999999988]
[null,"Santa Isabel"]
[null,"SIS12345",555713.26]
[null,"Santa Rosa"]
[null,"SRO1",36699.025999999998]
[null,"SRO2",45291.724999999999]
[null,"Tiquimani"]
[null,"TIQ1",11358.185999999998]
[null,"Yanacachi"]
[null,"YAN ",223487.34744793986]
[null,"Zongo"]
[null,"ZON1",8366.9229999999989]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C145:C146)","v":79491}]
[null,"Guabirá"]
[null,"GBE1",79491]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Wind",{"$f":"+SUM(C150:C151)","v":36.528500000000001}]
[null,"Qollpana"]
[null,"QOL12",36.528500000000001]

{"sheet":"OM_EF_2012","index":7,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2012]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":6861925.925946651}]
[null,"Renewable energy [MWh]",{"$f":"+C77+C143","v":2386578.6652733334}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.34780012069921729}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":4475347.2606733171}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.65219987930078271}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.41061499921819916}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.62958459860252602}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C74)","v":4475347.2606733171},{"$nulls":4},{"$f":"SUM(H23:H74)","v":2817609.7087179245}]
[null,"El Alto",null,{"$f":"+SUM(D24)","v":17.5},{"$f":"+E24","v":9682},{"$f":"1/(E23/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F23","v":0.57306462220190257},{"$f":"+G23*C23","v":0}]
[null,"ALT1",57810.708899999998,17.5,9682,{"$f":"1/(E24/$C$13)","v":0.35242098739929767},{"$f":"+$C$14*$C$15/F24","v":0.57306462220190257},{"$f":"+G24*C24","v":33129.272055002664}]
[null,"Aranjuez",null,{"$f":"+SUM(D26:D36)","v":41},{"$f":"SUMPRODUCT(D26:D36,E26:E36)/D25","v":10376.951219512195},0.32881912305649247,0.6141978548045165,{"$f":"+G25*C25","v":0}]
[null,"ARJ1",6370.2055145175,3,10201,{"$f":"1/(E26/$C$13)","v":0.33449073620233311},{"$f":"+$C$14*$C$15/F26","v":0.60378353760396697},{"$f":"+G26*C26","v":3846.2252208196746}]
[null,"ARJ2",0,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G27*C27","v":0}]
[null,"ARJ3",7512.4494400000012,3,10201,0.33449073620233311,0.60378353760396697,4535.8932989541418]
[null,"ARJ8",116890.92,18,11497,0.29678524832565017,0.68049204311663647,79543.340972583304]
[null,"ARJ9",1184.838632,2,9050,0.37703204419889497,0.53565738803214413,634.66756685669884]
[null,"ARJ10",8797.9958194499977,2,9050,0.37703204419889497,0.53565738803214413,4712.7114605643092]
[null,"ARJ11",8208.257778800009,2,9050,0.37703204419889497,0.53565738803214413,4396.8139220865423]
[null,"ARJ12",11548.431087550014,2,9050,0.37703204419889497,0.53565738803214413,6186.0024322262543]
[null,"ARJ13",10087.290187999994,2,9050,0.37703204419889497,0.53565738803214413,5403.3315144263524]
[null,"ARJ14",9538.6528150000031,2,9050,0.37703204419889497,0.53565738803214413,5109.4498522283602]
[null,"ARJ15",11580.990529000033,2,9050,0.37703204419889497,0.53565738803214413,6203.4431375891572]
[null,"Bulo Bulo",null,{"$f":"+SUM(D38:D39)","v":90},{"$f":"SUMPRODUCT(D38:D39,E38:E39)/D37","v":8557.5},0.39873093777388252,0.50650697216409646,{"$f":"+G37*C37","v":0}]
[null,"BUL1",106480,45,8389,0.40673977828108238,0.49653368267421616,{"$f":"+G38*C38","v":52870.90653115054}]
[null,"BUL2",289542,45,8726,0.39103140041256013,0.51648026165397676,149542.72791981575]
[null,"Carrasco",772580.19999999972,{"$f":"+SUM(D41:D42)","v":112},{"$f":"SUMPRODUCT(D41:D43,E41:E43)/D40","v":11949.967857142856},{"$f":"1/(E40/$C$13)","v":0.2855354960608083},0.70730260435637793,{"$f":"+G40*C40","v":546447.98753417109}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR3",null,24.4,9731,0.35064638783269964,0.57596486662329205,{"$f":"+G43*C43","v":0}]
[null,"Entre Ríos",null,{"$f":"+SUM(D45:D46)","v":46},{"$f":"SUMPRODUCT(D45:D46,E45:E46)/D44","v":10103.5},0.33771861236205275,0.59801264309201851,{"$f":"+G44*C44","v":0}]
[null,"ERI01",193238,23,10157,0.33593974598798854,0.60117923649088267,{"$f":"+G45*C45","v":116170.67330102519}]
[null,"ERI02",193432,23,10050,0.33951641791044773,0.59484604969315447,115062.26108424626]
[null,"ERI03",196674,25,10060,0.33917892644135184,0.5954379363097646,117107.16068578664]
[null,"ERI04",183871,25,10033,0.34009169739858464,0.59383984244491728,109189.92567018939]
[null,"Guaracachi",null,{"$f":"+SUM(D50:D56)","v":272},{"$f":"SUMPRODUCT(D50:D56,E50:E56)/D49","v":10811.382352941177},0.31560626463939145,0.63991125217605382,{"$f":"+G49*C49","v":0}]
[null,"GCH1",44186.280000000006,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G50*C50","v":31308.076847211665}]
[null,"GCH2",31007.909999999996,20,12595,0.27091226677252878,0.74548119362042586,23115.813758474738]
[null,"GCH4",40516.368000000002,20,12834,0.26586722767648435,0.75962728375740729,30777.338571555538]
[null,"GCH6",79926.345000000001,21,12644,0.26986238532110091,0.74838143804181545,59815.393008526269]
[null,"GCH9",345670.74,63,10070,{"$f":"1/(E54/$C$13)","v":0.33884210526315789},{"$f":"+$C$14*$C$15/F54","v":0.59602982292637463},206030.06995302887]
[null,"GCH10",425317.902,63,10070,0.33884210526315789,0.59602982292637463,253502.15381647716]
[null,"GCH11",215762.25825000004,63,10070,0.33884210526315789,0.59602982292637463,{"$f":"+G56*C56","v":128600.74057894223}]
[null,"GCH12",369449.51400000002,null,10070,0.33884210526315789,0.59602982292637463,220202.92840965517]
[null,"Karachipampa",null,{"$f":"+D59","v":14},{"$f":"+E59","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G58*C58","v":0}]
[null,"KAR1",60267.497718999999,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G59*C59","v":42306.429025316895}]
[null,"Kenko",null,{"$f":"+SUM(D61:D62)","v":18},{"$f":"SUMPRODUCT(D61:D62,E61:E62)/D60","v":12074},0.28260228590359449,0.71464390089503949,{"$f":"+G60*C60","v":0}]
[null,"KEN1",50792.947500000002,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G61*C61","v":36298.870139356943}]
[null,"KEN2",52201.957000000002,9,12074,0.28260228590359449,0.71464390089503949,37305.810184835114]
[null,"Santa Cruz",null,{"$f":"+SUM(D64:D65)","v":44},{"$f":"SUMPRODUCT(D64:D65,E64:E65)/D63","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G63*C63","v":0}]
[null,"SCZ1",69552.787499999991,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G64*C64","v":48783.326421974176}]
[null,"SCZ2",63985.62,22,11672,0.29233550376970524,0.69085005890731344,44204.469346220976]
[null,"Valle Hermoso (VHE)",441361.19300000003,{"$f":"+SUM(D67:D74)","v":116.6},{"$f":"SUMPRODUCT(D67:D74,E67:E74)/D66","v":11302.643567753001},0.30188866697831679,0.66898834600672774,{"$f":"+G66*C66","v":295265.49449662614}]
[null,"VHE1",null,18.52,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G67*C67","v":0}]
[null,"VHE2",null,18.809999999999999,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18.32,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18.63,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE5",null,10.58,9861,0.34602372984484331,0.58365939263922351,{"$f":"+G71*C71","v":0}]
[null,"VHE6",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE7",null,10.58,9861,0.34602372984484331,0.58365939263922351,0]
[null,"VHE8",null,10.58,9861,0.34602372984484331,0.58365939263922351,{"$f":"+G74*C74","v":0}]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C78:C140)","v":2322084.4652733332}]
[null,"Angostura"]
[null,"ANG1",10232.768999999998]
[null,"ANG2",4981.5259999999998]
[null,"ANG3",7386.07]
[null,"Botijlaca"]
[null,"BOT1",8717.6899999999987]
[null,"BOT2",7359.0120000000006]
[null,"BOT3",22706.515999999996]
[null,"Cahua"]
[null,"CAH1",51281.207999999999]
[null,"CAH2",83285.340000000011]
[null,"Carabuco"]
[null,"CRB",43164.040999999997]
[null,"Chojlla"]
[null,"CHJ1y2",5549.0742733333336]
[null,"CHJ",135330.64200000002]
[null,"Choquetanga"]
[null,"CHO1",12408.229999999998]
[null,"CHO2",15012.157999999999]
[null,"CHO3",12088.935999999998]
[null,"Chururaqui"]
[null,"CHU1",69551.442999999999]
[null,"CHU2",64736.137999999999]
[null,"Corani"]
[null,"COR1234",325459.11999999994]
[null,"Cuticucho"]
[null,"CUT1",9415.1349999999984]
[null,"CUT2",8698.5240000000013]
[null,"CUT3",8820.1739999999991]
[null,"CUT4",6336.6400000000012]
[null,"CUT5",92591.819999999992]
[null,"Harca"]
[null,"HAR1",78452.136999999988]
[null,"HAR2",73415.542000000016]
[null,"Huaji"]
[null,"HUA1",95119.72]
[null,"HUA2",94138.09]
[null,"Kanata"]
[null,"KAN1",20815.78]
[null,"Kilpani"]
[null,"KIL123",41587.581999999995]
[null,"Landara"]
[null,"LAN123",17535.357]
[null,"Miguilla"]
[null,"MIG1",4812.643]
[null,"MIG2",4781.6249999999973]
[null,"Punutuma"]
[null,"PUN1",18585.001000000004]
[null,"Quehata"]
[null,"QUE ",6492.8999999999987]
[null,"Sainani"]
[null,"SAI1",68123.947000000015]
[null,"Santa Isabel"]
[null,"SIS12345",485267.32000000007]
[null,"Santa Rosa"]
[null,"SRO1",32300.107999999997]
[null,"SRO2",43194.46]
[null,"Tiquimani"]
[null,"TIQ1",12913.739999999998]
[null,"Yanacachi"]
[null,"YAN ",209706.07100000003]
[null,"Zongo"]
[null,"ZON1",9730.2360000000008]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C144:C145)","v":64494.2}]
[null,"Guabirá"]
[null,"GBE1",64494.2]

{"sheet":"OM_EF_2011","index":8,"n_rows":140,"n_cols":8,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2011]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":6592941.5332300002}]
[null,"Renewable energy [MWh]",{"$f":"+C72+C138","v":2388145.9836729998}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.36222769027090163}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":4204795.5495570004}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.63777230972909837}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C6","v":0.38881636387976309}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H22/C9","v":0.6096476092618659}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C69)","v":4204795.5495570004},{"$nulls":4},{"$f":"SUM(H23:H69)","v":2563443.5542223589}]
[null,"Aranjuez",null,{"$f":"+SUM(D24:D34)","v":41},{"$f":"SUMPRODUCT(D24:D34,E24:E34)/D23","v":10376.951219512195},{"$f":"1/(E23/$C$13)","v":0.32881912305649247},{"$f":"+$C$14*$C$15/F23","v":0.6141978548045165},{"$f":"+G23*C23","v":0}]
[null,"ARJ1",1295.25873,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G24*C24","v":782.05589811182153}]
[null,"ARJ2",6630.8057900000003,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G25*C25","v":4003.571377051067}]
[null,"ARJ3",3921.550401,3,10201,0.33449073620233311,0.60378353760396697,2367.7675740080354]
[null,"ARJ8",132236.64000000001,18,11497,0.29678524832565017,0.68049204311663647,89985.981328479145]
[null,"ARJ9",9389.0358410000008,2,9050,0.37703204419889497,0.53565738803214413,5029.3064147302457]
[null,"ARJ10",6762.7585799999997,2,9050,0.37703204419889497,0.53565738803214413,3622.5215968547718]
[null,"ARJ11",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"ARJ12",6196.9345160000003,2,9050,0.37703204419889497,0.53565738803214413,3319.4337566467993]
[null,"ARJ13",8851.2839679999997,2,9050,0.37703204419889497,0.53565738803214413,4741.2556510296727]
[null,"ARJ14",10123.336069999999,2,9050,0.37703204419889497,0.53565738803214413,5422.6397574277908]
[null,"ARJ15",4892.938408,2,9050,0.37703204419889497,0.53565738803214413,2620.9386074314375]
[null,"Bulo Bulo",null,{"$f":"+SUM(D36:D37)","v":90},{"$f":"SUMPRODUCT(D36:D37,E36:E37)/D35","v":8557.5},0.39873093777388252,0.50650697216409646,{"$f":"+G35*C35","v":0}]
[null,"BUL1",327166,45,8389,0.40673977828108238,0.49653368267421616,{"$f":"+G36*C36","v":162448.9388257926}]
[null,"BUL2",326073,45,8726,0.39103140041256013,0.51648026165397676,168410.26835829715]
[null,"Carrasco",609577.55848999997,{"$f":"+SUM(D39:D40)","v":112},{"$f":"SUMPRODUCT(D39:D40,E39:E40)/D38","v":9830},0.34711495422177008,0.58182454412773221,{"$f":"+G38*C38","v":354667.18507894024}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR3",7408.7086380000001,24.4,9731,0.35064638783269964,0.57596486662329205,{"$f":"+G41*C41","v":4267.1558825365018}]
[null,"Entre Ríos",null,{"$f":"+SUM(D43:D44)","v":46},{"$f":"SUMPRODUCT(D43:D44,E43:E44)/D42","v":10103.5},0.33771861236205275,0.59801264309201851,{"$f":"+G42*C42","v":0}]
[null,"ERI01",186730,23,10157,0.33593974598798854,0.60117923649088267,{"$f":"+G43*C43","v":112258.19882994253}]
[null,"ERI02",193364,23,10050,0.33951641791044773,0.59484604969315447,115021.81155286712]
[null,"ERI03",170825,25,10060,0.33917892644135184,0.5954379363097646,101715.68547011554]
[null,"ERI04",187411,25,10033,0.34009169739858464,0.59383984244491728,111292.1187124444]
[null,"Guaracachi",null,{"$f":"+SUM(D48:D56)","v":272},{"$f":"SUMPRODUCT(D48:D56,E48:E56)/D47","v":10811.382352941177},0.31560626463939145,0.63991125217605382,{"$f":"+G47*C47","v":0}]
[null,"GCH1",31424.37,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G48*C48","v":22265.657820373486}]
[null,"GCH2",38362.5,20,12595,0.27091226677252878,0.74548119362042586,28598.522290263587]
[null,"GCH4",65185.067999999999,20,12834,0.26586722767648435,0.75962728375740729,49516.356146381891]
[null,"GCH6",73021.77,21,12644,0.26986238532110091,0.74838143804181545,54648.137240958698]
[null,"GCH7"]
[null,"GCH8"]
[null,"GCH9",362328.33600000001,63,10070,{"$f":"1/(E54/$C$13)","v":0.33884210526315789},{"$f":"+$C$14*$C$15/F54","v":0.59602982292637463},215958.49394728796]
[null,"GCH10",328187.05200000003,63,10070,0.33884210526315789,0.59602982292637463,195609.27049028891]
[null,"GCH11",362853.24075,63,10070,0.33884210526315789,0.59602982292637463,216271.35283248368]
[null,"Karachipampa",null,{"$f":"+D58","v":14},{"$f":"+E58","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G57*C57","v":0}]
[null,"KAR1",79540.577999999994,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G58*C58","v":55835.698264419632}]
[null,"Kenko",null,{"$f":"+SUM(D60:D61)","v":18},{"$f":"SUMPRODUCT(D60:D61,E60:E61)/D59","v":12074},0.28260228590359449,0.71464390089503949,{"$f":"+G59*C59","v":0}]
[null,"KEN1",50444.303124999999,9,12074,0.28260228590359449,0.71464390089503949,{"$f":"+G60*C60","v":36049.713563181831}]
[null,"KEN2",50578.209750000002,9,12074,0.28260228590359449,0.71464390089503949,36145.40911602752]
[null,"Santa Cruz",null,{"$f":"+SUM(D63:D64)","v":44},{"$f":"SUMPRODUCT(D63:D64,E63:E64)/D62","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G62*C62","v":0}]
[null,"SCZ1",82841.692500000005,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G63*C63","v":58103.97356937435}]
[null,"SCZ2",105667.14,22,11672,0.29233550376970524,0.69085005890731344,73000.14989356733]
[null,"Valle Hermoso (VHE)",375505.48,{"$f":"+SUM(D66:D69)","v":72},{"$f":"SUMPRODUCT(D66:D69,E66:E69)/D65","v":12124},0.28143681953150773,0.71760333397809006,{"$f":"+G65*C65","v":269463.98437504302}]
[null,"VHE1",null,18,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G66*C66","v":0}]
[null,"VHE2",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C73:C135)","v":2324105.4636729998}]
[null,"Angostura"]
[null,"ANG1",8656.5849999999991]
[null,"ANG2",5139.1980000000003]
[null,"ANG3",6575.5169999999998]
[null,"Botijlaca"]
[null,"BOT1",8621.2659999999996]
[null,"BOT2",7153.3130000000001]
[null,"BOT3",20814.348000000002]
[null,"Cahua"]
[null,"CAH1",58254.008999999998]
[null,"CAH2",91507.437000000005]
[null,"Carabuco"]
[null,"CRB",41999.478999999999]
[null,"Chojlla"]
[null,"CHJ1y2",3270.2496729999998]
[null,"CHJ",124388.162]
[null,"Choquetanga"]
[null,"CHO1",11726.216]
[null,"CHO2",13902.388999999999]
[null,"CHO3",11428.677]
[null,"Chururaqui"]
[null,"CHU1",66072.78]
[null,"CHU2",67733.377999999997]
[null,"Corani"]
[null,"COR1234",317689.14]
[null,"Cuticucho"]
[null,"CUT1",9743.3469999999998]
[null,"CUT2",9282.0769999999993]
[null,"CUT3",9067.5030000000006]
[null,"CUT4",6581.7929999999997]
[null,"CUT5",94885.142000000007]
[null,"Harca"]
[null,"HAR1",83215.97]
[null,"HAR2",78275.415999999997]
[null,"Huaji"]
[null,"HUA1",95144.05]
[null,"HUA2",98539.03]
[null,"Kanata"]
[null,"KAN1",19288.97]
[null,"Kilpani"]
[null,"KIL123",38528.400999999998]
[null,"Landara"]
[null,"LAN123",17363.156999999999]
[null,"Miguilla"]
[null,"MIG1",4554.1049999999996]
[null,"MIG2",4563.4110000000001]
[null,"Punutuma"]
[null,"PUN1",17331.444]
[null,"Quehata"]
[null,"QUE ",4002.56]
[null,"Sainani"]
[null,"SAI1",71701.509999999995]
[null,"Santa Isabel"]
[null,"SIS12345",477614.6]
[null,"Santa Rosa"]
[null,"SRO1",40391.101000000002]
[null,"SRO2",46044.358999999997]
[null,"Tiquimani"]
[null,"TIQ1",15926.226000000001]
[null,"Yanacachi"]
[null,"YAN ",206067.00099999999]
[null,"Zongo"]
[null,"ZON1",11062.147000000001]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C139:C140)","v":64040.52}]
[null,"Guabirá"]
[null,"GBE1",64040.52]

{"sheet":"OM_EF_2010","index":9,"n_rows":142,"n_cols":8,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2010]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":6085440.8650679979}]
[null,"Renewable energy [MWh]",{"$f":"+C74+C140","v":2209585.150035846}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.36309368524463614}]
[null,"Fossil fuels [MWh]",{"$f":"+C23","v":3875855.7150321514}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.63690631475536374}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H23/C6","v":0.3890598651268462}]
[]
[null,"EFgrid,OM-ave,2010 [tCO2/MWh]",{"$f":"+H23/C9","v":0.61085885963665543}]
[]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C24:C71)","v":3875855.7150321514},{"$nulls":4},{"$f":"SUM(H24:H71)","v":2367600.8022007537}]
[null,"Aranjuez",null,{"$f":"+SUM(D25:D37)","v":47},{"$f":"SUMPRODUCT(D25:D37,E25:E37)/D24","v":10354.489361702128},{"$f":"1/(E24/$C$13)","v":0.32953242606249522},{"$f":"+$C$14*$C$15/F24","v":0.61286836750231877},{"$f":"+G24*C24","v":0}]
[null,"ARJ1",0,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G25*C25","v":0}]
[null,"ARJ2",7078.1761228214964,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G26*C26","v":4273.6862192210938}]
[null,"ARJ3",6933.803202000001,3,10201,0.33449073620233311,0.60378353760396697,4186.5162263532739]
[null,"ARJ5",0,3,10201,0.33449073620233311,0.60378353760396697,0]
[null,"ARJ6",2.1599455000000001,3,10201,0.33449073620233311,0.60378353760396697,1.3041395350217693]
[null,"ARJ8",128803.56000000001,18,11497,0.29678524832565017,0.68049204311663647,87649.79770509628]
[null,"ARJ9",8515.6443321999977,2,9050,0.37703204419889497,0.53565738803214413,4561.467800396983]
[null,"ARJ10",5375.3301001449963,2,9050,0.37703204419889497,0.53565738803214413,2879.3352812542325]
[null,"ARJ11",5023.2107812749982,2,9050,0.37703204419889497,0.53565738803214413,2690.7199666326715]
[null,"ARJ12",2147.3923148100002,2,9050,0.37703204419889497,0.53565738803214413,1150.2665584314245]
[null,"ARJ13",8526.9006409999947,2,9050,0.37703204419889497,0.53565738803214413,4567.4973253676726]
[null,"ARJ14",7797.8255404000083,2,9050,0.37703204419889497,0.53565738803214413,4176.9628613010109]
[null,"ARJ15",0,2,9050,0.37703204419889497,0.53565738803214413,0]
[null,"Bulo Bulo",null,{"$f":"+SUM(D39:D40)","v":90},{"$f":"SUMPRODUCT(D39:D40,E39:E40)/D38","v":8696},0.39238040478380859,0.51470460180414646,{"$f":"+G38*C38","v":0}]
[null,"BUL1",320717,45,8455,0.40356475458308694,0.50044013434384282,{"$f":"+G39*C39","v":160499.65856635425}]
[null,"BUL2",331746,45,8937,0.38179926149714666,0.52896906926444998,175483.37285220422]
[null,"Carrasco",743118.82019999996,{"$f":"+SUM(D42:D43)","v":112},{"$f":"SUMPRODUCT(D42:D43,E42:E43)/D41","v":9830},0.34711495422177008,0.58182454412773221,{"$f":"+G41*C41","v":432364.76879560319}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"Entre Ríos",null,{"$f":"+SUM(D45:D46)","v":46},{"$f":"SUMPRODUCT(D45:D46,E45:E46)/D44","v":10103.5},0.33771861236205275,0.59801264309201851,{"$f":"+G44*C44","v":0}]
[null,"ERI01",94768,23,10157,0.33593974598798854,0.60117923649088267,{"$f":"+G45*C45","v":56972.553883767971}]
[null,"ERI02",123773.2823375,23,10050,0.33951641791044773,0.59484604969315447,73626.04805601736]
[null,"ERI03",109541.1267625,25,10060,0.33917892644135184,0.5954379363097646,65224.94246050933]
[null,"ERI04",77401.001000000004,25,10033,0.34009169739858464,0.59383984244491728,45963.798238918884]
[null,"Guaracachi",null,{"$f":"+SUM(D50:D58)","v":272},{"$f":"SUMPRODUCT(D50:D58,E50:E58)/D49","v":10811.382352941177},0.31560626463939145,0.63991125217605382,{"$f":"+G49*C49","v":0}]
[null,"GCH1",54977.579999999987,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G50*C50","v":38954.225146668294}]
[null,"GCH2",44343.569999999992,20,12595,0.27091226677252878,0.74548119362042586,33057.297492990903]
[null,"GCH4",35434.590000000004,20,12834,0.26586722767648435,0.75962728375740729,26917.081352757388]
[null,"GCH6",47583.179999999993,21,12644,0.26986238532110091,0.74838143804181545,35610.368675002544]
[null,"GCH7"]
[null,"GCH8"]
[null,"GCH9",304167.35200000001,63,10070,{"$f":"1/(E56/$C$13)","v":0.33884210526315789},{"$f":"+$C$14*$C$15/F56","v":0.59602982292637463},181292.81295254428]
[null,"GCH10",274064.72799999994,63,10070,0.33884210526315789,0.59602982292637463,163350.75130020498]
[null,"GCH11",386364.63308200007,63,10070,0.33884210526315789,0.59602982292637463,230284.84384087819]
[null,"Karachipampa",null,{"$f":"+D60","v":14},{"$f":"+E60","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G59*C59","v":0}]
[null,"KAR1",80691.735044999994,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G60*C60","v":56643.784640402228}]
[null,"Kenko",null,{"$f":"+SUM(D62:D63)","v":18},{"$f":"SUMPRODUCT(D62:D63,E62:E63)/D61","v":12145},0.28095018526142446,0.71884629587297122,{"$f":"+G61*C61","v":0}]
[null,"KEN1",46977.265625,9,12145,0.28095018526142446,0.71884629587297122,{"$f":"+G62*C62","v":33769.43338477191}]
[null,"KEN2",47451.323000000004,9,12145,0.28095018526142446,0.71884629587297122,34110.20777282193]
[null,"Santa Cruz",null,{"$f":"+SUM(D65:D66)","v":44},{"$f":"SUMPRODUCT(D65:D66,E65:E66)/D64","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G64*C64","v":0}]
[null,"SCZ1",73485.584999999992,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G65*C65","v":51541.734116188069}]
[null,"SCZ2",86746.319999999992,22,11672,0.29233550376970524,0.69085005890731344,59928.700281992657]
[null,"Valle Hermoso (VHE)",412298.62000000005,{"$f":"+SUM(D68:D71)","v":72},{"$f":"SUMPRODUCT(D68:D71,E68:E71)/D67","v":12124},0.28143681953150773,0.71760333397809006,{"$f":"+G67*C67","v":295866.86430656567}]
[null,"VHE1",null,18,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G68*C68","v":0}]
[null,"VHE2",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C75:C137)","v":2151428.9800358461}]
[null,"Angostura"]
[null,"ANG1",9271.0999999999949]
[null,"ANG2",4843.4999999999982]
[null,"ANG3",5760.9160000000011]
[null,"Botijlaca"]
[null,"BOT1",7849.8739999999998]
[null,"BOT2",6640.692]
[null,"BOT3",21561.253000000001]
[null,"Cahua"]
[null,"CAH1",79039.576000000001]
[null,"CAH2",81435.836999999985]
[null,"Carabuco"]
[null,"CRB",43231.955000000002]
[null,"Chojlla"]
[null,"CHJ1y2",5956.3567500000081]
[null,"CHJ",106123.25798427663]
[null,"Choquetanga"]
[null,"CHO1",12172.712]
[null,"CHO2",14106.915000000001]
[null,"CHO3",11843.383000000002]
[null,"Chururaqui"]
[null,"CHU1",63528.492000000006]
[null,"CHU2",62589.967000000004]
[null,"Corani"]
[null,"COR1234",280767.663]
[null,"Cuticucho"]
[null,"CUT1",7186.3240000000005]
[null,"CUT2",6993.1389999999992]
[null,"CUT3",6822.6170000000011]
[null,"CUT4",5297.4830000000002]
[null,"CUT5",90321.68]
[null,"Harca"]
[null,"HAR1",79080.590999999986]
[null,"HAR2",77042.933999999994]
[null,"Huaji"]
[null,"HUA1",95760.286999999982]
[null,"HUA2",93799.604999999996]
[null,"Kanata"]
[null,"KAN1",14119.3]
[null,"Kilpani"]
[null,"KIL123",40270.455000000002]
[null,"Landara"]
[null,"LAN123",14596.415000000001]
[null,"Miguilla"]
[null,"MIG1",4114]
[null,"MIG2",4195]
[null,"Punutuma"]
[null,"PUN1",16964.522000000001]
[null,"Quehata"]
[null,"QUE ",3310.3999999999996]
[null,"Sainani"]
[null,"SAI1",66898.476999999999]
[null,"Santa Isabel"]
[null,"SIS12345",418380.17099999997]
[null,"Santa Rosa"]
[null,"SRO1",35381.828000000001]
[null,"SRO2",43128.714000000007]
[null,"Tiquimani"]
[null,"TIQ1",8884.2089999999989]
[null,"Yanacachi"]
[null,"YAN ",190812.26330156953]
[null,"Zongo"]
[null,"ZON1",11345.115999999998]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C141:C142)","v":58156.17}]
[null,"Guabirá"]
[null,"GBE1",58156.17]

{"sheet":"OM_EF_2009","index":10,"n_rows":136,"n_cols":8,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2009]
[]
[]
[null,"Total generation",{"$f":"+C7+C9","v":5632658.0872996207}]
[null,"Renewable energy [MWh]",{"$f":"+C68+C134","v":2323968.514752368}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.41258824496952784}]
[null,"Fossil fuels [MWh]",{"$f":"+C22","v":3308689.5725472532}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.58741175503047227}]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFgrid,OM-ave,2009 [tCO2/MWh]",{"$f":"+H22/C6","v":0.35836905522484996}]
[]
[null,"EFgrid,OM-ave,2009 [tCO2/MWh]",{"$f":"+H22/C9","v":0.6100815180422452}]
[]
[null,"Plant         \n     Unit","Generation [MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C23:C65)","v":3308689.5725472532},{"$nulls":4},{"$f":"SUM(H23:H65)","v":2018570.3571501756}]
[null,"Aranjuez",null,{"$f":"+SUM(D24:D36)","v":47},{"$f":"SUMPRODUCT(D24:D36,E24:E36)/D23","v":10354.489361702128},{"$f":"1/(E23/$C$13)","v":0.32953242606249522},{"$f":"+$C$14*$C$15/F23","v":0.61286836750231877},{"$f":"+G23*C23","v":0}]
[null,"ARJ1",5851.9657339999994,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G24*C24","v":3533.320572811715}]
[null,"ARJ2",2175.5377950000002,3,10201,0.33449073620233311,0.60378353760396697,{"$f":"+G25*C25","v":1313.5539060562339}]
[null,"ARJ3",2252.5128680000003,3,10201,0.33449073620233311,0.60378353760396697,1360.0301879394976]
[null,"ARJ5",2544.7617599999999,3,10201,0.33449073620233311,0.60378353760396697,1536.4852578120972]
[null,"ARJ6",2150.6769690000001,3,10201,0.33449073620233311,0.60378353760396697,1298.5433485861972]
[null,"ARJ8",103353.98833129661,18,11497,0.29678524832565017,0.68049204311663647,70331.566683817044]
[null,"ARJ9",11031.299359000001,2,9050,0.37703204419889497,0.53565738803214413,5908.9970012426065]
[null,"ARJ10",10810.116693,2,9050,0.37703204419889497,0.53565738803214413,5790.51887209506]
[null,"ARJ11",10819.399785999998,2,9050,0.37703204419889497,0.53565738803214413,5795.4914294442979]
[null,"ARJ12",7067.3248859999994,2,9050,0.37703204419889497,0.53565738803214413,3785.6647888093303]
[null,"ARJ13",11050.091172999999,2,9050,0.37703204419889497,0.53565738803214413,5919.062975246231]
[null,"ARJ14",7370.0689359999997,2,9050,0.37703204419889497,0.53565738803214413,3947.8318758746036]
[null,"ARJ15",0,2,9050,0.37703204419889497,0.53565738803214413,{"$f":"+G36*C36","v":0}]
[null,"Bulo Bulo",null,{"$f":"+SUM(D38:D39)","v":90},{"$f":"SUMPRODUCT(D38:D39,E38:E39)/D37","v":8696},0.39238040478380859,0.51470460180414646,{"$f":"+G37*C37","v":0}]
[null,"BUL1",303179,45,8455,0.40356475458308694,0.50044013434384282,{"$f":"+G38*C38","v":151722.93949023192}]
[null,"BUL2",327497,45,8937,0.38179926149714666,0.52896906926444998,173235.78327689957]
[null,"Carrasco",622012.59,{"$f":"+SUM(D41:D42)","v":112},{"$f":"SUMPRODUCT(D41:D42,E41:E42)/D40","v":9830},0.34711495422177008,0.58182454412773221,{"$f":"+G40*C40","v":361902.19161846}]
[null,"CAR1",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",null,56,9830,0.34711495422177008,0.58182454412773221]
[null,"Guaracachi",null,{"$f":"+SUM(D44:D52)","v":316},{"$f":"SUMPRODUCT(D44:D52,E44:E52)/D43","v":10943.60759493671},0.31179297780913656,0.64773748728757263,{"$f":"+G43*C43","v":0}]
[null,"GCH1",74126.778671406006,22,11971,0.2850338317600869,0.70854746874395536,{"$f":"+G44*C44","v":52522.34139376814}]
[null,"GCH2",55177.356636180994,20,12595,0.27091226677252878,0.74548119362042586,41133.681685960131]
[null,"GCH4",34079.316408226761,20,12834,0.26586722767648435,0.75962728375740729,25887.578555490538]
[null,"GCH6",42803.138590336945,21,12644,0.26986238532110091,0.74838143804181545,32033.074410939487]
[null,"GCH7",2585.2510000000002,22,11850,0.28794430379746838,0.70138564068297304,1813.2579289612968]
[null,"GCH8",1867.027,22,11672,0.29233550376970524,0.69085005890731344,1289.8357129315448]
[null,"GCH9",280808.80416330742,63,10070,0.33884210526315789,0.59602982292637463,167370.42182162314]
[null,"GCH10",338845.1554794985,63,10070,0.33884210526315789,0.59602982292637463,201961.81801990536]
[null,"GCH11",425665.0024,63,10070,0.33884210526315789,0.59602982292637463,253709.03600642682]
[null,"Karachipampa",null,{"$f":"+D54","v":14},{"$f":"+E54","v":11860},0.2877015177065767,0.70197752729958329,{"$f":"+G53*C53","v":0}]
[null,"KAR1",96307.514407999988,14,11860,0.2877015177065767,0.70197752729958329,{"$f":"+G54*C54","v":67605.710824496826}]
[null,"Kenko",null,{"$f":"+SUM(D56:D57)","v":18},{"$f":"SUMPRODUCT(D56:D57,E56:E57)/D55","v":12145},0.28095018526142446,0.71884629587297122,{"$f":"+G55*C55","v":0}]
[null,"KEN1",32685.739999999998,9,12145,0.28095018526142446,0.71884629587297122,{"$f":"+G56*C56","v":23496.02312686701}]
[null,"KEN2",38581.040000000001,9,12145,0.28095018526142446,0.71884629587297122,27733.837694926937]
[null,"Santa Cruz",null,{"$f":"+SUM(D59:D60)","v":44},{"$f":"SUMPRODUCT(D59:D60,E59:E60)/D58","v":11761},0.29012328883598332,0.69611784979514324,{"$f":"+G58*C58","v":0}]
[null,"SCZ1",67712.264999999999,22,11850,0.28794430379746838,0.70138564068297304,{"$f":"+G59*C59","v":47492.410369120254}]
[null,"SCZ2",55725.808499999999,22,11672,0.29233550376970524,0.69085005890731344,38498.178084882667]
[null,"Valle Hermoso (VHE)",332553.04000000004,{"$f":"+SUM(D62:D65)","v":72},{"$f":"SUMPRODUCT(D62:D65,E62:E65)/D61","v":12124},0.28143681953150773,0.71760333397809006,{"$f":"+G61*C61","v":238641.17022854916}]
[null,"VHE1",null,18,12124,0.28143681953150773,0.71760333397809006,{"$f":"+G62*C62","v":0}]
[null,"VHE2",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE3",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[null,"VHE4",null,18,12124,0.28143681953150773,0.71760333397809006,0]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Hydropower",{"$f":"SUM(C69:C131)","v":2264298.244752368}]
[null,"Angostura"]
[null,"ANG1",6375.1]
[null,"ANG2",3943.8999999999996]
[null,"ANG3",9101.7499999999982]
[null,"Botijlaca"]
[null,"BOT1",7295.7800000000007]
[null,"BOT2",6980.7]
[null,"BOT3",22324.54]
[null,"Cahua"]
[null,"CAH1",80098.12000000001]
[null,"CAH2",81575.399999999994]
[null,"Carabuco"]
[null,"CRB",42325.619999999995]
[null,"Chojlla"]
[null,"CHJ1y2",5273.8789999999999]
[null,"CHJ",119762.48675236771]
[null,"Choquetanga"]
[null,"CHO1",13858.9]
[null,"CHO2",9926.27]
[null,"CHO3",13581.15]
[null,"Chururaqui"]
[null,"CHU1",65835.640000000014]
[null,"CHU2",62954.649999999994]
[null,"Corani"]
[null,"COR1234",326422.41800000001]
[null,"Cuticucho"]
[null,"CUT1",8969.89]
[null,"CUT2",8904.2599999999984]
[null,"CUT3",8626.3799999999992]
[null,"CUT4",6429.079999999999]
[null,"CUT5",91460.58]
[null,"Harca"]
[null,"HAR1",76645.84]
[null,"HAR2",72829.819999999992]
[null,"Huaji"]
[null,"HUA1",89014.59]
[null,"HUA2",85975.37999999999]
[null,"Kanata"]
[null,"KAN1",15643.88]
[null,"Kilpani"]
[null,"KIL123",40036.68]
[null,"Landara"]
[null,"LAN123",17601.849999999999]
[null,"Miguilla"]
[null,"MIG1",4148]
[null,"MIG2",4241]
[null,"Punutuma"]
[null,"PUN1",17051.010000000002]
[null,"Quehata"]
[null,"QUE ",4897.1899999999996]
[null,"Sainani"]
[null,"SAI1",64284.599999999991]
[null,"Santa Isabel"]
[null,"SIS12345",490869.35499999998]
[null,"Santa Rosa"]
[null,"SRO1",35626.61]
[null,"SRO2",22743.23]
[null,"Tiquimani"]
[null,"TIQ1",12186.210000000001]
[null,"Yanacachi"]
[null,"YAN ",197753.89600000007]
[null,"Zongo"]
[null,"ZON1",10722.61]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C135:C136)","v":59670.27}]
[null,"Guabirá"]
[null,"GBE1",59670.27]

{"sheet":"OM_EF_2008","index":11,"n_rows":128,"n_cols":5,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Operating margin emissions factor",null,2008]
[]
[]
[null,"Total generation",{"$f":"+C17+C60+C126","v":5360464.508835}]
[null,"Renewable energy [MWh]",{"$f":"+C60+C126","v":2316679.21}]
[null,"Renewable energy [%]",{"$f":"+C7/C6","v":0.43217881700022454}]
[null,"Fossil fuels [MWh]",{"$f":"+C17","v":3043785.2988349996}]
[null,"Fossil fuels [%]",{"$f":"+C9/C6","v":0.56782118299977535}]
[]
[null,"EFgrid,OM-ave,2008 [tCO2/MWh]",{"$f":"+E17/C6","v":0.34053725577278143}]
[]
[null,"EFgrid,OM-ave,2008 [tCO2/MWh]",{"$f":"+E17/C9","v":0.59972622714379453}]
[]
[null,"Plant         \n     Unit","Generation \n[MWh]","Emission factor*\n[tCO2/MWh]","GHG emissions [tCO2]"]
[null,"Natural gas",{"$f":"SUM(C18:C57)","v":3043785.2988349996},null,{"$f":"SUM(E18:E57)","v":1825437.8735060615}]
[null,"Aranjuez"]
[null,"ARJ1",1688.5209240000002,{"$f":"+Unit_EF_2008!J13","v":0.61397553641681413},{"$f":"+D19*C19","v":1036.7105400639148}]
[null,"ARJ2",1476.1726490000001,{"$f":"+Unit_EF_2008!J14","v":0.60378353760396697},{"$f":"+D20*C20","v":891.28874412743914}]
[null,"ARJ3",1166.968429,{"$f":"+Unit_EF_2008!J15","v":0.60378353760396697},704.59632633376373]
[null,"ARJ5",507.25624499999998,{"$f":"+Unit_EF_2008!J16","v":0.60378353760396697},306.27297007780459]
[null,"ARJ6",262.66900000000004,{"$f":"+Unit_EF_2008!J17","v":0.60378353760396697},158.59521803889643]
[null,"ARJ8",119290.033803,{"$f":"+Unit_EF_2008!J18","v":0.64213779036030172},76600.638718264119]
[null,"ARJ9",10227.266529,{"$f":"+Unit_EF_2008!J19","v":0.6080747155743903},6218.9421857251573]
[null,"ARJ10",10111.723778,{"$f":"+Unit_EF_2008!J20","v":0.53565738803214413},5416.4195474260041]
[null,"ARJ11",10451.810779000001,{"$f":"+Unit_EF_2008!J21","v":0.53565738803214413},5598.58966208535]
[null,"ARJ12",5931.5519999999997,{"$f":"+Unit_EF_2008!J22","v":0.53565738803214413},3177.2796512968403]
[null,"ARJ13"]
[null,"ARJ14"]
[null,"ARJ15",2116.11598,{"$f":"+Unit_EF_2008!J25","v":0.53565738803214413},1133.5131586198809]
[null,"Bulo Bulo",null,null,0]
[null,"BUL1",322794,{"$f":"+Unit_EF_2008!J27","v":0.50527880743463038},163100.96736705408]
[null,"BUL2",310832,{"$f":"+Unit_EF_2008!J28","v":0.51381677187923125},159710.69483676521]
[null,"Carrasco",664563.12,{"$f":"+Unit_EF_2008!J29","v":0.58182454412773221},386659.13433810341]
[null,"CAR1"]
[null,"CAR2"]
[null,"Guaracachi"]
[null,"GCH1",18837.2,{"$f":"+Unit_EF_2008!J33","v":0.67814247801576399},12774.305486878549]
[null,"GCH2",12728.324999999999,{"$f":"+Unit_EF_2008!J34","v":0.72701433118219061},9253.674686944556]
[null,"GCH4",4707.2579999999998,{"$f":"+Unit_EF_2008!J35","v":0.73408737625068132},3455.5386745550295]
[null,"GCH6",8419.2620000000279,{"$f":"+Unit_EF_2008!J36","v":0.75400436089961143},6348.160263556405]
[null,"GCH7",44315.944999999992,{"$f":"+Unit_EF_2008!J37","v":0.73050646222019022},32373.084201894522]
[null,"GCH8",70924.000000000015,{"$f":"+Unit_EF_2008!J38","v":0.69611784979514324},49371.462378870747]
[null,"GCH9",383101.16399999993,{"$f":"+Unit_EF_2008!J39","v":0.64870773180467389},248520.68715017036]
[null,"GCH10",353846.016,{"$f":"+Unit_EF_2008!J40","v":0.59602982292637463},210902.77825968314]
[null,"GCH11",391554.18374999997,{"$f":"+Unit_EF_2008!J41","v":0.59602982292637463},233377.97080659363]
[null,"Karachipampa",null,null,0]
[null,"KAR1",78411.454968999999,{"$f":"+Unit_EF_2008!J43","v":0.68416174013961917},53646.117478470427]
[null,"Kenko",null,null,0]
[null,"KEN1",33335.079999999994,{"$f":"+Unit_EF_2008!J45","v":0.71884629587297122},23962.79878062916]
[null,"KEN2",183.07,{"$f":"+Unit_EF_2008!J46","v":0.71884629587297122},131.59919138546485]
[null,"Valle Hermoso (VHE)",182003.13,{"$f":"+Unit_EF_2008!J50","v":0.71760333397809006},130606.05288244775]
[null,"VHE1"]
[null,"VHE2"]
[null,"VHE3"]
[null,"VHE4"]
[]
[null,"Plant         \n     Unit","Generation \n[MWh]"]
[null,"Hydropower",{"$f":"SUM(C61:C123)","v":2277361}]
[null,"Angostura"]
[null,"ANG1",7353]
[null,"ANG2",4765]
[null,"ANG3",0]
[null,"Botijlaca"]
[null,"BOT1",8233]
[null,"BOT2",7921]
[null,"BOT3",19375]
[null,"Cahua"]
[null,"CAH1",75324]
[null,"CAH2",69349]
[null,"Carabuco"]
[null,"CRB",42241]
[null,"Chojlla"]
[null,"CHJ1y2",3684]
[null,"CHJ",115487]
[null,"Choquetanga"]
[null,"CHO1",12757]
[null,"CHO2",10027]
[null,"CHO3",13598]
[null,"Chururaqui"]
[null,"CHU1",63260]
[null,"CHU2",61634]
[null,"Corani"]
[null,"COR1234",345890]
[null,"Cuticucho"]
[null,"CUT1",6715]
[null,"CUT2",5407]
[null,"CUT3",4786]
[null,"CUT4",4002]
[null,"CUT5",89648]
[null,"Harca"]
[null,"HAR1",76649]
[null,"HAR2",74651]
[null,"Huaji"]
[null,"HUA1",92364]
[null,"HUA2",90381]
[null,"Kanata"]
[null,"KAN1",20476]
[null,"Kilpani"]
[null,"KIL123",38274]
[null,"Landara"]
[null,"LAN123",16793]
[null,"Miguilla"]
[null,"MIG1",4237]
[null,"MIG2",4452]
[null,"Punutuma"]
[null,"PUN1",17275]
[null,"Quehata"]
[null,"QUE ",3406]
[null,"Sainani"]
[null,"SAI1",65573]
[null,"Santa Isabel"]
[null,"SIS12345",515827]
[null,"Santa Rosa"]
[null,"SRO1",33075]
[null,"SRO2",32948]
[null,"Tiquimani"]
[null,"TIQ1",11831]
[null,"Yanacachi"]
[null,"YAN ",197562]
[null,"Zongo"]
[null,"ZON1",10131]
[]
[null,"Plant         \n     Unit","Generation [MWh]"]
[null,"Biomass",{"$f":"+SUM(C127:C128)","v":39318.21}]
[null,"Guabirá"]
[null,"GBE1",39318.21]

{"sheet":"BM_EF_2017","index":12,"n_rows":138,"n_cols":13,"rows_kept":138,"cut":false,"hidden":false,"merged":[[56,8,57,8],[79,8,80,8],[5,6,5,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9]]}
[]
[]
[null,"Build margin emissions factor",{"$nulls":4},2017]
[]
[]
[{"$nulls":6},"Total generation [MWh]",null,null,null,{"$f":"+OM_EF_2017!C6","v":8891442.873232197}]
[{"$nulls":6},"Total generation excl. CDM project activities  [MWh]",null,null,null,{"$f":"+K6-I65-I73-I74","v":8017716.2952321973},"AEGtotal"]
[{"$nulls":6},"20% of total generation excl. CDM project activities [MWh]",null,null,null,{"$f":"+K7*0.2","v":1603543.2590464395}]
[{"$nulls":6},"Generation 5 most recent plants [MWh]",null,null,null,{"$f":"+SUM(K16:K20)","v":40220.633249999999},"AEGset-5-units"]
[{"$nulls":6},"Generation by set of most recent plants generating at least 20% [MWh]",null,null,null,{"$f":"+K28","v":1928759.701483625},"AEGset->20 per cent"]
[{"$nulls":6},"GHG emissions by set of most recent plants generating at least 20% [tCO2]",null,null,null,{"$f":"+SUM(M16:M28)","v":1024685.7357641342}]
[]
[{"$nulls":7},"EFgrid,BM,2010 [tCO2/MWh]",{"$f":"+K11/K10","v":0.53126666581427107}]
[]
[{"$nulls":5},"No. "," Unit","Commissioning","Generation [MWh]","CDM project activity","Cumulative generation\n[MWh]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[{"$nulls":5},1,"YUN",2017,1065.63625,"No",{"$f":"+I16","v":1065.63625},0,{"$f":"+L16*I16","v":0}]
[{"$nulls":5},2,"IAG",2017,3137,"No",{"$f":"+I17+K16","v":4202.6362499999996},0,{"$f":"+L17*I17","v":0}]
[{"$nulls":5},3,"MIS01",2017,null,"No",{"$f":"+I18+K17","v":4202.6362499999996},0,0]
[{"$nulls":5},4,"MIS02",2017,11172.225999999999,"No",15374.862249999998,0,0]
[{"$nulls":5},5,"MIS03",2017,null,"No",{"$f":"+I20+K19","v":15374.862249999998},0,0]
[{"$nulls":5},6,"WAR01",2015,341340.33600000001,"No",356715.19825000002,{"$f":"+OM_EF_2017!G83","v":0.53500631275387289},182619.23455752808]
[{"$nulls":5},7,"WAR02",2015,232234.96000000008,"No",588950.15825000009,{"$f":"+OM_EF_2017!G84","v":0.54003734899505884},125415.55214237358]
[{"$nulls":5},8,"WAR03",2015,332215.63199999998,"No",921165.79025000008,{"$f":"+OM_EF_2017!G85","v":0.53991897167173675},179369.5224027161]
[{"$nulls":5},9,"WAR04",2015,319457.85599999991,"No",1240623.64625,{"$f":"+OM_EF_2017!G86","v":0.54062923561166887},172708.25649942254]
[{"$nulls":5},10,"WAR05",2015,332882.23199999996,"No",1573505.8782500001,{"$f":"+OM_EF_2017!G87","v":0.54128031088994011},180182.59802669715]
[{"$nulls":5},11,"SJA01",2015,9940.8974000000035,"No",1583446.77565,0,0]
[{"$nulls":5},12,"SJA02",2015,10262.133000000002,"No",1593708.9086499999,0,0]
[{"$nulls":5},13,"SUR04","14/10/2014",335050.79283362499,"No",{"$f":"+I28+K27","v":1928759.701483625},{"$f":"+OM_EF_2017!G72","v":0.55033617612407471},184390.57213539671]
[{"$nulls":5},14,"UNA01","23/09/2014",null,"No"]
[{"$nulls":5},15,"SUR03","2014-05-09",null,"No"]
[{"$nulls":5},16,"SUR02","2014-08-08",null,"No"]
[{"$nulls":5},17,"SUR01","18/7/2014",null,"No"]
[{"$nulls":5},18,"BUL03","27/1/2014",null,"No"]
[{"$nulls":5},19,"ALT2",2013,null,"No"]
[{"$nulls":5},20,"QOL12",2013,null,"No"]
[{"$nulls":5},21,"ALT1",2012,null,"No"]
[{"$nulls":5},22,"VHE5",2012,null,"No"]
[{"$nulls":5},23,"VHE6",2012,null,"No"]
[{"$nulls":5},24,"VHE7",2012,null,"No"]
[{"$nulls":5},25,"VHE8",2012,null,"No"]
[{"$nulls":5},26,"GCH12",2012,null,"No"]
[{"$nulls":5},27,"CAR03",2011,null,"No"]
[{"$nulls":5},28,"ERI01",2010,null,"No"]
[{"$nulls":5},29,"ERI02",2010,null,"No"]
[{"$nulls":5},30,"ERI03",2010,null,"No"]
[{"$nulls":5},31,"ERI04",2010,null,"No"]
[{"$nulls":5},32,"SCZ1",2009,null,"No"]
[{"$nulls":5},33,"SCZ2",2009,null,"No"]
[{"$nulls":5},34,"ARJ13",2008,null,"No"]
[{"$nulls":5},35,"ARJ14",2008,null,"No"]
[{"$nulls":5},36,"ARJ15",2008,null,"No"]
[{"$nulls":5},37,"ANG3",2008,null,"No"]
[{"$nulls":5},38,"ARJ9",2007,null,"No"]
[{"$nulls":5},39,"ARJ10",2007,null,"No"]
[{"$nulls":5},40,"ARJ11",2007,null,"No"]
[{"$nulls":5},41,"ARJ12",2007,null,"No"]
[{"$nulls":5},42,"QUE1",2007,null,"No"]
[{"$nulls":5},43,"QUE2",2007,null,"No"]
[{"$nulls":5},44,"GBE1",2007,null,"No"]
[{"$nulls":5},45,"GCH11",2007,null,"No"]
[{"$nulls":5},46,"SRO1",2006,null,"No"]
[{"$nulls":5},47,"SRO2",2006,null,"No"]
[{"$nulls":5},48,"SIS5",2004,null,"No"]
[{"$nulls":5},49,"YAN ",2002,null,"No"]
[{"$nulls":5},50,"CHJ",2002,127227.77000000002,"Yes"]
[{"$nulls":5},51,"KIL3",2001,null,"No"]
[{"$nulls":5},52,"LAN3",2001,null,"No"]
[{"$nulls":5},53,"BUL1",2000,null,"No"]
[{"$nulls":5},54,"BUL2",2000,null,"No"]
[{"$nulls":5},55,"HUA1",1999,null,"No"]
[{"$nulls":5},56,"HUA2",1999,null,"No"]
[{"$nulls":5},57,"KAN1",1999,null,"No"]
[{"$nulls":5},58,"GCH9",1999,381288.42,"Yes"]
[{"$nulls":5},59,"GCH10",1999,365210.38799999998,"Yes"]
[{"$nulls":5},60,"CUT5",1998,null,"No"]
[{"$nulls":5},61,"BOT3",1998,null,"No"]
[{"$nulls":5},62,"CHJ1y2",1998,null,"No"]
[{"$nulls":5},63,"TIQ1",1997,null,"No"]
[{"$nulls":5},64,"ZON1",1997,null,"No"]
[{"$nulls":5},65,"CAR1",1996,null,"No"]
[{"$nulls":5},66,"CAR2",1996,null,"No"]
[{"$nulls":5},67,"KEN1",1995,null,"No"]
[{"$nulls":5},68,"KEN2",1995,null,"No"]
[{"$nulls":5},69,"ARJ8",1994,null,"No"]
[{"$nulls":5},70,"VHE1",1992,null,"No"]
[{"$nulls":5},71,"VHE4",1992,null,"No"]
[{"$nulls":5},72,"VHE2",1991,null,"No"]
[{"$nulls":5},73,"VHE3",1991,null,"No"]
[{"$nulls":5},74,"GCH6",1988,null,"No"]
[{"$nulls":5},75,"SIS4",1983,null,"No"]
[{"$nulls":5},76,"KAR1",1982,null,"No"]
[{"$nulls":5},77,"SIS3",1981,null,"No"]
[{"$nulls":5},78,"GCH4",1980,null,"No"]
[{"$nulls":5},79,"COR3",1980,null,"No"]
[{"$nulls":5},80,"COR4",1980,null,"No"]
[{"$nulls":5},81,"GCH2",1977,null,"No"]
[{"$nulls":5},82,"GCH1",1975,null,"No"]
[{"$nulls":5},83,"ARJ1",1974,null,"No"]
[{"$nulls":5},84,"ARJ2",1974,null,"No"]
[{"$nulls":5},85,"ARJ3",1974,null,"No"]
[{"$nulls":5},86,"CAH1",1974,null,"No"]
[{"$nulls":5},87,"CAH2",1974,null,"No"]
[{"$nulls":5},88,"SIS1",1973,null,"No"]
[{"$nulls":5},89,"SIS2",1973,null,"No"]
[{"$nulls":5},90,"ARJ6",1971,null,"No"]
[{"$nulls":5},91,"ARJ5",1970,null,"No"]
[{"$nulls":5},92,"HAR1",1969,null,"No"]
[{"$nulls":5},93,"HAR2",1969,null,"No"]
[{"$nulls":5},94,"COR1",1967,null,"No"]
[{"$nulls":5},95,"COR2",1967,null,"No"]
[{"$nulls":5},96,"CHU2",1967,null,"No"]
[{"$nulls":5},97,"CHU1",1966,null,"No"]
[{"$nulls":5},98,"PUN1",1962,null,"No"]
[{"$nulls":5},99,"CUT4",1958,null,"No"]
[{"$nulls":5},100,"ANG2",1958,null,"No"]
[{"$nulls":5},101,"CRB",1958,null,"No"]
[{"$nulls":5},102,"LAN1 ",1958,null,"No"]
[{"$nulls":5},103,"SAI1",1956,null,"No"]
[{"$nulls":5},104,"CUT3",1945,null,"No"]
[{"$nulls":5},105,"CHO2",1944,null,"No"]
[{"$nulls":5},106,"CHO3",1944,null,"No"]
[{"$nulls":5},107,"CUT2",1943,null,"No"]
[{"$nulls":5},108,"CUT1",1942,null,"No"]
[{"$nulls":5},109,"KIL2",1942,null,"No"]
[{"$nulls":5},110,"LAN2",1942,null,"No"]
[{"$nulls":5},111,"BOT2",1941,null,"No"]
[{"$nulls":5},112,"CHO1",1939,null,"No"]
[{"$nulls":5},113,"BOT1",1938,null,"No"]
[{"$nulls":5},114,"ANG1",1936,null,"No"]
[{"$nulls":5},115,"KIL1 ",1936,null,"No"]
[{"$nulls":5},116,"MIG1",1931,null,"No"]
[{"$nulls":5},117,"MIG2",1931,null,"No"]
[]
[{"$nulls":6},"Kilpani"]
[{"$nulls":6},"Landara"]
[{"$nulls":6},"Corani"]
[{"$nulls":6},"Valle Hermoso (VHE)"]
[{"$nulls":6},"Santa Isabel"]

{"sheet":"BM_EF_2010","index":13,"n_rows":111,"n_cols":13,"rows_kept":111,"cut":false,"hidden":false,"merged":[[5,6,5,9],[10,6,10,9],[29,8,30,8],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9]]}
[]
[]
[null,"Build margin emissions factor",{"$nulls":4},2010]
[]
[]
[{"$nulls":6},"Total generation [MWh]",null,null,null,{"$f":"+OM_EF_2010!C6","v":6085440.8650679979}]
[{"$nulls":6},"Total generation excl. CDM project activities  [MWh]",null,null,null,{"$f":"+K6-I38-I46-I47","v":5401085.527083721},"AEGtotal"]
[{"$nulls":6},"20% of total generation excl. CDM project activities [MWh]",null,null,null,{"$f":"+K7*0.2","v":1080217.1054167442}]
[{"$nulls":6},"Generation 5 most recent plants [MWh]",null,null,null,{"$f":"+K20","v":478968.99510000006},"AEGset-5-units"]
[{"$nulls":6},"Generation by set of most recent plants generating at least 20% [MWh]",null,null,null,{"$f":"K34","v":1092075.56589183},"AEGset->20 per cent"]
[{"$nulls":6},"GHG emissions by set of most recent plants generating at least 20% [tCO2]",null,null,null,{"$f":"+SUM(M16:M34)","v":603568.87067165656}]
[]
[{"$nulls":7},"EFgrid,BM,2010 [tCO2/MWh]",{"$f":"+K11/K10","v":0.5526805008028538}]
[]
[{"$nulls":5},"No. "," Unit","Commissioning","Generation [MWh]","CDM project activity","Cumulative generation\n[MWh]","Emission factor\n[tCO2/MWh]","GHG emissions [tCO2]"]
[{"$nulls":5},1,"ERI01",2010,94768,"No",{"$f":"+I16","v":94768},{"$f":"+OM_EF_2010!G45","v":0.60117923649088267},{"$f":"+L16*I16","v":56972.553883767971}]
[{"$nulls":5},2,"ERI02",2010,123773.2823375,"No",{"$f":"+I17+K16","v":218541.28233750002},{"$f":"+OM_EF_2010!G46","v":0.59484604969315447},{"$f":"+L17*I17","v":73626.04805601736}]
[{"$nulls":5},3,"ERI03",2010,109541.1267625,"No",{"$f":"+I18+K17","v":328082.40910000005},{"$f":"+OM_EF_2010!G47","v":0.5954379363097646},65224.94246050933]
[{"$nulls":5},4,"ERI04",2010,77401.001000000004,"No",405483.41010000004,{"$f":"+OM_EF_2010!G48","v":0.59383984244491728},45963.798238918884]
[{"$nulls":5},5,"SCZ1",2009,73485.584999999992,"No",478968.99510000006,{"$f":"+OM_EF_2010!G65","v":0.70138564068297304},51541.734116188069]
[{"$nulls":5},6,"SCZ2",2009,86746.319999999992,"No",565715.31510000001,{"$f":"+OM_EF_2010!G66","v":0.69085005890731344},59928.700281992657]
[{"$nulls":5},7,"ARJ13",2008,8526.9006409999947,"No",574242.21574100002,{"$f":"+OM_EF_2010!G35","v":0.53565738803214413},4567.4973253676726]
[{"$nulls":5},8,"ARJ14",2008,7797.8255404000083,"No",582040.04128140002,{"$f":"+OM_EF_2010!G36","v":0.53565738803214413},4176.9628613010109]
[{"$nulls":5},9,"ARJ15",2008,0,"No",582040.04128140002,{"$f":"+OM_EF_2010!G37","v":0.53565738803214413},0]
[{"$nulls":5},10,"ANG3",2008,5760.9160000000011,"No",587800.95728139998,0,0]
[{"$nulls":5},11,"ARJ9",2007,8515.6443321999977,"No",596316.60161360004,{"$f":"+OM_EF_2010!G31","v":0.53565738803214413},4561.467800396983]
[{"$nulls":5},12,"ARJ10",2007,5375.3301001449963,"No",601691.931713745,{"$f":"+OM_EF_2010!G32","v":0.53565738803214413},2879.3352812542325]
[{"$nulls":5},13,"ARJ11",2007,5023.2107812749982,"No",606715.14249501994,{"$f":"+OM_EF_2010!G33","v":0.53565738803214413},2690.7199666326715]
[{"$nulls":5},14,"ARJ12",2007,2147.3923148100002,"No",608862.5348098299,{"$f":"+OM_EF_2010!G34","v":0.53565738803214413},1150.2665584314245]
[{"$nulls":5},15,"QUE1",2007,3310.4,"No",{"$f":"+I30+K29","v":612172.93480982992},0,0]
[{"$nulls":5},16,"QUE2",2007,null,"No",{"$f":"+I31+K30","v":612172.93480982992},0,0]
[{"$nulls":5},17,"GBE1",2007,58156.17,"No",{"$f":"+I32+K31","v":670329.10480982997},0,0]
[{"$nulls":5},18,"GCH11",2007,386364.63308200007,"No",1056693.73789183,{"$f":"+OM_EF_2010!G58","v":0.59602982292637463},230284.84384087819]
[{"$nulls":5},19,"SRO1",2006,35381.828000000001,"No",1092075.56589183,0,0]
[{"$nulls":5},20,"SRO2",2006,null,"No"]
[{"$nulls":5},21,"SIS5",2004,null,"No"]
[{"$nulls":5},22,"YAN ",2002,null,"No"]
[{"$nulls":5},23,"CHJ",2002,106123.25798427663,"Yes"]
[{"$nulls":5},24,"KIL3",2001,null,"No"]
[{"$nulls":5},25,"LAN3",2001,null,"No"]
[{"$nulls":5},26,"BUL1",2000,null,"No"]
[{"$nulls":5},27,"BUL2",2000,null,"No"]
[{"$nulls":5},28,"HUA1",1999,null,"No"]
[{"$nulls":5},29,"HUA2",1999,null,"No"]
[{"$nulls":5},30,"KAN1",1999,null,"No"]
[{"$nulls":5},31,"GCH9",1999,304167.35200000001,"Yes"]
[{"$nulls":5},32,"GCH10",1999,274064.72799999994,"Yes"]
[{"$nulls":5},72,"CUT5",1998,null,"No"]
[{"$nulls":5},33,"BOT3",1998,null,"No"]
[{"$nulls":5},34,"CHJ1y2",1998,null,"No"]
[{"$nulls":5},35,"TIQ1",1997,null,"No"]
[{"$nulls":5},36,"ZON1",1997,null,"No"]
[{"$nulls":5},37,"CAR1",1996,null,"No"]
[{"$nulls":5},38,"CAR2",1996,null,"No"]
[{"$nulls":5},39,"KEN1",1995,null,"No"]
[{"$nulls":5},40,"KEN2",1995,null,"No"]
[{"$nulls":5},41,"ARJ8",1994,null,"No"]
[{"$nulls":5},42,"VHE1",1992,null,"No"]
[{"$nulls":5},43,"VHE4",1992,null,"No"]
[{"$nulls":5},44,"VHE2",1991,null,"No"]
[{"$nulls":5},45,"VHE3",1991,null,"No"]
[{"$nulls":5},46,"GCH6",1988,null,"No"]
[{"$nulls":5},47,"SIS4",1983,null,"No"]
[{"$nulls":5},48,"KAR1",1982,null,"No"]
[{"$nulls":5},49,"SIS3",1981,null,"No"]
[{"$nulls":5},50,"GCH4",1980,null,"No"]
[{"$nulls":5},51,"COR3",1980,null,"No"]
[{"$nulls":5},52,"COR4",1980,null,"No"]
[{"$nulls":5},53,"GCH2",1977,null,"No"]
[{"$nulls":5},54,"GCH1",1975,null,"No"]
[{"$nulls":5},55,"ARJ1",1974,null,"No"]
[{"$nulls":5},56,"ARJ2",1974,null,"No"]
[{"$nulls":5},57,"ARJ3",1974,null,"No"]
[{"$nulls":5},58,"CAH1",1974,null,"No"]
[{"$nulls":5},59,"CAH2",1974,null,"No"]
[{"$nulls":5},60,"SIS1",1973,null,"No"]
[{"$nulls":5},61,"SIS2",1973,null,"No"]
[{"$nulls":5},62,"ARJ6",1971,null,"No"]
[{"$nulls":5},63,"ARJ5",1970,null,"No"]
[{"$nulls":5},64,"HAR1",1969,null,"No"]
[{"$nulls":5},65,"HAR2",1969,null,"No"]
[{"$nulls":5},66,"COR1",1967,null,"No"]
[{"$nulls":5},67,"COR2",1967,null,"No"]
[{"$nulls":5},68,"CHU2",1967,null,"No"]
[{"$nulls":5},69,"CHU1",1966,null,"No"]
[{"$nulls":5},70,"PUN1",1962,null,"No"]
[{"$nulls":5},71,"CUT4",1958,null,"No"]
[{"$nulls":5},73,"ANG2",1958,null,"No"]
[{"$nulls":5},74,"CRB",1958,null,"No"]
[{"$nulls":5},75,"LAN1 ",1958,null,"No"]
[{"$nulls":5},76,"SAI1",1956,null,"No"]
[{"$nulls":5},77,"CUT3",1945,null,"No"]
[{"$nulls":5},78,"CHO2",1944,null,"No"]
[{"$nulls":5},79,"CHO3",1944,null,"No"]
[{"$nulls":5},80,"CUT2",1943,null,"No"]
[{"$nulls":5},81,"CUT1",1942,null,"No"]
[{"$nulls":5},82,"KIL2",1942,null,"No"]
[{"$nulls":5},91,"LAN2",1942,null,"No"]
[{"$nulls":5},83,"BOT2",1941,null,"No"]
[{"$nulls":5},84,"CHO1",1939,null,"No"]
[{"$nulls":5},85,"BOT1",1938,null,"No"]
[{"$nulls":5},86,"ANG1",1936,null,"No"]
[{"$nulls":5},87,"KIL1 ",1936,null,"No"]
[{"$nulls":5},88,"MIG1",1931,null,"No"]
[{"$nulls":5},89,"MIG2",1931,null,"No"]
[]
[{"$nulls":6},"Kilpani"]
[{"$nulls":6},"Landara"]
[{"$nulls":6},"Corani"]
[{"$nulls":6},"Valle Hermoso (VHE)"]
[{"$nulls":6},"Santa Isabel"]

{"sheet":"GHG-ER","index":14,"n_rows":80,"n_cols":20,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Greenhouse gas emissions reductions from investments in power generation"]
[]
[null,null,"Constants and conversion factors"]
[null,null,"Conversion factor [BTU - kWh]",3412.14]
[null,null,"Conversion factor [GJ - BTU]",947817]
[null,null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,null,"Emissions factors"]
[null,null,"Build margin emissions factor, 2010",{"$f":"+'Grid-EF'!H11","v":0.5526805008028538},"tCO2/MWh"]
[null,null,"Combined margin emissions factor, 2010",{"$f":"+'Grid-EF'!H13","v":0.45819421742177691},"tCO2/MWh"]
[null,null,"Upstream baseline emissions factor, 2010",{"$f":"+Leakage_EF_2010!C13","v":2.4340874338029818E-2},"tCO2e/MWh"]
[null,null,"Upstream project emissions factor",2.9,"tCO2e/MWh"]
[]
[null,null,"Capacity additions and GHG emissions reductions"]
[]
[null,"Source","Plant/Unit","Commissioning date","Installed capacity [MW]","Capacity factor","Generation\n[MWh]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emissions factor\n[tCO2/MWh]","Project GHG emissions [tCO2/y]","Fuel consumption\n[GJ]","Leakage\n[tCO2e/y]","Grid emmissions factor\n[tCO2/MWh]","Baseline GHG emissions \n[tCO2/y]","GHG emissions reductions\n[tCO2/y]","Comments"]
[]
[null,null,"Natural gas",null,{"$f":"SUM(E22:E31)","v":1043.75}]
[null," [1] [8] [9]","ALT01",2012,17.5,{"$f":"+G22/(E22*8760)","v":0.68493150684931503},105000,9242.7000000000007,{"$f":"1/(H22/$D$6)","v":0.36917134603524943},{"$f":"+$D$8*$D$9/I22","v":0.54706304313422083},{"$f":"+J22*G22","v":57441.619529093186},{"$f":"+G22*H22*1000/$D$7","v":1023914.4265190434},{"$f":"+L22*$D$15/1000-G22*$D$14","v":413.56003141209476},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N22*G22","v":48110.392829286575},{"$f":"+O22-K22-IF(M22<0,0,M22)","v":-9744.7867312187063},"EFgrid,CM,2010 < EFgrid,BM,2010. No alternative technologies are considered (refer to section 5.4.1. of ACM0025, version 2.0). If leakage is negative, it is assumed zero."]
[null," [1] [8] [9]","ALT02",2012,32.35,{"$f":"+G23/(E23*8760)","v":0.69516489875999521},197000,8039.9,{"$f":"1/(H23/$D$6)","v":0.42440080100498762},{"$f":"+$D$8*$D$9/I23","v":0.47587092088835747},{"$f":"+J23*G23","v":93746.571415006416},{"$f":"+G23*H23*1000/$D$7","v":1671061.2913674265},{"$f":"+L23*$D$15/1000-G23*$D$14","v":50.925500373661635},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N23*G23","v":90264.260832090047},{"$f":"+O23-K23-IF(M23<0,0,M23)","v":-3533.2360832900304},"see above"]
[null," [1] [8] [9]","BUL03",2014,49.02,{"$f":"+G24/(E24*8760)","v":0.549584644418735},236000,8814,{"$f":"1/(H24/$D$6)","v":0.38712729748127978},{"$f":"+$D$8*$D$9/I24","v":0.52168886388014557},{"$f":"+J24*G24","v":123118.57187571435},{"$f":"+G24*H24*1000/$D$7","v":2194626.1778381271},{"$f":"+L24*$D$15/1000-G24*$D$14","v":619.96957195553114},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N24*G24","v":108133.83531153935},{"$f":"+O24-K24-IF(M24<0,0,M24)","v":-15604.706136130524},"see above"]
[null,"[4]","CCSUR3",2019,132.69,0.7,{"$f":"+E25*F25*8760","v":813655.08},6449,{"$f":"1/(H25/$D$6)","v":0.52909598387346879},{"$f":"+$D$8*$D$9/I25","v":0.38170767905185599},{"$f":"+J25*G25","v":310578.39213555219},{"$f":"+G25*H25*1000/$D$7","v":5536154.7755737659},{"$f":"+L25*$D$15/1000-G25*$D$14","v":-3750.2272076156787},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N25*G25","v":372812.05263185326},{"$f":"+O25-K25-IF(M25<0,0,M25)","v":62233.660496301076},"see above"]
[null,"[4]","CCSUR4",2019,132.69,0.7,813655.08,6449,{"$f":"1/(H26/$D$6)","v":0.52909598387346879},{"$f":"+$D$8*$D$9/I26","v":0.38170767905185599},{"$f":"+J26*G26","v":310578.39213555219},{"$f":"+G26*H26*1000/$D$7","v":5536154.7755737659},{"$f":"+L26*$D$15/1000-G26*$D$14","v":-3750.2272076156787},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},372812.05263185326,{"$f":"+O26-K26-IF(M26<0,0,M26)","v":62233.660496301076},"see above"]
[null,"[4]","CCWAR3",2019,135.15,0.7,828739.8,6449,0.52909598387346879,0.38170767905185599,316336.34559589933,5638792.056061456,-3819.7543681457428,{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},379723.78410727991,63387.438511380577,"see above"]
[null,"[4]","CCWAR4",2019,135.15,0.7,828739.8,6449,0.52909598387346879,0.38170767905185599,316336.34559589933,5638792.056061456,-3819.7543681457428,{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},379723.78410727991,63387.438511380577,"see above"]
[null,"[4]","CCERI3",2019,136.4,0.7,836404.8,6449,0.52909598387346879,0.38170767905185599,319262.1349558318,5690945.1457401598,-3855.0832098784995,{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},383235.84278381785,63973.707827986043,"see above"]
[null,"[4]","CCERI4",2019,136.4,0.7,836404.8,6449,0.52909598387346879,0.38170767905185599,319262.1349558318,5690945.1457401598,-3855.0832098784995,{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},383235.84278381785,63973.707827986043,"see above"]
[null,"[4]","CCERI5",2019,136.4,0.7,{"$f":"+E31*F31*8760","v":836404.8},6449,{"$f":"1/(H31/$D$6)","v":0.52909598387346879},{"$f":"+$D$8*$D$9/I31","v":0.38170767905185599},{"$f":"+J31*G31","v":319262.1349558318},{"$f":"+G31*H31*1000/$D$7","v":5690945.1457401598},{"$f":"+L31*$D$15/1000-G31*$D$14","v":-3855.0832098784995},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N31*G31","v":383235.84278381785},{"$f":"+O31-K31-IF(M31<0,0,M31)","v":63973.707827986043},"see above"]
[]
[null,null,"Single to combined cycle",null,{"$f":"SUM(E34:E37)","v":535.79999999999995},null,{"$f":"SUM(G34:G37)","v":0}]
[null,"[4]","SUR10",2020,{"$f":"+'GHG-ER-SC->CC'!T16","v":132.69999999999999},{"$nulls":5},{"$f":"+'GHG-ER-SC->CC'!$Z$16","v":310601.79845043161},null,{"$f":"+'GHG-ER-SC->CC'!$AF$16","v":0},null,{"$f":"+'GHG-ER-SC->CC'!$AA$16","v":430211.54078648379},{"$f":"+'GHG-ER-SC->CC'!$AG$16","v":119609.74233605218},"For calculation see worksheet \"GHG-ER-SC->CC\""]
[null,"[4]","SUR20",2020,{"$f":"+'GHG-ER-SC->CC'!T20","v":132.69999999999999},{"$nulls":5},{"$f":"+'GHG-ER-SC->CC'!$Z$20","v":310601.79845043161},null,{"$f":"+'GHG-ER-SC->CC'!$AF$20","v":0},null,{"$f":"+'GHG-ER-SC->CC'!$AA$20","v":430267.82136063062},{"$f":"+'GHG-ER-SC->CC'!$AG$20","v":119666.02291019901},"For calculation see worksheet \"GHG-ER-SC->CC\""]
[null,"[4]","WAR10",2020,{"$f":"+'GHG-ER-SC->CC'!T24","v":135.19999999999999},{"$nulls":5},{"$f":"+'GHG-ER-SC->CC'!$Z$24","v":316453.37717029656},null,{"$f":"+'GHG-ER-SC->CC'!$AF$24","v":2336.5956021758052},null,{"$f":"+'GHG-ER-SC->CC'!$AA$24","v":419517.07218466577},{"$f":"+'GHG-ER-SC->CC'!$AG$24","v":100727.09941219341},"For calculation see worksheet \"GHG-ER-SC->CC\""]
[null,"[4]","WAR20",2020,{"$f":"+'GHG-ER-SC->CC'!T28","v":135.19999999999999},{"$nulls":5},{"$f":"+'GHG-ER-SC->CC'!$Z$28","v":316453.37717029656},null,{"$f":"+'GHG-ER-SC->CC'!$AF$28","v":2099.6348301682692},null,{"$f":"+'GHG-ER-SC->CC'!$AA$28","v":421607.85975547816},{"$f":"+'GHG-ER-SC->CC'!$AG$28","v":103054.84775501332},"For calculation see worksheet \"GHG-ER-SC->CC\""]
[]
[null,null,"Hydropower",null,{"$f":"SUM(E41:E56)","v":2727.05}]
[]
[null,"[8]","Misicuni",2017,120,0.5,{"$f":"+E41*F41*8760","v":525600},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N41*G41","v":240826.88067688595},{"$f":"+O41","v":240826.88067688595}]
[null,"[8]","San José 1",2018,55,0.5,{"$f":"+E42*F42*8760","v":240900},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},110378.98697690606,{"$f":"+O42","v":110378.98697690606}]
[null,"[4]","San José 2",2019,69,0.5,{"$f":"+E43*F43*8760","v":302220},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},138475.45638920943,138475.45638920943]
[null,"[4]","Sehuencas",2021,198.6,0.5,{"$f":"+E44*F44*8760","v":869868},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},398568.48752024624,398568.48752024624]
[null,"[4]","Juntas",2021,91.56,0.5,401032.8,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},183750.90995646396,183750.90995646396]
[null,"[4]","Umapalca",2021,85.8,0.5,375804,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},172191.21968397344,172191.21968397344]
[null,"[4]","Palillada",2021,118.2,0.5,517716,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},237214.47746673264,237214.47746673264]
[null,"[8]","Ivirizu","est.  2020",253.89,0.5,1112038.2,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},509529.47279212141,509529.47279212141]
[null,"[20]","Banda Azul","est.  2020",91,0.5,398580,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},182627.05117997184,182627.05117997184]
[null,"[8]","Carrizal","est. 2025",347,0.5,{"$f":"+E50*F50*8760","v":1519860},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},696391.0632906619,696391.0632906619]
[null,"[20]","Molineros","est. 2025",132,0.5,578160,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},264909.56874457456,264909.56874457456]
[null,"[8]","Rositas","est. 2025",600,0.5,2628000,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},1204134.4033844296,1204134.4033844296]
[null,"[20]","Cambari","est. 2025",93,0.5,407340,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},186640.83252458661,186640.83252458661]
[null,"[20]","Cuenca Corani","est. 2025",220,0.5,963600,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},441515.94790762424,441515.94790762424]
[null,"[8]","Icla","est. 2029",102,0.5,{"$f":"+E55*F55*8760","v":446760},{"$nulls":6},0.46,205509.6,205509.6]
[null,"[8]","Margarita","est. 2029",150,0.5,657000,{"$nulls":6},0.46,302220,302220]
[]
[null,null,"Large-scale hydropower",null,{"$f":"SUM(E59:E61)","v":5570}]
[null,"[8] [19]","Río Grande (excl. Juntas)","NI",{"$f":"3072-172","v":2900},{"$f":"+G59/8760/E59","v":0.53393937962525584},{"$f":"13940000-G46","v":13564196},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N59*G59","v":6215036.1711755963},{"$f":"+O59","v":6215036.1711755963}]
[null,"[8]","Cachuela Esperanza","NI",990,{"$f":"+G60/8760/E60","v":0.65725750657257509},5700000,{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N60*G60","v":2611707.0393041284},{"$f":"+O60","v":2611707.0393041284}]
[null,"[8]","El Bala","NI",1680,0.5,{"$f":"+E61*F61*8760","v":7358400},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N61*G61","v":3371576.3294764031},3371576.3294764031]
[]
[null,null,"Wind",null,{"$f":"+SUM(E64:E70)","v":180}]
[null,"[2]","Qollpana I",2014,3,0.35,{"$f":"+E64*F64*8760","v":9197.9999999999982},{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},{"$f":"+N64*G64","v":3779.9279945759304},{"$f":"+O64","v":3779.9279945759304}]
[null,"[2]","Qollpana II",2016,24,0.35,{"$f":"+E65*F65*8760","v":73583.999999999985},{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},30239.423956607443,{"$f":"+O65","v":30239.423956607443},null,null,null,{"$f":"365*24","v":8760}]
[null,"[2]","Warnes",2020,14.4,0.35,44150.400000000001,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},18143.654373964469,18143.654373964469]
[null,"[2]","San Julián",2020,39.6,0.35,121413.59999999999,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},49895.049528402291,49895.049528402291]
[null,"[2]","El Dorado",2020,54,0.35,165564,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},68038.70390236676,68038.70390236676]
[null,"[2]","Warnes II",2021,21,0.35,64386,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},26459.49596203152,26459.49596203152]
[null,"[2]","La Ventolera",2021,24,0.35,73583.999999999985,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},30239.423956607443,30239.423956607443]
[]
[null,null,"Solar PV",null,{"$f":"SUM(E73:E76)","v":165}]
[null,"[2]","Yunchará",2018,5,0.24,{"$f":"+E73*F73*8760","v":10512},{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},{"$f":"+N73*G73","v":4319.9177080867785},{"$f":"+O73","v":4319.9177080867785}]
[null,"[2]","Uyuni",2018,60,0.24,126143.99999999999,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},{"$f":"+N74*G74","v":51839.012497041338},{"$f":"+O74","v":51839.012497041338}]
[null,"[2]","Oruro I",2019,50,0.24,105120,{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},{"$f":"+N75*G75","v":43199.17708086779},43199.17708086779]
[null,"[2]","Oruro II","est. 2021",50,0.24,{"$f":"+E76*F76*8760","v":105120},{"$nulls":6},{"$f":"+'Grid-EF'!$H$12","v":0.41095107573123846},{"$f":"+N76*G76","v":43199.17708086779},43199.17708086779]
[]
[null,null,"Geothermal",null,{"$f":"SUM(E79:E80)","v":105}]
[null,"[2]","Laguna Colorada, Pilot",2020,5,0.85,{"$f":"+E79*F79*8760","v":37230},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N79*G79","v":17058.570714612753},{"$f":"+O79","v":17058.570714612753},"Project emissions include may emissions from fossil fuel combustion and emissions from dry and/or flash steam, and/or from leakege of non-condensable gases and working fluid."]
[null,"[2]","Laguna Colorada ",2023,100,0.85,{"$f":"+E80*F80*8760","v":744600},{"$nulls":6},{"$f":"+'Grid-EF'!$H$13","v":0.45819421742177691},{"$f":"+N80*G80","v":341171.41429225507},{"$f":"+O80","v":341171.41429225507},"see above"]

{"sheet":"GHG-ER-SC->CC","index":15,"n_rows":30,"n_cols":33,"rows_kept":30,"cut":false,"hidden":false,"merged":[[27,1,29,1],[15,1,17,1],[19,1,21,1],[23,1,25,1]]}
[]
[]
[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},{"$f":"+(OM_EF_2017!G69*OM_EF_2017!C69+OM_EF_2017!G70*OM_EF_2017!C70)/(OM_EF_2017!C69+OM_EF_2017!C70)","v":0.55457160263816607},{"$f":"+'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},{"$f":"+OM_EF_2015!C69","v":283458},{"$f":"+OM_EF_2016!C70","v":327520.80560572003},{"$f":"+OM_EF_2017!$C$69","v":321801.02243377001},null,{"$f":"+OM_EF_2015!E69","v":9397},{"$f":"+K17*G17*1000/$F$9","v":2810304.9702632469},{"$f":"+OM_EF_2016!E70","v":9424},{"$f":"+M17*H17*1000/$F$9","v":3256489.4616031423},{"$f":"+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},{"$f":"+OM_EF_2015!C70","v":256045},{"$f":"+OM_EF_2016!C71","v":313178.53026025603},{"$f":"+OM_EF_2017!$C$70","v":283832.34028472006},null,{"$f":"+OM_EF_2017!E70","v":9394},{"$f":"+K18*G18*1000/$F$9","v":2537712.1638459745},{"$f":"+OM_EF_2016!E71","v":9500},{"$f":"+M18*H18*1000/$F$9","v":3138998.3904830068},{"$f":"+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":"+(OM_EF_2017!G71*OM_EF_2017!C71+OM_EF_2017!G72*OM_EF_2017!C72)/(OM_EF_2017!C71+OM_EF_2017!C72)","v":0.55051138918883158},{"$f":"+'Grid-EF'!$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},{"$f":"+OM_EF_2015!C71","v":285112},{"$f":"+OM_EF_2016!C72","v":329847.8391620898},{"$f":"+OM_EF_2017!C71","v":326287.42484508501},null,{"$f":"+OM_EF_2015!E71","v":9355},{"$f":"+K21*G21*1000/$F$9","v":2814069.3403895479},{"$f":"+OM_EF_2016!E72","v":9409},{"$f":"+M21*H21*1000/$F$9","v":3274406.6825939007},{"$f":"+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},{"$f":"+OM_EF_2015!C72","v":279769},{"$f":"+OM_EF_2016!C73","v":310140.64298799884},{"$f":"+OM_EF_2017!C72","v":335050.79283362499},null,{"$f":"+OM_EF_2015!E72","v":9348},{"$f":"+K22*G22*1000/$F$9","v":2759267.4661880932},{"$f":"+OM_EF_2016!E73","v":9427},{"$f":"+M22*H22*1000/$F$9","v":3084662.8003589991},{"$f":"+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":"+(OM_EF_2017!G83*OM_EF_2017!C83+OM_EF_2017!G84*OM_EF_2017!C84)/(OM_EF_2017!C83+OM_EF_2017!C84)","v":0.53704332952983669},{"$f":"+'Grid-EF'!$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},{"$f":"+OM_EF_2015!C83","v":198822},{"$f":"+OM_EF_2016!C84","v":327476},{"$f":"+OM_EF_2017!C83","v":341340.33600000001},null,{"$f":"+OM_EF_2015!E83","v":9100},{"$f":"+K25*G25*1000/$F$9","v":1908891.9063490103},{"$f":"+OM_EF_2016!E84","v":9100},{"$f":"+M25*H25*1000/$F$9","v":3144100.1796760345},{"$f":"+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},{"$f":"+OM_EF_2015!C84","v":104963},{"$f":"+OM_EF_2016!C85","v":303848},{"$f":"+OM_EF_2017!C84","v":232234.96000000008},null,{"$f":"+OM_EF_2015!E84","v":9185},{"$f":"+K26*G26*1000/$F$9","v":1017163.814322807},{"$f":"+OM_EF_2016!E85","v":9185},{"$f":"+M26*H26*1000/$F$9","v":2944496.5431090603},{"$f":"+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":"+(OM_EF_2017!G85*OM_EF_2017!C85+OM_EF_2017!G86*OM_EF_2017!C86)/(OM_EF_2017!C85+OM_EF_2017!C86)","v":0.54026715124267677},{"$f":"+'Grid-EF'!$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},{"$f":"+OM_EF_2015!C85","v":135385},{"$f":"+OM_EF_2016!C86","v":334360},{"$f":"+OM_EF_2017!C85","v":332215.63199999998},null,{"$f":"+OM_EF_2015!E85","v":9183},{"$f":"+K29*G29*1000/$F$9","v":1311688.2847638309},{"$f":"+OM_EF_2016!E86","v":9183},{"$f":"+M29*H29*1000/$F$9","v":3239473.3160515162},{"$f":"+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},{"$f":"+OM_EF_2015!C86","v":75984},{"$f":"+OM_EF_2016!C87","v":328445},{"$f":"+OM_EF_2017!C86","v":319457.85599999991},null,{"$f":"+OM_EF_2015!E86","v":9196},{"$f":"+K30*G30*1000/$F$9","v":737219.17205536517},{"$f":"+OM_EF_2016!E87","v":9195},{"$f":"+M30*H30*1000/$F$9","v":3186323.7048924002},{"$f":"+OM_EF_2017!E86","v":9134},{"$f":"+O30*I30*1000/$F$9","v":3078577.4645358748}]

{"sheet":"Investment","index":16,"n_rows":140,"n_cols":18,"rows_kept":140,"cut":false,"hidden":false,"merged":[[4,7,4,11],[4,1,4,5],[4,13,4,17],[6,1,6,2],[13,1,13,2],[6,7,6,8],[13,7,13,8],[6,13,6,14],[13,13,13,14]]}
[null,"Scenarios. Nationally determined contribution",{"$nulls":5},"Scenarios. Nationally determined contribution"]
[]
[null,"Scenario NDC",{"$nulls":5},"Scenario 100% RE",{"$nulls":5},"Scenario: current electricity demand"]
[]
[null,"Capacity additions 2018 - 2030",{"$nulls":5},"Capacity additions 2018 - 2030",{"$nulls":5},"Capacity additions 2018 - 2030"]
[]
[null,"Type of Technology",null,"Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Type of Technology",null,"Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Type of Technology",null,"Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,{"$f":"+B17","v":"Natural gas"},null,{"$f":"SUM(D19:D41)","v":1596.5600000000006},{"$f":"+E19","v":1807.4999999999998},{"$f":"SUM(F19:F41)","v":2885782.1999999997},null,{"$f":"+H17","v":"Natural gas"},null,{"$f":"SUM(J19:J41)","v":0},{"$f":"+K19","v":1807.4999999999998},{"$f":"SUM(L19:L41)","v":0},null,{"$f":"+N17","v":"Natural gas"},null,{"$f":"SUM(P19:P41)","v":1480.5600000000006},{"$f":"+Q19","v":1807.4999999999998},{"$f":"SUM(R19:R41)","v":2676112.1999999997}]
[null,{"$f":"+B44","v":"Hydropower"},null,{"$f":"SUM(D46:D89)","v":8739.1},{"$f":"+E46","v":2500},{"$f":"SUM(F46:F89)","v":21847750},null,{"$f":"+H44","v":"Hydropower"},null,{"$f":"SUM(J46:J89)","v":8739.1},{"$f":"+K46","v":2500},{"$f":"SUM(L46:L89)","v":21847750},null,{"$f":"+N44","v":"Hydropower"},null,{"$f":"SUM(P46:P89)","v":958.2},{"$f":"+Q46","v":2500},{"$f":"SUM(R46:R89)","v":2395500}]
[null,{"$f":"+B92","v":"Wind"},null,{"$f":"SUM(D94:D107)","v":429},{"$f":"+E94","v":1750},{"$f":"SUM(F94:F107)","v":750750},null,{"$f":"+H92","v":"Wind"},null,{"$f":"SUM(J94:J107)","v":429},{"$f":"+K94","v":1750},{"$f":"SUM(L94:L107)","v":750750},null,{"$f":"+N92","v":"Wind"},null,{"$f":"SUM(P94:P107)","v":153},{"$f":"+Q94","v":1750},{"$f":"SUM(R94:R107)","v":267750}]
[null,{"$f":"+B110","v":"Solar PV"},null,{"$f":"SUM(D112:D124)","v":370},{"$f":"+E112","v":1200},{"$f":"SUM(F112:F124)","v":444000},null,{"$f":"+H110","v":"Solar PV"},null,{"$f":"SUM(J112:J124)","v":370},{"$f":"+K112","v":1200},{"$f":"SUM(L112:L124)","v":444000},null,{"$f":"+N110","v":"Solar PV"},null,{"$f":"SUM(P112:P124)","v":165},{"$f":"+Q112","v":1200},{"$f":"SUM(R112:R124)","v":198000}]
[null,{"$f":"+B127","v":"Geothermal"},null,{"$f":"SUM(D128:D131)","v":105},{"$f":"+E129","v":5500},{"$f":"SUM(F128:F131)","v":577500},null,{"$f":"+H127","v":"Geothermal"},null,{"$f":"SUM(J128:J131)","v":105},{"$f":"+K129","v":5500},{"$f":"SUM(L128:L131)","v":577500},null,{"$f":"+N127","v":"Geothermal"},null,{"$f":"SUM(P128:P131)","v":5},{"$f":"+Q129","v":5500},{"$f":"SUM(R128:R131)","v":27500}]
[null,{"$f":"+B134","v":"Biomass"},null,{"$f":"SUM(D136:D140)","v":50},{"$f":"+E136","v":4000},{"$f":"SUM(F136:F140)","v":200000},null,{"$f":"+H134","v":"Biomass"},null,{"$f":"SUM(J136:J140)","v":50},{"$f":"+K136","v":4000},{"$f":"SUM(L136:L140)","v":200000},null,{"$f":"+N134","v":"Biomass"},null,{"$f":"SUM(P136:P140)","v":0},{"$f":"+Q136","v":0},{"$f":"SUM(R136:R140)","v":0}]
[null,"Total",null,{"$f":"SUM(D8:D13)","v":11289.660000000002},null,{"$f":"SUM(F8:F13)","v":26705782.199999999},null,"Total",null,{"$f":"SUM(J8:J13)","v":9693.1},null,{"$f":"SUM(L8:L13)","v":23820000},null,"Total",null,{"$f":"SUM(P8:P13)","v":2761.7600000000007},null,{"$f":"SUM(R8:R13)","v":5564862.1999999993}]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Natural gas",{"$nulls":5},"Natural gas",{"$nulls":5},"Natural gas"]
[null,"Entre Ríos",{"$nulls":5},"Entre Ríos",{"$nulls":5},"Entre Ríos"]
[null,"CCERI3",2019,136.4,1807.4999999999998,{"$f":"+E19*D19","v":246542.99999999997},null,"CCERI3",null,null,1807.4999999999998,{"$f":"+K19*J19","v":0},null,"CCERI3",2019,136.4,1807.4999999999998,{"$f":"+Q19*P19","v":246542.99999999997}]
[null,"CCERI4",2019,136.4,{"$f":"+E19","v":1807.4999999999998},{"$f":"+E20*D20","v":246542.99999999997},null,"CCERI4",null,null,{"$f":"+K19","v":1807.4999999999998},{"$f":"+K20*J20","v":0},null,"CCERI4",2019,136.4,{"$f":"+Q19","v":1807.4999999999998},{"$f":"+Q20*P20","v":246542.99999999997}]
[null,"CCERI5",2019,136.4,{"$f":"+E20","v":1807.4999999999998},246542.99999999997,null,"CCERI5",null,null,{"$f":"+K20","v":1807.4999999999998},0,null,"CCERI5",2019,136.4,{"$f":"+Q20","v":1807.4999999999998},246542.99999999997]
[null,"Del Sur",{"$nulls":5},"Del Sur",{"$nulls":5},"Del Sur"]
[null,"CCSUR1",2020,132.69,{"$f":"+E21","v":1807.4999999999998},239837.17499999996,null,"CCSUR1",null,null,{"$f":"+K21","v":1807.4999999999998},{"$f":"+K23*J23","v":0},null,"CCSUR1",2020,132.69,{"$f":"+Q21","v":1807.4999999999998},{"$f":"+Q23*P23","v":239837.17499999996}]
[null,"CCSUR2",2020,132.69,{"$f":"+E23","v":1807.4999999999998},239837.17499999996,null,"CCSUR2",null,null,{"$f":"+K23","v":1807.4999999999998},0,null,"CCSUR2",2020,132.69,{"$f":"+Q23","v":1807.4999999999998},239837.17499999996]
[null,"CCSUR3",2020,132.69,{"$f":"+E24","v":1807.4999999999998},239837.17499999996,null,"CCSUR3",null,null,{"$f":"+K24","v":1807.4999999999998},0,null,"CCSUR3",2019,132.69,{"$f":"+Q24","v":1807.4999999999998},239837.17499999996]
[null,"CCSUR4",2020,132.69,1807.4999999999998,239837.17499999996,null,"CCSUR4",null,null,1807.4999999999998,0,null,"CCSUR4",2019,132.69,1807.4999999999998,239837.17499999996]
[null,"Warnes",{"$nulls":5},"Warnes",{"$nulls":5},"Warnes"]
[null,"CCWAR1",2020,135.15,{"$f":"+E26","v":1807.4999999999998},244283.62499999997,null,"CCWAR1",null,null,{"$f":"+K26","v":1807.4999999999998},{"$f":"+K28*J28","v":0},null,"CCWAR1",2020,135.15,{"$f":"+Q26","v":1807.4999999999998},{"$f":"+Q28*P28","v":244283.62499999997}]
[null,"CCWAR2",2020,135.15,{"$f":"+E28","v":1807.4999999999998},244283.62499999997,null,"CCWAR2",null,null,{"$f":"+K28","v":1807.4999999999998},0,null,"CCWAR2",2020,135.15,{"$f":"+Q28","v":1807.4999999999998},244283.62499999997]
[null,"CCWAR3",2020,135.15,{"$f":"+E29","v":1807.4999999999998},244283.62499999997,null,"CCWAR3",null,null,{"$f":"+K29","v":1807.4999999999998},0,null,"CCWAR3",2019,135.15,{"$f":"+Q29","v":1807.4999999999998},244283.62499999997]
[null,"CCWAR4",2020,135.15,{"$f":"+E30","v":1807.4999999999998},244283.62499999997,null,"CCWAR4",null,null,{"$f":"+K30","v":1807.4999999999998},0,null,"CCWAR4",2019,135.15,{"$f":"+Q30","v":1807.4999999999998},244283.62499999997]
[null,"Guaracachi",{"$nulls":5},"Guaracachi"]
[null,{"$f":"+B32","v":"Guaracachi"},2020,36,{"$f":"+E31","v":1807.4999999999998},65069.999999999993,null,{"$f":"+H32","v":"Guaracachi"},null,null,{"$f":"+K31","v":1807.4999999999998},{"$f":"+K33*J33","v":0}]
[null,"Santa Cruz",{"$nulls":5},"Santa Cruz"]
[null,{"$f":"+B34","v":"Santa Cruz"},2020,28,{"$f":"+E33","v":1807.4999999999998},50609.999999999993,null,{"$f":"+H34","v":"Santa Cruz"},null,null,{"$f":"+K33","v":1807.4999999999998},{"$f":"+K35*J35","v":0}]
[null,"Carrasco",{"$nulls":5},"Carrasco"]
[null,{"$f":"+B36","v":"Carrasco"},2020,52,{"$f":"+E35","v":1807.4999999999998},93989.999999999985,null,{"$f":"+H36","v":"Carrasco"},null,null,{"$f":"+K35","v":1807.4999999999998},{"$f":"+K37*J37","v":0}]
[null,"Natural Gas A",{"$nulls":5},"Natural Gas A"]
[null,{"$f":"+B38","v":"Natural Gas A"},{"$nulls":5},{"$f":"+H38","v":"Natural Gas A"}]
[null,"Natural Gas B",{"$nulls":5},"Natural Gas B"]
[null,{"$f":"+B40","v":"Natural Gas B"},{"$nulls":5},{"$f":"+H40","v":"Natural Gas B"}]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Hydropower",{"$nulls":5},"Hydropower",{"$nulls":5},"Hydropower"]
[null,"San José",{"$nulls":5},"San José",{"$nulls":5},"San José"]
[null,"San Jose I",2018,55,2500,{"$f":"+E46*D46","v":137500},null,"San Jose I",2018,55,2500,{"$f":"+K46*J46","v":137500},null,"San Jose I",2018,55,2500,{"$f":"+Q46*P46","v":137500}]
[null,"San José II",2019,69,{"$f":"+E46","v":2500},{"$f":"+E47*D47","v":172500},null,"San José II",2019,69,{"$f":"+K46","v":2500},{"$f":"+K47*J47","v":172500},null,"San José II",2019,69,{"$f":"+Q46","v":2500},{"$f":"+Q47*P47","v":172500}]
[null,"Sehuencas",{"$nulls":5},"Sehuencas",{"$nulls":5},"Sehuencas"]
[null,"Sehuencas",2021,198.6,{"$f":"+E47","v":2500},{"$f":"+E49*D49","v":496500},null,"Sehuencas",2021,198.6,{"$f":"+K47","v":2500},{"$f":"+K49*J49","v":496500},null,"Sehuencas",2021,198.6,{"$f":"+Q47","v":2500},{"$f":"+Q49*P49","v":496500}]
[null,"Juntas",{"$nulls":5},"Juntas",{"$nulls":5},"Juntas"]
[null,"Juntas",2021,91.6,{"$f":"+E49","v":2500},{"$f":"+E51*D51","v":229000},null,"Juntas",2021,91.6,{"$f":"+K49","v":2500},{"$f":"+K51*J51","v":229000},null,"Juntas",2021,91.6,{"$f":"+Q49","v":2500},{"$f":"+Q51*P51","v":229000}]
[null,"Umapalca",{"$nulls":5},"Umapalca",{"$nulls":5},"Umapalca"]
[null,"Umapalca",2021,85.8,{"$f":"+E51","v":2500},{"$f":"+E53*D53","v":214500},null,"Umapalca",2021,85.8,{"$f":"+K51","v":2500},{"$f":"+K53*J53","v":214500},null,"Umapalca",2021,85.8,{"$f":"+Q51","v":2500},{"$f":"+Q53*P53","v":214500}]
[null,"Palillada",{"$nulls":5},"Palillada",{"$nulls":5},"Palillada"]
[null,"Palillada",2021,118.2,{"$f":"+E53","v":2500},{"$f":"+E55*D55","v":295500},null,"Palillada",2021,118.2,{"$f":"+K53","v":2500},{"$f":"+K55*J55","v":295500},null,"Palillada",2021,118.2,{"$f":"+Q53","v":2500},{"$f":"+Q55*P55","v":295500}]
[null,"Ivirizu",{"$nulls":5},"Ivirizu",{"$nulls":5},"Hydro A"]
[null,{"$f":"+B56","v":"Ivirizu"},2020,253.9,{"$f":"+E55","v":2500},{"$f":"+E57*D57","v":634750},null,{"$f":"+H56","v":"Ivirizu"},2020,253.9,{"$f":"+K55","v":2500},{"$f":"+K57*J57","v":634750},null,"Hidro A",2029,250,{"$f":"+Q55","v":2500},{"$f":"+Q57*P57","v":625000}]
[null,"Banda Azul",{"$nulls":5},"Banda Azul",{"$nulls":5},"Hydro B"]
[null,{"$f":"+B58","v":"Banda Azul"},2020,93,{"$f":"+E57","v":2500},{"$f":"+E59*D59","v":232500},null,{"$f":"+H58","v":"Banda Azul"},2020,93,{"$f":"+K57","v":2500},{"$f":"+K59*J59","v":232500},null,"Hidro B",2030,90,{"$f":"+Q57","v":2500},{"$f":"+Q59*P59","v":225000}]
[null,"Pequenas centrales",{"$nulls":5},"Pequenas centrales",{"$nulls":5},"Hydro C"]
[null,{"$f":"+B60","v":"Pequenas centrales"},2020,200,{"$f":"+E59","v":2500},{"$f":"+E61*D61","v":500000},null,{"$f":"+H60","v":"Pequenas centrales"},2020,200,{"$f":"+K59","v":2500},{"$f":"+K61*J61","v":500000},null,"Hidro C"]
[null,"Carrizal",{"$nulls":5},"Carrizal",{"$nulls":5},"Hydro D"]
[null,{"$f":"+B62","v":"Carrizal"},2025,347,{"$f":"+E61","v":2500},{"$f":"+E63*D63","v":867500},null,{"$f":"+H62","v":"Carrizal"},2025,347,{"$f":"+K61","v":2500},{"$f":"+K63*J63","v":867500},null,"Hidro D"]
[null,"Cambari",{"$nulls":5},"Cambari",{"$nulls":5},"Hydro E"]
[null,{"$f":"+B64","v":"Cambari"},2025,93,{"$f":"+E63","v":2500},{"$f":"+E65*D65","v":232500},null,{"$f":"+H64","v":"Cambari"},2025,93,{"$f":"+K63","v":2500},{"$f":"+K65*J65","v":232500},null,"Hidro E"]
[null,"Cuenca Corani",{"$nulls":5},"Cuenca Corani",{"$nulls":5},"Hydro F"]
[null,{"$f":"+B66","v":"Cuenca Corani"},2025,220,{"$f":"+E65","v":2500},{"$f":"+E67*D67","v":550000},null,{"$f":"+H66","v":"Cuenca Corani"},2025,220,{"$f":"+K65","v":2500},{"$f":"+K67*J67","v":550000},null,"Hidro F"]
[null,"Moliineros",{"$nulls":5},"Moliineros"]
[null,{"$f":"+B68","v":"Moliineros"},2025,132,{"$f":"+E67","v":2500},{"$f":"+E69*D69","v":330000},null,{"$f":"+H68","v":"Moliineros"},2025,132,{"$f":"+K67","v":2500},{"$f":"+K69*J69","v":330000}]
[null,"Rositas",{"$nulls":5},"Rositas"]
[null,{"$f":"+B70","v":"Rositas"},2025,600,{"$f":"+E69","v":2500},{"$f":"+E71*D71","v":1500000},null,{"$f":"+H70","v":"Rositas"},2025,600,{"$f":"+K69","v":2500},{"$f":"+K71*J71","v":1500000}]
[null,"Icla",{"$nulls":5},"Icla"]
[null,{"$f":"+B72","v":"Icla"},2029,102,{"$f":"+E71","v":2500},{"$f":"+E73*D73","v":255000},null,{"$f":"+H72","v":"Icla"},2029,102,{"$f":"+K71","v":2500},{"$f":"+K73*J73","v":255000}]
[null,"Margarita",{"$nulls":5},"Margarita"]
[null,{"$f":"+B74","v":"Margarita"},2029,150,{"$f":"+E73","v":2500},{"$f":"+E75*D75","v":375000},null,{"$f":"+H74","v":"Margarita"},2029,150,{"$f":"+K73","v":2500},{"$f":"+K75*J75","v":375000}]
[null,"Río Grande (excl. Juntas)",{"$nulls":5},"Río Grande (excl. Juntas)"]
[null,{"$f":"+B76","v":"Río Grande (excl. Juntas)"},2029,{"$f":"3072-172","v":2900},{"$f":"+E75","v":2500},{"$f":"+E77*D77","v":7250000},null,{"$f":"+H76","v":"Río Grande (excl. Juntas)"},2029,{"$f":"3072-172","v":2900},{"$f":"+K75","v":2500},{"$f":"+K77*J77","v":7250000}]
[null,"Otras  nuevas plantas",{"$nulls":5},"Otras  nuevas plantas"]
[null,{"$f":"+B78","v":"Otras  nuevas plantas"},2029,360,{"$f":"+E77","v":2500},{"$f":"+E79*D79","v":900000},null,{"$f":"+H78","v":"Otras  nuevas plantas"},2029,360,{"$f":"+K77","v":2500},{"$f":"+K79*J79","v":900000}]
[null,"Cachuela Esperanza",{"$nulls":5},"Cachuela Esperanza"]
[null,{"$f":"+B80","v":"Cachuela Esperanza"},2029,990,{"$f":"+E79","v":2500},{"$f":"+E81*D81","v":2475000},null,{"$f":"+H80","v":"Cachuela Esperanza"},2029,990,{"$f":"+K79","v":2500},{"$f":"+K81*J81","v":2475000}]
[null,"El Bala",{"$nulls":5},"El Bala"]
[null,{"$f":"B82","v":"El Bala"},2030,1680,{"$f":"+E81","v":2500},{"$f":"+E83*D83","v":4200000},null,{"$f":"H82","v":"El Bala"},2030,1680,{"$f":"+K81","v":2500},{"$f":"+K83*J83","v":4200000}]
[null,"Hydro A",{"$nulls":5},"Hydro A"]
[null,{"$f":"B84","v":"Hydro A"},{"$nulls":5},{"$f":"H84","v":"Hydro A"}]
[null,"Hydro B",{"$nulls":5},"Hydro B"]
[null,{"$f":"B86","v":"Hydro B"},{"$nulls":5},{"$f":"H86","v":"Hydro B"}]
[null,"Hydro C",{"$nulls":5},"Hydro C"]
[null,{"$f":"B88","v":"Hydro C"},{"$nulls":5},{"$f":"H88","v":"Hydro C"}]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Wind",{"$nulls":5},"Wind",{"$nulls":5},"Wind"]
[null,"El Dorado",{"$nulls":5},"El Dorado",{"$nulls":5},"El Dorado"]
[null,"El Dorado",2020,54,1750,{"$f":"+E94*D94","v":94500},null,"El Dorado",2020,54,1750,{"$f":"+K94*J94","v":94500},null,"El Dorado",2020,54,1750,{"$f":"+Q94*P94","v":94500}]
[null,"La Ventolera",{"$nulls":5},"La Ventolera",{"$nulls":5},"La Ventolera"]
[null,"La Ventolera",2021,24,{"$f":"+E94","v":1750},{"$f":"+E96*D96","v":42000},null,"La Ventolera",2021,24,{"$f":"+K94","v":1750},{"$f":"+K96*J96","v":42000},null,"La Ventolera",2021,24,{"$f":"+Q94","v":1750},{"$f":"+Q96*P96","v":42000}]
[null,"San Julián",{"$nulls":5},"San Julián",{"$nulls":5},"San Julián"]
[null,"San Julián",2020,39.6,{"$f":"+E96","v":1750},{"$f":"+E98*D98","v":69300},null,"San Julián",2020,39.6,{"$f":"+K96","v":1750},{"$f":"+K98*J98","v":69300},null,"San Julián",2020,39.6,{"$f":"+Q96","v":1750},{"$f":"+Q98*P98","v":69300}]
[null,"Warnes",{"$nulls":5},"Warnes",{"$nulls":5},"Warnes"]
[null,"Warnes I",2020,14.4,{"$f":"+E98","v":1750},{"$f":"+E100*D100","v":25200},null,"Warnes I",2020,14.4,{"$f":"+K98","v":1750},{"$f":"+K100*J100","v":25200},null,"Warnes I",2020,14.4,{"$f":"+Q98","v":1750},{"$f":"+Q100*P100","v":25200}]
[null,"Warnes II",2021,21,{"$f":"+E100","v":1750},{"$f":"+E101*D101","v":36750},null,"Warnes II",2021,21,{"$f":"+K100","v":1750},{"$f":"+K101*J101","v":36750},null,"Warnes II",2021,21,{"$f":"+Q100","v":1750},{"$f":"+Q101*P101","v":36750}]
[null,"Wind A",{"$nulls":5},"Wind A",{"$nulls":5},"Wind A"]
[null,"Wind A",2030,276,{"$f":"+E101","v":1750},{"$f":"+E103*D103","v":483000},null,"Wind A",2030,276,{"$f":"+K101","v":1750},{"$f":"+K103*J103","v":483000},null,"Wind A"]
[null,"Wind B",{"$nulls":5},"Wind B",{"$nulls":5},"Wind B"]
[null,"Wind B",{"$nulls":5},"Wind B",{"$nulls":5},"Wind B"]
[null,"Wind C",{"$nulls":5},"Wind C",{"$nulls":5},"Wind C"]
[null,"Wind C",{"$nulls":5},"Wind C",{"$nulls":5},"Wind C"]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Solar PV",{"$nulls":5},"Solar PV",{"$nulls":5},"Solar PV"]
[null,"Oruro",{"$nulls":5},"Oruro",{"$nulls":5},"Oruro"]
[null,"Oruro I",2019,50,1200,{"$f":"+E112*D112","v":60000},null,"Oruro I",2019,50,1200,{"$f":"+K112*J112","v":60000},null,"Oruro I",2019,50,1200,{"$f":"+Q112*P112","v":60000}]
[null,"Oruro",{"$nulls":5},"Oruro",{"$nulls":5},"Oruro"]
[null,"Oruro I",2019,50,{"$f":"+E112","v":1200},{"$f":"+E114*D114","v":60000},null,"Oruro I",2019,50,{"$f":"+K112","v":1200},{"$f":"+K114*J114","v":60000},null,"Oruro I",2019,50,{"$f":"+Q112","v":1200},{"$f":"+Q114*P114","v":60000}]
[null,"Uyuni",{"$nulls":5},"Uyuni",{"$nulls":5},"Uyuni"]
[null,"Uyuni",2018,60,{"$f":"+E114","v":1200},{"$f":"+E116*D116","v":72000},null,"Uyuni",2018,60,{"$f":"+K114","v":1200},{"$f":"+K116*J116","v":72000},null,"Uyuni",2018,60,{"$f":"+Q114","v":1200},{"$f":"+Q116*P116","v":72000}]
[null,"Yunchará",{"$nulls":5},"Yunchará",{"$nulls":5},"Yunchará"]
[null,"Yunchará",2018,5,{"$f":"+E116","v":1200},{"$f":"+E118*D118","v":6000},null,"Yunchará",2018,5,{"$f":"+K116","v":1200},{"$f":"+K118*J118","v":6000},null,"Yunchará",2018,5,{"$f":"+Q116","v":1200},{"$f":"+Q118*P118","v":6000}]
[null,"Riberalta - Guayamerin",{"$nulls":5},"Riberalta - Guayamerin",{"$nulls":5},"Solar A"]
[null,{"$f":"B119","v":"Riberalta - Guayamerin"},2020,5,{"$f":"+E118","v":1200},{"$f":"+E120*D120","v":6000},null,{"$f":"H119","v":"Riberalta - Guayamerin"},2020,5,{"$f":"+K118","v":1200},{"$f":"+K120*J120","v":6000},null,"Solar A"]
[null,"Solar A",{"$nulls":5},"Solar A",{"$nulls":5},"Solar B"]
[null,{"$f":"+B121","v":"Solar A"},2030,200,{"$f":"+E120","v":1200},{"$f":"+E122*D122","v":240000},null,{"$f":"+H121","v":"Solar A"},2030,200,{"$f":"+K120","v":1200},{"$f":"+K122*J122","v":240000},null,"Solar B"]
[null,"Solar B",{"$nulls":5},"Solar B",{"$nulls":5},"Solar C"]
[null,{"$f":"B123","v":"Solar B"},{"$nulls":5},{"$f":"H123","v":"Solar B"},{"$nulls":5},"Solar C"]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Geothermal",{"$nulls":5},"Geothermal",{"$nulls":5},"Geothermal"]
[null,"Laguna Colorada",{"$nulls":5},"Laguna Colorada",{"$nulls":5},"Laguna Colorada"]
[null,"Laguna Colorada",2020,5,5500,{"$f":"+E129*D129","v":27500},null,"Laguna Colorada",2020,5,5500,{"$f":"+K129*J129","v":27500},null,"Laguna Colorada",2020,5,5500,{"$f":"+Q129*P129","v":27500}]
[null,"Laguna Colorada ",{"$nulls":5},"Laguna Colorada ",{"$nulls":5},"GEO A"]
[null,{"$f":"+B130","v":"Laguna Colorada "},2023,100,{"$f":"+E129","v":5500},{"$f":"+E131*D131","v":550000},null,{"$f":"+H130","v":"Laguna Colorada "},2023,100,{"$f":"+K129","v":5500},{"$f":"+K131*J131","v":550000},null,"GEO A"]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)",null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Investment (USD/kW)","Investment (000 USD)"]
[null,"Biomass",{"$nulls":5},"Biomass",{"$nulls":5},"Biomass"]
[null,"San Buenaventura",{"$nulls":5},"San Buenaventura",{"$nulls":5},"San Buenaventura"]
[null,{"$f":"+B135","v":"San Buenaventura"},2020,10,4000,{"$f":"+E136*D136","v":40000},null,{"$f":"+H135","v":"San Buenaventura"},2020,10,4000,{"$f":"+K136*J136","v":40000},null,{"$f":"+N135","v":"San Buenaventura"}]
[null,"Cobija",{"$nulls":5},"Cobija",{"$nulls":5},"Cobija"]
[null,{"$f":"+B137","v":"Cobija"},2020,20,{"$f":"+E136","v":4000},{"$f":"+E138*D138","v":80000},null,{"$f":"+H137","v":"Cobija"},2020,20,{"$f":"+K136","v":4000},{"$f":"+K138*J138","v":80000},null,{"$f":"+N137","v":"Cobija"}]
[null,"Riberalta",{"$nulls":5},"Riberalta",{"$nulls":5},"Riberalta"]
[null,{"$f":"+B139","v":"Riberalta"},2020,20,{"$f":"+E138","v":4000},{"$f":"+E140*D140","v":80000},null,{"$f":"+H139","v":"Riberalta"},2020,20,{"$f":"+K138","v":4000},{"$f":"+K140*J140","v":80000},null,{"$f":"+N139","v":"Riberalta"}]

{"sheet":"Levelized Cost","index":17,"n_rows":46,"n_cols":15,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Technology",null,"$us/MWh"]
[null,"Simple Cycle",null,32.915706445404012]
[null,"Combined cycle",null,50.190333921030984]
[null,"Hydroelectric",null,62.547516125932603]
[null,"Wind",null,72.043164824512445]
[null,"Solar",null,72.043164824512431]
[null,"Geothermal",null,81.355609104148087]
[null,"Biomass",null,88.435254361233518]
[]
[null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Scenario: current electricity demand"]
["Levelized Energy Cost (LEC)",{"$f":"NPV(10%,C14:O14)/NPV(10%,C15:O15)","v":54.344862440401798},"$us/MWh"]
["Production Cost Energy","000$us",{"$f":"SUMPRODUCT($D$3:$D$9,C16:C22)","v":428962.68249471067},559433.7219261399,616390.13803106709,704573.19775692502,743336.50125253107,784257.30787752185,827498.3718144031,873183.60045004322,908060.87982698402,943484.8061041492,989509.56845084182,1059219.722722755,1110237.5942766143]
["Generation (GWh)",null,{"$f":"SUM(C16:C22)","v":9475.5042714120063},{"$f":"SUM(D16:D22)","v":10272.542997405022},11094.235451978355,12258.198966666665,13030.525039583334,13845.837539583337,14707.379206249998,15617.61878958333,16579.09795625,17594.545872916668,18666.816706250003,19798.900039583339,20993.983372916668]
[{"$f":"+B3","v":"Simple Cycle"},null,{"$f":"(Scenario_Current_Demand!O118-Scenario_Current_Demand!O155-Scenario_Current_Demand!O156-Scenario_Current_Demand!O158)/1000","v":5185.9081781058594},{"$f":"(Scenario_Current_Demand!P118-Scenario_Current_Demand!P155-Scenario_Current_Demand!P156-Scenario_Current_Demand!P158)/1000","v":423.68670776554285},{"$f":"(Scenario_Current_Demand!Q118-Scenario_Current_Demand!Q155-Scenario_Current_Demand!Q156-Scenario_Current_Demand!Q158)/1000","v":0},{"$f":"(Scenario_Current_Demand!R118-Scenario_Current_Demand!R155-Scenario_Current_Demand!R156-Scenario_Current_Demand!R158)/1000","v":0},{"$f":"(Scenario_Current_Demand!S118-Scenario_Current_Demand!S155-Scenario_Current_Demand!S156-Scenario_Current_Demand!S158)/1000","v":0},{"$f":"(Scenario_Current_Demand!T118-Scenario_Current_Demand!T155-Scenario_Current_Demand!T156-Scenario_Current_Demand!T158)/1000","v":0},{"$f":"(Scenario_Current_Demand!U118-Scenario_Current_Demand!U155-Scenario_Current_Demand!U156-Scenario_Current_Demand!U158)/1000","v":0},{"$f":"(Scenario_Current_Demand!V118-Scenario_Current_Demand!V155-Scenario_Current_Demand!V156-Scenario_Current_Demand!V158)/1000","v":0},{"$f":"(Scenario_Current_Demand!W118-Scenario_Current_Demand!W155-Scenario_Current_Demand!W156-Scenario_Current_Demand!W158)/1000","v":774.5279066105212},{"$f":"(Scenario_Current_Demand!X118-Scenario_Current_Demand!X155-Scenario_Current_Demand!X156-Scenario_Current_Demand!X158)/1000","v":1674.214094441666},{"$f":"(Scenario_Current_Demand!Y118-Scenario_Current_Demand!Y155-Scenario_Current_Demand!Y156-Scenario_Current_Demand!Y158)/1000","v":2125.3305566105232},{"$f":"(Scenario_Current_Demand!Z118-Scenario_Current_Demand!Z155-Scenario_Current_Demand!Z156-Scenario_Current_Demand!Z158)/1000","v":2162.4138899438581},{"$f":"(Scenario_Current_Demand!AA118-Scenario_Current_Demand!AA155-Scenario_Current_Demand!AA156-Scenario_Current_Demand!AA158)/1000","v":2963.2972232771867}]
["Combined cycle",null,{"$f":"(+Scenario_Current_Demand!O28+Scenario_Current_Demand!O155+Scenario_Current_Demand!O156+Scenario_Current_Demand!O158)/1000","v":1112.9516346473881},{"$f":"(+Scenario_Current_Demand!P28+Scenario_Current_Demand!P155+Scenario_Current_Demand!P156+Scenario_Current_Demand!P158)/1000","v":6170.0396946473875},{"$f":"(+Scenario_Current_Demand!Q28+Scenario_Current_Demand!Q155+Scenario_Current_Demand!Q156+Scenario_Current_Demand!Q158)/1000","v":7047.0608569862625},{"$f":"(+Scenario_Current_Demand!R28+Scenario_Current_Demand!R155+Scenario_Current_Demand!R156+Scenario_Current_Demand!R158)/1000","v":5908.4583716745738},{"$f":"(+Scenario_Current_Demand!S28+Scenario_Current_Demand!S155+Scenario_Current_Demand!S156+Scenario_Current_Demand!S158)/1000","v":6680.7844445912424},{"$f":"(+Scenario_Current_Demand!T28+Scenario_Current_Demand!T155+Scenario_Current_Demand!T156+Scenario_Current_Demand!T158)/1000","v":7496.0969445912451},{"$f":"(+Scenario_Current_Demand!U28+Scenario_Current_Demand!U155+Scenario_Current_Demand!U156+Scenario_Current_Demand!U158)/1000","v":8357.6386112579075},{"$f":"(+Scenario_Current_Demand!V28+Scenario_Current_Demand!V155+Scenario_Current_Demand!V156+Scenario_Current_Demand!V158)/1000","v":9267.8781945912397},{"$f":"(+Scenario_Current_Demand!W28+Scenario_Current_Demand!W155+Scenario_Current_Demand!W156+Scenario_Current_Demand!W158)/1000","v":9454.829454647388},{"$f":"(+Scenario_Current_Demand!X28+Scenario_Current_Demand!X155+Scenario_Current_Demand!X156+Scenario_Current_Demand!X158)/1000","v":9570.5911834829094},{"$f":"(+Scenario_Current_Demand!Y28+Scenario_Current_Demand!Y155+Scenario_Current_Demand!Y156+Scenario_Current_Demand!Y158)/1000","v":10191.745554647388},{"$f":"(+Scenario_Current_Demand!Z28+Scenario_Current_Demand!Z155+Scenario_Current_Demand!Z156+Scenario_Current_Demand!Z158)/1000","v":10191.745554647388},{"$f":"(+Scenario_Current_Demand!AA28+Scenario_Current_Demand!AA155+Scenario_Current_Demand!AA156+Scenario_Current_Demand!AA158)/1000","v":10191.745554647388}]
["Hydroelectric",null,{"$f":"(+Scenario_Current_Demand!O190+Scenario_Current_Demand!O45)/1000","v":2892.1389793254239},{"$f":"(+Scenario_Current_Demand!P190+Scenario_Current_Demand!P45)/1000","v":3184.0711156587572},{"$f":"(+Scenario_Current_Demand!Q190+Scenario_Current_Demand!Q45)/1000","v":3184.0711156587572},{"$f":"(+Scenario_Current_Demand!R190+Scenario_Current_Demand!R45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!S190+Scenario_Current_Demand!S45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!T190+Scenario_Current_Demand!T45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!U190+Scenario_Current_Demand!U45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!V190+Scenario_Current_Demand!V45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!W190+Scenario_Current_Demand!W45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!X190+Scenario_Current_Demand!X45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!Y190+Scenario_Current_Demand!Y45)/1000","v":5348.6671156587572},{"$f":"(+Scenario_Current_Demand!Z190+Scenario_Current_Demand!Z45)/1000","v":6443.6671156587572},{"$f":"(+Scenario_Current_Demand!AA190+Scenario_Current_Demand!AA45)/1000","v":6837.867115658757}]
["Wind",null,{"$f":"(+Scenario_Current_Demand!O72+Scenario_Current_Demand!O270)/1000","v":86.072579000000005},{"$f":"(+Scenario_Current_Demand!P72+Scenario_Current_Demand!P270)/1000","v":86.072579000000005},{"$f":"(+Scenario_Current_Demand!Q72+Scenario_Current_Demand!Q270)/1000","v":417.200579},{"$f":"(+Scenario_Current_Demand!R72+Scenario_Current_Demand!R270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!S72+Scenario_Current_Demand!S270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!T72+Scenario_Current_Demand!T270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!U72+Scenario_Current_Demand!U270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!V72+Scenario_Current_Demand!V270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!W72+Scenario_Current_Demand!W270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!X72+Scenario_Current_Demand!X270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!Y72+Scenario_Current_Demand!Y270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!Z72+Scenario_Current_Demand!Z270)/1000","v":555.17057899999998},{"$f":"(+Scenario_Current_Demand!AA72+Scenario_Current_Demand!AA270)/1000","v":555.17057899999998}]
["Solar",null,{"$f":"(+Scenario_Current_Demand!O90)/1000","v":136.65600000000001},{"$f":"(+Scenario_Current_Demand!P90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!Q90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!R90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!S90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!T90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!U90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!V90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!W90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!X90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!Y90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!Z90)/1000","v":346.89600000000002},{"$f":"(+Scenario_Current_Demand!AA90)/1000","v":346.89600000000002}]
["Geothermal",null,{"$f":"+Scenario_Current_Demand!O107/1000","v":0},{"$f":"+Scenario_Current_Demand!P107/1000","v":0},{"$f":"+Scenario_Current_Demand!Q107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!R107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!S107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!T107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!U107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!V107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!W107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!X107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!Y107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!Z107/1000","v":37.229999999999997},{"$f":"+Scenario_Current_Demand!AA107/1000","v":37.229999999999997}]
["Biomass",null,{"$f":"+Scenario_Current_Demand!O262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!P262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!Q262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!R262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!S262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!T262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!U262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!V262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!W262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!X262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!Y262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!Z262/1000","v":61.776900333333337},{"$f":"+Scenario_Current_Demand!AA262/1000","v":61.776900333333337}]
[]
["Scenarios. Nationally determined contribution"]
["Levelized Energy Cost (LEC)",{"$f":"NPV(10%,C26:O26)/NPV(10%,C27:O27)","v":54.698231789751127},"$us/MWh"]
[{"$f":"+A14","v":"Production Cost Energy"},"000$us",{"$f":"SUMPRODUCT($D$3:$D$9,C28:C34)","v":431410.00429562916},596200.27387621067,1093214.0634402663,1237875.0783195226,1237875.0783195226,1298452.4648584712,1298452.4648584712,1679802.1687776372,1679802.1687776372,1679802.1687776372,1679802.1687776372,3056192.3855330669,3607698.8169046799]
[{"$f":"+A15","v":"Generation (GWh)"},null,{"$f":"SUM(C28:C34)","v":9549.8554570679426},{"$f":"SUM(D28:D34)","v":12726.694191623497},20759.867119263519,23042.112006337687,23042.112006337687,23786.71200633769,23786.71200633769,29883.672006337689,29883.672006337689,29883.672006337689,29883.672006337689,51889.185606337691,{"$f":"SUM(O28:O34)","v":60514.281606337689}]
[{"$f":"+A16","v":"Simple Cycle"},null,{"$f":"(Scenario_NDC!O190-(Scenario_NDC!O227+Scenario_NDC!O228+Scenario_NDC!O230))/1000","v":5260.2593637617956},{"$f":"(Scenario_NDC!P190-(Scenario_NDC!P227+Scenario_NDC!P228+Scenario_NDC!P230))/1000","v":5425.7115619840188},{"$f":"(Scenario_NDC!Q190-(Scenario_NDC!Q227+Scenario_NDC!Q228+Scenario_NDC!Q230))/1000","v":3031.4009696240405},{"$f":"(Scenario_NDC!R190-(Scenario_NDC!R227+Scenario_NDC!R228+Scenario_NDC!R230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!S190-(Scenario_NDC!S227+Scenario_NDC!S228+Scenario_NDC!S230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!T190-(Scenario_NDC!T227+Scenario_NDC!T228+Scenario_NDC!T230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!U190-(Scenario_NDC!U227+Scenario_NDC!U228+Scenario_NDC!U230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!V190-(Scenario_NDC!V227+Scenario_NDC!V228+Scenario_NDC!V230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!W190-(Scenario_NDC!W227+Scenario_NDC!W228+Scenario_NDC!W230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!X190-(Scenario_NDC!X227+Scenario_NDC!X228+Scenario_NDC!X230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!Y190-(Scenario_NDC!Y227+Scenario_NDC!Y228+Scenario_NDC!Y230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!Z190-(Scenario_NDC!Z227+Scenario_NDC!Z228+Scenario_NDC!Z230))/1000","v":3011.0798566982075},{"$f":"(Scenario_NDC!AA190-(Scenario_NDC!AA227+Scenario_NDC!AA228+Scenario_NDC!AA230))/1000","v":3011.0798566982075}]
[{"$f":"+A17","v":"Combined cycle"},null,{"$f":"(+Scenario_NDC!O54+(Scenario_NDC!O227+Scenario_NDC!O228+Scenario_NDC!O230))/1000","v":1112.9516346473881},{"$f":"(+Scenario_NDC!P54+(Scenario_NDC!P227+Scenario_NDC!P228+Scenario_NDC!P230))/1000","v":3622.1660346473877},{"$f":"(+Scenario_NDC!Q54+(Scenario_NDC!Q227+Scenario_NDC!Q228+Scenario_NDC!Q230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!R54+(Scenario_NDC!R227+Scenario_NDC!R228+Scenario_NDC!R230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!S54+(Scenario_NDC!S227+Scenario_NDC!S228+Scenario_NDC!S230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!T54+(Scenario_NDC!T227+Scenario_NDC!T228+Scenario_NDC!T230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!U54+(Scenario_NDC!U227+Scenario_NDC!U228+Scenario_NDC!U230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!V54+(Scenario_NDC!V227+Scenario_NDC!V228+Scenario_NDC!V230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!W54+(Scenario_NDC!W227+Scenario_NDC!W228+Scenario_NDC!W230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!X54+(Scenario_NDC!X227+Scenario_NDC!X228+Scenario_NDC!X230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!Y54+(Scenario_NDC!Y227+Scenario_NDC!Y228+Scenario_NDC!Y230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!Z54+(Scenario_NDC!Z227+Scenario_NDC!Z228+Scenario_NDC!Z230))/1000","v":10903.057554647388},{"$f":"(+Scenario_NDC!AA54+(Scenario_NDC!AA227+Scenario_NDC!AA228+Scenario_NDC!AA230))/1000","v":10903.057554647388}]
["Hydroelectric",null,{"$f":"(+Scenario_NDC!O262+Scenario_NDC!O82)/1000","v":2892.1389793254239},{"$f":"(+Scenario_NDC!P262+Scenario_NDC!P82)/1000","v":3184.0711156587572},{"$f":"(+Scenario_NDC!Q262+Scenario_NDC!Q82)/1000","v":5579.4931156587572},{"$f":"(+Scenario_NDC!R262+Scenario_NDC!R82)/1000","v":7744.0891156587577},{"$f":"(+Scenario_NDC!S262+Scenario_NDC!S82)/1000","v":7744.0891156587577},{"$f":"(+Scenario_NDC!T262+Scenario_NDC!T82)/1000","v":7744.0891156587577},{"$f":"(+Scenario_NDC!U262+Scenario_NDC!U82)/1000","v":7744.0891156587577},{"$f":"(+Scenario_NDC!V262+Scenario_NDC!V82)/1000","v":13841.049115658756},{"$f":"(+Scenario_NDC!W262+Scenario_NDC!W82)/1000","v":13841.049115658756},{"$f":"(+Scenario_NDC!X262+Scenario_NDC!X82)/1000","v":13841.049115658756},{"$f":"(+Scenario_NDC!Y262+Scenario_NDC!Y82)/1000","v":13841.049115658756},{"$f":"(+Scenario_NDC!Z262+Scenario_NDC!Z82)/1000","v":35846.562715658758},{"$f":"(+Scenario_NDC!AA262+Scenario_NDC!AA82)/1000","v":43204.962715658759}]
["Wind",null,{"$f":"(+Scenario_NDC!O132+Scenario_NDC!O344)/1000","v":86.072579000000005},{"$f":"(+Scenario_NDC!P132+Scenario_NDC!P344)/1000","v":86.072579000000005},{"$f":"(+Scenario_NDC!Q132+Scenario_NDC!Q344)/1000","v":417.200579},{"$f":"(+Scenario_NDC!R132+Scenario_NDC!R344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!S132+Scenario_NDC!S344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!T132+Scenario_NDC!T344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!U132+Scenario_NDC!U344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!V132+Scenario_NDC!V344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!W132+Scenario_NDC!W344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!X132+Scenario_NDC!X344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!Y132+Scenario_NDC!Y344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!Z132+Scenario_NDC!Z344)/1000","v":555.17057899999998},{"$f":"(+Scenario_NDC!AA132+Scenario_NDC!AA344)/1000","v":1401.386579}]
["Solar",null,{"$f":"+Scenario_NDC!O151/1000","v":136.65600000000001},{"$f":"+Scenario_NDC!P151/1000","v":346.89600000000002},{"$f":"+Scenario_NDC!Q151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!R151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!S151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!T151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!U151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!V151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!W151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!X151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!Y151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!Z151/1000","v":357.40800000000002},{"$f":"+Scenario_NDC!AA151/1000","v":777.88800000000003}]
["Geothermal",null,{"$f":"+Scenario_NDC!O169/1000","v":0},{"$f":"+Scenario_NDC!P169/1000","v":0},{"$f":"+Scenario_NDC!Q169/1000","v":37.229999999999997},{"$f":"+Scenario_NDC!R169/1000","v":37.229999999999997},{"$f":"+Scenario_NDC!S169/1000","v":37.229999999999997},{"$f":"+Scenario_NDC!T169/1000","v":781.83},{"$f":"+Scenario_NDC!U169/1000","v":781.83},{"$f":"+Scenario_NDC!V169/1000","v":781.83},{"$f":"+Scenario_NDC!W169/1000","v":781.83},{"$f":"+Scenario_NDC!X169/1000","v":781.83},{"$f":"+Scenario_NDC!Y169/1000","v":781.83},{"$f":"+Scenario_NDC!Z169/1000","v":781.83},{"$f":"+Scenario_NDC!AA169/1000","v":781.83}]
["Biomass",null,{"$f":"(+Scenario_NDC!O177+Scenario_NDC!O335)/1000","v":61.776900333333337},{"$f":"(+Scenario_NDC!P177+Scenario_NDC!P335)/1000","v":61.776900333333337},{"$f":"(+Scenario_NDC!Q177+Scenario_NDC!Q335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!R177+Scenario_NDC!R335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!S177+Scenario_NDC!S335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!T177+Scenario_NDC!T335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!U177+Scenario_NDC!U335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!V177+Scenario_NDC!V335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!W177+Scenario_NDC!W335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!X177+Scenario_NDC!X335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!Y177+Scenario_NDC!Y335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!Z177+Scenario_NDC!Z335)/1000","v":434.07690033333336},{"$f":"(+Scenario_NDC!AA177+Scenario_NDC!AA335)/1000","v":434.07690033333336}]
[]
["Scenarios. 100% RE"]
["Levelized Energy Cost (LEC)",{"$f":"NPV(10%,C38:O38)/NPV(10%,C39:O39)","v":56.344676072228282},"$us/MWh"]
["Energy Production Cost","000$us",{"$f":"SUMPRODUCT($D$3:$D$9,C40:C46)","v":431410.00429562916},470261.96526075131,651927.68525129673,795630.39890776365,796697.77844280028,856883.01236598776,856788.65426481632,1146802.243331477,1146704.6140722889,1146705.1592652916,1146737.3388896857,2409852.4654583475,2961358.8968299609]
[{"$f":"+A27","v":"Generation (GWh)"},null,{"$f":"SUM(C40:C46)","v":9549.8554570679426},{"$f":"SUM(D40:D46)","v":10217.479791623498},12491.293393663251,14744.424482910259,14776.85214891849,15509.538304188725,15506.671645339156,19215.526627007122,19212.560588306114,19212.577151614685,19213.554788975976,37975.048194992094,46600.144194992092]
[{"$f":"+A28","v":"Simple Cycle"},null,{"$f":"('Scenario_100%_RE'!O190-('Scenario_100%_RE'!O227+'Scenario_100%_RE'!O228+'Scenario_100%_RE'!O230))/1000","v":5260.2593637617956},{"$f":"('Scenario_100%_RE'!P190-('Scenario_100%_RE'!P227+'Scenario_100%_RE'!P228+'Scenario_100%_RE'!P230))/1000","v":5425.7115619840188},{"$f":"('Scenario_100%_RE'!Q190-('Scenario_100%_RE'!Q227+'Scenario_100%_RE'!Q228+'Scenario_100%_RE'!Q230))/1000","v":4552.9331640237733},{"$f":"('Scenario_100%_RE'!R190-('Scenario_100%_RE'!R227+'Scenario_100%_RE'!R228+'Scenario_100%_RE'!R230))/1000","v":4503.49825327078},{"$f":"('Scenario_100%_RE'!S190-('Scenario_100%_RE'!S227+'Scenario_100%_RE'!S228+'Scenario_100%_RE'!S230))/1000","v":4535.9259192790114},{"$f":"('Scenario_100%_RE'!T190-('Scenario_100%_RE'!T227+'Scenario_100%_RE'!T228+'Scenario_100%_RE'!T230))/1000","v":4524.0120745492459},{"$f":"('Scenario_100%_RE'!U190-('Scenario_100%_RE'!U227+'Scenario_100%_RE'!U228+'Scenario_100%_RE'!U230))/1000","v":4521.1454156996788},{"$f":"('Scenario_100%_RE'!V190-('Scenario_100%_RE'!V227+'Scenario_100%_RE'!V228+'Scenario_100%_RE'!V230))/1000","v":2869.9564973676434},{"$f":"('Scenario_100%_RE'!W190-('Scenario_100%_RE'!W227+'Scenario_100%_RE'!W228+'Scenario_100%_RE'!W230))/1000","v":2866.9904586666325},{"$f":"('Scenario_100%_RE'!X190-('Scenario_100%_RE'!X227+'Scenario_100%_RE'!X228+'Scenario_100%_RE'!X230))/1000","v":2867.0070219752065},{"$f":"('Scenario_100%_RE'!Y190-('Scenario_100%_RE'!Y227+'Scenario_100%_RE'!Y228+'Scenario_100%_RE'!Y230))/1000","v":2867.9846593364941},{"$f":"('Scenario_100%_RE'!Z190-('Scenario_100%_RE'!Z227+'Scenario_100%_RE'!Z228+'Scenario_100%_RE'!Z230))/1000","v":0},{"$f":"('Scenario_100%_RE'!AA190-('Scenario_100%_RE'!AA227+'Scenario_100%_RE'!AA228+'Scenario_100%_RE'!AA230))/1000","v":0}]
[{"$f":"+A29","v":"Combined cycle"},null,{"$f":"(+'Scenario_100%_RE'!O54+('Scenario_100%_RE'!O227+'Scenario_100%_RE'!O228+'Scenario_100%_RE'!O230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!P54+('Scenario_100%_RE'!P227+'Scenario_100%_RE'!P228+'Scenario_100%_RE'!P230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!Q54+('Scenario_100%_RE'!Q227+'Scenario_100%_RE'!Q228+'Scenario_100%_RE'!Q230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!R54+('Scenario_100%_RE'!R227+'Scenario_100%_RE'!R228+'Scenario_100%_RE'!R230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!S54+('Scenario_100%_RE'!S227+'Scenario_100%_RE'!S228+'Scenario_100%_RE'!S230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!T54+('Scenario_100%_RE'!T227+'Scenario_100%_RE'!T228+'Scenario_100%_RE'!T230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!U54+('Scenario_100%_RE'!U227+'Scenario_100%_RE'!U228+'Scenario_100%_RE'!U230))/1000","v":1112.9516346473881},{"$f":"(+'Scenario_100%_RE'!V54+('Scenario_100%_RE'!V227+'Scenario_100%_RE'!V228+'Scenario_100%_RE'!V230))/1000","v":376.0355346473882},{"$f":"(+'Scenario_100%_RE'!W54+('Scenario_100%_RE'!W227+'Scenario_100%_RE'!W228+'Scenario_100%_RE'!W230))/1000","v":376.0355346473882},{"$f":"(+'Scenario_100%_RE'!X54+('Scenario_100%_RE'!X227+'Scenario_100%_RE'!X228+'Scenario_100%_RE'!X230))/1000","v":376.0355346473882},{"$f":"(+'Scenario_100%_RE'!Y54+('Scenario_100%_RE'!Y227+'Scenario_100%_RE'!Y228+'Scenario_100%_RE'!Y230))/1000","v":376.0355346473882},{"$f":"(+'Scenario_100%_RE'!Z54+('Scenario_100%_RE'!Z227+'Scenario_100%_RE'!Z228+'Scenario_100%_RE'!Z230))/1000","v":0},{"$f":"(+'Scenario_100%_RE'!AA54+('Scenario_100%_RE'!AA227+'Scenario_100%_RE'!AA228+'Scenario_100%_RE'!AA230))/1000","v":0}]
["Hydroelectric",null,{"$f":"(+'Scenario_100%_RE'!O262+'Scenario_100%_RE'!O82)/1000","v":2892.1389793254239},{"$f":"(+'Scenario_100%_RE'!P262+'Scenario_100%_RE'!P82)/1000","v":3184.0711156587572},{"$f":"(+'Scenario_100%_RE'!Q262+'Scenario_100%_RE'!Q82)/1000","v":5579.4931156587572},{"$f":"(+'Scenario_100%_RE'!R262+'Scenario_100%_RE'!R82)/1000","v":7744.0891156587577},{"$f":"(+'Scenario_100%_RE'!S262+'Scenario_100%_RE'!S82)/1000","v":7744.0891156587577},{"$f":"(+'Scenario_100%_RE'!T262+'Scenario_100%_RE'!T82)/1000","v":7744.0891156587577},{"$f":"(+'Scenario_100%_RE'!U262+'Scenario_100%_RE'!U82)/1000","v":7744.0891156587577},{"$f":"(+'Scenario_100%_RE'!V262+'Scenario_100%_RE'!V82)/1000","v":13841.049115658756},{"$f":"(+'Scenario_100%_RE'!W262+'Scenario_100%_RE'!W82)/1000","v":13841.049115658756},{"$f":"(+'Scenario_100%_RE'!X262+'Scenario_100%_RE'!X82)/1000","v":13841.049115658756},{"$f":"(+'Scenario_100%_RE'!Y262+'Scenario_100%_RE'!Y82)/1000","v":13841.049115658756},{"$f":"(+'Scenario_100%_RE'!Z262+'Scenario_100%_RE'!Z82)/1000","v":35846.562715658758},{"$f":"(+'Scenario_100%_RE'!AA262+'Scenario_100%_RE'!AA82)/1000","v":43204.962715658759}]
["Wind",null,{"$f":"(+'Scenario_100%_RE'!O132+'Scenario_100%_RE'!O344)/1000","v":86.072579000000005},{"$f":"(+'Scenario_100%_RE'!P132+'Scenario_100%_RE'!P344)/1000","v":86.072579000000005},{"$f":"(+'Scenario_100%_RE'!Q132+'Scenario_100%_RE'!Q344)/1000","v":417.200579},{"$f":"(+'Scenario_100%_RE'!R132+'Scenario_100%_RE'!R344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!S132+'Scenario_100%_RE'!S344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!T132+'Scenario_100%_RE'!T344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!U132+'Scenario_100%_RE'!U344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!V132+'Scenario_100%_RE'!V344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!W132+'Scenario_100%_RE'!W344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!X132+'Scenario_100%_RE'!X344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!Y132+'Scenario_100%_RE'!Y344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!Z132+'Scenario_100%_RE'!Z344)/1000","v":555.17057899999998},{"$f":"(+'Scenario_100%_RE'!AA132+'Scenario_100%_RE'!AA344)/1000","v":1401.386579}]
["Solar",null,{"$f":"+'Scenario_100%_RE'!O151/1000","v":136.65600000000001},{"$f":"+'Scenario_100%_RE'!P151/1000","v":346.89600000000002},{"$f":"+'Scenario_100%_RE'!Q151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!R151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!S151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!T151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!U151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!V151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!W151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!X151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!Y151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!Z151/1000","v":357.40800000000002},{"$f":"+'Scenario_100%_RE'!AA151/1000","v":777.88800000000003}]
["Geothermal",null,{"$f":"+'Scenario_100%_RE'!O169/1000","v":0},{"$f":"+'Scenario_100%_RE'!P169/1000","v":0},{"$f":"+'Scenario_100%_RE'!Q169/1000","v":37.229999999999997},{"$f":"+'Scenario_100%_RE'!R169/1000","v":37.229999999999997},{"$f":"+'Scenario_100%_RE'!S169/1000","v":37.229999999999997},{"$f":"+'Scenario_100%_RE'!T169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!U169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!V169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!W169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!X169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!Y169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!Z169/1000","v":781.83},{"$f":"+'Scenario_100%_RE'!AA169/1000","v":781.83}]
["Biomass",null,{"$f":"(+'Scenario_100%_RE'!O177+'Scenario_100%_RE'!O335)/1000","v":61.776900333333337},{"$f":"(+'Scenario_100%_RE'!P177+'Scenario_100%_RE'!P335)/1000","v":61.776900333333337},{"$f":"(+'Scenario_100%_RE'!Q177+'Scenario_100%_RE'!Q335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!R177+'Scenario_100%_RE'!R335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!S177+'Scenario_100%_RE'!S335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!T177+'Scenario_100%_RE'!T335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!U177+'Scenario_100%_RE'!U335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!V177+'Scenario_100%_RE'!V335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!W177+'Scenario_100%_RE'!W335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!X177+'Scenario_100%_RE'!X335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!Y177+'Scenario_100%_RE'!Y335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!Z177+'Scenario_100%_RE'!Z335)/1000","v":434.07690033333336},{"$f":"(+'Scenario_100%_RE'!AA177+'Scenario_100%_RE'!AA335)/1000","v":434.07690033333336}]

{"sheet":"Scenario_Current_Demand","index":18,"n_rows":273,"n_cols":28,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenario: current electricity demand"]
[]
[]
[null,"Electricity demand  ",{"$nulls":4},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Electricity demand [MWh]",{"$nulls":4},5814019.0352499997,6301852.2619999992,6604327.1639999999,7012819.3770000003,7477658.0630000019,7945921.6869999999,8377847.3140000002,8613743.881000001,9096484.1005555242,9861641.2775088195,10650466.03389922,11767871.007999998,12509304.038000001,13292004.038000001,14119084.037999999,14992914.037999995,15915934.037999999,16890764.037999999,17920144.037999999,19006944.038000003,20154224.037999999]
[null,"Transmission and distribution losses [%]",{"$nulls":12},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Total electricity demand [MWh]",{"$nulls":4},{"$f":"+G12","v":6085440.8650679979},{"$f":"+H12","v":6592941.5332299992},6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O7/(1-O8)","v":9475504.2714120056},{"$f":"+P7/(1-P8)","v":10272542.997405021},11094235.451978354,12258198.966666665,13030525.039583335,13845837.539583335,14707379.206249999,15617618.789583329,16579097.956249999,17594545.872916665,18666816.706250001,19798900.039583337,20993983.372916665]
[]
[{"$nulls":14},{"$f":"+O12-O9","v":0},{"$f":"+P12-P9","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AA12-AA9","v":0}]
[null,"Total generation [MWh]",{"$nulls":4},{"$f":"+G118+G190+G262+G270","v":6085440.8650679979},6592941.5332299992,6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O118+O190+O262+O270+O28+O45+O72+O90+O107","v":9475504.2714120056},10272542.997405021,11094235.451978354,12258198.966666665,13030525.039583333,13845837.539583335,14707379.206249999,15617618.789583329,16579097.956250001,17594545.872916669,18666816.706250004,19798900.039583337,20993983.372916665]
[null,"Renewable energy generation [MWh]",{"$nulls":4},{"$f":"+G190+G262+G270","v":2209585.150035846},{"$f":"+H190+H262+H270","v":2388145.9836729998},2386578.6652733334,2594391.147199627,2317460.2385350005,2530134.7848262745,1811708.9550000003,2334294.7473999988,{"$f":"+O45+O72+O90+O107+O190+O262+O270","v":3176644.4586587572},3678816.5949920905,4047174.5949920905,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,7444740.5949920909,7838940.5949920909]
[null,"Fraction renewable energy [%]",{"$nulls":4},{"$f":"+G13/G12","v":0.36309368524463614},{"$f":"+H13/H12","v":0.36222769027090168},0.34780012069921734,0.35603823147498043,0.29927857164995242,0.30674558689967352,0.20897448566862767,0.26256419555401972,{"$f":"+O13/O12","v":0.33524806360362552},{"$f":"+P13/P12","v":0.3581213138675991},{"$f":"+Q13/Q12","v":0.36479977484797182},{"$f":"+R13/R12","v":0.51799947221110876},{"$f":"+S13/S12","v":0.48729737103479998},{"$f":"+T13/T12","v":0.45860285279522173},{"$f":"+U13/U12","v":0.43173841552230641},{"$f":"+V13/V12","v":0.40657546329836491},{"$f":"+W13/W12","v":0.38299674757626734},{"$f":"+X13/X12","v":0.36089255391162234},{"$f":"+Y13/Y12","v":0.34016194056622828},{"$f":"+Z13/Z12","v":0.37601788887807142},{"$f":"+AA13/AA12","v":0.37338986393143159}]
[null,"Fossil fuel based generation [MWh]",{"$nulls":4},{"$f":"+G118","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,6556082.4895821987,{"$f":"+O28+O118","v":6298859.812753248},6593726.4024129305,7047060.8569862628,5908458.371674574,6680784.4445912428,7496096.9445912447,8357638.6112579079,9267878.1945912391,10229357.361257909,11244805.277924575,12317076.111257911,12354159.444591247,13155042.777924575]
[null,"Fraction fossil fuels [%]",{"$nulls":4},{"$f":"+G15/G12","v":0.63690631475536374},{"$f":"+H15/H12","v":0.63777230972909849},0.65219987930078271,0.64396176852501952,0.70072142835004758,0.69325441310032643,0.79102551433137225,0.73743580444598045,{"$f":"+O15/O12","v":0.66475193639637442},{"$f":"+P15/P12","v":0.64187868613240096},{"$f":"+Q15/Q12","v":0.63520022515202812},{"$f":"+R15/R12","v":0.48200052778889124},{"$f":"+S15/S12","v":0.51270262896520014},{"$f":"+T15/T12","v":0.54139714720477838},{"$f":"+U15/U12","v":0.56826158447769359},{"$f":"+V15/V12","v":0.5934245367016352},{"$f":"+W15/W12","v":0.61700325242373266},{"$f":"+X15/X12","v":0.63910744608837755},{"$f":"+Y15/Y12","v":0.65983805943377161},{"$f":"+Z15/Z12","v":0.62398211112192858},{"$f":"+AA15/AA12","v":0.62661013606856841}]
[]
[null,"Grid emission factor"]
[null,"Greenhouse gas emissions [tCO2e]",{"$nulls":4},{"$f":"+OM_EF_2010!H23","v":2367600.8022007537},{"$f":"+OM_EF_2011!H22","v":2563443.5542223589},{"$f":"+OM_EF_2012!H22","v":2817609.7087179245},{"$f":"+OM_EF_2013!H22","v":2778715.3568573501},{"$f":"+OM_EF_2014!H22","v":3227014.1231285771},{"$f":"+OM_EF_2015!H22","v":3281998.2416344592},{"$f":"+OM_EF_2016!H23","v":4027512.3858852028},{"$f":"+OM_EF_2017!H22","v":3757647.5833060076},{"$f":"+SUMPRODUCT($F$119:$F$186,O119:O186)+SUMPRODUCT($F$29:$F$42,O29:O42)","v":3593345.0826939205},2590778.1770419697,2689917.2438574089,2255303.9318264099,2550106.7245906657,2861317.7666676324,3190174.8366574319,3546148.3090002248,4030417.9155624798,4620177.0492281429,5303607.9024160039,5329647.8818848105,5846583.6686575636]
[null,"Average operting margin emission factor [tCO2e/MWh]",{"$nulls":4},{"$f":"+'Grid-EF'!H9","v":0.3890598651268462},{"$f":"+'Grid-EF'!I9","v":0.38881636387976309},{"$f":"+'Grid-EF'!J9","v":0.41061499921819916},{"$f":"+'Grid-EF'!K9","v":0.38133374857362462},{"$f":"+'Grid-EF'!L9","v":0.41673904967390796},{"$f":"+'Grid-EF'!M9","v":0.39789914864278025},{"$f":"+'Grid-EF'!N9","v":0.46455989911712259},{"$f":"+'Grid-EF'!O9","v":0.42261392631992878},{"$f":"+O19/O12","v":0.37922468079458244},{"$f":"+P19/P12","v":0.25220416966825393},0.24246080367599696,0.1839833027640673,0.19570253054609138,0.20665544850483192,0.21690981050531055,0.22706075470131476,0.24310236456761447,0.26259143501623383,0.28411956820898421,0.26918908986001283,0.27848853477706198]
[null,"Simple operating margin emission factor [tCO2e/MWh]",{"$nulls":4},{"$f":"+G19/G15","v":0.61085885963665543},{"$f":"+H19/H15","v":0.6096476092618659},0.62958459860252602,0.59216830441201707,0.5947285651805766,0.57395833495429482,0.58728813508600886,0.57315440879168567,0.57047548120034441,0.39291563206108943,0.38170767905185587,0.38170767905185599,0.38170767905185593,0.38170767905185587,0.38170767905185587,0.38262785014479012,0.39400499691476781,0.41087212584270533,0.43058984571577519,0.43140513976595751,{"$f":"+AA19/AA15","v":0.44443668997174929}]
[]
[]
[null,"Capacity additions 2018 - 2030"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor \n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":12},{"$f":"SUM(O29:O42)","v":0},5794004.1599999992,7047060.8569862628,5908458.371674574,6680784.4445912428,7496096.9445912447,8357638.6112579079,9078793.9199999999,9078793.9199999999,9078793.9199999999,9078793.9199999999,9078793.9199999999,9078793.9199999999]
[null,"Entre Ríos"]
[null,"CCERI3",2019,136.4,0.7,{"$f":"+'GHG-ER'!J29","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D30*8760*$E30","v":836404.79999999993},{"$nulls":4},115249.49125790887,{"$f":"+$D30*8760*$E30","v":836404.79999999993},836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI4",2019,136.4,0.7,{"$f":"+'GHG-ER'!J30","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D31*8760*$E31","v":836404.79999999993},null,null,null,90112.624591245432,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI5",2019,136.4,0.7,{"$f":"+'GHG-ER'!J31","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D32*8760*$E32","v":836404.79999999993},477481.3369862634,null,111204.92459124431,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"Del Sur"]
[null,"CCSUR1",2020,132.69,0.7,{"$f":"+F36","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D34*8760*$E34","v":813655.07999999984},152533.9316745752,{"$f":"+$D34*8760*$E34","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR2",2020,132.69,0.7,{"$f":"+F36","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D35*8760*$E35","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR3",2019,132.69,0.7,{"$f":"+'GHG-ER'!J25","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D36*8760*$E36","v":813655.07999999984},{"$f":"+$D36*8760*$E36","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR4",2019,132.69,0.7,{"$f":"+'GHG-ER'!J26","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D37*8760*$E37","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"Warnes"]
[null,"CCWAR1",2020,135.15,0.7,{"$f":"+F41","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D39*8760*$E39","v":828739.79999999993},{"$f":"+$D39*8760*$E39","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR2",2020,135.15,0.7,{"$f":"+F41","v":0.38170767905185599},{"$nulls":10},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR3",2019,135.15,0.7,{"$f":"+'GHG-ER'!J27","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D41*8760*$E41","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR4",2019,135.15,0.7,{"$f":"+'GHG-ER'!J28","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D42*8760*$E42","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":12},{"$f":"SUM(O47:O68)","v":240900},{"$f":"SUM(P47:P68)","v":543120},543120,2707716,2707716,2707716,2707716,2707716,2707716,2707716,2707716,{"$f":"SUM(Z47:Z68)","v":3802716},4196916]
[null,"San José"]
[null,"San Jose I",2018,55,0.5,{"$nulls":9},{"$f":"+$D47*8760*$E47","v":240900},{"$f":"+$D47*8760*$E47","v":240900},240900,240900,240900,240900,240900,240900,240900,240900,240900,240900,240900]
[null,"San José II",2019,69,0.5,{"$nulls":10},{"$f":"+$D48*8760*$E48","v":302220},302220,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220]
[null,"Sehuencas"]
[null,"Sehuencas",2021,198.6,0.5,{"$nulls":12},{"$f":"+$D50*8760*$E50","v":869868},869868,869868,869868,869868,869868,869868,869868,869868,869868]
[null,"Juntas"]
[null,"Juntas",2021,91.6,0.5,{"$nulls":12},401208,401208,401208,401208,401208,401208,401208,401208,401208,401208]
[null,"Umapalca"]
[null,"Umapalca",2021,85.8,0.5,{"$nulls":12},375804,375804,375804,375804,375804,375804,375804,375804,375804,375804]
[null,"Palillada"]
[null,"Palillada",2021,118.2,0.5,{"$nulls":12},{"$f":"+$D56*8760*$E56","v":517716},517716,517716,517716,517716,517716,517716,517716,517716,517716]
[null,"Hydro A"]
[null,"Hidro A",2029,250,0.5,{"$nulls":20},{"$f":"$D$58*8760*$E$58","v":1095000},{"$f":"$D$58*8760*$E$58","v":1095000}]
[null,"Hydro B"]
[null,"Hidro B",2030,90,0.5,{"$nulls":21},{"$f":"$D$60*8760*$E$60","v":394200}]
[null,"Hydro C"]
[null,"Hidro C"]
[null,"Hydro D"]
[null,"Hidro D"]
[null,"Hydro E"]
[null,"Hidro E"]
[null,"Hydro F"]
[null,"Hidro F"]
[]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G73:G75)","v":0},{"$f":"+SUM(H73:H75)","v":0},{"$f":"+SUM(I73:I75)","v":0},{"$f":"+SUM(J73:J75)","v":0},{"$f":"+SUM(K73:K75)","v":0},{"$f":"+SUM(L73:L75)","v":0},{"$f":"+SUM(M73:M75)","v":0},{"$f":"+SUM(N73:N75)","v":0},{"$f":"+SUM(O73:O87)","v":0},{"$f":"+SUM(P73:P87)","v":0},331128,469098,469098,469098,469098,469098,469098,469098,469098,469098,469098]
[null,"El Dorado"]
[null,"El Dorado",2020,54,0.35,{"$nulls":11},{"$f":"+$D74*8760*$E74","v":165564},{"$f":"+$D74*8760*$E74","v":165564},165564,165564,165564,165564,165564,165564,165564,165564,165564]
[null,"La Ventolera"]
[null,"La Ventolera",2021,24,0.35,{"$nulls":12},{"$f":"+$D76*8760*$E76","v":73584},73584,73584,73584,73584,73584,73584,73584,73584,73584]
[null,"San Julián"]
[null,"San Julián",2020,39.6,0.35,{"$nulls":11},{"$f":"+$D78*8760*$E78","v":121413.59999999999},121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999]
[null,"Warnes"]
[null,"Warnes I",2020,14.4,0.35,{"$nulls":11},{"$f":"+$D80*8760*$E80","v":44150.399999999994},44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994]
[null,"Warnes II",2021,21,0.35,{"$nulls":12},64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993]
[null,"Wind A"]
[null,"Wind A"]
[null,"Wind B"]
[null,"Wind B"]
[null,"Wind C"]
[null,"Wind C"]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Solar PV",{"$nulls":4},{"$f":"+SUM(G91:G95)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(O91:O104)","v":136656},{"$f":"+SUM(P91:P104)","v":346896},346896,346896,346896,346896,346896,346896,346896,346896,346896,346896,346896]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,{"$nulls":10},{"$f":"+$D92*8760*$E92","v":105120},105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,{"$nulls":10},105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120]
[null,"Uyuni"]
[null,"Uyuni",2018,60,0.24,{"$nulls":9},{"$f":"+$D96*8760*$E96","v":126144},126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144]
[null,"Yunchará"]
[null,"Yunchará",2018,5,0.24,{"$nulls":9},{"$f":"+$D98*8760*$E98","v":10512},10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512]
[null,"Solar A"]
[null,"Solar A"]
[null,"Solar B"]
[null,"Solar B"]
[null,"Solar C"]
[null,"Solar C"]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Geothermal",{"$nulls":4},{"$f":"+SUM(G108:G113)","v":0},{"$f":"+SUM(H108:H113)","v":0},{"$f":"+SUM(I108:I113)","v":0},{"$f":"+SUM(J108:J113)","v":0},{"$f":"+SUM(K108:K113)","v":0},{"$f":"+SUM(L108:L113)","v":0},{"$f":"+SUM(M108:M113)","v":0},{"$f":"+SUM(N108:N113)","v":0},{"$f":"+SUM(O108:O111)","v":0},{"$f":"+SUM(P108:P111)","v":0},37230,37230,37230,37230,37230,37230,37230,37230,37230,37230,37230]
[null,"Laguna Colorada"]
[null,"Laguna Colorada",2020,5,0.85,{"$nulls":11},{"$f":"+$D109*8760*$E109","v":37230},{"$f":"+$D109*8760*$E109","v":37230},37230,37230,37230,37230,37230,37230,37230,37230,37230]
[null,"GEO A"]
[null,"GEO A"]
[]
[]
[null,"Existing plants"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit",null,null,null,"Emission factor (2017)\n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G119:G186)","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,{"$f":"SUM(N119:N186)","v":6556082.4895821987},{"$f":"SUM(O119:O186)","v":6298859.812753248},799722.24241293105,0,0,0,0,0,189084.27459123899,1150563.4412579094,2166011.3579245759,3238282.1912579113,3275365.5245912462,{"$f":"SUM(AA119:AA186)","v":4076248.857924575},{"$f":"SUM(AB119:AB186)","v":3627882.4188363049}]
[null,"El Alto",null,null,null,{"$f":"+OM_EF_2017!G23","v":0},{"$nulls":21},{"$f":"+F119*O119","v":0}]
[null,"ALT1",null,null,null,{"$f":"+OM_EF_2017!G24","v":0.56430470027607305},0,0,57810.708899999998,107684.09799999998,108265.76249999998,62901.071699999942,100635.927,49236.522900000004,{"$f":"+AVERAGE($L$120:$N$120)","v":70924.507199999978},{"$nulls":7},52910.754535521482,{"$f":"+AVERAGE($L$120:$N$120)","v":70924.507199999978},70924.507199999978,70924.507199999978,70924.507199999978,40023.032777724169]
[null,"ALT2",null,null,null,{"$f":"+OM_EF_2017!G25","v":0.4944620795160809},0,0,0,103575.98907,74350.106548000011,230006.70250000007,213864.51399999997,148687.6958000001,{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},{"$nulls":6},{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,97665.97067054837]
[null,"Aranjuez",null,null,null,{"$f":"+OM_EF_2017!G26","v":0},{"$nulls":21},0]
[null,"ARJ1",null,null,null,{"$f":"+OM_EF_2017!G27","v":0.60378353760396697},0,1295.25873,6370.2055145175,1574.99368394,5457.5982823000022,903.1293569275839,2065.3987464399997,511.0025,{"$nulls":10},{"$f":"+AVERAGE($L$123:$N$123)","v":1159.8435344558613},1159.8435344558613,1159.8435344558613,0]
[null,"ARJ2",null,null,null,{"$f":"+OM_EF_2017!G28","v":0.60378353760396697},7078.1761228214964,6630.8057900000003,0,0,1826.3282691160052,911.2479539279999,2494.435346064,148.19450000000001,{"$f":"+AVERAGE($L$124:$N$124)","v":1184.6259333306666},{"$nulls":9},{"$f":"+AVERAGE($L$124:$N$124)","v":1184.6259333306666},1184.6259333306666,1184.6259333306666,715.25763676379097]
[null,"ARJ3",null,null,null,{"$f":"+OM_EF_2017!G29","v":0.60378353760396697},6933.803202000001,3921.550401,7512.4494400000012,1769.8755000000001,5453.1379999999999,742.68149999999991,3046.8119999999999,740.51250000000005,{"$f":"+AVERAGE($L$125:$N$125)","v":1510.0019999999997},{"$nulls":9},{"$f":"+AVERAGE($L$125:$N$125)","v":1510.0019999999997},1510.0019999999997,1510.0019999999997,911.71434934906517]
[null,"ARJ5",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L126:N126)","v":0},{"$f":"+O126","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ6",{"$nulls":4},2.1599455000000001,0,0,0,0,0,0,0,0,{"$f":"+O127","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ8",null,null,null,{"$f":"+OM_EF_2017!G30","v":0.68049204311663647},128803.56000000001,132236.64000000001,116890.92,106260.78000000001,105427.86,83446.760000000184,101154.24000000002,139685.16,{"$f":"+AVERAGE($L$128:$N$128)","v":108095.38666666673},{"$nulls":9},{"$f":"+AVERAGE($L$128:$N$128)","v":108095.38666666673},108095.38666666673,108095.38666666673,108095.38666666673]
[null,"ARJ9",null,null,null,{"$f":"+OM_EF_2017!G31","v":0.53565738803214413},8515.6443321999977,9389.0358410000008,1184.838632,338.88614000000001,10782.301104999993,8423.3989699999547,10825.283039999975,697.1232500000001,{"$f":"+AVERAGE($L$129:$N$129)","v":6648.6017533333106},{"$nulls":7},{"$f":"+AVERAGE($L$129:$N$129)","v":6648.6017533333106},6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,3561.3726492564551]
[null,"ARJ10",null,null,null,{"$f":"+OM_EF_2017!G32","v":0.53565738803214413},5375.3301001449963,6762.7585799999997,8797.9958194499977,4904.8445299999994,2009.3795900000014,0,0,0,0,{"$f":"+O130","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ11",null,null,null,{"$f":"+OM_EF_2017!G33","v":0.53565738803214413},5023.2107812749982,0,8208.257778800009,9655.3631199999982,5505.7637099999756,4874.0930399999925,10874.30593000001,657.71189500000003,{"$f":"+AVERAGE($L$131:$N$131)","v":5468.7036216666675},{"$nulls":7},{"$f":"+AVERAGE($L$131:$N$131)","v":5468.7036216666675},5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,2929.3514979038941]
[null,"ARJ12",null,null,null,{"$f":"+OM_EF_2017!G34","v":0.53565738803214413},2147.3923148100002,6196.9345160000003,11548.431087550014,11349.074575000001,9975.9341299999905,7073.2160740378231,0,0,0,{"$f":"+O132","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ13",null,null,null,{"$f":"+OM_EF_2017!G35","v":0.53565738803214413},8526.9006409999947,8851.2839679999997,10087.290187999994,9758.3664000000153,4970.5611999999865,5371.6201999999894,0,0,0,{"$f":"+O133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ14",null,null,null,{"$f":"+OM_EF_2017!G36","v":0.53565738803214413},7797.8255404000083,10123.336069999999,9538.6528150000031,2570.0208000000066,7007.9093999999996,0,0,0,0,{"$f":"+O134","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ15",null,null,null,{"$f":"+OM_EF_2017!G37","v":0.53565738803214413},0,4892.938408,11580.990529000033,10493.689199999977,9947.2014000000054,7564.2671999999584,8339.7395999998589,474.07699999999943,{"$f":"+AVERAGE($L$135:$N$135)","v":5459.3612666666058},{"$nulls":7},{"$f":"+AVERAGE($L$135:$N$135)","v":5459.3612666666058},5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,2924.3471964264918]
[null,"Bulo Bulo",null,null,null,{"$f":"+OM_EF_2017!G38","v":0},{"$nulls":21},0]
[null,"BUL1",null,null,null,{"$f":"+OM_EF_2017!G39","v":0.53293470959573763},320717,327166,106480,287973.53399999999,269807.61800000013,253280.23099999985,223504.63100000005,237695.82099999994,{"$f":"+AVERAGE($L$137:$N$137)","v":238160.22766666661},{"$nulls":7},{"$f":"+AVERAGE($L$137:$N$137)","v":238160.22766666661},238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,126923.85176878973]
[null,"BUL2",null,null,null,{"$f":"+OM_EF_2017!G40","v":0.53630846331041515},331746,326073,289542,202260.81000000006,173568.66000000032,33037.908999999891,15850.489000000001,77027.985999999757,{"$f":"+AVERAGE($L$138:$N$138)","v":41972.127999999881},{"$nulls":7},{"$f":"+AVERAGE($L$138:$N$138)","v":41972.127999999881},41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,22510.007469547985]
[null,"BUL3",null,null,null,{"$f":"+OM_EF_2017!G41","v":0.52168886388014557},{"$nulls":4},265758.58129,313954.44199999998,125500.57599999997,239710.45899999986,{"$f":"+AVERAGE($L$139:$N$139)","v":226388.49233333324},{"$nulls":7},{"$f":"+AVERAGE($L$139:$N$139)","v":226388.49233333324},226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,118104.35536091567]
[null,"Carrasco",null,null,null,{"$f":"+OM_EF_2017!G42","v":0.60672648117717065},743118.82019999996,609577.55848999997,772580.19999999972,667630.60999999987,815783.94000000006,516330.15,440398.8600000001,552699.28999999992,{"$f":"+AVERAGE($L$140:$N$140)","v":503142.76666666666},{"$nulls":11},{"$f":"+AVERAGE($L$140:$N$140)","v":503142.76666666666},305270.04034941288]
[null,"CAR1",null,null,null,{"$f":"+OM_EF_2017!G43","v":0.59295201252000207},{"$nulls":21},0]
[null,"CAR2",null,null,null,{"$f":"+OM_EF_2017!G44","v":0.64048050783379351},{"$nulls":21},0]
[null,"CAR3",null,null,null,{"$f":"+OM_EF_2017!G45","v":0.56087175789973454},null,7408.7086380000001,{"$nulls":19},0]
[null,"Entre Ríos",null,null,null,{"$f":"+OM_EF_2017!G46","v":0},{"$nulls":21},0]
[null,"ERI01",null,null,null,{"$f":"+OM_EF_2017!G47","v":0.59224174858007006},94768,186730,193238,176801,173128,75240,152450,36192,{"$f":"+AVERAGE($L$145:$N$145)","v":87960.666666666672},{"$nulls":8},{"$f":"+AVERAGE($L$145:$N$145)","v":87960.666666666672},87960.666666666672,87960.666666666672,87960.666666666672,52093.979032935349]
[null,"ERI02",null,null,null,{"$f":"+OM_EF_2017!G48","v":0.59170905062512091},123773.2823375,193364,193432,175773,165138,85293,168623,52744,{"$f":"+AVERAGE($L$146:$N$146)","v":102220},{"$nulls":8},{"$f":"+AVERAGE($L$146:$N$146)","v":102220},102220,102220,102220,60484.499154899859]
[null,"ERI03",null,null,null,{"$f":"+OM_EF_2017!G49","v":0.59176823928678191},109541.1267625,170825,196674,195325,173443,74301,182321,60409,{"$f":"+AVERAGE($L$147:$N$147)","v":105677},{"$nulls":8},{"$f":"+AVERAGE($L$147:$N$147)","v":105677},105677,105677,105677,62536.292223109253]
[null,"ERI04",null,null,null,{"$f":"+OM_EF_2017!G50","v":0.59703603017461182},77401.001000000004,187411,183871,186743,193663,89367,182872,46175,{"$f":"+AVERAGE($L$148:$N$148)","v":106138},{"$nulls":8},{"$f":"+AVERAGE($L$148:$N$148)","v":106138},106138,106138,106138,63368.210170672952]
[null,"Guaracachi",null,null,null,{"$f":"+OM_EF_2017!G51","v":0},{"$nulls":21},0]
[null,"GCH1",null,null,null,{"$f":"+OM_EF_2017!G52","v":0.70854746874395536},54977.579999999987,31424.37,44186.280000000006,6585.9599999999991,15638.4,14091.300000000003,42919.199999999997,41459.700000000004,{"$f":"+AVERAGE($L$150:$N$150)","v":32823.4},{"$nulls":11},{"$f":"+AVERAGE($L$150:$N$150)","v":32823.4},23256.936985570344]
[null,"GCH2",null,null,null,{"$f":"+OM_EF_2017!G53","v":0.74548119362042586},44343.569999999992,38362.5,31007.909999999996,4921.4399999999996,14575.08,10209.6,28229.760000000002,20603.039999999997,{"$f":"+AVERAGE($L$151:$N$151)","v":19680.8},{"$nulls":11},{"$f":"+AVERAGE($L$151:$N$151)","v":19680.8},{"$f":"+F151*O151","v":14671.666275404878}]
[null,"GCH4",null,null,null,{"$f":"+OM_EF_2017!G54","v":0.75962728375740729},35434.590000000004,65185.067999999999,40516.368000000002,17730.18,24451.464,13814.243999999999,43634.928000000007,24144.995999999996,{"$nulls":13},0]
[null,"GCH6",null,null,null,{"$f":"+OM_EF_2017!G55","v":0.74838143804181545},47583.179999999993,73021.77,79926.345000000001,32721.119999999995,52400.755703329996,49910.714999999997,73438.604999999996,47740.184999999998,11036.548878519832,{"$nulls":11},36445.257578979283,8259.5483207254583]
[null,"GCH7",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L154:N154)","v":0},{"$f":"+O154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GCH9",null,null,null,{"$f":"+OM_EF_2017!G56","v":0.59602982292637463},0,0,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42,{"$f":"+AVERAGE($L$155:$N$155)","v":360187.52399999998},{"$nulls":9},{"$f":"+AVERAGE($L$155:$N$155)","v":360187.52399999998},360187.52399999998,360187.52399999998,214682.50615000929]
[null,"GCH10",null,null,null,{"$f":"+OM_EF_2017!G57","v":0.59602982292637463},304167.35200000001,362328.33600000001,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998,{"$f":"+AVERAGE($L$156:$N$156)","v":376728.57599999994},{"$nulls":8},115761.72883552179,{"$f":"+AVERAGE($L$156:$N$156)","v":376728.57599999994},376728.57599999994,376728.57599999994,224541.46644458524]
[null,"GCH11",null,null,null,{"$f":"+OM_EF_2017!G58","v":0.59602982292637463},274064.72799999994,328187.05200000003,215762.25825000004,201328.714125,301526.55250000005,234237.29225000003,299524.30199999997,149744.47925,{"$f":"+AVERAGE($L$157:$N$157)","v":227835.35783333331},{"$nulls":8},{"$f":"+AVERAGE($L$157:$N$157)","v":227835.35783333331},227835.35783333331,227835.35783333331,227835.35783333331,135796.66798576884]
[null,"GCH12",null,null,null,{"$f":"+OM_EF_2017!G59","v":0.426809439237546},386364.63308200007,362853.24075,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004,{"$f":"+AVERAGE($L$158:$N$158)","v":376035.53464738821},{"$f":"+AVERAGE($L$158:$N$158)","v":376035.53464738821},{"$nulls":5},189084.27459123899,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,160495.51567624256]
[null,"Karachipampa",null,null,null,{"$f":"+OM_EF_2017!G60","v":0},{"$nulls":21},0]
[null,"KAR1",null,null,null,{"$f":"+OM_EF_2017!G61","v":0.70197752729958329},80691.735044999994,79540.577999999994,60267.497718999999,84986.583595136995,61003.532321999912,79662.397554113864,76545.155212149999,41016.303,{"$f":"+AVERAGE($L$160:$N$160)","v":65741.285255421288},{"$nulls":10},{"$f":"+AVERAGE($L$160:$N$160)","v":65741.285255421288},65741.285255421288,46148.904865097189]
[null,"Kenko",null,null,null,{"$f":"+OM_EF_2017!G62","v":0},{"$nulls":21},0]
[null,"KEN1",null,null,null,{"$f":"+OM_EF_2017!G63","v":0.71464390089503949},46977.265625,50444.303124999999,50792.947500000002,25340.758313000002,43520.745187,0,1793.82,18.810000000000002,{"$f":"+AVERAGE($L$162:$N$162)","v":604.20999999999992},null,null,0,0,0,0,0,0,0,0,0,0,431.79499135979177]
[null,"KEN2",null,null,null,{"$f":"+OM_EF_2017!G64","v":0.7091985440222266},47451.323000000004,50578.209750000002,52201.957000000002,20555.564869999998,46932.179499999998,29966.794000000005,14728.669187500001,14455.24559,{"$f":"+AVERAGE($L$163:$N$163)","v":19716.902925833336},null,null,0,0,0,0,0,0,0,0,0,0,13983.198847628581]
[null,"Santa Cruz",null,null,null,{"$f":"+OM_EF_2017!G65","v":0},{"$nulls":21},0]
[null,"SCZ1",null,null,null,{"$f":"+OM_EF_2017!G66","v":0.70138564068297304},73485.584999999992,82841.692500000005,69552.787499999991,23800.942902800001,44110.71,44085.419999999991,76414.35149999999,77133.690000000017,{"$f":"+AVERAGE($L$165:$N$165)","v":65877.820499999987},{"$nulls":10},{"$f":"+AVERAGE($L$165:$N$165)","v":65877.820499999987},65877.820499999987,46205.757338190386]
[null,"SCZ2",null,null,null,{"$f":"+OM_EF_2017!G67","v":0.69085005890731344},86746.319999999992,105667.14,63985.62,16188.9,29892.711125046593,35185.5,69334.630499999999,64466.459999999992,{"$f":"+AVERAGE($L$166:$N$166)","v":56328.863499999999},{"$nulls":9},{"$f":"+AVERAGE($L$166:$N$166)","v":56328.863499999999},56328.863499999999,56328.863499999999,38914.798667157018]
[null,"Del Sur",null,null,null,{"$f":"+OM_EF_2017!G68","v":0},{"$nulls":21},0]
[null,"SUR01",null,null,null,{"$f":"+OM_EF_2017!G69","v":0.55329560920712517},{"$nulls":4},84605.7,283458,327520.80560572003,321801.02243377001,310926.6093464967,{"$nulls":12},172034.32773707571]
[null,"SUR02",null,null,null,{"$f":"+OM_EF_2017!G70","v":0.55601828764353167},{"$nulls":4},129537,256045,313178.53026025603,283832.34028472006,284351.95684832538,{"$nulls":12},158104.88813489329]
[null,"SUR03",null,null,null,{"$f":"+OM_EF_2017!G71","v":0.55069130809404065},{"$nulls":4},108702.3,285112,329847.8391620898,326287.42484508501,313749.08800239163,{"$nulls":12},172778.89568534933]
[null,"SUR04",null,null,null,{"$f":"+OM_EF_2017!G72","v":0.55033617612407471},{"$nulls":4},73180,279769,310140.64298799884,335050.79283362499,308320.14527387463,{"$nulls":12},169679.72977204336]
[null,"Valle Hermoso (VHE)",null,null,null,{"$f":"+OM_EF_2017!G73","v":0.70147713437403492},412298.62000000005,375505.48,441361.19300000003,438893.55500000005,458878.51799999998,260568.35899999994,431717.94459999999,498992.92799999996,{"$f":"+AVERAGE($L$172:$N$172)","v":397093.0772},{"$nulls":9},282837.74053440319,188301.96811231674,{"$f":"+AVERAGE($L$172:$N$172)","v":397093.0772},278551.71387402341]
[null,"VHE1",null,null,null,{"$f":"+OM_EF_2017!G74","v":0.77217528002954161},{"$nulls":21},0]
[null,"VHE2",null,null,null,{"$f":"+OM_EF_2017!G75","v":0.69576271782517718},{"$nulls":21},0]
[null,"VHE3",null,null,null,{"$f":"+OM_EF_2017!G76","v":0.73269644270164769},{"$nulls":21},0]
[null,"VHE4",null,null,null,{"$f":"+OM_EF_2017!G77","v":0.77010367687140613},{"$nulls":21},0]
[null,"VHE5",null,null,null,{"$f":"+OM_EF_2017!G78","v":0.62592009706518492},{"$nulls":21},0]
[null,"VHE6",null,null,null,{"$f":"+OM_EF_2017!G79","v":0.6288795301482355},{"$nulls":21},0]
[null,"VHE7",null,null,null,{"$f":"+OM_EF_2017!G80","v":0.63106951062969285},{"$nulls":21},0]
[null,"VHE8",null,null,null,{"$f":"+OM_EF_2017!G81","v":0.6315430199229809},{"$nulls":21},0]
[null,"Warnes",null,null,null,{"$f":"+OM_EF_2017!G82","v":0},{"$nulls":21},0]
[null,"WAR01",null,null,null,{"$f":"+OM_EF_2017!G83","v":0.53500631275387289},{"$nulls":5},198822,327476,341340.33600000001,{"$f":"+AVERAGE(L182:N182)","v":289212.77866666665},226167.07033220952,{"$nulls":11},154730.66231575527]
[null,"WAR02",null,null,null,{"$f":"+OM_EF_2017!G84","v":0.54003734899505884},{"$nulls":5},104963,303848,232234.96000000008,{"$f":"+AVERAGE(L183:N183)","v":213681.98666666669},{"$nulls":12},115396.2536074642]
[null,"WAR03",null,null,null,{"$f":"+OM_EF_2017!G85","v":0.53991897167173675},{"$nulls":5},135385,334360,332215.63199999998,267320.21066666668,{"$nulls":12},144331.2532502187]
[null,"WAR04",null,null,null,{"$f":"+OM_EF_2017!G86","v":0.54062923561166887},{"$nulls":5},75984,328445,319457.85599999991,241295.61866666665,{"$nulls":12},130451.46587620473]
[null,"WAR05",null,null,null,{"$f":"+OM_EF_2017!G87","v":0.54128031088994011},{"$nulls":5},91678,330964,332882.23199999996,{"$f":"+AVERAGE($L$186:$N$186)","v":251841.41066666666},{"$nulls":8},{"$f":"+AVERAGE($L$186:$N$186)","v":251841.41066666666},251841.41066666666,251841.41066666666,251841.41066666666,136316.79706061442]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G191:G259)","v":2151428.9800358461},2324105.4636729998,2322084.4652733332,2514863.618699627,2232992.8565350003,2439591.1513262745,1715604.4612500004,2229863.9013999989,2651238.9793254239,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573]
[null,"Angostura"]
[null,"ANG1",{"$nulls":4},9271.0999999999949,8656.5849999999991,10232.768999999998,8655.150999999998,8364.82,8059.2840000000015,8299.025999999998,7068.2120000000004,{"$f":"+AVERAGE(L192:N192)","v":7808.8406666666669},{"$f":"+O192","v":7808.8406666666669},{"$f":"+P192","v":7808.8406666666669},7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669]
[null,"ANG2",{"$nulls":4},4843.4999999999982,5139.1980000000003,4981.5259999999998,3998.6959999999999,4087.8379999999997,3992.585,2863.16,3531.5559999999991,{"$f":"+AVERAGE(L193:N193)","v":3462.4336666666663},{"$f":"+O193","v":3462.4336666666663},3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663]
[null,"ANG3",{"$nulls":4},5760.9160000000011,6575.5169999999998,7386.07,6891.6029999999992,6808.925000000002,6644.1160000000018,5656.7429999999995,6833.0870000000014,6377.9820000000009,{"$f":"+O194","v":6377.9820000000009},6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009]
[null,"Botijlaca"]
[null,"BOT1",{"$nulls":4},7849.8739999999998,8621.2659999999996,8717.6899999999987,8548.19,6937.6459999999988,8959.4909999999982,5032.6009999999997,8563.4409999999989,7518.5109999999986,{"$f":"+O196","v":7518.5109999999986},7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986]
[null,"BOT2",{"$nulls":4},6640.692,7153.3130000000001,7359.0120000000006,7028.0189999999984,5548.0110000000004,7037.5190000000011,3451.9039999999995,6239.6179999999995,5576.3470000000007,{"$f":"+O197","v":5576.3470000000007},5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007]
[null,"BOT3",{"$nulls":4},21561.253000000001,20814.348000000002,22706.515999999996,22174.722999999998,20967.522999999997,23605.780999999999,18889.346000000001,20402.677000000003,20965.934666666668,{"$f":"+O198","v":20965.934666666668},20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668]
[null,"Cahua"]
[null,"CAH1",{"$nulls":4},79039.576000000001,58254.008999999998,51281.207999999999,86457.891000000003,85493.885999999984,81648.601999999999,62691.474999999999,85854.238000000012,76731.438333333339,{"$f":"+O200","v":76731.438333333339},76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339]
[null,"CAH2",{"$nulls":4},81435.836999999985,91507.437000000005,83285.340000000011,84764.018000000011,77185.930999999997,81079.112999999998,67549.632999999987,83617.593000000008,77415.446333333326,{"$f":"+O201","v":77415.446333333326},77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326]
[null,"Carabuco"]
[null,"CRB",{"$nulls":4},43231.955000000002,41999.478999999999,43164.040999999997,45495.326000000001,43258.477999999996,41867.756999999991,36040.239999999998,41074.044999999998,39660.68066666666,{"$f":"+O203","v":39660.68066666666},{"$f":"+P203","v":39660.68066666666},39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666]
[null,"Chojlla"]
[null,"CHJ1y2",{"$nulls":4},5956.3567500000081,3270.2496729999998,5549.0742733333336,3766.9215449999997,4567.3325349999996,1658.2380349999999,38.668450000000043,0,565.63549499999999,{"$f":"+O205","v":565.63549499999999},565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999]
[null,"CHJ",{"$nulls":4},106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002,102699.46666666667,{"$f":"+O206","v":102699.46666666667},102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667]
[null,"Choquetanga"]
[null,"CHO1",{"$nulls":4},12172.712,11726.216,12408.229999999998,12482.189999999999,11577.643,11539.983,9108.7590000000018,10812.361999999999,10487.034666666666,{"$f":"+O208","v":10487.034666666666},10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666]
[null,"CHO2",{"$nulls":4},14106.915000000001,13902.388999999999,15012.157999999999,15518.906999999997,14227.504000000001,14778.668000000003,11847.556,13785.387999999999,13470.537333333334,{"$f":"+O209","v":13470.537333333334},13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334]
[null,"CHO3",{"$nulls":4},11843.383000000002,11428.677,12088.935999999998,12150.215,11142.393000000002,11178.842000000001,9006.9719999999979,10677.777000000002,{"$f":"+AVERAGE(L210:N210)","v":10287.863666666666}]
[null,"Chururaqui"]
[null,"CHU1",{"$nulls":4},63528.492000000006,66072.78,69551.442999999999,71908.643000000011,64762.602000000014,71255.490000000005,53061.766000000011,68171.011999999988,{"$f":"+AVERAGE(L212:N212)","v":64162.756000000001},{"$f":"+O212","v":64162.756000000001},64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001]
[null,"CHU2",{"$nulls":4},62589.967000000004,67733.377999999997,64736.137999999999,72200.594999999987,62725.933999999994,67719.197,53897.992999999995,66329.928,62649.039333333341,{"$f":"+O213","v":62649.039333333341},62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341]
[null,"Corani"]
[null,"COR1234",{"$nulls":4},280767.663,317689.14,325459.11999999994,373791.26,371305.77999999997,377176.696,214629.93900000001,284284.71100000001,{"$f":"+AVERAGE(L215:N215)","v":292030.44866666669},{"$f":"+O215","v":292030.44866666669},{"$f":"+P215","v":292030.44866666669},292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669]
[null,"Cuticucho"]
[null,"CUT1",{"$nulls":4},7186.3240000000005,9743.3469999999998,9415.1349999999984,6458.4300000000012,5475.3140000000012,14181.028999999999,4440.6810000000005,9498.8819999999996,{"$f":"+AVERAGE(L217:N217)","v":9373.5306666666656},{"$f":"+O217","v":9373.5306666666656},9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656]
[null,"CUT2",{"$nulls":4},6993.1389999999992,9282.0769999999993,8698.5240000000013,5753.3399999999992,4912.893,12898.888999999999,5619.9069999999992,9023.6689999999999,{"$f":"+AVERAGE(L218:N218)","v":9180.8216666666649},{"$f":"+O218","v":9180.8216666666649},9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649]
[null,"CUT3",{"$nulls":4},6822.6170000000011,9067.5030000000006,8820.1739999999991,6045.0469999999987,5060.7860000000001,13386.753999999999,5422.3110000000006,8865.5539999999983,9224.8729999999996,{"$f":"+O219","v":9224.8729999999996},9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996]
[null,"CUT4",{"$nulls":4},5297.4830000000002,6581.7929999999997,6336.6400000000012,4570.0379999999996,3245.1849999999999,6687.3670912745001,2561.4390000000003,4531.527000000001,4593.4443637581671,{"$f":"+O220","v":4593.4443637581671},4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671]
[null,"CUT5",{"$nulls":4},90321.68,94885.142000000007,92591.819999999992,80968.934000000008,71783.653000000006,80462.043000000005,75993.778999999995,96164.228000000003,84206.683333333334,{"$f":"+O221","v":84206.683333333334},84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334]
[null,"Harca"]
[null,"HAR1",{"$nulls":4},79080.590999999986,83215.97,78452.136999999988,86076.892000000022,78528.325000000012,81849.416999999987,63047.572,79535.85500000001,74810.948000000004,{"$f":"+O223","v":74810.948000000004},74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004]
[null,"HAR2",{"$nulls":4},77042.933999999994,78275.415999999997,73415.542000000016,79960.05799999999,77429.541999999987,80452.606,61868.472999999998,81530.162000000011,74617.080333333332,{"$f":"+O224","v":74617.080333333332},74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332]
[null,"Huaji"]
[null,"HUA1",{"$nulls":4},95760.286999999982,95144.05,95119.72,105447.58899999999,99009.819000000003,86632.661000000007,79958.990999999995,91011.156999999992,85867.603000000003,{"$f":"+O226","v":85867.603000000003},{"$f":"+P226","v":85867.603000000003},85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003]
[null,"HUA2",{"$nulls":4},93799.604999999996,98539.03,94138.09,99492.22,99241.433000000005,93811.007999999987,82387.252999999997,99447.379000000015,91881.88,{"$f":"+O227","v":91881.88},91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88]
[null,"Kanata"]
[null,"KAN1",{"$nulls":4},14119.3,19288.97,20815.78,16358.64,19804.840000000004,17612.39,12031.66,10963.130000000001,{"$f":"+AVERAGE(L229:N229)","v":13535.726666666667},{"$f":"+O229","v":13535.726666666667},13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667]
[null,"Kilpani"]
[null,"KIL123",{"$nulls":4},40270.455000000002,38528.400999999998,41587.581999999995,42148.481999999996,45154.620999999999,41357.006000000001,32860.883000000002,31306.786999999997,{"$f":"+AVERAGE(L231:N231)","v":35174.892},{"$f":"+O231","v":35174.892},35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892]
[null,"Landara"]
[null,"LAN123",{"$nulls":4},14596.415000000001,17363.156999999999,17535.357,18995.719000000001,22123.662000000004,18022.292999999998,14087.349,14473.441999999999,{"$f":"+AVERAGE(L233:N233)","v":15527.694666666668},{"$f":"+O233","v":15527.694666666668},15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668]
[null,"Miguilla"]
[null,"MIG1",{"$nulls":4},4114,4554.1049999999996,4812.643,4552.4240000000009,4384.4089999999997,4376.9049999999997,3466.1080000000002,4191.5759999999991,{"$f":"+AVERAGE(L235:N235)","v":4011.5296666666668},{"$f":"+O235","v":4011.5296666666668},4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668]
[null,"MIG2",{"$nulls":4},4195,4563.4110000000001,4781.6249999999973,4698.2270000000008,4197.7930000000006,4145.2669999999998,3329.4500000000003,4038.616,3837.7776666666668,{"$f":"+O236","v":3837.7776666666668},3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668]
[null,"Misicuni"]
[null,"MIS ",2017,120,0.5,{"$nulls":8},11172.225999999999,{"$f":"+$D$238*8760*E238","v":525600},{"$f":"+O238","v":525600},{"$f":"+P238","v":525600},525600,525600,525600,525600,525600,525600,525600,525600,525600,525600]
[null,"Punutuma"]
[null,"PUN1",{"$nulls":4},16964.522000000001,17331.444,18585.001000000004,16688.195999999996,17786.664000000001,18207.585999999999,16078.901000000002,15005.555,{"$f":"+AVERAGE(L240:N240)","v":16430.680666666667},{"$f":"+O240","v":16430.680666666667},{"$f":"+P240","v":16430.680666666667},16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667]
[null,"Quehata"]
[null,"QUE01",{"$nulls":4},3310.3999999999996,4002.56,6492.8999999999987,7388.4,7175.8399999999992,8301.2000000000007,2307.6,3547,{"$f":"+AVERAGE(L242:N242)","v":4718.6000000000004},{"$f":"+O242","v":4718.6000000000004},4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004]
[null,"QUE02",{"$nulls":10},2352.1,3707.2000000000003,3029.65,{"$f":"+O243","v":3029.65},3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65]
[null,"Sainani"]
[null,"SAI1",{"$nulls":4},66898.476999999999,71701.509999999995,68123.947000000015,70554.083999999988,15429.729000000001,23543.032999999996,53982.859000000004,69211.264999999999,{"$f":"+AVERAGE(L245:N245)","v":48912.385666666669},{"$f":"+O245","v":48912.385666666669},{"$f":"+P245","v":48912.385666666669},48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669]
[null,"San Jacinto"]
[null,"SJA01",{"$nulls":9},2118.4740000000002,5921.3628000000017,9940.8974000000035,{"$f":"+AVERAGE(L247:N247)","v":5993.5780666666687},{"$f":"+O247","v":5993.5780666666687},5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687]
[null,"SJA02",{"$nulls":9},1880.5391999999999,6106.0889999999999,10262.133000000002,6082.9204,{"$f":"+O248","v":6082.9204},6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204]
[null,"Santa Isabel"]
[null,"SIS12345",{"$nulls":4},418380.17099999997,477614.6,485267.32000000007,555713.26,552076.43999999994,560551.92799999996,330698.88400000002,431404.26799999998,{"$f":"+AVERAGE(L250:N250)","v":440885.02666666661},{"$f":"+O250","v":440885.02666666661},{"$f":"+P250","v":440885.02666666661},440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661]
[null,"Santa Rosa"]
[null,"SRO1",{"$nulls":4},35381.828000000001,40391.101000000002,32300.107999999997,36699.025999999998,35041.322,38808.311000000002,27181.951999999997,38544.047999999995,{"$f":"+AVERAGE(L252:N252)","v":34844.770333333334},{"$f":"+O252","v":34844.770333333334},34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334]
[null,"SRO2",{"$nulls":4},43128.714000000007,46044.358999999997,43194.46,45291.724999999999,48557.090000000004,47305.845000000001,39690.658000000003,47225.397999999994,44740.633666666661,{"$f":"+O253","v":44740.633666666661},44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661]
[null,"Tiquimani"]
[null,"TIQ1",{"$nulls":4},8884.2089999999989,15926.226000000001,12913.739999999998,11358.185999999998,10445.099,12813.867,6632.0620000000017,11241.978999999999,{"$f":"+AVERAGE(L255:N255)","v":10229.302666666668},{"$f":"+O255","v":10229.302666666668},{"$f":"+P255","v":10229.302666666668},10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668]
[null,"Yanacachi"]
[null,"YAN ",{"$nulls":4},190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996,{"$f":"+AVERAGE(L257:N257)","v":182163.31533333333},{"$f":"+O257","v":182163.31533333333},{"$f":"+P257","v":182163.31533333333},182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333]
[null,"Zongo"]
[null,"ZON1",{"$nulls":4},11345.115999999998,11062.147000000001,9730.2360000000008,8366.9229999999989,9230.8360000000011,9970.2779999999984,9497.0040000000008,10212.421999999999,{"$f":"+AVERAGE(L259:N259)","v":9893.2346666666654},{"$f":"+O259","v":9893.2346666666654},{"$f":"+P259","v":9893.2346666666654},9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654]
[]
[null,"Plant         \n     Unit",{"$nulls":4},"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G263:G267)","v":58156.17},64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61193.049750000006,{"$f":"+SUM(N263:N267)","v":44047.566999999995},{"$f":"+SUM(O263:O267)","v":61776.900333333338},{"$f":"+SUM(P263:P267)","v":61776.900333333338},61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338]
[null,"Guabirá"]
[null,"GBE1",{"$nulls":4},58156.17,64040.52,64494.2,79491,65694,62146,50538,29748,{"$f":"+AVERAGE(L264:N264)","v":47477.333333333336},{"$f":"+O264","v":47477.333333333336},47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336]
[null,"IAG01",{"$nulls":11},3137,{"$f":"+N265","v":3137},{"$f":"+O265","v":3137},3137,3137,3137,3137,3137,3137,3137,3137,3137,3137,3137]
[null,"Santa Cruz"]
[null,"UNA01",{"$nulls":8},10615.624999999991,16947.507500000011,10655.049750000002,11162.566999999999,{"$f":"+N267","v":11162.566999999999},{"$f":"+O267","v":11162.566999999999},{"$f":"+P267","v":11162.566999999999},11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G271:G273)","v":0},0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,{"$f":"+SUM(N271:N273)","v":60383.278999999995},{"$f":"+SUM(O271:O273)","v":86072.578999999998},86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998]
[null,"Qollpana"]
[null,"QOL Fase I",{"$nulls":7},36.528500000000001,8157.7569999999996,11450.126,13207.373,12488.579,{"$f":"+N272","v":12488.579},{"$f":"+O272","v":12488.579},{"$f":"+P272","v":12488.579},12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579]
[null,"QOL Fase II",2016,24,0.35,{"$nulls":7},21704.071000000004,47894.7,{"$f":"+D273*8760*E273","v":73584},{"$f":"+O273","v":73584},73584,73584,73584,73584,73584,73584,73584,73584,73584,73584,73584]

{"sheet":"Scenario_NDC","index":19,"n_rows":347,"n_cols":29,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenarios. Nationally determined contribution"]
[]
[]
[null,null,null,"Installed capacity",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Total capacity [MW]",null,null,{"$f":"G8+G10","v":1288.9499999999996},1288.9499999999996,1444.7699999999995,1480.1699999999996,1719.1199999999997,1948.1799999999998,1972.1799999999998,{"$f":"N8+N10","v":2097.1799999999998},{"$f":"O8+O10","v":2217.1799999999998},2795.3799999999997,4697.6399999999994,5236.84,5236.84,5336.84,5336.84,6728.84,6728.84,6728.84,6728.84,11230.84,13386.84,13387,{"$f":"AB7-AA7","v":0.15999999999985448}]
[null,null,null,"Fossil fuel based [MW]",null,null,{"$f":"+H8-H25","v":785.6799999999995},785.6799999999995,941.49999999999955,973.89999999999952,1198.2799999999995,1419.7399999999996,{"$f":"+N8-N25","v":1419.7399999999996},{"$f":"OM_EF_2017!D22","v":1419.7399999999996},{"$f":"+N8+O25","v":1419.7399999999996},{"$f":"+O8+P25","v":1828.9399999999996},3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993,3016.2999999999993]
[null,null,null,"Fraction fossil fuels [%]",{"$nulls":9},{"$f":"+N8/N7","v":0.67697574838592756},{"$f":"+O8/O7","v":0.64033592220748858},0.65427240661376984,0.64208836777615985,0.57597711597069978,0.57597711597069978,0.56518464109847755,0.56518464109847755,0.44826448540907488,0.44826448540907488,0.44826448540907488,0.44826448540907488,0.26857296515665785,0.22531829767144443]
[null,null,null,"Renewable energy [MW]",null,null,{"$f":"G12+G14+G16+G18+G20","v":503.2700000000001},503.2700000000001,503.2700000000001,506.2700000000001,520.84000000000015,528.44000000000017,552.44000000000017,{"$f":"N12+N14+N16+N18+N20","v":677.44000000000017},{"$f":"O12+O14+O16+O18+O20","v":797.44000000000017},966.44000000000017,1681.34,2220.5400000000004,2220.5400000000004,2320.5400000000004,2320.5400000000004,3712.5400000000004,3712.5400000000004,3712.5400000000004,3712.5400000000004,8214.5400000000009,10370.540000000001]
[null,null,null,"Fraction renewable energy [%]",{"$nulls":9},{"$f":"+N10/N7","v":0.32302425161407233},{"$f":"+O10/O7","v":0.35966407779251131},0.34572759338623021,0.35791163222384009,0.42402288402930016,0.42402288402930016,0.43481535890152234,0.43481535890152234,0.55173551459092507,0.55173551459092507,0.55173551459092507,0.55173551459092507,0.73142703484334215,0.7746817023285556,0.79]
[null,null,null,"Hydro [MW]",null,null,{"$f":"+H12-H27","v":482.2700000000001},482.2700000000001,482.2700000000001,482.2700000000001,482.2700000000001,489.87000000000012,{"$f":"+N12-N27","v":489.87000000000012},{"$f":"OM_EF_2017!D90","v":609.87000000000012},{"$f":"+N12+O27","v":664.87000000000012},{"$f":"+O12+P27","v":733.87000000000012},1280.77,1774.97,1774.97,1774.97,1774.97,3166.9700000000003,3166.9700000000003,3166.9700000000003,3166.9700000000003,7668.97,9348.9700000000012]
[null,null,null,"Fraction hydro [%]",{"$nulls":9},{"$f":"+N12/N10","v":0.90025684931506844},{"$f":"+O12/O10","v":0.8337555176565008},0.75935391747030334,0.76175550453804708,0.7993416015924053,0.7993416015924053,0.76489523990105734,0.76489523990105734,0.853046701180324,0.853046701180324,0.853046701180324,0.853046701180324,0.93358483859108354,0.90149307557754954]
[null,null,null,"Wind [MW]",null,null,{"$f":"+H14-H28","v":0},0,0,3,3,3,{"$f":"+N14-N28","v":27},{"$f":"OM_EF_2017!D170","v":27},{"$f":"+N14+O28","v":27},{"$f":"+O14+P28","v":27},135,180,180,180,180,180,180,180,180,180,456]
[null,null,null,"Fraction  wind [%]",{"$nulls":9},{"$f":"+N14/N10","v":3.9855928200283407E-2},{"$f":"+O14/O10","v":3.3858346709470299E-2},2.7937585364844166E-2,8.0293099551548175E-2,8.1061363452133245E-2,8.1061363452133245E-2,7.7568152240426777E-2,7.7568152240426777E-2,4.8484326094803014E-2,4.8484326094803014E-2,4.8484326094803014E-2,4.8484326094803014E-2,2.1912365147652817E-2,4.3970709336254424E-2]
[null,null,null,"Solar [MW]",null,null,{"$f":"+H16-H29","v":0},0,0,0,0,0,{"$f":"+N16-N29","v":0},0,{"$f":"+N16+O29","v":65},{"$f":"+O16+P29","v":165},170,170,170,170,170,170,170,170,170,170,370]
[null,null,null,"Fraction solar [%]",{"$nulls":9},{"$f":"+N16/N10","v":0},{"$f":"+O16/O10","v":8.1510834670947011E-2},0.17072968834071434,0.10110982906491252,7.655795437145918E-2,7.655795437145918E-2,7.3258810449291958E-2,7.3258810449291958E-2,4.5790752422869514E-2,4.5790752422869514E-2,4.5790752422869514E-2,4.5790752422869514E-2,2.0695011528338771E-2,3.5677987838627495E-2]
[null,null,null,"Geothermal [MW]",null,null,{"$f":"+H18-G30","v":0},{"$f":"+I18-I30","v":0},0,0,0,0,{"$f":"+N18-N30","v":0},0,{"$f":"+N18+O30","v":0},{"$f":"+O18+P30","v":0},5,5,5,105,105,105,105,105,105,105,105]
[null,null,null,"Fraction geothermal [%]",{"$nulls":9},{"$f":"+N18/N10","v":0},{"$f":"+O18/O10","v":0},0,2.9738185019091918E-3,2.2517045403370349E-3,2.2517045403370349E-3,4.5248088806915623E-2,4.5248088806915623E-2,2.8282523555301756E-2,2.8282523555301756E-2,2.8282523555301756E-2,2.8282523555301756E-2,1.2782213002797476E-2,1.0124834386637532E-2]
[null,null,null,"Biomass [MW]",null,null,{"$f":"+H20-H31","v":21},21,21,21,35.57,35.57,{"$f":"+N20-N31","v":35.57},{"$f":"OM_EF_2017!D162","v":40.57},{"$f":"+N20+O31","v":40.57},{"$f":"+O20+P31","v":40.57},90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57]
[null,null,null,"Fraction biomass [%]",{"$nulls":9},{"$f":"+N20/N10","v":5.9887222484648076E-2},{"$f":"+O20/O10","v":5.0875300963081849E-2},4.197880882413807E-2,5.3867748343583093E-2,4.0787376043665044E-2,4.0787376043665044E-2,3.9029708602308075E-2,3.9029708602308075E-2,2.4395696746701716E-2,2.4395696746701716E-2,2.4395696746701716E-2,2.4395696746701716E-2,1.1025571730127309E-2,8.7333928609310586E-3]
[]
[null,null,null,"Capacity additions",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Total capacity additions [MW]",null,null,{"$f":"+G25+G26","v":96},0,155.82000000000002,35.4,238.95,229.05999999999997,24,{"$f":"+N25+N26","v":125},{"$f":"+O25+O26","v":120},578.20000000000005,1902.2599999999998,539.20000000000005,0,100,0,1392,0,0,0,4502,2156]
[null,null,null,"Fossil fuel based [MW]",null,null,{"$f":"+SUMIF($C$191:$C$258,G23,$D$191:$D$258)","v":96},0,155.82000000000002,32.4,224.38,221.45999999999998,0,0,{"$f":"+SUMIF($C$55:$C$78,O23,$D$55:$D$78)","v":0},409.20000000000005,1187.3599999999999,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Renewables [MW]",null,null,{"$f":"+G27+G28+G29+G30+G31","v":0},0,0,3,14.57,7.6,24,{"$f":"+N27+N28+N29+N30+N31","v":125},{"$f":"+O27+O28+O29+O30+O31","v":120},169,714.9,539.20000000000005,0,100,0,1392,0,0,0,4502,2156]
[null,null,null,"Hydro [MW]",null,null,{"$f":"SUMIF($C$263:$C$331,G23,$D$263:$D$331)","v":0},0,0,0,0,7.6,0,120,{"$f":"+SUMIF($C$83:$C$127,O23,$D$83:$D$127)","v":55},69,546.9,494.2,0,0,0,1392,0,0,0,4502,1680]
[null,null,null,"Wind [MW]",null,null,{"$f":"+SUMIF($C$345:$C$347,G23,$D$345:$D$347)","v":0},0,0,3,0,0,24,0,{"$f":"+SUMIF($C$133:$C$147,O23,$D$133:$D$147)","v":0},0,108,45,0,0,0,0,0,0,0,0,276]
[null,null,null,"Solar [MW]",null,null,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($C$152:$C$165,O23,$D$152:$D$165)","v":65},100,5,0,0,0,0,0,0,0,0,0,200]
[null,null,null,"Geothermal [MW]",null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF($C$170:$C$173,N23,$D$170:$D$184)","v":0},0,0,5,0,0,100,0,0,0,0,0,0,0]
[null,null,null,"Biomass [MW]",null,null,{"$f":"+SUMIF($C$336:$C$340,G23,$D$336:$D$340)","v":0},0,0,0,14.57,0,0,5,{"$f":"+SUMIF($C$178:$C$183,O23,$D$178:$D$183)","v":0},0,50,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Electricity demand  ",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Electricity demand [MWh]",null,null,5814019.0352499997,6301852.2619999992,6604327.1639999999,7012819.3770000003,7477658.0630000019,7945921.6869999999,8377847.3140000002,8613743.881000001,9096484.1005555242,9861641.2775088195,10650466.03389922,11767871.007999998,12509304.038000001,13292004.038000001,14119084.037999999,14992914.037999995,15915934.037999999,16890764.037999999,17920144.037999999,19006944.038000003,20154224.037999999]
[null,null,null,"Transmission and distribution losses [%]",{"$nulls":10},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Total electricity demand [MWh]",null,null,{"$f":"+G38","v":6085440.8650679979},{"$f":"+H38","v":6592941.5332299992},6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O34/(1-O35)","v":9475504.2714120056},{"$f":"+P34/(1-P35)","v":10272542.997405021},11094235.451978354,12258198.966666665,13030525.039583335,13845837.539583335,14707379.206249999,15617618.789583329,16579097.956249999,17594545.872916665,18666816.706250001,19798900.039583337,20993983.372916665]
[]
[null,null,null,"Total generation [MWh]",null,null,{"$f":"+G190+G262+G335+G344","v":6085440.8650679979},6592941.5332299992,6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O190+O262+O335+O344+O54+O82+O132+O151+O169+O177","v":9549855.4570679404},{"$f":"+P190+P262+P335+P344+P54+P82+P132+P151+P169+P177","v":12726694.191623498},20759867.119263519,23042112.006337687,23042112.006337687,23786712.006337687,23786712.006337687,29883672.006337687,29883672.006337687,29883672.006337687,29883672.006337687,51889185.606337689,60514281.606337689]
[null,null,null,"Renewable energy generation [MWh]",null,null,{"$f":"+G262+G335+G344","v":2209585.150035846},2388145.9836729998,2386578.6652733334,2594391.147199627,2317460.2385350005,2530134.7848262745,1811708.9550000003,2334294.7473999988,{"$f":"+O82+O132+O151+O169+O262+O335+O344","v":3176644.4586587572},3678816.5949920905,6453108.5949920909,8755674.59499209,8755674.59499209,9500274.59499209,9500274.59499209,15597234.59499209,15597234.59499209,15597234.59499209,15597234.59499209,37602748.194992095,46227844.194992095]
[null,null,null,"Fraction renewable energy [%]",null,null,{"$f":"+G39/G38","v":0.36309368524463614},{"$f":"+H39/H38","v":0.36222769027090168},0.34780012069921734,0.35603823147498043,0.29927857164995242,0.30674558689967352,0.20897448566862767,0.26256419555401972,0.33263796221205544,0.28906301507687893,0.31084537092263542,0.3799857666078465,0.3799857666078465,0.39939419086004213,0.39939419086004213,0.52193166193512797,0.52193166193512797,0.52193166193512797,0.52193166193512797,0.72467408681779999,0.76391626848876992]
[null,null,null,"Fossil fuel based generation [MWh]",null,null,{"$f":"+G54+G190","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,6556082.4895821987,{"$f":"+O54+O190","v":6373210.9984091837},9047877.5966314059,13934458.524271429,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595,13914137.411345595]
[null,null,null,"Fraction fossil fuels [%]",null,null,{"$f":"+G41/G38","v":0.63690631475536374},{"$f":"+H41/H38","v":0.63777230972909849},0.65219987930078271,0.64396176852501952,0.70072142835004758,0.69325441310032643,0.79102551433137225,0.73743580444598045,0.66736203778794456,0.71093698492312096,0.67122098827604493,0.60385686032246255,0.60385686032246255,0.58495421341286424,0.58495421341286424,0.46561002973110882,0.46561002973110882,0.46561002973110882,0.46561002973110882,0.26815100774382045,0.22993146480463814]
[null,null,null,"Electricity surplus [MWh]",null,null,{"$f":"+G38-G36","v":0},0,0,0,0,0,0,0,74351.185655934736,2454151.1942184772,9665631.6672851648,10783913.039671022,10011586.966754353,9940874.4667543527,9079332.8000876885,14266053.216754358,13304574.050087688,12289126.133421022,11216855.300087687,32090285.566754352,39520298.233421028]
[]
[null,null,null,"Grid emission factor",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Greenhouse gas emissions [tCO2e]",null,null,{"$f":"+OM_EF_2010!H23","v":2367600.8022007537},{"$f":"+OM_EF_2011!H22","v":2563443.5542223589},{"$f":"+OM_EF_2012!H22","v":2817609.7087179245},{"$f":"+OM_EF_2013!H22","v":2778715.3568573501},{"$f":"+OM_EF_2014!H22","v":3227014.1231285771},{"$f":"+OM_EF_2015!H22","v":3281998.2416344592},{"$f":"+OM_EF_2016!H23","v":4027512.3858852028},{"$f":"+OM_EF_2017!H22","v":3757647.5833060076},{"$f":"+SUMPRODUCT($F$191:$F$258,O191:O258)+SUMPRODUCT($F$55:$F$78,O55:O78)","v":3649126.2841368457},{"$f":"+SUMPRODUCT($F$191:$F$258,P191:P258)+SUMPRODUCT($F$55:$F$78,P55:P78)","v":4696138.878289084},6657346.9828693923,6642931.989030404,6642931.989030404,6642931.989030404,6642931.989030404,6642931.989030404,6642931.989030404,{"$f":"+SUMPRODUCT($F$191:$F$258,X191:X258)+SUMPRODUCT($F$55:$F$78,X55:X78)","v":6642931.989030404},6642931.989030404,6642931.989030404,6642931.989030404]
[null,null,null,"Average operting margin emission factor [tCO2e/MWh]",null,null,{"$f":"+'Grid-EF'!H9","v":0.3890598651268462},{"$f":"+'Grid-EF'!I9","v":0.38881636387976309},{"$f":"+'Grid-EF'!J9","v":0.41061499921819916},{"$f":"+'Grid-EF'!K9","v":0.38133374857362462},{"$f":"+'Grid-EF'!L9","v":0.41673904967390796},{"$f":"+'Grid-EF'!M9","v":0.39789914864278025},{"$f":"+'Grid-EF'!N9","v":0.46455989911712259},{"$f":"+'Grid-EF'!O9","v":0.42261392631992878},{"$f":"+O46/O38","v":0.38211324773885369},{"$f":"+P46/P38","v":0.36899911379814609},0.32068350652841604,0.28829527376671371,0.28829527376671371,0.27927071161665695,0.27927071161665695,0.22229302970604081,0.22229302970604081,0.22229302970604081,0.22229302970604081,0.12802151183153362,0.10977461539152911]
[null,null,null,"Simple operating margin emission factor [tCO2e/MWh]",null,null,{"$f":"+G46/G41","v":0.61085885963665543},{"$f":"+H46/H41","v":0.6096476092618659},0.62958459860252602,0.59216830441201707,0.5947285651805766,0.57395833495429482,0.58728813508600886,0.57315440879168567,0.57257264588410828,0.51903209654797855,0.4777614409109216,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716,0.47742319862485716]
[]
[null,"Capacity additions 2018 - 2030"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor \n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G55:G78)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P55:P78)","v":2509214.4},9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999,9790105.9199999999]
[null,"Entre Ríos"]
[null,"CCERI3",2019,136.4,0.7,{"$f":"+'GHG-ER'!J29","v":0.38170767905185599},{"$f":"+IF($C56<=G$52,$D56*8760*$E56,0)","v":0},0,0,0,0,0,0,0,0,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,{"$f":"+IF($C56<=W$52,$D56*8760*$E56,0)","v":836404.79999999993},836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI4",2019,136.4,0.7,{"$f":"+'GHG-ER'!J30","v":0.38170767905185599},{"$f":"+IF($C57<=G$52,$D57*8760*$E57,0)","v":0},0,0,0,0,0,0,0,0,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI5",2019,136.4,0.7,{"$f":"+'GHG-ER'!J31","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,{"$f":"+IF($C58<=AA$52,$D58*8760*$E58,0)","v":836404.79999999993}]
[null,"Del Sur"]
[null,"CCSUR1",2020,132.69,0.7,{"$f":"+F62","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,0,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR2",2020,132.69,0.7,{"$f":"+F62","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,0,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR3",2020,132.69,0.7,{"$f":"+'GHG-ER'!J25","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,0,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR4",2020,132.69,0.7,{"$f":"+'GHG-ER'!J26","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,0,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"Warnes"]
[null,"CCWAR1",2020,135.15,0.7,{"$f":"+F67","v":0.54706304313422083},0,0,0,0,0,0,0,0,0,0,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR2",2020,135.15,0.7,{"$f":"+F67","v":0.54706304313422083},0,0,0,0,0,0,0,0,0,0,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR3",2020,135.15,0.7,{"$f":"+'GHG-ER'!J22","v":0.54706304313422083},0,0,0,0,0,0,0,0,0,0,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR4",2020,135.15,0.7,{"$f":"+'GHG-ER'!J23","v":0.47587092088835747},0,0,0,0,0,0,0,0,0,0,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"Guaracachi"]
[null,{"$f":"+B69","v":"Guaracachi"},2020,36,0.7,0.38,0,0,0,0,0,0,0,0,0,0,220752,220752,220752,220752,220752,220752,220752,220752,220752,220752,220752]
[null,"Santa Cruz"]
[null,{"$f":"+B71","v":"Santa Cruz"},2020,28,0.7,{"$f":"+'GHG-ER'!J25","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,0,171696,171696,171696,171696,171696,171696,171696,171696,171696,171696,171696]
[null,"Carrasco"]
[null,{"$f":"+B73","v":"Carrasco"},2020,52,0.7,{"$f":"+'GHG-ER'!J25","v":0.38170767905185599},0,0,{"$f":"+IF($C74<=I$52,$D74*8760*$E74,0)","v":0},0,0,0,0,0,0,0,318864,318864,318864,318864,318864,318864,318864,318864,318864,318864,318864]
[null,"Natural Gas A"]
[null,{"$f":"+B75","v":"Natural Gas A"},{"$nulls":4},{"$f":"+IF($C76<=G$52,$D76*8760*$E76,0)","v":0},0,0,0,0,0,{"$f":"+IF($C76<=M$52,$D76*8760*$E76,0)","v":0},{"$f":"+IF($C76<=N$52,$D76*8760*$E76,0)","v":0},0,{"$f":"+$D76*8760*$E76","v":0},{"$f":"+$D76*8760*$E76","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Natural Gas B"]
[null,{"$f":"+B77","v":"Natural Gas B"},{"$nulls":4},0,0,0,0,0,0,{"$f":"+IF($C78<=M$52,$D78*8760*$E78,0)","v":0},0,0,{"$f":"+$D78*8760*$E78","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G84:G127)","v":0},0,0,0,0,0,0,0,240900,543120,2938542,5103138,5103138,5103138,5103138,11200098,11200098,11200098,11200098,33205611.600000001,40564011.600000001]
[null,"San José"]
[null,"San Jose I",2018,55,0.5,null,{"$f":"+IF($C84<=G$52,$D84*8760*$E84,0)","v":0},0,0,0,0,0,0,0,240900,240900,240900,240900,240900,240900,240900,240900,{"$f":"+IF($C84<=W$52,$D84*8760*$E84,0)","v":240900},240900,240900,240900,240900]
[null,"San José II",2019,69,0.5,null,0,0,0,0,0,0,0,0,0,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220]
[null,"Sehuencas"]
[null,"Sehuencas",2021,198.6,0.5,null,0,0,0,0,0,0,0,0,0,0,0,869868,869868,869868,869868,869868,869868,869868,869868,869868,869868]
[null,"Juntas"]
[null,"Juntas",2021,91.6,0.5,null,0,0,0,0,0,0,0,0,0,0,0,401208,401208,401208,401208,401208,401208,401208,401208,401208,401208]
[null,"Umapalca"]
[null,"Umapalca",2021,85.8,0.5,null,0,0,0,0,0,0,0,0,0,0,0,375804,375804,375804,375804,375804,375804,375804,375804,375804,375804]
[null,"Palillada"]
[null,"Palillada",2021,118.2,0.5,null,0,0,0,0,0,0,0,0,0,0,0,517716,517716,517716,517716,517716,517716,517716,517716,517716,517716]
[null,"Ivirizu"]
[null,{"$f":"+B94","v":"Ivirizu"},2020,253.9,0.5,null,0,0,0,0,0,0,0,0,0,0,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082]
[null,"Banda Azul"]
[null,{"$f":"+B96","v":"Banda Azul"},2020,93,0.5,null,0,0,0,0,0,0,0,0,0,0,407340,407340,407340,407340,407340,407340,407340,407340,407340,407340,407340]
[null,"Pequenas centrales"]
[null,{"$f":"+B98","v":"Pequenas centrales"},2020,200,0.5,null,0,0,0,0,0,0,0,0,0,0,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
[null,"Carrizal"]
[null,{"$f":"+B100","v":"Carrizal"},2025,347,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1519860,1519860,1519860,1519860,1519860,1519860]
[null,"Cambari"]
[null,{"$f":"+B102","v":"Cambari"},2025,93,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407340,407340,407340,407340,407340,407340]
[null,"Cuenca Corani"]
[null,{"$f":"+B104","v":"Cuenca Corani"},2025,220,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,963600,963600,963600,963600,963600,963600]
[null,"Moliineros"]
[null,{"$f":"+B106","v":"Moliineros"},2025,132,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578160,578160,578160,578160,578160,578160]
[null,"Rositas"]
[null,{"$f":"+B108","v":"Rositas"},2025,600,0.5,null,0,{"$f":"+IF($C109<=H$52,$D109*8760*$E109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Icla"]
[null,{"$f":"+B110","v":"Icla"},2029,102,0.53,null,{"$f":"+IF($C111<=G$52,$D111*8760*$E111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473565.60000000003,473565.60000000003]
[null,"Margarita"]
[null,{"$f":"+B112","v":"Margarita"},2029,150,0.53,null,{"$f":"+IF($C113<=G$52,$D113*8760*$E113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696420,696420]
[null,"Río Grande (excl. Juntas)"]
[null,{"$f":"+B114","v":"Río Grande (excl. Juntas)"},2029,{"$f":"3072-172","v":2900},0.53,null,{"$f":"+IF($C115<=G$52,$D115*8760*$E115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13464120,13464120]
[null,"Otras  nuevas plantas"]
[null,{"$f":"+B116","v":"Otras  nuevas plantas"},2029,360,0.53,null,{"$f":"+IF($C117<=G$52,$D117*8760*$E117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1671408,1671408]
[null,"Cachuela Esperanza"]
[null,{"$f":"+B118","v":"Cachuela Esperanza"},2029,990,0.65725750657257509,null,{"$f":"+IF($C119<=G$52,$D119*8760*$E119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5700000,5700000]
[null,"El Bala"]
[null,{"$f":"B120","v":"El Bala"},2030,1680,0.5,null,{"$f":"+IF($C121<=G$52,$D121*8760*$E121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7358400]
[null,"Hydro A"]
[null,{"$f":"B122","v":"Hydro A"},{"$nulls":4},{"$f":"+IF($C123<=G$52,$D123*8760*$E123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro B"]
[null,{"$f":"B124","v":"Hydro B"},{"$nulls":4},{"$f":"+IF($C125<=G$52,$D125*8760*$E125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro C"]
[null,{"$f":"B126","v":"Hydro C"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G133:G147)","v":0},{"$f":"+SUM(H133:H147)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(Q133:Q147)","v":331128},{"$f":"+SUM(R133:R147)","v":469098},{"$f":"+SUM(S133:S147)","v":469098},469098,469098,469098,469098,469098,469098,469098,{"$f":"+SUM(AA133:AA147)","v":1315314}]
[null,"El Dorado"]
[null,"El Dorado",2020,54,0.35,null,{"$f":"+IF($C134<=G$52,$D134*8760*$E134,0)","v":0},{"$f":"+IF($C134<=H$52,$D134*8760*$E134,0)","v":0},0,0,0,0,0,0,0,0,165564,165564,165564,165564,165564,165564,165564,165564,165564,165564,165564]
[null,"La Ventolera"]
[null,"La Ventolera",2021,24,0.35,null,{"$f":"+IF($C136<=G$52,$D136*8760*$E136,0)","v":0},0,0,0,0,0,0,0,0,0,0,73584,73584,73584,73584,73584,73584,73584,73584,73584,73584]
[null,"San Julián"]
[null,"San Julián",2020,39.6,0.35,null,{"$f":"+IF($C138<=G$52,$D138*8760*$E138,0)","v":0},0,0,0,0,0,0,0,0,0,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999]
[null,"Warnes"]
[null,"Warnes I",2020,14.4,0.35,null,{"$f":"+IF($C140<=G$52,$D140*8760*$E140,0)","v":0},0,0,0,0,0,0,0,0,0,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994]
[null,"Warnes II",2021,21,0.35,null,{"$f":"+IF($C141<=G$52,$D141*8760*$E141,0)","v":0},0,0,0,0,0,0,0,0,0,0,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993]
[null,"Wind A"]
[null,"Wind A",2030,276,0.35,null,{"$f":"+IF($C143<=G$52,$D143*8760*$E143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,846216]
[null,"Wind B"]
[null,"Wind B",{"$nulls":4},{"$f":"+IF($C145<=G$52,$D145*8760*$E145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind C"]
[null,"Wind C",{"$nulls":4},{"$f":"+IF($C147<=G$52,$D147*8760*$E147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Solar PV",{"$nulls":4},{"$f":"+SUM(G152:G165)","v":0},{"$f":"+SUM(H152:H156)","v":0},0,0,0,0,0,0,{"$f":"+SUM(O152:O165)","v":136656},{"$f":"+SUM(P152:P165)","v":346896},357408,357408,357408,357408,357408,357408,{"$f":"+SUM(W152:W165)","v":357408},357408,357408,357408,{"$f":"+SUM(AA152:AA165)","v":777888}]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,null,{"$f":"+IF($C153<=G$52,$D153*8760*$E153,0)","v":0},{"$f":"+IF($C153<=H$52,$D153*8760*$E153,0)","v":0},0,0,0,0,0,0,0,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,{"$f":"+IF($C153<=AA$52,$D153*8760*$E153,0)","v":105120}]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,null,{"$f":"+IF($C155<=G$52,$D155*8760*$E155,0)","v":0},{"$f":"+IF($C155<=H$52,$D155*8760*$E155,0)","v":0},0,0,0,0,0,0,0,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,{"$f":"+IF($C155<=AA$52,$D155*8760*$E155,0)","v":105120}]
[null,"Uyuni"]
[null,"Uyuni",2018,60,0.24,null,{"$f":"+IF($C157<=G$52,$D157*8760*$E157,0)","v":0},{"$f":"+IF($C157<=H$52,$D157*8760*$E157,0)","v":0},0,0,0,0,0,0,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,{"$f":"+IF($C157<=AA$52,$D157*8760*$E157,0)","v":126144}]
[null,"Yunchará"]
[null,"Yunchará",2018,5,0.24,null,{"$f":"+IF($C159<=G$52,$D159*8760*$E159,0)","v":0},{"$f":"+IF($C159<=H$52,$D159*8760*$E159,0)","v":0},0,0,0,0,0,0,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,{"$f":"+IF($C159<=AA$52,$D159*8760*$E159,0)","v":10512}]
[null,"Riberalta - Guayamerin"]
[null,{"$f":"B160","v":"Riberalta - Guayamerin"},2020,5,0.24,null,{"$f":"+IF($C161<=G$52,$D161*8760*$E161,0)","v":0},{"$f":"+IF($C161<=H$52,$D161*8760*$E161,0)","v":0},0,0,0,0,0,0,0,0,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,{"$f":"+IF($C161<=AA$52,$D161*8760*$E161,0)","v":10512}]
[null,"Solar A"]
[null,{"$f":"+B162","v":"Solar A"},2030,200,0.24,null,{"$f":"+IF($C163<=G$52,$D163*8760*$E163,0)","v":0},{"$f":"+IF($C163<=H$52,$D163*8760*$E163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($C163<=AA$52,$D163*8760*$E163,0)","v":420480}]
[null,"Solar B"]
[null,{"$f":"B164","v":"Solar B"},{"$nulls":4},{"$f":"+IF($C165<=G$52,$D165*8760*$E165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($C165<=AA$52,$D165*8760*$E165,0)","v":0}]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Geothermal",{"$nulls":4},{"$f":"+SUM(G170:G173)","v":0},{"$f":"+SUM(H170:H173)","v":0},0,0,0,0,0,0,0,0,37230,37230,37230,781830,781830,781830,781830,781830,781830,781830,781830]
[null,"Laguna Colorada"]
[null,"Laguna Colorada",2020,5,0.85,null,{"$f":"+IF($C171<=G$52,$D171*8760*$E171,0)","v":0},{"$f":"+IF($C171<=H$52,$D171*8760*$E171,0)","v":0},0,0,0,0,0,0,0,0,37230,37230,37230,37230,37230,37230,37230,37230,37230,37230,37230]
[null,"Laguna Colorada "]
[null,{"$f":"+B172","v":"Laguna Colorada "},2023,100,0.85,null,{"$f":"+IF($C173<=G$52,$D173*8760*$E173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,744600,744600,744600,744600,744600,744600,744600,744600]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G178:G183)","v":0},{"$f":"+SUM(H178:H183)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(Q178:Q183)","v":372300},372300,372300,372300,372300,372300,372300,372300,372300,372300,372300]
[null,"San Buenaventura"]
[null,{"$f":"+B178","v":"San Buenaventura"},2020,10,0.85,null,{"$f":"+IF($C179<=G$52,$D179*8760*$E179,0)","v":0},{"$f":"+IF($C179<=H$52,$D179*8760*$E179,0)","v":0},0,0,0,0,0,0,0,0,74460,74460,74460,74460,74460,74460,74460,74460,74460,74460,74460]
[null,"Cobija"]
[null,{"$f":"+B180","v":"Cobija"},2020,20,0.85,null,{"$f":"+IF($C181<=G$52,$D181*8760*$E181,0)","v":0},0,0,0,0,0,0,0,0,0,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920]
[null,"Riberalta"]
[null,{"$f":"+B182","v":"Riberalta"},2020,20,0.85,null,{"$f":"+IF($C183<=G$52,$D183*8760*$E183,0)","v":0},0,0,0,0,0,0,0,0,0,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920]
[]
[]
[null,"Existing plants"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor (2017)\n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G191:G258)","v":3875855.7150321514},{"$f":"SUM(H191:H258)","v":4204795.5495570004},4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,{"$f":"SUM(N191:N258)","v":6556082.4895821987},{"$f":"SUM(O191:O258)","v":6373210.9984091837},{"$f":"SUM(P191:P258)","v":6538663.1966314064},4144352.6042714287,4124031.4913455956,{"$f":"SUM(S191:S258)","v":4124031.4913455956},{"$f":"SUM(T191:T258)","v":4124031.4913455956},4124031.4913455956,4124031.4913455956,4124031.4913455956,4124031.4913455956,4124031.4913455956,4124031.4913455956,{"$f":"SUM(AA191:AA258)","v":4124031.4913455956}]
[null,"El Alto"]
[null,"ALT1",2012,17.5,null,{"$f":"+OM_EF_2017!G24","v":0.56430470027607305},0,0,57810.708899999998,107684.09799999998,108265.76249999998,62901.071699999942,100635.927,49236.522900000004,{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978},{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978},70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978},{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978}]
[null,"ALT2",2013,32.4,null,{"$f":"+OM_EF_2017!G25","v":0.4944620795160809},0,0,0,103575.98907,74350.106548000011,230006.70250000007,213864.51399999997,148687.6958000001,{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341},{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341},197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341},{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341}]
[null,"Aranjuez"]
[null,"ARJ1",1974,3,null,{"$f":"+OM_EF_2017!G27","v":0.60378353760396697},0,1295.25873,6370.2055145175,1574.99368394,5457.5982823000022,903.1293569275839,2065.3987464399997,511.0025,{"$f":"+AVERAGE($L$195:$N$195)","v":1159.8435344558613},1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,1159.8435344558613,{"$f":"+AVERAGE($L$195:$N$195)","v":1159.8435344558613},1159.8435344558613,1159.8435344558613]
[null,"ARJ2",1974,3,null,{"$f":"+OM_EF_2017!G28","v":0.60378353760396697},7078.1761228214964,6630.8057900000003,0,0,1826.3282691160052,911.2479539279999,2494.435346064,148.19450000000001,{"$f":"+AVERAGE($L$196:$N$196)","v":1184.6259333306666},1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,1184.6259333306666,{"$f":"+AVERAGE($L$196:$N$196)","v":1184.6259333306666},1184.6259333306666,1184.6259333306666]
[null,"ARJ3",1974,3,null,{"$f":"+OM_EF_2017!G29","v":0.60378353760396697},6933.803202000001,3921.550401,7512.4494400000012,1769.8755000000001,5453.1379999999999,742.68149999999991,3046.8119999999999,740.51250000000005,{"$f":"+AVERAGE($L$197:$N$197)","v":1510.0019999999997},1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,1510.0019999999997,{"$f":"+AVERAGE($L$197:$N$197)","v":1510.0019999999997},1510.0019999999997,1510.0019999999997]
[null,"ARJ5",1970,null,null,null,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L198:N198)","v":0},{"$f":"+O198","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ6",1971,null,null,null,2.1599455000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ8",1994,18,null,{"$f":"+OM_EF_2017!G30","v":0.68049204311663647},128803.56000000001,132236.64000000001,116890.92,106260.78000000001,105427.86,83446.760000000184,101154.24000000002,139685.16,{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673},{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673},108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,108095.38666666673,{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673},{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673}]
[null,"ARJ9",2007,2,null,{"$f":"+OM_EF_2017!G31","v":0.53565738803214413},8515.6443321999977,9389.0358410000008,1184.838632,338.88614000000001,10782.301104999993,8423.3989699999547,10825.283039999975,697.1232500000001,{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106},{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106},6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106},{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106}]
[null,"ARJ10",2007,2,null,{"$f":"+OM_EF_2017!G32","v":0.53565738803214413},5375.3301001449963,6762.7585799999997,8797.9958194499977,4904.8445299999994,2009.3795900000014,0,0,0,0,{"$f":"+O202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ11",2007,2,null,{"$f":"+OM_EF_2017!G33","v":0.53565738803214413},5023.2107812749982,0,8208.257778800009,9655.3631199999982,5505.7637099999756,4874.0930399999925,10874.30593000001,657.71189500000003,{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675},{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675},5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675},{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675}]
[null,"ARJ12",2007,2,null,{"$f":"+OM_EF_2017!G34","v":0.53565738803214413},2147.3923148100002,6196.9345160000003,11548.431087550014,11349.074575000001,9975.9341299999905,7073.2160740378231,0,0,0,{"$f":"+O204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ13",2008,2,null,{"$f":"+OM_EF_2017!G35","v":0.53565738803214413},8526.9006409999947,8851.2839679999997,10087.290187999994,9758.3664000000153,4970.5611999999865,5371.6201999999894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ14",2008,2,null,{"$f":"+OM_EF_2017!G36","v":0.53565738803214413},7797.8255404000083,10123.336069999999,9538.6528150000031,2570.0208000000066,7007.9093999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ15",2008,2,null,{"$f":"+OM_EF_2017!G37","v":0.53565738803214413},0,4892.938408,11580.990529000033,10493.689199999977,9947.2014000000054,7564.2671999999584,8339.7395999998589,474.07699999999943,{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058},{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058},5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058},{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058}]
[null,"Bulo Bulo"]
[null,"BUL1",2000,45,null,{"$f":"+OM_EF_2017!G39","v":0.53293470959573763},320717,327166,106480,287973.53399999999,269807.61800000013,253280.23099999985,223504.63100000005,237695.82099999994,{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661}]
[null,"BUL2",2000,45,null,{"$f":"+OM_EF_2017!G40","v":0.53630846331041515},331746,326073,289542,202260.81000000006,173568.66000000032,33037.908999999891,15850.489000000001,77027.985999999757,{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881}]
[null,"BUL3",2014,49.02,null,{"$f":"+OM_EF_2017!G41","v":0.52168886388014557},{"$nulls":4},265758.58129,313954.44199999998,125500.57599999997,239710.45899999986,{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324}]
[null,"Carrasco",null,null,null,{"$f":"+OM_EF_2017!G42","v":0.60672648117717065},743118.82019999996,609577.55848999997,772580.19999999972,667630.60999999987,815783.94000000006,516330.15,440398.8600000001,552699.28999999992,{"$f":"+AVERAGE($L$212:$N$212)","v":503142.76666666666},{"$f":"+AVERAGE($L$212:$N$212)","v":503142.76666666666},503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666]
[null,"CAR1",1996,56,null,{"$f":"+OM_EF_2017!G43","v":0.59295201252000207}]
[null,"CAR2",1996,56,null,{"$f":"+OM_EF_2017!G44","v":0.64048050783379351}]
[null,"CAR3",null,24.4,null,{"$f":"+OM_EF_2017!G45","v":0.56087175789973454},null,7408.7086380000001]
[null,"Entre Ríos"]
[null,"ERI01",2010,23,null,{"$f":"+OM_EF_2017!G47","v":0.59224174858007006},94768,186730,193238,176801,173128,75240,152450,36192,{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672},{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672},87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672},{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672}]
[null,"ERI02",2010,23,null,{"$f":"+OM_EF_2017!G48","v":0.59170905062512091},123773.2823375,193364,193432,175773,165138,85293,168623,52744,{"$f":"+AVERAGE($L$218:$N$218)","v":102220},{"$f":"+AVERAGE($L$218:$N$218)","v":102220},102220,102220,102220,102220,102220,102220,102220,102220,102220,{"$f":"+AVERAGE($L$218:$N$218)","v":102220},{"$f":"+AVERAGE($L$218:$N$218)","v":102220}]
[null,"ERI03",2010,25,null,{"$f":"+OM_EF_2017!G49","v":0.59176823928678191},109541.1267625,170825,196674,195325,173443,74301,182321,60409,{"$f":"+AVERAGE($L$219:$N$219)","v":105677},{"$f":"+AVERAGE($L$219:$N$219)","v":105677},105677,105677,105677,105677,105677,105677,105677,105677,105677,{"$f":"+AVERAGE($L$219:$N$219)","v":105677},{"$f":"+AVERAGE($L$219:$N$219)","v":105677}]
[null,"ERI04",2010,25,null,{"$f":"+OM_EF_2017!G50","v":0.59703603017461182},77401.001000000004,187411,183871,186743,193663,89367,182872,46175,{"$f":"+AVERAGE($L$220:$N$220)","v":106138},{"$f":"+AVERAGE($L$220:$N$220)","v":106138},106138,106138,106138,106138,106138,106138,106138,106138,106138,{"$f":"+AVERAGE($L$220:$N$220)","v":106138},{"$f":"+AVERAGE($L$220:$N$220)","v":106138}]
[null,"Guaracachi"]
[null,"GCH1",1975,22,null,{"$f":"+OM_EF_2017!G52","v":0.70854746874395536},54977.579999999987,31424.37,44186.280000000006,6585.9599999999991,15638.4,14091.300000000003,42919.199999999997,41459.700000000004,{"$f":"+AVERAGE($L$222:$N$222)","v":32823.4},{"$f":"+AVERAGE($L$222:$N$222)","v":32823.4},32823.4,32823.4,32823.4,32823.4,32823.4,32823.4,32823.4,32823.4,32823.4,32823.4,32823.4]
[null,"GCH2",1977,20,null,{"$f":"+OM_EF_2017!G53","v":0.74548119362042586},44343.569999999992,38362.5,31007.909999999996,4921.4399999999996,14575.08,10209.6,28229.760000000002,20603.039999999997,{"$f":"+AVERAGE($L$223:$N$223)","v":19680.8},{"$f":"+AVERAGE($L$223:$N$223)","v":19680.8},19680.8,19680.8,19680.8,19680.8,19680.8,19680.8,19680.8,19680.8,19680.8,19680.8,19680.8]
[null,"GCH4",1980,20,null,{"$f":"+OM_EF_2017!G54","v":0.75962728375740729},35434.590000000004,65185.067999999999,40516.368000000002,17730.18,24451.464,13814.243999999999,43634.928000000007,24144.995999999996,{"$f":"AVERAGE($L$224:$N$224)","v":27198.056},{"$f":"AVERAGE($L$224:$N$224)","v":27198.056},27198.056,27198.056,27198.056,27198.056,27198.056,27198.056,27198.056,27198.056,27198.056,27198.056,27198.056]
[null,"GCH6",1988,21,null,{"$f":"+OM_EF_2017!G55","v":0.74838143804181545},47583.179999999993,73021.77,79926.345000000001,32721.119999999995,52400.755703329996,49910.714999999997,73438.604999999996,47740.184999999998,{"$f":"AVERAGE($L$225:$N$225)","v":57029.834999999999},{"$f":"AVERAGE($L$225:$N$225)","v":57029.834999999999},57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999,57029.834999999999]
[null,"GCH7",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L226:N226)","v":0},{"$f":"+O226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"GCH9",1999,63,null,{"$f":"+OM_EF_2017!G56","v":0.59602982292637463},0,0,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42,{"$f":"+AVERAGE($L$227:$N$227)","v":360187.52399999998},{"$f":"+AVERAGE($L$227:$N$227)","v":360187.52399999998},360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,{"$f":"+AVERAGE($L$227:$N$227)","v":360187.52399999998},360187.52399999998,360187.52399999998]
[null,"GCH10",1999,63,null,{"$f":"+OM_EF_2017!G57","v":0.59602982292637463},304167.35200000001,362328.33600000001,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998,{"$f":"+AVERAGE($L$228:$N$228)","v":376728.57599999994},{"$f":"+AVERAGE($L$228:$N$228)","v":376728.57599999994},376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,{"$f":"+AVERAGE($L$228:$N$228)","v":376728.57599999994},376728.57599999994,376728.57599999994]
[null,"GCH11",2007,63,null,{"$f":"+OM_EF_2017!G58","v":0.59602982292637463},274064.72799999994,328187.05200000003,215762.25825000004,201328.714125,301526.55250000005,234237.29225000003,299524.30199999997,149744.47925,{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331}]
[null,"GCH12",2012,96,null,{"$f":"+OM_EF_2017!G59","v":0.426809439237546},386364.63308200007,362853.24075,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004,{"$f":"+AVERAGE($L$230:$N$230)","v":376035.53464738821},376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821]
[null,"Karachipampa"]
[null,"KAR1",1982,14,null,{"$f":"+OM_EF_2017!G61","v":0.70197752729958329},80691.735044999994,79540.577999999994,60267.497718999999,84986.583595136995,61003.532321999912,79662.397554113864,76545.155212149999,41016.303,{"$f":"+AVERAGE($L$232:$N$232)","v":65741.285255421288},{"$f":"+AVERAGE($L$232:$N$232)","v":65741.285255421288},65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,65741.285255421288,{"$f":"+AVERAGE($L$232:$N$232)","v":65741.285255421288}]
[null,"Kenko"]
[null,"KEN1",1995,9,null,{"$f":"+OM_EF_2017!G63","v":0.71464390089503949},46977.265625,50444.303124999999,50792.947500000002,25340.758313000002,43520.745187,0,1793.82,18.810000000000002,{"$f":"+AVERAGE($L$234:$N$234)","v":604.20999999999992},{"$f":"+AVERAGE($L$234:$N$234)","v":604.20999999999992},604.20999999999992,0,0,0,0,0,0,0,0,0,0]
[null,"KEN2",1995,9,null,{"$f":"+OM_EF_2017!G64","v":0.7091985440222266},47451.323000000004,50578.209750000002,52201.957000000002,20555.564869999998,46932.179499999998,29966.794000000005,14728.669187500001,14455.24559,{"$f":"+AVERAGE($L$235:$N$235)","v":19716.902925833336},{"$f":"+AVERAGE($L$235:$N$235)","v":19716.902925833336},19716.902925833336,0,0,0,0,0,0,0,0,0,0]
[null,"Santa Cruz"]
[null,"SCZ1",2009,22,null,{"$f":"+OM_EF_2017!G66","v":0.70138564068297304},73485.584999999992,82841.692500000005,69552.787499999991,23800.942902800001,44110.71,44085.419999999991,76414.35149999999,77133.690000000017,{"$f":"+AVERAGE($L$237:$N$237)","v":65877.820499999987},{"$f":"+AVERAGE($L$237:$N$237)","v":65877.820499999987},65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,65877.820499999987,{"$f":"+AVERAGE($L$237:$N$237)","v":65877.820499999987}]
[null,"SCZ2",2009,22,null,{"$f":"+OM_EF_2017!G67","v":0.69085005890731344},86746.319999999992,105667.14,63985.62,16188.9,29892.711125046593,35185.5,69334.630499999999,64466.459999999992,{"$f":"+AVERAGE($L$238:$N$238)","v":56328.863499999999},{"$f":"+AVERAGE($L$238:$N$238)","v":56328.863499999999},56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,56328.863499999999,{"$f":"+AVERAGE($L$238:$N$238)","v":56328.863499999999}]
[null,"Del Sur"]
[null,"SUR01",2014,43.83,null,{"$f":"+OM_EF_2017!G69","v":0.55329560920712517},0,0,0,0,84605.7,283458,327520.80560572003,321801.02243377001,310926.6093464967,{"$f":"O240","v":310926.6093464967},0,0,0,0,0,0,0,0,0,0,0]
[null,"SUR02",2014,43.31,null,{"$f":"+OM_EF_2017!G70","v":0.55601828764353167},0,0,0,0,129537,256045,313178.53026025603,283832.34028472006,284351.95684832538,{"$f":"O241","v":284351.95684832538},0,0,0,0,0,0,0,0,0,0,0]
[null,"SUR03",2014,44.16,null,{"$f":"+OM_EF_2017!G71","v":0.55069130809404065},0,0,0,0,108702.3,285112,329847.8391620898,326287.42484508501,313749.08800239163,313749.08800239163,0,0,0,0,0,0,0,0,0,0,0]
[null,"SUR04",2014,44.06,null,{"$f":"+OM_EF_2017!G72","v":0.55033617612407471},0,0,0,0,73180,279769,310140.64298799884,335050.79283362499,308320.14527387463,308320.14527387463]
[null,"Valle Hermoso (VHE)",null,null,null,{"$f":"+OM_EF_2017!G73","v":0.70147713437403492},412298.62000000005,375505.48,441361.19300000003,438893.55500000005,458878.51799999998,260568.35899999994,431717.94459999999,498992.92799999996,{"$f":"+AVERAGE($L$244:$N$244)","v":397093.0772},{"$f":"+AVERAGE($L$244:$N$244)","v":397093.0772},397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,397093.0772,{"$f":"+AVERAGE($L$244:$N$244)","v":397093.0772}]
[null,"VHE1",1992,18.52,null,{"$f":"+OM_EF_2017!G74","v":0.77217528002954161}]
[null,"VHE2",1991,18.809999999999999,null,{"$f":"+OM_EF_2017!G75","v":0.69576271782517718}]
[null,"VHE3",1991,18.32,null,{"$f":"+OM_EF_2017!G76","v":0.73269644270164769}]
[null,"VHE4",1992,18.63,null,{"$f":"+OM_EF_2017!G77","v":0.77010367687140613}]
[null,"VHE5",2012,10.58,null,{"$f":"+OM_EF_2017!G78","v":0.62592009706518492}]
[null,"VHE6",2012,10.58,null,{"$f":"+OM_EF_2017!G79","v":0.6288795301482355}]
[null,"VHE7",2012,10.58,null,{"$f":"+OM_EF_2017!G80","v":0.63106951062969285}]
[null,"VHE8",2012,10.58,null,{"$f":"+OM_EF_2017!G81","v":0.6315430199229809}]
[null,"Warnes"]
[null,"WAR01",2015,44.58,null,{"$f":"+OM_EF_2017!G83","v":0.53500631275387289},0,0,0,0,0,198822,327476,341340.33600000001,{"$f":"+AVERAGE(L254:N254)","v":289212.77866666665},319343.03822222218,0,0,0,0,0,0,0,0,0,0,0]
[null,"WAR02",2015,44,null,{"$f":"+OM_EF_2017!G84","v":0.54003734899505884},0,0,0,0,0,104963,303848,232234.96000000008,{"$f":"+AVERAGE(L255:N255)","v":213681.98666666669},249921.64888888891,0,0,0,0,0,0,0,0,0,0,0]
[null,"WAR03",2015,44.33,null,{"$f":"+OM_EF_2017!G85","v":0.53991897167173675},0,0,0,0,0,135385,334360,332215.63199999998,267320.21066666668,{"$f":"+AVERAGE(M256:O256)","v":311298.61422222224},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAR04",2015,44.55,null,{"$f":"+OM_EF_2017!G86","v":0.54062923561166887},0,0,0,0,0,75984,328445,319457.85599999991,241295.61866666665,{"$f":"+AVERAGE(M257:O257)","v":296399.49155555555},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAR05",2015,44,null,{"$f":"+OM_EF_2017!G87","v":0.54128031088994011},0,0,0,0,0,91678,330964,332882.23199999996,{"$f":"+AVERAGE($L$258:$N$258)","v":251841.41066666666},{"$f":"+AVERAGE($L$258:$N$258)","v":251841.41066666666},251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G263:G331)","v":2151428.9800358461},{"$f":"SUM(H263:H331)","v":2324105.4636729998},2322084.4652733332,2514863.618699627,2232992.8565350003,2439591.1513262745,1715604.4612500004,2229863.9013999989,2651238.9793254239,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573]
[null,"Angostura"]
[null,"ANG1",1936,2.2200000000000002,null,null,9271.0999999999949,8656.5849999999991,10232.768999999998,8655.150999999998,8364.82,8059.2840000000015,8299.025999999998,7068.2120000000004,{"$f":"+AVERAGE(L264:N264)","v":7808.8406666666669},{"$f":"+O264","v":7808.8406666666669},{"$f":"+P264","v":7808.8406666666669},7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669]
[null,"ANG2",1958,1.27,null,null,4843.4999999999982,5139.1980000000003,4981.5259999999998,3998.6959999999999,4087.8379999999997,3992.585,2863.16,3531.5559999999991,3462.4336666666663,{"$f":"+O265","v":3462.4336666666663},3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663]
[null,"ANG3",2008,2.74,null,null,5760.9160000000011,6575.5169999999998,7386.07,6891.6029999999992,6808.925000000002,6644.1160000000018,5656.7429999999995,6833.0870000000014,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009]
[null,"Botijlaca"]
[null,"BOT1",1938,1.9,null,null,7849.8739999999998,8621.2659999999996,8717.6899999999987,8548.19,6937.6459999999988,8959.4909999999982,5032.6009999999997,8563.4409999999989,7518.5109999999986,{"$f":"+O268","v":7518.5109999999986},7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986]
[null,"BOT2",1941,1.47,null,null,6640.692,7153.3130000000001,7359.0120000000006,7028.0189999999984,5548.0110000000004,7037.5190000000011,3451.9039999999995,6239.6179999999995,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007]
[null,"BOT3",1998,3.44,null,null,21561.253000000001,20814.348000000002,22706.515999999996,22174.722999999998,20967.522999999997,23605.780999999999,18889.346000000001,20402.677000000003,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668]
[null,"Cahua"]
[null,"CAH1",1974,13.653,null,null,79039.576000000001,58254.008999999998,51281.207999999999,86457.891000000003,85493.885999999984,81648.601999999999,62691.474999999999,85854.238000000012,76731.438333333339,{"$f":"+O272","v":76731.438333333339},76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339]
[null,"CAH2",1974,14.364000000000001,null,null,81435.836999999985,91507.437000000005,83285.340000000011,84764.018000000011,77185.930999999997,81079.112999999998,67549.632999999987,83617.593000000008,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326]
[null,"Carabuco"]
[null,"CRB",1958,6.13,null,null,43231.955000000002,41999.478999999999,43164.040999999997,45495.326000000001,43258.477999999996,41867.756999999991,36040.239999999998,41074.044999999998,39660.68066666666,{"$f":"+O275","v":39660.68066666666},{"$f":"+P275","v":39660.68066666666},39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666]
[null,"Chojlla","1998/2002",38.4]
[null,"CHJ1y2",{"$nulls":4},5956.3567500000081,3270.2496729999998,5549.0742733333336,3766.9215449999997,4567.3325349999996,1658.2380349999999,38.668450000000043,0,565.63549499999999,{"$f":"+O277","v":565.63549499999999},565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999]
[null,"CHJ",{"$nulls":4},106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667]
[null,"Choquetanga"]
[null,"CHO1",1939,1.91,null,null,12172.712,11726.216,12408.229999999998,12482.189999999999,11577.643,11539.983,9108.7590000000018,10812.361999999999,10487.034666666666,{"$f":"+O280","v":10487.034666666666},10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666]
[null,"CHO2",1944,2.4500000000000002,null,null,14106.915000000001,13902.388999999999,15012.157999999999,15518.906999999997,14227.504000000001,14778.668000000003,11847.556,13785.387999999999,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334]
[null,"CHO3",1944,1.84,null,null,11843.383000000002,11428.677,12088.935999999998,12150.215,11142.393000000002,11178.842000000001,9006.9719999999979,10677.777000000002,{"$f":"+AVERAGE(L282:N282)","v":10287.863666666666}]
[null,"Chururaqui"]
[null,"CHU1",1966,13.18,null,null,63528.492000000006,66072.78,69551.442999999999,71908.643000000011,64762.602000000014,71255.490000000005,53061.766000000011,68171.011999999988,{"$f":"+AVERAGE(L284:N284)","v":64162.756000000001},{"$f":"+O284","v":64162.756000000001},64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001]
[null,"CHU2",1967,12.21,null,null,62589.967000000004,67733.377999999997,64736.137999999999,72200.594999999987,62725.933999999994,67719.197,53897.992999999995,66329.928,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341]
[null,"Corani"]
[null,"COR1234","1967/1980",64.319999999999993,null,null,280767.663,317689.14,325459.11999999994,373791.26,371305.77999999997,377176.696,214629.93900000001,284284.71100000001,{"$f":"+AVERAGE(L287:N287)","v":292030.44866666669},{"$f":"+O287","v":292030.44866666669},{"$f":"+P287","v":292030.44866666669},292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669]
[null,"Cuticucho"]
[null,"CUT1",1942,2.5,null,null,7186.3240000000005,9743.3469999999998,9415.1349999999984,6458.4300000000012,5475.3140000000012,14181.028999999999,4440.6810000000005,9498.8819999999996,{"$f":"+AVERAGE(L289:N289)","v":9373.5306666666656},{"$f":"+O289","v":9373.5306666666656},9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656]
[null,"CUT2",1943,2.38,null,null,6993.1389999999992,9282.0769999999993,8698.5240000000013,5753.3399999999992,4912.893,12898.888999999999,5619.9069999999992,9023.6689999999999,{"$f":"+AVERAGE(L290:N290)","v":9180.8216666666649},9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649]
[null,"CUT3",1945,2.2999999999999998,null,null,6822.6170000000011,9067.5030000000006,8820.1739999999991,6045.0469999999987,5060.7860000000001,13386.753999999999,5422.3110000000006,8865.5539999999983,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996]
[null,"CUT4",1958,1.49,null,null,5297.4830000000002,6581.7929999999997,6336.6400000000012,4570.0379999999996,3245.1849999999999,6687.3670912745001,2561.4390000000003,4531.527000000001,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671]
[null,"CUT5",1998,14.3,null,null,90321.68,94885.142000000007,92591.819999999992,80968.934000000008,71783.653000000006,80462.043000000005,75993.778999999995,96164.228000000003,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334]
[null,"Harca"]
[null,"HAR1",1969,13.53,null,null,79080.590999999986,83215.97,78452.136999999988,86076.892000000022,78528.325000000012,81849.416999999987,63047.572,79535.85500000001,74810.948000000004,{"$f":"+O295","v":74810.948000000004},74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004]
[null,"HAR2",1969,12.32,null,null,77042.933999999994,78275.415999999997,73415.542000000016,79960.05799999999,77429.541999999987,80452.606,61868.472999999998,81530.162000000011,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332]
[null,"Huaji"]
[null,"HUA1",1999,15.1,null,null,95760.286999999982,95144.05,95119.72,105447.58899999999,99009.819000000003,86632.661000000007,79958.990999999995,91011.156999999992,85867.603000000003,{"$f":"+O298","v":85867.603000000003},{"$f":"+P298","v":85867.603000000003},85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003]
[null,"HUA2",1999,15.05,null,null,93799.604999999996,98539.03,94138.09,99492.22,99241.433000000005,93811.007999999987,82387.252999999997,99447.379000000015,91881.88,{"$f":"+O299","v":91881.88},91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88]
[null,"Kanata"]
[null,"KAN1",1999,7.54,null,null,14119.3,19288.97,20815.78,16358.64,19804.840000000004,17612.39,12031.66,10963.130000000001,{"$f":"+AVERAGE(L301:N301)","v":13535.726666666667},{"$f":"+O301","v":13535.726666666667},13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667]
[null,"Kilpani"]
[null,"KIL123","1936/1942/2001",11.49,null,null,40270.455000000002,38528.400999999998,41587.581999999995,42148.481999999996,45154.620999999999,41357.006000000001,32860.883000000002,31306.786999999997,{"$f":"+AVERAGE(L303:N303)","v":35174.892},{"$f":"+O303","v":35174.892},35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892]
[null,"Landara"]
[null,"LAN123","1936/1942/2001",5.15,null,null,14596.415000000001,17363.156999999999,17535.357,18995.719000000001,22123.662000000004,18022.292999999998,14087.349,14473.441999999999,{"$f":"+AVERAGE(L305:N305)","v":15527.694666666668},{"$f":"+O305","v":15527.694666666668},15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668]
[null,"Miguilla"]
[null,"MIG1",1931,1.31,null,null,4114,4554.1049999999996,4812.643,4552.4240000000009,4384.4089999999997,4376.9049999999997,3466.1080000000002,4191.5759999999991,{"$f":"+AVERAGE(L307:N307)","v":4011.5296666666668},{"$f":"+O307","v":4011.5296666666668},4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668]
[null,"MIG2",1931,1.24,null,null,4195,4563.4110000000001,4781.6249999999973,4698.2270000000008,4197.7930000000006,4145.2669999999998,3329.4500000000003,4038.616,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668]
[null,"Misicuni"]
[null,"MIS ",2017,120,0.5,null,0,0,0,0,0,0,0,11172.225999999999,{"$f":"+$D$310*8760*E310","v":525600},{"$f":"+O310","v":525600},{"$f":"+P310","v":525600},525600,525600,525600,525600,525600,525600,525600,525600,525600,525600]
[null,"Punutuma"]
[null,"PUN1",1962,2.4,null,null,16964.522000000001,17331.444,18585.001000000004,16688.195999999996,17786.664000000001,18207.585999999999,16078.901000000002,15005.555,{"$f":"+AVERAGE(L312:N312)","v":16430.680666666667},{"$f":"+O312","v":16430.680666666667},{"$f":"+P312","v":16430.680666666667},16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667]
[null,"Quehata"]
[null,"QUE01",2007,0.97899999999999998,null,null,3310.3999999999996,4002.56,6492.8999999999987,7388.4,7175.8399999999992,8301.2000000000007,2307.6,3547,{"$f":"+AVERAGE(L314:N314)","v":4718.6000000000004},{"$f":"+O314","v":4718.6000000000004},4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004]
[null,"QUE02",2007,0.99299999999999999,{"$nulls":8},2352.1,3707.2000000000003,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65]
[null,"Sainani"]
[null,"SAI1",1956,10.5,null,null,66898.476999999999,71701.509999999995,68123.947000000015,70554.083999999988,15429.729000000001,23543.032999999996,53982.859000000004,69211.264999999999,{"$f":"+AVERAGE(L317:N317)","v":48912.385666666669},{"$f":"+O317","v":48912.385666666669},{"$f":"+P317","v":48912.385666666669},48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669]
[null,"San Jacinto"]
[null,"SJA01",2015,3.8,null,null,0,0,0,0,0,2118.4740000000002,5921.3628000000017,9940.8974000000035,{"$f":"+AVERAGE(L319:N319)","v":5993.5780666666687},{"$f":"+O319","v":5993.5780666666687},5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687]
[null,"SJA02",2015,3.8,null,null,0,0,0,0,0,1880.5391999999999,6106.0889999999999,10262.133000000002,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204]
[null,"Santa Isabel"]
[null,"SIS12345","1973/1981/1983/2004",91.105000000000004,null,null,418380.17099999997,477614.6,485267.32000000007,555713.26,552076.43999999994,560551.92799999996,330698.88400000002,431404.26799999998,{"$f":"+AVERAGE(L322:N322)","v":440885.02666666661},{"$f":"+O322","v":440885.02666666661},{"$f":"+P322","v":440885.02666666661},440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661]
[null,"Santa Rosa"]
[null,"SRO1",2006,6.9,null,null,35381.828000000001,40391.101000000002,32300.107999999997,36699.025999999998,35041.322,38808.311000000002,27181.951999999997,38544.047999999995,{"$f":"+AVERAGE(L324:N324)","v":34844.770333333334},{"$f":"+O324","v":34844.770333333334},34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334]
[null,"SRO2",2006,10.69,null,null,43128.714000000007,46044.358999999997,43194.46,45291.724999999999,48557.090000000004,47305.845000000001,39690.658000000003,47225.397999999994,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661]
[null,"Tiquimani"]
[null,"TIQ1",1997,9.7200000000000006,null,null,8884.2089999999989,15926.226000000001,12913.739999999998,11358.185999999998,10445.099,12813.867,6632.0620000000017,11241.978999999999,{"$f":"+AVERAGE(L327:N327)","v":10229.302666666668},{"$f":"+O327","v":10229.302666666668},{"$f":"+P327","v":10229.302666666668},10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668]
[null,"Yanacachi"]
[null,"YAN ",2002,50.784999999999997,null,null,190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996,{"$f":"+AVERAGE(L329:N329)","v":182163.31533333333},{"$f":"+O329","v":182163.31533333333},{"$f":"+P329","v":182163.31533333333},182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333]
[null,"Zongo"]
[null,"ZON1",1997,11.04,null,null,11345.115999999998,11062.147000000001,9730.2360000000008,8366.9229999999989,9230.8360000000011,9970.2779999999984,9497.0040000000008,10212.421999999999,{"$f":"+AVERAGE(L331:N331)","v":9893.2346666666654},{"$f":"+O331","v":9893.2346666666654},{"$f":"+P331","v":9893.2346666666654},9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]",null,null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G336:G340)","v":58156.17},64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61193.049750000006,{"$f":"+SUM(N336:N340)","v":44047.566999999995},{"$f":"+SUM(O336:O340)","v":61776.900333333338},{"$f":"+SUM(P336:P340)","v":61776.900333333338},61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338]
[null,"Guabirá"]
[null,"GBE1",2007,21,null,null,58156.17,64040.52,64494.2,79491,65694,62146,50538,29748,{"$f":"+AVERAGE(L337:N337)","v":47477.333333333336},{"$f":"+O337","v":47477.333333333336},47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336]
[null,"IAG01",2017,5,null,null,0,0,0,0,0,0,0,3137,{"$f":"+N338","v":3137},3137,3137,3137,3137,3137,3137,3137,3137,3137,3137,3137,3137]
[null,"Santa Cruz"]
[null,"UNA01",2014,14.57,null,null,0,0,0,0,10615.624999999991,16947.507500000011,10655.049750000002,11162.566999999999,{"$f":"+N340","v":11162.566999999999},{"$f":"+O340","v":11162.566999999999},{"$f":"+P340","v":11162.566999999999},11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G345:G347)","v":0},0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,{"$f":"+SUM(N345:N347)","v":60383.278999999995},{"$f":"+SUM(O345:O347)","v":86072.578999999998},86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998]
[null,"Qollpana"]
[null,"QOL Fase I",2013,3,0.35,null,0,0,0,36.528500000000001,8157.7569999999996,11450.126,13207.373,12488.579,{"$f":"+N346","v":12488.579},{"$f":"+O346","v":12488.579},{"$f":"+P346","v":12488.579},12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579]
[null,"QOL Fase II",2016,24,0.35,null,0,0,0,0,0,0,21704.071000000004,47894.7,{"$f":"+D347*8760*E347","v":73584},{"$f":"+O347","v":73584},73584,73584,73584,73584,73584,73584,73584,73584,73584,73584,73584]

{"sheet":"Scenario_100%_RE","index":20,"n_rows":347,"n_cols":29,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenarios. Nationally determined contribution"]
[]
[]
[null,null,null,"Installed capacity",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Total capacity [MW]",null,null,{"$f":"G8+G10","v":1288.9499999999996},1288.9499999999996,1444.7699999999995,1480.1699999999996,1719.1199999999997,1948.1799999999998,1972.1799999999998,{"$f":"N8+N10","v":2097.1799999999998},{"$f":"O8+O10","v":2217.1799999999998},2386.1799999999998,3101.0799999999995,3640.2799999999997,3640.2799999999997,3740.2799999999997,3740.2799999999997,5132.28,5132.28,5132.28,5132.28,9634.2800000000007,11790.28,13387,{"$f":"AB7-AA7","v":1596.7199999999993}]
[null,null,null,"Fossil fuel based [MW]",null,null,{"$f":"+H8-H25","v":785.6799999999995},785.6799999999995,941.49999999999955,973.89999999999952,1198.2799999999995,1419.7399999999996,{"$f":"+N8-N25","v":1419.7399999999996},{"$f":"OM_EF_2017!D22","v":1419.7399999999996},{"$f":"+N8+O25","v":1419.7399999999996},{"$f":"+O8+P25","v":1419.7399999999996},1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996,1419.7399999999996]
[null,null,null,"Fraction fossil fuels [%]",{"$nulls":9},{"$f":"+N8/N7","v":0.67697574838592756},{"$f":"+O8/O7","v":0.64033592220748858},0.59498445213688811,0.4578211461813303,0.39000846088762392,0.39000846088762392,0.37958120782401306,0.37958120782401306,0.27662949020708139,0.27662949020708139,0.27662949020708139,0.27662949020708139,0.14736337328788446,0.12041613939618054]
[null,null,null,"Renewable energy [MW]",null,null,{"$f":"G12+G14+G16+G18+G20","v":503.2700000000001},503.2700000000001,503.2700000000001,506.2700000000001,520.84000000000015,528.44000000000017,552.44000000000017,{"$f":"N12+N14+N16+N18+N20","v":677.44000000000017},{"$f":"O12+O14+O16+O18+O20","v":797.44000000000017},966.44000000000017,1681.34,2220.5400000000004,2220.5400000000004,2320.5400000000004,2320.5400000000004,3712.5400000000004,3712.5400000000004,3712.5400000000004,3712.5400000000004,8214.5400000000009,10370.540000000001]
[null,null,null,"Fraction renewable energy [%]",{"$nulls":9},{"$f":"+N10/N7","v":0.32302425161407233},{"$f":"+O10/O7","v":0.35966407779251131},0.40501554786311184,0.5421788538186697,0.60999153911237614,0.60999153911237614,0.62041879217598694,0.62041879217598694,0.72337050979291861,0.72337050979291861,0.72337050979291861,0.72337050979291861,0.85263662671211549,0.87958386060381943,0.79]
[null,null,null,"Hydro [MW]",null,null,{"$f":"+H12-H27","v":482.2700000000001},482.2700000000001,482.2700000000001,482.2700000000001,482.2700000000001,489.87000000000012,{"$f":"+N12-N27","v":489.87000000000012},{"$f":"OM_EF_2017!D90","v":609.87000000000012},{"$f":"+N12+O27","v":664.87000000000012},{"$f":"+O12+P27","v":733.87000000000012},1280.77,1774.97,1774.97,1774.97,1774.97,3166.9700000000003,3166.9700000000003,3166.9700000000003,3166.9700000000003,7668.97,9348.9700000000012]
[null,null,null,"Fraction hydro [%]",{"$nulls":9},{"$f":"+N12/N10","v":0.90025684931506844},{"$f":"+O12/O10","v":0.8337555176565008},0.75935391747030334,0.76175550453804708,0.7993416015924053,0.7993416015924053,0.76489523990105734,0.76489523990105734,0.853046701180324,0.853046701180324,0.853046701180324,0.853046701180324,0.93358483859108354,0.90149307557754954]
[null,null,null,"Wind [MW]",null,null,{"$f":"+H14-H28","v":0},0,0,3,3,3,{"$f":"+N14-N28","v":27},{"$f":"OM_EF_2017!D170","v":27},{"$f":"+N14+O28","v":27},{"$f":"+O14+P28","v":27},135,180,180,180,180,180,180,180,180,180,456]
[null,null,null,"Fraction  wind [%]",{"$nulls":9},{"$f":"+N14/N10","v":3.9855928200283407E-2},{"$f":"+O14/O10","v":3.3858346709470299E-2},2.7937585364844166E-2,8.0293099551548175E-2,8.1061363452133245E-2,8.1061363452133245E-2,7.7568152240426777E-2,7.7568152240426777E-2,4.8484326094803014E-2,4.8484326094803014E-2,4.8484326094803014E-2,4.8484326094803014E-2,2.1912365147652817E-2,4.3970709336254424E-2]
[null,null,null,"Solar [MW]",null,null,{"$f":"+H16-H29","v":0},0,0,0,0,0,{"$f":"+N16-N29","v":0},0,{"$f":"+N16+O29","v":65},{"$f":"+O16+P29","v":165},170,170,170,170,170,170,170,170,170,170,370]
[null,null,null,"Fraction solar [%]",{"$nulls":9},{"$f":"+N16/N10","v":0},{"$f":"+O16/O10","v":8.1510834670947011E-2},0.17072968834071434,0.10110982906491252,7.655795437145918E-2,7.655795437145918E-2,7.3258810449291958E-2,7.3258810449291958E-2,4.5790752422869514E-2,4.5790752422869514E-2,4.5790752422869514E-2,4.5790752422869514E-2,2.0695011528338771E-2,3.5677987838627495E-2]
[null,null,null,"Geothermal [MW]",null,null,{"$f":"+H18-G30","v":0},{"$f":"+I18-I30","v":0},0,0,0,0,{"$f":"+N18-N30","v":0},0,{"$f":"+N18+O30","v":0},{"$f":"+O18+P30","v":0},5,5,5,105,105,105,105,105,105,105,105]
[null,null,null,"Fraction geothermal [%]",{"$nulls":9},{"$f":"+N18/N10","v":0},{"$f":"+O18/O10","v":0},0,2.9738185019091918E-3,2.2517045403370349E-3,2.2517045403370349E-3,4.5248088806915623E-2,4.5248088806915623E-2,2.8282523555301756E-2,2.8282523555301756E-2,2.8282523555301756E-2,2.8282523555301756E-2,1.2782213002797476E-2,1.0124834386637532E-2]
[null,null,null,"Biomass [MW]",null,null,{"$f":"+H20-H31","v":21},21,21,21,35.57,35.57,{"$f":"+N20-N31","v":35.57},{"$f":"OM_EF_2017!D162","v":40.57},{"$f":"+N20+O31","v":40.57},{"$f":"+O20+P31","v":40.57},90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57,90.57]
[null,null,null,"Fraction biomass [%]",{"$nulls":9},{"$f":"+N20/N10","v":5.9887222484648076E-2},{"$f":"+O20/O10","v":5.0875300963081849E-2},4.197880882413807E-2,5.3867748343583093E-2,4.0787376043665044E-2,4.0787376043665044E-2,3.9029708602308075E-2,3.9029708602308075E-2,2.4395696746701716E-2,2.4395696746701716E-2,2.4395696746701716E-2,2.4395696746701716E-2,1.1025571730127309E-2,8.7333928609310586E-3]
[]
[null,null,null,"Capacity additions",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Total capacity additions [MW]",null,null,{"$f":"+G25+G26","v":96},0,155.82000000000002,35.4,238.95,229.05999999999997,24,{"$f":"+N25+N26","v":125},{"$f":"+O25+O26","v":120},169,714.9,539.20000000000005,0,100,0,1392,0,0,0,4502,2156]
[null,null,null,"Fossil fuel based [MW]",null,null,{"$f":"+SUMIF($C$191:$C$258,G23,$D$191:$D$258)","v":96},0,155.82000000000002,32.4,224.38,221.45999999999998,0,0,{"$f":"+SUMIF($C$55:$C$78,O23,$D$55:$D$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Renewables [MW]",null,null,{"$f":"+G27+G28+G29+G30+G31","v":0},0,0,3,14.57,7.6,24,{"$f":"+N27+N28+N29+N30+N31","v":125},{"$f":"+O27+O28+O29+O30+O31","v":120},169,714.9,539.20000000000005,0,100,0,1392,0,0,0,4502,2156]
[null,null,null,"Hydro [MW]",null,null,{"$f":"SUMIF($C$263:$C$331,G23,$D$263:$D$331)","v":0},0,0,0,0,7.6,0,120,{"$f":"+SUMIF($C$83:$C$127,O23,$D$83:$D$127)","v":55},69,546.9,494.2,0,0,0,1392,0,0,0,4502,1680]
[null,null,null,"Wind [MW]",null,null,{"$f":"+SUMIF($C$345:$C$347,G23,$D$345:$D$347)","v":0},0,0,3,0,0,24,0,{"$f":"+SUMIF($C$133:$C$147,O23,$D$133:$D$147)","v":0},0,108,45,0,0,0,0,0,0,0,0,276]
[null,null,null,"Solar [MW]",null,null,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($C$152:$C$165,O23,$D$152:$D$165)","v":65},100,5,0,0,0,0,0,0,0,0,0,200]
[null,null,null,"Geothermal [MW]",null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF($C$170:$C$173,N23,$D$170:$D$184)","v":0},0,0,5,0,0,100,0,0,0,0,0,0,0]
[null,null,null,"Biomass [MW]",null,null,{"$f":"+SUMIF($C$336:$C$340,G23,$D$336:$D$340)","v":0},0,0,0,14.57,0,0,5,{"$f":"+SUMIF($C$178:$C$183,O23,$D$178:$D$183)","v":0},0,50,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Electricity demand  ",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Electricity demand [MWh]",null,null,5814019.0352499997,6301852.2619999992,6604327.1639999999,7012819.3770000003,7477658.0630000019,7945921.6869999999,8377847.3140000002,8613743.881000001,9096484.1005555242,9861641.2775088195,10650466.03389922,11767871.007999998,12509304.038000001,13292004.038000001,14119084.037999999,14992914.037999995,15915934.037999999,16890764.037999999,17920144.037999999,19006944.038000003,20154224.037999999]
[null,null,null,"Transmission and distribution losses [%]",{"$nulls":10},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Total electricity demand [MWh]",null,null,{"$f":"+G38","v":6085440.8650679979},{"$f":"+H38","v":6592941.5332299992},6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O34/(1-O35)","v":9475504.2714120056},{"$f":"+P34/(1-P35)","v":10272542.997405021},11094235.451978354,12258198.966666665,13030525.039583335,13845837.539583335,14707379.206249999,15617618.789583329,16579097.956249999,17594545.872916665,18666816.706250001,19798900.039583337,20993983.372916665]
[]
[null,null,null,"Total generation [MWh]",null,null,{"$f":"+G190+G262+G335+G344","v":6085440.8650679979},6592941.5332299992,6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O190+O262+O335+O344+O54+O82+O132+O151+O169+O177","v":9549855.4570679404},{"$f":"+P190+P262+P335+P344+P54+P82+P132+P151+P169+P177","v":10217479.791623497},12491293.393663254,14744424.482910259,14776852.148918491,15509538.304188725,15506671.645339157,19215526.627007123,19212560.588306114,19212577.151614688,19213554.788975973,37975048.194992095,46600144.194992095]
[null,null,null,"Renewable energy generation [MWh]",null,null,{"$f":"+G262+G335+G344","v":2209585.150035846},2388145.9836729998,2386578.6652733334,2594391.147199627,2317460.2385350005,2530134.7848262745,1811708.9550000003,2334294.7473999988,{"$f":"+O82+O132+O151+O169+O262+O335+O344","v":3176644.4586587572},3678816.5949920905,6453108.5949920909,8755674.59499209,8755674.59499209,9500274.59499209,9500274.59499209,15597234.59499209,15597234.59499209,15597234.59499209,15597234.59499209,37602748.194992095,46227844.194992095]
[null,null,null,"Fraction renewable energy [%]",null,null,{"$f":"+G39/G38","v":0.36309368524463614},{"$f":"+H39/H38","v":0.36222769027090168},0.34780012069921734,0.35603823147498043,0.29927857164995242,0.30674558689967352,0.20897448566862767,0.26256419555401972,0.33263796221205544,0.36005127193968722,0.51660852016058711,0.59382952553627866,0.59252637210915804,0.61254399767827461,0.61265723633527691,0.81169956451104597,0.81182487484179888,0.81182417496141313,0.81178286716319703,0.99019619414073323,0.99201075433496166]
[null,null,null,"Fossil fuel based generation [MWh]",null,null,{"$f":"+G54+G190","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,6556082.4895821987,{"$f":"+O54+O190","v":6373210.9984091837},6538663.1966314064,5665884.7986711618,5616449.8879181677,5648877.553926399,5636963.7091966337,5634097.0503470665,3245992.0320150317,3243025.9933140208,3243042.5566225951,3244020.1939838827,0,0]
[null,null,null,"Fraction fossil fuels [%]",null,null,{"$f":"+G41/G38","v":0.63690631475536374},{"$f":"+H41/H38","v":0.63777230972909849},0.65219987930078271,0.64396176852501952,0.70072142835004758,0.69325441310032643,0.79102551433137225,0.73743580444598045,0.66736203778794456,0.63994872806031278,0.45358671997452449,0.38092025188422896,0.38227881669235197,0.36345141929042696,0.36333374299832472,0.16892547859983398,0.16879717715960857,0.16879789374587048,0.16884018754536675,0,0]
[null,null,null,"Electricity surplus [MWh]",null,null,{"$f":"+G38-G36","v":0},0,0,0,0,0,0,0,74351.185655934736,-55063.205781523138,1397057.9416848999,2486225.5162435938,1746327.1093351562,1663700.7646053899,799292.43908915855,3597907.837423794,2633462.6320561152,1618031.2786980234,546738.08272597194,18176148.155408759,25606160.82207543]
[]
[null,null,null,"Grid emission factor",null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Greenhouse gas emissions [tCO2e]",null,null,{"$f":"+OM_EF_2010!H23","v":2367600.8022007537},{"$f":"+OM_EF_2011!H22","v":2563443.5542223589},{"$f":"+OM_EF_2012!H22","v":2817609.7087179245},{"$f":"+OM_EF_2013!H22","v":2778715.3568573501},{"$f":"+OM_EF_2014!H22","v":3227014.1231285771},{"$f":"+OM_EF_2015!H22","v":3281998.2416344592},{"$f":"+OM_EF_2016!H23","v":4027512.3858852028},{"$f":"+OM_EF_2017!H22","v":3757647.5833060076},{"$f":"+SUMPRODUCT($F$191:$F$258,O191:O258)+SUMPRODUCT($F$55:$F$78,O55:O78)","v":3649126.2841368457},{"$f":"+SUMPRODUCT($F$191:$F$258,P191:P258)+SUMPRODUCT($F$55:$F$78,P55:P78)","v":3738352.4734215885},3130293.7738030697,3100192.1497618537,3117677.6196763488,3111249.5164674278,3109706.4286352098,1717150.907472095,1715550.9858887549,{"$f":"+SUMPRODUCT($F$191:$F$258,X191:X258)+SUMPRODUCT($F$55:$F$78,X55:X78)","v":1715560.4581806087},1716087.4505138197,0,0]
[null,null,null,"Average operting margin emission factor [tCO2e/MWh]",null,null,{"$f":"+'Grid-EF'!H9","v":0.3890598651268462},{"$f":"+'Grid-EF'!I9","v":0.38881636387976309},{"$f":"+'Grid-EF'!J9","v":0.41061499921819916},{"$f":"+'Grid-EF'!K9","v":0.38133374857362462},{"$f":"+'Grid-EF'!L9","v":0.41673904967390796},{"$f":"+'Grid-EF'!M9","v":0.39789914864278025},{"$f":"+'Grid-EF'!N9","v":0.46455989911712259},{"$f":"+'Grid-EF'!O9","v":0.42261392631992878},{"$f":"+O46/O38","v":0.38211324773885369},{"$f":"+P46/P38","v":0.36587813723755713},0.25059805059026524,0.21026199790674616,0.21098388129331927,0.20060232970488617,0.20053990306616795,8.9362677422468673E-2,8.9293198478340233E-2,8.9293614523568862E-2,8.9316499177884937E-2,0,0]
[null,null,null,"Simple operating margin emission factor [tCO2e/MWh]",null,null,{"$f":"+G46/G41","v":0.61085885963665543},{"$f":"+H46/H41","v":0.6096476092618659},0.62958459860252602,0.59216830441201707,0.5947285651805766,0.57395833495429482,0.58728813508600886,0.57315440879168567,0.57257264588410828,0.57173039213084353,0.55248101312212128,0.55198429820068995,0.55191099292094337,0.5519371202251071,0.55194406501102933,0.52900650726678777,0.52899698905454895,0.52899720809314521,0.52900023671133345,null,0]
[]
[null,"Capacity additions 2018 - 2030"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor \n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G55:G78)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P55:P78)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Entre Ríos"]
[null,"CCERI3",null,null,null,{"$f":"+'GHG-ER'!J29","v":0.38170767905185599},0,0,0,0,0,0,0,0,0,{"$f":"+$D56*8760*$E56","v":0},{"$f":"+$D56*8760*$E56","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"CCERI4",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D57*8760*$E57","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"CCERI5",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D58*8760*$E58","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Del Sur"]
[null,"CCSUR1",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,{"$f":"+$D60*8760*$E60","v":0},{"$f":"+$D60*8760*$E60","v":0},0,0,0,0,0,0,0,0,0]
[null,"CCSUR2",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,{"$f":"+$D61*8760*$E61","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"CCSUR3",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D62*8760*$E62","v":0},{"$f":"+$D62*8760*$E62","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"CCSUR4",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D63*8760*$E63","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Warnes"]
[null,"CCWAR1",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,{"$f":"+$D65*8760*$E65","v":0},{"$f":"+$D65*8760*$E65","v":0},0,0,0,0,0,0,0,0,0]
[null,"CCWAR2",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CCWAR3",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D67*8760*$E67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"CCWAR4",{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D68*8760*$E68","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Guaracachi"]
[null,{"$f":"+B69","v":"Guaracachi"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,{"$f":"+$D70*8760*$E70","v":0},{"$f":"+$D70*8760*$E70","v":0},0,0,0,0,0,0,0,0,0]
[null,"Santa Cruz"]
[null,{"$f":"+B71","v":"Santa Cruz"},{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D72*8760*$E72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrasco"]
[null,{"$f":"+B73","v":"Carrasco"},{"$nulls":4},0,0,0,0,0,0,0,0,0,{"$f":"+$D74*8760*$E74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Natural Gas A"]
[null,{"$f":"+B75","v":"Natural Gas A"},{"$nulls":4},{"$f":"+IF($C76<=G$52,$D76*8760*$E76,0)","v":0},0,0,0,0,0,{"$f":"+IF($C76<=M$52,$D76*8760*$E76,0)","v":0},{"$f":"+IF($C76<=N$52,$D76*8760*$E76,0)","v":0},0,{"$f":"+$D76*8760*$E76","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Natural Gas B"]
[null,{"$f":"+B77","v":"Natural Gas B"},{"$nulls":4},0,0,0,0,0,0,{"$f":"+IF($C78<=M$52,$D78*8760*$E78,0)","v":0},0,0,{"$f":"+$D78*8760*$E78","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G84:G127)","v":0},0,0,0,0,0,0,0,240900,543120,2938542,5103138,5103138,5103138,5103138,11200098,11200098,11200098,11200098,33205611.600000001,40564011.600000001]
[null,"San José"]
[null,"San Jose I",2018,55,0.5,null,{"$f":"+IF($C84<=G$52,$D84*8760*$E84,0)","v":0},0,0,0,0,0,0,0,240900,240900,240900,240900,240900,240900,240900,240900,{"$f":"+IF($C84<=W$52,$D84*8760*$E84,0)","v":240900},240900,240900,240900,240900]
[null,"San José II",2019,69,0.5,null,0,0,0,0,0,0,0,0,0,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220,302220]
[null,"Sehuencas"]
[null,"Sehuencas",2021,198.6,0.5,null,0,0,0,0,0,0,0,0,0,0,0,869868,869868,869868,869868,869868,869868,869868,869868,869868,869868]
[null,"Juntas"]
[null,"Juntas",2021,91.6,0.5,null,0,0,0,0,0,0,0,0,0,0,0,401208,401208,401208,401208,401208,401208,401208,401208,401208,401208]
[null,"Umapalca"]
[null,"Umapalca",2021,85.8,0.5,null,0,0,0,0,0,0,0,0,0,0,0,375804,375804,375804,375804,375804,375804,375804,375804,375804,375804]
[null,"Palillada"]
[null,"Palillada",2021,118.2,0.5,null,0,0,0,0,0,0,0,0,0,0,0,517716,517716,517716,517716,517716,517716,517716,517716,517716,517716]
[null,"Ivirizu"]
[null,{"$f":"+B94","v":"Ivirizu"},2020,253.9,0.5,null,0,0,0,0,0,0,0,0,0,0,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082,1112082]
[null,"Banda Azul"]
[null,{"$f":"+B96","v":"Banda Azul"},2020,93,0.5,null,0,0,0,0,0,0,0,0,0,0,407340,407340,407340,407340,407340,407340,407340,407340,407340,407340,407340]
[null,"Pequenas centrales"]
[null,{"$f":"+B98","v":"Pequenas centrales"},2020,200,0.5,null,0,0,0,0,0,0,0,0,0,0,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000,876000]
[null,"Carrizal"]
[null,{"$f":"+B100","v":"Carrizal"},2025,347,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1519860,1519860,1519860,1519860,1519860,1519860]
[null,"Cambari"]
[null,{"$f":"+B102","v":"Cambari"},2025,93,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407340,407340,407340,407340,407340,407340]
[null,"Cuenca Corani"]
[null,{"$f":"+B104","v":"Cuenca Corani"},2025,220,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,963600,963600,963600,963600,963600,963600]
[null,"Moliineros"]
[null,{"$f":"+B106","v":"Moliineros"},2025,132,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578160,578160,578160,578160,578160,578160]
[null,"Rositas"]
[null,{"$f":"+B108","v":"Rositas"},2025,600,0.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2628000,2628000,2628000,2628000,2628000,2628000]
[null,"Icla"]
[null,{"$f":"+B110","v":"Icla"},2029,102,0.53,null,{"$f":"+IF($C111<=G$52,$D111*8760*$E111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473565.60000000003,473565.60000000003]
[null,"Margarita"]
[null,{"$f":"+B112","v":"Margarita"},2029,150,0.53,null,{"$f":"+IF($C113<=G$52,$D113*8760*$E113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696420,696420]
[null,"Río Grande (excl. Juntas)"]
[null,{"$f":"+B114","v":"Río Grande (excl. Juntas)"},2029,{"$f":"3072-172","v":2900},0.53,null,{"$f":"+IF($C115<=G$52,$D115*8760*$E115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13464120,13464120]
[null,"Otras  nuevas plantas"]
[null,{"$f":"+B116","v":"Otras  nuevas plantas"},2029,360,0.53,null,{"$f":"+IF($C117<=G$52,$D117*8760*$E117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1671408,1671408]
[null,"Cachuela Esperanza"]
[null,{"$f":"+B118","v":"Cachuela Esperanza"},2029,990,0.65725750657257509,null,{"$f":"+IF($C119<=G$52,$D119*8760*$E119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5700000,5700000]
[null,"El Bala"]
[null,{"$f":"B120","v":"El Bala"},2030,1680,0.5,null,{"$f":"+IF($C121<=G$52,$D121*8760*$E121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7358400]
[null,"Hydro A"]
[null,{"$f":"B122","v":"Hydro A"},{"$nulls":4},{"$f":"+IF($C123<=G$52,$D123*8760*$E123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro B"]
[null,{"$f":"B124","v":"Hydro B"},{"$nulls":4},{"$f":"+IF($C125<=G$52,$D125*8760*$E125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro C"]
[null,{"$f":"B126","v":"Hydro C"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G133:G147)","v":0},{"$f":"+SUM(H133:H147)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(Q133:Q147)","v":331128},{"$f":"+SUM(R133:R147)","v":469098},{"$f":"+SUM(S133:S147)","v":469098},469098,469098,469098,469098,469098,469098,469098,{"$f":"+SUM(AA133:AA147)","v":1315314}]
[null,"El Dorado"]
[null,"El Dorado",2020,54,0.35,null,{"$f":"+IF($C134<=G$52,$D134*8760*$E134,0)","v":0},{"$f":"+IF($C134<=H$52,$D134*8760*$E134,0)","v":0},0,0,0,0,0,0,0,0,165564,165564,165564,165564,165564,165564,165564,165564,165564,165564,165564]
[null,"La Ventolera"]
[null,"La Ventolera",2021,24,0.35,null,{"$f":"+IF($C136<=G$52,$D136*8760*$E136,0)","v":0},0,0,0,0,0,0,0,0,0,0,73584,73584,73584,73584,73584,73584,73584,73584,73584,73584]
[null,"San Julián"]
[null,"San Julián",2020,39.6,0.35,null,{"$f":"+IF($C138<=G$52,$D138*8760*$E138,0)","v":0},0,0,0,0,0,0,0,0,0,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999]
[null,"Warnes"]
[null,"Warnes I",2020,14.4,0.35,null,{"$f":"+IF($C140<=G$52,$D140*8760*$E140,0)","v":0},0,0,0,0,0,0,0,0,0,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994]
[null,"Warnes II",2021,21,0.35,null,{"$f":"+IF($C141<=G$52,$D141*8760*$E141,0)","v":0},0,0,0,0,0,0,0,0,0,0,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993]
[null,"Wind A"]
[null,"Wind A",2030,276,0.35,null,{"$f":"+IF($C143<=G$52,$D143*8760*$E143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,846216]
[null,"Wind B"]
[null,"Wind B",{"$nulls":4},{"$f":"+IF($C145<=G$52,$D145*8760*$E145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind C"]
[null,"Wind C",{"$nulls":4},{"$f":"+IF($C147<=G$52,$D147*8760*$E147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Solar PV",{"$nulls":4},{"$f":"+SUM(G152:G165)","v":0},{"$f":"+SUM(H152:H156)","v":0},0,0,0,0,0,0,{"$f":"+SUM(O152:O165)","v":136656},{"$f":"+SUM(P152:P165)","v":346896},357408,357408,357408,357408,357408,357408,{"$f":"+SUM(W152:W165)","v":357408},357408,357408,357408,{"$f":"+SUM(AA152:AA165)","v":777888}]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,null,{"$f":"+IF($C153<=G$52,$D153*8760*$E153,0)","v":0},{"$f":"+IF($C153<=H$52,$D153*8760*$E153,0)","v":0},0,0,0,0,0,0,0,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,{"$f":"+IF($C153<=AA$52,$D153*8760*$E153,0)","v":105120}]
[null,"Oruro"]
[null,"Oruro I",2019,50,0.24,null,{"$f":"+IF($C155<=G$52,$D155*8760*$E155,0)","v":0},{"$f":"+IF($C155<=H$52,$D155*8760*$E155,0)","v":0},0,0,0,0,0,0,0,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,105120,{"$f":"+IF($C155<=AA$52,$D155*8760*$E155,0)","v":105120}]
[null,"Uyuni"]
[null,"Uyuni",2018,60,0.24,null,{"$f":"+IF($C157<=G$52,$D157*8760*$E157,0)","v":0},{"$f":"+IF($C157<=H$52,$D157*8760*$E157,0)","v":0},0,0,0,0,0,0,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,126144,{"$f":"+IF($C157<=AA$52,$D157*8760*$E157,0)","v":126144}]
[null,"Yunchará"]
[null,"Yunchará",2018,5,0.24,null,{"$f":"+IF($C159<=G$52,$D159*8760*$E159,0)","v":0},{"$f":"+IF($C159<=H$52,$D159*8760*$E159,0)","v":0},0,0,0,0,0,0,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,{"$f":"+IF($C159<=AA$52,$D159*8760*$E159,0)","v":10512}]
[null,"Riberalta - Guayamerin"]
[null,{"$f":"B160","v":"Riberalta - Guayamerin"},2020,5,0.24,null,{"$f":"+IF($C161<=G$52,$D161*8760*$E161,0)","v":0},{"$f":"+IF($C161<=H$52,$D161*8760*$E161,0)","v":0},0,0,0,0,0,0,0,0,10512,10512,10512,10512,10512,10512,10512,10512,10512,10512,{"$f":"+IF($C161<=AA$52,$D161*8760*$E161,0)","v":10512}]
[null,"Solar A"]
[null,{"$f":"+B162","v":"Solar A"},2030,200,0.24,null,{"$f":"+IF($C163<=G$52,$D163*8760*$E163,0)","v":0},{"$f":"+IF($C163<=H$52,$D163*8760*$E163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($C163<=AA$52,$D163*8760*$E163,0)","v":420480}]
[null,"Solar B"]
[null,{"$f":"B164","v":"Solar B"},{"$nulls":4},{"$f":"+IF($C165<=G$52,$D165*8760*$E165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($C165<=AA$52,$D165*8760*$E165,0)","v":0}]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Geothermal",{"$nulls":4},{"$f":"+SUM(G170:G173)","v":0},{"$f":"+SUM(H170:H173)","v":0},0,0,0,0,0,0,0,0,37230,37230,37230,781830,781830,781830,781830,781830,781830,781830,781830]
[null,"Laguna Colorada"]
[null,"Laguna Colorada",2020,5,0.85,null,{"$f":"+IF($C171<=G$52,$D171*8760*$E171,0)","v":0},{"$f":"+IF($C171<=H$52,$D171*8760*$E171,0)","v":0},0,0,0,0,0,0,0,0,37230,37230,37230,37230,37230,37230,37230,37230,37230,37230,37230]
[null,"Laguna Colorada "]
[null,{"$f":"+B172","v":"Laguna Colorada "},2023,100,0.85,null,{"$f":"+IF($C173<=G$52,$D173*8760*$E173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,744600,744600,744600,744600,744600,744600,744600,744600]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G178:G183)","v":0},{"$f":"+SUM(H178:H183)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(Q178:Q183)","v":372300},372300,372300,372300,372300,372300,372300,372300,372300,372300,372300]
[null,"San Buenaventura"]
[null,{"$f":"+B178","v":"San Buenaventura"},2020,10,0.85,null,{"$f":"+IF($C179<=G$52,$D179*8760*$E179,0)","v":0},{"$f":"+IF($C179<=H$52,$D179*8760*$E179,0)","v":0},0,0,0,0,0,0,0,0,74460,74460,74460,74460,74460,74460,74460,74460,74460,74460,74460]
[null,"Cobija"]
[null,{"$f":"+B180","v":"Cobija"},2020,20,0.85,null,{"$f":"+IF($C181<=G$52,$D181*8760*$E181,0)","v":0},0,0,0,0,0,0,0,0,0,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920]
[null,"Riberalta"]
[null,{"$f":"+B182","v":"Riberalta"},2020,20,0.85,null,{"$f":"+IF($C183<=G$52,$D183*8760*$E183,0)","v":0},0,0,0,0,0,0,0,0,0,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920,148920]
[]
[]
[null,"Existing plants"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor (2017)\n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G191:G258)","v":3875855.7150321514},{"$f":"SUM(H191:H258)","v":4204795.5495570004},4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,{"$f":"SUM(N191:N258)","v":6556082.4895821987},{"$f":"SUM(O191:O258)","v":6373210.9984091837},{"$f":"SUM(P191:P258)","v":6538663.1966314064},5665884.7986711618,5616449.8879181677,{"$f":"SUM(S191:S258)","v":5648877.553926399},{"$f":"SUM(T191:T258)","v":5636963.7091966337},5634097.0503470665,3245992.0320150317,3243025.9933140208,3243042.5566225951,3244020.1939838827,0,{"$f":"SUM(AA191:AA258)","v":0}]
[null,"El Alto"]
[null,"ALT1",2012,17.5,null,{"$f":"+OM_EF_2017!G24","v":0.56430470027607305},0,0,57810.708899999998,107684.09799999998,108265.76249999998,62901.071699999942,100635.927,49236.522900000004,{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978},{"$f":"+AVERAGE($L$192:$N$192)","v":70924.507199999978},70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978,70924.507199999978]
[null,"ALT2",2013,32.4,null,{"$f":"+OM_EF_2017!G25","v":0.4944620795160809},0,0,0,103575.98907,74350.106548000011,230006.70250000007,213864.51399999997,148687.6958000001,{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341},{"$f":"+AVERAGE($L$193:$N$193)","v":197519.63743333341},197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341]
[null,"Aranjuez"]
[null,"ARJ1",1974,3,null,{"$f":"+OM_EF_2017!G27","v":0.60378353760396697},0,1295.25873,6370.2055145175,1574.99368394,5457.5982823000022,903.1293569275839,2065.3987464399997,511.0025,{"$f":"+AVERAGE($L$195:$N$195)","v":1159.8435344558613},1159.8435344558613]
[null,"ARJ2",1974,3,null,{"$f":"+OM_EF_2017!G28","v":0.60378353760396697},7078.1761228214964,6630.8057900000003,0,0,1826.3282691160052,911.2479539279999,2494.435346064,148.19450000000001,{"$f":"+AVERAGE($L$196:$N$196)","v":1184.6259333306666},1184.6259333306666]
[null,"ARJ3",1974,3,null,{"$f":"+OM_EF_2017!G29","v":0.60378353760396697},6933.803202000001,3921.550401,7512.4494400000012,1769.8755000000001,5453.1379999999999,742.68149999999991,3046.8119999999999,740.51250000000005,{"$f":"+AVERAGE($L$197:$N$197)","v":1510.0019999999997},1510.0019999999997]
[null,"ARJ5",1970,null,null,null,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L198:N198)","v":0},{"$f":"+O198","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ6",1971,null,null,null,2.1599455000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ8",1994,18,null,{"$f":"+OM_EF_2017!G30","v":0.68049204311663647},128803.56000000001,132236.64000000001,116890.92,106260.78000000001,105427.86,83446.760000000184,101154.24000000002,139685.16,{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673},{"$f":"+AVERAGE($L$200:$N$200)","v":108095.38666666673}]
[null,"ARJ9",2007,2,null,{"$f":"+OM_EF_2017!G31","v":0.53565738803214413},8515.6443321999977,9389.0358410000008,1184.838632,338.88614000000001,10782.301104999993,8423.3989699999547,10825.283039999975,697.1232500000001,{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106},{"$f":"+AVERAGE($L$201:$N$201)","v":6648.6017533333106},6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106]
[null,"ARJ10",2007,2,null,{"$f":"+OM_EF_2017!G32","v":0.53565738803214413},5375.3301001449963,6762.7585799999997,8797.9958194499977,4904.8445299999994,2009.3795900000014,0,0,0,0,{"$f":"+O202","v":0},0,0,0,0,0]
[null,"ARJ11",2007,2,null,{"$f":"+OM_EF_2017!G33","v":0.53565738803214413},5023.2107812749982,0,8208.257778800009,9655.3631199999982,5505.7637099999756,4874.0930399999925,10874.30593000001,657.71189500000003,{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675},{"$f":"+AVERAGE($L$203:$N$203)","v":5468.7036216666675},5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675]
[null,"ARJ12",2007,2,null,{"$f":"+OM_EF_2017!G34","v":0.53565738803214413},2147.3923148100002,6196.9345160000003,11548.431087550014,11349.074575000001,9975.9341299999905,7073.2160740378231,0,0,0,{"$f":"+O204","v":0},0,0,0,0,0]
[null,"ARJ13",2008,2,null,{"$f":"+OM_EF_2017!G35","v":0.53565738803214413},8526.9006409999947,8851.2839679999997,10087.290187999994,9758.3664000000153,4970.5611999999865,5371.6201999999894,0,0,0,0,0,0,0,0,0]
[null,"ARJ14",2008,2,null,{"$f":"+OM_EF_2017!G36","v":0.53565738803214413},7797.8255404000083,10123.336069999999,9538.6528150000031,2570.0208000000066,7007.9093999999996,0,0,0,0,0,0,0,0,0,0]
[null,"ARJ15",2008,2,null,{"$f":"+OM_EF_2017!G37","v":0.53565738803214413},0,4892.938408,11580.990529000033,10493.689199999977,9947.2014000000054,7564.2671999999584,8339.7395999998589,474.07699999999943,{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058},{"$f":"+AVERAGE($L$207:$N$207)","v":5459.3612666666058},5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058]
[null,"Bulo Bulo"]
[null,"BUL1",2000,45,null,{"$f":"+OM_EF_2017!G39","v":0.53293470959573763},320717,327166,106480,287973.53399999999,269807.61800000013,253280.23099999985,223504.63100000005,237695.82099999994,{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},{"$f":"+AVERAGE($L$209:$N$209)","v":238160.22766666661},238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661]
[null,"BUL2",2000,45,null,{"$f":"+OM_EF_2017!G40","v":0.53630846331041515},331746,326073,289542,202260.81000000006,173568.66000000032,33037.908999999891,15850.489000000001,77027.985999999757,{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},{"$f":"+AVERAGE($L$210:$N$210)","v":41972.127999999881},41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881]
[null,"BUL3",2014,49.02,null,{"$f":"+OM_EF_2017!G41","v":0.52168886388014557},{"$nulls":4},265758.58129,313954.44199999998,125500.57599999997,239710.45899999986,{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},{"$f":"+AVERAGE($L$211:$N$211)","v":226388.49233333324},226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324]
[null,"Carrasco",null,null,null,{"$f":"+OM_EF_2017!G42","v":0.60672648117717065},743118.82019999996,609577.55848999997,772580.19999999972,667630.60999999987,815783.94000000006,516330.15,440398.8600000001,552699.28999999992,{"$f":"+AVERAGE($L$212:$N$212)","v":503142.76666666666},{"$f":"+AVERAGE($L$212:$N$212)","v":503142.76666666666},503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666,503142.76666666666]
[null,"CAR1",1996,56,null,{"$f":"+OM_EF_2017!G43","v":0.59295201252000207}]
[null,"CAR2",1996,56,null,{"$f":"+OM_EF_2017!G44","v":0.64048050783379351}]
[null,"CAR3",null,24.4,null,{"$f":"+OM_EF_2017!G45","v":0.56087175789973454},null,7408.7086380000001]
[null,"Entre Ríos"]
[null,"ERI01",2010,23,null,{"$f":"+OM_EF_2017!G47","v":0.59224174858007006},94768,186730,193238,176801,173128,75240,152450,36192,{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672},{"$f":"+AVERAGE($L$217:$N$217)","v":87960.666666666672},87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672,87960.666666666672]
[null,"ERI02",2010,23,null,{"$f":"+OM_EF_2017!G48","v":0.59170905062512091},123773.2823375,193364,193432,175773,165138,85293,168623,52744,{"$f":"+AVERAGE($L$218:$N$218)","v":102220},{"$f":"+AVERAGE($L$218:$N$218)","v":102220},102220,102220,102220,102220,102220]
[null,"ERI03",2010,25,null,{"$f":"+OM_EF_2017!G49","v":0.59176823928678191},109541.1267625,170825,196674,195325,173443,74301,182321,60409,{"$f":"+AVERAGE($L$219:$N$219)","v":105677},{"$f":"+AVERAGE($L$219:$N$219)","v":105677},105677,105677,105677,105677,105677]
[null,"ERI04",2010,25,null,{"$f":"+OM_EF_2017!G50","v":0.59703603017461182},77401.001000000004,187411,183871,186743,193663,89367,182872,46175,{"$f":"+AVERAGE($L$220:$N$220)","v":106138},{"$f":"+AVERAGE($L$220:$N$220)","v":106138},106138,106138,106138,106138,106138]
[null,"Guaracachi"]
[null,"GCH1",1975,22,null,{"$f":"+OM_EF_2017!G52","v":0.70854746874395536},54977.579999999987,31424.37,44186.280000000006,6585.9599999999991,15638.4,14091.300000000003,42919.199999999997,41459.700000000004,{"$f":"+AVERAGE($L$222:$N$222)","v":32823.4},{"$f":"+AVERAGE($L$222:$N$222)","v":32823.4}]
[null,"GCH2",1977,20,null,{"$f":"+OM_EF_2017!G53","v":0.74548119362042586},44343.569999999992,38362.5,31007.909999999996,4921.4399999999996,14575.08,10209.6,28229.760000000002,20603.039999999997,{"$f":"+AVERAGE($L$223:$N$223)","v":19680.8},{"$f":"+AVERAGE($L$223:$N$223)","v":19680.8}]
[null,"GCH4",1980,20,null,{"$f":"+OM_EF_2017!G54","v":0.75962728375740729},35434.590000000004,65185.067999999999,40516.368000000002,17730.18,24451.464,13814.243999999999,43634.928000000007,24144.995999999996,{"$f":"AVERAGE($L$224:$N$224)","v":27198.056},{"$f":"AVERAGE($L$224:$N$224)","v":27198.056}]
[null,"GCH6",1988,21,null,{"$f":"+OM_EF_2017!G55","v":0.74838143804181545},47583.179999999993,73021.77,79926.345000000001,32721.119999999995,52400.755703329996,49910.714999999997,73438.604999999996,47740.184999999998,{"$f":"AVERAGE($L$225:$N$225)","v":57029.834999999999},{"$f":"AVERAGE($L$225:$N$225)","v":57029.834999999999}]
[null,"GCH7",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L226:N226)","v":0},{"$f":"+O226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"GCH9",1999,63,null,{"$f":"+OM_EF_2017!G56","v":0.59602982292637463},0,0,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42,{"$f":"+AVERAGE($L$227:$N$227)","v":360187.52399999998},{"$f":"+AVERAGE($L$227:$N$227)","v":360187.52399999998},360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998,360187.52399999998]
[null,"GCH10",1999,63,null,{"$f":"+OM_EF_2017!G57","v":0.59602982292637463},304167.35200000001,362328.33600000001,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998,{"$f":"+AVERAGE($L$228:$N$228)","v":376728.57599999994},{"$f":"+AVERAGE($L$228:$N$228)","v":376728.57599999994},376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994,376728.57599999994]
[null,"GCH11",2007,63,null,{"$f":"+OM_EF_2017!G58","v":0.59602982292637463},274064.72799999994,328187.05200000003,215762.25825000004,201328.714125,301526.55250000005,234237.29225000003,299524.30199999997,149744.47925,{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},{"$f":"+AVERAGE($L$229:$N$229)","v":227835.35783333331},227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331,227835.35783333331]
[null,"GCH12",2012,96,null,{"$f":"+OM_EF_2017!G59","v":0.426809439237546},386364.63308200007,362853.24075,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004,{"$f":"+AVERAGE($L$230:$N$230)","v":376035.53464738821},376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821]
[null,"Karachipampa"]
[null,"KAR1",1982,14,null,{"$f":"+OM_EF_2017!G61","v":0.70197752729958329},80691.735044999994,79540.577999999994,60267.497718999999,84986.583595136995,61003.532321999912,79662.397554113864,76545.155212149999,41016.303,{"$f":"+AVERAGE($L$232:$N$232)","v":65741.285255421288},{"$f":"+AVERAGE($L$232:$N$232)","v":65741.285255421288}]
[null,"Kenko"]
[null,"KEN1",1995,9,null,{"$f":"+OM_EF_2017!G63","v":0.71464390089503949},46977.265625,50444.303124999999,50792.947500000002,25340.758313000002,43520.745187,0,1793.82,18.810000000000002,{"$f":"+AVERAGE($L$234:$N$234)","v":604.20999999999992},{"$f":"+AVERAGE($L$234:$N$234)","v":604.20999999999992},604.20999999999992,0,0,0,0,0,0,0,0,0,0]
[null,"KEN2",1995,9,null,{"$f":"+OM_EF_2017!G64","v":0.7091985440222266},47451.323000000004,50578.209750000002,52201.957000000002,20555.564869999998,46932.179499999998,29966.794000000005,14728.669187500001,14455.24559,{"$f":"+AVERAGE($L$235:$N$235)","v":19716.902925833336},{"$f":"+AVERAGE($L$235:$N$235)","v":19716.902925833336},19716.902925833336,0,0,0,0,0,0,0,0,0,0]
[null,"Santa Cruz"]
[null,"SCZ1",2009,22,null,{"$f":"+OM_EF_2017!G66","v":0.70138564068297304},73485.584999999992,82841.692500000005,69552.787499999991,23800.942902800001,44110.71,44085.419999999991,76414.35149999999,77133.690000000017,{"$f":"+AVERAGE($L$237:$N$237)","v":65877.820499999987},{"$f":"+AVERAGE($L$237:$N$237)","v":65877.820499999987}]
[null,"SCZ2",2009,22,null,{"$f":"+OM_EF_2017!G67","v":0.69085005890731344},86746.319999999992,105667.14,63985.62,16188.9,29892.711125046593,35185.5,69334.630499999999,64466.459999999992,{"$f":"+AVERAGE($L$238:$N$238)","v":56328.863499999999},{"$f":"+AVERAGE($L$238:$N$238)","v":56328.863499999999}]
[null,"Del Sur"]
[null,"SUR01",2014,43.83,null,{"$f":"+OM_EF_2017!G69","v":0.55329560920712517},0,0,0,0,84605.7,283458,327520.80560572003,321801.02243377001,310926.6093464967,{"$f":"O240","v":310926.6093464967},{"$f":"P240","v":310926.6093464967},310926.6093464967,310926.6093464967,310926.6093464967,310926.6093464967,310926.6093464967,310926.6093464967,310926.6093464967,310926.6093464967]
[null,"SUR02",2014,43.31,null,{"$f":"+OM_EF_2017!G70","v":0.55601828764353167},0,0,0,0,129537,256045,313178.53026025603,283832.34028472006,284351.95684832538,{"$f":"O241","v":284351.95684832538},284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538,284351.95684832538]
[null,"SUR03",2014,44.16,null,{"$f":"+OM_EF_2017!G71","v":0.55069130809404065},0,0,0,0,108702.3,285112,329847.8391620898,326287.42484508501,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163,313749.08800239163]
[null,"SUR04",2014,44.06,null,{"$f":"+OM_EF_2017!G72","v":0.55033617612407471},0,0,0,0,73180,279769,310140.64298799884,335050.79283362499,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463,308320.14527387463]
[null,"Valle Hermoso (VHE)",null,null,null,{"$f":"+OM_EF_2017!G73","v":0.70147713437403492},412298.62000000005,375505.48,441361.19300000003,438893.55500000005,458878.51799999998,260568.35899999994,431717.94459999999,498992.92799999996,{"$f":"+AVERAGE($L$244:$N$244)","v":397093.0772},{"$f":"+AVERAGE($L$244:$N$244)","v":397093.0772}]
[null,"VHE1",1992,18.52,null,{"$f":"+OM_EF_2017!G74","v":0.77217528002954161}]
[null,"VHE2",1991,18.809999999999999,null,{"$f":"+OM_EF_2017!G75","v":0.69576271782517718}]
[null,"VHE3",1991,18.32,null,{"$f":"+OM_EF_2017!G76","v":0.73269644270164769}]
[null,"VHE4",1992,18.63,null,{"$f":"+OM_EF_2017!G77","v":0.77010367687140613}]
[null,"VHE5",2012,10.58,null,{"$f":"+OM_EF_2017!G78","v":0.62592009706518492}]
[null,"VHE6",2012,10.58,null,{"$f":"+OM_EF_2017!G79","v":0.6288795301482355}]
[null,"VHE7",2012,10.58,null,{"$f":"+OM_EF_2017!G80","v":0.63106951062969285}]
[null,"VHE8",2012,10.58,null,{"$f":"+OM_EF_2017!G81","v":0.6315430199229809}]
[null,"Warnes"]
[null,"WAR01",2015,44.58,null,{"$f":"+OM_EF_2017!G83","v":0.53500631275387289},0,0,0,0,0,198822,327476,341340.33600000001,{"$f":"+AVERAGE(L254:N254)","v":289212.77866666665},319343.03822222218,{"$f":"+AVERAGE(N254:P254)","v":316632.05096296291},{"$f":"+AVERAGE(O254:Q254)","v":308395.95595061727},{"$f":"+AVERAGE(P254:R254)","v":314790.34837860079},{"$f":"+AVERAGE(Q254:S254)","v":313272.78509739367},{"$f":"+AVERAGE(R254:T254)","v":312153.02980887057},{"$f":"+AVERAGE(S254:U254)","v":313405.38776162168},{"$f":"+AVERAGE(T254:V254)","v":312943.73422262864},{"$f":"+AVERAGE(U254:W254)","v":312834.05059770698},{"$f":"+AVERAGE(V254:X254)","v":313061.05752731912}]
[null,"WAR02",2015,44,null,{"$f":"+OM_EF_2017!G84","v":0.54003734899505884},0,0,0,0,0,104963,303848,232234.96000000008,{"$f":"+AVERAGE(L255:N255)","v":213681.98666666669},249921.64888888891,231946.19851851856,231849.94469135805,237905.9306995885,233900.69130315504,234552.18889803384,235452.93696692577,234635.27238937153,234880.13275144374,234989.44736924701]
[null,"WAR03",2015,44.33,null,{"$f":"+OM_EF_2017!G85","v":0.53991897167173675},0,0,0,0,0,135385,334360,332215.63199999998,267320.21066666668,{"$f":"+AVERAGE(M256:O256)","v":311298.61422222224},303611.48562962963,294076.77017283952,302995.6233415638,300227.95971467765,299100.11774302699,300774.56693308946,300034.21479693131,299969.63315768261,300259.47162923444]
[null,"WAR04",2015,44.55,null,{"$f":"+OM_EF_2017!G86","v":0.54062923561166887},0,0,0,0,0,75984,328445,319457.85599999991,241295.61866666665,{"$f":"+AVERAGE(M257:O257)","v":296399.49155555555},285717.65540740738,274470.9218765432,285529.3562798354,281905.97785459529,280635.41867032461,282690.25093491841,281743.88248661277,281689.85069728526,282041.32803960546]
[null,"WAR05",2015,44,null,{"$f":"+OM_EF_2017!G87","v":0.54128031088994011},0,0,0,0,0,91678,330964,332882.23199999996,{"$f":"+AVERAGE($L$258:$N$258)","v":251841.41066666666},{"$f":"+AVERAGE($L$258:$N$258)","v":251841.41066666666},251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666,251841.41066666666]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G263:G331)","v":2151428.9800358461},{"$f":"SUM(H263:H331)","v":2324105.4636729998},2322084.4652733332,2514863.618699627,2232992.8565350003,2439591.1513262745,1715604.4612500004,2229863.9013999989,2651238.9793254239,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573]
[null,"Angostura"]
[null,"ANG1",1936,2.2200000000000002,null,null,9271.0999999999949,8656.5849999999991,10232.768999999998,8655.150999999998,8364.82,8059.2840000000015,8299.025999999998,7068.2120000000004,{"$f":"+AVERAGE(L264:N264)","v":7808.8406666666669},{"$f":"+O264","v":7808.8406666666669},{"$f":"+P264","v":7808.8406666666669},7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669]
[null,"ANG2",1958,1.27,null,null,4843.4999999999982,5139.1980000000003,4981.5259999999998,3998.6959999999999,4087.8379999999997,3992.585,2863.16,3531.5559999999991,3462.4336666666663,{"$f":"+O265","v":3462.4336666666663},3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663]
[null,"ANG3",2008,2.74,null,null,5760.9160000000011,6575.5169999999998,7386.07,6891.6029999999992,6808.925000000002,6644.1160000000018,5656.7429999999995,6833.0870000000014,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009]
[null,"Botijlaca"]
[null,"BOT1",1938,1.9,null,null,7849.8739999999998,8621.2659999999996,8717.6899999999987,8548.19,6937.6459999999988,8959.4909999999982,5032.6009999999997,8563.4409999999989,7518.5109999999986,{"$f":"+O268","v":7518.5109999999986},7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986]
[null,"BOT2",1941,1.47,null,null,6640.692,7153.3130000000001,7359.0120000000006,7028.0189999999984,5548.0110000000004,7037.5190000000011,3451.9039999999995,6239.6179999999995,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007]
[null,"BOT3",1998,3.44,null,null,21561.253000000001,20814.348000000002,22706.515999999996,22174.722999999998,20967.522999999997,23605.780999999999,18889.346000000001,20402.677000000003,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668]
[null,"Cahua"]
[null,"CAH1",1974,13.653,null,null,79039.576000000001,58254.008999999998,51281.207999999999,86457.891000000003,85493.885999999984,81648.601999999999,62691.474999999999,85854.238000000012,76731.438333333339,{"$f":"+O272","v":76731.438333333339},76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339]
[null,"CAH2",1974,14.364000000000001,null,null,81435.836999999985,91507.437000000005,83285.340000000011,84764.018000000011,77185.930999999997,81079.112999999998,67549.632999999987,83617.593000000008,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326]
[null,"Carabuco"]
[null,"CRB",1958,6.13,null,null,43231.955000000002,41999.478999999999,43164.040999999997,45495.326000000001,43258.477999999996,41867.756999999991,36040.239999999998,41074.044999999998,39660.68066666666,{"$f":"+O275","v":39660.68066666666},{"$f":"+P275","v":39660.68066666666},39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666]
[null,"Chojlla","1998/2002",38.4]
[null,"CHJ1y2",{"$nulls":4},5956.3567500000081,3270.2496729999998,5549.0742733333336,3766.9215449999997,4567.3325349999996,1658.2380349999999,38.668450000000043,0,565.63549499999999,{"$f":"+O277","v":565.63549499999999},565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999]
[null,"CHJ",{"$nulls":4},106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667]
[null,"Choquetanga"]
[null,"CHO1",1939,1.91,null,null,12172.712,11726.216,12408.229999999998,12482.189999999999,11577.643,11539.983,9108.7590000000018,10812.361999999999,10487.034666666666,{"$f":"+O280","v":10487.034666666666},10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666]
[null,"CHO2",1944,2.4500000000000002,null,null,14106.915000000001,13902.388999999999,15012.157999999999,15518.906999999997,14227.504000000001,14778.668000000003,11847.556,13785.387999999999,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334]
[null,"CHO3",1944,1.84,null,null,11843.383000000002,11428.677,12088.935999999998,12150.215,11142.393000000002,11178.842000000001,9006.9719999999979,10677.777000000002,{"$f":"+AVERAGE(L282:N282)","v":10287.863666666666}]
[null,"Chururaqui"]
[null,"CHU1",1966,13.18,null,null,63528.492000000006,66072.78,69551.442999999999,71908.643000000011,64762.602000000014,71255.490000000005,53061.766000000011,68171.011999999988,{"$f":"+AVERAGE(L284:N284)","v":64162.756000000001},{"$f":"+O284","v":64162.756000000001},64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001]
[null,"CHU2",1967,12.21,null,null,62589.967000000004,67733.377999999997,64736.137999999999,72200.594999999987,62725.933999999994,67719.197,53897.992999999995,66329.928,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341]
[null,"Corani"]
[null,"COR1234","1967/1980",64.319999999999993,null,null,280767.663,317689.14,325459.11999999994,373791.26,371305.77999999997,377176.696,214629.93900000001,284284.71100000001,{"$f":"+AVERAGE(L287:N287)","v":292030.44866666669},{"$f":"+O287","v":292030.44866666669},{"$f":"+P287","v":292030.44866666669},292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669]
[null,"Cuticucho"]
[null,"CUT1",1942,2.5,null,null,7186.3240000000005,9743.3469999999998,9415.1349999999984,6458.4300000000012,5475.3140000000012,14181.028999999999,4440.6810000000005,9498.8819999999996,{"$f":"+AVERAGE(L289:N289)","v":9373.5306666666656},{"$f":"+O289","v":9373.5306666666656},9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656]
[null,"CUT2",1943,2.38,null,null,6993.1389999999992,9282.0769999999993,8698.5240000000013,5753.3399999999992,4912.893,12898.888999999999,5619.9069999999992,9023.6689999999999,{"$f":"+AVERAGE(L290:N290)","v":9180.8216666666649},9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649]
[null,"CUT3",1945,2.2999999999999998,null,null,6822.6170000000011,9067.5030000000006,8820.1739999999991,6045.0469999999987,5060.7860000000001,13386.753999999999,5422.3110000000006,8865.5539999999983,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996]
[null,"CUT4",1958,1.49,null,null,5297.4830000000002,6581.7929999999997,6336.6400000000012,4570.0379999999996,3245.1849999999999,6687.3670912745001,2561.4390000000003,4531.527000000001,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671]
[null,"CUT5",1998,14.3,null,null,90321.68,94885.142000000007,92591.819999999992,80968.934000000008,71783.653000000006,80462.043000000005,75993.778999999995,96164.228000000003,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334]
[null,"Harca"]
[null,"HAR1",1969,13.53,null,null,79080.590999999986,83215.97,78452.136999999988,86076.892000000022,78528.325000000012,81849.416999999987,63047.572,79535.85500000001,74810.948000000004,{"$f":"+O295","v":74810.948000000004},74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004]
[null,"HAR2",1969,12.32,null,null,77042.933999999994,78275.415999999997,73415.542000000016,79960.05799999999,77429.541999999987,80452.606,61868.472999999998,81530.162000000011,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332]
[null,"Huaji"]
[null,"HUA1",1999,15.1,null,null,95760.286999999982,95144.05,95119.72,105447.58899999999,99009.819000000003,86632.661000000007,79958.990999999995,91011.156999999992,85867.603000000003,{"$f":"+O298","v":85867.603000000003},{"$f":"+P298","v":85867.603000000003},85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003]
[null,"HUA2",1999,15.05,null,null,93799.604999999996,98539.03,94138.09,99492.22,99241.433000000005,93811.007999999987,82387.252999999997,99447.379000000015,91881.88,{"$f":"+O299","v":91881.88},91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88,91881.88]
[null,"Kanata"]
[null,"KAN1",1999,7.54,null,null,14119.3,19288.97,20815.78,16358.64,19804.840000000004,17612.39,12031.66,10963.130000000001,{"$f":"+AVERAGE(L301:N301)","v":13535.726666666667},{"$f":"+O301","v":13535.726666666667},13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667]
[null,"Kilpani"]
[null,"KIL123","1936/1942/2001",11.49,null,null,40270.455000000002,38528.400999999998,41587.581999999995,42148.481999999996,45154.620999999999,41357.006000000001,32860.883000000002,31306.786999999997,{"$f":"+AVERAGE(L303:N303)","v":35174.892},{"$f":"+O303","v":35174.892},35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892,35174.892]
[null,"Landara"]
[null,"LAN123","1936/1942/2001",5.15,null,null,14596.415000000001,17363.156999999999,17535.357,18995.719000000001,22123.662000000004,18022.292999999998,14087.349,14473.441999999999,{"$f":"+AVERAGE(L305:N305)","v":15527.694666666668},{"$f":"+O305","v":15527.694666666668},15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668]
[null,"Miguilla"]
[null,"MIG1",1931,1.31,null,null,4114,4554.1049999999996,4812.643,4552.4240000000009,4384.4089999999997,4376.9049999999997,3466.1080000000002,4191.5759999999991,{"$f":"+AVERAGE(L307:N307)","v":4011.5296666666668},{"$f":"+O307","v":4011.5296666666668},4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668]
[null,"MIG2",1931,1.24,null,null,4195,4563.4110000000001,4781.6249999999973,4698.2270000000008,4197.7930000000006,4145.2669999999998,3329.4500000000003,4038.616,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668]
[null,"Misicuni"]
[null,"MIS ",2017,120,0.5,null,0,0,0,0,0,0,0,11172.225999999999,{"$f":"+$D$310*8760*E310","v":525600},{"$f":"+O310","v":525600},{"$f":"+P310","v":525600},525600,525600,525600,525600,525600,525600,525600,525600,525600,525600]
[null,"Punutuma"]
[null,"PUN1",1962,2.4,null,null,16964.522000000001,17331.444,18585.001000000004,16688.195999999996,17786.664000000001,18207.585999999999,16078.901000000002,15005.555,{"$f":"+AVERAGE(L312:N312)","v":16430.680666666667},{"$f":"+O312","v":16430.680666666667},{"$f":"+P312","v":16430.680666666667},16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667]
[null,"Quehata"]
[null,"QUE01",2007,0.97899999999999998,null,null,3310.3999999999996,4002.56,6492.8999999999987,7388.4,7175.8399999999992,8301.2000000000007,2307.6,3547,{"$f":"+AVERAGE(L314:N314)","v":4718.6000000000004},{"$f":"+O314","v":4718.6000000000004},4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004]
[null,"QUE02",2007,0.99299999999999999,{"$nulls":8},2352.1,3707.2000000000003,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65]
[null,"Sainani"]
[null,"SAI1",1956,10.5,null,null,66898.476999999999,71701.509999999995,68123.947000000015,70554.083999999988,15429.729000000001,23543.032999999996,53982.859000000004,69211.264999999999,{"$f":"+AVERAGE(L317:N317)","v":48912.385666666669},{"$f":"+O317","v":48912.385666666669},{"$f":"+P317","v":48912.385666666669},48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669]
[null,"San Jacinto"]
[null,"SJA01",2015,3.8,null,null,0,0,0,0,0,2118.4740000000002,5921.3628000000017,9940.8974000000035,{"$f":"+AVERAGE(L319:N319)","v":5993.5780666666687},{"$f":"+O319","v":5993.5780666666687},5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687]
[null,"SJA02",2015,3.8,null,null,0,0,0,0,0,1880.5391999999999,6106.0889999999999,10262.133000000002,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204]
[null,"Santa Isabel"]
[null,"SIS12345","1973/1981/1983/2004",91.105000000000004,null,null,418380.17099999997,477614.6,485267.32000000007,555713.26,552076.43999999994,560551.92799999996,330698.88400000002,431404.26799999998,{"$f":"+AVERAGE(L322:N322)","v":440885.02666666661},{"$f":"+O322","v":440885.02666666661},{"$f":"+P322","v":440885.02666666661},440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661]
[null,"Santa Rosa"]
[null,"SRO1",2006,6.9,null,null,35381.828000000001,40391.101000000002,32300.107999999997,36699.025999999998,35041.322,38808.311000000002,27181.951999999997,38544.047999999995,{"$f":"+AVERAGE(L324:N324)","v":34844.770333333334},{"$f":"+O324","v":34844.770333333334},34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334]
[null,"SRO2",2006,10.69,null,null,43128.714000000007,46044.358999999997,43194.46,45291.724999999999,48557.090000000004,47305.845000000001,39690.658000000003,47225.397999999994,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661]
[null,"Tiquimani"]
[null,"TIQ1",1997,9.7200000000000006,null,null,8884.2089999999989,15926.226000000001,12913.739999999998,11358.185999999998,10445.099,12813.867,6632.0620000000017,11241.978999999999,{"$f":"+AVERAGE(L327:N327)","v":10229.302666666668},{"$f":"+O327","v":10229.302666666668},{"$f":"+P327","v":10229.302666666668},10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668]
[null,"Yanacachi"]
[null,"YAN ",2002,50.784999999999997,null,null,190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996,{"$f":"+AVERAGE(L329:N329)","v":182163.31533333333},{"$f":"+O329","v":182163.31533333333},{"$f":"+P329","v":182163.31533333333},182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333]
[null,"Zongo"]
[null,"ZON1",1997,11.04,null,null,11345.115999999998,11062.147000000001,9730.2360000000008,8366.9229999999989,9230.8360000000011,9970.2779999999984,9497.0040000000008,10212.421999999999,{"$f":"+AVERAGE(L331:N331)","v":9893.2346666666654},{"$f":"+O331","v":9893.2346666666654},{"$f":"+P331","v":9893.2346666666654},9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]",null,null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G336:G340)","v":58156.17},64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61193.049750000006,{"$f":"+SUM(N336:N340)","v":44047.566999999995},{"$f":"+SUM(O336:O340)","v":61776.900333333338},{"$f":"+SUM(P336:P340)","v":61776.900333333338},61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338]
[null,"Guabirá"]
[null,"GBE1",2007,21,null,null,58156.17,64040.52,64494.2,79491,65694,62146,50538,29748,{"$f":"+AVERAGE(L337:N337)","v":47477.333333333336},{"$f":"+O337","v":47477.333333333336},47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336]
[null,"IAG01",2017,5,null,null,0,0,0,0,0,0,0,3137,{"$f":"+N338","v":3137},3137,3137,3137,3137,3137,3137,3137,3137,3137,3137,3137,3137]
[null,"Santa Cruz"]
[null,"UNA01",2014,14.57,null,null,0,0,0,0,10615.624999999991,16947.507500000011,10655.049750000002,11162.566999999999,{"$f":"+N340","v":11162.566999999999},{"$f":"+O340","v":11162.566999999999},{"$f":"+P340","v":11162.566999999999},11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G345:G347)","v":0},0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,{"$f":"+SUM(N345:N347)","v":60383.278999999995},{"$f":"+SUM(O345:O347)","v":86072.578999999998},86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998]
[null,"Qollpana"]
[null,"QOL Fase I",2013,3,0.35,null,0,0,0,36.528500000000001,8157.7569999999996,11450.126,13207.373,12488.579,{"$f":"+N346","v":12488.579},{"$f":"+O346","v":12488.579},{"$f":"+P346","v":12488.579},12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579,12488.579]
[null,"QOL Fase II",2016,24,0.35,null,0,0,0,0,0,0,21704.071000000004,47894.7,{"$f":"+D347*8760*E347","v":73584},{"$f":"+O347","v":73584},73584,73584,73584,73584,73584,73584,73584,73584,73584,73584,73584]

{"sheet":"Graphs","index":21,"n_rows":103,"n_cols":25,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Graphs"]
[]
[null,null,null,"Scenario: current electricity demand"]
[]
[null,null,null,"Source",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Existing hydro",{"$f":"+Scenario_Current_Demand!G190","v":2151428.9800358461},{"$f":"+Scenario_Current_Demand!H190","v":2324105.4636729998},{"$f":"+Scenario_Current_Demand!I190","v":2322084.4652733332},{"$f":"+Scenario_Current_Demand!J190","v":2514863.618699627},{"$f":"+Scenario_Current_Demand!K190","v":2232992.8565350003},{"$f":"+Scenario_Current_Demand!L190","v":2439591.1513262745},{"$f":"+Scenario_Current_Demand!M190","v":1715604.4612500004},{"$f":"+Scenario_Current_Demand!N190","v":2229863.9013999989},{"$f":"+Scenario_Current_Demand!O190","v":2651238.9793254239},{"$f":"+Scenario_Current_Demand!P190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!Q190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!R190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!S190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!T190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!U190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!V190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!W190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!X190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!Y190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!Z190","v":2640951.1156587573},{"$f":"+Scenario_Current_Demand!AA190","v":2640951.1156587573}]
[null,null,null,"New hydro",{"$f":"+Scenario_Current_Demand!G45","v":0},{"$f":"+Scenario_Current_Demand!H45","v":0},{"$f":"+Scenario_Current_Demand!I45","v":0},{"$f":"+Scenario_Current_Demand!J45","v":0},{"$f":"+Scenario_Current_Demand!K45","v":0},{"$f":"+Scenario_Current_Demand!L45","v":0},{"$f":"+Scenario_Current_Demand!M45","v":0},{"$f":"+Scenario_Current_Demand!N45","v":0},{"$f":"+Scenario_Current_Demand!O45","v":240900},{"$f":"+Scenario_Current_Demand!P45","v":543120},{"$f":"+Scenario_Current_Demand!Q45","v":543120},{"$f":"+Scenario_Current_Demand!R45","v":2707716},{"$f":"+Scenario_Current_Demand!S45","v":2707716},{"$f":"+Scenario_Current_Demand!T45","v":2707716},{"$f":"+Scenario_Current_Demand!U45","v":2707716},{"$f":"+Scenario_Current_Demand!V45","v":2707716},{"$f":"+Scenario_Current_Demand!W45","v":2707716},{"$f":"+Scenario_Current_Demand!X45","v":2707716},{"$f":"+Scenario_Current_Demand!Y45","v":2707716},{"$f":"+Scenario_Current_Demand!Z45","v":3802716},{"$f":"+Scenario_Current_Demand!AA45","v":4196916}]
[null,null,null,"Existing wind",{"$f":"+Scenario_Current_Demand!G270","v":0},{"$f":"+Scenario_Current_Demand!H270","v":0},{"$f":"+Scenario_Current_Demand!I270","v":0},{"$f":"+Scenario_Current_Demand!J270","v":36.528500000000001},{"$f":"+Scenario_Current_Demand!K270","v":8157.7569999999996},{"$f":"+Scenario_Current_Demand!L270","v":11450.126},{"$f":"+Scenario_Current_Demand!M270","v":34911.444000000003},{"$f":"+Scenario_Current_Demand!N270","v":60383.278999999995},{"$f":"+Scenario_Current_Demand!O270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!P270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!Q270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!R270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!S270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!T270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!U270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!V270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!W270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!X270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!Y270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!Z270","v":86072.578999999998},{"$f":"+Scenario_Current_Demand!AA270","v":86072.578999999998}]
[null,null,null,"New wind",{"$f":"+Scenario_Current_Demand!G72","v":0},{"$f":"+Scenario_Current_Demand!H72","v":0},{"$f":"+Scenario_Current_Demand!I72","v":0},{"$f":"+Scenario_Current_Demand!J72","v":0},{"$f":"+Scenario_Current_Demand!K72","v":0},{"$f":"+Scenario_Current_Demand!L72","v":0},{"$f":"+Scenario_Current_Demand!M72","v":0},{"$f":"+Scenario_Current_Demand!N72","v":0},{"$f":"+Scenario_Current_Demand!O72","v":0},{"$f":"+Scenario_Current_Demand!P72","v":0},{"$f":"+Scenario_Current_Demand!Q72","v":331128},{"$f":"+Scenario_Current_Demand!R72","v":469098},{"$f":"+Scenario_Current_Demand!S72","v":469098},{"$f":"+Scenario_Current_Demand!T72","v":469098},{"$f":"+Scenario_Current_Demand!U72","v":469098},{"$f":"+Scenario_Current_Demand!V72","v":469098},{"$f":"+Scenario_Current_Demand!W72","v":469098},{"$f":"+Scenario_Current_Demand!X72","v":469098},{"$f":"+Scenario_Current_Demand!Y72","v":469098},{"$f":"+Scenario_Current_Demand!Z72","v":469098},{"$f":"+Scenario_Current_Demand!AA72","v":469098}]
[null,null,null,"New solar",{"$f":"+Scenario_Current_Demand!G90","v":0},{"$f":"+Scenario_Current_Demand!H90","v":0},{"$f":"+Scenario_Current_Demand!I90","v":0},{"$f":"+Scenario_Current_Demand!J90","v":0},{"$f":"+Scenario_Current_Demand!K90","v":0},{"$f":"+Scenario_Current_Demand!L90","v":0},{"$f":"+Scenario_Current_Demand!M90","v":0},{"$f":"+Scenario_Current_Demand!N90","v":0},{"$f":"+Scenario_Current_Demand!O90","v":136656},{"$f":"+Scenario_Current_Demand!P90","v":346896},{"$f":"+Scenario_Current_Demand!Q90","v":346896},{"$f":"+Scenario_Current_Demand!R90","v":346896},{"$f":"+Scenario_Current_Demand!S90","v":346896},{"$f":"+Scenario_Current_Demand!T90","v":346896},{"$f":"+Scenario_Current_Demand!U90","v":346896},{"$f":"+Scenario_Current_Demand!V90","v":346896},{"$f":"+Scenario_Current_Demand!W90","v":346896},{"$f":"+Scenario_Current_Demand!X90","v":346896},{"$f":"+Scenario_Current_Demand!Y90","v":346896},{"$f":"+Scenario_Current_Demand!Z90","v":346896},{"$f":"+Scenario_Current_Demand!AA90","v":346896}]
[null,null,null,"Existing biomass",{"$f":"+Scenario_Current_Demand!G262","v":58156.17},{"$f":"+Scenario_Current_Demand!H262","v":64040.52},{"$f":"+Scenario_Current_Demand!I262","v":64494.2},{"$f":"+Scenario_Current_Demand!J262","v":79491},{"$f":"+Scenario_Current_Demand!K262","v":76309.624999999985},{"$f":"+Scenario_Current_Demand!L262","v":79093.507500000007},{"$f":"+Scenario_Current_Demand!M262","v":61193.049750000006},{"$f":"+Scenario_Current_Demand!N262","v":44047.566999999995},{"$f":"+Scenario_Current_Demand!O262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!P262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!Q262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!R262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!S262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!T262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!U262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!V262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!W262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!X262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!Y262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!Z262","v":61776.900333333338},{"$f":"+Scenario_Current_Demand!AA262","v":61776.900333333338}]
[null,null,null,"New biomass"]
[null,null,null,"New geothermal",{"$f":"+Scenario_Current_Demand!G107","v":0},{"$f":"+Scenario_Current_Demand!H107","v":0},{"$f":"+Scenario_Current_Demand!I107","v":0},{"$f":"+Scenario_Current_Demand!J107","v":0},{"$f":"+Scenario_Current_Demand!K107","v":0},{"$f":"+Scenario_Current_Demand!L107","v":0},{"$f":"+Scenario_Current_Demand!M107","v":0},{"$f":"+Scenario_Current_Demand!N107","v":0},{"$f":"+Scenario_Current_Demand!O107","v":0},{"$f":"+Scenario_Current_Demand!P107","v":0},{"$f":"+Scenario_Current_Demand!Q107","v":37230},{"$f":"+Scenario_Current_Demand!R107","v":37230},{"$f":"+Scenario_Current_Demand!S107","v":37230},{"$f":"+Scenario_Current_Demand!T107","v":37230},{"$f":"+Scenario_Current_Demand!U107","v":37230},{"$f":"+Scenario_Current_Demand!V107","v":37230},{"$f":"+Scenario_Current_Demand!W107","v":37230},{"$f":"+Scenario_Current_Demand!X107","v":37230},{"$f":"+Scenario_Current_Demand!Y107","v":37230},{"$f":"+Scenario_Current_Demand!Z107","v":37230},{"$f":"+Scenario_Current_Demand!AA107","v":37230}]
[null,null,null,"Existing natural gas",{"$f":"+Scenario_Current_Demand!G118","v":3875855.7150321514},{"$f":"+Scenario_Current_Demand!H118","v":4204795.5495570004},{"$f":"+Scenario_Current_Demand!I118","v":4475347.2606733171},{"$f":"+Scenario_Current_Demand!J118","v":4692441.8888248773},{"$f":"+Scenario_Current_Demand!K118","v":5426028.4641763652},{"$f":"+Scenario_Current_Demand!L118","v":5718182.0382411722},{"$f":"+Scenario_Current_Demand!M118","v":6857813.3036782192},{"$f":"+Scenario_Current_Demand!N118","v":6556082.4895821987},{"$f":"+Scenario_Current_Demand!O118","v":6298859.812753248},{"$f":"+Scenario_Current_Demand!P118","v":799722.24241293105},{"$f":"+Scenario_Current_Demand!Q118","v":0},{"$f":"+Scenario_Current_Demand!R118","v":0},{"$f":"+Scenario_Current_Demand!S118","v":0},{"$f":"+Scenario_Current_Demand!T118","v":0},{"$f":"+Scenario_Current_Demand!U118","v":0},{"$f":"+Scenario_Current_Demand!V118","v":189084.27459123899},{"$f":"+Scenario_Current_Demand!W118","v":1150563.4412579094},{"$f":"+Scenario_Current_Demand!X118","v":2166011.3579245759},{"$f":"+Scenario_Current_Demand!Y118","v":3238282.1912579113},{"$f":"+Scenario_Current_Demand!Z118","v":3275365.5245912462},{"$f":"+Scenario_Current_Demand!AA118","v":4076248.857924575}]
[null,null,null,"New natural gas",{"$f":"+Scenario_Current_Demand!G28","v":0},{"$f":"+Scenario_Current_Demand!H28","v":0},{"$f":"+Scenario_Current_Demand!I28","v":0},{"$f":"+Scenario_Current_Demand!J28","v":0},{"$f":"+Scenario_Current_Demand!K28","v":0},{"$f":"+Scenario_Current_Demand!L28","v":0},{"$f":"+Scenario_Current_Demand!M28","v":0},{"$f":"+Scenario_Current_Demand!N28","v":0},{"$f":"+Scenario_Current_Demand!O28","v":0},{"$f":"+Scenario_Current_Demand!P28","v":5794004.1599999992},{"$f":"+Scenario_Current_Demand!Q28","v":7047060.8569862628},{"$f":"+Scenario_Current_Demand!R28","v":5908458.371674574},{"$f":"+Scenario_Current_Demand!S28","v":6680784.4445912428},{"$f":"+Scenario_Current_Demand!T28","v":7496096.9445912447},{"$f":"+Scenario_Current_Demand!U28","v":8357638.6112579079},{"$f":"+Scenario_Current_Demand!V28","v":9078793.9199999999},{"$f":"+Scenario_Current_Demand!W28","v":9078793.9199999999},{"$f":"+Scenario_Current_Demand!X28","v":9078793.9199999999},{"$f":"+Scenario_Current_Demand!Y28","v":9078793.9199999999},{"$f":"+Scenario_Current_Demand!Z28","v":9078793.9199999999},{"$f":"+Scenario_Current_Demand!AA28","v":9078793.9199999999}]
{"$rows_empty":30}
[null,null,null,"Scenario: nationally determined contribution"]
[]
[null,null,null,"Source",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Existing hydro",{"$f":"+Scenario_NDC!G262","v":2151428.9800358461},{"$f":"+Scenario_NDC!H262","v":2324105.4636729998},{"$f":"+Scenario_NDC!I262","v":2322084.4652733332},{"$f":"+Scenario_NDC!J262","v":2514863.618699627},{"$f":"+Scenario_NDC!K262","v":2232992.8565350003},{"$f":"+Scenario_NDC!L262","v":2439591.1513262745},{"$f":"+Scenario_NDC!M262","v":1715604.4612500004},{"$f":"+Scenario_NDC!N262","v":2229863.9013999989},{"$f":"+Scenario_NDC!O262","v":2651238.9793254239},{"$f":"+Scenario_NDC!P262","v":2640951.1156587573},{"$f":"+Scenario_NDC!Q262","v":2640951.1156587573},{"$f":"+Scenario_NDC!R262","v":2640951.1156587573},{"$f":"+Scenario_NDC!S262","v":2640951.1156587573},{"$f":"+Scenario_NDC!T262","v":2640951.1156587573},{"$f":"+Scenario_NDC!U262","v":2640951.1156587573},{"$f":"+Scenario_NDC!V262","v":2640951.1156587573},{"$f":"+Scenario_NDC!W262","v":2640951.1156587573},{"$f":"+Scenario_NDC!X262","v":2640951.1156587573},{"$f":"+Scenario_NDC!Y262","v":2640951.1156587573},{"$f":"+Scenario_NDC!Z262","v":2640951.1156587573},{"$f":"+Scenario_NDC!AA262","v":2640951.1156587573}]
[null,null,null,"New hydro",{"$f":"+Scenario_NDC!G82","v":0},{"$f":"+Scenario_NDC!H82","v":0},{"$f":"+Scenario_NDC!I82","v":0},{"$f":"+Scenario_NDC!J82","v":0},{"$f":"+Scenario_NDC!K82","v":0},{"$f":"+Scenario_NDC!L82","v":0},{"$f":"+Scenario_NDC!M82","v":0},{"$f":"+Scenario_NDC!N82","v":0},{"$f":"+Scenario_NDC!O82","v":240900},{"$f":"+Scenario_NDC!P82","v":543120},{"$f":"+Scenario_NDC!Q82","v":2938542},{"$f":"+Scenario_NDC!R82","v":5103138},{"$f":"+Scenario_NDC!S82","v":5103138},{"$f":"+Scenario_NDC!T82","v":5103138},{"$f":"+Scenario_NDC!U82","v":5103138},{"$f":"+Scenario_NDC!V82","v":11200098},{"$f":"+Scenario_NDC!W82","v":11200098},{"$f":"+Scenario_NDC!X82","v":11200098},{"$f":"+Scenario_NDC!Y82","v":11200098},{"$f":"+Scenario_NDC!Z82","v":33205611.600000001},{"$f":"+Scenario_NDC!AA82","v":40564011.600000001}]
[null,null,null,"Existing wind",{"$f":"+Scenario_NDC!G344","v":0},{"$f":"+Scenario_NDC!H344","v":0},{"$f":"+Scenario_NDC!I344","v":0},{"$f":"+Scenario_NDC!J344","v":36.528500000000001},{"$f":"+Scenario_NDC!K344","v":8157.7569999999996},{"$f":"+Scenario_NDC!L344","v":11450.126},{"$f":"+Scenario_NDC!M344","v":34911.444000000003},{"$f":"+Scenario_NDC!N344","v":60383.278999999995},{"$f":"+Scenario_NDC!O344","v":86072.578999999998},{"$f":"+Scenario_NDC!P344","v":86072.578999999998},{"$f":"+Scenario_NDC!Q344","v":86072.578999999998},{"$f":"+Scenario_NDC!R344","v":86072.578999999998},{"$f":"+Scenario_NDC!S344","v":86072.578999999998},{"$f":"+Scenario_NDC!T344","v":86072.578999999998},{"$f":"+Scenario_NDC!U344","v":86072.578999999998},{"$f":"+Scenario_NDC!V344","v":86072.578999999998},{"$f":"+Scenario_NDC!W344","v":86072.578999999998},{"$f":"+Scenario_NDC!X344","v":86072.578999999998},{"$f":"+Scenario_NDC!Y344","v":86072.578999999998},{"$f":"+Scenario_NDC!Z344","v":86072.578999999998},{"$f":"+Scenario_NDC!AA344","v":86072.578999999998}]
[null,null,null,"New wind",{"$f":"+Scenario_NDC!G132","v":0},{"$f":"+Scenario_NDC!H132","v":0},{"$f":"+Scenario_NDC!I132","v":0},{"$f":"+Scenario_NDC!J132","v":0},{"$f":"+Scenario_NDC!K132","v":0},{"$f":"+Scenario_NDC!L132","v":0},{"$f":"+Scenario_NDC!M132","v":0},{"$f":"+Scenario_NDC!N132","v":0},{"$f":"+Scenario_NDC!O132","v":0},{"$f":"+Scenario_NDC!P132","v":0},{"$f":"+Scenario_NDC!Q132","v":331128},{"$f":"+Scenario_NDC!R132","v":469098},{"$f":"+Scenario_NDC!S132","v":469098},{"$f":"+Scenario_NDC!T132","v":469098},{"$f":"+Scenario_NDC!U132","v":469098},{"$f":"+Scenario_NDC!V132","v":469098},{"$f":"+Scenario_NDC!W132","v":469098},{"$f":"+Scenario_NDC!X132","v":469098},{"$f":"+Scenario_NDC!Y132","v":469098},{"$f":"+Scenario_NDC!Z132","v":469098},{"$f":"+Scenario_NDC!AA132","v":1315314}]
[null,null,null,"New solar",{"$f":"+Scenario_NDC!G151","v":0},{"$f":"+Scenario_NDC!H151","v":0},{"$f":"+Scenario_NDC!I151","v":0},{"$f":"+Scenario_NDC!J151","v":0},{"$f":"+Scenario_NDC!K151","v":0},{"$f":"+Scenario_NDC!L151","v":0},{"$f":"+Scenario_NDC!M151","v":0},{"$f":"+Scenario_NDC!N151","v":0},{"$f":"+Scenario_NDC!O151","v":136656},{"$f":"+Scenario_NDC!P151","v":346896},{"$f":"+Scenario_NDC!Q151","v":357408},{"$f":"+Scenario_NDC!R151","v":357408},{"$f":"+Scenario_NDC!S151","v":357408},{"$f":"+Scenario_NDC!T151","v":357408},{"$f":"+Scenario_NDC!U151","v":357408},{"$f":"+Scenario_NDC!V151","v":357408},{"$f":"+Scenario_NDC!W151","v":357408},{"$f":"+Scenario_NDC!X151","v":357408},{"$f":"+Scenario_NDC!Y151","v":357408},{"$f":"+Scenario_NDC!Z151","v":357408},{"$f":"+Scenario_NDC!AA151","v":777888}]
[null,null,null,"Existing biomass",{"$f":"+Scenario_NDC!G335","v":58156.17},{"$f":"+Scenario_NDC!H335","v":64040.52},{"$f":"+Scenario_NDC!I335","v":64494.2},{"$f":"+Scenario_NDC!J335","v":79491},{"$f":"+Scenario_NDC!K335","v":76309.624999999985},{"$f":"+Scenario_NDC!L335","v":79093.507500000007},{"$f":"+Scenario_NDC!M335","v":61193.049750000006},{"$f":"+Scenario_NDC!N335","v":44047.566999999995},{"$f":"+Scenario_NDC!O335","v":61776.900333333338},{"$f":"+Scenario_NDC!P335","v":61776.900333333338},{"$f":"+Scenario_NDC!Q335","v":61776.900333333338},{"$f":"+Scenario_NDC!R335","v":61776.900333333338},{"$f":"+Scenario_NDC!S335","v":61776.900333333338},{"$f":"+Scenario_NDC!T335","v":61776.900333333338},{"$f":"+Scenario_NDC!U335","v":61776.900333333338},{"$f":"+Scenario_NDC!V335","v":61776.900333333338},{"$f":"+Scenario_NDC!W335","v":61776.900333333338},{"$f":"+Scenario_NDC!X335","v":61776.900333333338},{"$f":"+Scenario_NDC!Y335","v":61776.900333333338},{"$f":"+Scenario_NDC!Z335","v":61776.900333333338},{"$f":"+Scenario_NDC!AA335","v":61776.900333333338}]
[null,null,null,"New biomass"]
[null,null,null,"New geothermal",{"$f":"+Scenario_NDC!G169","v":0},{"$f":"+Scenario_NDC!H169","v":0},{"$f":"+Scenario_NDC!I169","v":0},{"$f":"+Scenario_NDC!J169","v":0},{"$f":"+Scenario_NDC!K169","v":0},{"$f":"+Scenario_NDC!L169","v":0},{"$f":"+Scenario_NDC!M169","v":0},{"$f":"+Scenario_NDC!N169","v":0},{"$f":"+Scenario_NDC!O169","v":0},{"$f":"+Scenario_NDC!P169","v":0},{"$f":"+Scenario_NDC!Q169","v":37230},{"$f":"+Scenario_NDC!R169","v":37230},{"$f":"+Scenario_NDC!S169","v":37230},{"$f":"+Scenario_NDC!T169","v":781830},{"$f":"+Scenario_NDC!U169","v":781830},{"$f":"+Scenario_NDC!V169","v":781830},{"$f":"+Scenario_NDC!W169","v":781830},{"$f":"+Scenario_NDC!X169","v":781830},{"$f":"+Scenario_NDC!Y169","v":781830},{"$f":"+Scenario_NDC!Z169","v":781830},{"$f":"+Scenario_NDC!AA169","v":781830}]
[null,null,null,"Existing natural gas",{"$f":"+Scenario_NDC!G190","v":3875855.7150321514},{"$f":"+Scenario_NDC!H190","v":4204795.5495570004},{"$f":"+Scenario_NDC!I190","v":4475347.2606733171},{"$f":"+Scenario_NDC!J190","v":4692441.8888248773},{"$f":"+Scenario_NDC!K190","v":5426028.4641763652},{"$f":"+Scenario_NDC!L190","v":5718182.0382411722},{"$f":"+Scenario_NDC!M190","v":6857813.3036782192},{"$f":"+Scenario_NDC!N190","v":6556082.4895821987},{"$f":"+Scenario_NDC!O190","v":6373210.9984091837},{"$f":"+Scenario_NDC!P190","v":6538663.1966314064},{"$f":"+Scenario_NDC!Q190","v":4144352.6042714287},{"$f":"+Scenario_NDC!R190","v":4124031.4913455956},{"$f":"+Scenario_NDC!S190","v":4124031.4913455956},{"$f":"+Scenario_NDC!T190","v":4124031.4913455956},{"$f":"+Scenario_NDC!U190","v":4124031.4913455956},{"$f":"+Scenario_NDC!V190","v":4124031.4913455956},{"$f":"+Scenario_NDC!W190","v":4124031.4913455956},{"$f":"+Scenario_NDC!X190","v":4124031.4913455956},{"$f":"+Scenario_NDC!Y190","v":4124031.4913455956},{"$f":"+Scenario_NDC!Z190","v":4124031.4913455956},{"$f":"+Scenario_NDC!AA190","v":4124031.4913455956}]
[null,null,null,"New natural gas",{"$f":"+Scenario_NDC!G54","v":0},{"$f":"+Scenario_NDC!H54","v":0},{"$f":"+Scenario_NDC!I54","v":0},{"$f":"+Scenario_NDC!J54","v":0},{"$f":"+Scenario_NDC!K54","v":0},{"$f":"+Scenario_NDC!L54","v":0},{"$f":"+Scenario_NDC!M54","v":0},{"$f":"+Scenario_NDC!N54","v":0},{"$f":"+Scenario_NDC!O54","v":0},{"$f":"+Scenario_NDC!P54","v":2509214.4},{"$f":"+Scenario_NDC!Q54","v":9790105.9199999999},{"$f":"+Scenario_NDC!R54","v":9790105.9199999999},{"$f":"+Scenario_NDC!S54","v":9790105.9199999999},{"$f":"+Scenario_NDC!T54","v":9790105.9199999999},{"$f":"+Scenario_NDC!U54","v":9790105.9199999999},{"$f":"+Scenario_NDC!V54","v":9790105.9199999999},{"$f":"+Scenario_NDC!W54","v":9790105.9199999999},{"$f":"+Scenario_NDC!X54","v":9790105.9199999999},{"$f":"+Scenario_NDC!Y54","v":9790105.9199999999},{"$f":"+Scenario_NDC!Z54","v":9790105.9199999999},{"$f":"+Scenario_NDC!AA54","v":9790105.9199999999}]
{"$rows_empty":30}
[null,null,null,"Scenario: 100% renewable energy"]
[]
[null,null,null,"Source",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,"Existing hydro",{"$f":"+'Scenario_100%_RE'!G262","v":2151428.9800358461},{"$f":"+'Scenario_100%_RE'!H262","v":2324105.4636729998},{"$f":"+'Scenario_100%_RE'!I262","v":2322084.4652733332},{"$f":"+'Scenario_100%_RE'!J262","v":2514863.618699627},{"$f":"+'Scenario_100%_RE'!K262","v":2232992.8565350003},{"$f":"+'Scenario_100%_RE'!L262","v":2439591.1513262745},{"$f":"+'Scenario_100%_RE'!M262","v":1715604.4612500004},{"$f":"+'Scenario_100%_RE'!N262","v":2229863.9013999989},{"$f":"+'Scenario_100%_RE'!O262","v":2651238.9793254239},{"$f":"+'Scenario_100%_RE'!P262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!Q262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!R262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!S262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!T262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!U262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!V262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!W262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!X262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!Y262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!Z262","v":2640951.1156587573},{"$f":"+'Scenario_100%_RE'!AA262","v":2640951.1156587573}]
[null,null,null,"New hydro",{"$f":"+'Scenario_100%_RE'!G82","v":0},{"$f":"+'Scenario_100%_RE'!H82","v":0},{"$f":"+'Scenario_100%_RE'!I82","v":0},{"$f":"+'Scenario_100%_RE'!J82","v":0},{"$f":"+'Scenario_100%_RE'!K82","v":0},{"$f":"+'Scenario_100%_RE'!L82","v":0},{"$f":"+'Scenario_100%_RE'!M82","v":0},{"$f":"+'Scenario_100%_RE'!N82","v":0},{"$f":"+'Scenario_100%_RE'!O82","v":240900},{"$f":"+'Scenario_100%_RE'!P82","v":543120},{"$f":"+'Scenario_100%_RE'!Q82","v":2938542},{"$f":"+'Scenario_100%_RE'!R82","v":5103138},{"$f":"+'Scenario_100%_RE'!S82","v":5103138},{"$f":"+'Scenario_100%_RE'!T82","v":5103138},{"$f":"+'Scenario_100%_RE'!U82","v":5103138},{"$f":"+'Scenario_100%_RE'!V82","v":11200098},{"$f":"+'Scenario_100%_RE'!W82","v":11200098},{"$f":"+'Scenario_100%_RE'!X82","v":11200098},{"$f":"+'Scenario_100%_RE'!Y82","v":11200098},{"$f":"+'Scenario_100%_RE'!Z82","v":33205611.600000001},{"$f":"+'Scenario_100%_RE'!AA82","v":40564011.600000001}]
[null,null,null,"Existing wind",{"$f":"+'Scenario_100%_RE'!G344","v":0},{"$f":"+'Scenario_100%_RE'!H344","v":0},{"$f":"+'Scenario_100%_RE'!I344","v":0},{"$f":"+'Scenario_100%_RE'!J344","v":36.528500000000001},{"$f":"+'Scenario_100%_RE'!K344","v":8157.7569999999996},{"$f":"+'Scenario_100%_RE'!L344","v":11450.126},{"$f":"+'Scenario_100%_RE'!M344","v":34911.444000000003},{"$f":"+'Scenario_100%_RE'!N344","v":60383.278999999995},{"$f":"+'Scenario_100%_RE'!O344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!P344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!Q344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!R344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!S344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!T344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!U344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!V344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!W344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!X344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!Y344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!Z344","v":86072.578999999998},{"$f":"+'Scenario_100%_RE'!AA344","v":86072.578999999998}]
[null,null,null,"New wind",{"$f":"+'Scenario_100%_RE'!G132","v":0},{"$f":"+'Scenario_100%_RE'!H132","v":0},{"$f":"+'Scenario_100%_RE'!I132","v":0},{"$f":"+'Scenario_100%_RE'!J132","v":0},{"$f":"+'Scenario_100%_RE'!K132","v":0},{"$f":"+'Scenario_100%_RE'!L132","v":0},{"$f":"+'Scenario_100%_RE'!M132","v":0},{"$f":"+'Scenario_100%_RE'!N132","v":0},{"$f":"+'Scenario_100%_RE'!O132","v":0},{"$f":"+'Scenario_100%_RE'!P132","v":0},{"$f":"+'Scenario_100%_RE'!Q132","v":331128},{"$f":"+'Scenario_100%_RE'!R132","v":469098},{"$f":"+'Scenario_100%_RE'!S132","v":469098},{"$f":"+'Scenario_100%_RE'!T132","v":469098},{"$f":"+'Scenario_100%_RE'!U132","v":469098},{"$f":"+'Scenario_100%_RE'!V132","v":469098},{"$f":"+'Scenario_100%_RE'!W132","v":469098},{"$f":"+'Scenario_100%_RE'!X132","v":469098},{"$f":"+'Scenario_100%_RE'!Y132","v":469098},{"$f":"+'Scenario_100%_RE'!Z132","v":469098},{"$f":"+'Scenario_100%_RE'!AA132","v":1315314}]
[null,null,null,"New solar",{"$f":"+'Scenario_100%_RE'!G151","v":0},{"$f":"+'Scenario_100%_RE'!H151","v":0},{"$f":"+'Scenario_100%_RE'!I151","v":0},{"$f":"+'Scenario_100%_RE'!J151","v":0},{"$f":"+'Scenario_100%_RE'!K151","v":0},{"$f":"+'Scenario_100%_RE'!L151","v":0},{"$f":"+'Scenario_100%_RE'!M151","v":0},{"$f":"+'Scenario_100%_RE'!N151","v":0},{"$f":"+'Scenario_100%_RE'!O151","v":136656},{"$f":"+'Scenario_100%_RE'!P151","v":346896},{"$f":"+'Scenario_100%_RE'!Q151","v":357408},{"$f":"+'Scenario_100%_RE'!R151","v":357408},{"$f":"+'Scenario_100%_RE'!S151","v":357408},{"$f":"+'Scenario_100%_RE'!T151","v":357408},{"$f":"+'Scenario_100%_RE'!U151","v":357408},{"$f":"+'Scenario_100%_RE'!V151","v":357408},{"$f":"+'Scenario_100%_RE'!W151","v":357408},{"$f":"+'Scenario_100%_RE'!X151","v":357408},{"$f":"+'Scenario_100%_RE'!Y151","v":357408},{"$f":"+'Scenario_100%_RE'!Z151","v":357408},{"$f":"+'Scenario_100%_RE'!AA151","v":777888}]
[null,null,null,"Existing biomass",{"$f":"+'Scenario_100%_RE'!G335","v":58156.17},{"$f":"+'Scenario_100%_RE'!H335","v":64040.52},{"$f":"+'Scenario_100%_RE'!I335","v":64494.2},{"$f":"+'Scenario_100%_RE'!J335","v":79491},{"$f":"+'Scenario_100%_RE'!K335","v":76309.624999999985},{"$f":"+'Scenario_100%_RE'!L335","v":79093.507500000007},{"$f":"+'Scenario_100%_RE'!M335","v":61193.049750000006},{"$f":"+'Scenario_100%_RE'!N335","v":44047.566999999995},{"$f":"+'Scenario_100%_RE'!O335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!P335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!Q335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!R335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!S335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!T335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!U335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!V335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!W335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!X335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!Y335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!Z335","v":61776.900333333338},{"$f":"+'Scenario_100%_RE'!AA335","v":61776.900333333338}]
[null,null,null,"New biomass"]
[null,null,null,"New geothermal",{"$f":"+'Scenario_100%_RE'!G169","v":0},{"$f":"+'Scenario_100%_RE'!H169","v":0},{"$f":"+'Scenario_100%_RE'!I169","v":0},{"$f":"+'Scenario_100%_RE'!J169","v":0},{"$f":"+'Scenario_100%_RE'!K169","v":0},{"$f":"+'Scenario_100%_RE'!L169","v":0},{"$f":"+'Scenario_100%_RE'!M169","v":0},{"$f":"+'Scenario_100%_RE'!N169","v":0},{"$f":"+'Scenario_100%_RE'!O169","v":0},{"$f":"+'Scenario_100%_RE'!P169","v":0},{"$f":"+'Scenario_100%_RE'!Q169","v":37230},{"$f":"+'Scenario_100%_RE'!R169","v":37230},{"$f":"+'Scenario_100%_RE'!S169","v":37230},{"$f":"+'Scenario_100%_RE'!T169","v":781830},{"$f":"+'Scenario_100%_RE'!U169","v":781830},{"$f":"+'Scenario_100%_RE'!V169","v":781830},{"$f":"+'Scenario_100%_RE'!W169","v":781830},{"$f":"+'Scenario_100%_RE'!X169","v":781830},{"$f":"+'Scenario_100%_RE'!Y169","v":781830},{"$f":"+'Scenario_100%_RE'!Z169","v":781830},{"$f":"+'Scenario_100%_RE'!AA169","v":781830}]
[null,null,null,"Existing natural gas",{"$f":"+'Scenario_100%_RE'!G190","v":3875855.7150321514},{"$f":"+'Scenario_100%_RE'!H190","v":4204795.5495570004},{"$f":"+'Scenario_100%_RE'!I190","v":4475347.2606733171},{"$f":"+'Scenario_100%_RE'!J190","v":4692441.8888248773},{"$f":"+'Scenario_100%_RE'!K190","v":5426028.4641763652},{"$f":"+'Scenario_100%_RE'!L190","v":5718182.0382411722},{"$f":"+'Scenario_100%_RE'!M190","v":6857813.3036782192},{"$f":"+'Scenario_100%_RE'!N190","v":6556082.4895821987},{"$f":"+'Scenario_100%_RE'!O190","v":6373210.9984091837},{"$f":"+'Scenario_100%_RE'!P190","v":6538663.1966314064},{"$f":"+'Scenario_100%_RE'!Q190","v":5665884.7986711618},{"$f":"+'Scenario_100%_RE'!R190","v":5616449.8879181677},{"$f":"+'Scenario_100%_RE'!S190","v":5648877.553926399},{"$f":"+'Scenario_100%_RE'!T190","v":5636963.7091966337},{"$f":"+'Scenario_100%_RE'!U190","v":5634097.0503470665},{"$f":"+'Scenario_100%_RE'!V190","v":3245992.0320150317},{"$f":"+'Scenario_100%_RE'!W190","v":3243025.9933140208},{"$f":"+'Scenario_100%_RE'!X190","v":3243042.5566225951},{"$f":"+'Scenario_100%_RE'!Y190","v":3244020.1939838827},{"$f":"+'Scenario_100%_RE'!Z190","v":0},{"$f":"+'Scenario_100%_RE'!AA190","v":0}]
[null,null,null,"New natural gas",{"$f":"+'Scenario_100%_RE'!G54","v":0},{"$f":"+'Scenario_100%_RE'!H54","v":0},{"$f":"+'Scenario_100%_RE'!I54","v":0},{"$f":"+'Scenario_100%_RE'!J54","v":0},{"$f":"+'Scenario_100%_RE'!K54","v":0},{"$f":"+'Scenario_100%_RE'!L54","v":0},{"$f":"+'Scenario_100%_RE'!M54","v":0},{"$f":"+'Scenario_100%_RE'!N54","v":0},{"$f":"+'Scenario_100%_RE'!O54","v":0},{"$f":"+'Scenario_100%_RE'!P54","v":0},{"$f":"+'Scenario_100%_RE'!Q54","v":0},{"$f":"+'Scenario_100%_RE'!R54","v":0},{"$f":"+'Scenario_100%_RE'!S54","v":0},{"$f":"+'Scenario_100%_RE'!T54","v":0},{"$f":"+'Scenario_100%_RE'!U54","v":0},{"$f":"+'Scenario_100%_RE'!V54","v":0},{"$f":"+'Scenario_100%_RE'!W54","v":0},{"$f":"+'Scenario_100%_RE'!X54","v":0},{"$f":"+'Scenario_100%_RE'!Y54","v":0},{"$f":"+'Scenario_100%_RE'!Z54","v":0},{"$f":"+'Scenario_100%_RE'!AA54","v":0}]

{"sheet":"Leakage_EF_2010","index":22,"n_rows":137,"n_cols":12,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Leakage from natural gas upstream emissions",null,null,2010]
[]
[]
[]
[null,"Constants and conversion factors"]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Conversion factor [GJ - BTU]",947817]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,"EFBL,us,gridm,2010 [tCO2e/MWh]",{"$f":"0.5*H18/C18+0.5*L18/K18","v":2.4340874338029818E-2}]
[]
[null,"Upstream emissions, operating margin",{"$nulls":7},"Upstream emissions, build margin"]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]","Capacity [MW]","Heat rate [BTU/kWh]","Fuel consumption\n[GJ]","Upstream emissions factor\n[tCO2e/TJ]","GHG emissions [tCO2e]",null," Unit","Generation [MWh]","GHG emissions [tCO2e]"]
[null,"Total",{"$f":"+SUM(C20:C66)+C69+C135","v":6085440.8650679979},{"$nulls":4},{"$f":"SUM(H19:H66)","v":122389.30323878487},null,"Total",{"$f":"SUM(K19:K37)","v":1092075.56589183},{"$f":"SUM(L19:L37)","v":31200.518883698489}]
[null,"Aranjuez",{"$nulls":7},"ERI01",94768,{"$f":"+H40","v":2945.1042452287729}]
[null,"ARJ1",0,3,10201,{"$f":"+C20*E20*1000/$C$9","v":0},2.9,{"$f":"+F20/1000*G20","v":0},null,"ERI02",123773.2823375,{"$f":"+H41","v":3805.9797552971058}]
[null,"ARJ2",7078.1761228214964,3,10201,76179.763212626582,2.9,220.92131331661707,null,"ERI03",109541.1267625,3371.6981571011861]
[null,"ARJ3",6933.803202000001,3,10201,74625.9314441522,2.9,216.41520118804138,null,"ERI04",77401.001000000004,2376.0243852934686]
[null,"ARJ5",0,3,10201,0,2.9,0,null,"SCZ1",73485.584999999992,{"$f":"+H60","v":2664.3667802170667}]
[null,"ARJ6",2.1599455000000001,3,10201,23.246685853387309,2.9,6.7415388974823187E-2,null,"SCZ2",86746.319999999992,{"$f":"+H61","v":3097.9174634090759}]
[null,"ARJ8",128803.56000000001,18,11497,1562384.4363627159,2.9,{"$f":"+F25/1000*G25","v":4530.9148654518758},null,"ARJ13",8526.9006409999947,{"$f":"+H30","v":236.10940437135525}]
[null,"ARJ9",8515.6443321999977,2,9050,81309.557864450602,2.9,235.79771780690672,null,"ARJ14",7797.8255404000083,{"$f":"+H31","v":215.92135539645125}]
[null,"ARJ10",5375.3301001449963,2,9050,51325.031526457344,2.9,{"$f":"+F27/1000*G27","v":148.8425914267263},null,"ARJ15",0,0]
[null,"ARJ11",5023.2107812749982,2,9050,47962.905888519337,2.9,139.09242707670609,null,"ANG3",5760.9160000000011]
[null,"ARJ12",2147.3923148100002,2,9050,20503.853010687191,2.9,59.461173730992854,null,"ARJ9",8515.6443321999977,{"$f":"+H26","v":235.79771780690672}]
[null,"ARJ13",8526.9006409999947,2,9050,81417.035990122502,2.9,236.10940437135525,null,"ARJ10",5375.3301001449963,{"$f":"+H27","v":148.8425914267263}]
[null,"ARJ14",7797.8255404000083,2,9050,74455.639791879745,2.9,215.92135539645125,null,"ARJ11",5023.2107812749982,139.09242707670609]
[null,"ARJ15",0,2,9050,0,2.9,0,null,"ARJ12",2147.3923148100002,59.461173730992854]
[null,"Bulo Bulo",{"$nulls":7},"QUE1",3310.4,0]
[null,"BUL1",320717,45,8455,{"$f":"+C34*E34*1000/$C$9","v":2860955.4745272556},2.9,{"$f":"+F34/1000*G34","v":8296.7708761290414},null,"QUE2",null,0]
[null,"BUL2",331746,45,8937,{"$f":"+C35*E35*1000/$C$9","v":3128044.7618052852},2.9,{"$f":"+F35/1000*G35","v":9071.329809235327},null,"GBE1",58156.17,0]
[null,"Carrasco",743118.82019999996,{"$f":"+SUM(D37:D38)","v":112},{"$f":"SUMPRODUCT(D37:D38,E37:E38)/D36","v":9830},{"$f":"+C36*E36*1000/$C$9","v":7707034.166475174},2.9,22350.399082778004,null,"GCH11",386364.63308200007,{"$f":"+H53","v":11904.203427342671}]
[null,"CAR1",null,56,9830,{"$nulls":4},"SRO1",35381.828000000001,0]
[null,"CAR2",null,56,9830]
[null,"Entre Ríos"]
[null,"ERI01",94768,23,10157,{"$f":"+C40*E40*1000/$C$9","v":1015553.1880099217},2.9,{"$f":"+F40/1000*G40","v":2945.1042452287729}]
[null,"ERI02",123773.2823375,23,10050,{"$f":"+C41*E41*1000/$C$9","v":1312406.8121714159},2.9,3805.9797552971058]
[null,"ERI03",109541.1267625,25,10060,{"$f":"+C42*E42*1000/$C$9","v":1162654.5369314435},2.9,3371.6981571011861]
[null,"ERI04",77401.001000000004,25,10033,{"$f":"+C43*E43*1000/$C$9","v":819318.75354947208},2.9,2376.0243852934686]
[null,"Guaracachi"]
[null,"GCH1",54977.579999999987,22,11971,{"$f":"+C45*E45*1000/$C$9","v":694370.97053545131},2.9,{"$f":"+F45/1000*G45","v":2013.6758145528088}]
[null,"GCH2",44343.569999999992,20,12595,{"$f":"+C46*E46*1000/$C$9","v":589256.43257084419},2.9,1708.8436544554479]
[null,"GCH4",35434.590000000004,20,12834,{"$f":"+C47*E47*1000/$C$9","v":479805.20296639547},2.9,1391.4350886025468]
[null,"GCH6",47583.179999999993,21,12644,{"$f":"+C48*E48*1000/$C$9","v":634765.70679783123},2.9,1840.8205497137103]
[null,"GCH7"]
[null,"GCH8"]
[null,"GCH9",304167.35200000001,63,10070,{"$f":"+C51*E51*1000/$C$9","v":3231599.8073889795},2.9,{"$f":"+F51/1000*G51","v":9371.6394414280403}]
[null,"GCH10",274064.72799999994,63,10070,{"$f":"+C52*E52*1000/$C$9","v":2911777.0740132318},2.9,8444.1535146383721]
[null,"GCH11",386364.63308200007,63,10070,{"$f":"+C53*E53*1000/$C$9","v":4104897.7335664383},2.9,11904.203427342671]
[null,"Karachipampa"]
[null,"KAR1",80691.735044999994,14,11860,{"$f":"+C55*E55*1000/$C$9","v":1009692.7757506986},2.9,{"$f":"+F55/1000*G55","v":2928.1090496770257}]
[null,"Kenko"]
[null,"KEN1",46977.265625,9,12145,{"$f":"+C57*E57*1000/$C$9","v":601950.47252330882},2.9,{"$f":"+F57/1000*G57","v":1745.6563703175955}]
[null,"KEN2",47451.323000000004,9,12145,{"$f":"+C58*E58*1000/$C$9","v":608024.88015619048},2.9,1763.2721524529525]
[null,"Santa Cruz"]
[null,"SCZ1",73485.584999999992,22,11850,{"$f":"+C60*E60*1000/$C$9","v":918747.16559209197},2.9,{"$f":"+F60/1000*G60","v":2664.3667802170667}]
[null,"SCZ2",86746.319999999992,22,11672,{"$f":"+C61*E61*1000/$C$9","v":1068247.4011755434},2.9,3097.9174634090759]
[null,"Valle Hermoso (VHE)",412298.62000000005,{"$f":"+SUM(D63:D66)","v":72},{"$f":"SUMPRODUCT(D63:D66,E63:E66)/D62","v":12124},{"$f":"+C62*E62*1000/$C$9","v":5273917.2950896649},2.9,15294.360155760027]
[null,"VHE1",null,18,12124]
[null,"VHE2",null,18,12124]
[null,"VHE3",null,18,12124]
[null,"VHE4",null,18,12124]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Hydropower",{"$f":"SUM(C70:C132)","v":2151428.9800358461}]
[null,"Angostura"]
[null,"ANG1",9271.0999999999949]
[null,"ANG2",4843.4999999999982]
[null,"ANG3",5760.9160000000011]
[null,"Botijlaca"]
[null,"BOT1",7849.8739999999998]
[null,"BOT2",6640.692]
[null,"BOT3",21561.253000000001]
[null,"Cahua"]
[null,"CAH1",79039.576000000001]
[null,"CAH2",81435.836999999985]
[null,"Carabuco"]
[null,"CRB",43231.955000000002]
[null,"Chojlla"]
[null,"CHJ1y2",5956.3567500000081]
[null,"CHJ",106123.25798427663]
[null,"Choquetanga"]
[null,"CHO1",12172.712]
[null,"CHO2",14106.915000000001]
[null,"CHO3",11843.383000000002]
[null,"Chururaqui"]
[null,"CHU1",63528.492000000006]
[null,"CHU2",62589.967000000004]
[null,"Corani"]
[null,"COR1234",280767.663]
[null,"Cuticucho"]
[null,"CUT1",7186.3240000000005]
[null,"CUT2",6993.1389999999992]
[null,"CUT3",6822.6170000000011]
[null,"CUT4",5297.4830000000002]
[null,"CUT5",90321.68]
[null,"Harca"]
[null,"HAR1",79080.590999999986]
[null,"HAR2",77042.933999999994]
[null,"Huaji"]
[null,"HUA1",95760.286999999982]
[null,"HUA2",93799.604999999996]
[null,"Kanata"]
[null,"KAN1",14119.3]
[null,"Kilpani"]
[null,"KIL123",40270.455000000002]
[null,"Landara"]
[null,"LAN123",14596.415000000001]
[null,"Miguilla"]
[null,"MIG1",4114]
[null,"MIG2",4195]
[null,"Punutuma"]
[null,"PUN1",16964.522000000001]
[null,"Quehata"]
[null,"QUE ",3310.3999999999996]
[null,"Sainani"]
[null,"SAI1",66898.476999999999]
[null,"Santa Isabel"]
[null,"SIS12345",418380.17099999997]
[null,"Santa Rosa"]
[null,"SRO1",35381.828000000001]
[null,"SRO2",43128.714000000007]
[null,"Tiquimani"]
[null,"TIQ1",8884.2089999999989]
[null,"Yanacachi"]
[null,"YAN ",190812.26330156953]
[null,"Zongo"]
[null,"ZON1",11345.115999999998]
[]
[null,"Plant         \n     Unit","Generation [MWh/y]"]
[null,"Biomass",{"$f":"+SUM(C136:C137)","v":58156.17}]
[null,"Guabirá"]
[null,"GBE1",58156.17]

{"sheet":"Unit_EF_2008","index":23,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Plant/unit emissions factors",2008]
[]
[]
[null,"Conversion factor [BTU - kWh]",3412.14]
[null,"Emission factor natural gas [tCO2/GJ]",5.6099999999999997E-2]
[null,"Conversion factor [GJ - MWh]",3.6]
[]
[null,null,null,2007,null,null,null,2008,null,null,null,2009]
[null,"Plant         \n     Unit","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]","Capacity [MW]","Heat rate [BTU/kWh]","Efficiency\n[%]","Emission factor\n[tCO2/MWh]"]
[null,"Aranjuez",{"$f":"+SUM(C13:C22)","v":41},{"$f":"SUMPRODUCT(C13:C22,D13:D22)/C12","v":10545.390243902439},{"$f":"1/(D12/$C$6)","v":0.32356697296934739},{"$f":"+$C$7*$C$8/E12","v":0.62416753522966129},{"$f":"+AVERAGE(C12,K12)","v":44},{"$f":"+AVERAGE(D12,L12)","v":10449.939802802284},{"$f":"+AVERAGE(E12,M12)","v":0.32654969951592128},0.61851795136598997,{"$f":"+SUM(K13:K25)","v":47},{"$f":"SUMPRODUCT(K13:K25,L13:L25)/K12","v":10354.489361702128},{"$f":"1/(L12/$C$6)","v":0.32953242606249522},{"$f":"+$C$7*$C$8/M12","v":0.61286836750231877}]
[null,"ARJ1",3,10201,{"$f":"1/(D13/$C$6)","v":0.33449073620233311},{"$f":"+$C$7*$C$8/E12","v":0.62416753522966129},null,null,null,{"$f":"+AVERAGE(F13,N13)","v":0.61397553641681413},3,10201,{"$f":"1/(L13/$C$6)","v":0.33449073620233311},{"$f":"+$C$7*$C$8/M13","v":0.60378353760396697}]
[null,"ARJ2",3,10201,{"$f":"1/(D14/$C$6)","v":0.33449073620233311},{"$f":"+$C$7*$C$8/E13","v":0.60378353760396697},null,null,null,{"$f":"+AVERAGE(F14,N14)","v":0.60378353760396697},3,10201,0.33449073620233311,0.60378353760396697]
[null,"ARJ3",3,10201,0.33449073620233311,0.60378353760396697,null,null,null,0.60378353760396697,3,10201,0.33449073620233311,0.60378353760396697]
[null,"ARJ5",3,10201,0.33449073620233311,0.60378353760396697,null,null,null,0.60378353760396697,3,10201,0.33449073620233311,0.60378353760396697]
[null,"ARJ6",3,10201,0.33449073620233311,0.60378353760396697,null,null,null,0.60378353760396697,3,10201,0.33449073620233311,0.60378353760396697]
[null,"ARJ8",18,11497,0.29678524832565017,0.60378353760396697,null,null,null,0.64213779036030172,18,11497,0.29678524832565017,0.68049204311663647]
[null,"ARJ9",2,9050,0.37703204419889497,0.68049204311663647,null,null,null,0.6080747155743903,2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ10",2,9050,0.37703204419889497,0.53565738803214413,null,null,null,0.53565738803214413,2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ11",2,9050,0.37703204419889497,0.53565738803214413,null,null,null,0.53565738803214413,2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ12",2,9050,0.37703204419889497,0.53565738803214413,null,null,null,0.53565738803214413,2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ13",{"$nulls":8},2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ14",{"$nulls":8},2,9050,0.37703204419889497,0.53565738803214413]
[null,"ARJ15",{"$nulls":7},{"$f":"+N25","v":0.53565738803214413},2,9050,0.37703204419889497,0.53565738803214413]
[null,"Bulo Bulo",{"$f":"+SUM(C27:C28)","v":90},{"$f":"SUMPRODUCT(C27:C28,D27:D28)/C26","v":8618.5},{"$f":"1/(D26/$C$6)","v":0.39590880083541219},{"$f":"+$C$7*$C$8/E26","v":0.51011748052541805},{"$f":"+AVERAGE(C26,K26)","v":90},{"$f":"+AVERAGE(D26,L26)","v":8657.25},{"$f":"1/(H26/$C$6)","v":0.3941367062288833},{"$f":"+$C$7*$C$8/I26","v":0.5124110411647822},{"$f":"+SUM(K27:K28)","v":90},{"$f":"SUMPRODUCT(K27:K28,L27:L28)/K26","v":8696},{"$f":"1/(L26/$C$6)","v":0.39238040478380859},{"$f":"+$C$7*$C$8/M26","v":0.51470460180414646}]
[null,"BUL1",45,8425,{"$f":"1/(D26/$C$6)","v":0.39590880083541219},{"$f":"+$C$7*$C$8/E26","v":0.51011748052541805},null,null,null,{"$f":"+AVERAGE(F27,N27)","v":0.50527880743463038},45,8455,0.40356475458308694,0.50044013434384282]
[null,"BUL2",45,8812,0.40500178041543022,{"$f":"+$C$7*$C$8/E28","v":0.49866447449401263},null,null,null,0.51381677187923125,45,8937,0.38179926149714666,0.52896906926444998]
[null,"Carrasco",{"$f":"+SUM(C30:C31)","v":112},{"$f":"SUMPRODUCT(C30:C31,D30:D31)/C29","v":9830},{"$f":"1/(D29/$C$6)","v":0.34711495422177008},{"$f":"+$C$7*$C$8/E29","v":0.58182454412773221},{"$f":"+AVERAGE(C29,K29)","v":112},{"$f":"+AVERAGE(D29,L29)","v":9830},{"$f":"1/(H29/$C$6)","v":0.34711495422177008},{"$f":"+$C$7*$C$8/I29","v":0.58182454412773221},{"$f":"+SUM(K30:K31)","v":112},{"$f":"SUMPRODUCT(K30:K31,L30:L31)/K29","v":9830},{"$f":"1/(L29/$C$6)","v":0.34711495422177008},{"$f":"+$C$7*$C$8/M29","v":0.58182454412773221}]
[null,"CAR1",56,9830,0.34711495422177008,0.58182454412773221,null,null,null,0.58182454412773221,56,9830,0.34711495422177008,0.58182454412773221]
[null,"CAR2",56,9830,0.34711495422177008,{"$f":"+$C$7*$C$8/E31","v":0.58182454412773221},null,null,null,0.58182454412773221,56,9830,0.34711495422177008,0.58182454412773221]
[null,"Guaracachi",{"$f":"+SUM(C33:C41)","v":316},{"$f":"SUMPRODUCT(C33:C41,D33:D41)/C32","v":10943.60759493671},{"$f":"1/(D32/$C$6)","v":0.31179297780913656},{"$f":"+$C$7*$C$8/E32","v":0.64773748728757263},{"$f":"+AVERAGE(C32,K32)","v":316},{"$f":"+AVERAGE(D32,L32)","v":10943.60759493671},{"$f":"1/(H32/$C$6)","v":0.31179297780913656},{"$f":"+$C$7*$C$8/I32","v":0.64773748728757263},{"$f":"+SUM(K33:K41)","v":316},{"$f":"SUMPRODUCT(K33:K41,L33:L41)/K32","v":10943.60759493671},{"$f":"1/(L32/$C$6)","v":0.31179297780913656},{"$f":"+$C$7*$C$8/M32","v":0.64773748728757263}]
[null,"GCH1",22,11971,{"$f":"1/(D32/$C$6)","v":0.31179297780913656},{"$f":"+$C$7*$C$8/E32","v":0.64773748728757263},null,null,null,{"$f":"+AVERAGE(F33,N33)","v":0.67814247801576399},22,11971,{"$f":"1/(L33/$C$6)","v":0.2850338317600869},{"$f":"+$C$7*$C$8/M33","v":0.70854746874395536}]
[null,"GCH2",20,12595,0.2850338317600869,{"$f":"+$C$7*$C$8/E34","v":0.70854746874395536},null,null,null,0.72701433118219061,20,12595,0.27091226677252878,0.74548119362042586]
[null,"GCH4",20,12834,0.27091226677252878,0.70854746874395536,null,null,null,0.73408737625068132,20,12834,0.26586722767648435,0.75962728375740729]
[null,"GCH6",21,12644,0.26586722767648435,{"$f":"+$C$7*$C$8/E36","v":0.75962728375740729},null,null,null,0.75400436089961143,21,12644,0.26986238532110091,0.74838143804181545]
[null,"GCH7",22,11850,0.26986238532110091,0.75962728375740729,null,null,null,0.73050646222019022,22,11850,0.28794430379746838,0.70138564068297304]
[null,"GCH8",22,11672,0.28794430379746838,{"$f":"+$C$7*$C$8/E38","v":0.70138564068297304},null,null,null,0.69611784979514324,22,11672,0.29233550376970524,0.69085005890731344]
[null,"GCH9",63,10070,0.29233550376970524,0.70138564068297304,null,null,null,0.64870773180467389,63,10070,0.33884210526315789,0.59602982292637463]
[null,"GCH10",63,10070,0.33884210526315789,{"$f":"+$C$7*$C$8/E40","v":0.59602982292637463},null,null,null,0.59602982292637463,63,10070,0.33884210526315789,0.59602982292637463]
[null,"GCH11",63,10070,0.33884210526315789,0.59602982292637463,null,null,null,0.59602982292637463,63,10070,0.33884210526315789,0.59602982292637463]
[null,"Karachipampa",{"$f":"+C43","v":14},{"$f":"+D43","v":11258},{"$f":"1/(D42/$C$6)","v":0.30308580564931603},{"$f":"+$C$7*$C$8/E42","v":0.66634595297965504},{"$f":"+AVERAGE(C42,K42)","v":14},{"$f":"+AVERAGE(D42,L42)","v":11559},{"$f":"1/(H42/$C$6)","v":0.29519335582662859},{"$f":"+$C$7*$C$8/I42","v":0.68416174013961917},{"$f":"+K43","v":14},{"$f":"+L43","v":11860},{"$f":"1/(L42/$C$6)","v":0.2877015177065767},{"$f":"+$C$7*$C$8/M42","v":0.70197752729958329}]
[null,"KAR1",14,11258,0.30308580564931603,0.66634595297965504,null,null,null,0.68416174013961917,14,11860,0.2877015177065767,0.70197752729958329]
[null,"Kenko",{"$f":"+SUM(C45:C46)","v":18},{"$f":"SUMPRODUCT(C45:C46,D45:D46)/C44","v":12145},{"$f":"1/(D44/$C$6)","v":0.28095018526142446},{"$f":"+$C$7*$C$8/E44","v":0.71884629587297122},{"$f":"+AVERAGE(C44,K44)","v":18},{"$f":"+AVERAGE(D44,L44)","v":12145},{"$f":"1/(H44/$C$6)","v":0.28095018526142446},{"$f":"+$C$7*$C$8/I44","v":0.71884629587297122},{"$f":"+SUM(K45:K46)","v":18},{"$f":"SUMPRODUCT(K45:K46,L45:L46)/K44","v":12145},{"$f":"1/(L44/$C$6)","v":0.28095018526142446},{"$f":"+$C$7*$C$8/M44","v":0.71884629587297122}]
[null,"KEN1",9,12145,0.28095018526142446,0.71884629587297122,null,null,null,0.71884629587297122,9,12145,0.28095018526142446,0.71884629587297122]
[null,"KEN2",9,12145,0.28095018526142446,0.71884629587297122,null,null,null,0.71884629587297122,9,12145,0.28095018526142446,0.71884629587297122]
[null,"Santa Cruz",{"$nulls":8},{"$f":"+SUM(K48:K49)","v":44},{"$f":"SUMPRODUCT(K48:K49,L48:L49)/K47","v":11761},{"$f":"1/(L47/$C$6)","v":0.29012328883598332},{"$f":"+$C$7*$C$8/M47","v":0.69611784979514324}]
[null,"SCZ1",{"$nulls":8},22,11850,0.28794430379746838,0.70138564068297304]
[null,"SCZ2",{"$nulls":8},22,11672,0.29233550376970524,0.69085005890731344]
[null,"Valle Hermoso (VHE)",{"$f":"+SUM(C51:C54)","v":72},{"$f":"SUMPRODUCT(C51:C54,D51:D54)/C50","v":12124},{"$f":"1/(D50/$C$6)","v":0.28143681953150773},{"$f":"+$C$7*$C$8/E50","v":0.71760333397809006},{"$f":"+AVERAGE(C50,K50)","v":72},{"$f":"+AVERAGE(D50,L50)","v":12124},{"$f":"1/(H50/$C$6)","v":0.28143681953150773},{"$f":"+$C$7*$C$8/I50","v":0.71760333397809006},{"$f":"+SUM(K51:K54)","v":72},{"$f":"SUMPRODUCT(K51:K54,L51:L54)/K50","v":12124},{"$f":"1/(L50/$C$6)","v":0.28143681953150773},{"$f":"+$C$7*$C$8/M50","v":0.71760333397809006}]
[null,"VHE1",18,12124,{"$f":"1/(D50/$C$6)","v":0.28143681953150773},{"$f":"+$C$7*$C$8/E50","v":0.71760333397809006},null,null,null,{"$f":"+AVERAGE(F51,N51)","v":0.71760333397809006},18,12124,0.28143681953150773,0.71760333397809006]
[null,"VHE2",18,12124,0.28143681953150773,0.71760333397809006,null,null,null,0.71760333397809006,18,12124,0.28143681953150773,0.71760333397809006]
[null,"VHE3",18,12124,0.28143681953150773,0.71760333397809006,null,null,null,0.71760333397809006,18,12124,0.28143681953150773,0.71760333397809006]
[null,"VHE4",18,12124,0.28143681953150773,0.71760333397809006,null,null,null,0.71760333397809006,18,12124,0.28143681953150773,0.71760333397809006]

{"sheet":"References","index":24,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"References and sources of information"]
[]
[]
[]
[null,null,"References","Link"]
[null,"[1]","Worksheet B.1 Plantas Existentes SIN. Received October 29, 2018"]
[null,"[2]","Worksheet A.10 Adiciones Generación ERNC. Received October 29, 2018"]
[null,"[3]","Document Resumen Proyectos EA para medio ambiente. Received October 29,2018"]
[null,"[4]","Worksheet A.6 Adiciones y A.7 Retiros PMP de generación. Received October 29, 2018"]
[null,"[5]","Worksheet A.2 Proyección Demanda SIN 2018 -2030. Received October 29, 2018"]
[null,"[6]","Worksheet A.11 Pérdidas Transmisión. Received October 29, 2018"]
[null,"[7]","Worksheet A.11 Pérdidas Transmisión. Received October 29, 2018"]
[null,"[8]","Plan Eléctrico del Estado Plurinacionalde Bolivia 2025"]
[null,"[9]","Anuario Estadístico del Sector Electrico 2007","<link>"]
[null,"[10]","Anuario Estadístico del Sector Electrico 2008/09","<link>"]
[null,"[11]","Anuario Estadístico del Sector Electrico 2010","<link>"]
[null,"[12]","Anuario Estadístico del Sector Electrico 2011","<link>"]
[null,"[13]","Anuario Estadístico del Sector Electrico 2012","<link>"]
[null,"[14]","Anuario Estadístico del Sector Electrico 2013","<link>"]
[null,"[15]","Anuario Estadístico del Sector Electrico 2014","<link>"]
[null,"[16]","Anuario Estadístico del Sector Electrico 2015","<link>"]
[null,"[17]","Anuario Estadístico del Sector Electrico 2016","<link>"]
[null,"[18]","Anuario Estadístico del Sector Electrico 2017","<link>"]
[null,"[19]","Complejo Hidroeléctrico Río Grande-Rositas. Power Point presentation, 2016","<link>"]
[null,"[20]","Plan de Desarrollo Económico y Social 2016 - 2020"]