{"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",{"$nulls":5},"2025-10-01",{"$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"},{"v":109.69990884229718,"d":"109.700"},109.8,{"v":0.0009115770282588365,"d":"0.001"}]
[{"$nulls":3},0.7012964728312678,"+",0.33," = ",1.0313,{"$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"},{"v":109.78,"d":"109.780"},109.8,{"v":-0.0017314647377937309,"d":"-0.002"}]
[{"$nulls":18},103.9,"noviembre",{"v":154.49284104526942,"d":"154.49"},104.3,{"v":0.0038498556304138454,"d":"0.004"},{"v":105.11,"d":"105.1"},{"v":0.0077660594439117325,"d":"0.008"},104.77,{"v":-0.0032347064979545426,"d":"-0.003"},{"v":102.6,"d":"102.60"},{"v":-0.02071203588813597,"d":"-0.021"},null,{"v":106.1,"d":"106.10"},{"v":0.034113060428849984,"d":"0.034"},{"v":106.07686865636191,"d":"106.077"},{"v":107.66659999999997,"d":"107.7"},{"v":0.014765315739867946,"d":"0.015"},{"v":107.62308146073153,"d":"107.623"},{"v":109.83119999999997,"d":"109.8"},{"v":0.020104656411551902,"d":"0.020"},{"v":109.83023592822437,"d":"109.830"},{"v":109.5058,"d":"109.5"},{"v":-0.002962728259365055,"d":"-0.003"},0,null,{"v":-1,"d":"-1.000"}]
[{"$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"}]
[{"$nulls":18},{"v":103.525,"d":"103.5"},null,{"v":154.66190850431926,"d":"154.7"},{"v":104.43333333333334,"d":"104.4"},{"v":0.008774048136521051,"d":"0.0088"},{"v":105.23083333333334,"d":"105.2"},{"v":-0.3196073011707692,"d":"-0.3196"},{"v":104.93333333333332,"d":"104.9"},{"v":-0.002827118160868669,"d":"-0.0028"},{"v":103.73852499999998,"d":"103.7"},{"v":-0.011386356416772658,"d":"-0.0114"},null,{"v":102.67108333333333,"d":"102.7"},{"v":-0.010289732446713051,"d":"-0.010"},null,{"v":107.90871666666665,"d":"107.9"},{"v":0.051013714507411434,"d":"0.051"},null,{"v":109.51726666666666,"d":"109.5"},{"v":0.014906580762783728,"d":"0.015"},null,{"v":110.24743333333333,"d":"110.2"},{"v":0.006667137419426705,"d":"0.007"},null,{"v":110.08980999999999,"d":"110.1"},{"v":-0.0014297233828272082,"d":"-0.001"}]
{"$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,"2025-10-01",null,"2025-10-01",{"$nulls":3},"2025-10-01"]
[null,1,1.049,{"v":0,"d":"0.000"},0.416,0.408,null,1,{"v":0,"d":"0.000"},1.189]
[null,2,2.316,{"v":0,"d":"0.000"},0.416,0.408,null,2,{"v":0,"d":"0.000"},1.189]
[null,3,2.075,{"v":0,"d":"0.000"},0.416,0.408,null,3,{"v":0,"d":"0.000"},1.189]
[null,4,1.901,0.333,0.416,0.408,null,4,{"v":0,"d":"0.000"},1.189]
[null,5,0.842,0.691,0.416,0.408,null,5,0.592,1.189,{"$nulls":17},{"v":1.003898635477583,"d":"1.00390"},{"v":0.003898635477582957,"d":"0.39%"}]
[null,6,0.367,{"v":1.08,"d":"1.080"},0.416,0.408,null,6,1.361,1.189]
[null,7,0.383,0.841,0.416,0.408,null,7,1.275,1.189]
[null,8,1.898,{"v":0,"d":"0.000"},0.416,0.408,null,8,{"v":0,"d":"0.000"},1.189]
[null,9,{"v":0.19,"d":"0.190"},1.598,0.416,0.408,null,9,{"v":1.91,"d":"1.910"},1.189]
[null,10,2.195,0.304,0.416,0.408,null,10,{"v":0,"d":"0.000"},1.189]
[]
[]
[{"$nulls":11},{"v":4896.9805327400045,"d":"4,896.98"},{"v":4748.345802829326,"d":"4,748.35"}]
["Zona",1,2,3,4,5,6,7,8,9,10,"Ingreso Actualizado","Ingreso Aprobado"]
["CXUSOPS :  Seg. Electrico x uso red",{"$nulls":10},{"v":2421.8658927400047,"d":"2,421.87"},{"v":2348.599316588404,"d":"2,348.60"}]
["Generación",{"v":149.3885700498837,"d":"149.4"},{"v":546.604229983392,"d":"546.6"},{"v":187.32107115010749,"d":"187.3"},{"v":433.98147260083294,"d":"434.0"},{"v":53.9663779694448,"d":"54.0"},{"v":1.6446813468412,"d":"1.6"},{"v":2.2001870360313,"d":"2.2"},{"v":82.76285395273997,"d":"82.8"},{"v":29.202588141085,"d":"29.2"},{"v":207.19333311755494,"d":"207.2"},{"v":1694.2653653479133,"d":"1,694.27"},{"v":1642.9325809138852,"d":"1,642.93"}]
["Demanda",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":12.6346205517804,"d":"12.6"},{"v":59.0312949094323,"d":"59.0"},{"v":98.643664275372,"d":"98.6"},{"v":447.6633069204562,"d":"447.7"},{"v":0,"d":"0.0"},{"v":98.09333248357521,"d":"98.1"},{"v":11.534308251475203,"d":"11.5"},{"v":727.6005273920913,"d":"727.60"},{"v":705.6667356745186,"d":"705.67"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":2475.11464,"d":"2,475.11"},{"v":2399.746486240922,"d":"2,399.75"}]
["Generación",{"v":148.91551999999996,"d":"148.9"},{"v":238.90048000000002,"d":"238.9"},{"v":74.35168000000002,"d":"74.4"},{"v":170.73055999999997,"d":"170.7"},{"v":278.3456,"d":"278.3"},{"v":69.472,"d":"69.5"},{"v":49.70367999999999,"d":"49.7"},{"v":108.16,"d":"108.2"},{"v":490.2352,"d":"490.2"},{"v":104.90271999999999,"d":"104.9"},{"v":1733.7174400000001,"d":"1,733.72"},{"v":1680.909481066643,"d":"1,680.91"}]
["Demanda",{"v":8.82504,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0.0204,"d":"0.0"},{"v":49.102799999999995,"d":"49.1"},{"v":100.51488,"d":"100.5"},{"v":81.05328,"d":"81.1"},{"v":431.77415999999994,"d":"431.8"},{"v":0.7262399999999999,"d":"0.7"},{"v":48.294959999999996,"d":"48.3"},{"v":21.08544,"d":"21.1"},{"v":741.3971999999998,"d":"741.40"},{"v":718.837005174279,"d":"718.84"}]
[]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":3131.4009458179216,"d":"3,131.40"},{"v":3036.593727867921,"d":"3,036.59"},{"v":94.80721795000045,"d":"94.81"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":50.5738445533776,"d":"50.6"},{"v":124.3092843322049,"d":"124.3"},{"v":678.6809944394549,"d":"678.7"},{"v":0,"d":"0.0"},{"v":117.245472492884,"d":"117.2"},{"v":0,"d":"0.0"},{"v":970.8095958179214,"d":"970.81"},{"v":941.1245982334154,"d":"941.12"}]
["Est.Post.",{"v":25.71807,"d":"25.7"},{"v":0,"d":"0.0"},{"v":0.05945,"d":"0.1"},{"v":143.09615,"d":"143.1"},{"v":292.92204000000004,"d":"292.9"},{"v":236.20674000000005,"d":"236.2"},{"v":1258.28303,"d":"1,258.3"},{"v":2.1164199999999997,"d":"2.1"},{"v":140.74193000000002,"d":"140.7"},{"v":61.447520000000004,"d":"61.4"},{"v":2160.59135,"d":"2,160.59"},{"v":2095.469129634506,"d":"2,095.47"}]

{"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 04:  Oct"]
[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":21.63,"d":"21.6"},{"v":0,"d":"0.0"},{"v":0.05,"d":"0.1"},{"v":120.35,"d":"120.4"},{"v":246.36,"d":"246.4"},{"v":198.66000000000003,"d":"198.7"},{"v":1058.27,"d":"1,058.3"},{"v":1.7799999999999998,"d":"1.8"},{"v":118.37,"d":"118.4"},{"v":51.68,"d":"51.7"},{"v":1817.1499999999999,"d":"1,817.2"},{"v":1817.1499999999999,"d":"1817.15"},{"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,0,21.63,{"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,0,0.05,{"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,0,120.35,{"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,0,246.36,{"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,{"v":198.66000000000003,"d":"198.66"},{"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,0,1058.27,{"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,{"v":1.7799999999999998,"d":"1.78"},0,0]
[" Photovoltaics Investments Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"},9,null,0,118.37,{"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,0,51.68,{"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":661.6,"d":"661.60"},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,{"$nulls":6},8760]
["Mes 04:  Oct",{"$nulls":4},"Te  (Hs/Mes) =",null,{"v":744,"d":"744.0"},{"v":0.08493150684931507,"d":"0.08493"}]
["Cantidad Días típicos",null,31,null,"1.A.-","Te  Hab Max =",null,126.5,{"v":0.014440639269406393,"d":"0.01444"}]
[" 1.- Día Hábil (laborable):",null,23,null,"1.B.-","Te  Hab Med =",null,264.5,{"v":0.03019406392694064,"d":"0.03019"}]
[" 2.- Día Semihábil (sábado):",null,4,null,"1.C.-","Te  Hab Min =",null,{"v":161,"d":"161.0"},{"v":0.018378995433789954,"d":"0.01838"}]
[" 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":744,"d":"744.0"},{"v":0.08493150684931507,"d":"0.08493"}]
[]
["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":21.63,"d":"21.6"},{"v":0,"d":"0.0"},{"v":0.05,"d":"0.1"},{"v":120.35,"d":"120.4"},{"v":246.36,"d":"246.4"},{"v":198.66000000000003,"d":"198.7"},{"v":1058.27,"d":"1,058.3"},{"v":1.7799999999999998,"d":"1.8"},{"v":118.37,"d":"118.4"},{"v":51.68,"d":"51.7"},{"v":1817.1499999999999,"d":"1,817.15"}]
["Despacho de potencia promedio mensual (MW)"]
["Pg (G)",{"v":191.41190541155902,"d":"191.4"},{"v":317.2206842903225,"d":"317.2"},{"v":121.33765458615594,"d":"121.3"},{"v":306.8429410389785,"d":"306.8"},{"v":86.14662026129034,"d":"86.1"},{"v":6.023414736021506,"d":"6.0"},{"v":7.721254934274193,"d":"7.7"},{"v":58.60927033602148,"d":"58.6"},{"v":206.58310795900533,"d":"206.6"},{"v":126.87273931317205,"d":"126.9"},{"v":1428.7695928668006,"d":"1,428.8"}]
["Pd (D)",{"v":10.886970666666667,"d":"10.9"},{"v":0,"d":"0.0"},{"v":0.08777520860215056,"d":"0.1"},{"v":50.99704765967742,"d":"51.0"},{"v":114.8236444560484,"d":"114.8"},{"v":122.76441690981183,"d":"122.8"},{"v":715.4554021077957,"d":"715.5"},{"v":1.1475646102150536,"d":"1.1"},{"v":82.5068066295699,"d":"82.5"},{"v":50.99704765967743,"d":"51.0"},{"v":1149.6666759080647,"d":"1,149.7"}]
["Despacho de energia real mensual (GWh)",{"$nulls":12},"Despacho de energia REAL (GWh)"]
["Eg (G)",{"v":142.4104576261999,"d":"142.410"},{"v":236.01218911199993,"d":"236.0"},{"v":90.27521501210002,"d":"90.3"},{"v":228.291148133,"d":"228.3"},{"v":64.09308547440001,"d":"64.1"},{"v":4.4814205636,"d":"4.5"},{"v":5.7446136711,"d":"5.7"},{"v":43.60529712999998,"d":"43.6"},{"v":153.69783232149996,"d":"153.7"},{"v":94.39331804900002,"d":"94.4"},{"v":1063.0045770928998,"d":"1,063.0"},null,"Eg (G)",{"v":142.4104576261999,"d":"142.410"},{"v":236.012189112,"d":"236.012"},{"v":90.27521501209999,"d":"90.275"},{"v":228.29114813299998,"d":"228.291"},{"v":64.0930854744,"d":"64.093"},{"v":4.4814205636,"d":"4.481"},{"v":5.7446136711,"d":"5.745"},{"v":43.60529712999999,"d":"43.605"},{"v":153.6978323215,"d":"153.698"},{"v":94.39331804899999,"d":"94.393"},{"v":1063.0045770928996,"d":"1,063.005"}]
["Ed (D)",{"v":8.099906176,"d":"8.1"},{"v":0,"d":"0.0"},{"v":0.06530475520000002,"d":"0.1"},{"v":37.9418034588,"d":"37.9"},{"v":85.4287914753,"d":"85.4"},{"v":91.3367261809,"d":"91.3"},{"v":532.2988191682,"d":"532.3"},{"v":0.8537880699999999,"d":"0.9"},{"v":61.385064132400004,"d":"61.4"},{"v":37.94180345880001,"d":"37.9"},{"v":855.3520068756,"d":"855.4"},null,"Ed (D)",{"v":8.099906176000001,"d":"8.100"},{"v":0,"d":"0.000"},{"v":0.06530475520000001,"d":"0.065"},{"v":37.9418034588,"d":"37.942"},{"v":85.42879147529999,"d":"85.429"},{"v":91.33672618089999,"d":"91.337"},{"v":532.2988191682,"d":"532.299"},{"v":0.85378807,"d":"0.854"},{"v":61.385064132400004,"d":"61.385"},{"v":37.9418034588,"d":"37.942"},{"v":855.3520068755998,"d":"855.352"}]
["CXUSOPS mensual  (B/. / MWh):  Seg. Electrico x uso red",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0]
["GEN",{"v":1.0248871594179174,"d":"1.025"},{"v":2.311007373136168,"d":"2.311"},{"v":2.0162271018348332,"d":"2.016"},{"v":1.8434961275373787,"d":"1.843"},{"v":0.33934122055223215,"d":"0.339"},{"v":0.3339466432770652,"d":"0.334"},{"v":0.02000729493534797,"d":"0.020"},{"v":3.361173531720354,"d":"3.361"},{"v":0.19141845117116388,"d":"0.191"},{"v":2.156032270467888,"d":"2.156"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.31487975394122913,"d":"0.315"},{"v":0.6509811155160312,"d":"0.651"},{"v":1.0545740241452815,"d":"1.055"},{"v":0.8321372455320163,"d":"0.832"},{"v":0,"d":"0.000"},{"v":1.58083478887481,"d":"1.581"},{"v":0.5377895761363821,"d":"0.538"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente",{"$nulls":4},"CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0.40332889777224795,"d":"0.403"},{"$nulls":3},"GEN =",{"v":0,"d":"0.000"},{"$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":0.395584847246666,"d":"0.396"},{"$nulls":3},"DEM =",{"v":0,"d":"0.000"},{"$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":0.5595206506851667,"d":"0.560"},{"v":1.325349257694265,"d":"1.325"},{"v":1.2628338679353668,"d":"1.263"},{"v":0,"d":"0.000"},{"v":1.8842043641973811,"d":"1.884"},{"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":1.1531624409842367,"d":"1.153"},{"$nulls":4},"DEM =",{"v":0.49732229926762106,"d":"0.497"},{"$nulls":3},"DEM =",{"v":0.6276958692734704,"d":"0.628"}]
["Recaudación mensual real por cargos  (kB/.)",{"$nulls":8},{"v":1.1531624409842367,"d":"1.1532"},null,{"v":4748.345802829326,"d":"4,748.35"},{"v":4748.345802829325,"d":"4,748.35"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["GEN",{"v":144.90266640261174,"d":"144.9"},{"v":530.0077910456364,"d":"530.0"},{"v":181.66484035336305,"d":"181.7"},{"v":420.84643182439504,"d":"420.8"},{"v":52.30983766708203,"d":"52.3"},{"v":1.595920625322959,"d":"1.6"},{"v":2.1357251748466575,"d":"2.1"},{"v":80.24917471738272,"d":"80.2"},{"v":28.338590230289665,"d":"28.3"},{"v":200.88160287295494,"d":"200.9"},{"v":1642.9325809138852,"d":"1,642.9"}]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":12.247873745915095,"d":"12.2"},{"v":57.277455384052,"d":"57.3"},{"v":95.61940019081145,"d":"95.6"},{"v":434.2306602208853,"d":"434.2"},{"v":0,"d":"0.0"},{"v":95.10548454228203,"d":"95.1"},{"v":11.185861590572657,"d":"11.2"},{"v":705.6667356745186,"d":"705.7"}]
["CXUSOPE:  Est. Postal x capacidad remanente"]
["GEN",{"v":144.37964553553158,"d":"144.4"},{"v":231.62371941264658,"d":"231.6"},{"v":72.08697389883389,"d":"72.1"},{"v":165.53021293470826,"d":"165.5"},{"v":269.8673654994111,"d":"269.9"},{"v":67.3559259279654,"d":"67.4"},{"v":48.189736705828174,"d":"48.2"},{"v":104.86551342078445,"d":"104.9"},{"v":475.3029395797056,"d":"475.3"},{"v":101.70744815122777,"d":"101.7"},{"v":1680.909481066643,"d":"1,680.9"}]
["DEM",{"v":8.556500245945385,"d":"8.6"},{"v":0,"d":"0.0"},{"v":0.019779242362333305,"d":"0.0"},{"v":47.60863636613626,"d":"47.6"},{"v":97.45628296768862,"d":"97.5"},{"v":78.58688575402267,"d":"78.6"},{"v":418.63557629572915,"d":"418.6"},{"v":0.7041410280990653,"d":"0.7"},{"v":46.82537836858786,"d":"46.8"},{"v":20.443824905707697,"d":"20.4"},{"v":718.837005174279,"d":"718.8"}]
["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":49.053721801130536,"d":"49.1"},{"v":120.51902571482104,"d":"120.5"},{"v":657.8685328224142,"d":"657.9"},{"v":0,"d":"0.0"},{"v":113.68331789504977,"d":"113.7"},{"v":0,"d":"0.0"},{"v":941.1245982334154,"d":"941.1"}]
["Est.Post.",{"v":24.94290359848904,"d":"24.9"},{"v":0,"d":"0.0"},{"v":0.057658122049211835,"d":"0.1"},{"v":138.7830997724529,"d":"138.8"},{"v":284.09309896087655,"d":"284.1"},{"v":229.08725052592848,"d":"229.1"},{"v":1220.357216420388,"d":"1,220.4"},{"v":2.052629144951941,"d":"2.1"},{"v":136.4998381393041,"d":"136.5"},{"v":59.59543495006537,"d":"59.6"},{"v":2095.469129634506,"d":"2,095.5"}]
["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":1.0175001809414406,"d":"1.0175"},{"v":2.2456797381516607,"d":"2.246"},{"v":2.012344587924977,"d":"2.012"},{"v":1.8434636439745549,"d":"1.843"},{"v":0.8161541495451264,"d":"0.816"},{"v":0.3561193605183373,"d":"0.356"},{"v":0.37177872997640604,"d":"0.372"},{"v":1.8403538101835826,"d":"1.840"},{"v":0.18437859403906198,"d":"0.184"},{"v":2.128133717777316,"d":"2.128"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3228068417784815,"d":"0.323"},{"v":1.244676125565068,"d":"1.245"},{"v":2.3663912091347825,"d":"2.366"},{"v":2.051665631627504,"d":"2.052"},{"v":0,"d":"0.000"},{"v":3.4012964780325086,"d":"3.401"},{"v":0.2948162862822028,"d":"0.295"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.40332889777224795,"d":"0.403"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5487472882309028,"d":"1.549"},"+ IPSPA =",{"v":0,"d":"0.000"}]
[]
[]
["Resumen Cargos Mensuales ajustados"]
["TOTAL  CXUSO_S  (B/. / MWh):  Seg. Electrico"]
["GEN",{"v":1.0175001809414406,"d":"1.0175"},{"v":2.2456797381516616,"d":"2.246"},{"v":2.0123445879249764,"d":"2.012"},{"v":1.8434636439745546,"d":"1.843"},{"v":0.8161541495451263,"d":"0.816"},{"v":0.3561193605183373,"d":"0.356"},{"v":0.37177872997640604,"d":"0.372"},{"v":1.8403538101835828,"d":"1.840"},{"v":0.184378594039062,"d":"0.184"},{"v":2.128133717777315,"d":"2.128"}]
["DEM",{"v":0,"d":"0.0000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3228068417784815,"d":"0.323"},{"v":1.244676125565068,"d":"1.245"},{"v":2.3663912091347825,"d":"2.366"},{"v":2.051665631627504,"d":"2.052"},{"v":0,"d":"0.000"},{"v":3.4012964780325086,"d":"3.401"},{"v":0.2948162862822028,"d":"0.295"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.40332889777224795,"d":"0.403"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5487472882309028,"d":"1.549"},"+ 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) =",126.5,{"v":0.014440639269406393,"d":"(0.01444)"}]
[]
["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":27695.522421634334,"d":"27695.52"}]
["GEN",{"v":1567.3323489233603,"d":"1567.3"},{"v":7155.046086110022,"d":"7155.0"},{"v":2601.5196138029046,"d":"2601.5"},{"v":3755.601677270819,"d":"3755.6"},{"v":2388.014335846335,"d":"2388.0"},{"v":1.5530849532500197,"d":"1.6"},{"v":0,"d":"0.0"},{"v":1226.1213593918526,"d":"1226.1"},{"v":131.215580921969,"d":"131.2"},{"v":560.461607923523,"d":"560.5"},{"v":19386.865695144035,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":62.50647605938726,"d":"62.5"},{"v":361.0265057824639,"d":"361.0"},{"v":932.9253218118786,"d":"932.9"},{"v":5539.443354517447,"d":"5539.4"},{"v":0,"d":"0.0"},{"v":1264.1414835641672,"d":"1264.1"},{"v":148.61358475495726,"d":"148.6"},{"v":8308.6567264903,"d":"8308.66"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.014440639269406393,"d":"0.01444"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":399.94104866857805,"d":"399.94"},{"v":0.49537724292253776,"d":"49.5%"}]
["GEN",{"v":22.63328106607364,"d":"22.63"},{"v":103.3234394854929,"d":"103.32"},{"v":37.567606295213174,"d":"37.57"},{"v":54.233289061045504,"d":"54.23"},{"v":34.48445359412801,"d":"34.48"},{"v":0.022427539564626425,"d":"0.02"},{"v":0,"d":"0.00"},{"v":17.705976251491936,"d":"17.71"},{"v":1.894836870619758,"d":"1.89"},{"v":8.093423904375076,"d":"8.09"},{"v":279.9587340680046,"d":"279.96"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9026334727753983,"d":"0.90"},{"v":5.213453536698823,"d":"5.21"},{"v":13.47203803758021,"d":"13.47"},{"v":79.99310323589692,"d":"79.99"},{"v":0,"d":"0.00"},{"v":18.255011149642367,"d":"18.26"},{"v":2.1460751679796912,"d":"2.15"},{"v":119.98231460057342,"d":"119.98"},{"v":0.3,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":227.2018604671916,"d":"227.2"},{"v":381.6786228647327,"d":"381.7"},{"v":130.93481004821575,"d":"130.9"},{"v":264.19796445645125,"d":"264.2"},{"v":365.6587291322989,"d":"365.7"},{"v":0.6577829706219803,"d":"0.7"},{"v":0,"d":"0.0"},{"v":123.14521950512946,"d":"123.1"},{"v":229.35488134932993,"d":"229.4"},{"v":20.431898842717082,"d":"20.4"},{"v":1743.2617696366888,"d":"1,743.3"}]
["Pd (D)",{"v":13.852351116519447,"d":"13.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":44.51746041453007,"d":"44.5"},{"v":83.82715916209654,"d":"83.8"},{"v":113.79864282436658,"d":"113.8"},{"v":883.6242438952431,"d":"883.6"},{"v":0.7499236451471234,"d":"0.7"},{"v":103.74143688951204,"d":"103.7"},{"v":13.215464495951789,"d":"13.2"},{"v":1257.3266824433667,"d":"1,257.3"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":28741.035349099737,"d":"28,741"},{"v":48282.34579238868,"d":"48,282"},{"v":16563.25347109929,"d":"16,563"},{"v":33421.04250374108,"d":"33,421"},{"v":46255.82923523581,"d":"46,256"},{"v":83.20954578368051,"d":"83"},0,{"v":15577.870267398877,"d":"15,578"},{"v":29013.392490690236,"d":"29,013"},{"v":2584.635203603711,"d":"2,585"},{"v":220522.6138590411,"d":"220,523"}]
["Pd (D)",{"v":1752.32241623971,"d":"1,752"},0,0,{"v":5631.458742438054,"d":"5,631"},{"v":10604.135634005212,"d":"10,604"},{"v":14395.528317282373,"d":"14,396"},{"v":111778.46685274826,"d":"111,778"},{"v":94.8653411111111,"d":"95"},{"v":13123.291766523274,"d":"13,123"},{"v":1671.7562587379014,"d":"1,672"},{"v":159051.8253290859,"d":"159,052"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.7874901092170498,"d":"0.787"},{"v":2.1399838344594477,"d":"2.140"},{"v":2.2681296498157035,"d":"2.268"},{"v":1.6227288258579828,"d":"1.623"},{"v":0.7455158444734822,"d":"0.746"},{"v":0.2695308495365568,"d":"0.270"},{"v":0,"d":"0.000"},{"v":1.1366108426609975,"d":"1.137"},{"v":0.06530904206489364,"d":"0.065"},{"v":3.1313602372553615,"d":"3.131"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.16028413135183814,"d":"0.160"},{"v":0.49164342258886085,"d":"0.492"},{"v":0.9358488094811027,"d":"0.936"},{"v":0.7156396530404744,"d":"0.716"},{"v":0,"d":"0.000"},{"v":1.39103903764525,"d":"1.391"},{"v":1.283724919085919,"d":"1.284"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":285.18376706174917,"d":"285.18"},{"v":407.4053815167845,"d":"407.41"}]
[null,null,"CRECPE (D) =",{"v":122.22161445503532,"d":"122.22"},{"v":0.5046227570774622,"d":"50.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.06842894024166224,"d":"0.068"}]
["DEM =",{"v":0.06726005803320327,"d":"0.067"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":407.4053815167845,"d":"407.41"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":24.495507738307825,"d":"24.50"},{"v":39.2973718019818,"d":"39.30"},{"v":12.230304489392296,"d":"12.23"},{"v":28.083921364580597,"d":"28.08"},{"v":45.785803915696206,"d":"45.79"},{"v":11.427633020357593,"d":"11.43"},{"v":8.175889780073804,"d":"8.18"},{"v":17.791524462832182,"d":"17.79"},{"v":80.64008462778686,"d":"80.64"},{"v":17.255725860739965,"d":"17.26"},{"v":285.18376706174917,"d":"285.18"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":1.4548350552581868,"d":"1.45"},{"v":0,"d":"0.00"},{"v":0.0033630029016601636,"d":"0.00"},{"v":8.094747984296013,"d":"8.09"},{"v":16.57018789705996,"d":"16.57"},{"v":13.361883128876164,"d":"13.36"},{"v":71.17930161479802,"d":"71.18"},{"v":0.1197229032991018,"d":"0.12"},{"v":7.961573069390272,"d":"7.96"},{"v":3.475999799155945,"d":"3.48"},{"v":122.22161445503532,"d":"122.22"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":303.9250254220101,"d":"303.9"},{"v":1160.3120105809821,"d":"1160.3"},{"v":8174.35518613295,"d":"8174.4"},{"v":0,"d":"0.0"},{"v":1442.390950612339,"d":"1442.4"},{"v":0,"d":"0.0"},{"v":11080.983172748282,"d":"11080.98"},{"v":0.3099277290855125,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.014440639269406393,"d":"0.01444"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.388871657064415,"d":"4.39"},{"v":16.755647184759617,"d":"16.76"},{"v":118.04291450294728,"d":"118.04"},{"v":0,"d":"0.00"},{"v":20.82904740324896,"d":"20.83"},{"v":0,"d":"0.00"},{"v":160.01648074802026,"d":"160.02"},{"v":0.3099277290855125,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.41388301777188097,"d":"0.414"},{"v":1.1639480549417442,"d":"1.164"},{"v":1.0560434207641398,"d":"1.056"},{"v":0,"d":"0.000"},{"v":1.5871816137154402,"d":"1.587"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":356.28608185317864,"d":"356.29"},{"v":516.3025626011989,"d":"516.30"}]
[{"$nulls":3},{"v":0.6900722709144874,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.19606861395766925,"d":"0.196"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":807.3464301853626,"d":"807.35"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":399.9410486685781,"d":"399.94"},{"v":0.4953772429225379,"d":"49.5%"}]
["GEN",{"v":22.63328106607364,"d":"22.63"},{"v":103.32343948549291,"d":"103.32"},{"v":37.56760629521317,"d":"37.57"},{"v":54.233289061045504,"d":"54.23"},{"v":34.48445359412801,"d":"34.48"},{"v":0.02242753956462643,"d":"0.02"},{"v":0,"d":"0.00"},{"v":17.70597625149194,"d":"17.71"},{"v":1.894836870619758,"d":"1.89"},{"v":8.093423904375076,"d":"8.09"},{"v":279.9587340680047,"d":"279.96"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9026334727753983,"d":"0.90"},{"v":5.213453536698822,"d":"5.21"},{"v":13.47203803758021,"d":"13.47"},{"v":79.99310323589692,"d":"79.99"},{"v":0,"d":"0.00"},{"v":18.255011149642367,"d":"18.26"},{"v":2.1460751679796912,"d":"2.15"},{"v":119.98231460057342,"d":"119.98"},{"v":0.3,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":407.4053815167845,"d":"407.41"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":24.495507738307825,"d":"24.5"},{"v":39.2973718019818,"d":"39.3"},{"v":12.230304489392296,"d":"12.2"},{"v":28.083921364580597,"d":"28.1"},{"v":45.785803915696206,"d":"45.8"},{"v":11.427633020357593,"d":"11.4"},{"v":8.175889780073804,"d":"8.2"},{"v":17.791524462832182,"d":"17.8"},{"v":80.64008462778686,"d":"80.6"},{"v":17.255725860739965,"d":"17.3"},{"v":285.18376706174917,"d":"285.2"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":1.4548350552581868,"d":"1.5"},{"v":0,"d":"0.0"},{"v":0.0033630029016601636,"d":"0.0"},{"v":8.094747984296013,"d":"8.1"},{"v":16.57018789705996,"d":"16.6"},{"v":13.361883128876164,"d":"13.4"},{"v":71.17930161479802,"d":"71.2"},{"v":0.1197229032991018,"d":"0.1"},{"v":7.961573069390272,"d":"8.0"},{"v":3.475999799155945,"d":"3.5"},{"v":122.22161445503532,"d":"122.2"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":516.3025626011989,"d":"516.30"},{"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":4.388871657064415,"d":"4.4"},{"v":16.755647184759617,"d":"16.8"},{"v":118.04291450294728,"d":"118.0"},{"v":0,"d":"0.0"},{"v":20.82904740324896,"d":"20.8"},{"v":0,"d":"0.0"},{"v":160.01648074802026,"d":"160.0"}]
["Est.Post.",{"v":4.240964119904386,"d":"4.2"},{"v":0,"d":"0.0"},{"v":0.009803430697883463,"d":"0.0"},{"v":23.596857689805493,"d":"23.6"},{"v":48.3034637346114,"d":"48.3"},{"v":38.95099084883058,"d":"39.0"},{"v":207.49353209298263,"d":"207.5"},{"v":0.3490021328446512,"d":"0.3"},{"v":23.20864183416931,"d":"23.2"},{"v":10.132825969332346,"d":"10.1"},{"v":356.2860818531787,"d":"356.3"}]
["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) =",264.5,{"v":0.03019406392694064,"d":"(0.03019)"}]
[]
["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":27695.522421634334,"d":"27695.52"}]
["GEN",{"v":1347.3716525864556,"d":"1347.4"},{"v":6793.647639633036,"d":"6793.6"},{"v":1788.722481834686,"d":"1788.7"},{"v":4750.430680645906,"d":"4750.4"},{"v":0,"d":"0.0"},{"v":16.37032214629334,"d":"16.4"},{"v":0,"d":"0.0"},{"v":1113.091450826319,"d":"1113.1"},{"v":214.59639517947593,"d":"214.6"},{"v":3362.6350722918633,"d":"3362.6"},{"v":19386.865695144035,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":184.41594885411507,"d":"184.4"},{"v":778.0256560977325,"d":"778.0"},{"v":1131.5203349191456,"d":"1131.5"},{"v":5068.6175693282685,"d":"5068.6"},{"v":0,"d":"0.0"},{"v":1102.4710116519234,"d":"1102.5"},{"v":43.60620563911329,"d":"43.6"},{"v":8308.656726490299,"d":"8308.66"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.03019406392694064,"d":"0.03019"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":836.2403744888449,"d":"836.24"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":40.6826258115431,"d":"40.68"},{"v":205.12783112818929,"d":"205.13"},{"v":54.00880096407243,"d":"54.01"},{"v":143.43480765192263,"d":"143.43"},{"v":0,"d":"0.00"},{"v":0.4942865533897932,"d":"0.49"},{"v":0,"d":"0.00"},{"v":33.60875442278098,"d":"33.61"},{"v":6.479537274540112,"d":"6.48"},{"v":101.53161833575318,"d":"101.53"},{"v":585.3682621421914,"d":"585.37"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.568266948848565,"d":"5.57"},{"v":23.491756397014868,"d":"23.49"},{"v":34.165197327181964,"d":"34.17"},{"v":153.04216290951223,"d":"153.04"},{"v":0,"d":"0.00"},{"v":33.288080203417096,"d":"33.29"},{"v":1.3166485606787062,"d":"1.32"},{"v":250.87211234665344,"d":"250.87"},{"v":0.3,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":180.8835001116955,"d":"180.9"},{"v":385.23797675395053,"d":"385.2"},{"v":130.46851798963948,"d":"130.5"},{"v":328.9172356508799,"d":"328.9"},{"v":0,"d":"0.0"},{"v":6.029677230701488,"d":"6.0"},{"v":0,"d":"0.0"},{"v":16.472499696479023,"d":"16.5"},{"v":228.89708717497993,"d":"228.9"},{"v":226.34891287769813,"d":"226.3"},{"v":1503.255407486024,"d":"1,503.3"}]
["Pd (D)",{"v":11.028570582243985,"d":"11.0"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":64.55031760106861,"d":"64.6"},{"v":143.36269598743817,"d":"143.4"},{"v":137.9553879763421,"d":"138.0"},{"v":751.5560527989032,"d":"751.6"},{"v":0.3586591346355808,"d":"0.4"},{"v":86.68944873936587,"d":"86.7"},{"v":88.4104330233054,"d":"88.4"},{"v":1284.0223457503428,"d":"1,284.0"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":47843.68577954346,"d":"47,844"},{"v":101895.44485141992,"d":"101,895"},{"v":34508.92300825964,"d":"34,509"},{"v":86998.60882965774,"d":"86,999"},0,{"v":1594.8496275205434,"d":"1,595"},0,{"v":4356.976169718701,"d":"4,357"},{"v":60543.27955778219,"d":"60,543"},{"v":59869.287456151156,"d":"59,869"},{"v":397611.05528005335,"d":"397,611"}]
["Pd (D)",{"v":2917.056919003534,"d":"2,917"},0,{"v":29.301285412044113,"d":"29"},{"v":17073.55900548265,"d":"17,074"},{"v":37919.4330886774,"d":"37,919"},{"v":36489.20011974249,"d":"36,489"},{"v":198786.5759653099,"d":"198,787"},{"v":94.86534111111112,"d":"95"},{"v":22929.359191562275,"d":"22,929"},{"v":23384.55953466428,"d":"23,385"},{"v":339623.91045096563,"d":"339,624"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.8503238232732016,"d":"0.850"},{"v":2.0131207182744912,"d":"2.013"},{"v":1.5650677058552518,"d":"1.565"},{"v":1.6487023135366026,"d":"1.649"},{"v":0,"d":"0.000"},{"v":0.30992674472905835,"d":"0.310"},{"v":0,"d":"0.000"},{"v":7.713779720982696,"d":"7.714"},{"v":0.10702322903330791,"d":"0.107"},{"v":1.6958882032814557,"d":"1.696"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3261339330048578,"d":"0.326"},{"v":0.619517605710973,"d":"0.620"},{"v":0.9363098455177392,"d":"0.936"},{"v":0.76988177982511,"d":"0.770"},{"v":0,"d":"0.000"},{"v":1.4517667033480248,"d":"1.452"},{"v":0.0563041847646077,"d":"0.056"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":596.2933311291118,"d":"596.29"},{"v":851.8476158987312,"d":"851.85"}]
[null,null,"CRECPE (D) =",{"v":255.5542847696194,"d":"255.55"},{"v":0.5046227570774622,"d":"50.5%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.1430786932325665,"d":"0.143"}]
["DEM =",{"v":0.1406346667966978,"d":"0.141"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":851.8476158987312,"d":"851.85"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":51.21787981646182,"d":"51.22"},{"v":82.1672319495983,"d":"82.17"},{"v":25.57245484145662,"d":"25.57"},{"v":58.720926489577614,"d":"58.72"},{"v":95.73395364191025,"d":"95.73"},{"v":23.894141769838605,"d":"23.89"},{"v":17.095042267427043,"d":"17.10"},{"v":37.200460240467294,"d":"37.20"},{"v":168.611086039918,"d":"168.61"},{"v":36.080154072456295,"d":"36.08"},{"v":596.2933311291117,"d":"596.29"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":3.0419278428125733,"d":"3.04"},{"v":0,"d":"0.00"},{"v":0.007031733339834891,"d":"0.01"},{"v":16.92538214898258,"d":"16.93"},{"v":34.64675651203447,"d":"34.65"},{"v":27.93848290583199,"d":"27.94"},{"v":148.8294488309414,"d":"148.83"},{"v":0.25032970689812206,"d":"0.25"},{"v":16.646925508725122,"d":"16.65"},{"v":7.267999580053343,"d":"7.27"},{"v":255.55428476961947,"d":"255.55"},{"v":0.30000000000000016,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":663.7214805864522,"d":"663.7"},{"v":1463.8190779069962,"d":"1463.8"},{"v":7636.505968622826,"d":"7636.5"},{"v":0,"d":"0.0"},{"v":1316.9366456320076,"d":"1316.9"},{"v":0,"d":"0.0"},{"v":11080.983172748282,"d":"11080.98"},{"v":0.3099277290855125,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.03019406392694064,"d":"0.03019"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20.04044881451103,"d":"20.04"},{"v":44.198646815799144,"d":"44.20"},{"v":230.57714939506135,"d":"230.58"},{"v":0,"d":"0.00"},{"v":39.76366926594361,"d":"39.76"},{"v":0,"d":"0.00"},{"v":334.57991429131516,"d":"334.58"},{"v":0.3099277290855126,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5285007496722053,"d":"0.529"},{"v":1.2112802328019643,"d":"1.211"},{"v":1.1599231400580048,"d":"1.160"},{"v":0,"d":"0.000"},{"v":1.7341814454446751,"d":"1.734"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":744.9618075111919,"d":"744.96"},{"v":1079.541721802507,"d":"1,079.54"}]
[{"$nulls":3},{"v":0.6900722709144874,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.4099616473660358,"d":"0.410"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":1688.0879903875762,"d":"1688.09"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":836.2403744888449,"d":"836.24"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":40.682625811543105,"d":"40.68"},{"v":205.12783112818929,"d":"205.13"},{"v":54.00880096407243,"d":"54.01"},{"v":143.4348076519226,"d":"143.43"},{"v":0,"d":"0.00"},{"v":0.49428655338979327,"d":"0.49"},{"v":0,"d":"0.00"},{"v":33.60875442278098,"d":"33.61"},{"v":6.479537274540112,"d":"6.48"},{"v":101.53161833575318,"d":"101.53"},{"v":585.3682621421914,"d":"585.37"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.568266948848565,"d":"5.57"},{"v":23.491756397014868,"d":"23.49"},{"v":34.165197327181964,"d":"34.17"},{"v":153.0421629095122,"d":"153.04"},{"v":0,"d":"0.00"},{"v":33.288080203417096,"d":"33.29"},{"v":1.3166485606787062,"d":"1.32"},{"v":250.87211234665344,"d":"250.87"},{"v":0.3,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":851.8476158987312,"d":"851.85"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":51.21787981646182,"d":"51.2"},{"v":82.1672319495983,"d":"82.2"},{"v":25.57245484145662,"d":"25.6"},{"v":58.720926489577614,"d":"58.7"},{"v":95.73395364191025,"d":"95.7"},{"v":23.894141769838605,"d":"23.9"},{"v":17.095042267427043,"d":"17.1"},{"v":37.200460240467294,"d":"37.2"},{"v":168.611086039918,"d":"168.6"},{"v":36.080154072456295,"d":"36.1"},{"v":596.2933311291117,"d":"596.3"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":3.0419278428125733,"d":"3.0"},{"v":0,"d":"0.0"},{"v":0.007031733339834891,"d":"0.0"},{"v":16.92538214898258,"d":"16.9"},{"v":34.64675651203447,"d":"34.6"},{"v":27.93848290583199,"d":"27.9"},{"v":148.8294488309414,"d":"148.8"},{"v":0.25032970689812206,"d":"0.3"},{"v":16.646925508725122,"d":"16.6"},{"v":7.267999580053343,"d":"7.3"},{"v":255.55428476961947,"d":"255.6"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":1079.5417218025073,"d":"1079.54"},{"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":20.04044881451103,"d":"20.0"},{"v":44.19864681579915,"d":"44.2"},{"v":230.57714939506135,"d":"230.6"},{"v":0,"d":"0.0"},{"v":39.76366926594362,"d":"39.8"},{"v":0,"d":"0.0"},{"v":334.57991429131516,"d":"334.6"}]
["Est.Post.",{"v":8.867470432527353,"d":"8.9"},{"v":0,"d":"0.0"},{"v":0.020498082368301793,"d":"0.0"},{"v":49.338884260502404,"d":"49.3"},{"v":100.99815144509658,"d":"101.0"},{"v":81.44298086573669,"d":"81.4"},{"v":433.8501125580547,"d":"433.9"},{"v":0.7297317323115436,"d":"0.7"},{"v":48.52716019871766,"d":"48.5"},{"v":21.18681793587673,"d":"21.2"},{"v":744.961807511192,"d":"745.0"}]
["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":161,"d":"161.0"},{"v":0.018378995433789954,"d":"(0.01838)"}]
[]
["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":27695.52242163433,"d":"27695.52"}]
["GEN",{"v":2419.003072993493,"d":"2419.0"},{"v":4681.11583335248,"d":"4681.1"},{"v":2333.443691888677,"d":"2333.4"},{"v":5886.967176131246,"d":"5887.0"},{"v":0,"d":"0.0"},{"v":30.961376662777933,"d":"31.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":752.0454137046227,"d":"752.0"},{"v":3283.3291304107356,"d":"3283.3"},{"v":19386.86569514403,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":132.61495067850697,"d":"132.6"},{"v":756.1253514932545,"d":"756.1"},{"v":1127.7167747025635,"d":"1127.7"},{"v":5110.0318094407,"d":"5110.0"},{"v":0,"d":"0.0"},{"v":1156.8635743631796,"d":"1156.9"},{"v":25.30426581209378,"d":"25.3"},{"v":8308.656726490299,"d":"8308.66"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.018378995433789954,"d":"0.01838"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":509.0158801236447,"d":"509.02"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":44.45884643287127,"d":"44.46"},{"v":86.03420652622708,"d":"86.03"},{"v":42.88635095822797,"d":"42.89"},{"v":108.1965428489875,"d":"108.20"},{"v":0,"d":"0.00"},{"v":0.5690390003090465,"d":"0.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.821839224479938,"d":"13.82"},{"v":60.34429109544845,"d":"60.34"},{"v":356.3111160865513,"d":"356.31"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.4373295729725597,"d":"2.44"},{"v":13.896824382467347,"d":"13.90"},{"v":20.72630145286675,"d":"20.73"},{"v":93.91725129223205,"d":"93.92"},{"v":0,"d":"0.00"},{"v":21.261990350738802,"d":"21.26"},{"v":0.46506698581587885,"d":"0.47"},{"v":152.70476403709338,"d":"152.70"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":180.88350011169547,"d":"180.9"},{"v":207.43583363674261,"d":"207.4"},{"v":116.38649782063625,"d":"116.4"},{"v":323.704945353342,"d":"323.7"},{"v":0,"d":"0.0"},{"v":8.66080911318941,"d":"8.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":176.1744580956762,"d":"176.2"},{"v":104.67067731157296,"d":"104.7"},{"v":1117.9167214428549,"d":"1,117.9"}]
["Pd (D)",{"v":7.9715574374678955,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0.1107799070398643,"d":"0.1"},{"v":41.43548238583184,"d":"41.4"},{"v":109.1718865134507,"d":"109.2"},{"v":108.34154678099858,"d":"108.3"},{"v":586.4708139284788,"d":"586.5"},{"v":0.5892257211870255,"d":"0.6"},{"v":73.82387684165079,"d":"73.8"},{"v":19.362192168487507,"d":"19.4"},{"v":947.277361684593,"d":"947.3"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":29122.24351798297,"d":"29,122"},{"v":33397.16921551556,"d":"33,397"},{"v":18738.226149122438,"d":"18,738"},{"v":52116.49620188806,"d":"52,116"},0,{"v":1394.3902672234951,"d":"1,394"},0,0,{"v":28364.087753403866,"d":"28,364"},{"v":16851.979047163248,"d":"16,852"},{"v":179984.59215229965,"d":"179,985"}]
["Pd (D)",{"v":1283.4207474323312,"d":"1,283"},0,{"v":17.835565033418153,"d":"18"},{"v":6671.112664118926,"d":"6,671"},{"v":17576.673728665563,"d":"17,577"},{"v":17442.989031740773,"d":"17,443"},{"v":94421.8010424851,"d":"94,422"},{"v":94.8653411111111,"d":"95"},{"v":11885.644171505777,"d":"11,886"},{"v":3117.312939126489,"d":"3,117"},{"v":152511.65523121948,"d":"152,512"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.526628482637952,"d":"1.527"},{"v":2.5760927811288132,"d":"2.576"},{"v":2.2887092202287493,"d":"2.289"},{"v":2.076051744343239,"d":"2.076"},{"v":0,"d":"0.000"},{"v":0.4080916323678269,"d":"0.408"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.4873006791068481,"d":"0.487"},{"v":3.580842993369756,"d":"3.581"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3653557803156163,"d":"0.365"},{"v":0.7906401744149806,"d":"0.791"},{"v":1.1882310660834206,"d":"1.188"},{"v":0.9946564273855989,"d":"0.995"},{"v":0,"d":"0.000"},{"v":1.7888799331307212,"d":"1.789"},{"v":0.1491884180053468,"d":"0.149"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":362.9611580785898,"d":"362.96"},{"v":518.5159401122712,"d":"518.52"}]
[null,null,"CRECPE (D) =",{"v":155.5547820336814,"d":"155.55"},{"v":0.5046227570774622,"d":"50.5%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.0870913784893883,"d":"0.087"}]
["DEM =",{"v":0.08560371022407694,"d":"0.086"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":518.5159401122712,"d":"518.52"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":31.176100757846324,"d":"31.18"},{"v":50.01483683888592,"d":"50.01"},{"v":15.565842077408377,"d":"15.57"},{"v":35.74317264582985,"d":"35.74"},{"v":58.27284134724972,"d":"58.27"},{"v":14.544260207727847,"d":"14.54"},{"v":10.405677901912114,"d":"10.41"},{"v":22.64375840724096,"d":"22.64"},{"v":102.63283498081965,"d":"102.63"},{"v":21.96183291366905,"d":"21.96"},{"v":362.96115807858985,"d":"362.96"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.851608252146784,"d":"1.85"},{"v":0,"d":"0.00"},{"v":0.004280185511203847,"d":"0.00"},{"v":10.302406525467658,"d":"10.30"},{"v":21.089330050803596,"d":"21.09"},{"v":17.006033073115127,"d":"17.01"},{"v":90.5918384188339,"d":"90.59"},{"v":0.15237460419885693,"d":"0.15"},{"v":10.132911179223987,"d":"10.13"},{"v":4.423999744380296,"d":"4.42"},{"v":155.5547820336814,"d":"155.55"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":635.8270424503717,"d":"635.8"},{"v":1405.2255255706145,"d":"1405.2"},{"v":7627.702420195233,"d":"7627.7"},{"v":0,"d":"0.0"},{"v":1412.2281845320613,"d":"1412.2"},{"v":0,"d":"0.0"},{"v":11080.98317274828,"d":"11080.98"},{"v":0.30992772908551247,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.018378995433789954,"d":"0.01838"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.685862309875551,"d":"11.69"},{"v":25.826633517907414,"d":"25.83"},{"v":140.18950795107676,"d":"140.19"},{"v":0,"d":"0.00"},{"v":25.955335354984232,"d":"25.96"},{"v":0,"d":"0.00"},{"v":203.65733913384398,"d":"203.66"},{"v":0.3099277290855125,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6648506133909304,"d":"0.665"},{"v":1.4806311848795544,"d":"1.481"},{"v":1.4847154619302219,"d":"1.485"},{"v":0,"d":"0.000"},{"v":2.1837550393110905,"d":"2.184"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":453.45501326768203,"d":"453.46"},{"v":657.112352401526,"d":"657.11"}]
[{"$nulls":3},{"v":0.6900722709144875,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.24954187230976094,"d":"0.250"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":1027.5318202359158,"d":"1027.53"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":509.0158801236447,"d":"509.02"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":44.458846432871276,"d":"44.46"},{"v":86.03420652622707,"d":"86.03"},{"v":42.88635095822797,"d":"42.89"},{"v":108.1965428489875,"d":"108.20"},{"v":0,"d":"0.00"},{"v":0.5690390003090465,"d":"0.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.821839224479938,"d":"13.82"},{"v":60.34429109544845,"d":"60.34"},{"v":356.3111160865513,"d":"356.31"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.43732957297256,"d":"2.44"},{"v":13.896824382467349,"d":"13.90"},{"v":20.726301452866753,"d":"20.73"},{"v":93.91725129223205,"d":"93.92"},{"v":0,"d":"0.00"},{"v":21.261990350738802,"d":"21.26"},{"v":0.4650669858158788,"d":"0.47"},{"v":152.70476403709338,"d":"152.70"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":518.5159401122712,"d":"518.52"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":31.176100757846324,"d":"31.2"},{"v":50.01483683888592,"d":"50.0"},{"v":15.565842077408377,"d":"15.6"},{"v":35.74317264582985,"d":"35.7"},{"v":58.27284134724972,"d":"58.3"},{"v":14.544260207727847,"d":"14.5"},{"v":10.405677901912114,"d":"10.4"},{"v":22.64375840724096,"d":"22.6"},{"v":102.63283498081965,"d":"102.6"},{"v":21.96183291366905,"d":"22.0"},{"v":362.96115807858985,"d":"363.0"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.851608252146784,"d":"1.9"},{"v":0,"d":"0.0"},{"v":0.004280185511203847,"d":"0.0"},{"v":10.302406525467658,"d":"10.3"},{"v":21.089330050803596,"d":"21.1"},{"v":17.006033073115127,"d":"17.0"},{"v":90.5918384188339,"d":"90.6"},{"v":0.15237460419885693,"d":"0.2"},{"v":10.132911179223987,"d":"10.1"},{"v":4.423999744380296,"d":"4.4"},{"v":155.5547820336814,"d":"155.6"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":657.112352401526,"d":"657.11"},{"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":11.685862309875553,"d":"11.7"},{"v":25.82663351790741,"d":"25.8"},{"v":140.18950795107676,"d":"140.2"},{"v":0,"d":"0.0"},{"v":25.955335354984232,"d":"26.0"},{"v":0,"d":"0.0"},{"v":203.65733913384398,"d":"203.7"}]
["Est.Post.",{"v":5.397590698060129,"d":"5.4"},{"v":0,"d":"0.0"},{"v":0.012477093615488048,"d":"0.0"},{"v":30.032364332479727,"d":"30.0"},{"v":61.477135662232705,"d":"61.5"},{"v":49.57398835305711,"d":"49.6"},{"v":264.0826772092507,"d":"264.1"},{"v":0.4441845327113744,"d":"0.4"},{"v":29.5382714253064,"d":"29.5"},{"v":12.896323960968445,"d":"12.9"},{"v":453.45501326768203,"d":"453.5"}]
["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":26252.85567701942,"d":"26252.86"}]
["GEN",{"v":0,"d":"0.0"},{"v":6719.371593562061,"d":"6719.4"},{"v":1048.0016612682277,"d":"1048.0"},{"v":4536.494610258973,"d":"4536.5"},{"v":327.23868283483785,"d":"327.2"},{"v":17.36266923864528,"d":"17.4"},{"v":25.598023789461774,"d":"25.6"},{"v":1604.230215491029,"d":"1604.2"},{"v":440.329944828453,"d":"440.3"},{"v":3225.57154925743,"d":"3225.6"},{"v":17944.198950529117,"d":"17944.20"},{"v":0.6835141735166231,"d":"68.4%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":288.97792954909863,"d":"289.0"},{"v":1039.0047922156648,"d":"1039.0"},{"v":1536.7795763095273,"d":"1536.8"},{"v":4297.404618541045,"d":"4297.4"},{"v":0,"d":"0.0"},{"v":1102.1534268204623,"d":"1102.2"},{"v":44.336383054501994,"d":"44.3"},{"v":8308.6567264903,"d":"8308.66"},{"v":0.31648582648337675,"d":"31.6%"}]
[]
[]
["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":65.93182932584786,"d":"65.93"},{"v":0.4695729174607039,"d":"47.0%"}]
["GEN",{"v":0,"d":"0.00"},{"v":16.875134139082803,"d":"16.88"},{"v":2.631967642454453,"d":"2.63"},{"v":11.393022993801074,"d":"11.39"},{"v":0.8218323084893188,"d":"0.82"},{"v":0.04360487708335573,"d":"0.04"},{"v":0.06428727435709577,"d":"0.06"},{"v":4.028888669041397,"d":"4.03"},{"v":1.1058514596148363,"d":"1.11"},{"v":8.100750466171627,"d":"8.10"},{"v":45.06533983009596,"d":"45.07"},{"v":0.6835141735166232,"d":"68.4%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7257436586849509,"d":"0.73"},{"v":2.6093727658384274,"d":"2.61"},{"v":3.8594920866221005,"d":"3.86"},{"v":10.792568676701254,"d":"10.79"},{"v":0,"d":"0.00"},{"v":2.767965227174677,"d":"2.77"},{"v":0.11134708073048445,"d":"0.11"},{"v":20.866489495751896,"d":"20.87"},{"v":0.31648582648337675,"d":"31.6%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":177.83741838618897,"d":"177.8"},{"v":323.40454988777066,"d":"323.4"},{"v":86.6370644834704,"d":"86.6"},{"v":263.87219631285507,"d":"263.9"},{"v":22.96580830664095,"d":"23.0"},{"v":6.687460201323467,"d":"6.7"},{"v":9.671066786363635,"d":"9.7"},{"v":283.35356332733676,"d":"283.4"},{"v":259.41669879831056,"d":"259.4"},{"v":184.11537895699806,"d":"184.1"},{"v":1617.9612054472584,"d":"1,618.0"}]
["Pd (D)",{"v":11.178505831851531,"d":"11.2"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":65.92008561382337,"d":"65.9"},{"v":149.4707050721135,"d":"149.5"},{"v":147.12330932920025,"d":"147.1"},{"v":764.0585082226902,"d":"764.1"},{"v":4.31206095959596,"d":"4.3"},{"v":89.34424928968802,"d":"89.3"},{"v":72.42894107471253,"d":"72.4"},{"v":1303.9471453007152,"d":"1,303.9"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":3912.4232044961573,"d":"3,912"},{"v":7114.900097530955,"d":"7,115"},{"v":1906.0154186363488,"d":"1,906"},{"v":5805.1883188828115,"d":"5,805"},{"v":505.24778274610094,"d":"505"},{"v":147.12412442911628,"d":"147"},{"v":212.76346929999997,"d":"213"},{"v":6233.778393201409,"d":"6,234"},{"v":5707.167373562832,"d":"5,707"},{"v":4050.538337053957,"d":"4,051"},{"v":35595.14651983969,"d":"35,595"}]
["Pd (D)",{"v":245.92712830073367,"d":"246"},0,{"v":2.437157954877015,"d":"2"},{"v":1450.2418835041142,"d":"1,450"},{"v":3288.355511586497,"d":"3,288"},{"v":3236.7128052424055,"d":"3,237"},{"v":16809.287180899184,"d":"16,809"},{"v":94.86534111111112,"d":"95"},{"v":1965.5734843731366,"d":"1,966"},{"v":1593.4367036436756,"d":"1,593"},{"v":28686.837196615736,"d":"28,687"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0,"d":"0.000"},{"v":2.371801980036078,"d":"2.372"},{"v":1.3808742661365687,"d":"1.381"},{"v":1.9625587264313968,"d":"1.963"},{"v":1.6265926077350232,"d":"1.627"},{"v":0.29638155708695046,"d":"0.296"},{"v":0.30215372295161097,"d":"0.302"},{"v":0.6462996300021386,"d":"0.646"},{"v":0.19376538083278305,"d":"0.194"},{"v":1.9999194655354073,"d":"2.000"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5004293883247871,"d":"0.500"},{"v":0.7935190573660059,"d":"0.794"},{"v":1.1924110413413875,"d":"1.192"},{"v":0.6420598661057514,"d":"0.642"},{"v":0,"d":"0.000"},{"v":1.408222714226042,"d":"1.408"},{"v":0.06987857156539046,"d":"0.070"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":53.220312540295986,"d":"53.22"},{"v":74.47624548899779,"d":"74.48"}]
[null,null,"CRECPE (D) =",{"v":21.2559329487018,"d":"21.26"},{"v":0.530427082539296,"d":"53.0%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.012770045167661882,"d":"0.013"}]
["DEM =",{"v":0.011697401397078833,"d":"0.012"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":74.47624548899778,"d":"74.48"},{"v":0.5304270825392959,"d":"53.0%"}]
["GEN",{"v":4.571293068667923,"d":"4.57"},{"v":7.333581538884866,"d":"7.33"},{"v":2.282390172816209,"d":"2.28"},{"v":5.240954237260112,"d":"5.24"},{"v":8.544437221682566,"d":"8.54"},{"v":2.1325975429995343,"d":"2.13"},{"v":1.5257649966322415,"d":"1.53"},{"v":3.3202117435920893,"d":"3.32"},{"v":15.048859727831145,"d":"15.05"},{"v":3.2202222899292967,"d":"3.22"},{"v":53.22031254029598,"d":"53.22"},{"v":0.7145944615073018,"d":"71.5%"}]
["DEM",{"v":0.2530147922188151,"d":"0.25"},{"v":0,"d":"0.00"},{"v":0.0005848700698539417,"d":"0.00"},{"v":1.4077822581384374,"d":"1.41"},{"v":2.8817718081843413,"d":"2.88"},{"v":2.323805761543681,"d":"2.32"},{"v":12.379008976486617,"d":"12.38"},{"v":0.02082137448680032,"d":"0.02"},{"v":1.3846214033722215,"d":"1.38"},{"v":0.6045217042010341,"d":"0.60"},{"v":21.2559329487018,"d":"21.26"},{"v":0.2854055384926983,"d":"28.5%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":887.5532109523823,"d":"887.6"},{"v":2082.4093754494297,"d":"2082.4"},{"v":6816.722862980997,"d":"6816.7"},{"v":0,"d":"0.0"},{"v":1294.2977233654726,"d":"1294.3"},{"v":0,"d":"0.0"},{"v":11080.983172748282,"d":"11080.98"},{"v":0.3099277290855125,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.2290149133507318,"d":"2.23"},{"v":5.22979523514697,"d":"5.23"},{"v":17.119623628491087,"d":"17.12"},{"v":0,"d":"0.00"},{"v":3.250519396579954,"d":"3.25"},{"v":0,"d":"0.00"},{"v":27.828953173568742,"d":"27.83"},{"v":0.3099277290855125,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6778509517893712,"d":"0.678"},{"v":1.615773641293237,"d":"1.616"},{"v":1.0184622015349079,"d":"1.018"},{"v":0,"d":"0.000"},{"v":1.6537257052063936,"d":"1.654"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":61.96279684403108,"d":"61.96"},{"v":89.79175001759982,"d":"89.79"}]
[{"$nulls":3},{"v":0.6900722709144875,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.03409888938394248,"d":"0.034"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$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":65.93182932584786,"d":"65.93"},{"v":0.4695729174607039,"d":"47.0%"}]
["GEN",{"v":0,"d":"0.00"},{"v":16.875134139082803,"d":"16.88"},{"v":2.631967642454453,"d":"2.63"},{"v":11.393022993801072,"d":"11.39"},{"v":0.8218323084893189,"d":"0.82"},{"v":0.04360487708335573,"d":"0.04"},{"v":0.06428727435709579,"d":"0.06"},{"v":4.028888669041397,"d":"4.03"},{"v":1.1058514596148363,"d":"1.11"},{"v":8.100750466171627,"d":"8.10"},{"v":45.06533983009596,"d":"45.07"},{"v":0.6835141735166232,"d":"68.4%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.725743658684951,"d":"0.73"},{"v":2.6093727658384274,"d":"2.61"},{"v":3.8594920866221005,"d":"3.86"},{"v":10.792568676701254,"d":"10.79"},{"v":0,"d":"0.00"},{"v":2.767965227174677,"d":"2.77"},{"v":0.11134708073048445,"d":"0.11"},{"v":20.866489495751896,"d":"20.87"},{"v":0.31648582648337675,"d":"31.6%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":74.47624548899778,"d":"74.48"},{"v":0.5304270825392959,"d":"53.0%"}]
["GEN",{"v":4.571293068667923,"d":"4.6"},{"v":7.333581538884866,"d":"7.3"},{"v":2.282390172816209,"d":"2.3"},{"v":5.240954237260112,"d":"5.2"},{"v":8.544437221682566,"d":"8.5"},{"v":2.1325975429995343,"d":"2.1"},{"v":1.5257649966322415,"d":"1.5"},{"v":3.3202117435920893,"d":"3.3"},{"v":15.048859727831145,"d":"15.0"},{"v":3.2202222899292967,"d":"3.2"},{"v":53.22031254029598,"d":"53.2"},{"v":0.7145944615073018,"d":"71.5%"}]
["DEM",{"v":0.2530147922188151,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.0005848700698539417,"d":"0.0"},{"v":1.4077822581384374,"d":"1.4"},{"v":2.8817718081843413,"d":"2.9"},{"v":2.323805761543681,"d":"2.3"},{"v":12.379008976486617,"d":"12.4"},{"v":0.02082137448680032,"d":"0.0"},{"v":1.3846214033722215,"d":"1.4"},{"v":0.6045217042010341,"d":"0.6"},{"v":21.2559329487018,"d":"21.3"},{"v":0.2854055384926983,"d":"28.5%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":2.2290149133507318,"d":"2.2"},{"v":5.22979523514697,"d":"5.2"},{"v":17.119623628491087,"d":"17.1"},{"v":0,"d":"0.0"},{"v":3.2505193965799535,"d":"3.3"},{"v":0,"d":"0.0"},{"v":27.828953173568742,"d":"27.8"}]
["Est.Post.",{"v":0.7375589773746759,"d":"0.7"},{"v":0,"d":"0.0"},{"v":0.0017049444691971242,"d":"0.0"},{"v":4.103801337357478,"d":"4.1"},{"v":8.400602388628071,"d":"8.4"},{"v":6.774085365014014,"d":"6.8"},{"v":36.08583166834481,"d":"36.1"},{"v":0.06069602310341761,"d":"0.1"},{"v":4.036285536377272,"d":"4.0"},{"v":1.7622306033621475,"d":"1.8"},{"v":61.96279684403108,"d":"62.0"}]
["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":27695.522421634334,"d":"27695.52"}]
["GEN",{"v":2460.1656488462304,"d":"2460.2"},{"v":3085.4446755455115,"d":"3085.4"},{"v":3053.3615600270514,"d":"3053.4"},{"v":6289.084744198782,"d":"6289.1"},{"v":3174.413335987397,"d":"3174.4"},{"v":7.695496509858913,"d":"7.7"},{"v":0,"d":"0.0"},{"v":1119.179952920554,"d":"1119.2"},{"v":140.48375616902104,"d":"140.5"},{"v":57.03652493962943,"d":"57.0"},{"v":19386.865695144035,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":41.36933919002298,"d":"41.4"},{"v":60.96768414205979,"d":"61.0"},{"v":952.4676503717673,"d":"952.5"},{"v":5622.102987636924,"d":"5622.1"},{"v":0,"d":"0.0"},{"v":1115.0494485273975,"d":"1115.0"},{"v":516.6996166221284,"d":"516.7"},{"v":8308.6567264903,"d":"8308.66"},{"v":0.3,"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":145.43310860675567,"d":"145.43"},{"v":0.4953772429225378,"d":"49.5%"}]
["GEN",{"v":12.91867806471765,"d":"12.92"},{"v":16.202106743732138,"d":"16.20"},{"v":16.03363376269913,"d":"16.03"},{"v":33.02487422752785,"d":"33.02"},{"v":16.669293773449805,"d":"16.67"},{"v":0.040410141490126714,"d":"0.04"},{"v":0,"d":"0.00"},{"v":5.876972355518891,"d":"5.88"},{"v":0.7377000894720284,"d":"0.74"},{"v":0.29950686612134175,"d":"0.30"},{"v":101.80317602472897,"d":"101.80"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.21723625602066862,"d":"0.22"},{"v":0.3201499395587615,"d":"0.32"},{"v":5.001542456290102,"d":"5.00"},{"v":29.522458610878825,"d":"29.52"},{"v":0,"d":"0.00"},{"v":5.855282492267157,"d":"5.86"},{"v":2.7132628270111767,"d":"2.71"},{"v":43.62993258202669,"d":"43.63"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":250.31624532544689,"d":"250.3"},{"v":126.89510493420848,"d":"126.9"},{"v":117.039306702643,"d":"117.0"},{"v":353.0240782769925,"d":"353.0"},{"v":372.4767034733329,"d":"372.5"},{"v":2.960023367798912,"d":"3.0"},{"v":0,"d":"0.0"},{"v":55.528265105872826,"d":"55.5"},{"v":229.88897455273812,"d":"229.9"},{"v":10.61545582331111,"d":"10.6"},{"v":1518.7441575623448,"d":"1,518.7"}]
["Pd (D)",{"v":14.518730003664103,"d":"14.5"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":30.991001288576708,"d":"31.0"},{"v":18.815476260839088,"d":"18.8"},{"v":96.84526444963677,"d":"96.8"},{"v":761.9454171651488,"d":"761.9"},{"v":2.0622900241545894,"d":"2.1"},{"v":83.52410962167407,"d":"83.5"},{"v":24.89424707376965,"d":"24.9"},{"v":1033.7073157945035,"d":"1,033.7"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":11514.547284970557,"d":"11,515"},{"v":5837.17482697359,"d":"5,837"},{"v":5383.808108321578,"d":"5,384"},{"v":16239.107600741654,"d":"16,239"},{"v":17133.928359773316,"d":"17,134"},{"v":136.16107491874993,"d":"136"},0,{"v":2554.30019487015,"d":"2,554"},{"v":10574.892829425953,"d":"10,575"},{"v":488.3109678723111,"d":"488"},{"v":69862.23124786787,"d":"69,862"}]
["Pd (D)",{"v":667.8615801685487,"d":"668"},0,{"v":5.095875723833759,"d":"5"},{"v":1425.5860592745287,"d":"1,426"},{"v":865.5119079985981,"d":"866"},{"v":4454.882164683291,"d":"4,455"},{"v":35049.48918959685,"d":"35,049"},{"v":94.8653411111111,"d":"95"},{"v":3842.1090425970074,"d":"3,842"},{"v":1145.135365393404,"d":"1,145"},{"v":47550.53652654717,"d":"47,551"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.121944071703092,"d":"1.122"},{"v":2.775676114558397,"d":"2.776"},{"v":2.978121329754762,"d":"2.978"},{"v":2.033663119888409,"d":"2.034"},{"v":0.9728821916044443,"d":"0.973"},{"v":0.2967818924332101,"d":"0.297"},{"v":0,"d":"0.000"},{"v":2.300815059765382,"d":"2.301"},{"v":0.06975958067577633,"d":"0.070"},{"v":0.6133527318183443,"d":"0.613"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.1523838246083991,"d":"0.152"},{"v":0.3698966318084211,"d":"0.370"},{"v":1.1227103818683553,"d":"1.123"},{"v":0.842307813708209,"d":"0.842"},{"v":0,"d":"0.000"},{"v":1.5239761358541193,"d":"1.524"},{"v":2.3693817421131276,"d":"2.369"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":103.70318802245421,"d":"103.70"},{"v":148.1474114606489,"d":"148.15"}]
[null,null,"CRECPE (D) =",{"v":44.444223438194676,"d":"44.44"},{"v":0.5046227570774622,"d":"50.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.024883250996968084,"d":"0.025"}]
["DEM =",{"v":0.024458202921164834,"d":"0.024"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":148.1474114606489,"d":"148.15"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":8.907457359384663,"d":"8.91"},{"v":14.289953382538833,"d":"14.29"},{"v":4.447383450688107,"d":"4.45"},{"v":10.21233504166567,"d":"10.21"},{"v":16.649383242071345,"d":"16.65"},{"v":4.15550291649367,"d":"4.16"},{"v":2.973050829117746,"d":"2.97"},{"v":6.469645259211702,"d":"6.47"},{"v":29.32366713737704,"d":"29.32"},{"v":6.274809403905441,"d":"6.27"},{"v":103.70318802245421,"d":"103.70"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5290309291847953,"d":"0.53"},{"v":0,"d":"0.00"},{"v":0.0012229101460582417,"d":"0.00"},{"v":2.9435447215621875,"d":"2.94"},{"v":6.025522871658168,"d":"6.03"},{"v":4.8588665923186065,"d":"4.86"},{"v":25.88338240538111,"d":"25.88"},{"v":0.043535601199673396,"d":"0.04"},{"v":2.8951174797782815,"d":"2.90"},{"v":1.2639999269657987,"d":"1.26"},{"v":44.444223438194676,"d":"44.44"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":60.820856791423516,"d":"60.8"},{"v":1102.4644870478664,"d":"1102.5"},{"v":8524.05104480025,"d":"8524.1"},{"v":0,"d":"0.0"},{"v":1393.646784108743,"d":"1393.6"},{"v":0,"d":"0.0"},{"v":11080.983172748283,"d":"11080.98"},{"v":0.3099277290855126,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.31937892835679016,"d":"0.32"},{"v":5.789197078105235,"d":"5.79"},{"v":44.76099863707894,"d":"44.76"},{"v":0,"d":"0.00"},{"v":7.318236537557327,"d":"7.32"},{"v":0,"d":"0.00"},{"v":58.18781118109829,"d":"58.19"},{"v":0.3099277290855126,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3690058165638866,"d":"0.369"},{"v":1.2995174426834257,"d":"1.300"},{"v":1.2770799139168223,"d":"1.277"},{"v":0,"d":"0.000"},{"v":1.9047446223990279,"d":"1.905"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":129.5585752193377,"d":"129.56"},{"v":187.746386400436,"d":"187.75"}]
[{"$nulls":3},{"v":0.6900722709144874,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.07129767780278883,"d":"0.071"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$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":145.43310860675564,"d":"145.43"},{"v":0.49537724292253776,"d":"49.5%"}]
["GEN",{"v":12.91867806471765,"d":"12.92"},{"v":16.202106743732138,"d":"16.20"},{"v":16.03363376269913,"d":"16.03"},{"v":33.024874227527846,"d":"33.02"},{"v":16.669293773449805,"d":"16.67"},{"v":0.04041014149012671,"d":"0.04"},{"v":0,"d":"0.00"},{"v":5.876972355518891,"d":"5.88"},{"v":0.7377000894720284,"d":"0.74"},{"v":0.29950686612134175,"d":"0.30"},{"v":101.80317602472896,"d":"101.80"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.21723625602066862,"d":"0.22"},{"v":0.3201499395587614,"d":"0.32"},{"v":5.001542456290102,"d":"5.00"},{"v":29.522458610878825,"d":"29.52"},{"v":0,"d":"0.00"},{"v":5.855282492267157,"d":"5.86"},{"v":2.7132628270111767,"d":"2.71"},{"v":43.62993258202669,"d":"43.63"},{"v":0.3,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":148.1474114606489,"d":"148.15"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":8.907457359384663,"d":"8.9"},{"v":14.289953382538833,"d":"14.3"},{"v":4.447383450688107,"d":"4.4"},{"v":10.21233504166567,"d":"10.2"},{"v":16.649383242071345,"d":"16.6"},{"v":4.15550291649367,"d":"4.2"},{"v":2.973050829117746,"d":"3.0"},{"v":6.469645259211702,"d":"6.5"},{"v":29.32366713737704,"d":"29.3"},{"v":6.274809403905441,"d":"6.3"},{"v":103.70318802245421,"d":"103.7"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5290309291847953,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0.0012229101460582417,"d":"0.0"},{"v":2.9435447215621875,"d":"2.9"},{"v":6.025522871658168,"d":"6.0"},{"v":4.8588665923186065,"d":"4.9"},{"v":25.88338240538111,"d":"25.9"},{"v":0.043535601199673396,"d":"0.0"},{"v":2.8951174797782815,"d":"2.9"},{"v":1.2639999269657987,"d":"1.3"},{"v":44.444223438194676,"d":"44.4"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":0.31937892835679016,"d":"0.3"},{"v":5.789197078105234,"d":"5.8"},{"v":44.760998637078934,"d":"44.8"},{"v":0,"d":"0.0"},{"v":7.318236537557327,"d":"7.3"},{"v":0,"d":"0.0"},{"v":58.18781118109828,"d":"58.2"}]
["Est.Post.",{"v":1.5421687708743221,"d":"1.5"},{"v":0,"d":"0.0"},{"v":0.0035648838901394414,"d":"0.0"},{"v":8.580675523565635,"d":"8.6"},{"v":17.564895903495056,"d":"17.6"},{"v":14.16399667230203,"d":"14.2"},{"v":75.45219348835732,"d":"75.5"},{"v":0.1269098664889641,"d":"0.1"},{"v":8.439506121516114,"d":"8.4"},{"v":3.6846639888481265,"d":"3.7"},{"v":129.5585752193377,"d":"129.6"}]
["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":27695.522421634338,"d":"27695.52"}]
["GEN",{"v":2180.9566596198265,"d":"2181.0"},{"v":2600.008296117387,"d":"2600.0"},{"v":2295.3645407809295,"d":"2295.4"},{"v":4952.956937518033,"d":"4953.0"},{"v":0,"d":"0.0"},{"v":25.582575218151934,"d":"25.6"},{"v":0,"d":"0.0"},{"v":1249.052728723013,"d":"1249.1"},{"v":459.7203810603299,"d":"459.7"},{"v":5623.2235761063685,"d":"5623.2"},{"v":19386.86569514404,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":129.12595152105243,"d":"129.1"},{"v":860.7797116212213,"d":"860.8"},{"v":1319.8960120318145,"d":"1319.9"},{"v":4779.864693440014,"d":"4779.9"},{"v":0,"d":"0.0"},{"v":1185.1491585644196,"d":"1185.1"},{"v":33.84119931177654,"d":"33.8"},{"v":8308.656726490299,"d":"8308.66"},{"v":0.29999999999999993,"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":88.52450089106867,"d":"88.52"},{"v":0.4953772429225379,"d":"49.5%"}]
["GEN",{"v":6.971094345816797,"d":"6.97"},{"v":8.310528800375211,"d":"8.31"},{"v":7.336781637199318,"d":"7.34"},{"v":15.831369206678644,"d":"15.83"},{"v":0,"d":"0.00"},{"v":0.08177078836852217,"d":"0.08"},{"v":0,"d":"0.00"},{"v":3.9924059822196765,"d":"3.99"},{"v":1.4694258755353011,"d":"1.47"},{"v":17.973773987554605,"d":"17.97"},{"v":61.96715062374808,"d":"61.97"},{"v":0.7000000000000002,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4127313518937749,"d":"0.41"},{"v":2.7513506764148628,"d":"2.75"},{"v":4.218845700558312,"d":"4.22"},{"v":15.278106326063972,"d":"15.28"},{"v":0,"d":"0.00"},{"v":3.788147995411387,"d":"3.79"},{"v":0.10816821697828119,"d":"0.11"},{"v":26.55735026732059,"d":"26.56"},{"v":0.2999999999999999,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":178.19578094213088,"d":"178.2"},{"v":116.29981893839721,"d":"116.3"},{"v":113.40222864574811,"d":"113.4"},{"v":268.9758972291943,"d":"269.0"},{"v":0,"d":"0.0"},{"v":8.551178618085745,"d":"8.6"},{"v":0,"d":"0.0"},{"v":71.86792206286411,"d":"71.9"},{"v":218.06262504869753,"d":"218.1"},{"v":254.314361014378,"d":"254.3"},{"v":1229.6698124994957,"d":"1,229.7"}]
["Pd (D)",{"v":8.721233685505629,"d":"8.7"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":39.03838836351098,"d":"39.0"},{"v":109.59312851929035,"d":"109.6"},{"v":111.90684952933238,"d":"111.9"},{"v":602.8472696244248,"d":"602.8"},{"v":3.388047896825397,"d":"3.4"},{"v":74.2323076955465,"d":"74.2"},{"v":63.618631410744655,"d":"63.6"},{"v":1013.4566366322206,"d":"1,013.5"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":4989.481866379665,"d":"4,989"},{"v":3256.3949302751216,"d":"3,256"},{"v":3175.262402080947,"d":"3,175"},{"v":7531.32512241744,"d":"7,531"},0,{"v":239.43300130640085,"d":"239"},0,{"v":2012.301817760195,"d":"2,012"},{"v":6105.753501363531,"d":"6,106"},{"v":7120.802108402584,"d":"7,121"},{"v":34430.754749985885,"d":"34,431"}]
["Pd (D)",{"v":244.1945431941576,"d":"244"},0,{"v":3.101837397116201,"d":"3"},{"v":1093.0748741783075,"d":"1,093"},{"v":3068.60759854013,"d":"3,069"},{"v":3133.3917868213066,"d":"3,133"},{"v":16879.723549483897,"d":"16,880"},{"v":94.8653411111111,"d":"95"},{"v":2078.5046154753018,"d":"2,079"},{"v":1781.3216795008502,"d":"1,781"},{"v":28376.78582570218,"d":"28,377"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.3971579680025927,"d":"1.397"},{"v":2.5520641624611184,"d":"2.552"},{"v":2.3106064029199818,"d":"2.311"},{"v":2.102069549428377,"d":"2.102"},{"v":0,"d":"0.000"},{"v":0.3415184536900184,"d":"0.342"},{"v":0,"d":"0.000"},{"v":1.9839995904110688,"d":"1.984"},{"v":0.24066249566202608,"d":"0.241"},{"v":2.5241221022482083,"d":"2.524"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3775874477071259,"d":"0.378"},{"v":0.8966120913354317,"d":"0.897"},{"v":1.346414999331492,"d":"1.346"},{"v":0.9051159091128068,"d":"0.905"},{"v":0,"d":"0.000"},{"v":1.8225352819556442,"d":"1.823"},{"v":0.060723572964424564,"d":"0.061"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":63.12367966584168,"d":"63.12"},{"v":90.1766852369167,"d":"90.18"}]
[null,null,"CRECPE (D) =",{"v":27.053005571075023,"d":"27.05"},{"v":0.5046227570774621,"d":"50.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.015146326693806654,"d":"0.015"}]
["DEM =",{"v":0.014887601778100336,"d":"0.015"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":90.1766852369167,"d":"90.18"},{"v":0.5046227570774621,"d":"50.5%"}]
["GEN",{"v":5.421930566581967,"d":"5.42"},{"v":8.698232493719287,"d":"8.70"},{"v":2.707102969984064,"d":"2.71"},{"v":6.216203938405188,"d":"6.22"},{"v":10.134407190826034,"d":"10.13"},{"v":2.5294365578657114,"d":"2.53"},{"v":1.809683113376019,"d":"1.81"},{"v":3.93804494038973,"d":"3.94"},{"v":17.849188692316453,"d":"17.85"},{"v":3.819449202377224,"d":"3.82"},{"v":63.12367966584167,"d":"63.12"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0.32201882646031027,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.0007443800889050168,"d":"0.00"},{"v":1.7917228739943754,"d":"1.79"},{"v":3.667709574052799,"d":"3.67"},{"v":2.957570969237413,"d":"2.96"},{"v":15.755102333710242,"d":"15.76"},{"v":0.026499931165018597,"d":"0.03"},{"v":1.762245422473737,"d":"1.76"},{"v":0.7693912598922253,"d":"0.77"},{"v":27.053005571075023,"d":"27.05"},{"v":0.30000000000000016,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":717.9316639501671,"d":"717.9"},{"v":1653.8916755303467,"d":"1653.9"},{"v":7288.093797916715,"d":"7288.1"},{"v":0,"d":"0.0"},{"v":1421.0660353510561,"d":"1421.1"},{"v":0,"d":"0.0"},{"v":11080.983172748283,"d":"11080.98"},{"v":0.3099277290855126,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.2947587432197123,"d":"2.29"},{"v":5.286411748270515,"d":"5.29"},{"v":23.29527697964247,"d":"23.30"},{"v":0,"d":"0.00"},{"v":4.542220204318444,"d":"4.54"},{"v":0,"d":"0.00"},{"v":35.41866767545114,"d":"35.42"},{"v":0.30992772908551264,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.747817591376437,"d":"0.748"},{"v":1.6871212117503367,"d":"1.687"},{"v":1.3800745558036542,"d":"1.380"},{"v":0,"d":"0.000"},{"v":2.185330824141448,"d":"2.185"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":78.86174143785772,"d":"78.86"},{"v":114.28040911330885,"d":"114.28"}]
[{"$nulls":3},{"v":0.6900722709144873,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.04339858648865406,"d":"0.043"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$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":88.52450089106866,"d":"88.52"},{"v":0.4953772429225378,"d":"49.5%"}]
["GEN",{"v":6.971094345816796,"d":"6.97"},{"v":8.310528800375211,"d":"8.31"},{"v":7.3367816371993175,"d":"7.34"},{"v":15.831369206678646,"d":"15.83"},{"v":0,"d":"0.00"},{"v":0.08177078836852218,"d":"0.08"},{"v":0,"d":"0.00"},{"v":3.992405982219676,"d":"3.99"},{"v":1.4694258755353011,"d":"1.47"},{"v":17.973773987554605,"d":"17.97"},{"v":61.96715062374807,"d":"61.97"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4127313518937749,"d":"0.41"},{"v":2.7513506764148628,"d":"2.75"},{"v":4.218845700558313,"d":"4.22"},{"v":15.278106326063972,"d":"15.28"},{"v":0,"d":"0.00"},{"v":3.788147995411387,"d":"3.79"},{"v":0.10816821697828119,"d":"0.11"},{"v":26.55735026732059,"d":"26.56"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":90.1766852369167,"d":"90.18"},{"v":0.5046227570774621,"d":"50.5%"}]
["GEN",{"v":5.421930566581967,"d":"5.4"},{"v":8.698232493719287,"d":"8.7"},{"v":2.707102969984064,"d":"2.7"},{"v":6.216203938405188,"d":"6.2"},{"v":10.134407190826034,"d":"10.1"},{"v":2.5294365578657114,"d":"2.5"},{"v":1.809683113376019,"d":"1.8"},{"v":3.93804494038973,"d":"3.9"},{"v":17.849188692316453,"d":"17.8"},{"v":3.819449202377224,"d":"3.8"},{"v":63.12367966584167,"d":"63.1"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0.32201882646031027,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.0007443800889050168,"d":"0.0"},{"v":1.7917228739943754,"d":"1.8"},{"v":3.667709574052799,"d":"3.7"},{"v":2.957570969237413,"d":"3.0"},{"v":15.755102333710242,"d":"15.8"},{"v":0.026499931165018597,"d":"0.0"},{"v":1.762245422473737,"d":"1.8"},{"v":0.7693912598922253,"d":"0.8"},{"v":27.053005571075023,"d":"27.1"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":2.2947587432197123,"d":"2.3"},{"v":5.286411748270515,"d":"5.3"},{"v":23.29527697964247,"d":"23.3"},{"v":0,"d":"0.0"},{"v":4.542220204318444,"d":"4.5"},{"v":0,"d":"0.0"},{"v":35.41866767545114,"d":"35.4"}]
["Est.Post.",{"v":0.9387114257495872,"d":"0.9"},{"v":0,"d":"0.0"},{"v":0.002169929324432703,"d":"0.0"},{"v":5.223019883909515,"d":"5.2"},{"v":10.691675767344814,"d":"10.7"},{"v":8.621563191836016,"d":"8.6"},{"v":45.92742212334793,"d":"45.9"},{"v":0.07724948394980422,"d":"0.1"},{"v":5.137090682661981,"d":"5.1"},{"v":2.242838949733642,"d":"2.2"},{"v":78.8617414378577,"d":"78.9"}]
["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":27695.522421634327,"d":"27695.52"}]
["GEN",{"v":1825.9729498920494,"d":"1826.0"},{"v":8229.528078353773,"d":"8229.5"},{"v":1115.5129240642166,"d":"1115.5"},{"v":4092.567944612757,"d":"4092.6"},{"v":0,"d":"0.0"},{"v":2.83361622900001,"d":"2.8"},{"v":824.8089094676618,"d":"824.8"},{"v":1392.784079255022,"d":"1392.8"},{"v":97.81411117825073,"d":"97.8"},{"v":1805.0430820912957,"d":"1805.0"},{"v":19386.865695144024,"d":"19386.87"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":272.96829373440136,"d":"273.0"},{"v":870.0522843818208,"d":"870.1"},{"v":1507.460875399118,"d":"1507.5"},{"v":5083.076160620241,"d":"5083.1"},{"v":0,"d":"0.0"},{"v":516.645534008753,"d":"516.6"},{"v":58.45357834596723,"d":"58.5"},{"v":8308.6567264903,"d":"8308.66"},{"v":0.3000000000000001,"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":69.55496498583963,"d":"69.55"},{"v":0.4953772429225376,"d":"49.5%"}]
["GEN",{"v":4.585776814797384,"d":"4.59"},{"v":20.667764580340524,"d":"20.67"},{"v":2.8015164759603612,"d":"2.80"},{"v":10.278138673685007,"d":"10.28"},{"v":0,"d":"0.00"},{"v":0.007116387789726053,"d":"0.01"},{"v":2.0714379004895616,"d":"2.07"},{"v":3.4978595597728863,"d":"3.50"},{"v":0.2456518773883009,"d":"0.25"},{"v":4.533213219863985,"d":"4.53"},{"v":48.68847549008774,"d":"48.69"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6855368107484966,"d":"0.69"},{"v":2.185062814657541,"d":"2.19"},{"v":3.78586064597952,"d":"3.79"},{"v":12.765716385119328,"d":"12.77"},{"v":0,"d":"0.00"},{"v":1.2975116150904755,"d":"1.30"},{"v":0.1468012241565387,"d":"0.15"},{"v":20.8664894957519,"d":"20.87"},{"v":0.30000000000000016,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":176.7623307183632,"d":"176.8"},{"v":399.30984096713746,"d":"399.3"},{"v":81.22807660398568,"d":"81.2"},{"v":246.3893059398635,"d":"246.4"},{"v":0,"d":"0.0"},{"v":0.8770439608293074,"d":"0.9"},{"v":251.44773644545455,"d":"251.4"},{"v":233.4046932799487,"d":"233.4"},{"v":130.3187416316219,"d":"130.3"},{"v":114.48712033097895,"d":"114.5"},{"v":1634.2248898781831,"d":"1,634.2"}]
["Pd (D)",{"v":9.537547822257828,"d":"9.5"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":58.21514054207779,"d":"58.2"},{"v":130.09357280348823,"d":"130.1"},{"v":146.1046514011049,"d":"146.1"},{"v":700.5777310357163,"d":"700.6"},{"v":4.31206095959596,"d":"4.3"},{"v":27.875405778382667,"d":"27.9"},{"v":72.22405015229467,"d":"72.2"},{"v":1149.0509404019583,"d":"1,149.1"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":3888.77127580399,"d":"3,889"},{"v":8784.816501277024,"d":"8,785"},{"v":1787.017685287685,"d":"1,787"},{"v":5420.564730676997,"d":"5,421"},0,{"v":19.29496713824476,"d":"19"},{"v":5531.8502018,"d":"5,532"},{"v":5134.9032521588715,"d":"5,135"},{"v":2867.0123158956817,"d":"2,867"},{"v":2518.716647281537,"d":"2,519"},{"v":35952.94757732003,"d":"35,953"}]
["Pd (D)",{"v":209.8260520896722,"d":"210"},0,{"v":2.437157954877015,"d":"2"},{"v":1280.7330919257115,"d":"1,281"},{"v":2862.058601676741,"d":"2,862"},{"v":3214.3023308243073,"d":"3,214"},{"v":15412.710082785758,"d":"15,413"},{"v":94.86534111111112,"d":"95"},{"v":613.2589271244187,"d":"613"},{"v":1588.9291033504826,"d":"1,589"},{"v":25279.12068884308,"d":"25,279"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.1792354164232224,"d":"1.179"},{"v":2.3526689006351025,"d":"2.353"},{"v":1.5677049527964553,"d":"1.568"},{"v":1.8961379827303209,"d":"1.896"},{"v":0,"d":"0.000"},{"v":0.3688209333935887,"d":"0.369"},{"v":0.374456614861975,"d":"0.374"},{"v":0.6811928848517794,"d":"0.681"},{"v":0.08568218421187944,"d":"0.086"},{"v":1.799810718985283,"d":"1.800"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5352690697776247,"d":"0.535"},{"v":0.7634584467898102,"d":"0.763"},{"v":1.177817223250632,"d":"1.178"},{"v":0.8282590353384497,"d":"0.828"},{"v":0,"d":"0.000"},{"v":2.115764740962727,"d":"2.116"},{"v":0.09239004046624073,"d":"0.092"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":49.597176880304204,"d":"49.60"},{"v":70.853109829006,"d":"70.85"}]
[null,null,"CRECPE (D) =",{"v":21.255932948701798,"d":"21.26"},{"v":0.5046227570774622,"d":"50.5%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.011900685259419522,"d":"0.012"}]
["DEM =",{"v":0.011697401397078831,"d":"0.012"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":70.853109829006,"d":"70.85"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":4.260088302314405,"d":"4.26"},{"v":6.834325530779444,"d":"6.83"},{"v":2.1270094764160516,"d":"2.13"},{"v":4.8841602373183655,"d":"4.88"},{"v":7.9627485070776025,"d":"7.96"},{"v":1.98741443832306,"d":"1.99"},{"v":1.4218938747954444,"d":"1.42"},{"v":3.094178167449076,"d":"3.09"},{"v":14.024362543962935,"d":"14.02"},{"v":3.0009958018678207,"d":"3.00"},{"v":49.59717688030421,"d":"49.60"},{"v":0.7000000000000002,"d":"70.0%"}]
["DEM",{"v":0.2530147922188151,"d":"0.25"},{"v":0,"d":"0.00"},{"v":0.0005848700698539416,"d":"0.00"},{"v":1.4077822581384374,"d":"1.41"},{"v":2.881771808184341,"d":"2.88"},{"v":2.323805761543681,"d":"2.32"},{"v":12.379008976486615,"d":"12.38"},{"v":0.02082137448680032,"d":"0.02"},{"v":1.3846214033722213,"d":"1.38"},{"v":0.604521704201034,"d":"0.60"},{"v":21.255932948701798,"d":"21.26"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":739.1709173068857,"d":"739.2"},{"v":1785.6800142588245,"d":"1785.7"},{"v":8091.715632663085,"d":"8091.7"},{"v":0,"d":"0.0"},{"v":464.4166085194855,"d":"464.4"},{"v":0,"d":"0.0"},{"v":11080.98317274828,"d":"11080.98"},{"v":0.30992772908551247,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.002511415525114155,"d":"0.00251"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.8563653174373842,"d":"1.86"},{"v":4.484584510695678,"d":"4.48"},{"v":20.32166026467898,"d":"20.32"},{"v":0,"d":"0.00"},{"v":1.1663430807566988,"d":"1.17"},{"v":0,"d":"0.00"},{"v":27.828953173568742,"d":"27.83"},{"v":0.3099277290855125,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6486119174323789,"d":"0.649"},{"v":1.3951968573987894,"d":"1.395"},{"v":1.318500131094788,"d":"1.319"},{"v":0,"d":"0.000"},{"v":1.9018770525293465,"d":"1.902"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":61.96279684403108,"d":"61.96"},{"v":89.79175001759982,"d":"89.79"}]
[{"$nulls":3},{"v":0.6900722709144875,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.03409888938394248,"d":"0.034"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$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":69.55496498583965,"d":"69.55"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":4.585776814797383,"d":"4.59"},{"v":20.667764580340524,"d":"20.67"},{"v":2.801516475960361,"d":"2.80"},{"v":10.278138673685005,"d":"10.28"},{"v":0,"d":"0.00"},{"v":0.007116387789726053,"d":"0.01"},{"v":2.0714379004895616,"d":"2.07"},{"v":3.497859559772886,"d":"3.50"},{"v":0.24565187738830088,"d":"0.25"},{"v":4.533213219863985,"d":"4.53"},{"v":48.68847549008774,"d":"48.69"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6855368107484967,"d":"0.69"},{"v":2.185062814657541,"d":"2.19"},{"v":3.78586064597952,"d":"3.79"},{"v":12.76571638511933,"d":"12.77"},{"v":0,"d":"0.00"},{"v":1.2975116150904757,"d":"1.30"},{"v":0.1468012241565387,"d":"0.15"},{"v":20.866489495751903,"d":"20.87"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":70.853109829006,"d":"70.85"},{"v":0.5046227570774622,"d":"50.5%"}]
["GEN",{"v":4.260088302314405,"d":"4.3"},{"v":6.834325530779444,"d":"6.8"},{"v":2.1270094764160516,"d":"2.1"},{"v":4.8841602373183655,"d":"4.9"},{"v":7.9627485070776025,"d":"8.0"},{"v":1.98741443832306,"d":"2.0"},{"v":1.4218938747954444,"d":"1.4"},{"v":3.094178167449076,"d":"3.1"},{"v":14.024362543962935,"d":"14.0"},{"v":3.0009958018678207,"d":"3.0"},{"v":49.59717688030421,"d":"49.6"},{"v":0.7000000000000002,"d":"70.0%"}]
["DEM",{"v":0.2530147922188151,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.0005848700698539416,"d":"0.0"},{"v":1.4077822581384374,"d":"1.4"},{"v":2.881771808184341,"d":"2.9"},{"v":2.323805761543681,"d":"2.3"},{"v":12.379008976486615,"d":"12.4"},{"v":0.02082137448680032,"d":"0.0"},{"v":1.3846214033722213,"d":"1.4"},{"v":0.604521704201034,"d":"0.6"},{"v":21.255932948701798,"d":"21.3"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":1.8563653174373842,"d":"1.9"},{"v":4.484584510695678,"d":"4.5"},{"v":20.32166026467898,"d":"20.3"},{"v":0,"d":"0.0"},{"v":1.1663430807566988,"d":"1.2"},{"v":0,"d":"0.0"},{"v":27.828953173568742,"d":"27.8"}]
["Est.Post.",{"v":0.7375589773746759,"d":"0.7"},{"v":0,"d":"0.0"},{"v":0.0017049444691971242,"d":"0.0"},{"v":4.103801337357478,"d":"4.1"},{"v":8.400602388628071,"d":"8.4"},{"v":6.774085365014014,"d":"6.8"},{"v":36.08583166834481,"d":"36.1"},{"v":0.06069602310341761,"d":"0.1"},{"v":4.036285536377272,"d":"4.0"},{"v":1.7622306033621475,"d":"1.8"},{"v":61.96279684403108,"d":"62.0"}]
["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":27695.522421634334,"d":"27695.52"}]
["GEN",{"v":1366.9156090398253,"d":"1366.9"},{"v":8953.76840303557,"d":"8953.8"},{"v":1834.9124601644814,"d":"1834.9"},{"v":5274.219296709109,"d":"5274.2"},{"v":63.654347854138976,"d":"63.7"},{"v":36.7394166133512,"d":"36.7"},{"v":0,"d":"0.0"},{"v":1364.0300789006292,"d":"1364.0"},{"v":492.03540464524065,"d":"492.0"},{"v":0.5906781816837607,"d":"0.6"},{"v":19386.86569514403,"d":"19386.87"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":182.6865326600172,"d":"182.7"},{"v":870.9923962932146,"d":"871.0"},{"v":1326.8658026245564,"d":"1326.9"},{"v":4382.514202976007,"d":"4382.5"},{"v":0,"d":"0.0"},{"v":1049.3629533266553,"d":"1049.4"},{"v":496.2348386098493,"d":"496.2"},{"v":8308.6567264903,"d":"8308.66"},{"v":0.3,"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":145.4331086067556,"d":"145.43"},{"v":0.49537724292253765,"d":"49.5%"}]
["GEN",{"v":7.1778673534054755,"d":"7.18"},{"v":47.017505312743864,"d":"47.02"},{"v":9.635385064790658,"d":"9.64"},{"v":27.695672106006736,"d":"27.70"},{"v":0.33425799101488507,"d":"0.33"},{"v":0.19292387719339674,"d":"0.19"},{"v":0,"d":"0.00"},{"v":7.1627150261905195,"d":"7.16"},{"v":2.583747558639392,"d":"2.58"},{"v":0.0031017347440014838,"d":"0.00"},{"v":101.80317602472893,"d":"101.80"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9593128427352502,"d":"0.96"},{"v":4.573704364096789,"d":"4.57"},{"v":6.967560150768219,"d":"6.97"},{"v":23.01320243571876,"d":"23.01"},{"v":0,"d":"0.00"},{"v":5.510353407879697,"d":"5.51"},{"v":2.605799380827976,"d":"2.61"},{"v":43.62993258202669,"d":"43.63"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":167.71367618082908,"d":"167.7"},{"v":388.46622795579935,"d":"388.5"},{"v":102.58425288677871,"d":"102.6"},{"v":288.41339646376264,"d":"288.4"},{"v":4.306089057495179,"d":"4.3"},{"v":11.840093471195647,"d":"11.8"},{"v":0,"d":"0.0"},{"v":73.06350671825372,"d":"73.1"},{"v":228.7444891168633,"d":"228.7"},{"v":12.327626117393544,"d":"12.3"},{"v":1277.4593579683713,"d":"1,277.5"}]
["Pd (D)",{"v":10.978592165708138,"d":"11.0"},{"v":0,"d":"0.0"},{"v":0.11077990703986432,"d":"0.1"},{"v":50.25336396794068,"d":"50.3"},{"v":136.34199589011013,"d":"136.3"},{"v":131.26135016314407,"d":"131.3"},{"v":639.1219994455529,"d":"639.1"},{"v":2.0622900241545894,"d":"2.1"},{"v":72.49647656648969,"d":"72.5"},{"v":48.55914861303215,"d":"48.6"},{"v":1091.1859967431722,"d":"1,091.2"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":7714.829104318138,"d":"7,715"},{"v":17869.44648596677,"d":"17,869"},{"v":4718.875632791821,"d":"4,719"},{"v":13267.016237333082,"d":"13,267"},{"v":198.08009664477825,"d":"198"},{"v":544.6442996749997,"d":"545"},0,{"v":3360.921309039671,"d":"3,361"},{"v":10522.246499375711,"d":"10,522"},{"v":567.070801400103,"d":"567"},{"v":58763.13046654507,"d":"58,763"}]
["Pd (D)",{"v":505.0152396225743,"d":"505"},0,{"v":5.095875723833759,"d":"5"},{"v":2311.654742525271,"d":"2,312"},{"v":6271.731810945066,"d":"6,272"},{"v":6038.0221075046275,"d":"6,038"},{"v":29399.611974495434,"d":"29,400"},{"v":94.8653411111111,"d":"95"},{"v":3334.8379220585257,"d":"3,335"},{"v":2233.720836199479,"d":"2,234"},{"v":50194.55585018592,"d":"50,195"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.930398749777605,"d":"0.930"},{"v":2.6311674147079844,"d":"2.631"},{"v":2.0418815443733345,"d":"2.042"},{"v":2.0875584691056415,"d":"2.088"},{"v":1.6874890343693534,"d":"1.687"},{"v":0.35421995109196647,"d":"0.354"},{"v":0,"d":"0.000"},{"v":2.131176057864071,"d":"2.131"},{"v":0.24555094378303022,"d":"0.246"},{"v":0.005469748638694272,"d":"0.005"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.4149896717220361,"d":"0.415"},{"v":0.7292570061932533,"d":"0.729"},{"v":1.153947439527966,"d":"1.154"},{"v":0.7827723187531532,"d":"0.783"},{"v":0,"d":"0.000"},{"v":1.6523601856123404,"d":"1.652"},{"v":1.1665734314685279,"d":"1.167"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":103.70318802245426,"d":"103.70"},{"v":148.14741146064893,"d":"148.15"}]
[null,null,"CRECPE (D) =",{"v":44.444223438194676,"d":"44.44"},{"v":0.5046227570774623,"d":"50.5%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.024883250996968094,"d":"0.025"}]
["DEM =",{"v":0.024458202921164834,"d":"0.024"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":148.14741146064893,"d":"148.15"},{"v":0.5046227570774623,"d":"50.5%"}]
["GEN",{"v":8.907457359384667,"d":"8.91"},{"v":14.289953382538839,"d":"14.29"},{"v":4.4473834506881085,"d":"4.45"},{"v":10.212335041665675,"d":"10.21"},{"v":16.64938324207135,"d":"16.65"},{"v":4.155502916493671,"d":"4.16"},{"v":2.9730508291177475,"d":"2.97"},{"v":6.469645259211704,"d":"6.47"},{"v":29.32366713737705,"d":"29.32"},{"v":6.274809403905444,"d":"6.27"},{"v":103.70318802245424,"d":"103.70"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5290309291847953,"d":"0.53"},{"v":0,"d":"0.00"},{"v":0.0012229101460582417,"d":"0.00"},{"v":2.9435447215621875,"d":"2.94"},{"v":6.025522871658168,"d":"6.03"},{"v":4.8588665923186065,"d":"4.86"},{"v":25.88338240538111,"d":"25.88"},{"v":0.043535601199673396,"d":"0.04"},{"v":2.8951174797782815,"d":"2.90"},{"v":1.2639999269657987,"d":"1.26"},{"v":44.444223438194676,"d":"44.44"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":800.8113930488076,"d":"800.8"},{"v":1662.31283976085,"d":"1662.3"},{"v":7296.308647524528,"d":"7296.3"},{"v":0,"d":"0.0"},{"v":1321.5502924140942,"d":"1321.6"},{"v":0,"d":"0.0"},{"v":11080.98317274828,"d":"11080.98"},{"v":0.30992772908551247,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.005251141552511416,"d":"0.00525"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.205173981763146,"d":"4.21"},{"v":8.729040026141451,"d":"8.73"},{"v":38.31394951896442,"d":"38.31"},{"v":0,"d":"0.00"},{"v":6.939647654229263,"d":"6.94"},{"v":0,"d":"0.00"},{"v":58.18781118109828,"d":"58.19"},{"v":0.3099277290855125,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6704964607103444,"d":"0.670"},{"v":1.4456787124532338,"d":"1.446"},{"v":1.3032127618623774,"d":"1.303"},{"v":0,"d":"0.000"},{"v":2.080955001838759,"d":"2.081"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":129.5585752193377,"d":"129.56"},{"v":187.746386400436,"d":"187.75"}]
[{"$nulls":3},{"v":0.6900722709144874,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.07129767780278883,"d":"0.071"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$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":145.4331086067556,"d":"145.43"},{"v":0.49537724292253765,"d":"49.5%"}]
["GEN",{"v":7.1778673534054755,"d":"7.18"},{"v":47.017505312743864,"d":"47.02"},{"v":9.635385064790658,"d":"9.64"},{"v":27.695672106006736,"d":"27.70"},{"v":0.334257991014885,"d":"0.33"},{"v":0.1929238771933967,"d":"0.19"},{"v":0,"d":"0.00"},{"v":7.162715026190519,"d":"7.16"},{"v":2.5837475586393914,"d":"2.58"},{"v":0.0031017347440014833,"d":"0.00"},{"v":101.80317602472893,"d":"101.80"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9593128427352501,"d":"0.96"},{"v":4.573704364096789,"d":"4.57"},{"v":6.967560150768219,"d":"6.97"},{"v":23.01320243571876,"d":"23.01"},{"v":0,"d":"0.00"},{"v":5.510353407879697,"d":"5.51"},{"v":2.6057993808279756,"d":"2.61"},{"v":43.62993258202669,"d":"43.63"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":148.14741146064893,"d":"148.15"},{"v":0.5046227570774623,"d":"50.5%"}]
["GEN",{"v":8.907457359384667,"d":"8.9"},{"v":14.289953382538839,"d":"14.3"},{"v":4.4473834506881085,"d":"4.4"},{"v":10.212335041665675,"d":"10.2"},{"v":16.64938324207135,"d":"16.6"},{"v":4.155502916493671,"d":"4.2"},{"v":2.9730508291177475,"d":"3.0"},{"v":6.469645259211704,"d":"6.5"},{"v":29.32366713737705,"d":"29.3"},{"v":6.274809403905444,"d":"6.3"},{"v":103.70318802245424,"d":"103.7"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5290309291847953,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0.0012229101460582417,"d":"0.0"},{"v":2.9435447215621875,"d":"2.9"},{"v":6.025522871658168,"d":"6.0"},{"v":4.8588665923186065,"d":"4.9"},{"v":25.88338240538111,"d":"25.9"},{"v":0.043535601199673396,"d":"0.0"},{"v":2.8951174797782815,"d":"2.9"},{"v":1.2639999269657987,"d":"1.3"},{"v":44.444223438194676,"d":"44.4"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":4.205173981763146,"d":"4.2"},{"v":8.729040026141451,"d":"8.7"},{"v":38.313949518964414,"d":"38.3"},{"v":0,"d":"0.0"},{"v":6.939647654229262,"d":"6.9"},{"v":0,"d":"0.0"},{"v":58.18781118109827,"d":"58.2"}]
["Est.Post.",{"v":1.5421687708743221,"d":"1.5"},{"v":0,"d":"0.0"},{"v":0.0035648838901394414,"d":"0.0"},{"v":8.580675523565635,"d":"8.6"},{"v":17.564895903495056,"d":"17.6"},{"v":14.16399667230203,"d":"14.2"},{"v":75.45219348835732,"d":"75.5"},{"v":0.1269098664889641,"d":"0.1"},{"v":8.439506121516114,"d":"8.4"},{"v":3.6846639888481265,"d":"3.7"},{"v":129.5585752193377,"d":"129.6"}]
["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":27695.522421634334,"d":"27695.52"}]
["GEN",{"v":1712.7353377594657,"d":"1712.7"},{"v":8274.844397357272,"d":"8274.8"},{"v":2741.5038057875363,"d":"2741.5"},{"v":5243.083709982994,"d":"5243.1"},{"v":0,"d":"0.0"},{"v":45.15825681346573,"d":"45.2"},{"v":0,"d":"0.0"},{"v":1368.938480900348,"d":"1368.9"},{"v":0,"d":"0.0"},{"v":0.6017065429505096,"d":"0.6"},{"v":19386.865695144035,"d":"19386.87"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":106.08448577222708,"d":"106.1"},{"v":699.4799015710007,"d":"699.5"},{"v":1070.7730727416752,"d":"1070.8"},{"v":4976.333980541263,"d":"4976.3"},{"v":0,"d":"0.0"},{"v":963.9573143494647,"d":"964.0"},{"v":492.02797151467007,"d":"492.0"},{"v":8308.6567264903,"d":"8308.66"},{"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":88.52450089106864,"d":"88.52"},{"v":0.4953772429225377,"d":"49.5%"}]
["GEN",{"v":5.47449651338642,"d":"5.47"},{"v":26.449274329452468,"d":"26.45"},{"v":8.76279755274555,"d":"8.76"},{"v":16.758715054740165,"d":"16.76"},{"v":0,"d":"0.00"},{"v":0.14434146013436536,"d":"0.14"},{"v":0,"d":"0.00"},{"v":4.375602450366409,"d":"4.38"},{"v":0,"d":"0.00"},{"v":0.001923262922672862,"d":"0.00"},{"v":61.96715062374805,"d":"61.97"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.33908283123542904,"d":"0.34"},{"v":2.2357805073045687,"d":"2.24"},{"v":3.4225623329642585,"d":"3.42"},{"v":15.90609034876203,"d":"15.91"},{"v":0,"d":"0.00"},{"v":3.0811421006603896,"d":"3.08"},{"v":1.5726921463939227,"d":"1.57"},{"v":26.5573502673206,"d":"26.56"},{"v":0.3000000000000001,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":167.26572298590165,"d":"167.3"},{"v":341.9463003804405,"d":"341.9"},{"v":124.77975487500905,"d":"124.8"},{"v":267.56423527361113,"d":"267.6"},{"v":0,"d":"0.0"},{"v":11.511201985884659,"d":"11.5"},{"v":0,"d":"0.0"},{"v":156.2230616375752,"d":"156.2"},{"v":0,"d":"0.0"},{"v":12.213481431121384,"d":"12.2"},{"v":1081.5037585695436,"d":"1,081.5"}]
["Pd (D)",{"v":9.795769641026379,"d":"9.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":35.87079983401558,"d":"35.9"},{"v":106.15298547159965,"d":"106.2"},{"v":104.70348275208664,"d":"104.7"},{"v":491.46976179984523,"d":"491.5"},{"v":3.388047896825397,"d":"3.4"},{"v":57.588750399296046,"d":"57.6"},{"v":50.91539422083751,"d":"50.9"},{"v":859.8849920155324,"d":"859.9"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":4683.440243605246,"d":"4,683"},{"v":9574.496410652335,"d":"9,574"},{"v":3493.833136500253,"d":"3,494"},{"v":7491.798587661112,"d":"7,492"},0,{"v":322.3136556047705,"d":"322"},0,{"v":4374.245725852105,"d":"4,374"},0,{"v":341.97748007139876,"d":"342"},{"v":30282.105239947225,"d":"30,282"}]
["Pd (D)",{"v":274.2815499487386,"d":"274"},0,0,{"v":1004.3823953524362,"d":"1,004"},{"v":2972.28359320479,"d":"2,972"},{"v":2931.697517058426,"d":"2,932"},{"v":13761.153330395666,"d":"13,761"},{"v":94.8653411111111,"d":"95"},{"v":1612.4850111802893,"d":"1,612"},{"v":1425.6310381834503,"d":"1,426"},{"v":24076.77977643491,"d":"24,077"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.168904956321644,"d":"1.169"},{"v":2.7624715906755886,"d":"2.762"},{"v":2.508075574989588,"d":"2.508"},{"v":2.236941484564406,"d":"2.237"},{"v":0,"d":"0.000"},{"v":0.44782918013055173,"d":"0.448"},{"v":0,"d":"0.000"},{"v":1.0003101619340415,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0.005623946121456066,"d":"0.006"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.337603320014829,"d":"0.338"},{"v":0.7522096856491054,"d":"0.752"},{"v":1.1674336499757147,"d":"1.167"},{"v":1.1558689861865445,"d":"1.156"},{"v":0,"d":"0.000"},{"v":1.9108035605274176,"d":"1.911"},{"v":1.1031550971265742,"d":"1.103"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":63.12367966584171,"d":"63.12"},{"v":90.17668523691673,"d":"90.18"}]
[null,null,"CRECPE (D) =",{"v":27.053005571075012,"d":"27.05"},{"v":0.5046227570774622,"d":"50.5%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.015146326693806663,"d":"0.015"}]
["DEM =",{"v":0.01488760177810033,"d":"0.015"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":90.17668523691674,"d":"90.18"},{"v":0.5046227570774623,"d":"50.5%"}]
["GEN",{"v":5.4219305665819695,"d":"5.42"},{"v":8.698232493719292,"d":"8.70"},{"v":2.7071029699840654,"d":"2.71"},{"v":6.216203938405192,"d":"6.22"},{"v":10.134407190826039,"d":"10.13"},{"v":2.5294365578657128,"d":"2.53"},{"v":1.8096831133760198,"d":"1.81"},{"v":3.9380449403897324,"d":"3.94"},{"v":17.849188692316464,"d":"17.85"},{"v":3.819449202377226,"d":"3.82"},{"v":63.12367966584172,"d":"63.12"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.3220188264603101,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.0007443800889050165,"d":"0.00"},{"v":1.7917228739943745,"d":"1.79"},{"v":3.667709574052797,"d":"3.67"},{"v":2.9575709692374117,"d":"2.96"},{"v":15.755102333710235,"d":"15.76"},{"v":0.026499931165018583,"d":"0.03"},{"v":1.762245422473736,"d":"1.76"},{"v":0.769391259892225,"d":"0.77"},{"v":27.053005571075015,"d":"27.05"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1675.12,"d":"1675.1"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":636.3036038369127,"d":"636.3"},{"v":1319.9660599441604,"d":"1320.0"},{"v":7898.845679770852,"d":"7898.8"},{"v":0,"d":"0.0"},{"v":1225.8678291963568,"d":"1225.9"},{"v":0,"d":"0.0"},{"v":11080.983172748283,"d":"11080.98"},{"v":0.3099277290855126,"d":"31.0%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.0031963470319634705,"d":"0.00320"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.0338471355517758,"d":"2.03"},{"v":4.219069597995033,"d":"4.22"},{"v":25.247451944473045,"d":"25.25"},{"v":0,"d":"0.00"},{"v":3.9182989974312776,"d":"3.92"},{"v":0,"d":"0.00"},{"v":35.41866767545113,"d":"35.42"},{"v":0.3099277290855126,"d":"31.0%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6842708886196256,"d":"0.684"},{"v":1.4391217284340834,"d":"1.439"},{"v":1.8346901119622305,"d":"1.835"},{"v":0,"d":"0.000"},{"v":2.429975454198612,"d":"2.430"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":78.86174143785773,"d":"78.86"},{"v":114.28040911330886,"d":"114.28"}]
[{"$nulls":3},{"v":0.6900722709144874,"d":"69.0%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.043398586488654065,"d":"0.043"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":178.7011861279854,"d":"178.70"},{"v":1.0000000000000002,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":88.52450089106866,"d":"88.52"},{"v":0.4953772429225378,"d":"49.5%"}]
["GEN",{"v":5.47449651338642,"d":"5.47"},{"v":26.44927432945247,"d":"26.45"},{"v":8.76279755274555,"d":"8.76"},{"v":16.758715054740165,"d":"16.76"},{"v":0,"d":"0.00"},{"v":0.14434146013436538,"d":"0.14"},{"v":0,"d":"0.00"},{"v":4.375602450366409,"d":"4.38"},{"v":0,"d":"0.00"},{"v":0.0019232629226728622,"d":"0.00"},{"v":61.967150623748054,"d":"61.97"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.33908283123542904,"d":"0.34"},{"v":2.2357805073045687,"d":"2.24"},{"v":3.4225623329642585,"d":"3.42"},{"v":15.90609034876203,"d":"15.91"},{"v":0,"d":"0.00"},{"v":3.0811421006603896,"d":"3.08"},{"v":1.572692146393923,"d":"1.57"},{"v":26.5573502673206,"d":"26.56"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":90.17668523691674,"d":"90.18"},{"v":0.5046227570774623,"d":"50.5%"}]
["GEN",{"v":5.4219305665819695,"d":"5.4"},{"v":8.698232493719292,"d":"8.7"},{"v":2.7071029699840654,"d":"2.7"},{"v":6.216203938405192,"d":"6.2"},{"v":10.134407190826039,"d":"10.1"},{"v":2.5294365578657128,"d":"2.5"},{"v":1.8096831133760198,"d":"1.8"},{"v":3.9380449403897324,"d":"3.9"},{"v":17.849188692316464,"d":"17.8"},{"v":3.819449202377226,"d":"3.8"},{"v":63.12367966584172,"d":"63.1"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.3220188264603101,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0.0007443800889050165,"d":"0.0"},{"v":1.7917228739943745,"d":"1.8"},{"v":3.667709574052797,"d":"3.7"},{"v":2.9575709692374117,"d":"3.0"},{"v":15.755102333710235,"d":"15.8"},{"v":0.026499931165018583,"d":"0.0"},{"v":1.762245422473736,"d":"1.8"},{"v":0.769391259892225,"d":"0.8"},{"v":27.053005571075015,"d":"27.1"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$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":2.0338471355517753,"d":"2.0"},{"v":4.219069597995032,"d":"4.2"},{"v":25.247451944473045,"d":"25.2"},{"v":0,"d":"0.0"},{"v":3.918298997431277,"d":"3.9"},{"v":0,"d":"0.0"},{"v":35.41866767545113,"d":"35.4"}]
["Est.Post.",{"v":0.9387114257495873,"d":"0.9"},{"v":0,"d":"0.0"},{"v":0.0021699293244327035,"d":"0.0"},{"v":5.223019883909516,"d":"5.2"},{"v":10.691675767344815,"d":"10.7"},{"v":8.621563191836017,"d":"8.6"},{"v":45.92742212334794,"d":"45.9"},{"v":0.07724948394980423,"d":"0.1"},{"v":5.137090682661982,"d":"5.1"},{"v":2.242838949733642,"d":"2.2"},{"v":78.86174143785773,"d":"78.9"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]