{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["Cargos Act., IPC","Input","Resumen","1.A","1.B","1.C","2.A","2.B","2.C","3.A","3.B","3.C"],"not_rendered":{"images":1,"macros":1,"external_links":11,"defined_names":3,"comments":35},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cargos Act., IPC","index":0,"n_rows":58,"n_cols":44,"rows_kept":58,"merged":[[1,1,1,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[6,14,6,15],[8,19,8,21],[8,23,8,24],[8,25,8,26],[8,27,8,28],[8,29,8,30],[8,32,8,33],[8,35,8,37],[8,38,8,40],[8,41,8,43],[13,4,14,4],[13,6,14,6],[13,7,14,7],[13,8,14,8],[13,9,14,9],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[30,1,30,5],[30,7,30,9],[31,2,31,3],[31,4,31,5],[32,1,33,1],[32,7,33,7],[33,2,33,3],[33,4,33,5],[33,8,33,9]],"flags":["formulas_cached_only"]}
[]
[null,"EMPRESA DE TRANSMISIÓN ELÉCTRICA, S.A."]
[]
[null,"FACTOR DE AJUSTE POR ÍNDICE DE PRECIOS AL CONSUMIDOR"]
[null,"ACTUALIZACIÓN TARIFARIA"]
[null,"PERIODO (1° DE JULIO 2024 AL  30 JUNIO 2025)"]
[null,"Fecha base de Cálculo:",{"$nulls":5},"2021-06-01",{"$nulls":6},"Crecimiento IPC",{"$nulls":7},{"v":-1,"d":"-1.000"}]
[null,"IPC 0"," = ","Índice de precios al Consumidor a la fecha base de cálculo",{"$nulls":5},{"v":104.9,"d":"104.90"},{"$nulls":4},"00:00:00",104.3,{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":14},"2017-07-01",105.5,null,null,2016,{"$nulls":4},2018,null,2019,null,2020,null,2021,null,null,2022,null,null,2023,null,null,2024,null,null,2025]
[null,"Fecha de aplicación de ajuste",{"$nulls":5},"2025-09-01",{"$nulls":10},"Base=2013",null,"Base=2002","Base=2013","Variación Porcentual 2017/2016","Base=2018","Variación Porcentual 2018/2017","Base=2019","Variación Porcentual 2018/2019","Base=2020","Variación Porcentual 2019/2020",null,"Base=2020","Variación Porcentual 2019/2020",null,"Base=2022","Variación Porcentual 2021/2022",null,"Base=2022","Variación Porcentual 2021/2022",null,"Base=2022","Variación Porcentual 2021/2022",null,"Base=2022","Variación Porcentual 2021/2022"]
[null,"IPC i"," = ","Índice de Precios al Consumidor a Diciembre n -1",{"$nulls":5},109.8,null,{"v":42705,"d":"42,705.00"},null,null,"Crecimiento",{"v":0.011374407582938416,"d":"1.14%"},null,null,102.6,"enero",{"v":154.46830000000014,"d":"154.47"},104.3,{"v":0.016569200779727122,"d":"0.017"},104.7,{"v":0.003835091083413289,"d":"0.004"},104.38,{"v":-0.003056351480420272,"d":"-0.003"},{"v":104.75229999999998,"d":"104.75"},{"v":0.0035667752442996026,"d":"0.004"},{"v":104.10219059629237,"d":"104.102"},{"v":96.5,"d":"96.50"},{"v":-0.07877917716365157,"d":"-0.079"},{"v":95.56740332062176,"d":"95.567"},{"v":105.9866,"d":"106.0"},{"v":0.09830673575129523,"d":"0.098"},{"v":105.90861254686912,"d":"105.909"},{"v":108.86159999999998,"d":"108.9"},{"v":0.027126070654214685,"d":"0.027"},{"v":108.84533626365952,"d":"108.845"},{"v":110.1922,"d":"110.2"},{"v":0.012222859116529872,"d":"0.012"},{"v":110.19183989610879,"d":"110.192"},{"v":109.99299999999998,"d":"110.0"},{"v":-0.0018077504578365433,"d":"-0.002"}]
[{"$nulls":18},102.7,"febrero",{"v":154.9126,"d":"154.91"},104.6,{"v":0.01850048685491723,"d":"0.019"},{"v":105,"d":"105.0"},{"v":0.003824091778202643,"d":"0.004"},104.47,{"v":-0.0050476190476190785,"d":"-0.005"},{"v":104.5,"d":"104.50"},{"v":0.00028716377907533897,"d":"0.000"},{"v":103.82478468899522,"d":"103.825"},{"v":96.1,"d":"96.10"},{"v":-0.08038277511961733,"d":"-0.080"},{"v":94.92653972434962,"d":"94.927"},{"v":106.7193,"d":"106.7"},{"v":0.11050260145681601,"d":"0.111"},{"v":106.67473962066842,"d":"106.675"},108.9,{"v":0.02043397960818716,"d":"0.020"},{"v":108.87346189164371,"d":"108.873"},110.6,{"v":0.015610651974288237,"d":"0.016"},{"v":110.59966842450271,"d":"110.600"},{"v":110.4085,"d":"110.4"},{"v":-0.0017314647377937309,"d":"-0.002"}]
[null,"Factor de ajuste",{"$nulls":16},{"v":103,"d":"103.0"},"marzo",{"v":154.708984375,"d":"154.71"},104.5,{"v":0.014563106796116498,"d":"0.015"},105.1,{"v":0.00574162679425827,"d":"0.006"},104.91,{"v":-0.0018078020932444927,"d":"-0.002"},{"v":104,"d":"104.00"},{"v":-0.008674101610904539,"d":"-0.009"},{"v":103.69846153846154,"d":"103.698"},{"v":98.4,"d":"98.40"},{"v":-0.053846153846153766,"d":"-0.054"},{"v":97.5308571706301,"d":"97.531"},{"v":107.6479,"d":"107.6"},{"v":0.0939827235772357,"d":"0.094"},{"v":107.62831211756107,"d":"107.628"},109.1,{"v":0.013489348143344904,"d":"0.013"},{"v":109.07937671860677,"d":"109.079"},110.6,{"v":0.013748854262144894,"d":"0.014"},{"v":110.5999033312839,"d":"110.600"},{"v":110.49659999999999,"d":"110.5"},{"v":-0.0009349005424955648,"d":"-0.001"}]
[{"$nulls":3},"IPC i"," = ",{"v":109.8,"d":"109.80"}," = ",1.0467111534795042,{"$nulls":10},103.5,"abril",{"v":154.76967930029156,"d":"154.77"},104.5,{"v":0.009661835748792313,"d":"0.010"},105.3,{"v":0.00765550239234436,"d":"0.008"},{"v":105.2,"d":"105.20"},{"v":-0.0009496676163341933,"d":"-0.001"},{"v":102.7,"d":"102.70"},{"v":-0.02376425855513309,"d":"-0.024"},{"v":102.47565725413827,"d":"102.476"},{"v":97.9,"d":"97.90"},{"v":-0.046738072054527735,"d":"-0.047"},{"v":96.8018815909091,"d":"96.802"},{"v":108.26849999999999,"d":"108.3"},{"v":0.10590909090909073,"d":"0.106"},{"v":108.25870691992591,"d":"108.259"},{"v":109.2982,"d":"109.3"},{"v":0.00951061481409643,"d":"0.010"},{"v":109.2678805971187,"d":"109.268"},{"v":111.11859999999997,"d":"111.1"},{"v":0.016655352055202854,"d":"0.017"},{"v":111.11256945281886,"d":"111.113"},110.3,{"v":-0.007366903470705899,"d":"-0.007"}]
[{"$nulls":3},"IPC 0",null,{"v":104.9,"d":"104.90"},{"$nulls":12},103.7,"mayo",{"v":154.76449999999997,"d":"154.76"},104.5,{"v":0.0077145612343296754,"d":"0.008"},105.3,{"v":0.00765550239234436,"d":"0.008"},{"v":105.3,"d":"105.30"},0,{"v":102.7,"d":"102.70"},{"v":-0.024691358024691357,"d":"-0.025"},{"v":102.66105160662123,"d":"102.661"},{"v":104.7,"d":"104.70"},{"v":0.019474196689386547,"d":"0.019"},{"v":104.51509073543457,"d":"104.515"},109.1,{"v":0.042024832855778405,"d":"0.042"},{"v":109.09816529092575,"d":"109.098"},{"v":109.5474,"d":"109.5"},{"v":0.004100824931255742,"d":"0.004"},{"v":109.53069922243705,"d":"109.531"},110.9,{"v":0.01234716661463442,"d":"0.012"},{"v":110.8955816050496,"d":"110.896"},110.2,{"v":-0.006311992786294018,"d":"-0.006"}]
[{"$nulls":18},103.6,"junio",{"v":154.48492753623188,"d":"154.48"},104.3,{"v":0.006756756756756799,"d":"0.007"},105.5,{"v":0.011505273250239645,"d":"0.012"},{"v":105.5,"d":"105.50"},0,103.23,{"v":-0.02151658767772513,"d":"-0.022"},null,{"v":104.9,"d":"104.90"},{"v":0.016177467790370992,"d":"0.016"},{"v":104.62202097235463,"d":"104.622"},110.3,{"v":0.05147759771210669,"d":"0.051"},{"v":110.29563843191296,"d":"110.296"},{"v":109.6064,"d":"109.6"},{"v":-0.006288304623753405,"d":"-0.006"},{"v":109.59739285297209,"d":"109.597"},110.6,{"v":0.009065164078009946,"d":"0.009"},{"v":110.59773960216998,"d":"110.598"},110.1,{"v":-0.004520795660036159,"d":"-0.005"}]
[{"$nulls":3},1.0467111534795042,"X",0.67," = ",0.7012964728312678,{"$nulls":10},103.7,"julio",{"v":154.22222222222226,"d":"154.22"},104.1,{"v":0.0038572806171648377,"d":"0.004"},105.5,{"v":0.01344860710854956,"d":"0.013"},{"v":105.5,"d":"105.50"},0,102.81,{"v":-0.025497630331753562,"d":"-0.025"},null,{"v":105.3,"d":"105.30"},{"v":0.024219433907207488,"d":"0.024"},{"v":105.17692307692307,"d":"105.177"},108.9,{"v":0.03418803418803429,"d":"0.034"},{"v":108.89582107291092,"d":"108.896"},{"v":109.57459999999999,"d":"109.6"},{"v":0.006194674012855783,"d":"0.006"},{"v":109.56838245359782,"d":"109.568"},110.4,{"v":0.007532767630454629,"d":"0.008"},{"v":110.39855072463769,"d":"110.399"},{"v":110,"d":"110.0"},{"v":-0.0036231884057971175,"d":"-0.004"}]
[{"$nulls":18},103.7,"agosto",{"v":154.6164,"d":"154.62"},104.4,{"v":0.0067502410800386325,"d":"0.007"},{"v":105.53,"d":"105.5"},{"v":0.010823754789272,"d":"0.011"},104.89,{"v":-0.006064626172652354,"d":"-0.006"},104.89,0,null,{"v":105.3,"d":"105.30"},{"v":0.003908856897702373,"d":"0.004"},{"v":105.25403608736941,"d":"105.254"},107.5,{"v":0.02089268755935425,"d":"0.021"},{"v":107.44959825776743,"d":"107.450"},{"v":109.82769999999998,"d":"109.8"},{"v":0.021653023255813864,"d":"0.022"},{"v":109.82643795690883,"d":"109.826"},110.2,{"v":0.003389855200464309,"d":"0.003"},{"v":110.19854809437386,"d":"110.199"},109.8,{"v":-0.003629764065335772,"d":"-0.004"}]
[{"$nulls":18},103.9,"septiembre",{"v":155.06070000000037,"d":"155.06"},104.7,{"v":0.007699711260827691,"d":"0.008"},{"v":105.49,"d":"105.5"},{"v":0.007545367717287421,"d":"0.008"},104.84,{"v":-0.006161721490188565,"d":"-0.006"},104.84,0,null,{"v":105.4,"d":"105.40"},{"v":0.005341472720335805,"d":"0.005"},{"v":105.3587114496205,"d":"105.359"},{"v":107.4861,"d":"107.5"},{"v":0.019792220113851844,"d":"0.020"},{"v":107.42858386572775,"d":"107.429"},{"v":109.97249999999998,"d":"110.0"},{"v":0.023132293384912073,"d":"0.023"},{"v":109.97182477437539,"d":"109.972"},109.7,{"v":-0.0024778922003225734,"d":"-0.002"},0,null,{"v":-1,"d":"-1.000"}]
[{"$nulls":3},0.7012964728312678,"+",0.33," = ",1.0313,{"$nulls":10},{"v":104,"d":"104.0"},"octubre",{"v":154.7208737864078,"d":"154.72"},104.5,{"v":0.004807692307692291,"d":"0.005"},{"v":105.57,"d":"105.6"},{"v":0.010239234449760604,"d":"0.010"},104.84,{"v":-0.006914843231978662,"d":"-0.007"},104.84,0,null,{"v":105.8,"d":"105.80"},{"v":0.009156810377718427,"d":"0.009"},{"v":105.7717248,"d":"105.772"},{"v":107.5296,"d":"107.5"},{"v":0.016347826086956507,"d":"0.016"},{"v":107.48287915327501,"d":"107.483"},{"v":109.77100000000002,"d":"109.8"},{"v":0.020844493051215718,"d":"0.021"},{"v":109.77005016434214,"d":"109.770"},{"v":109.44810000000001,"d":"109.4"},{"v":-0.002941578376802645,"d":"-0.003"},0,null,{"v":-1,"d":"-1.000"}]
[{"$nulls":18},103.9,"noviembre",{"v":154.49284104526942,"d":"154.49"},104.3,{"v":0.0038498556304138454,"d":"0.004"},{"v":105.11,"d":"105.1"},{"v":0.0077660594439117325,"d":"0.008"},104.77,{"v":-0.0032347064979545426,"d":"-0.003"},{"v":102.6,"d":"102.60"},{"v":-0.02071203588813597,"d":"-0.021"},null,{"v":106.1,"d":"106.10"},{"v":0.034113060428849984,"d":"0.034"},{"v":106.07686865636191,"d":"106.077"},{"v":107.66659999999997,"d":"107.7"},{"v":0.014765315739867946,"d":"0.015"},{"v":107.62308146073153,"d":"107.623"},{"v":109.83119999999997,"d":"109.8"},{"v":0.020104656411551902,"d":"0.020"},{"v":109.83023592822437,"d":"109.830"},{"v":109.5058,"d":"109.5"},{"v":-0.002962728259365055,"d":"-0.003"},0,null,{"v":-1,"d":"-1.000"}]
[{"$nulls":18},{"v":104,"d":"104.0"},"diciembre",{"v":154.7208737864077,"d":"154.72"},104.5,{"v":0.004807692307692291,"d":"0.005"},{"v":104.67,"d":"104.7"},{"v":0.0016267942583731987,"d":"0.002"},{"v":104.6,"d":"104.60"},{"v":-0.0006687685105570829,"d":"-0.001"},{"v":103,"d":"103.00"},{"v":-0.015296367112810683,"d":"-0.015"},null,{"v":105.65299999999999,"d":"105.7"},null,{"v":105.60937029710466,"d":"105.609"},107.8,{"v":0.020321240286598652,"d":"0.020"},{"v":107.75844159962895,"d":"107.758"},{"v":109.91659999999996,"d":"109.9"},{"v":0.019634508348793656,"d":"0.020"},{"v":109.91619072232943,"d":"109.916"},{"v":109.70449999999998,"d":"109.7"},{"v":-0.001929644839814726,"d":"-0.002"},0,null,{"v":-1,"d":"-1.000"}]
[{"$nulls":18},{"v":103.525,"d":"103.5"},null,{"v":154.66190850431926,"d":"154.7"},{"v":104.43333333333334,"d":"104.4"},{"v":0.008774048136521051,"d":"0.0088"},{"v":105.23083333333334,"d":"105.2"},{"v":-0.3196073011707692,"d":"-0.3196"},{"v":104.93333333333332,"d":"104.9"},{"v":-0.002827118160868669,"d":"-0.0028"},{"v":103.73852499999998,"d":"103.7"},{"v":-0.011386356416772658,"d":"-0.0114"},null,{"v":102.67108333333333,"d":"102.7"},{"v":-0.010289732446713051,"d":"-0.010"},null,{"v":107.90871666666665,"d":"107.9"},{"v":0.051013714507411434,"d":"0.051"},null,{"v":109.51726666666666,"d":"109.5"},{"v":0.014906580762783728,"d":"0.015"},null,{"v":110.24743333333333,"d":"110.2"},{"v":0.006667137419426705,"d":"0.007"},null,{"v":110.1622625,"d":"110.2"},{"v":-0.0007725425504993,"d":"-0.001"}]
{"$rows_empty":7}
[null,"CARGOS POR USO DEL SISTEMA PRINCIPAL DE TRANSMISIÓN PARA GENERACIÓN Y DEMANDA CON IPC",{"$nulls":5},"CARGOS POR USO DEL SISTEMA PRINCIPAL DE TRANSMISIÓN  ASIGNADO A LA DEMANDA CON IPC"]
[null,null,"SEGUIMIENTO ELÉCTRICO",null,"ESTAMPILLA POSTAL",{"$nulls":3},"SEGUIMIENTO ELÉCTRICO","ESTAMPILLA POSTAL"]
[null,"Zona","GENERACIÓN (B/. / MWh)","DEMANDA (B/. / MWh)","GENERACIÓN (B/. / kW - mes)","DEMANDA (B/. / kW - mes)",null,"Zona","DEMANDA (B/. / MWh)","DEMANDA (B/. / kW - mes)"]
[null,null,"2025-09-01",null,"2025-09-01",{"$nulls":3},"2025-09-01"]
[null,1,0.431,0.019,0.459,0.442,null,1,{"v":0,"d":"0.000"},1.202]
[null,2,2.506,{"v":0,"d":"0.000"},0.459,0.442,null,2,{"v":0,"d":"0.000"},1.202]
[null,3,2.071,{"v":0,"d":"0.000"},0.459,0.442,null,3,{"v":0,"d":"0.000"},1.202]
[null,4,2.054,{"v":0.38,"d":"0.380"},0.459,0.442,null,4,{"v":0,"d":"0.000"},1.202]
[null,5,1.154,0.754,0.459,0.442,null,5,0.722,1.202,{"$nulls":17},{"v":1.003898635477583,"d":"1.00390"},{"v":0.003898635477582957,"d":"0.39%"}]
[null,6,0.429,1.265,0.459,0.442,null,6,1.727,1.202]
[null,7,0.307,0.621,0.459,0.442,null,7,0.974,1.202]
[null,8,0.886,{"v":0,"d":"0.000"},0.459,0.442,null,8,{"v":0,"d":"0.000"},1.202]
[null,9,0.346,1.361,0.459,0.442,null,9,1.496,1.202]
[null,10,1.979,0.227,0.459,0.442,null,10,{"v":0,"d":"0.000"},1.202]
[]
[]
[{"$nulls":11},{"v":4740.731696358521,"d":"4,740.73"},{"v":4595.173357576767,"d":"4,595.17"}]
["Zona",1,2,3,4,5,6,7,8,9,10,"Ingreso Actualizado","Ingreso Aprobado"]
["CXUSOPS :  Seg. Electrico x uso red",{"$nulls":10},{"v":2010.4172863585206,"d":"2,010.42"},{"v":1949.4041363724964,"d":"1,949.40"}]
["Generación",{"v":47.56172164918488,"d":"47.6"},{"v":535.2660307054076,"d":"535.3"},{"v":119.9371135957251,"d":"119.9"},{"v":369.3828920773108,"d":"369.4"},{"v":67.19412852069459,"d":"67.2"},{"v":1.8465621305273998,"d":"1.8"},{"v":4.686336753823399,"d":"4.7"},{"v":78.29451935926521,"d":"78.3"},{"v":67.36064073388738,"d":"67.4"},{"v":114.43947950876003,"d":"114.4"},{"v":1405.9694250345865,"d":"1,405.97"},{"v":1363.5842473648047,"d":"1,363.58"}]
["Demanda",{"v":0.14952136171650002,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":16.20900796902,"d":"16.2"},{"v":70.05834760712321,"d":"70.1"},{"v":118.4296434222,"d":"118.4"},{"v":312.073928404848,"d":"312.1"},{"v":0,"d":"0.0"},{"v":82.02818560427299,"d":"82.0"},{"v":5.4992269547534,"d":"5.5"},{"v":604.4478613239341,"d":"604.45"},{"v":585.8198890076918,"d":"585.82"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":2730.31441,"d":"2,730.31"},{"v":2645.7692212042703,"d":"2,645.77"}]
["Generación",{"v":164.30822999999998,"d":"164.3"},{"v":263.59452000000005,"d":"263.6"},{"v":82.03707000000003,"d":"82.0"},{"v":188.37819,"d":"188.4"},{"v":307.11690000000004,"d":"307.1"},{"v":76.653,"d":"76.7"},{"v":54.841319999999996,"d":"54.8"},{"v":119.34,"d":"119.3"},{"v":540.90855,"d":"540.9"},{"v":115.74603,"d":"115.7"},{"v":1912.92381,"d":"1,912.92"},{"v":1853.0371029389319,"d":"1,853.04"}]
["Demanda",{"v":8.18584,"d":"8.2"},{"v":0,"d":"0.0"},{"v":0.039779999999999996,"d":"0.0"},{"v":56.52296,"d":"56.5"},{"v":111.44146,"d":"111.4"},{"v":89.98236,"d":"90.0"},{"v":475.39752,"d":"475.4"},{"v":0.7337199999999999,"d":"0.7"},{"v":52.054339999999996,"d":"52.1"},{"v":23.03262,"d":"23.0"},{"v":817.3906,"d":"817.39"},{"v":792.7321182653383,"d":"792.73"}]
[]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":3031.2591735917376,"d":"3,031.26"},{"v":2938.639091485085,"d":"2,938.64"},{"v":92.62008210665272,"d":"92.62"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":67.0850490349376,"d":"67.1"},{"v":161.68220884596002,"d":"161.7"},{"v":489.468609124512,"d":"489.5"},{"v":0,"d":"0.0"},{"v":90.16470658632798,"d":"90.2"},{"v":0,"d":"0.0"},{"v":808.4005735917375,"d":"808.40"},{"v":783.6655419810686,"d":"783.67"}]
["Est.Post.",{"v":22.261039999999998,"d":"22.3"},{"v":0,"d":"0.0"},{"v":0.10818,"d":"0.1"},{"v":153.71176,"d":"153.7"},{"v":303.06026,"d":"303.1"},{"v":244.70316,"d":"244.7"},{"v":1292.8231199999998,"d":"1,292.8"},{"v":1.9953199999999998,"d":"2.0"},{"v":141.55954,"d":"141.6"},{"v":62.636219999999994,"d":"62.6"},{"v":2222.8586,"d":"2,222.86"},{"v":2154.9735495040163,"d":"2,154.97"}]

{"sheet":"Input","index":1,"n_rows":166,"n_cols":14,"rows_kept":166,"merged":[[15,0,15,4],[15,7,15,10]],"flags":["formulas_cached_only"]}
["Año Tarifario:",1]
["Mes 03:  Sept"]
[null,"IP SPT P  (k B/.)",null,"Longitud  (km)",null,"CUP"]
["Total:",{"v":55907.942517184,"d":"55,907.9"},{"v":1,"d":"100%"},{"v":2624.3999999999996,"d":"2,624.4"},{"v":1,"d":"100%"},"(kB/./km)",null,"%ASIGP (G) =",{"v":0.7,"d":"70%"},{"v":39135.559762028795,"d":"39,135.6"}]
["230 kV ",{"v":47815.26748385939,"d":"47,815.3"},{"v":0.8552499936688382,"d":"85.5%"},{"v":2354.9999999999995,"d":"2,355.0"},{"v":0.8973479652491998,"d":"89.7%"},{"v":20.303722923082546,"d":"20.3"},null,"%ASIGP (D) =",{"v":0.3,"d":"30%"},{"v":16772.3827551552,"d":"16,772.4"}]
["115 kV ",{"v":8092.675033324611,"d":"8,092.7"},{"v":0.14475000633116175,"d":"14.5%"},269.4,{"v":0.10265203475080019,"d":"10.3%"},{"v":30.039625216498187,"d":"30.0"}]
[]
["IP SPT D:",{"v":35753.4422797352,"d":"35,753.4"},{"v":1,"d":"100%"},{"v":679.07,"d":"679.1"},{"v":1,"d":"100%"},{"v":52.65059902474737,"d":"52.7"},"(230 kV)"]
[]
["Capacidad instalada de generación (Cinst) y Demanda máxima no coincidente real anual (Pma) en MW por Zona"]
["Zona",1,2,3,4,5,6,7,8,9,10,"Total"]
["Cinst (G)",{"v":357.9699999999999,"d":"358.0"},{"v":574.2800000000001,"d":"574.3"},{"v":178.73000000000005,"d":"178.7"},{"v":410.40999999999997,"d":"410.4"},669.1,{"v":167,"d":"167.0"},{"v":119.47999999999999,"d":"119.5"},{"v":260,"d":"260.0"},{"v":1178.45,"d":"1,178.5"},{"v":252.17,"d":"252.2"},{"v":4167.59,"d":"4,167.59"},4167.59,{"v":0,"d":"0.0"}]
["Pma (D)",{"v":18.52,"d":"18.5"},{"v":0,"d":"0.0"},{"v":0.09,"d":"0.1"},{"v":127.88,"d":"127.9"},{"v":252.13000000000002,"d":"252.1"},{"v":203.58,"d":"203.6"},{"v":1075.56,"d":"1,075.6"},{"v":1.66,"d":"1.7"},{"v":117.77,"d":"117.8"},{"v":52.11,"d":"52.1"},{"v":1849.3,"d":"1,849.3"},{"v":1849.3,"d":"1849.30"},{"v":0,"d":"0.0"}]
[]
[]
["   Capacidad Instalada  (MW)",{"$nulls":6},"   Demanda Máxima No Coincidente  (MW)"]
["Zona",null,"Nodo","Pinst (G)","Mes de Ingreso",null,null,"Zona",null,"Nodo","Pma (D)"]
[1,null,0,{"v":357.9699999999999,"d":"357.97"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1,null,0,18.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Baitún",null,6014,{"v":87.6,"d":"87.60"},0,"PRO230",{"v":1,"d":"1.00"},2,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Bajo de Mina",null,6014,{"v":57.4,"d":"57.40"},0,"PRO230",{"v":1,"d":"1.00"},3,null,0,0.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["La Potra",null,6014,{"v":30,"d":"30.00"},0,"PRO230",{"v":1,"d":"1.00"},4,null,0,127.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Salsipuedes",null,6014,{"v":27.9,"d":"27.90"},0,"PRO230",{"v":1,"d":"1.00"},5,null,0,{"v":252.13000000000002,"d":"252.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["San Andrés ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"},6,null,0,203.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Sol de David",null,6014,9.99,0,"PRO230",{"v":1,"d":"1.00"},7,null,0,1075.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Solar Caldera",null,6014,{"v":5.5,"d":"5.50"},0,"PRO230",{"v":1,"d":"1.00"},8,null,0,1.66,0,0]
[" Photovoltaics Investments Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"},9,null,0,117.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[" Photovoltaics Developments, Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"},10,null,0,52.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[" Photovoltaics Business Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"}]
[" Photovoltaics Operations Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"}]
[" Photovoltaics Venture Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"}]
["Progreso Solar 20MW, S.A.",null,6014,19.88,0,"PRO230",{"v":1,"d":"1.00"}]
["Madre Vieja",null,6014,{"v":25.9,"d":"25.90"},0,"PRO230",{"v":1,"d":"1.00"}]
["Baco Solar",null,6014,{"v":23.9,"d":"23.90"},0,"PRO230",{"v":1,"d":"1.00"}]
["Central Fotovoltáica San Carlos Solar",null,6014,{"v":9.9,"d":"9.90"},0,"PRO230",{"v":1,"d":"1.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[2,null,0,{"v":574.2800000000001,"d":"574.28"},0," "," "]
["Fortuna",null,6096,{"v":300,"d":"300.00"},0,"FOR230",{"v":2,"d":"2.00"}]
["Estí",null,6179,{"v":120,"d":"120.00"},0,"GUA230",{"v":2,"d":"2.00"}]
["Gualaca",null,6179,25.34,0,"GUA230",{"v":2,"d":"2.00"}]
["Lorena",null,6179,{"v":35,"d":"35.00"},0,"GUA230",{"v":2,"d":"2.00"}]
["Prudencia",null,6179,58.66,0,"GUA230",{"v":2,"d":"2.00"}]
["CELSOLAR, S.A.",null,6179,9.69,0,"GUA230",{"v":2,"d":"2.00"}]
["Rodeo Solar",null,6179,{"v":8.1,"d":"8.10"},0,"GUA230",{"v":2,"d":"2.00"}]
["La Villa Solar",null,6179,9.99,0,"GUA230",{"v":2,"d":"2.00"}]
["Chupampa Solar",null,6179,{"v":7.5,"d":"7.50"},0,"GUA230",{"v":2,"d":"2.00"}]
["Rio de Jesús Etapa III",null,6179,{"v":0,"d":"0.00"},0,"GUA230",{"v":2,"d":"2.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[3,null,0,{"v":178.73000000000005,"d":"178.73"},0," "," "]
["La Estrella",null,6087,{"v":47.2,"d":"47.20"},0,"CAL115",{"v":3,"d":"3.00"}]
["Los Valles",null,6087,54.76,0,"CAL115",{"v":3,"d":"3.00"}]
["Mendre",null,6087,{"v":18,"d":"18.00"},0,"CAL115",{"v":3,"d":"3.00"}]
["Cochea",null,6087,{"v":15.5,"d":"15.50"},0,"CAL115",{"v":3,"d":"3.00"}]
["Los Algarrobos",null,6087,9.73,0,"CAL115",{"v":3,"d":"3.00"}]
["Mendre II",null,6087,{"v":7.8,"d":"7.80"},0,"CAL115",{"v":3,"d":"3.00"}]
["Proyecto Solar UP2",null,6087,8.58,0,"CAL115",{"v":3,"d":"3.00"}]
["Central Fotovoltáica UP3",null,6087,8.58,0,"CAL115",{"v":3,"d":"3.00"}]
["Central fotovoltaica UP4",null,6087,8.58,0,"CAL115",{"v":3,"d":"3.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[4,null,0,{"v":410.40999999999997,"d":"410.41"},0," "," "]
["Concepción",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Macano",null,6380,{"v":5.8,"d":"5.80"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Paso Ancho",null,6013,{"v":6,"d":"6.00"},0,"MDN34",{"v":4,"d":"4.00"}]
["Los Planetas",null,6013,{"v":0,"d":"0.00"},0,"MDN34",{"v":4,"d":"4.00"}]
["Pedregalito",null,6380,{"v":20,"d":"20.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Pedregalito II",null,6380,12.52,0,"BOQIII230",{"v":4,"d":"4.00"}]
["RP-490",null,6380,{"v":14,"d":"14.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Macho de Monte",null,6013,{"v":0,"d":"0.00"},0,"MDN34",{"v":4,"d":"4.00"}]
["Dolega",null,6013,{"v":0,"d":"0.00"},0,"MDN34",{"v":4,"d":"4.00"}]
["Las Perlas Norte",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Las Perlas Sur",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["San Lorenzo",null,6013,8.12,0,"MDN34",{"v":4,"d":"4.00"}]
["Monte Lirio",null,6182,51.65,0,"VEL230",{"v":4,"d":"4.00"}]
["Pando ",null,6182,{"v":32.6,"d":"32.60"},0,"VEL230",{"v":4,"d":"4.00"}]
["Bugaba I",null,6380,5.12,0,"BOQIII230",{"v":4,"d":"4.00"}]
["Bugaba II",null,6380,5.86,0,"BOQIII230",{"v":4,"d":"4.00"}]
["El Alto",null,6182,{"v":72.2,"d":"72.20"},0,"VEL230",{"v":4,"d":"4.00"}]
["Bajo del Totumo",null,6380,{"v":6.3,"d":"6.30"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Los Planetas II",null,6013,8.86,0,"MDN34",{"v":4,"d":"4.00"}]
["Solar Chiriqui",null,6013,{"v":9,"d":"9.00"},0,"MDN34",{"v":4,"d":"4.00"}]
["Las Cruces ",null,6520,{"v":19.8,"d":"19.80"},0,"SBA34",{"v":4,"d":"4.00"}]
["Barro Blanco",null,6550,28.84,0,"BEV230",{"v":4,"d":"4.00"}]
["Solar Bugaba",null,6380,{"v":0,"d":"0.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["La Cuchilla",null,6380,{"v":0,"d":"0.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Ikako",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Ikako I",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Ikako II",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Ikako III",null,6380,{"v":10,"d":"10.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Caoba Solar ",null,6380,9.96,0,"BOQIII230",{"v":4,"d":"4.00"}]
["Cedro Solar",null,6380,9.96,0,"BOQIII230",{"v":4,"d":"4.00"}]
["ECO GROOVE INVESTMENT, INC.",null,6380,{"v":0,"d":"0.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Macano Solar",null,6380,{"v":0,"d":"0.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["Central Azucarero de Alanje, S. A. (CADASA)",null,6380,13.82,0,"BOQIII230",{"v":4,"d":"4.00"}]
["Andreas Power",null,6380,{"v":0,"d":"0.00"},0,"BOQIII230",{"v":4,"d":"4.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[5,null,0,{"v":669.1,"d":"669.10"},0," "," "]
["El Fraile + El Fraile Und 3",null,6010,6.66,0,"LSA34",{"v":5,"d":"5.00"}]
["La Yeguada",null,6010,{"v":7,"d":"7.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Don Felix + Don Felix Et2",null,6010,9.99,0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Divisa",null,6010,9.99,0,"LSA34",{"v":5,"d":"5.00"}]
["Farrallon Solar",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Cocle Solar",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["El Fraile Solar 1",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Cocle",null,6010,{"v":8.5,"d":"8.50"},0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Paris",null,6010,{"v":8.5,"d":"8.50"},0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Los Angeles",null,6010,9.52,0,"LSA34",{"v":5,"d":"5.00"}]
["Sol Real",null,6010,10.78,0,"LSA34",{"v":5,"d":"5.00"}]
["El Espinal",null,6010,{"v":8.5,"d":"8.50"},0,"LSA34",{"v":5,"d":"5.00"}]
["Vista Alegre",null,6010,{"v":10,"d":"10.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Milton Solar",null,6010,{"v":10,"d":"10.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Marañón",null,6460,{"v":17.5,"d":"17.50"},0,"ECO230",{"v":5,"d":"5.00"}]
["Rosa de los vientos",null,6460,{"v":52.5,"d":"52.50"},0,"ECO230",{"v":5,"d":"5.00"}]
["Nuevo Chagres aes",null,6460,{"v":55,"d":"55.00"},0,"ECO230",{"v":5,"d":"5.00"}]
["Nuevo Chagres 1 ",null,6460,{"v":62.5,"d":"62.50"},0,"ECO230",{"v":5,"d":"5.00"}]
["Nuevo Chagres 2 ",null,6460,{"v":0,"d":"0.00"},0,"ECO230",{"v":5,"d":"5.00"}]
["Portobelo",null,6460,{"v":32.5,"d":"32.50"},0,"ECO230",{"v":5,"d":"5.00"}]
["Rosa de los Vientos Etapa II ",null,6460,{"v":50,"d":"50.00"},0,"ECO230",{"v":5,"d":"5.00"}]
["Parque eólico Toabre ",null,6460,{"v":66,"d":"66.00"},0,"ECO230",{"v":5,"d":"5.00"}]
["Pocri",null,6010,{"v":16,"d":"16.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Estrella Solar",null,6010,5.66,0,"LSA34",{"v":5,"d":"5.00"}]
["Minera Panamá",null,6008,{"v":0,"d":"0.00"},0,"LSA230",{"v":5,"d":"5.00"}]
["PANASOLAR",null,6010,{"v":9.9,"d":"9.90"},0,"LSA34",{"v":5,"d":"5.00"}]
["FOTOVOLTAICA SANTIAGO GEN",null,6010,{"v":5,"d":"5.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Parque Solar Penonomé ",null,6010,{"v":120,"d":"120.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Mayorca Solar (AES)",null,6010,9.97,0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Pesé (AES)",null,6010,9.97,0,"LSA34",{"v":5,"d":"5.00"}]
["Proyecto Fototvoltaico Jaguito solar",null,6010,9.88,0,"LSA34",{"v":5,"d":"5.00"}]
["Daconan Solar ",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["TG4",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Soná solar (rio de jesus)",null,6010,{"v":9.9,"d":"9.90"},0,"LSA34",{"v":5,"d":"5.00"}]
["ARGENTUM SOLAR, S.A.",null,6010,9.99,0,"LSA34",{"v":5,"d":"5.00"}]
["Solar Energy Park Enterprise, S. A.",null,6010,{"v":9.9,"d":"9.90"},0,"LSA34",{"v":5,"d":"5.00"}]
["SOCIEDAD SUPER SERVICIOS, S.A.",null,6010,9.99,0,"LSA34",{"v":5,"d":"5.00"}]
["PANA SOLAR GREEN POWER, S.A.",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["PANA SOLAR GREEN ENERGY, CORP.",null,6010,{"v":0,"d":"0.00"},0,"LSA34",{"v":5,"d":"5.00"}]
["Chupampa Solar",null,6010,{"v":7.5,"d":"7.50"},0,"LSA34",{"v":5,"d":"5.00"}]
["…",null,0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,null,0,{"v":167,"d":"167.00"},0," "," "]
["Panam",null,6005,{"v":147,"d":"147.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["Antón",null,6005,{"v":0,"d":"0.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["Concepto Solar",null,6005,{"v":0,"d":"0.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["Electricidad Solar, S. A.",null,6005,{"v":0,"d":"0.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["MASPV PANAMA INC.",null,6005,{"v":0,"d":"0.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["ECOENER FOTOVOLTAICA PANAMÁ, S.A.",null,6005,{"v":0,"d":"0.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["TINTO SOLAR, S.A.",null,6005,{"v":20,"d":"20.00"},0,"CHO230",{"v":6,"d":"6.00"}]
["…",null,0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,null,0,{"v":119.47999999999999,"d":"119.48"},0," "," "]
["Miraflores",null,6018,57.85,0,"CAC115",{"v":7,"d":"7.00"}]
["Pacora",null,6171,53.53,0,"PAC230",{"v":7,"d":"7.00"}]
["URBALIA Cerro Patacon",null,6002,{"v":8.1,"d":"8.10"},0,"PAN115",{"v":7,"d":"7.00"}]
[0,null,0,{"v":0,"d":"0.00"},0," "," "]
[8,null,0,{"v":260,"d":"260.00"},0,0,{"v":0,"d":"0.00"}]
["Bayano",null,6100,{"v":260,"d":"260.00"},0,"BAY230",{"v":8,"d":"8.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[9,null,0,1178.45,0,0,{"v":0,"d":"0.00"}]
["BLM (Celsia)",null,6059,{"v":68,"d":"68.00"},0,"LM1115",{"v":9,"d":"9.00"}]
["Cativá (Celsia)",null,6059,{"v":87.2,"d":"87.20"},0,"LM1115",{"v":9,"d":"9.00"}]
["Termo-Colón Ciclo Combinado",null,6290,{"v":150,"d":"150.00"},0,"CATII115",{"v":9,"d":"9.00"}]
["Costa Norte",null,6801,{"v":381,"d":"381.00"},0,"SAB230",{"v":9,"d":"9.00"}]
["TROPITÉRMICA",null,6173,5.05,0,"STR115",{"v":9,"d":"9.00"}]
["Sparkle Power, S. A.",null,6173,{"v":49.2,"d":"49.20"},0,"STR115",{"v":9,"d":"9.00"}]
["GATUN (GENERADOR GAS)",null,6173,{"v":438,"d":"438.00"},0,"STR115",{"v":9,"d":"9.00"}]
["…",null,0,{"v":0,"d":"0.00"},0," "," "]
[10,null,0,252.17,0,0,{"v":0,"d":"0.00"}]
["Changuinola",null,6263,222.17,0,"ESP230",{"v":10,"d":"10.00"}]
["Bonyic",null,6261,{"v":30,"d":"30.00"},0,"CHA115",{"v":10,"d":"10.00"}]
["…",null,0,{"v":0,"d":"0.00"},0,0,{"v":0,"d":"0.00"}]

{"sheet":"Resumen","index":2,"n_rows":62,"n_cols":25,"rows_kept":62,"flags":["formulas_cached_only"]}
["Año Tarifario:",1,{"$nulls":6},8760]
["Mes 03:  Sept",{"$nulls":4},"Te  (Hs/Mes) =",null,{"v":720,"d":"720.0"},{"v":0.0821917808219178,"d":"0.08219"}]
["Cantidad Días típicos",null,30,null,"1.A.-","Te  Hab Max =",null,{"v":121,"d":"121.0"},{"v":0.013812785388127854,"d":"0.01381"}]
[" 1.- Día Hábil (laborable):",null,22,null,"1.B.-","Te  Hab Med =",null,{"v":253,"d":"253.0"},{"v":0.028881278538812786,"d":"0.02888"}]
[" 2.- Día Semihábil (sábado):",null,4,null,"1.C.-","Te  Hab Min =",null,{"v":154,"d":"154.0"},{"v":0.017579908675799085,"d":"0.01758"}]
[" 3.- Domingo o Feriado:",null,4,null,"2.A.-","Te  Sem Max =",null,{"v":22,"d":"22.0"},{"v":0.002511415525114155,"d":"0.00251"}]
[{"$nulls":4},"2.B.-","Te  Sem Med =",null,{"v":46,"d":"46.0"},{"v":0.005251141552511416,"d":"0.00525"}]
["Cantidad Horas por día",null,24,null,"2.C.-","Te  Sem Min =",null,{"v":28,"d":"28.0"},{"v":0.0031963470319634705,"d":"0.00320"}]
[" A.- Punta (máxima):",null,5.5,null,"3.A.-","Te  Fer Max =",null,{"v":22,"d":"22.0"},{"v":0.002511415525114155,"d":"0.00251"}]
[" B.- Resto (media):",null,11.5,null,"3.B.-","Te  Fer Med =",null,{"v":46,"d":"46.0"},{"v":0.005251141552511416,"d":"0.00525"}]
[" C.- Valle (mínima):",null,{"v":7,"d":"7.0"},null,"3.C.-","Te  Fer Min =",null,{"v":28,"d":"28.0"},{"v":0.0031963470319634705,"d":"0.00320"}]
[{"$nulls":7},{"v":720,"d":"720.0"},{"v":0.0821917808219178,"d":"0.08219"}]
[]
["Zona",1,2,3,4,5,6,7,8,9,10,"Total"]
["Principales Referencias","Progreso Baitún","Fortuna Guasquitas","Caldera L.Estrella","Mata Nance Boquerón 3","Ll.Sánchez El Higo","Chorrera Pan-Am","Panamá Pacora","Bayano Cañitas","T.Colón L.Minas","Changinola Cañazas"]
["Capacidad instalada de generación (Cinst) y Demanda máxima no coincidente real (Pma) en MW por Zona"]
["Cinst (G)",{"v":357.9699999999999,"d":"358.0"},{"v":574.2800000000001,"d":"574.3"},{"v":178.73000000000005,"d":"178.7"},{"v":410.40999999999997,"d":"410.4"},669.1,{"v":167,"d":"167.0"},{"v":119.47999999999999,"d":"119.5"},{"v":260,"d":"260.0"},{"v":1178.45,"d":"1,178.5"},{"v":252.17,"d":"252.2"},{"v":4167.59,"d":"4,167.59"}]
["Pma (D)",{"v":18.52,"d":"18.5"},{"v":0,"d":"0.0"},{"v":0.09,"d":"0.1"},{"v":127.88,"d":"127.9"},{"v":252.13000000000002,"d":"252.1"},{"v":203.58,"d":"203.6"},{"v":1075.56,"d":"1,075.6"},{"v":1.66,"d":"1.7"},{"v":117.77,"d":"117.8"},{"v":52.11,"d":"52.1"},{"v":1849.3,"d":"1,849.30"}]
["Despacho de potencia promedio mensual (MW)"]
["Pg (G)",{"v":153.26669776097214,"d":"153.3"},{"v":296.6580377679168,"d":"296.7"},{"v":80.43424646958331,"d":"80.4"},{"v":249.77205187527773,"d":"249.8"},{"v":80.87103856236111,"d":"80.9"},{"v":5.97825087583333,"d":"6.0"},{"v":21.20130634194444,"d":"21.2"},{"v":122.73407223361109,"d":"122.7"},{"v":270.39435105125,"d":"270.4"},{"v":80.31517005555555,"d":"80.3"},{"v":1361.6252229943057,"d":"1,361.6"}]
["Pd (D)",{"v":10.929924102083335,"d":"10.9"},{"v":0,"d":"0.0"},{"v":0.04664887166666667,"d":"0.0"},{"v":59.243450179166665,"d":"59.2"},{"v":129.04941719555558,"d":"129.0"},{"v":130.02815483333336,"d":"130.0"},{"v":697.9645920666667,"d":"698.0"},{"v":1.2056366944444448,"d":"1.2"},{"v":83.70906360138888,"d":"83.7"},{"v":33.64676306138889,"d":"33.6"},{"v":1145.8236506056944,"d":"1,145.8"}]
["Despacho de energia real mensual (GWh)",{"$nulls":12},"Despacho de energia REAL (GWh)"]
["Eg (G)",{"v":110.35202238789994,"d":"110.352"},{"v":213.59378719290012,"d":"213.6"},{"v":57.912657458099986,"d":"57.9"},{"v":179.83587735019998,"d":"179.8"},{"v":58.2271477649,"d":"58.2"},{"v":4.304340630599998,"d":"4.3"},{"v":15.264940566199998,"d":"15.3"},{"v":88.36853200819998,"d":"88.4"},{"v":194.6839327569,"d":"194.7"},{"v":57.826922440000004,"d":"57.8"},{"v":980.3701605559,"d":"980.4"},null,"Eg (G)",{"v":110.35202238789996,"d":"110.352"},{"v":213.59378719290012,"d":"213.594"},{"v":57.91265745809999,"d":"57.913"},{"v":179.83587735020004,"d":"179.836"},{"v":58.227147764899996,"d":"58.227"},{"v":4.3043406306,"d":"4.304"},{"v":15.264940566199998,"d":"15.265"},{"v":88.3685320082,"d":"88.369"},{"v":194.68393275689996,"d":"194.684"},{"v":57.82692244000001,"d":"57.827"},{"v":980.3701605559,"d":"980.370"}]
["Ed (D)",{"v":7.869545353500001,"d":"7.9"},{"v":0,"d":"0.0"},{"v":0.0335871876,"d":"0.0"},{"v":42.655284129,"d":"42.7"},{"v":92.91558038080001,"d":"92.9"},{"v":93.62027148000001,"d":"93.6"},{"v":502.534506288,"d":"502.5"},{"v":0.8680584200000002,"d":"0.9"},{"v":60.27052579299999,"d":"60.3"},{"v":24.2256694042,"d":"24.2"},{"v":824.9930284361,"d":"825.0"},null,"Ed (D)",{"v":7.8695453534999995,"d":"7.870"},{"v":0,"d":"0.000"},{"v":0.0335871876,"d":"0.034"},{"v":42.655284129,"d":"42.655"},{"v":92.9155803808,"d":"92.916"},{"v":93.62027148,"d":"93.620"},{"v":502.534506288,"d":"502.535"},{"v":0.8680584200000001,"d":"0.868"},{"v":60.27052579299999,"d":"60.271"},{"v":24.2256694042,"d":"24.226"},{"v":824.9930284361,"d":"824.993"}]
["CXUSOPS mensual  (B/. / MWh):  Seg. Electrico x uso red",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0]
["GEN",{"v":0.34992817318759495,"d":"0.350"},{"v":2.6027084009756165,"d":"2.603"},{"v":2.0096009384146685,"d":"2.010"},{"v":2.06064363043742,"d":"2.061"},{"v":1.4820206569733338,"d":"1.482"},{"v":0.3273881695611279,"d":"0.327"},{"v":0.20631655774961588,"d":"0.206"},{"v":0.8894976829950502,"d":"0.889"},{"v":0.3269401876392768,"d":"0.327"},{"v":1.722958802928757,"d":"1.723"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0]
["DEM",{"v":0.018774110835498455,"d":"0.019"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3672734668382502,"d":"0.367"},{"v":0.7164041452997745,"d":"0.716"},{"v":1.2145585075502072,"d":"1.215"},{"v":0.6017403412127558,"d":"0.602"},{"v":0,"d":"0.000"},{"v":1.3395866167647628,"d":"1.340"},{"v":0.25081883518830184,"d":"0.251"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente",{"$nulls":4},"CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0.4446303746143291,"d":"0.445"},{"$nulls":3},"GEN =",{"v":0,"d":"0.000"},{"$nulls":6},"GEN",{"v":3.5004848819313845,"d":"3.500"},{"v":3.2138346239889817,"d":"3.214"},{"v":2.869151445951262,"d":"2.869"},{"v":2.5470311674901387,"d":"2.547"},{"v":1.6094694310703137,"d":"1.609"},{"v":0.004527967762229792,"d":"0.005"},{"v":0,"d":"0.000"},{"v":2.195481363528286,"d":"2.195"},{"v":0.7243693693022866,"d":"0.724"},{"v":5.441836628570978,"d":"5.442"}]
["DEM =",{"v":0.4286660456742217,"d":"0.429"},{"$nulls":3},"DEM =",{"v":0,"d":"0.000"},{"$nulls":6},"\\",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.20650095116785797,"d":"0.207"},{"v":1.2301021438305362,"d":"1.230"},{"v":1.3116586565339055,"d":"1.312"},{"v":1.560109788062563,"d":"1.560"},{"v":0,"d":"0.000"},{"v":0.35228162847530076,"d":"0.352"},{"v":0.35404472097326817,"d":"0.354"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda",{"$nulls":12},"CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente",{"$nulls":4},"CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6826587381160418,"d":"0.683"},{"v":1.6437152961336747,"d":"1.644"},{"v":0.948606902966817,"d":"0.949"},{"v":0,"d":"0.000"},{"v":1.487684886550697,"d":"1.488"},{"v":0,"d":"0.000"},null,null,"GEN =",{"v":0.7075013810647633,"d":"0.708"},{"$nulls":3},"GEN =",{"v":0,"d":"0.000"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":1.1652914884031886,"d":"1.165"},{"$nulls":4},"DEM =",{"v":0.49732229926762106,"d":"0.497"},{"$nulls":3},"DEM =",{"v":0.6276958692734704,"d":"0.628"}]
["Recaudación mensual real por cargos  (kB/.)",{"$nulls":8},{"v":1.1652914884031886,"d":"1.1653"},null,{"v":4595.173357576767,"d":"4,595.17"},{"v":4595.173357576767,"d":"4,595.17"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["GEN",{"v":46.16495124117507,"d":"46.2"},{"v":519.0975064347261,"d":"519.1"},{"v":116.27314233252513,"d":"116.3"},{"v":358.22920219670823,"d":"358.2"},{"v":65.17305689590276,"d":"65.2"},{"v":1.790253468154852,"d":"1.8"},{"v":4.547593104993238,"d":"4.5"},{"v":75.93678889436576,"d":"75.9"},{"v":65.37958496190136,"d":"65.4"},{"v":110.99216783435214,"d":"111.0"},{"v":1363.5842473648047,"d":"1,363.6"}]
["DEM",{"v":0.14683063770723884,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":15.729504601967829,"d":"15.7"},{"v":67.89478526777978,"d":"67.9"},{"v":114.7981794817935,"d":"114.8"},{"v":302.38416773681706,"d":"302.4"},{"v":0,"d":"0.0"},{"v":79.54345211050929,"d":"79.5"},{"v":5.322969171116996,"d":"5.3"},{"v":585.8198890076918,"d":"585.8"}]
["CXUSOPE:  Est. Postal x capacidad remanente"]
["GEN",{"v":159.16433520069137,"d":"159.2"},{"v":255.34233153351695,"d":"255.3"},{"v":79.46878685481906,"d":"79.5"},{"v":182.48075204546683,"d":"182.5"},{"v":297.5021836544476,"d":"297.5"},{"v":74.25327256059298,"d":"74.3"},{"v":53.124437158920024,"d":"53.1"},{"v":115.60389739972558,"d":"115.6"},{"v":523.9746649642561,"d":"524.0"},{"v":112.12244156649534,"d":"112.1"},{"v":1853.0371029389319,"d":"1,853.0"}]
["DEM",{"v":7.938895165886587,"d":"7.9"},{"v":0,"d":"0.0"},{"v":0.03857994411067996,"d":"0.0"},{"v":54.81781392081947,"d":"54.8"},{"v":108.07957009584155,"d":"108.1"},{"v":87.26783357835808,"d":"87.3"},{"v":461.0560520853659,"d":"461.1"},{"v":0.7115856358192083,"d":"0.7"},{"v":50.48400019905309,"d":"50.5"},{"v":22.337787640083693,"d":"22.3"},{"v":792.7321182653383,"d":"792.7"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda"]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":65.01731848607253,"d":"65.0"},{"v":156.80004677791743,"d":"156.8"},{"v":474.43075610951877,"d":"474.4"},{"v":0,"d":"0.0"},{"v":87.41742060755988,"d":"87.4"},{"v":0,"d":"0.0"},{"v":783.6655419810686,"d":"783.7"}]
["Est.Post.",{"v":21.581198365227046,"d":"21.6"},{"v":0,"d":"0.0"},{"v":0.10487623395628695,"d":"0.1"},{"v":149.01747553699974,"d":"149.0"},{"v":293.8049429710959,"d":"293.8"},{"v":237.2300412091211,"d":"237.2"},{"v":1253.3409132669333,"d":"1,253.3"},{"v":1.9343838707492926,"d":"1.9"},{"v":137.2363785892435,"d":"137.2"},{"v":60.72333946069014,"d":"60.7"},{"v":2154.9735495040163,"d":"2,155.0"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]
[]
[]
["Resumen Cargos Mensuales"]
["TOTAL  CXUSO_S  (B/. / MWh):  Seg. Electrico"]
["GEN",{"v":0.4183425934769006,"d":"0.4183"},{"v":2.4303024599021716,"d":"2.430"},{"v":2.0077328072304255,"d":"2.008"},{"v":1.991978505485406,"d":"1.992"},{"v":1.1192898741845954,"d":"1.119"},{"v":0.41591816768119055,"d":"0.416"},{"v":0.2979109604306373,"d":"0.298"},{"v":0.8593193433078569,"d":"0.859"},{"v":0.33582424618235057,"d":"0.336"},{"v":1.9193856970257281,"d":"1.919"}]
["DEM",{"v":0.018658083931358947,"d":"0.019"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3687586408848658,"d":"0.369"},{"v":1.4304608894346114,"d":"1.430"},{"v":2.901062152097392,"d":"2.901"},{"v":1.5457941974658098,"d":"1.546"},{"v":0,"d":"0.000"},{"v":2.7701910763396813,"d":"2.770"},{"v":0.21972433794519433,"d":"0.220"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.4446303746143291,"d":"0.445"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5939575340774104,"d":"1.594"},"+ IPSPA =",{"v":0,"d":"0.000"}]
[]
[]
["Resumen Cargos Mensuales ajustados"]
["TOTAL  CXUSO_S  (B/. / MWh):  Seg. Electrico"]
["GEN",{"v":0.4183425934769007,"d":"0.4183"},{"v":2.4303024599021716,"d":"2.430"},{"v":2.0077328072304255,"d":"2.008"},{"v":1.9919785054854064,"d":"1.992"},{"v":1.1192898741845951,"d":"1.119"},{"v":0.4159181676811907,"d":"0.416"},{"v":0.2979109604306373,"d":"0.298"},{"v":0.8593193433078572,"d":"0.859"},{"v":0.3358242461823505,"d":"0.336"},{"v":1.9193856970257284,"d":"1.919"}]
["DEM",{"v":0.018658083931358947,"d":"0.0187"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3687586408848658,"d":"0.369"},{"v":1.4304608894346114,"d":"1.430"},{"v":2.901062152097392,"d":"2.901"},{"v":1.5457941974658098,"d":"1.546"},{"v":0,"d":"0.000"},{"v":2.7701910763396813,"d":"2.770"},{"v":0.21972433794519433,"d":"0.220"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.4446303746143291,"d":"0.445"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5939575340774104,"d":"1.594"},"+ IPSPA =",{"v":0,"d":"0.000"}]

{"sheet":"1.A","index":3,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["1.A.-","Escenario (caso): ",null,null,"Hab Max",null,"Te (Hs) =",{"v":121,"d":"121.0"},{"v":0.013812785388127854,"d":"(0.01381)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420083,"d":"23758.25"}]
["GEN",{"v":839.5461627945637,"d":"839.5"},{"v":6069.7938045630835,"d":"6069.8"},{"v":1895.3629188685388,"d":"1895.4"},{"v":2813.9245363735045,"d":"2813.9"},{"v":1806.4935694583035,"d":"1806.5"},{"v":0.4066999156299896,"d":"0.4"},{"v":13.250882447336656,"d":"13.3"},{"v":1070.7903208444836,"d":"1070.8"},{"v":511.0209036915397,"d":"511.0"},{"v":1610.1859389835965,"d":"1610.2"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":111.34316882610467,"d":"111.3"},{"v":690.9526303972979,"d":"691.0"},{"v":1018.4243398909329,"d":"1018.4"},{"v":4108.587038468031,"d":"4108.6"},{"v":0,"d":"0.0"},{"v":1175.0332269627904,"d":"1175.0"},{"v":23.134911715091945,"d":"23.1"},{"v":7127.475316260249,"d":"7127.48"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.013812785388127854,"d":"0.01381"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":328.1676230089384,"d":"328.17"},{"v":0.4249530564802744,"d":"42.5%"}]
["GEN",{"v":11.596470970107557,"d":"11.60"},{"v":83.84075917261794,"d":"83.84"},{"v":26.180241230946713,"d":"26.18"},{"v":38.86813571931439,"d":"38.87"},{"v":24.952707979960586,"d":"24.95"},{"v":0.005617658651966751,"d":"0.01"},{"v":0.1830315954483716,"d":"0.18"},{"v":14.79059689750942,"d":"14.79"},{"v":7.05862207153839,"d":"7.06"},{"v":22.24115281016155,"d":"22.24"},{"v":229.71733610625688,"d":"229.72"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5379592954290713,"d":"1.54"},{"v":9.543980397040302,"d":"9.54"},{"v":14.067276840959233,"d":"14.07"},{"v":56.75103101080271,"d":"56.75"},{"v":0,"d":"0.00"},{"v":16.23048178795635,"d":"16.23"},{"v":0.3195575704938499,"d":"0.32"},{"v":98.45028690268153,"d":"98.45"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":203.4584123193567,"d":"203.5"},{"v":376.34925704446283,"d":"376.3"},{"v":120.2010849048397,"d":"120.2"},{"v":217.20307910904341,"d":"217.2"},{"v":196.74612041419698,"d":"196.7"},{"v":0.19101538255968753,"d":"0.2"},{"v":7.264472844437493,"d":"7.3"},{"v":180.9349287587142,"d":"180.9"},{"v":241.06694688623017,"d":"241.1"},{"v":109.38039349845117,"d":"109.4"},{"v":1652.7957111622925,"d":"1,652.8"}]
["Pd (D)",{"v":13.204215818472576,"d":"13.2"},{"v":0,"d":"0.0"},{"v":0.05597864600000001,"d":"0.1"},{"v":66.90812437896544,"d":"66.9"},{"v":133.57324479960783,"d":"133.6"},{"v":144.3901789581239,"d":"144.4"},{"v":870.7196731482198,"d":"870.7"},{"v":0.7971151698806245,"d":"0.8"},{"v":110.54568475766226,"d":"110.5"},{"v":32.945845025123404,"d":"32.9"},{"v":1373.140060702056,"d":"1,373.1"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":24618.46789064216,"d":"24,618"},{"v":45538.26010238,"d":"45,538"},{"v":14544.331273485604,"d":"14,544"},{"v":26281.572572194254,"d":"26,282"},{"v":23806.280570117833,"d":"23,806"},{"v":23.11286128972219,"d":"23"},{"v":879.0012141769366,"d":"879"},{"v":21893.126379804417,"d":"21,893"},{"v":29169.10057323385,"d":"29,169"},{"v":13235.027613312592,"d":"13,235"},{"v":199988.2810506374,"d":"199,988"}]
["Pd (D)",{"v":1597.7101140351817,"d":"1,598"},0,{"v":6.7734161660000005,"d":"7"},{"v":8095.883049854818,"d":"8,096"},{"v":16162.362620752549,"d":"16,162"},{"v":17471.21165393299,"d":"17,471"},{"v":105357.0804509346,"d":"105,357"},{"v":96.45093555555556,"d":"96"},{"v":13376.027855677134,"d":"13,376"},{"v":3986.4472480399318,"d":"3,986"},{"v":166149.94734494877,"d":"166,150"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.4710476306494908,"d":"0.471"},{"v":1.8411058960997964,"d":"1.841"},{"v":1.8000305918962005,"d":"1.800"},{"v":1.4789121013419357,"d":"1.479"},{"v":1.048156510903336,"d":"1.048"},{"v":0.24305336243526054,"d":"0.243"},{"v":0.2082267834177629,"d":"0.208"},{"v":0.6755817620983172,"d":"0.676"},{"v":0.24198970598413044,"d":"0.242"},{"v":1.6804764946459239,"d":"1.680"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.18996807216189363,"d":"0.190"},{"v":0.5905065132486129,"d":"0.591"},{"v":0.8051689327335526,"d":"0.805"},{"v":0.5386541727229428,"d":"0.539"},{"v":0,"d":"0.000"},{"v":1.2134007167955851,"d":"1.213"},{"v":0.0801609931376794,"d":"0.080"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":310.85375193089885,"d":"310.85"},{"v":444.0767884727126,"d":"444.08"}]
[null,null,"CRECPE (D) =",{"v":133.22303654181377,"d":"133.22"},{"v":0.5750469435197254,"d":"57.5%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.07458837168025138,"d":"0.075"}]
["DEM =",{"v":0.07203971045358448,"d":"0.072"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":444.0767884727127,"d":"444.08"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":26.700399410379582,"d":"26.70"},{"v":42.834610088534774,"d":"42.83"},{"v":13.331179670411334,"d":"13.33"},{"v":30.61181362129197,"d":"30.61"},{"v":49.907079491256205,"d":"49.91"},{"v":12.456258070601981,"d":"12.46"},{"v":8.911818648356434,"d":"8.91"},{"v":19.39297663686536,"d":"19.39"},{"v":87.89866660659224,"d":"87.90"},{"v":18.80894968660899,"d":"18.81"},{"v":310.85375193089885,"d":"310.85"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.3341754376003845,"d":"1.33"},{"v":0,"d":"0.00"},{"v":0.006483573940822603,"d":"0.01"},{"v":9.212438172804383,"d":"9.21"},{"v":18.16337219666226,"d":"18.16"},{"v":14.66584425414073,"d":"14.67"},{"v":77.48303097545732,"d":"77.48"},{"v":0.11958591935295024,"d":"0.12"},{"v":8.484116700118644,"d":"8.48"},{"v":3.7539893117362872,"d":"3.75"},{"v":133.2230365418138,"d":"133.22"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":654.4984299838998,"d":"654.5"},{"v":1379.879135285325,"d":"1379.9"},{"v":6247.549870008972,"d":"6247.5"},{"v":0,"d":"0.0"},{"v":1252.6699921581362,"d":"1252.7"},{"v":0,"d":"0.0"},{"v":9534.597427436334,"d":"9534.60"},{"v":0.2666763483313739,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.013812785388127854,"d":"0.01381"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.040446350234232,"d":"9.04"},{"v":19.059974357251637,"d":"19.06"},{"v":86.29606555606,"d":"86.30"},{"v":0,"d":"0.00"},{"v":17.302861763828137,"d":"17.30"},{"v":0,"d":"0.00"},{"v":131.69934802737401,"d":"131.70"},{"v":0.2666763483313739,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5593517830509667,"d":"0.559"},{"v":1.0909360343626193,"d":"1.091"},{"v":0.8190817853599176,"d":"0.819"},{"v":0,"d":"0.000"},{"v":1.2935724977938314,"d":"1.294"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":362.155277069425,"d":"362.16"},{"v":493.854625096799,"d":"493.85"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.19583370846775808,"d":"0.196"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":772.244411481651,"d":"772.24"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":328.1676230089384,"d":"328.17"},{"v":0.4249530564802744,"d":"42.5%"}]
["GEN",{"v":11.596470970107557,"d":"11.60"},{"v":83.84075917261794,"d":"83.84"},{"v":26.18024123094671,"d":"26.18"},{"v":38.86813571931439,"d":"38.87"},{"v":24.95270797996059,"d":"24.95"},{"v":0.005617658651966752,"d":"0.01"},{"v":0.1830315954483716,"d":"0.18"},{"v":14.79059689750942,"d":"14.79"},{"v":7.05862207153839,"d":"7.06"},{"v":22.24115281016155,"d":"22.24"},{"v":229.71733610625688,"d":"229.72"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5379592954290715,"d":"1.54"},{"v":9.5439803970403,"d":"9.54"},{"v":14.067276840959234,"d":"14.07"},{"v":56.75103101080271,"d":"56.75"},{"v":0,"d":"0.00"},{"v":16.230481787956347,"d":"16.23"},{"v":0.31955757049384986,"d":"0.32"},{"v":98.45028690268153,"d":"98.45"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":444.0767884727127,"d":"444.08"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":26.700399410379582,"d":"26.7"},{"v":42.834610088534774,"d":"42.8"},{"v":13.331179670411334,"d":"13.3"},{"v":30.61181362129197,"d":"30.6"},{"v":49.907079491256205,"d":"49.9"},{"v":12.456258070601981,"d":"12.5"},{"v":8.911818648356434,"d":"8.9"},{"v":19.39297663686536,"d":"19.4"},{"v":87.89866660659224,"d":"87.9"},{"v":18.80894968660899,"d":"18.8"},{"v":310.85375193089885,"d":"310.9"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.3341754376003845,"d":"1.3"},{"v":0,"d":"0.0"},{"v":0.006483573940822603,"d":"0.0"},{"v":9.212438172804383,"d":"9.2"},{"v":18.16337219666226,"d":"18.2"},{"v":14.66584425414073,"d":"14.7"},{"v":77.48303097545732,"d":"77.5"},{"v":0.11958591935295024,"d":"0.1"},{"v":8.484116700118644,"d":"8.5"},{"v":3.7539893117362872,"d":"3.8"},{"v":133.2230365418138,"d":"133.2"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":493.85462509679894,"d":"493.85"},{"v":0.9999999999999999,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":9.040446350234234,"d":"9.0"},{"v":19.059974357251637,"d":"19.1"},{"v":86.29606555605999,"d":"86.3"},{"v":0,"d":"0.0"},{"v":17.302861763828137,"d":"17.3"},{"v":0,"d":"0.0"},{"v":131.699348027374,"d":"131.7"}]
["Est.Post.",{"v":3.6268402808228797,"d":"3.6"},{"v":0,"d":"0.0"},{"v":0.017625033762098227,"d":"0.0"},{"v":25.043214638856902,"d":"25.0"},{"v":49.375552915975845,"d":"49.4"},{"v":39.867826369866194,"d":"39.9"},{"v":210.63090347958186,"d":"210.6"},{"v":0.3250839560564784,"d":"0.3"},{"v":23.063335846247867,"d":"23.1"},{"v":10.204894548254874,"d":"10.2"},{"v":362.155277069425,"d":"362.2"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"1.B","index":4,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["1.B.-","Escenario (caso): ",null,null,"Hab Med",null,"Te (Hs) =",{"v":253,"d":"253.0"},{"v":0.028881278538812786,"d":"(0.02888)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.251054200828,"d":"23758.25"}]
["GEN",{"v":0,"d":"0.0"},{"v":7451.515068437643,"d":"7451.5"},{"v":1257.2625025333357,"d":"1257.3"},{"v":4305.5899666360565,"d":"4305.6"},{"v":720.5910886346082,"d":"720.6"},{"v":0.5080527765069612,"d":"0.5"},{"v":54.305288182420014,"d":"54.3"},{"v":999.8146603954974,"d":"999.8"},{"v":675.2985696072087,"d":"675.3"},{"v":1165.8905407373009,"d":"1165.9"},{"v":16630.775737940578,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":5.083938285831668,"d":"5.08"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":179.30216031004994,"d":"179.3"},{"v":754.4736412877357,"d":"754.5"},{"v":1105.0226894056723,"d":"1105.0"},{"v":3960.938836455153,"d":"3960.9"},{"v":0,"d":"0.0"},{"v":1090.3394261663636,"d":"1090.3"},{"v":32.31462434944383,"d":"32.3"},{"v":7127.475316260249,"d":"7127.48"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.028881278538812786,"d":"0.02888"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":686.1686662914167,"d":"686.17"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":0,"d":"0.00"},{"v":215.2092822277082,"d":"215.21"},{"v":36.311348532070085,"d":"36.31"},{"v":124.3509431003336,"d":"124.35"},{"v":20.81159194344245,"d":"20.81"},{"v":0.014673213750714748,"d":"0.01"},{"v":1.5684061541269707,"d":"1.57"},{"v":28.875925694070872,"d":"28.88"},{"v":19.503486085687648,"d":"19.50"},{"v":33.67240945280104,"d":"33.67"},{"v":480.3180664039916,"d":"480.32"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.14683063770723884,"d":"0.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.178475634525415,"d":"5.18"},{"v":21.79016338422342,"d":"21.79"},{"v":31.91446808443323,"d":"31.91"},{"v":114.3969778108623,"d":"114.40"},{"v":0,"d":"0.00"},{"v":31.490396668960045,"d":"31.49"},{"v":0.9332876667133893,"d":"0.93"},{"v":205.85059988742503,"d":"205.85"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":122.04940675994182,"d":"122.0"},{"v":354.72670656209453,"d":"354.7"},{"v":62.148261104972484,"d":"62.1"},{"v":270.85389407939476,"d":"270.9"},{"v":71.56609805448595,"d":"71.6"},{"v":0.19101538255968753,"d":"0.2"},{"v":25.114320405055334,"d":"25.1"},{"v":121.90218332755781,"d":"121.9"},{"v":276.99733079521036,"d":"277.0"},{"v":88.2162012648019,"d":"88.2"},{"v":1393.7654177360746,"d":"1,393.8"}]
["Pd (D)",{"v":10.86237548328821,"d":"10.9"},{"v":0,"d":"0.0"},{"v":0.055978646,"d":"0.1"},{"v":58.57066339716288,"d":"58.6"},{"v":130.59811108287306,"d":"130.6"},{"v":117.31702040347568,"d":"117.3"},{"v":732.2137733981008,"d":"732.2"},{"v":0.3812289942907335,"d":"0.4"},{"v":88.69116358676166,"d":"88.7"},{"v":43.34979608568868,"d":"43.3"},{"v":1182.0401110776415,"d":"1,182.0"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":30878.49991026528,"d":"30,878"},{"v":89745.85676020992,"d":"89,746"},{"v":15723.510059558039,"d":"15,724"},{"v":68526.03520208687,"d":"68,526"},{"v":18106.222807784943,"d":"18,106"},{"v":48.32689178760094,"d":"48"},{"v":6353.923062479,"d":"6,354"},{"v":30841.252381872124,"d":"30,841"},{"v":70080.32469118822,"d":"70,080"},{"v":22318.69891999488,"d":"22,319"},{"v":352622.6506872269,"d":"352,623"}]
["Pd (D)",{"v":2748.180997271917,"d":"2,748"},0,{"v":14.162597438,"d":"14"},{"v":14818.37783948221,"d":"14,818"},{"v":33041.322103966886,"d":"33,041"},{"v":29681.206162079347,"d":"29,681"},{"v":185250.0846697195,"d":"185,250"},{"v":96.45093555555557,"d":"96"},{"v":22438.8643874507,"d":"22,439"},{"v":10967.498409679236,"d":"10,967"},{"v":299056.1481026433,"d":"299,056"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0,"d":"0.000"},{"v":2.397985712061576,"d":"2.398"},{"v":2.309366572382931,"d":"2.309"},{"v":1.814652529270315,"d":"1.815"},{"v":1.1494165384121038,"d":"1.149"},{"v":0.3036241977904195,"d":"0.304"},{"v":0.24684059575550685,"d":"0.247"},{"v":0.9362760414698195,"d":"0.936"},{"v":0.27830187961643366,"d":"0.278"},{"v":1.50870844100301,"d":"1.509"}]
["DEM",{"v":0.05342829961090469,"d":"0.053"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.34946305800948346,"d":"0.349"},{"v":0.6594821876575977,"d":"0.659"},{"v":1.075241616198438,"d":"1.075"},{"v":0.617527263292859,"d":"0.618"},{"v":0,"d":"0.000"},{"v":1.4033863802203628,"d":"1.403"},{"v":0.08509576494578994,"d":"0.085"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":649.9669358555159,"d":"649.97"},{"v":928.5241940793084,"d":"928.52"}]
[null,null,"CRECPE (D) =",{"v":278.5572582237925,"d":"278.56"},{"v":0.5750469435197255,"d":"57.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.15595750442234382,"d":"0.156"}]
["DEM =",{"v":0.1506284854938585,"d":"0.151"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":928.5241940793085,"d":"928.52"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":55.8281078580664,"d":"55.83"},{"v":89.56327563966363,"d":"89.56"},{"v":27.87428476540552,"d":"27.87"},{"v":64.00651938997413,"d":"64.01"},{"v":104.35116620899025,"d":"104.35"},{"v":26.04490323853142,"d":"26.04"},{"v":18.633802628381638,"d":"18.63"},{"v":40.5489511498094,"d":"40.55"},{"v":183.7881210865111,"d":"183.79"},{"v":39.32780389018244,"d":"39.33"},{"v":649.9669358555159,"d":"649.97"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":2.789639551346259,"d":"2.79"},{"v":0,"d":"0.00"},{"v":0.013556563694447264,"d":"0.01"},{"v":19.26237072495462,"d":"19.26"},{"v":37.97796004756655,"d":"37.98"},{"v":30.664947076839713,"d":"30.66"},{"v":162.00997385777444,"d":"162.01"},{"v":0.25004328591980507,"d":"0.25"},{"v":17.739516736611712,"d":"17.74"},{"v":7.849250379084966,"d":"7.85"},{"v":278.55725822379253,"d":"278.56"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":685.8840017703059,"d":"685.9"},{"v":1561.6820699124007,"d":"1561.7"},{"v":6140.126900577185,"d":"6140.1"},{"v":0,"d":"0.0"},{"v":1146.9044551764464,"d":"1146.9"},{"v":0,"d":"0.0"},{"v":9534.597427436336,"d":"9534.60"},{"v":0.26667634833137394,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.028881278538812786,"d":"0.02888"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.809206900443765,"d":"19.81"},{"v":45.10337485020975,"d":"45.10"},{"v":177.3347152792269,"d":"177.33"},{"v":0,"d":"0.00"},{"v":33.12406702735627,"d":"33.12"},{"v":0,"d":"0.00"},{"v":275.3713640572367,"d":"275.37"},{"v":0.266676348331374,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5995282766867704,"d":"0.600"},{"v":1.5195937322733784,"d":"1.520"},{"v":0.9572719796344232,"d":"0.957"},{"v":0,"d":"0.000"},{"v":1.4761917740311956,"d":"1.476"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":757.2337611451612,"d":"757.23"},{"v":1032.6051252023979,"d":"1,032.61"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.4094704813416759,"d":"0.409"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":1614.6928603707252,"d":"1614.69"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":686.1686662914167,"d":"686.17"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":0,"d":"0.00"},{"v":215.2092822277082,"d":"215.21"},{"v":36.311348532070085,"d":"36.31"},{"v":124.3509431003336,"d":"124.35"},{"v":20.81159194344245,"d":"20.81"},{"v":0.014673213750714748,"d":"0.01"},{"v":1.568406154126971,"d":"1.57"},{"v":28.875925694070872,"d":"28.88"},{"v":19.503486085687648,"d":"19.50"},{"v":33.67240945280104,"d":"33.67"},{"v":480.3180664039916,"d":"480.32"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.14683063770723884,"d":"0.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.178475634525415,"d":"5.18"},{"v":21.790163384223423,"d":"21.79"},{"v":31.91446808443323,"d":"31.91"},{"v":114.3969778108623,"d":"114.40"},{"v":0,"d":"0.00"},{"v":31.490396668960045,"d":"31.49"},{"v":0.9332876667133891,"d":"0.93"},{"v":205.85059988742506,"d":"205.85"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":928.5241940793085,"d":"928.52"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":55.8281078580664,"d":"55.8"},{"v":89.56327563966363,"d":"89.6"},{"v":27.87428476540552,"d":"27.9"},{"v":64.00651938997413,"d":"64.0"},{"v":104.35116620899025,"d":"104.4"},{"v":26.04490323853142,"d":"26.0"},{"v":18.633802628381638,"d":"18.6"},{"v":40.5489511498094,"d":"40.5"},{"v":183.7881210865111,"d":"183.8"},{"v":39.32780389018244,"d":"39.3"},{"v":649.9669358555159,"d":"650.0"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":2.789639551346259,"d":"2.8"},{"v":0,"d":"0.0"},{"v":0.013556563694447264,"d":"0.0"},{"v":19.26237072495462,"d":"19.3"},{"v":37.97796004756655,"d":"38.0"},{"v":30.664947076839713,"d":"30.7"},{"v":162.00997385777444,"d":"162.0"},{"v":0.25004328591980507,"d":"0.3"},{"v":17.739516736611712,"d":"17.7"},{"v":7.849250379084966,"d":"7.8"},{"v":278.55725822379253,"d":"278.6"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":1032.6051252023979,"d":"1032.61"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":19.809206900443762,"d":"19.8"},{"v":45.103374850209754,"d":"45.1"},{"v":177.3347152792269,"d":"177.3"},{"v":0,"d":"0.0"},{"v":33.12406702735626,"d":"33.1"},{"v":0,"d":"0.0"},{"v":275.3713640572367,"d":"275.4"}]
["Est.Post.",{"v":7.583393314447838,"d":"7.6"},{"v":0,"d":"0.0"},{"v":0.03685234332075083,"d":"0.0"},{"v":52.363085153973515,"d":"52.4"},{"v":103.23979246067675,"d":"103.2"},{"v":83.36000059153838,"d":"83.4"},{"v":440.4100709118529,"d":"440.4"},{"v":0.679720999027182,"d":"0.7"},{"v":48.22333858760917,"d":"48.2"},{"v":21.33750678271473,"d":"21.3"},{"v":757.2337611451612,"d":"757.2"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"1.C","index":5,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["1.C.-","Escenario (caso): ",null,null,"Hab Min",null,"Te (Hs) =",{"v":154,"d":"154.0"},{"v":0.017579908675799085,"d":"(0.01758)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420083,"d":"23758.25"}]
["GEN",{"v":283.4993851833669,"d":"283.5"},{"v":6124.952291861207,"d":"6125.0"},{"v":675.1141592972765,"d":"675.1"},{"v":4520.08717098189,"d":"4520.1"},{"v":14.630094148731422,"d":"14.6"},{"v":89.64918942789386,"d":"89.6"},{"v":146.59997175999445,"d":"146.6"},{"v":1297.4947493727325,"d":"1297.5"},{"v":956.6411393234938,"d":"956.6"},{"v":2522.1075865839925,"d":"2522.1"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":337.5416209748643,"d":"337.5"},{"v":1378.746562019916,"d":"1378.7"},{"v":2442.2037117810482,"d":"2442.2"},{"v":2233.238802055225,"d":"2233.2"},{"v":0,"d":"0.0"},{"v":719.4774574527439,"d":"719.5"},{"v":16.267161976454055,"d":"16.3"},{"v":7127.475316260251,"d":"7127.48"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.017579908675799085,"d":"0.01758"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":417.6678838295579,"d":"417.67"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":4.983893301168778,"d":"4.98"},{"v":107.67610193454632,"d":"107.68"},{"v":11.868445266184997,"d":"11.87"},{"v":79.46271967251268,"d":"79.46"},{"v":0.25719571905304095,"d":"0.26"},{"v":1.5760245630017868,"d":"1.58"},{"v":2.577214115415427,"d":"2.58"},{"v":22.80983920130146,"d":"22.81"},{"v":16.81766386481941,"d":"16.82"},{"v":44.338421042686626,"d":"44.34"},{"v":292.36751868069047,"d":"292.37"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.933950871019303,"d":"5.93"},{"v":24.238238647382083,"d":"24.24"},{"v":42.93371822080838,"d":"42.93"},{"v":39.2601341913818,"d":"39.26"},{"v":0,"d":"0.00"},{"v":12.64834799631536,"d":"12.65"},{"v":0.28597522196049363,"d":"0.29"},{"v":125.30036514886743,"d":"125.30"},{"v":0.3000000000000001,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":89.10119506109197,"d":"89.1"},{"v":196.74572961434134,"d":"196.7"},{"v":62.55780483548301,"d":"62.6"},{"v":174.18788825175733,"d":"174.2"},{"v":0.6064923563939489,"d":"0.6"},{"v":23.494892054841564,"d":"23.5"},{"v":46.90773893836782,"d":"46.9"},{"v":189.04430146934575,"d":"189.0"},{"v":276.7009977320436,"d":"276.7"},{"v":88.02379951722325,"d":"88.0"},{"v":1147.3708398308897,"d":"1,147.4"}]
["Pd (D)",{"v":6.879155984604082,"d":"6.9"},{"v":0,"d":"0.0"},{"v":0.055978646,"d":"0.1"},{"v":66.28281480533025,"d":"66.3"},{"v":158.50281352948855,"d":"158.5"},{"v":148.49949766731157,"d":"148.5"},{"v":548.9225702331495,"d":"548.9"},{"v":0.6263047763347763,"d":"0.6"},{"v":73.83857638323698,"d":"73.8"},{"v":16.923760391852863,"d":"16.9"},{"v":1020.5314724173086,"d":"1,020.5"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":13721.584039408164,"d":"13,722"},{"v":30298.842360608567,"d":"30,299"},{"v":9633.901944664383,"d":"9,634"},{"v":26824.93479077063,"d":"26,825"},{"v":93.39982288466814,"d":"93"},{"v":3618.2133764456007,"d":"3,618"},{"v":7223.791796508644,"d":"7,224"},{"v":29112.822426279246,"d":"29,113"},{"v":42611.953650734715,"d":"42,612"},{"v":13555.66512565238,"d":"13,556"},{"v":176695.109333957,"d":"176,695"}]
["Pd (D)",{"v":1059.3900216290285,"d":"1,059"},0,{"v":8.620711484,"d":"9"},{"v":10207.553480020859,"d":"10,208"},{"v":24409.433283541235,"d":"24,409"},{"v":22868.92264076598,"d":"22,869"},{"v":84534.07581590502,"d":"84,534"},{"v":96.45093555555556,"d":"96"},{"v":11371.140763018495,"d":"11,371"},{"v":2606.259100345341,"d":"2,606"},{"v":157161.8467522655,"d":"157,162"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.36321559426776956,"d":"0.363"},{"v":3.553802506809161,"d":"3.554"},{"v":1.2319458236502177,"d":"1.232"},{"v":2.962270748924712,"d":"2.962"},{"v":2.753706710671508,"d":"2.754"},{"v":0.43558087902212533,"d":"0.436"},{"v":0.3567674966298211,"d":"0.357"},{"v":0.7834980362711835,"d":"0.783"},{"v":0.3946700966274387,"d":"0.395"},{"v":3.27084068776395,"d":"3.271"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5813293932413643,"d":"0.581"},{"v":0.9929865378613856,"d":"0.993"},{"v":1.8773826338576631,"d":"1.877"},{"v":0.4644296848631903,"d":"0.464"},{"v":0,"d":"0.000"},{"v":1.112320061805112,"d":"1.112"},{"v":0.10972632073403625,"d":"0.110"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":395.6320479120531,"d":"395.63"},{"v":565.1886398743616,"d":"565.19"}]
[null,null,"CRECPE (D) =",{"v":169.55659196230843,"d":"169.56"},{"v":0.5750469435197255,"d":"57.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.09493065486577448,"d":"0.095"}]
["DEM =",{"v":0.09168690421365297,"d":"0.092"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":565.1886398743615,"d":"565.19"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":33.982326522301285,"d":"33.98"},{"v":54.51677647631698,"d":"54.52"},{"v":16.966955944159878,"d":"16.97"},{"v":38.9604900634625,"d":"38.96"},{"v":63.51810117068971,"d":"63.52"},{"v":15.853419362584338,"d":"15.85"},{"v":11.342314643362734,"d":"11.34"},{"v":24.681970265101366,"d":"24.68"},{"v":111.87103022657195,"d":"111.87"},{"v":23.93866323750235,"d":"23.94"},{"v":395.632047912053,"d":"395.63"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.698041466036853,"d":"1.70"},{"v":0,"d":"0.00"},{"v":0.008251821379228768,"d":"0.01"},{"v":11.72492131084194,"d":"11.72"},{"v":23.117019159388324,"d":"23.12"},{"v":18.665619959815473,"d":"18.67"},{"v":98.61476669603658,"d":"98.61"},{"v":0.1522002609946639,"d":"0.15"},{"v":10.79796670924191,"d":"10.80"},{"v":4.777804578573456,"d":"4.78"},{"v":169.55659196230846,"d":"169.56"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1412.8717724097226,"d":"1412.9"},{"v":3599.325394657262,"d":"3599.3"},{"v":3734.650250925075,"d":"3734.7"},{"v":0,"d":"0.0"},{"v":787.7500094442719,"d":"787.8"},{"v":0,"d":"0.0"},{"v":9534.59742743633,"d":"9534.60"},{"v":0.26667634833137377,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.017579908675799085,"d":"0.01758"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24.83815672957731,"d":"24.84"},{"v":63.27581173255917,"d":"63.28"},{"v":65.65481034731296,"d":"65.65"},{"v":0,"d":"0.00"},{"v":13.848573225390167,"d":"13.85"},{"v":0,"d":"0.00"},{"v":167.6173520348396,"d":"167.62"},{"v":0.2666763483313738,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.017563842677378,"d":"1.018"},{"v":2.7668908031445327,"d":"2.767"},{"v":0.7766668022762019,"d":"0.777"},{"v":0,"d":"0.000"},{"v":1.2178701780237247,"d":"1.218"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":460.92489808835904,"d":"460.92"},{"v":628.5422501231986,"d":"628.54"}]
[{"$nulls":3},{"v":0.7333236516686262,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.24924290168623753,"d":"0.249"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":982.8565237039194,"d":"982.86"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":417.6678838295579,"d":"417.67"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":4.983893301168779,"d":"4.98"},{"v":107.67610193454632,"d":"107.68"},{"v":11.868445266184997,"d":"11.87"},{"v":79.46271967251269,"d":"79.46"},{"v":0.25719571905304095,"d":"0.26"},{"v":1.5760245630017868,"d":"1.58"},{"v":2.577214115415427,"d":"2.58"},{"v":22.809839201301465,"d":"22.81"},{"v":16.81766386481941,"d":"16.82"},{"v":44.33842104268662,"d":"44.34"},{"v":292.3675186806905,"d":"292.37"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.933950871019303,"d":"5.93"},{"v":24.238238647382083,"d":"24.24"},{"v":42.93371822080838,"d":"42.93"},{"v":39.2601341913818,"d":"39.26"},{"v":0,"d":"0.00"},{"v":12.648347996315358,"d":"12.65"},{"v":0.28597522196049363,"d":"0.29"},{"v":125.30036514886741,"d":"125.30"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":565.1886398743615,"d":"565.19"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":33.982326522301285,"d":"34.0"},{"v":54.51677647631698,"d":"54.5"},{"v":16.966955944159878,"d":"17.0"},{"v":38.9604900634625,"d":"39.0"},{"v":63.51810117068971,"d":"63.5"},{"v":15.853419362584338,"d":"15.9"},{"v":11.342314643362734,"d":"11.3"},{"v":24.681970265101366,"d":"24.7"},{"v":111.87103022657195,"d":"111.9"},{"v":23.93866323750235,"d":"23.9"},{"v":395.632047912053,"d":"395.6"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.698041466036853,"d":"1.7"},{"v":0,"d":"0.0"},{"v":0.008251821379228768,"d":"0.0"},{"v":11.72492131084194,"d":"11.7"},{"v":23.117019159388324,"d":"23.1"},{"v":18.665619959815473,"d":"18.7"},{"v":98.61476669603658,"d":"98.6"},{"v":0.1522002609946639,"d":"0.2"},{"v":10.79796670924191,"d":"10.8"},{"v":4.777804578573456,"d":"4.8"},{"v":169.55659196230846,"d":"169.6"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":628.5422501231986,"d":"628.54"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":24.83815672957731,"d":"24.8"},{"v":63.27581173255918,"d":"63.3"},{"v":65.65481034731296,"d":"65.7"},{"v":0,"d":"0.0"},{"v":13.848573225390165,"d":"13.8"},{"v":0,"d":"0.0"},{"v":167.6173520348396,"d":"167.6"}]
["Est.Post.",{"v":4.615978539229119,"d":"4.6"},{"v":0,"d":"0.0"},{"v":0.022431861151761375,"d":"0.0"},{"v":31.873182267636054,"d":"31.9"},{"v":62.841612802151076,"d":"62.8"},{"v":50.74086992528424,"d":"50.7"},{"v":268.0756953376496,"d":"268.1"},{"v":0.41374321679915427,"d":"0.4"},{"v":29.353336531588194,"d":"29.4"},{"v":12.988047606869838,"d":"13.0"},{"v":460.92489808835904,"d":"460.9"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"2.A","index":6,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["2.A.-","Escenario (caso): ",null,null,"Sem Max",null,"Te (Hs) =",{"v":22,"d":"22.0"},{"v":0.002511415525114155,"d":"(0.00251)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":22432.772672313236,"d":"22432.77"}]
["GEN",{"v":0,"d":"0.0"},{"v":6977.305324988125,"d":"6977.3"},{"v":731.6870872313218,"d":"731.7"},{"v":4131.974076406029,"d":"4132.0"},{"v":97.5911667513362,"d":"97.6"},{"v":5.518338783974934,"d":"5.5"},{"v":87.17842101916496,"d":"87.2"},{"v":1086.4613188195844,"d":"1086.5"},{"v":651.2587447591301,"d":"651.3"},{"v":1536.322877294323,"d":"1536.3"},{"v":15305.29735605299,"d":"15305.30"},{"v":0.6822739917006759,"d":"68.2%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":313.9780369160212,"d":"314.0"},{"v":1230.5032888200435,"d":"1230.5"},{"v":1465.8389803136804,"d":"1465.8"},{"v":3232.630161861834,"d":"3232.6"},{"v":0,"d":"0.0"},{"v":856.9259021863134,"d":"856.9"},{"v":27.598946162355055,"d":"27.6"},{"v":7127.475316260248,"d":"7127.48"},{"v":0.3177260082993242,"d":"31.8%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":56.338013560604026,"d":"56.34"},{"v":0.4012448260892135,"d":"40.1%"}]
["GEN",{"v":0,"d":"0.00"},{"v":17.522912916636844,"d":"17.52"},{"v":1.8375703103982968,"d":"1.84"},{"v":10.377103844855323,"d":"10.38"},{"v":0.2450919712933101,"d":"0.25"},{"v":0.013858841694914217,"d":"0.01"},{"v":0.21894124000246906,"d":"0.22"},{"v":2.728555823519504,"d":"2.73"},{"v":1.6355813224544362,"d":"1.64"},{"v":3.858345125625012,"d":"3.86"},{"v":38.43796139648011,"d":"38.44"},{"v":0.6822739917006758,"d":"68.2%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.788529316455761,"d":"0.79"},{"v":3.0903050632466846,"d":"3.09"},{"v":3.6813307724772795,"d":"3.68"},{"v":8.118477575452095,"d":"8.12"},{"v":0,"d":"0.00"},{"v":2.1520970146231613,"d":"2.15"},{"v":0.06931242186892822,"d":"0.07"},{"v":17.900052164123913,"d":"17.90"},{"v":0.3177260082993242,"d":"31.8%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":229.99646610014238,"d":"230.0"},{"v":392.1278749640288,"d":"392.1"},{"v":83.64930695677516,"d":"83.6"},{"v":280.3077821798971,"d":"280.3"},{"v":7.277908276727385,"d":"7.3"},{"v":2.101169208156563,"d":"2.1"},{"v":36.73747695615533,"d":"36.7"},{"v":174.39511205659204,"d":"174.4"},{"v":276.9232475294187,"d":"276.9"},{"v":115.44104854717801,"d":"115.4"},{"v":1598.9573927750716,"d":"1,599.0"}]
["Pd (D)",{"v":13.601492303905637,"d":"13.6"},{"v":0,"d":"0.0"},{"v":0.055978646,"d":"0.1"},{"v":81.18602631030228,"d":"81.2"},{"v":228.05938801039034,"d":"228.1"},{"v":165.09792225736376,"d":"165.1"},{"v":725.729414795567,"d":"725.7"},{"v":4.384133434343434,"d":"4.4"},{"v":85.40237642026692,"d":"85.4"},{"v":44.39019119174521,"d":"44.4"},{"v":1347.9069233698847,"d":"1,347.9"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":5059.922254203132,"d":"5,060"},{"v":8626.813249208633,"d":"8,627"},{"v":1840.2847530490535,"d":"1,840"},{"v":6166.771207957737,"d":"6,167"},{"v":160.11398208800247,"d":"160"},{"v":46.22572257944439,"d":"46"},{"v":808.2244930354171,"d":"808"},{"v":3836.692465245025,"d":"3,837"},{"v":6092.311445647211,"d":"6,092"},{"v":2539.703068037916,"d":"2,540"},{"v":35177.06264105157,"d":"35,177"}]
["Pd (D)",{"v":299.232830685924,"d":"299"},0,{"v":1.231530212,"d":"1"},{"v":1786.0925788266502,"d":"1,786"},{"v":5017.306536228587,"d":"5,017"},{"v":3632.1542896620026,"d":"3,632"},{"v":15966.047125502473,"d":"15,966"},{"v":96.45093555555556,"d":"96"},{"v":1878.8522812458723,"d":"1,879"},{"v":976.5842062183946,"d":"977"},{"v":29653.952314137463,"d":"29,654"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0,"d":"0.000"},{"v":2.0312150513104337,"d":"2.031"},{"v":0.9985249876975509,"d":"0.999"},{"v":1.6827450694886297,"d":"1.683"},{"v":1.5307343437289673,"d":"1.531"},{"v":0.2998080056205969,"d":"0.300"},{"v":0.2708916172290201,"d":"0.271"},{"v":0.7111739729562215,"d":"0.711"},{"v":0.26846646581454964,"d":"0.268"},{"v":1.5192111133707578,"d":"1.519"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.4414828916504288,"d":"0.441"},{"v":0.6159290928175195,"d":"0.616"},{"v":1.0135392053567893,"d":"1.014"},{"v":0.508483879048841,"d":"0.508"},{"v":0,"d":"0.000"},{"v":1.1454317277120367,"d":"1.145"},{"v":0.07097434243517534,"d":"0.071"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":59.84769097391183,"d":"59.85"},{"v":84.07006125424161,"d":"84.07"}]
[null,null,"CRECPE (D) =",{"v":24.222370280329784,"d":"24.22"},{"v":0.5987551739107863,"d":"59.9%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.014360263599325228,"d":"0.014"}]
["DEM =",{"v":0.013098129173379,"d":"0.013"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":84.07006125424161,"d":"84.07"},{"v":0.5987551739107863,"d":"59.9%"}]
["GEN",{"v":5.140543560650451,"d":"5.14"},{"v":8.246812179820493,"d":"8.25"},{"v":2.5666099131073987,"d":"2.57"},{"v":5.893595783799066,"d":"5.89"},{"v":9.608452374308511,"d":"9.61"},{"v":2.398164021087313,"d":"2.40"},{"v":1.7157642948473781,"d":"1.72"},{"v":3.733668535824559,"d":"3.73"},{"v":16.922852638624814,"d":"16.92"},{"v":3.621227671841843,"d":"3.62"},{"v":59.84769097391182,"d":"59.85"},{"v":0.7118787601798292,"d":"71.2%"}]
["DEM",{"v":0.24257735229097907,"d":"0.24"},{"v":0,"d":"0.00"},{"v":0.00117883162560411,"d":"0.00"},{"v":1.6749887586917065,"d":"1.67"},{"v":3.3024313084840475,"d":"3.30"},{"v":2.666517137116497,"d":"2.67"},{"v":14.087823813719517,"d":"14.09"},{"v":0.02174289442780914,"d":"0.02"},{"v":1.5425666727488447,"d":"1.54"},{"v":0.6825435112247797,"d":"0.68"},{"v":24.222370280329784,"d":"24.22"},{"v":0.2881212398201707,"d":"28.8%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1120.0046658963383,"d":"1120.0"},{"v":1933.2978851149796,"d":"1933.3"},{"v":5464.877145579345,"d":"5464.9"},{"v":0,"d":"0.0"},{"v":1016.4177308456722,"d":"1016.4"},{"v":0,"d":"0.0"},{"v":9534.597427436336,"d":"9534.60"},{"v":0.26667634833137394,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.8127971061323565,"d":"2.81"},{"v":4.855314323348122,"d":"4.86"},{"v":13.724577306249495,"d":"13.72"},{"v":0,"d":"0.00"},{"v":2.552647269247122,"d":"2.55"},{"v":0,"d":"0.00"},{"v":23.945336004977097,"d":"23.95"},{"v":0.2666763483313739,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5606189468038127,"d":"0.561"},{"v":1.3367588312995216,"d":"1.337"},{"v":0.8596102215135836,"d":"0.860"},{"v":0,"d":"0.000"},{"v":1.358620523138974,"d":"1.359"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":65.84641401262273,"d":"65.85"},{"v":89.79175001759982,"d":"89.79"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.03560612881231965,"d":"0.036"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":140.40807481484563,"d":"140.41"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":56.338013560604026,"d":"56.34"},{"v":0.4012448260892135,"d":"40.1%"}]
["GEN",{"v":0,"d":"0.00"},{"v":17.522912916636844,"d":"17.52"},{"v":1.8375703103982968,"d":"1.84"},{"v":10.377103844855323,"d":"10.38"},{"v":0.2450919712933101,"d":"0.25"},{"v":0.013858841694914215,"d":"0.01"},{"v":0.21894124000246903,"d":"0.22"},{"v":2.7285558235195038,"d":"2.73"},{"v":1.6355813224544364,"d":"1.64"},{"v":3.8583451256250116,"d":"3.86"},{"v":38.43796139648011,"d":"38.44"},{"v":0.6822739917006758,"d":"68.2%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.788529316455761,"d":"0.79"},{"v":3.0903050632466846,"d":"3.09"},{"v":3.68133077247728,"d":"3.68"},{"v":8.118477575452093,"d":"8.12"},{"v":0,"d":"0.00"},{"v":2.1520970146231613,"d":"2.15"},{"v":0.06931242186892822,"d":"0.07"},{"v":17.90005216412391,"d":"17.90"},{"v":0.3177260082993241,"d":"31.8%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":84.07006125424161,"d":"84.07"},{"v":0.5987551739107863,"d":"59.9%"}]
["GEN",{"v":5.140543560650451,"d":"5.1"},{"v":8.246812179820493,"d":"8.2"},{"v":2.5666099131073987,"d":"2.6"},{"v":5.893595783799066,"d":"5.9"},{"v":9.608452374308511,"d":"9.6"},{"v":2.398164021087313,"d":"2.4"},{"v":1.7157642948473781,"d":"1.7"},{"v":3.733668535824559,"d":"3.7"},{"v":16.922852638624814,"d":"16.9"},{"v":3.621227671841843,"d":"3.6"},{"v":59.84769097391182,"d":"59.8"},{"v":0.7118787601798292,"d":"71.2%"}]
["DEM",{"v":0.24257735229097907,"d":"0.2"},{"v":0,"d":"0.0"},{"v":0.00117883162560411,"d":"0.0"},{"v":1.6749887586917065,"d":"1.7"},{"v":3.3024313084840475,"d":"3.3"},{"v":2.666517137116497,"d":"2.7"},{"v":14.087823813719517,"d":"14.1"},{"v":0.02174289442780914,"d":"0.0"},{"v":1.5425666727488447,"d":"1.5"},{"v":0.6825435112247797,"d":"0.7"},{"v":24.222370280329784,"d":"24.2"},{"v":0.2881212398201707,"d":"28.8%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":89.79175001759982,"d":"89.79"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2.812797106132356,"d":"2.8"},{"v":4.855314323348122,"d":"4.9"},{"v":13.724577306249495,"d":"13.7"},{"v":0,"d":"0.0"},{"v":2.552647269247122,"d":"2.6"},{"v":0,"d":"0.0"},{"v":23.945336004977094,"d":"23.9"}]
["Est.Post.",{"v":0.6594255056041599,"d":"0.7"},{"v":0,"d":"0.0"},{"v":0.003204551593108768,"d":"0.0"},{"v":4.553311752519437,"d":"4.6"},{"v":8.977373257450154,"d":"9.0"},{"v":7.248695703612035,"d":"7.2"},{"v":38.29652790537852,"d":"38.3"},{"v":0.05910617382845062,"d":"0.1"},{"v":4.193333790226885,"d":"4.2"},{"v":1.855435372409977,"d":"1.9"},{"v":65.84641401262273,"d":"65.8"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"2.B","index":7,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["2.B.-","Escenario (caso): ",null,null,"Sem Med",null,"Te (Hs) =",{"v":46,"d":"46.0"},{"v":0.005251141552511416,"d":"(0.00525)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420082,"d":"23758.25"}]
["GEN",{"v":1171.1395516780847,"d":"1171.1"},{"v":5623.035041345056,"d":"5623.0"},{"v":1891.9437508480805,"d":"1891.9"},{"v":5418.315231659277,"d":"5418.3"},{"v":1372.7866590706622,"d":"1372.8"},{"v":5.556527551824431,"d":"5.6"},{"v":0,"d":"0.0"},{"v":776.5566956034988,"d":"776.6"},{"v":147.5870295104584,"d":"147.6"},{"v":223.85525067363562,"d":"223.9"},{"v":16630.775737940574,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":74.38746662933544,"d":"74.4"},{"v":143.93787925746386,"d":"143.9"},{"v":874.3770068026816,"d":"874.4"},{"v":4926.696976106423,"d":"4926.7"},{"v":0,"d":"0.0"},{"v":986.8584544647142,"d":"986.9"},{"v":121.21753299962896,"d":"121.2"},{"v":7127.475316260247,"d":"7127.48"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":124.7579393257121,"d":"124.76"},{"v":0.42495305648027437,"d":"42.5%"}]
["GEN",{"v":6.149819563606381,"d":"6.15"},{"v":29.527352956834772,"d":"29.53"},{"v":9.93486444509266,"d":"9.93"},{"v":28.452340257571546,"d":"28.45"},{"v":7.208697068179276,"d":"7.21"},{"v":0.0291781127150598,"d":"0.03"},{"v":0,"d":"0.00"},{"v":4.077809132164492,"d":"4.08"},{"v":0.7750003832740966,"d":"0.78"},{"v":1.175495608560187,"d":"1.18"},{"v":87.33055752799847,"d":"87.33"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3906191170033596,"d":"0.39"},{"v":0.7558381787492395,"d":"0.76"},{"v":4.591477432982119,"d":"4.59"},{"v":25.87078320786478,"d":"25.87"},{"v":0,"d":"0.00"},{"v":5.182133436686856,"d":"5.18"},{"v":0.6365304244272754,"d":"0.64"},{"v":37.42738179771363,"d":"37.43"},{"v":0.3,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":228.07341872472324,"d":"228.1"},{"v":271.8402630463499,"d":"271.8"},{"v":87.6423583292528,"d":"87.6"},{"v":388.2002801268811,"d":"388.2"},{"v":155.6259386506873,"d":"155.6"},{"v":1.910153825596875,"d":"1.9"},{"v":0,"d":"0.0"},{"v":35.750997971601365,"d":"35.8"},{"v":222.2497973751354,"d":"222.2"},{"v":24.3388210686967,"d":"24.3"},{"v":1415.6320291189247,"d":"1,415.6"}]
["Pd (D)",{"v":14.260134898176242,"d":"14.3"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":47.21087280945691,"d":"47.2"},{"v":39.08710158882532,"d":"39.1"},{"v":114.41632484404906,"d":"114.4"},{"v":774.8376239454223,"d":"774.8"},{"v":2.096759468599034,"d":"2.1"},{"v":80.9466002592095,"d":"80.9"},{"v":22.264455269609712,"d":"22.3"},{"v":1095.119873083348,"d":"1,095.1"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":10491.37726133727,"d":"10,491"},{"v":12504.652100132094,"d":"12,505"},{"v":4031.548483145629,"d":"4,032"},{"v":17857.212885836532,"d":"17,857"},{"v":7158.793177931615,"d":"7,159"},{"v":87.86707597745625,"d":"88"},0,{"v":1644.5459066936628,"d":"1,645"},{"v":10223.490679256227,"d":"10,223"},{"v":1119.5857691600481,"d":"1,120"},{"v":65119.073339470524,"d":"65,119"}]
["Pd (D)",{"v":655.9662053161071,"d":"656"},0,0,{"v":2171.7001492350178,"d":"2,172"},{"v":1798.0066730859646,"d":"1,798"},{"v":5263.150942826257,"d":"5,263"},{"v":35642.53070148942,"d":"35,643"},{"v":96.45093555555556,"d":"96"},{"v":3723.5436119236374,"d":"3,724"},{"v":1024.1649424020468,"d":"1,024"},{"v":50375.514161834006,"d":"50,376"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.5861784788036973,"d":"0.586"},{"v":2.3613094327128743,"d":"2.361"},{"v":2.4642800369700506,"d":"2.464"},{"v":1.5933248060305398,"d":"1.593"},{"v":1.0069709920383647,"d":"1.007"},{"v":0.33207105608642223,"d":"0.332"},{"v":0,"d":"0.000"},{"v":2.479595805484611,"d":"2.480"},{"v":0.0758058482751489,"d":"0.076"},{"v":1.04993796897051,"d":"1.050"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.17986788698290385,"d":"0.180"},{"v":0.4203756248868505,"d":"0.420"},{"v":0.8723818645635392,"d":"0.872"},{"v":0.725840244749616,"d":"0.726"},{"v":0,"d":"0.000"},{"v":1.3917208919193214,"d":"1.392"},{"v":0.6215116316463395,"d":"0.622"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":118.17580651918472,"d":"118.18"},{"v":168.82258074169246,"d":"168.82"}]
[null,null,"CRECPE (D) =",{"v":50.64677422250774,"d":"50.65"},{"v":0.5750469435197256,"d":"57.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.028355909894971606,"d":"0.028"}]
["DEM =",{"v":0.027386997362519733,"d":"0.027"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":168.82258074169243,"d":"168.82"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":10.150565065102983,"d":"10.15"},{"v":16.284231934484296,"d":"16.28"},{"v":5.068051775528277,"d":"5.07"},{"v":11.637548979995296,"d":"11.64"},{"v":18.9729393107255,"d":"18.97"},{"v":4.735436952460258,"d":"4.74"},{"v":3.3879641142512074,"d":"3.39"},{"v":7.372536572692617,"d":"7.37"},{"v":33.41602201572929,"d":"33.42"},{"v":7.15050979821499,"d":"7.15"},{"v":118.1758065191847,"d":"118.18"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5072071911538655,"d":"0.51"},{"v":0,"d":"0.00"},{"v":0.002464829762626776,"d":"0.00"},{"v":3.502249222719023,"d":"3.50"},{"v":6.905083645012101,"d":"6.91"},{"v":5.5754449230617675,"d":"5.58"},{"v":29.456358883231722,"d":"29.46"},{"v":0.045462415621782756,"d":"0.05"},{"v":3.225366679383949,"d":"3.23"},{"v":1.4271364325609033,"d":"1.43"},{"v":50.64677422250774,"d":"50.65"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":132.36817162291948,"d":"132.4"},{"v":914.5599151087747,"d":"914.6"},{"v":7345.642757616185,"d":"7345.6"},{"v":0,"d":"0.0"},{"v":1142.0265830884587,"d":"1142.0"},{"v":0,"d":"0.0"},{"v":9534.597427436338,"d":"9534.60"},{"v":0.266676348331374,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.695084006239075,"d":"0.70"},{"v":4.802483572489,"d":"4.80"},{"v":38.57300991442289,"d":"38.57"},{"v":0,"d":"0.00"},{"v":5.9969432445284365,"d":"6.00"},{"v":0,"d":"0.00"},{"v":50.0675207376794,"d":"50.07"},{"v":0.266676348331374,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3865858879411635,"d":"0.387"},{"v":0.9124730840248554,"d":"0.912"},{"v":1.082218606683027,"d":"1.082"},{"v":0,"d":"0.000"},{"v":1.6105473359637454,"d":"1.611"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":137.6788656627566,"d":"137.68"},{"v":187.746386400436,"d":"187.75"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.07444917842575927,"d":"0.074"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":293.58052006740456,"d":"293.58"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":124.7579393257121,"d":"124.76"},{"v":0.42495305648027437,"d":"42.5%"}]
["GEN",{"v":6.149819563606381,"d":"6.15"},{"v":29.52735295683477,"d":"29.53"},{"v":9.934864445092662,"d":"9.93"},{"v":28.45234025757155,"d":"28.45"},{"v":7.2086970681792755,"d":"7.21"},{"v":0.0291781127150598,"d":"0.03"},{"v":0,"d":"0.00"},{"v":4.077809132164492,"d":"4.08"},{"v":0.7750003832740965,"d":"0.78"},{"v":1.175495608560187,"d":"1.18"},{"v":87.33055752799847,"d":"87.33"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.39061911700335955,"d":"0.39"},{"v":0.7558381787492394,"d":"0.76"},{"v":4.59147743298212,"d":"4.59"},{"v":25.87078320786478,"d":"25.87"},{"v":0,"d":"0.00"},{"v":5.182133436686856,"d":"5.18"},{"v":0.6365304244272754,"d":"0.64"},{"v":37.42738179771363,"d":"37.43"},{"v":0.3,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":168.82258074169243,"d":"168.82"},{"v":0.5750469435197255,"d":"57.5%"}]
["GEN",{"v":10.150565065102983,"d":"10.2"},{"v":16.284231934484296,"d":"16.3"},{"v":5.068051775528277,"d":"5.1"},{"v":11.637548979995296,"d":"11.6"},{"v":18.9729393107255,"d":"19.0"},{"v":4.735436952460258,"d":"4.7"},{"v":3.3879641142512074,"d":"3.4"},{"v":7.372536572692617,"d":"7.4"},{"v":33.41602201572929,"d":"33.4"},{"v":7.15050979821499,"d":"7.2"},{"v":118.1758065191847,"d":"118.2"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5072071911538655,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0.002464829762626776,"d":"0.0"},{"v":3.502249222719023,"d":"3.5"},{"v":6.905083645012101,"d":"6.9"},{"v":5.5754449230617675,"d":"5.6"},{"v":29.456358883231722,"d":"29.5"},{"v":0.045462415621782756,"d":"0.0"},{"v":3.225366679383949,"d":"3.2"},{"v":1.4271364325609033,"d":"1.4"},{"v":50.64677422250774,"d":"50.6"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":187.74638640043602,"d":"187.75"},{"v":1.0000000000000002,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.695084006239075,"d":"0.7"},{"v":4.802483572489,"d":"4.8"},{"v":38.5730099144229,"d":"38.6"},{"v":0,"d":"0.0"},{"v":5.9969432445284365,"d":"6.0"},{"v":0,"d":"0.0"},{"v":50.06752073767941,"d":"50.1"}]
["Est.Post.",{"v":1.3787987844450615,"d":"1.4"},{"v":0,"d":"0.0"},{"v":0.0067004260583183334,"d":"0.0"},{"v":9.520560937086094,"d":"9.5"},{"v":18.770871356486687,"d":"18.8"},{"v":15.156363743916073,"d":"15.2"},{"v":80.07455834760964,"d":"80.1"},{"v":0.12358563618676037,"d":"0.1"},{"v":8.767879743201668,"d":"8.8"},{"v":3.8795466877663154,"d":"3.9"},{"v":137.6788656627566,"d":"137.7"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"2.C","index":8,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["2.C.-","Escenario (caso): ",null,null,"Sem Min",null,"Te (Hs) =",{"v":28,"d":"28.0"},{"v":0.0031963470319634705,"d":"(0.00320)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420083,"d":"23758.25"}]
["GEN",{"v":799.6480247563745,"d":"799.6"},{"v":7828.166003925796,"d":"7828.2"},{"v":1947.2181128830548,"d":"1947.2"},{"v":4451.681762461158,"d":"4451.7"},{"v":18.034228463023897,"d":"18.0"},{"v":2.4427702668540188,"d":"2.4"},{"v":0,"d":"0.0"},{"v":830.3422999002908,"d":"830.3"},{"v":726.8827450540123,"d":"726.9"},{"v":26.359790230017335,"d":"26.4"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":145.94527156698075,"d":"145.9"},{"v":978.300953621211,"d":"978.3"},{"v":1128.3912418125242,"d":"1128.4"},{"v":3681.418466042019,"d":"3681.4"},{"v":0,"d":"0.0"},{"v":992.2541428408191,"d":"992.3"},{"v":201.1652403766948,"d":"201.2"},{"v":7127.475316260249,"d":"7127.48"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":75.93961524173781,"d":"75.94"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":2.5559525905454894,"d":"2.56"},{"v":25.02153517236556,"d":"25.02"},{"v":6.223984835699262,"d":"6.22"},{"v":14.229119788688632,"d":"14.23"},{"v":0.057643652621537575,"d":"0.06"},{"v":0.007807941492227457,"d":"0.01"},{"v":0,"d":"0.00"},{"v":2.654062145800016,"d":"2.65"},{"v":2.323369504738852,"d":"2.32"},{"v":0.0842550372648956,"d":"0.08"},{"v":53.15773066921646,"d":"53.16"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4664917356022216,"d":"0.47"},{"v":3.1269893494741905,"d":"3.13"},{"v":3.6067299966610364,"d":"3.61"},{"v":11.76709098734892,"d":"11.77"},{"v":0,"d":"0.00"},{"v":3.1715885844227096,"d":"3.17"},{"v":0.6429939190122665,"d":"0.64"},{"v":22.781884572521346,"d":"22.78"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":180.51004697268704,"d":"180.5"},{"v":392.90706597240245,"d":"392.9"},{"v":115.79848980185152,"d":"115.8"},{"v":259.39105475753547,"d":"259.4"},{"v":1.2129847127878979,"d":"1.2"},{"v":0.76406153023875,"d":"0.8"},{"v":0,"d":"0.0"},{"v":37.1461588680541,"d":"37.1"},{"v":221.87938104617683,"d":"221.9"},{"v":26.45524029206163,"d":"26.5"},{"v":1236.0644839537958,"d":"1,236.1"}]
["Pd (D)",{"v":12.21102460488992,"d":"12.2"},{"v":0,"d":"0.0"},{"v":0.055978646,"d":"0.1"},{"v":51.796476349448305,"d":"51.8"},{"v":166.40230650150835,"d":"166.4"},{"v":115.9472475004131,"d":"115.9"},{"v":552.5538110505684,"d":"552.6"},{"v":3.44467626984127,"d":"3.4"},{"v":71.50459839411168,"d":"71.5"},{"v":47.511376509914804,"d":"47.5"},{"v":1021.4274958266958,"d":"1,021.4"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":5054.281315235237,"d":"5,054"},{"v":11001.397847227268,"d":"11,001"},{"v":3242.3577144518426,"d":"3,242"},{"v":7262.949533210993,"d":"7,263"},{"v":33.96357195806114,"d":"34"},{"v":21.393722846685,"d":"21"},0,{"v":1040.0924483055148,"d":"1,040"},{"v":6212.622669292951,"d":"6,213"},{"v":740.7467281777257,"d":"741"},{"v":34609.80555070628,"d":"34,610"}]
["Pd (D)",{"v":341.90868893691777,"d":"342"},0,{"v":1.567402088,"d":"2"},{"v":1450.3013377845525,"d":"1,450"},{"v":4659.264582042234,"d":"4,659"},{"v":3246.5229300115666,"d":"3,247"},{"v":15471.506709415913,"d":"15,472"},{"v":96.45093555555556,"d":"96"},{"v":2002.1287550351271,"d":"2,002"},{"v":1330.3185422776146,"d":"1,330"},{"v":28599.96988314748,"d":"28,600"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.505700500453155,"d":"0.506"},{"v":2.2743959922031047,"d":"2.274"},{"v":1.9195861110443508,"d":"1.920"},{"v":1.9591379127204058,"d":"1.959"},{"v":1.6972199712302656,"d":"1.697"},{"v":0.364964132151376,"d":"0.365"},{"v":0,"d":"0.000"},{"v":2.551756000270869,"d":"2.552"},{"v":0.3739756345130278,"d":"0.374"},{"v":0.11374338091531938,"d":"0.114"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.32165159298192736,"d":"0.322"},{"v":0.6711336723667191,"d":"0.671"},{"v":1.1109516471667693,"d":"1.111"},{"v":0.7605652900106687,"d":"0.761"},{"v":0,"d":"0.000"},{"v":1.5841082030546354,"d":"1.584"},{"v":0.48333831227474894,"d":"0.483"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":71.9330996203733,"d":"71.93"},{"v":102.76157088624757,"d":"102.76"}]
[null,null,"CRECPE (D) =",{"v":30.828471265874267,"d":"30.83"},{"v":0.5750469435197255,"d":"57.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.017260119066504452,"d":"0.017"}]
["DEM =",{"v":0.01667034622066418,"d":"0.017"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":102.76157088624755,"d":"102.76"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":6.178604822236597,"d":"6.18"},{"v":9.912141177512177,"d":"9.91"},{"v":3.0849010807563415,"d":"3.08"},{"v":7.083725466084092,"d":"7.08"},{"v":11.54874566739813,"d":"11.55"},{"v":2.8824398841062435,"d":"2.88"},{"v":2.0622390260659516,"d":"2.06"},{"v":4.487630957291158,"d":"4.49"},{"v":20.340187313922172,"d":"20.34"},{"v":4.352484225000428,"d":"4.35"},{"v":71.93309962037328,"d":"71.93"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.3087348120067006,"d":"0.31"},{"v":0,"d":"0.00"},{"v":0.0015003311598597762,"d":"0.00"},{"v":2.1318038746985355,"d":"2.13"},{"v":4.203094392616061,"d":"4.20"},{"v":3.393749083602814,"d":"3.39"},{"v":17.929957581097565,"d":"17.93"},{"v":0.02767277472630254,"d":"0.03"},{"v":1.9632666744076204,"d":"1.96"},{"v":0.8686917415588105,"d":"0.87"},{"v":30.828471265874267,"d":"30.83"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":910.0778081684168,"d":"910.1"},{"v":1490.880300608167,"d":"1490.9"},{"v":5912.1537501933,"d":"5912.2"},{"v":0,"d":"0.0"},{"v":1221.4855684664556,"d":"1221.5"},{"v":0,"d":"0.0"},{"v":9534.59742743634,"d":"9534.60"},{"v":0.266676348331374,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.9089245009949396,"d":"2.91"},{"v":4.765370823861722,"d":"4.77"},{"v":18.897295091942055,"d":"18.90"},{"v":0,"d":"0.00"},{"v":3.9042917713539675,"d":"3.90"},{"v":0,"d":"0.00"},{"v":30.475882188152685,"d":"30.48"},{"v":0.26667634833137405,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.624331254380044,"d":"0.624"},{"v":1.467838338614397,"d":"1.468"},{"v":1.2214256469566223,"d":"1.221"},{"v":0,"d":"0.000"},{"v":1.950070274718904,"d":"1.950"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":83.80452692515618,"d":"83.80"},{"v":114.28040911330886,"d":"114.28"}]
[{"$nulls":3},{"v":0.733323651668626,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.04531689121567955,"d":"0.045"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":178.70118612798535,"d":"178.70"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":75.93961524173781,"d":"75.94"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":2.55595259054549,"d":"2.56"},{"v":25.021535172365564,"d":"25.02"},{"v":6.223984835699262,"d":"6.22"},{"v":14.22911978868863,"d":"14.23"},{"v":0.057643652621537575,"d":"0.06"},{"v":0.007807941492227457,"d":"0.01"},{"v":0,"d":"0.00"},{"v":2.6540621458000158,"d":"2.65"},{"v":2.323369504738852,"d":"2.32"},{"v":0.0842550372648956,"d":"0.08"},{"v":53.15773066921647,"d":"53.16"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4664917356022216,"d":"0.47"},{"v":3.126989349474191,"d":"3.13"},{"v":3.606729996661036,"d":"3.61"},{"v":11.767090987348922,"d":"11.77"},{"v":0,"d":"0.00"},{"v":3.1715885844227096,"d":"3.17"},{"v":0.6429939190122664,"d":"0.64"},{"v":22.78188457252135,"d":"22.78"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":102.76157088624755,"d":"102.76"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":6.178604822236597,"d":"6.2"},{"v":9.912141177512177,"d":"9.9"},{"v":3.0849010807563415,"d":"3.1"},{"v":7.083725466084092,"d":"7.1"},{"v":11.54874566739813,"d":"11.5"},{"v":2.8824398841062435,"d":"2.9"},{"v":2.0622390260659516,"d":"2.1"},{"v":4.487630957291158,"d":"4.5"},{"v":20.340187313922172,"d":"20.3"},{"v":4.352484225000428,"d":"4.4"},{"v":71.93309962037328,"d":"71.9"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.3087348120067006,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.0015003311598597762,"d":"0.0"},{"v":2.1318038746985355,"d":"2.1"},{"v":4.203094392616061,"d":"4.2"},{"v":3.393749083602814,"d":"3.4"},{"v":17.929957581097565,"d":"17.9"},{"v":0.02767277472630254,"d":"0.0"},{"v":1.9632666744076204,"d":"2.0"},{"v":0.8686917415588105,"d":"0.9"},{"v":30.828471265874267,"d":"30.8"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":114.28040911330886,"d":"114.28"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2.9089245009949396,"d":"2.9"},{"v":4.765370823861722,"d":"4.8"},{"v":18.897295091942055,"d":"18.9"},{"v":0,"d":"0.0"},{"v":3.9042917713539675,"d":"3.9"},{"v":0,"d":"0.0"},{"v":30.475882188152685,"d":"30.5"}]
["Est.Post.",{"v":0.8392688253143852,"d":"0.8"},{"v":0,"d":"0.0"},{"v":0.004078520209411159,"d":"0.0"},{"v":5.7951240486611,"d":"5.8"},{"v":11.425747782209285,"d":"11.4"},{"v":9.225612713688044,"d":"9.2"},{"v":48.74103551593629,"d":"48.7"},{"v":0.07522603941802805,"d":"0.1"},{"v":5.33697027847058,"d":"5.3"},{"v":2.361463201249061,"d":"2.4"},{"v":83.80452692515618,"d":"83.8"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"3.A","index":9,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["3.A.-","Escenario (caso): ",null,null,"Fer Max",null,"Te (Hs) =",{"v":22,"d":"22.0"},{"v":0.002511415525114155,"d":"(0.00251)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420083,"d":"23758.25"}]
["GEN",{"v":1481.5540630353034,"d":"1481.6"},{"v":6080.521212180771,"d":"6080.5"},{"v":1354.3651076102394,"d":"1354.4"},{"v":4063.819959317573,"d":"4063.8"},{"v":0,"d":"0.0"},{"v":32.17583171490844,"d":"32.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1495.1704477650057,"d":"1495.2"},{"v":2123.1691163167793,"d":"2123.2"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":209.17549117932901,"d":"209.2"},{"v":1015.9509260103207,"d":"1016.0"},{"v":1354.9490475028604,"d":"1354.9"},{"v":3602.334191380753,"d":"3602.3"},{"v":0,"d":"0.0"},{"v":919.6547134909687,"d":"919.7"},{"v":25.41094669601633,"d":"25.4"},{"v":7127.475316260248,"d":"7127.48"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":59.6668405470797,"d":"59.67"},{"v":0.42495305648027437,"d":"42.5%"}]
["GEN",{"v":3.7207978752028166,"d":"3.72"},{"v":15.27071537305673,"d":"15.27"},{"v":3.401373557925259,"d":"3.40"},{"v":10.205940537098927,"d":"10.21"},{"v":0,"d":"0.00"},{"v":0.08080688330228147,"d":"0.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.7549942752089183,"d":"3.75"},{"v":5.3321598811608615,"d":"5.33"},{"v":41.76678838295579,"d":"41.77"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.525326576021146,"d":"0.53"},{"v":2.5514749283364218,"d":"2.55"},{"v":3.4028400736373206,"d":"3.40"},{"v":9.04695801488317,"d":"9.05"},{"v":0,"d":"0.00"},{"v":2.309635125205629,"d":"2.31"},{"v":0.06381744604022366,"d":"0.06"},{"v":17.900052164123913,"d":"17.90"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":220.38122922304615,"d":"220.4"},{"v":362.6160155218776,"d":"362.6"},{"v":114.3650867450647,"d":"114.4"},{"v":299.215558380902,"d":"299.2"},{"v":0,"d":"0.0"},{"v":12.798030631499064,"d":"12.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":355.9700921291752,"d":"356.0"},{"v":168.54393087887996,"d":"168.5"},{"v":1533.8899435104447,"d":"1,533.9"}]
["Pd (D)",{"v":11.730110964628848,"d":"11.7"},{"v":0,"d":"0.0"},{"v":0.055978646,"d":"0.1"},{"v":73.47387490213492,"d":"73.5"},{"v":203.02722846269114,"d":"203.0"},{"v":165.66194639391895,"d":"165.7"},{"v":712.7606975905,"d":"712.8"},{"v":4.384133434343434,"d":"4.4"},{"v":85.4023764202669,"d":"85.4"},{"v":55.55709866341862,"d":"55.6"},{"v":1312.0534454779029,"d":"1,312.1"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":4848.387042907016,"d":"4,848"},{"v":7977.552341481308,"d":"7,978"},{"v":2516.0319083914233,"d":"2,516"},{"v":6582.742284379844,"d":"6,583"},0,{"v":281.5566738929794,"d":"282"},0,0,{"v":7831.342026841855,"d":"7,831"},{"v":3707.966479335359,"d":"3,708"},{"v":33745.578757229785,"d":"33,746"}]
["Pd (D)",{"v":258.06244122183466,"d":"258"},0,{"v":1.231530212,"d":"1"},{"v":1616.4252478469684,"d":"1,616"},{"v":4466.599026179205,"d":"4,467"},{"v":3644.562820666217,"d":"3,645"},{"v":15680.735346991,"d":"15,681"},{"v":96.45093555555556,"d":"96"},{"v":1878.8522812458718,"d":"1,879"},{"v":1222.2561705952096,"d":"1,222"},{"v":28865.175800513865,"d":"28,865"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.767430042666702,"d":"0.767"},{"v":1.9142106149091331,"d":"1.914"},{"v":1.3518801357729449,"d":"1.352"},{"v":1.550408643722321,"d":"1.550"},{"v":0,"d":"0.000"},{"v":0.2870004187256326,"d":"0.287"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.479482860324413,"d":"0.479"},{"v":1.4380280703391455,"d":"1.438"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3249928054024556,"d":"0.325"},{"v":0.5712343806511307,"d":"0.571"},{"v":0.9336757907812082,"d":"0.934"},{"v":0.5769473060215383,"d":"0.577"},{"v":0,"d":"0.000"},{"v":1.2292797833335274,"d":"1.229"},{"v":0.05221282377256977,"d":"0.052"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":56.518863987436156,"d":"56.52"},{"v":80.74123426776595,"d":"80.74"}]
[null,null,"CRECPE (D) =",{"v":24.222370280329784,"d":"24.22"},{"v":0.5750469435197255,"d":"57.5%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.01356152212368207,"d":"0.014"}]
["DEM =",{"v":0.013098129173379,"d":"0.013"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":80.74123426776593,"d":"80.74"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":4.85461807461447,"d":"4.85"},{"v":7.78811092518814,"d":"7.79"},{"v":2.4238508491656967,"d":"2.42"},{"v":5.565784294780357,"d":"5.57"},{"v":9.074014452955673,"d":"9.07"},{"v":2.2647741946549056,"d":"2.26"},{"v":1.6203306633375334,"d":"1.62"},{"v":3.525995752157338,"d":"3.53"},{"v":15.981575746653135,"d":"15.98"},{"v":3.419809033928907,"d":"3.42"},{"v":56.51886398743615,"d":"56.52"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.24257735229097907,"d":"0.24"},{"v":0,"d":"0.00"},{"v":0.00117883162560411,"d":"0.00"},{"v":1.6749887586917065,"d":"1.67"},{"v":3.3024313084840475,"d":"3.30"},{"v":2.666517137116497,"d":"2.67"},{"v":14.087823813719517,"d":"14.09"},{"v":0.02174289442780914,"d":"0.02"},{"v":1.5425666727488447,"d":"1.54"},{"v":0.6825435112247797,"d":"0.68"},{"v":24.222370280329784,"d":"24.22"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":908.4807517523757,"d":"908.5"},{"v":1666.6205841303135,"d":"1666.6"},{"v":5844.551385588377,"d":"5844.6"},{"v":0,"d":"0.0"},{"v":1114.9447059652682,"d":"1114.9"},{"v":0,"d":"0.0"},{"v":9534.597427436334,"d":"9534.60"},{"v":0.2666763483313739,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.281572664218295,"d":"2.28"},{"v":4.1855768094596915,"d":"4.19"},{"v":14.678097087094098,"d":"14.68"},{"v":0,"d":"0.00"},{"v":2.8000894442050113,"d":"2.80"},{"v":0,"d":"0.00"},{"v":23.945336004977097,"d":"23.95"},{"v":0.2666763483313739,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5108075855579958,"d":"0.511"},{"v":1.1484441386839859,"d":"1.148"},{"v":0.9360592320634186,"d":"0.936"},{"v":0,"d":"0.000"},{"v":1.4903191018020132,"d":"1.490"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":65.84641401262273,"d":"65.85"},{"v":89.79175001759982,"d":"89.79"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.03560612881231965,"d":"0.036"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":140.40807481484563,"d":"140.41"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":59.6668405470797,"d":"59.67"},{"v":0.42495305648027437,"d":"42.5%"}]
["GEN",{"v":3.720797875202816,"d":"3.72"},{"v":15.27071537305673,"d":"15.27"},{"v":3.401373557925259,"d":"3.40"},{"v":10.205940537098927,"d":"10.21"},{"v":0,"d":"0.00"},{"v":0.08080688330228147,"d":"0.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.7549942752089187,"d":"3.75"},{"v":5.332159881160861,"d":"5.33"},{"v":41.766788382955795,"d":"41.77"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.525326576021146,"d":"0.53"},{"v":2.5514749283364218,"d":"2.55"},{"v":3.4028400736373206,"d":"3.40"},{"v":9.046958014883169,"d":"9.05"},{"v":0,"d":"0.00"},{"v":2.3096351252056286,"d":"2.31"},{"v":0.06381744604022364,"d":"0.06"},{"v":17.900052164123906,"d":"17.90"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":80.74123426776593,"d":"80.74"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":4.85461807461447,"d":"4.9"},{"v":7.78811092518814,"d":"7.8"},{"v":2.4238508491656967,"d":"2.4"},{"v":5.565784294780357,"d":"5.6"},{"v":9.074014452955673,"d":"9.1"},{"v":2.2647741946549056,"d":"2.3"},{"v":1.6203306633375334,"d":"1.6"},{"v":3.525995752157338,"d":"3.5"},{"v":15.981575746653135,"d":"16.0"},{"v":3.419809033928907,"d":"3.4"},{"v":56.51886398743615,"d":"56.5"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.24257735229097907,"d":"0.2"},{"v":0,"d":"0.0"},{"v":0.00117883162560411,"d":"0.0"},{"v":1.6749887586917065,"d":"1.7"},{"v":3.3024313084840475,"d":"3.3"},{"v":2.666517137116497,"d":"2.7"},{"v":14.087823813719517,"d":"14.1"},{"v":0.02174289442780914,"d":"0.0"},{"v":1.5425666727488447,"d":"1.5"},{"v":0.6825435112247797,"d":"0.7"},{"v":24.222370280329784,"d":"24.2"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":89.79175001759982,"d":"89.79"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":2.2815726642182947,"d":"2.3"},{"v":4.1855768094596915,"d":"4.2"},{"v":14.678097087094098,"d":"14.7"},{"v":0,"d":"0.0"},{"v":2.8000894442050113,"d":"2.8"},{"v":0,"d":"0.0"},{"v":23.945336004977097,"d":"23.9"}]
["Est.Post.",{"v":0.6594255056041599,"d":"0.7"},{"v":0,"d":"0.0"},{"v":0.003204551593108768,"d":"0.0"},{"v":4.553311752519437,"d":"4.6"},{"v":8.977373257450154,"d":"9.0"},{"v":7.248695703612035,"d":"7.2"},{"v":38.29652790537852,"d":"38.3"},{"v":0.05910617382845062,"d":"0.1"},{"v":4.193333790226885,"d":"4.2"},{"v":1.855435372409977,"d":"1.9"},{"v":65.84641401262273,"d":"65.8"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"3.B","index":10,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["3.B.-","Escenario (caso): ",null,null,"Fer Med",null,"Te (Hs) =",{"v":46,"d":"46.0"},{"v":0.005251141552511416,"d":"(0.00525)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.251054200828,"d":"23758.25"}]
["GEN",{"v":1688.2184724413364,"d":"1688.2"},{"v":3076.439794834325,"d":"3076.4"},{"v":3052.833904634734,"d":"3052.8"},{"v":5563.915235609824,"d":"5563.9"},{"v":1626.4174567888663,"d":"1626.4"},{"v":2.4932107893730313,"d":"2.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1591.3232849841836,"d":"1591.3"},{"v":29.134377857938244,"d":"29.1"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":62.78377545689501,"d":"62.8"},{"v":203.445181386484,"d":"203.4"},{"v":1267.3635753005735,"d":"1267.4"},{"v":4545.452699012326,"d":"4545.5"},{"v":0,"d":"0.0"},{"v":748.9563185211418,"d":"749.0"},{"v":299.4737665828256,"d":"299.5"},{"v":7127.475316260246,"d":"7127.48"},{"v":0.2999999999999999,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":124.75793932571213,"d":"124.76"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":8.86507417035405,"d":"8.87"},{"v":16.154820840454217,"d":"16.15"},{"v":16.030862969543126,"d":"16.03"},{"v":29.216906488362092,"d":"29.22"},{"v":8.540548289073955,"d":"8.54"},{"v":0.013092202775246512,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.356263825259413,"d":"8.36"},{"v":0.15298874217638805,"d":"0.15"},{"v":87.3305575279985,"d":"87.33"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.32968649212524775,"d":"0.33"},{"v":1.0683194456367882,"d":"1.07"},{"v":6.655105532400272,"d":"6.66"},{"v":23.868815542758792,"d":"23.87"},{"v":0,"d":"0.00"},{"v":3.9328756452023432,"d":"3.93"},{"v":1.5725791395901803,"d":"1.57"},{"v":37.42738179771363,"d":"37.43"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":212.17622708792405,"d":"212.2"},{"v":118.92402765302512,"d":"118.9"},{"v":107.30045739375808,"d":"107.3"},{"v":273.5718869082891,"d":"273.6"},{"v":143.6173899940871,"d":"143.6"},{"v":0.9550769127984375,"d":"1.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":305.14897179606095,"d":"305.1"},{"v":8.273275145881092,"d":"8.3"},{"v":1169.967312891824,"d":"1,170.0"}]
["Pd (D)",{"v":12.92194042092803,"d":"12.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":37.414356155838924,"d":"37.4"},{"v":29.546155531710482,"d":"29.5"},{"v":115.54437311715941,"d":"115.5"},{"v":635.9858917365015,"d":"636.0"},{"v":2.096759468599034,"d":"2.1"},{"v":49.22571758882465,"d":"49.2"},{"v":34.26367882612835,"d":"34.3"},{"v":916.9988728456905,"d":"917.0"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":9760.106446044507,"d":"9,760"},{"v":5470.505272039156,"d":"5,471"},{"v":4935.821040112872,"d":"4,936"},{"v":12584.306797781299,"d":"12,584"},{"v":6606.399939728006,"d":"6,606"},{"v":43.933537988728126,"d":"44"},0,0,{"v":14036.852702618804,"d":"14,037"},{"v":380.5706567105302,"d":"381"},{"v":53818.496393023896,"d":"53,818"}]
["Pd (D)",{"v":594.4092593626893,"d":"594"},0,0,{"v":1721.0603831685905,"d":"1,721"},{"v":1359.1231544586822,"d":"1,359"},{"v":5315.041163389333,"d":"5,315"},{"v":29255.35101987907,"d":"29,255"},{"v":96.45093555555556,"d":"96"},{"v":2264.3830090859337,"d":"2,264"},{"v":1576.129226001904,"d":"1,576"},{"v":42181.94815090176,"d":"42,182"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.9082968735394082,"d":"0.908"},{"v":2.9530765509037584,"d":"2.953"},{"v":3.2478614680844533,"d":"3.248"},{"v":2.321693753804003,"d":"2.322"},{"v":1.2927688857761737,"d":"1.293"},{"v":0.29800019244080755,"d":"0.298"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.595308934438018,"d":"0.595"},{"v":0.4019982609766848,"d":"0.402"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.19156009594403203,"d":"0.192"},{"v":0.7860357923651763,"d":"0.786"},{"v":1.252126809147118,"d":"1.252"},{"v":0.8158786242742357,"d":"0.816"},{"v":0,"d":"0.000"},{"v":1.7368420578239243,"d":"1.737"},{"v":0.997747591788061,"d":"0.998"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":118.17580651918469,"d":"118.18"},{"v":168.82258074169243,"d":"168.82"}]
[null,null,"CRECPE (D) =",{"v":50.64677422250774,"d":"50.65"},{"v":0.5750469435197255,"d":"57.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.0283559098949716,"d":"0.028"}]
["DEM =",{"v":0.027386997362519733,"d":"0.027"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":168.8225807416924,"d":"168.82"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":10.150565065102981,"d":"10.15"},{"v":16.284231934484293,"d":"16.28"},{"v":5.068051775528275,"d":"5.07"},{"v":11.637548979995293,"d":"11.64"},{"v":18.972939310725497,"d":"18.97"},{"v":4.735436952460257,"d":"4.74"},{"v":3.3879641142512065,"d":"3.39"},{"v":7.372536572692615,"d":"7.37"},{"v":33.41602201572928,"d":"33.42"},{"v":7.150509798214988,"d":"7.15"},{"v":118.17580651918468,"d":"118.18"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5072071911538655,"d":"0.51"},{"v":0,"d":"0.00"},{"v":0.002464829762626776,"d":"0.00"},{"v":3.502249222719023,"d":"3.50"},{"v":6.905083645012101,"d":"6.91"},{"v":5.5754449230617675,"d":"5.58"},{"v":29.456358883231722,"d":"29.46"},{"v":0.045462415621782756,"d":"0.05"},{"v":3.225366679383949,"d":"3.23"},{"v":1.4271364325609033,"d":"1.43"},{"v":50.64677422250774,"d":"50.65"},{"v":0.3000000000000001,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":190.00444123637124,"d":"190.0"},{"v":1294.5464011485612,"d":"1294.5"},{"v":7143.953159646304,"d":"7144.0"},{"v":0,"d":"0.0"},{"v":906.0934254050984,"d":"906.1"},{"v":0,"d":"0.0"},{"v":9534.597427436336,"d":"9534.60"},{"v":0.26667634833137394,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9977402165380226,"d":"1.00"},{"v":6.797846398725322,"d":"6.80"},{"v":37.51390928581393,"d":"37.51"},{"v":0,"d":"0.00"},{"v":4.758024836602115,"d":"4.76"},{"v":0,"d":"0.00"},{"v":50.067520737679395,"d":"50.07"},{"v":0.26667634833137394,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7341058190826034,"d":"0.734"},{"v":1.2789828318827965,"d":"1.279"},{"v":1.2822922295590697,"d":"1.282"},{"v":0,"d":"0.000"},{"v":2.101245600903353,"d":"2.101"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":137.6788656627566,"d":"137.68"},{"v":187.746386400436,"d":"187.75"}]
[{"$nulls":3},{"v":0.7333236516686261,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.07444917842575927,"d":"0.074"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":293.58052006740456,"d":"293.58"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":124.75793932571213,"d":"124.76"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":8.865074170354049,"d":"8.87"},{"v":16.154820840454217,"d":"16.15"},{"v":16.030862969543126,"d":"16.03"},{"v":29.216906488362095,"d":"29.22"},{"v":8.540548289073955,"d":"8.54"},{"v":0.01309220277524651,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.356263825259413,"d":"8.36"},{"v":0.15298874217638803,"d":"0.15"},{"v":87.3305575279985,"d":"87.33"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.32968649212524775,"d":"0.33"},{"v":1.068319445636788,"d":"1.07"},{"v":6.655105532400271,"d":"6.66"},{"v":23.868815542758796,"d":"23.87"},{"v":0,"d":"0.00"},{"v":3.9328756452023432,"d":"3.93"},{"v":1.5725791395901805,"d":"1.57"},{"v":37.42738179771363,"d":"37.43"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":168.8225807416924,"d":"168.82"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":10.150565065102981,"d":"10.2"},{"v":16.284231934484293,"d":"16.3"},{"v":5.068051775528275,"d":"5.1"},{"v":11.637548979995293,"d":"11.6"},{"v":18.972939310725497,"d":"19.0"},{"v":4.735436952460257,"d":"4.7"},{"v":3.3879641142512065,"d":"3.4"},{"v":7.372536572692615,"d":"7.4"},{"v":33.41602201572928,"d":"33.4"},{"v":7.150509798214988,"d":"7.2"},{"v":118.17580651918468,"d":"118.2"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5072071911538655,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0.002464829762626776,"d":"0.0"},{"v":3.502249222719023,"d":"3.5"},{"v":6.905083645012101,"d":"6.9"},{"v":5.5754449230617675,"d":"5.6"},{"v":29.456358883231722,"d":"29.5"},{"v":0.045462415621782756,"d":"0.0"},{"v":3.225366679383949,"d":"3.2"},{"v":1.4271364325609033,"d":"1.4"},{"v":50.64677422250774,"d":"50.6"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":187.746386400436,"d":"187.75"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.9977402165380226,"d":"1.0"},{"v":6.797846398725322,"d":"6.8"},{"v":37.51390928581393,"d":"37.5"},{"v":0,"d":"0.0"},{"v":4.758024836602115,"d":"4.8"},{"v":0,"d":"0.0"},{"v":50.067520737679395,"d":"50.1"}]
["Est.Post.",{"v":1.3787987844450615,"d":"1.4"},{"v":0,"d":"0.0"},{"v":0.0067004260583183334,"d":"0.0"},{"v":9.520560937086094,"d":"9.5"},{"v":18.770871356486687,"d":"18.8"},{"v":15.156363743916073,"d":"15.2"},{"v":80.07455834760964,"d":"80.1"},{"v":0.12358563618676037,"d":"0.1"},{"v":8.767879743201668,"d":"8.8"},{"v":3.8795466877663154,"d":"3.9"},{"v":137.6788656627566,"d":"137.7"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"3.C","index":11,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
["3.C.-","Escenario (caso): ",null,null,"Fer Min",null,"Te (Hs) =",{"v":28,"d":"28.0"},{"v":0.0031963470319634705,"d":"(0.00320)"}]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":23758.25105420083,"d":"23758.25"}]
["GEN",{"v":2594.5063809594385,"d":"2594.5"},{"v":2776.3023701010598,"d":"2776.3"},{"v":1402.9925849165481,"d":"1403.0"},{"v":7216.360600808069,"d":"7216.4"},{"v":969.7258280414444,"d":"969.7"},{"v":15.390710169676153,"d":"15.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1612.6545639050373,"d":"1612.7"},{"v":42.842699039305685,"d":"42.8"},{"v":16630.77573794058,"d":"16630.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":180.97708352742865,"d":"181.0"},{"v":541.0788804832157,"d":"541.1"},{"v":1234.294176440265,"d":"1234.3"},{"v":4162.219953723276,"d":"4162.2"},{"v":0,"d":"0.0"},{"v":758.9588448556713,"d":"759.0"},{"v":249.94637723039332,"d":"249.9"},{"v":7127.47531626025,"d":"7127.48"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":75.93961524173781,"d":"75.94"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":8.292942770189986,"d":"8.29"},{"v":8.874025840505672,"d":"8.87"},{"v":4.484451184664766,"d":"4.48"},{"v":23.065992787971,"d":"23.07"},{"v":3.0995802722785895,"d":"3.10"},{"v":0.04919405077065437,"d":"0.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.154603628920211,"d":"5.15"},{"v":0.13694013391558896,"d":"0.14"},{"v":53.15773066921646,"d":"53.16"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5784655637863017,"d":"0.58"},{"v":1.729475873690644,"d":"1.73"},{"v":3.9452325274346367,"d":"3.95"},{"v":13.303899395462528,"d":"13.30"},{"v":0,"d":"0.00"},{"v":2.4258958511368487,"d":"2.43"},{"v":0.7989153610103896,"d":"0.80"},{"v":22.781884572521353,"d":"22.78"},{"v":0.3000000000000001,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":211.40700813775638,"d":"211.4"},{"v":86.78239855761295,"d":"86.8"},{"v":51.60251004432641,"d":"51.6"},{"v":276.7625741422088,"d":"276.8"},{"v":80.78478187167397,"d":"80.8"},{"v":4.775384563992189,"d":"4.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":300.92622564593336,"d":"300.9"},{"v":8.177074272091778,"d":"8.2"},{"v":1021.2179572355957,"d":"1,021.2"}]
["Pd (D)",{"v":11.238742680014267,"d":"11.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":28.13893081358359,"d":"28.1"},{"v":71.5058000194521,"d":"71.5"},{"v":89.19638845236784,"d":"89.2"},{"v":549.1819445772509,"d":"549.2"},{"v":3.44467626984127,"d":"3.4"},{"v":47.74045886847218,"d":"47.7"},{"v":19.14326995144013,"d":"19.1"},{"v":819.5902116324222,"d":"819.6"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":5919.396227857179,"d":"5,919"},{"v":2429.9071596131625,"d":"2,430"},{"v":1444.8702812411393,"d":"1,445"},{"v":7749.352075981846,"d":"7,749"},{"v":2261.973892406871,"d":"2,262"},{"v":133.71076779178128,"d":"134"},0,0,{"v":8425.934318086134,"d":"8,426"},{"v":228.95807961856977,"d":"229"},{"v":28594.10280259668,"d":"28,594"}]
["Pd (D)",{"v":314.6847950403995,"d":"315"},0,0,{"v":787.8900627803405,"d":"788"},{"v":2002.1624005446588,"d":"2,002"},{"v":2497.4988766662996,"d":"2,497"},{"v":15377.094448163025,"d":"15,377"},{"v":96.45093555555556,"d":"96"},{"v":1336.7328483172212,"d":"1,337"},{"v":536.0115586403236,"d":"536"},{"v":22948.52592570782,"d":"22,949"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.400977811075173,"d":"1.401"},{"v":3.652002013903446,"d":"3.652"},{"v":3.103705047357356,"d":"3.104"},{"v":2.97650597905613,"d":"2.977"},{"v":1.3702988715667521,"d":"1.370"},{"v":0.36791390538764185,"d":"0.368"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6117545466567352,"d":"0.612"},{"v":0.5981013386543199,"d":"0.598"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7341957858244682,"d":"0.734"},{"v":0.8638039917342197,"d":"0.864"},{"v":1.5796733941681667,"d":"1.580"},{"v":0.8651764115978253,"d":"0.865"},{"v":0,"d":"0.000"},{"v":1.8147948217108205,"d":"1.815"},{"v":1.490481591548067,"d":"1.490"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":71.9330996203733,"d":"71.93"},{"v":102.76157088624755,"d":"102.76"}]
[null,null,"CRECPE (D) =",{"v":30.82847126587426,"d":"30.83"},{"v":0.5750469435197254,"d":"57.5%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.017260119066504452,"d":"0.017"}]
["DEM =",{"v":0.016670346220664177,"d":"0.017"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":102.76157088624754,"d":"102.76"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":6.178604822236597,"d":"6.18"},{"v":9.912141177512177,"d":"9.91"},{"v":3.0849010807563415,"d":"3.08"},{"v":7.083725466084092,"d":"7.08"},{"v":11.54874566739813,"d":"11.55"},{"v":2.8824398841062435,"d":"2.88"},{"v":2.0622390260659516,"d":"2.06"},{"v":4.487630957291158,"d":"4.49"},{"v":20.340187313922172,"d":"20.34"},{"v":4.352484225000428,"d":"4.35"},{"v":71.93309962037328,"d":"71.93"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.30873481200670055,"d":"0.31"},{"v":0,"d":"0.00"},{"v":0.001500331159859776,"d":"0.00"},{"v":2.131803874698535,"d":"2.13"},{"v":4.20309439261606,"d":"4.20"},{"v":3.3937490836028132,"d":"3.39"},{"v":17.92995758109756,"d":"17.93"},{"v":0.027672774726302533,"d":"0.03"},{"v":1.9632666744076201,"d":"1.96"},{"v":0.8686917415588102,"d":"0.87"},{"v":30.82847126587426,"d":"30.83"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1702.81,"d":"1702.8"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":511.0177322301418,"d":"511.0"},{"v":1237.1290947040732,"d":"1237.1"},{"v":6807.232138379754,"d":"6807.2"},{"v":0,"d":"0.0"},{"v":979.2184621223663,"d":"979.2"},{"v":0,"d":"0.0"},{"v":9534.597427436334,"d":"9534.60"},{"v":0.2666763483313739,"d":"26.7%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6333900116945173,"d":"1.63"},{"v":3.9542939100130194,"d":"3.95"},{"v":21.758276241396477,"d":"21.76"},{"v":0,"d":"0.00"},{"v":3.1299220250486597,"d":"3.13"},{"v":0,"d":"0.00"},{"v":30.475882188152674,"d":"30.48"},{"v":0.26667634833137394,"d":"26.7%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.8158129486649922,"d":"0.816"},{"v":1.583301577012628,"d":"1.583"},{"v":1.4149796838892252,"d":"1.415"},{"v":0,"d":"0.000"},{"v":2.341471617899447,"d":"2.341"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":83.80452692515618,"d":"83.80"},{"v":114.28040911330885,"d":"114.28"}]
[{"$nulls":3},{"v":0.733323651668626,"d":"73.3%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.04531689121567955,"d":"0.045"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":178.70118612798535,"d":"178.70"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":75.93961524173781,"d":"75.94"},{"v":0.4249530564802745,"d":"42.5%"}]
["GEN",{"v":8.292942770189986,"d":"8.29"},{"v":8.874025840505672,"d":"8.87"},{"v":4.484451184664766,"d":"4.48"},{"v":23.065992787971,"d":"23.07"},{"v":3.0995802722785895,"d":"3.10"},{"v":0.04919405077065436,"d":"0.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.15460362892021,"d":"5.15"},{"v":0.13694013391558896,"d":"0.14"},{"v":53.15773066921646,"d":"53.16"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5784655637863017,"d":"0.58"},{"v":1.729475873690644,"d":"1.73"},{"v":3.9452325274346367,"d":"3.95"},{"v":13.303899395462528,"d":"13.30"},{"v":0,"d":"0.00"},{"v":2.4258958511368487,"d":"2.43"},{"v":0.7989153610103896,"d":"0.80"},{"v":22.781884572521353,"d":"22.78"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":102.76157088624754,"d":"102.76"},{"v":0.5750469435197254,"d":"57.5%"}]
["GEN",{"v":6.178604822236597,"d":"6.2"},{"v":9.912141177512177,"d":"9.9"},{"v":3.0849010807563415,"d":"3.1"},{"v":7.083725466084092,"d":"7.1"},{"v":11.54874566739813,"d":"11.5"},{"v":2.8824398841062435,"d":"2.9"},{"v":2.0622390260659516,"d":"2.1"},{"v":4.487630957291158,"d":"4.5"},{"v":20.340187313922172,"d":"20.3"},{"v":4.352484225000428,"d":"4.4"},{"v":71.93309962037328,"d":"71.9"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.30873481200670055,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.001500331159859776,"d":"0.0"},{"v":2.131803874698535,"d":"2.1"},{"v":4.20309439261606,"d":"4.2"},{"v":3.3937490836028132,"d":"3.4"},{"v":17.92995758109756,"d":"17.9"},{"v":0.027672774726302533,"d":"0.0"},{"v":1.9632666744076201,"d":"2.0"},{"v":0.8686917415588102,"d":"0.9"},{"v":30.82847126587426,"d":"30.8"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":114.28040911330885,"d":"114.28"},{"v":0.9999999999999999,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.6333900116945175,"d":"1.6"},{"v":3.954293910013019,"d":"4.0"},{"v":21.758276241396477,"d":"21.8"},{"v":0,"d":"0.0"},{"v":3.12992202504866,"d":"3.1"},{"v":0,"d":"0.0"},{"v":30.475882188152674,"d":"30.5"}]
["Est.Post.",{"v":0.8392688253143852,"d":"0.8"},{"v":0,"d":"0.0"},{"v":0.004078520209411159,"d":"0.0"},{"v":5.7951240486611,"d":"5.8"},{"v":11.425747782209285,"d":"11.4"},{"v":9.225612713688044,"d":"9.2"},{"v":48.74103551593629,"d":"48.7"},{"v":0.07522603941802805,"d":"0.1"},{"v":5.33697027847058,"d":"5.3"},{"v":2.361463201249061,"d":"2.4"},{"v":83.80452692515618,"d":"83.8"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]