{"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:",{"$nulls":5},"2025-06-01",{"$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":100,"d":"100.00"},{"$nulls":4},"00:00:00",104.3,{"$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",{"$nulls":5},"2025-11-01",{"$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=2024","Variación Porcentual 2021/2022"]
[null,"IPC i"," = ","Índice de Precios al Consumidor a Diciembre n -1",{"$nulls":5},99.7,null,{"v":42705,"d":"42,705.00"},null,null,"Crecimiento",{"v":0.011374407582938416,"d":"1.14%"},null,null,102.6,"enero",{"v":154.46830000000014,"d":"154.47"},104.3,{"v":0.016569200779727122,"d":"0.017"},104.7,{"v":0.003835091083413289,"d":"0.004"},104.38,{"v":-0.003056351480420272,"d":"-0.003"},{"v":104.75229999999998,"d":"104.75"},{"v":0.0035667752442996026,"d":"0.004"},{"v":104.10219059629237,"d":"104.102"},{"v":96.5,"d":"96.50"},{"v":-0.07877917716365157,"d":"-0.079"},{"v":95.56740332062176,"d":"95.567"},{"v":105.9866,"d":"106.0"},{"v":0.09830673575129523,"d":"0.098"},{"v":105.90861254686912,"d":"105.909"},{"v":108.86159999999998,"d":"108.9"},{"v":0.027126070654214685,"d":"0.027"},{"v":108.84533626365952,"d":"108.845"},{"v":110.1922,"d":"110.2"},{"v":0.012222859116529872,"d":"0.012"},{"v":109.24947500821293,"d":"109.249"},{"v":100,"d":"100.0"},{"v":-0.09249475008212926,"d":"-0.092"}]
[{"$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":109.64077757685352,"d":"109.641"},100.3,{"v":-0.09312839059674505,"d":"-0.093"}]
[null,"Factor de ajuste",{"$nulls":16},{"v":103,"d":"103.0"},"marzo",{"v":154.708984375,"d":"154.71"},104.5,{"v":0.014563106796116498,"d":"0.015"},105.1,{"v":0.00574162679425827,"d":"0.006"},104.91,{"v":-0.0018078020932444927,"d":"-0.002"},{"v":104,"d":"104.00"},{"v":-0.008674101610904539,"d":"-0.009"},{"v":103.69846153846154,"d":"103.698"},{"v":98.4,"d":"98.40"},{"v":-0.053846153846153766,"d":"-0.054"},{"v":97.5308571706301,"d":"97.531"},{"v":107.6479,"d":"107.6"},{"v":0.0939827235772357,"d":"0.094"},{"v":107.62831211756107,"d":"107.628"},109.1,{"v":0.013489348143344904,"d":"0.013"},{"v":109.07937671860677,"d":"109.079"},110.6,{"v":0.013748854262144894,"d":"0.014"},{"v":109.65931283905967,"d":"109.659"},100.4,{"v":-0.09222423146473768,"d":"-0.092"}]
[{"$nulls":3},"IPC i"," = ",{"v":99.7,"d":"99.70"}," = ",0.997,{"$nulls":10},103.5,"abril",{"v":154.76967930029156,"d":"154.77"},104.5,{"v":0.009661835748792313,"d":"0.010"},105.3,{"v":0.00765550239234436,"d":"0.008"},{"v":105.2,"d":"105.20"},{"v":-0.0009496676163341933,"d":"-0.001"},{"v":102.7,"d":"102.70"},{"v":-0.02376425855513309,"d":"-0.024"},{"v":102.47565725413827,"d":"102.476"},{"v":97.9,"d":"97.90"},{"v":-0.046738072054527735,"d":"-0.047"},{"v":96.8018815909091,"d":"96.802"},{"v":108.26849999999999,"d":"108.3"},{"v":0.10590909090909073,"d":"0.106"},{"v":108.25870691992591,"d":"108.259"},{"v":109.2982,"d":"109.3"},{"v":0.00951061481409643,"d":"0.010"},{"v":109.2678805971187,"d":"109.268"},{"v":111.11859999999997,"d":"111.1"},{"v":0.016655352055202854,"d":"0.017"},{"v":110.06529203931653,"d":"110.065"},100.3,{"v":-0.09736083787952676,"d":"-0.097"}]
[{"$nulls":3},"IPC 0",null,{"v":100,"d":"100.00"},{"$nulls":12},103.7,"mayo",{"v":154.76449999999997,"d":"154.76"},104.5,{"v":0.0077145612343296754,"d":"0.008"},105.3,{"v":0.00765550239234436,"d":"0.008"},{"v":105.3,"d":"105.30"},0,{"v":102.7,"d":"102.70"},{"v":-0.024691358024691357,"d":"-0.025"},{"v":102.66105160662123,"d":"102.661"},{"v":104.7,"d":"104.70"},{"v":0.019474196689386547,"d":"0.019"},{"v":104.51509073543457,"d":"104.515"},109.1,{"v":0.042024832855778405,"d":"0.042"},{"v":109.09816529092575,"d":"109.098"},{"v":109.5474,"d":"109.5"},{"v":0.004100824931255742,"d":"0.004"},{"v":109.53069922243705,"d":"109.531"},110.9,{"v":0.01234716661463442,"d":"0.012"},{"v":109.8482416591524,"d":"109.848"},100.1,{"v":-0.09738503155996403,"d":"-0.097"}]
[{"$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":109.60316455696201,"d":"109.603"},100.1,{"v":-0.09493670886075944,"d":"-0.095"}]
[{"$nulls":3},0.997,"X",0.67," = ",0.6679900000000001,{"$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":109.42028985507247,"d":"109.420"},{"v":100,"d":"100.0"},{"v":-0.09420289855072472,"d":"-0.094"}]
[{"$nulls":18},103.7,"agosto",{"v":154.6164,"d":"154.62"},104.4,{"v":0.0067502410800386325,"d":"0.007"},{"v":105.53,"d":"105.5"},{"v":0.010823754789272,"d":"0.011"},104.89,{"v":-0.006064626172652354,"d":"-0.006"},104.89,0,null,{"v":105.3,"d":"105.30"},{"v":0.003908856897702373,"d":"0.004"},{"v":105.25403608736941,"d":"105.254"},107.5,{"v":0.02089268755935425,"d":"0.021"},{"v":107.44959825776743,"d":"107.450"},{"v":109.82769999999998,"d":"109.8"},{"v":0.021653023255813864,"d":"0.022"},{"v":109.82643795690883,"d":"109.826"},110.2,{"v":0.003389855200464309,"d":"0.003"},{"v":109.21851179673321,"d":"109.219"},99.8,{"v":-0.09437386569872963,"d":"-0.094"}]
[{"$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":108.78842297174111,"d":"108.788"},99.7,{"v":-0.09115770282588875,"d":"-0.091"}]
[{"$nulls":3},0.6679900000000001,"+",0.33," = ",0.998,{"$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"},99.7,{"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"}]
[{"$nulls":18},{"v":103.525,"d":"103.5"},null,{"v":154.66190850431926,"d":"154.7"},{"v":104.43333333333334,"d":"104.4"},{"v":0.008774048136521051,"d":"0.0088"},{"v":105.23083333333334,"d":"105.2"},{"v":-0.3196073011707692,"d":"-0.3196"},{"v":104.93333333333332,"d":"104.9"},{"v":-0.002827118160868669,"d":"-0.0028"},{"v":103.73852499999998,"d":"103.7"},{"v":-0.011386356416772658,"d":"-0.0114"},null,{"v":102.67108333333333,"d":"102.7"},{"v":-0.010289732446713051,"d":"-0.010"},null,{"v":107.90871666666665,"d":"107.9"},{"v":0.051013714507411434,"d":"0.051"},null,{"v":109.51726666666666,"d":"109.5"},{"v":0.014906580762783728,"d":"0.015"},null,{"v":110.24743333333333,"d":"110.2"},{"v":0.006667137419426705,"d":"0.007"},null,{"v":100.04,"d":"100.0"},{"v":-0.09258658478217019,"d":"-0.093"}]
{"$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,"2025-11-01",null,"2025-11-01",{"$nulls":3},"2025-11-01"]
[null,1,0.793,{"v":0,"d":"0.000"},0.396,0.386,null,1,{"v":0,"d":"0.000"},1.135]
[null,2,2.598,{"v":0,"d":"0.000"},0.396,0.386,null,2,{"v":0,"d":"0.000"},1.135]
[null,3,2.148,{"v":0,"d":"0.000"},0.396,0.386,null,3,{"v":0,"d":"0.000"},1.135]
[null,4,{"v":2.07,"d":"2.070"},0.303,0.396,0.386,null,4,{"v":0,"d":"0.000"},1.135]
[null,5,1.339,0.716,0.396,0.386,null,5,0.587,1.135,{"$nulls":17},{"v":1.003898635477583,"d":"1.00390"},{"v":0.003898635477582957,"d":"0.39%"}]
[null,6,0.343,1.052,0.396,0.386,null,6,1.417,1.135]
[null,7,{"v":0,"d":"0.000"},0.747,0.396,0.386,null,7,1.088,1.135]
[null,8,0.877,{"v":0,"d":"0.000"},0.396,0.386,null,8,{"v":0,"d":"0.000"},1.135]
[null,9,0.442,1.687,0.396,0.386,null,9,1.665,1.135]
[null,10,2.351,0.082,0.396,0.386,null,10,{"v":0,"d":"0.000"},1.135]
[]
[]
[{"$nulls":11},{"v":4587.128404800373,"d":"4,587.13"},{"v":4595.173357576767,"d":"4,595.17"}]
["Zona",1,2,3,4,5,6,7,8,9,10,"Ingreso Actualizado","Ingreso Aprobado"]
["CXUSOPS :  Seg. Electrico x uso red",{"$nulls":10},{"v":2231.370924800373,"d":"2,231.37"},{"v":2235.445990276574,"d":"2,235.45"}]
["Generación",{"v":86.80909823935703,"d":"86.8"},{"v":413.49965184770645,"d":"413.5"},{"v":136.7924425094736,"d":"136.8"},{"v":373.01579764016407,"d":"373.0"},{"v":114.2141317659979,"d":"114.2"},{"v":1.6836308693155002,"d":"1.7"},{"v":0,"d":"0.0"},{"v":96.1389808228754,"d":"96.1"},{"v":59.7500417255456,"d":"59.8"},{"v":279.05468093863396,"d":"279.1"},{"v":1560.9584563590695,"d":"1,560.96"},{"v":1563.7673500455355,"d":"1,563.77"}]
["Demanda",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":11.496366448016401,"d":"11.5"},{"v":61.16701469631478,"d":"61.2"},{"v":96.08623594230677,"d":"96.1"},{"v":397.6272179186454,"d":"397.6"},{"v":0,"d":"0.0"},{"v":100.92440555239841,"d":"100.9"},{"v":3.1112278836216003,"d":"3.1"},{"v":670.4124684413033,"d":"670.41"},{"v":671.6786402310381,"d":"671.68"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":2355.75748,"d":"2,355.76"},{"v":2359.727367300193,"d":"2,359.73"}]
["Generación",{"v":141.75611999999998,"d":"141.8"},{"v":227.41488000000004,"d":"227.4"},{"v":70.77708000000003,"d":"70.8"},{"v":162.52236,"d":"162.5"},{"v":264.96360000000004,"d":"265.0"},{"v":66.132,"d":"66.1"},{"v":47.31408,"d":"47.3"},{"v":102.96000000000001,"d":"103.0"},{"v":466.66620000000006,"d":"466.7"},{"v":99.85932,"d":"99.9"},{"v":1650.3656400000002,"d":"1,650.37"},{"v":1652.8540002582008,"d":"1,652.85"}]
["Demanda",{"v":10.88906,"d":"10.9"},{"v":0,"d":"0.0"},{"v":0.0193,"d":"0.0"},{"v":50.828480000000006,"d":"50.8"},{"v":101.23621999999999,"d":"101.2"},{"v":74.50572000000001,"d":"74.5"},{"v":403.69809999999995,"d":"403.7"},{"v":0.6986600000000001,"d":"0.7"},{"v":43.834160000000004,"d":"43.8"},{"v":19.682139999999997,"d":"19.7"},{"v":705.39184,"d":"705.39"},{"v":706.873367041992,"d":"706.87"}]
[]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":2932.4646172196663,"d":"2,932.46"},{"v":2938.6390914850854,"d":"2,938.64"},{"v":-6.174474265419121,"d":"-6.17"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":50.14670059600108,"d":"50.1"},{"v":129.42414099833528,"d":"129.4"},{"v":579.1411152550016,"d":"579.1"},{"v":0,"d":"0.0"},{"v":99.60826037032801,"d":"99.6"},{"v":0,"d":"0.0"},{"v":858.320217219666,"d":"858.32"},{"v":859.9325558441755,"d":"859.93"}]
["Est.Post.",{"v":32.01835,"d":"32.0"},{"v":0,"d":"0.0"},{"v":0.05675,"d":"0.1"},{"v":149.45680000000002,"d":"149.5"},{"v":297.67645,"d":"297.7"},{"v":219.07770000000002,"d":"219.1"},{"v":1187.03975,"d":"1,187.0"},{"v":2.05435,"d":"2.1"},{"v":128.8906,"d":"128.9"},{"v":57.87365,"d":"57.9"},{"v":2074.1444,"d":"2,074.14"},{"v":2078.70653564091,"d":"2,078.71"}]

{"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 05:  Nov"]
[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":28.21,"d":"28.2"},{"v":0,"d":"0.0"},{"v":0.05,"d":"0.1"},{"v":131.68,"d":"131.7"},{"v":262.27,"d":"262.3"},{"v":193.02,"d":"193.0"},{"v":1045.85,"d":"1,045.9"},{"v":1.81,"d":"1.8"},{"v":113.56,"d":"113.6"},{"v":50.989999999999995,"d":"51.0"},{"v":1827.4399999999998,"d":"1,827.4"},{"v":1827.4399999999998,"d":"1827.44"},{"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,0,28.21,{"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,0,131.68,{"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,0,262.27,{"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,0,193.02,{"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,0,1045.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Solar Caldera",null,6014,{"v":5.5,"d":"5.50"},0,"PRO230",{"v":1,"d":"1.00"},8,null,0,1.81,0,0]
[" Photovoltaics Investments Corp. ",null,6014,{"v":10,"d":"10.00"},0,"PRO230",{"v":1,"d":"1.00"},9,null,0,113.56,{"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,{"v":50.989999999999995,"d":"50.99"},{"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,{"v":0,"d":"0.00"},{"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,{"v":0,"d":"0.00"},{"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,{"v":0,"d":"0.00"},{"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,{"v":0,"d":"0.00"},{"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,{"$nulls":6},8760]
["Mes 05:  Nov",{"$nulls":4},"Te  (Hs/Mes) =",null,{"v":720,"d":"720.0"},{"v":0.0821917808219178,"d":"0.08219"}]
["Cantidad Días típicos",null,30,null,"1.A.-","Te  Hab Max =",null,93.5,{"v":0.01067351598173516,"d":"0.01067"}]
[" 1.- Día Hábil (laborable):",null,17,null,"1.B.-","Te  Hab Med =",null,195.5,{"v":0.022317351598173517,"d":"0.02232"}]
[" 2.- Día Semihábil (sábado):",null,5,null,"1.C.-","Te  Hab Min =",null,{"v":119,"d":"119.0"},{"v":0.01358447488584475,"d":"0.01358"}]
[" 3.- Domingo o Feriado:",null,8,null,"2.A.-","Te  Sem Max =",null,27.5,{"v":0.003139269406392694,"d":"0.00314"}]
[{"$nulls":4},"2.B.-","Te  Sem Med =",null,57.5,{"v":0.006563926940639269,"d":"0.00656"}]
["Cantidad Horas por día",null,24,null,"2.C.-","Te  Sem Min =",null,{"v":35,"d":"35.0"},{"v":0.003995433789954338,"d":"0.00400"}]
[" A.- Punta (máxima):",null,5.5,null,"3.A.-","Te  Fer Max =",null,{"v":44,"d":"44.0"},{"v":0.00502283105022831,"d":"0.00502"}]
[" B.- Resto (media):",null,11.5,null,"3.B.-","Te  Fer Med =",null,{"v":92,"d":"92.0"},{"v":0.010502283105022832,"d":"0.01050"}]
[" C.- Valle (mínima):",null,{"v":7,"d":"7.0"},null,"3.C.-","Te  Fer Min =",null,{"v":56,"d":"56.0"},{"v":0.006392694063926941,"d":"0.00639"}]
[{"$nulls":7},{"v":720,"d":"720.0"},{"v":0.08219178082191782,"d":"0.08219"}]
[]
["Zona",1,2,3,4,5,6,7,8,9,10,"Total"]
["Principales Referencias","Progreso Baitún","Fortuna Guasquitas","Caldera L.Estrella","Mata Nance Boquerón 3","Ll.Sánchez El Higo","Chorrera Pan-Am","Panamá Pacora","Bayano Cañitas","T.Colón L.Minas","Changinola Cañazas"]
["Capacidad instalada de generación (Cinst) y Demanda máxima no coincidente real (Pma) en MW por Zona"]
["Cinst (G)",{"v":357.9699999999999,"d":"358.0"},{"v":574.2800000000001,"d":"574.3"},{"v":178.73000000000005,"d":"178.7"},{"v":410.40999999999997,"d":"410.4"},669.1,{"v":167,"d":"167.0"},{"v":119.47999999999999,"d":"119.5"},{"v":260,"d":"260.0"},{"v":1178.45,"d":"1,178.5"},{"v":252.17,"d":"252.2"},{"v":4167.59,"d":"4,167.59"}]
["Pma (D)",{"v":28.21,"d":"28.2"},{"v":0,"d":"0.0"},{"v":0.05,"d":"0.1"},{"v":131.68,"d":"131.7"},{"v":262.27,"d":"262.3"},{"v":193.02,"d":"193.0"},{"v":1045.85,"d":"1,045.9"},{"v":1.81,"d":"1.8"},{"v":113.56,"d":"113.6"},{"v":50.989999999999995,"d":"51.0"},{"v":1827.4399999999998,"d":"1,827.44"}]
["Despacho de potencia promedio mensual (MW)"]
["Pg (G)",{"v":152.04059520694446,"d":"152.0"},{"v":221.05660970388894,"d":"221.1"},{"v":88.44948951833332,"d":"88.4"},{"v":250.2789839238889,"d":"250.3"},{"v":118.46955830013891,"d":"118.5"},{"v":6.817423345138889,"d":"6.8"},{"v":15.486762058194447,"d":"15.5"},{"v":152.2535487502778,"d":"152.3"},{"v":187.7515137177778,"d":"187.8"},{"v":164.8557829638889,"d":"164.9"},{"v":1357.4602674884725,"d":"1,357.5"}]
["Pd (D)",{"v":11.249869688888893,"d":"11.2"},{"v":0,"d":"0.0"},{"v":0.09070104888888887,"d":"0.1"},{"v":52.69694924833333,"d":"52.7"},{"v":118.65109927124998,"d":"118.7"},{"v":126.85656414013886,"d":"126.9"},{"v":739.3039155113889,"d":"739.3"},{"v":1.1858167638888888,"d":"1.2"},{"v":83.08997361555556,"d":"83.1"},{"v":52.69694924833333,"d":"52.7"},{"v":1185.8218385366667,"d":"1,185.8"}]
["Despacho de energia real mensual (GWh)",{"$nulls":12},"Despacho de energia REAL (GWh)"]
["Eg (G)",{"v":109.46922854900001,"d":"109.469"},{"v":159.16075898680003,"d":"159.2"},{"v":63.68363245319999,"d":"63.7"},{"v":180.20086842519999,"d":"180.2"},{"v":85.29808197610002,"d":"85.3"},{"v":4.908544808499999,"d":"4.9"},{"v":11.150468681900001,"d":"11.2"},{"v":109.6225551002,"d":"109.6"},{"v":135.18108987680003,"d":"135.2"},{"v":118.69616373400001,"d":"118.7"},{"v":977.3713925917,"d":"977.4"},null,"Eg (G)",{"v":109.46922854900002,"d":"109.469"},{"v":159.16075898680003,"d":"159.161"},{"v":63.6836324532,"d":"63.684"},{"v":180.20086842520004,"d":"180.201"},{"v":85.29808197610001,"d":"85.298"},{"v":4.9085448085,"d":"4.909"},{"v":11.150468681900001,"d":"11.150"},{"v":109.62255510019999,"d":"109.623"},{"v":135.1810898768,"d":"135.181"},{"v":118.696163734,"d":"118.696"},{"v":977.3713925917,"d":"977.371"}]
["Ed (D)",{"v":8.099906176000003,"d":"8.1"},{"v":0,"d":"0.0"},{"v":0.0653047552,"d":"0.1"},{"v":37.9418034588,"d":"37.9"},{"v":85.42879147529997,"d":"85.4"},{"v":91.33672618089997,"d":"91.3"},{"v":532.2988191682,"d":"532.3"},{"v":0.8537880699999999,"d":"0.9"},{"v":59.8247810032,"d":"59.8"},{"v":37.9418034588,"d":"37.9"},{"v":853.7917237463998,"d":"853.8"},null,"Ed (D)",{"v":8.099906176000001,"d":"8.100"},{"v":0,"d":"0.000"},{"v":0.06530475520000001,"d":"0.065"},{"v":37.9418034588,"d":"37.942"},{"v":85.42879147529999,"d":"85.429"},{"v":91.33672618089999,"d":"91.337"},{"v":532.2988191682,"d":"532.299"},{"v":0.85378807,"d":"0.854"},{"v":59.824781003199995,"d":"59.825"},{"v":37.9418034588,"d":"37.942"},{"v":853.7917237463998,"d":"853.792"}]
["CXUSOPS mensual  (B/. / MWh):  Seg. Electrico x uso red",{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0]
["GEN",{"v":0.8107155944523482,"d":"0.811"},{"v":2.7405806449457297,"d":"2.741"},{"v":2.105982693635081,"d":"2.106"},{"v":2.1341247053418,"d":"2.134"},{"v":1.2626992872749316,"d":"1.263"},{"v":0.41143863183288615,"d":"0.411"},{"v":0,"d":"0.000"},{"v":0.7284621148858592,"d":"0.728"},{"v":0.45635342802325635,"d":"0.456"},{"v":2.363893481643387,"d":"2.364"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.2853181032866736,"d":"0.285"},{"v":0.6994516134946918,"d":"0.699"},{"v":1.0715236482116057,"d":"1.072"},{"v":0.7685005137822529,"d":"0.769"},{"v":0,"d":"0.000"},{"v":1.7784105925541898,"d":"1.778"},{"v":0.086415931854557,"d":"0.086"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente",{"$nulls":4},"CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0.39659707415033657,"d":"0.397"},{"$nulls":3},"GEN =",{"v":0,"d":"0.000"},{"$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":0.3868107117289717,"d":"0.387"},{"$nulls":3},"DEM =",{"v":0,"d":"0.000"},{"$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":0.562330674214368,"d":"0.562"},{"v":1.414452994139647,"d":"1.414"},{"v":1.1212291592594537,"d":"1.121"},{"v":0,"d":"0.000"},{"v":1.745040787233477,"d":"1.745"},{"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":1.1374964626148656,"d":"1.137"},{"$nulls":4},"DEM =",{"v":0.49732229926762106,"d":"0.497"},{"$nulls":3},"DEM =",{"v":0.6276958692734704,"d":"0.628"}]
["Recaudación mensual real por cargos  (kB/.)",{"$nulls":8},{"v":1.1374964626148656,"d":"1.1375"},null,{"v":4595.173357576767,"d":"4,595.17"},{"v":4595.173357576768,"d":"4,595.17"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["GEN",{"v":86.9518467962214,"d":"87.0"},{"v":414.26577385181497,"d":"414.3"},{"v":137.04468780981318,"d":"137.0"},{"v":373.67841524859,"d":"373.7"},{"v":114.41718713163112,"d":"114.4"},{"v":1.6853716956763463,"d":"1.7"},{"v":0,"d":"0.0"},{"v":96.32957372904842,"d":"96.3"},{"v":59.81756490148269,"d":"59.8"},{"v":279.57692888125734,"d":"279.6"},{"v":1563.7673500455355,"d":"1,563.8"}]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":11.52610381071989,"d":"11.5"},{"v":61.29830114882761,"d":"61.3"},{"v":96.27565192259439,"d":"96.3"},{"v":398.30199247019027,"d":"398.3"},{"v":0,"d":"0.0"},{"v":101.14033993776792,"d":"101.1"},{"v":3.1362509409379693,"d":"3.1"},{"v":671.6786402310381,"d":"671.7"}]
["CXUSOPE:  Est. Postal x capacidad remanente"]
["GEN",{"v":141.96985463359593,"d":"142.0"},{"v":227.7577677430553,"d":"227.8"},{"v":70.88379506288966,"d":"70.9"},{"v":162.76740520203958,"d":"162.8"},{"v":265.36310231399017,"d":"265.4"},{"v":66.2317113831062,"d":"66.2"},{"v":47.38541841948219,"d":"47.4"},{"v":103.1152392790875,"d":"103.1"},{"v":467.3698220324641,"d":"467.4"},{"v":100.00988418849035,"d":"100.0"},{"v":1652.8540002582008,"d":"1,652.9"}]
["DEM",{"v":10.911930177874293,"d":"10.9"},{"v":0,"d":"0.0"},{"v":0.019340535586448587,"d":"0.0"},{"v":50.93523452047099,"d":"50.9"},{"v":101.44884536515738,"d":"101.4"},{"v":74.66220357792612,"d":"74.7"},{"v":404.545982861745,"d":"404.5"},{"v":0.7001273882294388,"d":"0.7"},{"v":43.926224423942024,"d":"43.9"},{"v":19.723478191060263,"d":"19.7"},{"v":706.873367041992,"d":"706.9"}]
["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":50.2585530372445,"d":"50.3"},{"v":129.6840200150404,"d":"129.7"},{"v":580.1552582596272,"d":"580.2"},{"v":0,"d":"0.0"},{"v":99.83472453226332,"d":"99.8"},{"v":0,"d":"0.0"},{"v":859.9325558441755,"d":"859.9"}]
["Est.Post.",{"v":32.08877521036536,"d":"32.1"},{"v":0,"d":"0.0"},{"v":0.05687482313074329,"d":"0.1"},{"v":149.78553419712551,"d":"149.8"},{"v":298.33119725000086,"d":"298.3"},{"v":219.5595672139214,"d":"219.6"},{"v":1189.6506754257568,"d":"1,189.7"},{"v":2.058868597332907,"d":"2.1"},{"v":129.17409829454417,"d":"129.2"},{"v":58.00094462873199,"d":"58.0"},{"v":2078.70653564091,"d":"2,078.7"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]
[]
[]
["Resumen Cargos Mensuales"]
["TOTAL  CXUSO_S  (B/. / MWh):  Seg. Electrico"]
["GEN",{"v":0.7943040062377026,"d":"0.7943"},{"v":2.6028135106227537,"d":"2.603"},{"v":2.1519609125708237,"d":"2.152"},{"v":2.073677105522391,"d":"2.074"},{"v":1.3413805384708428,"d":"1.341"},{"v":0.3433546522296856,"d":"0.343"},{"v":0,"d":"0.000"},{"v":0.8787386285696298,"d":"0.879"},{"v":0.44249950163886553,"d":"0.442"},{"v":2.3553998721289235,"d":"2.355"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.30378376249921224,"d":"0.304"},{"v":1.3058461001210178,"d":"1.306"},{"v":2.4739191055534757,"d":"2.474"},{"v":1.838172874887849,"d":"1.838"},{"v":0,"d":"0.000"},{"v":3.3593949045844593,"d":"3.359"},{"v":0.08265951154228979,"d":"0.083"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.39659707415033657,"d":"0.397"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5243071743438372,"d":"1.524"},"+ IPSPA =",{"v":0,"d":"0.000"}]
[]
[]
["Resumen Cargos Mensuales ajustados"]
["TOTAL  CXUSO_S  (B/. / MWh):  Seg. Electrico"]
["GEN",{"v":0.7943040062377027,"d":"0.7943"},{"v":2.6028135106227537,"d":"2.603"},{"v":2.1519609125708237,"d":"2.152"},{"v":2.0736771055223913,"d":"2.074"},{"v":1.3413805384708426,"d":"1.341"},{"v":0.34335465222968564,"d":"0.343"},{"v":0,"d":"0.000"},{"v":0.8787386285696297,"d":"0.879"},{"v":0.4424995016388654,"d":"0.442"},{"v":2.355399872128923,"d":"2.355"}]
["DEM",{"v":0,"d":"0.0000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.30378376249921224,"d":"0.304"},{"v":1.3058461001210178,"d":"1.306"},{"v":2.4739191055534757,"d":"2.474"},{"v":1.838172874887849,"d":"1.838"},{"v":0,"d":"0.000"},{"v":3.3593949045844593,"d":"3.359"},{"v":0.08265951154228979,"d":"0.083"}]
["TOTAL  CXUSO_E  (B/. / kW - año):  Est. Postal"]
["GEN =",{"v":0.39659707415033657,"d":"0.397"},"+ IPSPA =",{"v":0,"d":"0.000"}]
["DEM =",{"v":1.5243071743438372,"d":"1.524"},"+ 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) =",93.5,{"v":0.01067351598173516,"d":"(0.01067)"}]
[]
["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":27240.30040936987,"d":"27240.30"}]
["GEN",{"v":650.6293338445083,"d":"650.6"},{"v":7757.668345915291,"d":"7757.7"},{"v":1916.0766715215066,"d":"1916.1"},{"v":2925.474647090912,"d":"2925.5"},{"v":1489.4939395802028,"d":"1489.5"},{"v":4.257199306265526,"d":"4.3"},{"v":0,"d":"0.0"},{"v":1593.6148401485616,"d":"1593.6"},{"v":148.56039874254404,"d":"148.6"},{"v":2582.434910409117,"d":"2582.4"},{"v":19068.210286558908,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":84.38047439977812,"d":"84.4"},{"v":217.15602901710395,"d":"217.2"},{"v":1009.8147394391355,"d":"1009.8"},{"v":5559.181238275563,"d":"5559.2"},{"v":0,"d":"0.0"},{"v":1269.1884183377333,"d":"1269.2"},{"v":32.36922334164904,"d":"32.4"},{"v":8172.090122810962,"d":"8172.09"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.01067351598173516,"d":"0.01067"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":290.74978176667616,"d":"290.75"},{"v":0.48723489334269865,"d":"48.7%"}]
["GEN",{"v":6.94450259297506,"d":"6.94"},{"v":82.80159707112782,"d":"82.80"},{"v":20.45127497571471,"d":"20.45"},{"v":31.22510039988588,"d":"31.23"},{"v":15.898137368806958,"d":"15.90"},{"v":0.045439284832856926,"d":"0.05"},{"v":0,"d":"0.00"},{"v":17.009473465055994,"d":"17.01"},{"v":1.5856617902314918,"d":"1.59"},{"v":27.563660288042517,"d":"27.56"},{"v":203.5248472366733,"d":"203.52"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9006363420524264,"d":"0.90"},{"v":2.317818346244203,"d":"2.32"},{"v":10.778273759995338,"d":"10.78"},{"v":59.33600979209648,"d":"59.34"},{"v":0,"d":"0.00"},{"v":13.546702866960967,"d":"13.55"},{"v":0.3454934226534458,"d":"0.35"},{"v":87.22493453000287,"d":"87.22"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":134.5160115294048,"d":"134.5"},{"v":403.34007296312546,"d":"403.3"},{"v":95.04120703690421,"d":"95.0"},{"v":188.34522091799624,"d":"188.3"},{"v":172.17039291758832,"d":"172.2"},{"v":1.2912735960951491,"d":"1.3"},{"v":13.250705504337494,"d":"13.3"},{"v":59.3272287921941,"d":"59.3"},{"v":178.31959714481928,"d":"178.3"},{"v":132.52939596012376,"d":"132.5"},{"v":1378.1311063625888,"d":"1,378.1"}]
["Pd (D)",{"v":10.743129142274144,"d":"10.7"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":51.952160818175756,"d":"52.0"},{"v":66.07517432803039,"d":"66.1"},{"v":131.76831916531404,"d":"131.8"},{"v":832.1581077374901,"d":"832.2"},{"v":1.0146025787284612,"d":"1.0"},{"v":91.14056045600381,"d":"91.1"},{"v":38.16505381843714,"d":"38.2"},{"v":1223.017108044454,"d":"1,223.0"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":12577.24707799935,"d":"12,577"},{"v":37712.29682205223,"d":"37,712"},{"v":8886.352857950544,"d":"8,886"},{"v":17610.27815583265,"d":"17,610"},{"v":16097.931737794508,"d":"16,098"},{"v":120.73408123489645,"d":"121"},{"v":1238.9409646555557,"d":"1,239"},{"v":5547.095892070148,"d":"5,547"},{"v":16672.8823330406,"d":"16,673"},{"v":12391.498522271571,"d":"12,391"},{"v":128855.25844490207,"d":"128,855"}]
["Pd (D)",{"v":1004.4825748026325,"d":"1,004"},0,0,{"v":4857.527036499433,"d":"4,858"},{"v":6178.028799670841,"d":"6,178"},{"v":12320.337841956863,"d":"12,320"},{"v":77806.78307345533,"d":"77,807"},{"v":94.86534111111112,"d":"95"},{"v":8521.642402636357,"d":"8,522"},{"v":3568.432532023872,"d":"3,568"},{"v":114352.09960215644,"d":"114,352"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.5521480614881675,"d":"0.552"},{"v":2.19561267938233,"d":"2.196"},{"v":2.301425039341886,"d":"2.301"},{"v":1.7731179555243939,"d":"1.773"},{"v":0.987588817480293,"d":"0.988"},{"v":0.37635839332269133,"d":"0.376"},{"v":0,"d":"0.000"},{"v":3.066374513080239,"d":"3.066"},{"v":0.09510423924057754,"d":"0.095"},{"v":2.2244008856960775,"d":"2.224"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.18541046406639625,"d":"0.185"},{"v":0.3751711786075996,"d":"0.375"},{"v":0.8748358931595177,"d":"0.875"},{"v":0.7626071590195282,"d":"0.763"},{"v":0,"d":"0.000"},{"v":1.5896821559620946,"d":"1.590"},{"v":0.09681937925207058,"d":"0.097"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":214.18917533749251,"d":"214.19"},{"v":305.9845361964179,"d":"305.98"}]
[null,null,"CRECPE (D) =",{"v":91.79536085892535,"d":"91.80"},{"v":0.5127651066573012,"d":"51.3%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.05139401316768025,"d":"0.051"}]
["DEM =",{"v":0.05023166881480397,"d":"0.050"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":305.9845361964179,"d":"305.98"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":18.397514893634494,"d":"18.40"},{"v":29.514553881935417,"d":"29.51"},{"v":9.185651973459493,"d":"9.19"},{"v":21.092616944147647,"d":"21.09"},{"v":34.387734210494855,"d":"34.39"},{"v":8.582800199002602,"d":"8.58"},{"v":6.140556693274435,"d":"6.14"},{"v":13.362443423596865,"d":"13.36"},{"v":60.56527481745279,"d":"60.57"},{"v":12.960028300493928,"d":"12.96"},{"v":214.18917533749251,"d":"214.19"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.41703537726562,"d":"1.42"},{"v":0,"d":"0.00"},{"v":0.0025115834407401986,"d":"0.00"},{"v":6.614506149533387,"d":"6.61"},{"v":13.174259780058636,"d":"13.17"},{"v":9.695716714633463,"d":"9.70"},{"v":52.53479082996272,"d":"52.53"},{"v":0.09091932055479518,"d":"0.09"},{"v":5.704308310609139,"d":"5.70"},{"v":2.561312792866854,"d":"2.56"},{"v":91.79536085892535,"d":"91.80"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":165.68571449070112,"d":"165.7"},{"v":1294.489895019514,"d":"1294.5"},{"v":7756.290157050818,"d":"7756.3"},{"v":0,"d":"0.0"},{"v":1246.0469962097668,"d":"1246.0"},{"v":0,"d":"0.0"},{"v":10462.5127627708,"d":"10462.51"},{"v":0.29262952307954077,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.01067351598173516,"d":"0.01067"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.768449121561707,"d":"1.77"},{"v":13.816758582685452,"d":"13.82"},{"v":82.78688695025703,"d":"82.79"},{"v":0,"d":"0.00"},{"v":13.299702528038036,"d":"13.30"},{"v":0,"d":"0.00"},{"v":111.67179718254222,"d":"111.67"},{"v":0.29262952307954077,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.28624811876175266,"d":"0.286"},{"v":1.1214593917735383,"d":"1.121"},{"v":1.0640060375211775,"d":"1.064"},{"v":0,"d":"0.000"},{"v":1.5606970933119046,"d":"1.561"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":269.943140392257,"d":"269.94"},{"v":381.6149375747992,"d":"381.61"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.1477165545201249,"d":"0.148"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":596.7343179630941,"d":"596.73"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":290.74978176667616,"d":"290.75"},{"v":0.48723489334269865,"d":"48.7%"}]
["GEN",{"v":6.94450259297506,"d":"6.94"},{"v":82.80159707112783,"d":"82.80"},{"v":20.45127497571471,"d":"20.45"},{"v":31.22510039988588,"d":"31.23"},{"v":15.898137368806957,"d":"15.90"},{"v":0.045439284832856926,"d":"0.05"},{"v":0,"d":"0.00"},{"v":17.00947346505599,"d":"17.01"},{"v":1.585661790231492,"d":"1.59"},{"v":27.56366028804252,"d":"27.56"},{"v":203.52484723667328,"d":"203.52"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9006363420524264,"d":"0.90"},{"v":2.317818346244203,"d":"2.32"},{"v":10.778273759995338,"d":"10.78"},{"v":59.33600979209648,"d":"59.34"},{"v":0,"d":"0.00"},{"v":13.546702866960969,"d":"13.55"},{"v":0.3454934226534458,"d":"0.35"},{"v":87.22493453000287,"d":"87.22"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":305.9845361964179,"d":"305.98"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":18.397514893634494,"d":"18.4"},{"v":29.514553881935417,"d":"29.5"},{"v":9.185651973459493,"d":"9.2"},{"v":21.092616944147647,"d":"21.1"},{"v":34.387734210494855,"d":"34.4"},{"v":8.582800199002602,"d":"8.6"},{"v":6.140556693274435,"d":"6.1"},{"v":13.362443423596865,"d":"13.4"},{"v":60.56527481745279,"d":"60.6"},{"v":12.960028300493928,"d":"13.0"},{"v":214.18917533749251,"d":"214.2"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":1.41703537726562,"d":"1.4"},{"v":0,"d":"0.0"},{"v":0.0025115834407401986,"d":"0.0"},{"v":6.614506149533387,"d":"6.6"},{"v":13.174259780058636,"d":"13.2"},{"v":9.695716714633463,"d":"9.7"},{"v":52.53479082996272,"d":"52.5"},{"v":0.09091932055479518,"d":"0.1"},{"v":5.704308310609139,"d":"5.7"},{"v":2.561312792866854,"d":"2.6"},{"v":91.79536085892535,"d":"91.8"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":381.6149375747992,"d":"381.61"},{"v":1,"d":"100.0%"}]
["Seg.Elec.",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.7684491215617073,"d":"1.8"},{"v":13.816758582685452,"d":"13.8"},{"v":82.78688695025703,"d":"82.8"},{"v":0,"d":"0.0"},{"v":13.299702528038036,"d":"13.3"},{"v":0,"d":"0.0"},{"v":111.67179718254222,"d":"111.7"}]
["Est.Post.",{"v":4.167084003012723,"d":"4.2"},{"v":0,"d":"0.0"},{"v":0.007385827726006245,"d":"0.0"},{"v":19.451315899210048,"d":"19.5"},{"v":38.74162075399315,"d":"38.7"},{"v":28.51224935347451,"d":"28.5"},{"v":154.4893585448726,"d":"154.5"},{"v":0.26736696368142604,"d":"0.3"},{"v":16.774691931305384,"d":"16.8"},{"v":7.532067114981167,"d":"7.5"},{"v":269.943140392257,"d":"269.9"}]
["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) =",195.5,{"v":0.022317351598173517,"d":"(0.02232)"}]
[]
["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":27240.300409369884,"d":"27240.30"}]
["GEN",{"v":973.663361858396,"d":"973.7"},{"v":5842.859703404859,"d":"5842.9"},{"v":2139.9747352131835,"d":"2140.0"},{"v":4364.932174093722,"d":"4364.9"},{"v":2299.506791530341,"d":"2299.5"},{"v":0.9047712431558695,"d":"0.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":751.9079584665105,"d":"751.9"},{"v":2694.460790748754,"d":"2694.5"},{"v":19068.210286558922,"d":"19068.21"},{"v":0.7000000000000002,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":74.09867964251178,"d":"74.1"},{"v":113.77344896079694,"d":"113.8"},{"v":764.4133447786206,"d":"764.4"},{"v":5718.477143549113,"d":"5718.5"},{"v":0,"d":"0.0"},{"v":1460.4696455707833,"d":"1460.5"},{"v":40.85786030913733,"d":"40.9"},{"v":8172.090122810963,"d":"8172.09"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.022317351598173517,"d":"0.02232"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":607.9313618757776,"d":"607.93"},{"v":0.48723489334269876,"d":"48.7%"}]
["GEN",{"v":21.729587584853473,"d":"21.73"},{"v":130.39715433968607,"d":"130.40"},{"v":47.75856857696089,"d":"47.76"},{"v":97.41372603142953,"d":"97.41"},{"v":51.31890156897052,"d":"51.32"},{"v":0.020192097949426085,"d":"0.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.780594278561964,"d":"16.78"},{"v":60.13322883463258,"d":"60.13"},{"v":425.5519533130444,"d":"425.55"},{"v":0.7000000000000002,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6536862865423578,"d":"1.65"},{"v":2.5391220629949545,"d":"2.54"},{"v":17.059681381760313,"d":"17.06"},{"v":127.62126501870452,"d":"127.62"},{"v":0,"d":"0.00"},{"v":32.59381457866303,"d":"32.59"},{"v":0.9118392340680763,"d":"0.91"},{"v":182.37940856273326,"d":"182.38"},{"v":0.3,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":173.04283993819226,"d":"173.0"},{"v":246.58899175493093,"d":"246.6"},{"v":95.93361273678126,"d":"95.9"},{"v":240.95561782246443,"d":"241.0"},{"v":202.16766558961544,"d":"202.2"},{"v":0.23176705570938574,"d":"0.2"},{"v":6.337293936857063,"d":"6.3"},{"v":0,"d":"0.0"},{"v":178.2602561807112,"d":"178.3"},{"v":132.30514994327072,"d":"132.3"},{"v":1275.8231949585327,"d":"1,275.8"}]
["Pd (D)",{"v":13.770515115344548,"d":"13.8"},{"v":0,"d":"0.0"},{"v":0.11477109876977153,"d":"0.1"},{"v":40.71697807213124,"d":"40.7"},{"v":32.04465421646282,"d":"32.0"},{"v":92.30586213473805,"d":"92.3"},{"v":785.3875506994185,"d":"785.4"},{"v":0.48524471156578575,"d":"0.5"},{"v":94.76062944607874,"d":"94.8"},{"v":48.808694325571004,"d":"48.8"},{"v":1108.3948998200804,"d":"1,108.4"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":33829.875207916586,"d":"33,830"},{"v":48208.147888089,"d":"48,208"},{"v":18755.021290040735,"d":"18,755"},{"v":47106.82328429179,"d":"47,107"},{"v":39523.778622769816,"d":"39,524"},{"v":45.310459391184914,"d":"45"},{"v":1238.9409646555557,"d":"1,239"},0,{"v":34849.88008332904,"d":"34,850"},{"v":25865.656813909427,"d":"25,866"},{"v":249423.4346143931,"d":"249,423"}]
["Pd (D)",{"v":2692.135705049859,"d":"2,692"},0,{"v":22.437749809490334,"d":"22"},{"v":7960.169213101658,"d":"7,960"},{"v":6264.72989931848,"d":"6,265"},{"v":18045.79604734129,"d":"18,046"},{"v":153543.2661617363,"d":"153,543"},{"v":94.8653411111111,"d":"95"},{"v":18525.703056708393,"d":"18,526"},{"v":9542.099740649131,"d":"9,542"},{"v":216691.20291482573,"d":"216,691"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.6423194721028262,"d":"0.642"},{"v":2.7048779107297727,"d":"2.705"},{"v":2.5464417149087204,"d":"2.546"},{"v":2.0679323978934714,"d":"2.068"},{"v":1.2984310548537856,"d":"1.298"},{"v":0.4456387823195284,"d":"0.446"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.48151081835685317,"d":"0.482"},{"v":2.324828991092758,"d":"2.325"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.20774511725461217,"d":"0.208"},{"v":0.40530431539772804,"d":"0.405"},{"v":0.945354881381015,"d":"0.945"},{"v":0.8311746142241979,"d":"0.831"},{"v":0,"d":"0.000"},{"v":1.7593834079544093,"d":"1.759"},{"v":0.09555959996767394,"d":"0.096"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":447.8500938874841,"d":"447.85"},{"v":639.7858484106916,"d":"639.79"}]
[null,null,"CRECPE (D) =",{"v":191.93575452320755,"d":"191.94"},{"v":0.512765106657301,"d":"51.3%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.10746020935060409,"d":"0.107"}]
["DEM =",{"v":0.1050298529764083,"d":"0.105"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":639.7858484106916,"d":"639.79"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":38.46753114123574,"d":"38.47"},{"v":61.71224902586493,"d":"61.71"},{"v":19.206363217233474,"d":"19.21"},{"v":44.10274451958142,"d":"44.10"},{"v":71.9016260764892,"d":"71.90"},{"v":17.945854961550882,"d":"17.95"},{"v":12.839345813210175,"d":"12.84"},{"v":27.939654431157063,"d":"27.94"},{"v":126.63648370921939,"d":"126.64"},{"v":27.098240991941832,"d":"27.10"},{"v":447.8500938874841,"d":"447.85"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":2.962892152464478,"d":"2.96"},{"v":0,"d":"0.00"},{"v":0.005251492648820415,"d":"0.01"},{"v":13.830331039933444,"d":"13.83"},{"v":27.5461795401226,"d":"27.55"},{"v":20.27286222150633,"d":"20.27"},{"v":109.8454717353766,"d":"109.85"},{"v":0.19010403388729902,"d":"0.19"},{"v":11.927190104000926,"d":"11.93"},{"v":5.355472203267058,"d":"5.36"},{"v":191.93575452320755,"d":"191.94"},{"v":0.3000000000000001,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":94.6429341718187,"d":"94.6"},{"v":863.8422845224065,"d":"863.8"},{"v":8105.413835887335,"d":"8105.4"},{"v":0,"d":"0.0"},{"v":1398.6137081892384,"d":"1398.6"},{"v":0,"d":"0.0"},{"v":10462.512762770799,"d":"10462.51"},{"v":0.2926295230795407,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.022317351598173517,"d":"0.02232"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.112179638195269,"d":"2.11"},{"v":19.27867198905599,"d":"19.28"},{"v":180.89137042419796,"d":"180.89"},{"v":0,"d":"0.00"},{"v":31.21335387568449,"d":"31.21"},{"v":0,"d":"0.00"},{"v":233.4955759271337,"d":"233.50"},{"v":0.2926295230795407,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3371541426590548,"d":"0.337"},{"v":1.0683192882420025,"d":"1.068"},{"v":1.1781133419010006,"d":"1.178"},{"v":0,"d":"0.000"},{"v":1.6848674395858751,"d":"1.685"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":564.4265662747193,"d":"564.43"},{"v":797.922142201853,"d":"797.92"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.3088618867238976,"d":"0.309"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":1247.7172102864693,"d":"1247.72"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":607.9313618757777,"d":"607.93"},{"v":0.48723489334269887,"d":"48.7%"}]
["GEN",{"v":21.72958758485347,"d":"21.73"},{"v":130.39715433968607,"d":"130.40"},{"v":47.75856857696089,"d":"47.76"},{"v":97.41372603142955,"d":"97.41"},{"v":51.31890156897051,"d":"51.32"},{"v":0.020192097949426085,"d":"0.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.780594278561964,"d":"16.78"},{"v":60.13322883463258,"d":"60.13"},{"v":425.55195331304446,"d":"425.55"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.653686286542358,"d":"1.65"},{"v":2.5391220629949545,"d":"2.54"},{"v":17.059681381760313,"d":"17.06"},{"v":127.62126501870452,"d":"127.62"},{"v":0,"d":"0.00"},{"v":32.59381457866303,"d":"32.59"},{"v":0.9118392340680762,"d":"0.91"},{"v":182.37940856273326,"d":"182.38"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":639.7858484106916,"d":"639.79"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":38.46753114123574,"d":"38.5"},{"v":61.71224902586493,"d":"61.7"},{"v":19.206363217233474,"d":"19.2"},{"v":44.10274451958142,"d":"44.1"},{"v":71.9016260764892,"d":"71.9"},{"v":17.945854961550882,"d":"17.9"},{"v":12.839345813210175,"d":"12.8"},{"v":27.939654431157063,"d":"27.9"},{"v":126.63648370921939,"d":"126.6"},{"v":27.098240991941832,"d":"27.1"},{"v":447.8500938874841,"d":"447.9"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":2.962892152464478,"d":"3.0"},{"v":0,"d":"0.0"},{"v":0.005251492648820415,"d":"0.0"},{"v":13.830331039933444,"d":"13.8"},{"v":27.5461795401226,"d":"27.5"},{"v":20.27286222150633,"d":"20.3"},{"v":109.8454717353766,"d":"109.8"},{"v":0.19010403388729902,"d":"0.2"},{"v":11.927190104000926,"d":"11.9"},{"v":5.355472203267058,"d":"5.4"},{"v":191.93575452320755,"d":"191.9"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":797.9221422018531,"d":"797.92"},{"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":2.112179638195269,"d":"2.1"},{"v":19.278671989055987,"d":"19.3"},{"v":180.891370424198,"d":"180.9"},{"v":0,"d":"0.0"},{"v":31.21335387568449,"d":"31.2"},{"v":0,"d":"0.0"},{"v":233.49557592713376,"d":"233.5"}]
["Est.Post.",{"v":8.712993824481151,"d":"8.7"},{"v":0,"d":"0.0"},{"v":0.01544309433619488,"d":"0.0"},{"v":40.670933243802835,"d":"40.7"},{"v":81.00520703107661,"d":"81.0"},{"v":59.616521375446716,"d":"59.6"},{"v":323.02320423018824,"d":"323.0"},{"v":0.5590400149702547,"d":"0.6"},{"v":35.07435585636581,"d":"35.1"},{"v":15.748867604051537,"d":"15.7"},{"v":564.4265662747193,"d":"564.4"}]
["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":119,"d":"119.0"},{"v":0.01358447488584475,"d":"(0.01358)"}]
[]
["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":27240.300409369884,"d":"27240.30"}]
["GEN",{"v":1280.2198951228504,"d":"1280.2"},{"v":7670.804909263516,"d":"7670.8"},{"v":1993.8253712266674,"d":"1993.8"},{"v":4676.6839066914445,"d":"4676.7"},{"v":0,"d":"0.0"},{"v":14.156665591910087,"d":"14.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1501.1474463719082,"d":"1501.1"},{"v":1931.3720922906205,"d":"1931.4"},{"v":19068.21028655892,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":118.96319330495398,"d":"119.0"},{"v":1066.5889611246548,"d":"1066.6"},{"v":1221.9122112702353,"d":"1221.9"},{"v":4581.316620034735,"d":"4581.3"},{"v":0,"d":"0.0"},{"v":1134.6202548037559,"d":"1134.6"},{"v":48.68888227262852,"d":"48.7"},{"v":8172.090122810963,"d":"8172.09"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.01358447488584475,"d":"0.01358"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":370.0451767939516,"d":"370.05"},{"v":0.48723489334269887,"d":"48.7%"}]
["GEN",{"v":17.39111501365516,"d":"17.39"},{"v":104.20385664410483,"d":"104.20"},{"v":27.085070682188746,"d":"27.09"},{"v":63.53029507948423,"d":"63.53"},{"v":0,"d":"0.00"},{"v":0.19231086820060508,"d":"0.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20.392299785189167,"d":"20.39"},{"v":26.23667568294336,"d":"26.24"},{"v":259.03162375576613,"d":"259.03"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6160525117910416,"d":"1.62"},{"v":14.489050955917115,"d":"14.49"},{"v":16.599035746707536,"d":"16.60"},{"v":62.23478056896501,"d":"62.23"},{"v":0,"d":"0.00"},{"v":15.413220356352392,"d":"15.41"},{"v":0.6614128984523737,"d":"0.66"},{"v":111.01355303818546,"d":"111.01"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":144.10673264393273,"d":"144.1"},{"v":271.71315317901826,"d":"271.7"},{"v":93.8810796270641,"d":"93.9"},{"v":203.33918403576968,"d":"203.3"},{"v":0,"d":"0.0"},{"v":2.9798621448349594,"d":"3.0"},{"v":10.41126861055089,"d":"10.4"},{"v":0,"d":"0.0"},{"v":178.37893810892737,"d":"178.4"},{"v":98.55612440689404,"d":"98.6"},{"v":1003.366342756992,"d":"1,003.4"}]
["Pd (D)",{"v":10.383115675206314,"d":"10.4"},{"v":0,"d":"0.0"},{"v":0.11477109876977153,"d":"0.1"},{"v":41.47725359629966,"d":"41.5"},{"v":149.1204753960467,"d":"149.1"},{"v":109.31554188929664,"d":"109.3"},{"v":533.3036194140752,"d":"533.3"},{"v":0.7971877404295051,"d":"0.8"},{"v":56.21754196351637,"d":"56.2"},{"v":51.089474434242554,"d":"51.1"},{"v":951.8189812078828,"d":"951.8"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":17148.701184627997,"d":"17,149"},{"v":32333.865228303173,"d":"32,334"},{"v":11171.848475620627,"d":"11,172"},{"v":24197.36290025659,"d":"24,197"},0,{"v":354.60359523536016,"d":"355"},{"v":1238.940964655556,"d":"1,239"},0,{"v":21227.09363496236,"d":"21,227"},{"v":11728.178804420391,"d":"11,728"},{"v":119400.59478808205,"d":"119,401"}]
["Pd (D)",{"v":1235.5907653495515,"d":"1,236"},0,{"v":13.657760753602812,"d":"14"},{"v":4935.793177959659,"d":"4,936"},{"v":17745.336572129556,"d":"17,745"},{"v":13008.5494848263,"d":"13,009"},{"v":63463.13071027495,"d":"63,463"},{"v":94.8653411111111,"d":"95"},{"v":6689.887493658448,"d":"6,690"},{"v":6079.647457674864,"d":"6,080"},{"v":113266.45876373805,"d":"113,266"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.0141359877006,"d":"1.014"},{"v":3.222746674681222,"d":"3.223"},{"v":2.424403691232851,"d":"2.424"},{"v":2.6255049090002514,"d":"2.626"},{"v":0,"d":"0.000"},{"v":0.5423263350529852,"d":"0.542"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.960673191340795,"d":"0.961"},{"v":2.237063070103831,"d":"2.237"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3274149571354365,"d":"0.327"},{"v":0.8164990783366323,"d":"0.816"},{"v":1.2760097323740303,"d":"1.276"},{"v":0.9806446652164441,"d":"0.981"},{"v":0,"d":"0.000"},{"v":2.3039580816513077,"d":"2.304"},{"v":0.10879132434190984,"d":"0.109"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":272.60440497499036,"d":"272.60"},{"v":389.4348642499863,"d":"389.43"}]
[null,null,"CRECPE (D) =",{"v":116.8304592749959,"d":"116.83"},{"v":0.5127651066573012,"d":"51.3%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.0654105622134112,"d":"0.065"}]
["DEM =",{"v":0.06393121485520505,"d":"0.064"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":389.4348642499862,"d":"389.43"},{"v":0.5127651066573011,"d":"51.3%"}]
["GEN",{"v":23.4150189555348,"d":"23.42"},{"v":37.56397766791779,"d":"37.56"},{"v":11.690829784402986,"d":"11.69"},{"v":26.845148838006086,"d":"26.85"},{"v":43.76620717699343,"d":"43.77"},{"v":10.92356388963967,"d":"10.92"},{"v":7.815253973258369,"d":"7.82"},{"v":17.00674617548691,"d":"17.01"},{"v":77.08307704039443,"d":"77.08"},{"v":16.4945814733559,"d":"16.49"},{"v":272.6044049749903,"d":"272.60"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":1.8034995710653343,"d":"1.80"},{"v":0,"d":"0.00"},{"v":0.0031965607427602524,"d":"0.00"},{"v":8.418462372133401,"d":"8.42"},{"v":16.767239720074627,"d":"16.77"},{"v":12.34000309135168,"d":"12.34"},{"v":66.86246105631619,"d":"66.86"},{"v":0.11571549888792114,"d":"0.12"},{"v":7.260028758957085,"d":"7.26"},{"v":3.259852645466905,"d":"3.26"},{"v":116.83045927499592,"d":"116.83"},{"v":0.30000000000000016,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":861.2523900481627,"d":"861.3"},{"v":1703.1629456584278,"d":"1703.2"},{"v":6764.31423491861,"d":"6764.3"},{"v":0,"d":"0.0"},{"v":1133.783192145599,"d":"1133.8"},{"v":0,"d":"0.0"},{"v":10462.512762770799,"d":"10462.51"},{"v":0.2926295230795407,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.01358447488584475,"d":"0.01358"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.699661462983032,"d":"11.70"},{"v":23.136574261798277,"d":"23.14"},{"v":91.889656844214,"d":"91.89"},{"v":0,"d":"0.00"},{"v":15.401849299694781,"d":"15.40"},{"v":0,"d":"0.00"},{"v":142.1277418686901,"d":"142.13"},{"v":0.29262952307954077,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6593090762425023,"d":"0.659"},{"v":1.7785668024544716,"d":"1.779"},{"v":1.4479219007286805,"d":"1.448"},{"v":0,"d":"0.000"},{"v":2.3022583435513186,"d":"2.302"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":343.5639968628726,"d":"343.56"},{"v":485.69173873156274,"d":"485.69"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.1880028875710681,"d":"0.188"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":759.4800410439378,"d":"759.48"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":370.0451767939516,"d":"370.05"},{"v":0.48723489334269887,"d":"48.7%"}]
["GEN",{"v":17.391115013655163,"d":"17.39"},{"v":104.20385664410485,"d":"104.20"},{"v":27.085070682188746,"d":"27.09"},{"v":63.53029507948424,"d":"63.53"},{"v":0,"d":"0.00"},{"v":0.19231086820060508,"d":"0.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20.392299785189167,"d":"20.39"},{"v":26.23667568294336,"d":"26.24"},{"v":259.03162375576613,"d":"259.03"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6160525117910418,"d":"1.62"},{"v":14.489050955917115,"d":"14.49"},{"v":16.599035746707536,"d":"16.60"},{"v":62.234780568965014,"d":"62.23"},{"v":0,"d":"0.00"},{"v":15.413220356352392,"d":"15.41"},{"v":0.6614128984523737,"d":"0.66"},{"v":111.01355303818546,"d":"111.01"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":389.4348642499862,"d":"389.43"},{"v":0.5127651066573011,"d":"51.3%"}]
["GEN",{"v":23.4150189555348,"d":"23.4"},{"v":37.56397766791779,"d":"37.6"},{"v":11.690829784402986,"d":"11.7"},{"v":26.845148838006086,"d":"26.8"},{"v":43.76620717699343,"d":"43.8"},{"v":10.92356388963967,"d":"10.9"},{"v":7.815253973258369,"d":"7.8"},{"v":17.00674617548691,"d":"17.0"},{"v":77.08307704039443,"d":"77.1"},{"v":16.4945814733559,"d":"16.5"},{"v":272.6044049749903,"d":"272.6"},{"v":0.6999999999999998,"d":"70.0%"}]
["DEM",{"v":1.8034995710653343,"d":"1.8"},{"v":0,"d":"0.0"},{"v":0.0031965607427602524,"d":"0.0"},{"v":8.418462372133401,"d":"8.4"},{"v":16.767239720074627,"d":"16.8"},{"v":12.34000309135168,"d":"12.3"},{"v":66.86246105631619,"d":"66.9"},{"v":0.11571549888792114,"d":"0.1"},{"v":7.260028758957085,"d":"7.3"},{"v":3.259852645466905,"d":"3.3"},{"v":116.83045927499592,"d":"116.8"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":485.69173873156274,"d":"485.69"},{"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":11.69966146298303,"d":"11.7"},{"v":23.136574261798277,"d":"23.1"},{"v":91.889656844214,"d":"91.9"},{"v":0,"d":"0.0"},{"v":15.401849299694781,"d":"15.4"},{"v":0,"d":"0.0"},{"v":142.1277418686901,"d":"142.1"}]
["Est.Post.",{"v":5.303561458379831,"d":"5.3"},{"v":0,"d":"0.0"},{"v":0.009400144378553405,"d":"0.0"},{"v":24.756220235358246,"d":"24.8"},{"v":49.30751732326402,"d":"49.3"},{"v":36.28831735896757,"d":"36.3"},{"v":196.62281996620155,"d":"196.6"},{"v":0.34028522650363324,"d":"0.3"},{"v":21.34960791257049,"d":"21.3"},{"v":9.58626723724876,"d":"9.6"},{"v":343.5639968628726,"d":"343.6"}]
["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) =",27.5,{"v":0.003139269406392694,"d":"(0.00314)"}]
[]
["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":26130.86695760524,"d":"26130.87"}]
["GEN",{"v":0,"d":"0.0"},{"v":3226.8543328470496,"d":"3226.9"},{"v":869.4102132991746,"d":"869.4"},{"v":3069.8902694866583,"d":"3069.9"},{"v":2990.6411305212628,"d":"2990.6"},{"v":52.23659920742072,"d":"52.2"},{"v":0,"d":"0.0"},{"v":2174.0324572883274,"d":"2174.0"},{"v":413.39893008201153,"d":"413.4"},{"v":5162.31290206237,"d":"5162.3"},{"v":17958.776834794277,"d":"17958.78"},{"v":0.6872629547244117,"d":"68.7%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":214.65083368690182,"d":"214.7"},{"v":1370.0434594499993,"d":"1370.0"},{"v":1288.3828527357566,"d":"1288.4"},{"v":4247.725446659352,"d":"4247.7"},{"v":0,"d":"0.0"},{"v":1020.1813597180031,"d":"1020.2"},{"v":31.106170560951966,"d":"31.1"},{"v":8172.090122810965,"d":"8172.09"},{"v":0.3127370452755883,"d":"31.3%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.003139269406392694,"d":"0.00314"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":82.03183120252787,"d":"82.03"},{"v":0.4673909605879987,"d":"46.7%"}]
["GEN",{"v":0,"d":"0.00"},{"v":10.129965085992449,"d":"10.13"},{"v":2.7293128842154455,"d":"2.73"},{"v":9.63721260398209,"d":"9.64"},{"v":9.38842820654506,"d":"9.39"},{"v":0.1639847577858527,"d":"0.16"},{"v":0,"d":"0.00"},{"v":6.824873581669977,"d":"6.82"},{"v":1.2977706138419312,"d":"1.30"},{"v":16.205890959670683,"d":"16.21"},{"v":56.37743869370349,"d":"56.38"},{"v":0.6872629547244117,"d":"68.7%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6738467952499771,"d":"0.67"},{"v":4.300935517679792,"d":"4.30"},{"v":4.044580873314304,"d":"4.04"},{"v":13.334754541453446,"d":"13.33"},{"v":0,"d":"0.00"},{"v":3.202624131534827,"d":"3.20"},{"v":0.09765064959202957,"d":"0.10"},{"v":25.654392508824376,"d":"25.65"},{"v":0.3127370452755883,"d":"31.3%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":142.1394052358244,"d":"142.1"},{"v":162.33422819132505,"d":"162.3"},{"v":96.2013344467444,"d":"96.2"},{"v":175.89409365060544,"d":"175.9"},{"v":224.49121734554265,"d":"224.5"},{"v":17.382529178203928,"d":"17.4"},{"v":45.05239871474748,"d":"45.1"},{"v":333.91609178309244,"d":"333.9"},{"v":154.99859825033877,"d":"155.0"},{"v":254.85559815343595,"d":"254.9"},{"v":1607.2654949498606,"d":"1,607.3"}]
["Pd (D)",{"v":9.859459723107648,"d":"9.9"},{"v":0,"d":"0.0"},{"v":0.11477109876977153,"d":"0.1"},{"v":76.53440276628818,"d":"76.5"},{"v":175.839398348365,"d":"175.8"},{"v":150.7435619137327,"d":"150.7"},{"v":750.969873024772,"d":"751.0"},{"v":3.4496487676767678,"d":"3.4"},{"v":66.01302276018968,"d":"66.0"},{"v":58.08386676750195,"d":"58.1"},{"v":1291.6080051704039,"d":"1,291.6"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":3908.833643985171,"d":"3,909"},{"v":4464.191275261439,"d":"4,464"},{"v":2645.536697285471,"d":"2,646"},{"v":4837.08757539165,"d":"4,837"},{"v":6173.508477002423,"d":"6,174"},{"v":478.019552400608,"d":"478"},{"v":1238.9409646555557,"d":"1,239"},{"v":9182.692524035043,"d":"9,183"},{"v":4262.461451884316,"d":"4,262"},{"v":7008.528949219489,"d":"7,009"},{"v":44199.80111112117,"d":"44,200"}]
["Pd (D)",{"v":271.1351423854603,"d":"271"},0,{"v":3.156205216168717,"d":"3"},{"v":2104.696076072925,"d":"2,105"},{"v":4835.583454580037,"d":"4,836"},{"v":4145.447952627649,"d":"4,145"},{"v":20651.67150818123,"d":"20,652"},{"v":94.8653411111111,"d":"95"},{"v":1815.3581259052164,"d":"1,815"},{"v":1597.3063361063037,"d":"1,597"},{"v":35519.2201421861,"d":"35,519"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0,"d":"0.000"},{"v":2.2691601818515723,"d":"2.269"},{"v":1.0316669910555147,"d":"1.032"},{"v":1.9923585119712832,"d":"1.992"},{"v":1.5207605596588822,"d":"1.521"},{"v":0.34305031449513596,"d":"0.343"},{"v":0,"d":"0.000"},{"v":0.7432322887656706,"d":"0.743"},{"v":0.3044650675417188,"d":"0.304"},{"v":2.31230991226418,"d":"2.312"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3201634682130843,"d":"0.320"},{"v":0.8894346583153576,"d":"0.889"},{"v":0.9756679904159914,"d":"0.976"},{"v":0.645698559371857,"d":"0.646"},{"v":0,"d":"0.000"},{"v":1.7641831029554347,"d":"1.764"},{"v":0.06113457849924333,"d":"0.061"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":66.47962676928645,"d":"66.48"},{"v":93.47826231602919,"d":"93.48"}]
[null,null,"CRECPE (D) =",{"v":26.998635546742737,"d":"27.00"},{"v":0.5326090394120013,"d":"53.3%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.015951575555485653,"d":"0.016"}]
["DEM =",{"v":0.014774020239648218,"d":"0.015"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":93.47826231602919,"d":"93.48"},{"v":0.5326090394120013,"d":"53.3%"}]
["GEN",{"v":5.710185501597198,"d":"5.71"},{"v":9.160670810004302,"d":"9.16"},{"v":2.8510250990319514,"d":"2.85"},{"v":6.546686123726866,"d":"6.55"},{"v":10.67319920417545,"d":"10.67"},{"v":2.663913117766104,"d":"2.66"},{"v":1.9058942473694256,"d":"1.91"},{"v":4.14740964442627,"d":"4.15"},{"v":18.79813421336207,"d":"18.80"},{"v":4.022508807826817,"d":"4.02"},{"v":66.47962676928645,"d":"66.48"},{"v":0.7111773916435635,"d":"71.1%"}]
["DEM",{"v":0.41677511096047626,"d":"0.42"},{"v":0,"d":"0.00"},{"v":0.000738701011982411,"d":"0.00"},{"v":1.9454429851568775,"d":"1.95"},{"v":3.874782288252538,"d":"3.87"},{"v":2.851681386656899,"d":"2.85"},{"v":15.451409067636089,"d":"15.45"},{"v":0.026740976633763278,"d":"0.03"},{"v":1.6777377384144516,"d":"1.68"},{"v":0.7533272920196625,"d":"0.75"},{"v":26.998635546742737,"d":"27.00"},{"v":0.2888226083564365,"d":"28.9%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1130.1562415189926,"d":"1130.2"},{"v":1958.3808207985717,"d":"1958.4"},{"v":6461.3422841511465,"d":"6461.3"},{"v":0,"d":"0.0"},{"v":912.6334163020906,"d":"912.6"},{"v":0,"d":"0.0"},{"v":10462.512762770803,"d":"10462.51"},{"v":0.2926295230795408,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.003139269406392694,"d":"0.00314"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.547864913444326,"d":"3.55"},{"v":6.147884996799169,"d":"6.15"},{"v":20.283894156867184,"d":"20.28"},{"v":0,"d":"0.00"},{"v":2.8650021630488003,"d":"2.87"},{"v":0,"d":"0.00"},{"v":32.84464623015948,"d":"32.84"},{"v":0.2926295230795408,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.7336994484262195,"d":"0.734"},{"v":1.4830447920356225,"d":"1.483"},{"v":0.9821914002860084,"d":"0.982"},{"v":0,"d":"0.000"},{"v":1.578202186205097,"d":"1.578"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":79.39504129184029,"d":"79.40"},{"v":112.23968752199977,"d":"112.24"}]
[{"$nulls":3},{"v":0.7073704769204592,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.04344604544709555,"d":"0.043"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":175.51009351855706,"d":"175.51"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":82.03183120252787,"d":"82.03"},{"v":0.4673909605879987,"d":"46.7%"}]
["GEN",{"v":0,"d":"0.00"},{"v":10.129965085992449,"d":"10.13"},{"v":2.729312884215446,"d":"2.73"},{"v":9.637212603982091,"d":"9.64"},{"v":9.38842820654506,"d":"9.39"},{"v":0.1639847577858527,"d":"0.16"},{"v":0,"d":"0.00"},{"v":6.824873581669977,"d":"6.82"},{"v":1.2977706138419312,"d":"1.30"},{"v":16.205890959670683,"d":"16.21"},{"v":56.37743869370349,"d":"56.38"},{"v":0.6872629547244117,"d":"68.7%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.673846795249977,"d":"0.67"},{"v":4.300935517679791,"d":"4.30"},{"v":4.044580873314304,"d":"4.04"},{"v":13.334754541453446,"d":"13.33"},{"v":0,"d":"0.00"},{"v":3.2026241315348276,"d":"3.20"},{"v":0.09765064959202957,"d":"0.10"},{"v":25.654392508824376,"d":"25.65"},{"v":0.3127370452755883,"d":"31.3%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":93.47826231602919,"d":"93.48"},{"v":0.5326090394120013,"d":"53.3%"}]
["GEN",{"v":5.710185501597198,"d":"5.7"},{"v":9.160670810004302,"d":"9.2"},{"v":2.8510250990319514,"d":"2.9"},{"v":6.546686123726866,"d":"6.5"},{"v":10.67319920417545,"d":"10.7"},{"v":2.663913117766104,"d":"2.7"},{"v":1.9058942473694256,"d":"1.9"},{"v":4.14740964442627,"d":"4.1"},{"v":18.79813421336207,"d":"18.8"},{"v":4.022508807826817,"d":"4.0"},{"v":66.47962676928645,"d":"66.5"},{"v":0.7111773916435635,"d":"71.1%"}]
["DEM",{"v":0.41677511096047626,"d":"0.4"},{"v":0,"d":"0.0"},{"v":0.000738701011982411,"d":"0.0"},{"v":1.9454429851568775,"d":"1.9"},{"v":3.874782288252538,"d":"3.9"},{"v":2.851681386656899,"d":"2.9"},{"v":15.451409067636089,"d":"15.5"},{"v":0.026740976633763278,"d":"0.0"},{"v":1.6777377384144516,"d":"1.7"},{"v":0.7533272920196625,"d":"0.8"},{"v":26.998635546742737,"d":"27.0"},{"v":0.2888226083564365,"d":"28.9%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":112.23968752199977,"d":"112.24"},{"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":3.547864913444326,"d":"3.5"},{"v":6.147884996799169,"d":"6.1"},{"v":20.283894156867184,"d":"20.3"},{"v":0,"d":"0.0"},{"v":2.8650021630488003,"d":"2.9"},{"v":0,"d":"0.0"},{"v":32.84464623015948,"d":"32.8"}]
["Est.Post.",{"v":1.2256129420625654,"d":"1.2"},{"v":0,"d":"0.0"},{"v":0.0021723022723547777,"d":"0.0"},{"v":5.720975264473543,"d":"5.7"},{"v":11.39459433940975,"d":"11.4"},{"v":8.385955692198383,"d":"8.4"},{"v":45.43804663084488,"d":"45.4"},{"v":0.07863734225924295,"d":"0.1"},{"v":4.9337329209721705,"d":"4.9"},{"v":2.215313857347402,"d":"2.2"},{"v":79.39504129184029,"d":"79.4"}]
["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) =",57.5,{"v":0.006563926940639269,"d":"(0.00656)"}]
[]
["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":27240.30040936988,"d":"27240.30"}]
["GEN",{"v":1214.9511526056285,"d":"1215.0"},{"v":668.7342416968557,"d":"668.7"},{"v":2671.006665204214,"d":"2671.0"},{"v":4848.480253352311,"d":"4848.5"},{"v":3246.5524305821577,"d":"3246.6"},{"v":17.123118142081648,"d":"17.1"},{"v":0,"d":"0.0"},{"v":2235.942426223376,"d":"2235.9"},{"v":314.60796858675855,"d":"314.6"},{"v":3850.8120301655354,"d":"3850.8"},{"v":19068.21028655892,"d":"19068.21"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":52.17208516627452,"d":"52.2"},{"v":241.0516352796866,"d":"241.1"},{"v":1053.4359958970672,"d":"1053.4"},{"v":5595.240213578679,"d":"5595.2"},{"v":0,"d":"0.0"},{"v":1197.9117117572573,"d":"1197.9"},{"v":32.27848113199781,"d":"32.3"},{"v":8172.0901228109615,"d":"8172.09"},{"v":0.29999999999999993,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.006563926940639269,"d":"0.00656"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":178.80334172816987,"d":"178.80"},{"v":0.4872348933426988,"d":"48.7%"}]
["GEN",{"v":7.974850602148817,"d":"7.97"},{"v":4.389522705201964,"d":"4.39"},{"v":17.532292608360994,"d":"17.53"},{"v":31.82507015613674,"d":"31.83"},{"v":21.310132963296127,"d":"21.31"},{"v":0.11239489648055875,"d":"0.11"},{"v":0,"d":"0.00"},{"v":14.67656272920595,"d":"14.68"},{"v":2.065063720746417,"d":"2.07"},{"v":25.276448828141355,"d":"25.28"},{"v":125.16233920971892,"d":"125.16"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3424537553722357,"d":"0.34"},{"v":1.5822453228974862,"d":"1.58"},{"v":6.914676913707917,"d":"6.91"},{"v":36.726747977257304,"d":"36.73"},{"v":0,"d":"0.00"},{"v":7.863004957310764,"d":"7.86"},{"v":0.21187359190523675,"d":"0.21"},{"v":53.64100251845095,"d":"53.64"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":112.6294941142,"d":"112.6"},{"v":20.217759529821098,"d":"20.2"},{"v":83.08297065855196,"d":"83.1"},{"v":214.47505138054876,"d":"214.5"},{"v":240.39674797164076,"d":"240.4"},{"v":5.098875225606487,"d":"5.1"},{"v":21.546799385314014,"d":"21.5"},{"v":334.18333155242664,"d":"334.2"},{"v":112.33244505661995,"d":"112.3"},{"v":141.72348265109676,"d":"141.7"},{"v":1285.686957525826,"d":"1,285.7"}]
["Pd (D)",{"v":8.002117518007703,"d":"8.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":28.805994860159235,"d":"28.8"},{"v":16.699326845198936,"d":"16.7"},{"v":95.481002355589,"d":"95.5"},{"v":735.6352641598307,"d":"735.6"},{"v":1.6498320193236715,"d":"1.6"},{"v":65.26771443870368,"d":"65.3"},{"v":38.24107982205952,"d":"38.2"},{"v":989.7823320188725,"d":"989.8"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":6476.1959115665,"d":"6,476"},{"v":1162.521172964713,"d":"1,163"},{"v":4777.270812866737,"d":"4,777"},{"v":12332.315454381554,"d":"12,332"},{"v":13822.813008369343,"d":"13,823"},{"v":293.185325472373,"d":"293"},{"v":1238.9409646555557,"d":"1,239"},{"v":19215.54156426453,"d":"19,216"},{"v":6459.115590755647,"d":"6,459"},{"v":8149.100252438064,"d":"8,149"},{"v":73927.00005773503,"d":"73,927"}]
["Pd (D)",{"v":460.1217572854429,"d":"460"},0,0,{"v":1656.344704459156,"d":"1,656"},{"v":960.2112935989388,"d":"960"},{"v":5490.157635446368,"d":"5,490"},{"v":42299.02768919027,"d":"42,299"},{"v":94.8653411111111,"d":"95"},{"v":3752.8935802254614,"d":"3,753"},{"v":2198.8620897684223,"d":"2,199"},{"v":56912.48409108517,"d":"56,912"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.2314097212386235,"d":"1.231"},{"v":3.775864738882655,"d":"3.776"},{"v":3.6699390290248677,"d":"3.670"},{"v":2.580624074518755,"d":"2.581"},{"v":1.5416639833291104,"d":"1.542"},{"v":0.38335785155505603,"d":"0.383"},{"v":0,"d":"0.000"},{"v":0.7637860572454643,"d":"0.764"},{"v":0.3197130770816298,"d":"0.320"},{"v":3.1017471923454494,"d":"3.102"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.20675270941507112,"d":"0.207"},{"v":1.6478095325947693,"d":"1.648"},{"v":1.259467828221244,"d":"1.259"},{"v":0.8682645910237556,"d":"0.868"},{"v":0,"d":"0.000"},{"v":2.0951846326637327,"d":"2.095"},{"v":0.09635601654651778,"d":"0.096"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":131.72061584926,"d":"131.72"},{"v":188.17230835608575,"d":"188.17"}]
[null,null,"CRECPE (D) =",{"v":56.45169250682575,"d":"56.45"},{"v":0.512765106657301,"d":"51.3%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.031605943926648256,"d":"0.032"}]
["DEM =",{"v":0.03089113322835538,"d":"0.031"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":188.17230835608575,"d":"188.17"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":11.313979747422273,"d":"11.31"},{"v":18.150661478195563,"d":"18.15"},{"v":5.648930358009844,"d":"5.65"},{"v":12.97139544693571,"d":"12.97"},{"v":21.147537081320348,"d":"21.15"},{"v":5.278192635750258,"d":"5.28"},{"v":3.7762781803559333,"d":"3.78"},{"v":8.217545420928547,"d":"8.22"},{"v":37.24602462035864,"d":"37.25"},{"v":7.97007087998289,"d":"7.97"},{"v":131.72061584926,"d":"131.72"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.8714388683719053,"d":"0.87"},{"v":0,"d":"0.00"},{"v":0.0015445566614177692,"d":"0.00"},{"v":4.067744423509836,"d":"4.07"},{"v":8.101817511800766,"d":"8.10"},{"v":5.962606535737156,"d":"5.96"},{"v":32.30749168687547,"d":"32.31"},{"v":0.055912951143323245,"d":"0.06"},{"v":3.507997089412037,"d":"3.51"},{"v":1.5751388833138407,"d":"1.58"},{"v":56.45169250682575,"d":"56.45"},{"v":0.30000000000000016,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":179.3257482856468,"d":"179.3"},{"v":1256.9751477820955,"d":"1257.0"},{"v":7941.208610633742,"d":"7941.2"},{"v":0,"d":"0.0"},{"v":1085.0032560693148,"d":"1085.0"},{"v":0,"d":"0.0"},{"v":10462.512762770799,"d":"10462.51"},{"v":0.2926295230795407,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.006563926940639269,"d":"0.00656"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.1770811103224532,"d":"1.18"},{"v":8.250693036240923,"d":"8.25"},{"v":52.12551314057536,"d":"52.13"},{"v":0,"d":"0.00"},{"v":7.121882103194703,"d":"7.12"},{"v":0,"d":"0.00"},{"v":68.67516939033344,"d":"68.68"},{"v":0.2926295230795407,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":1.2258563486695424,"d":"1.226"},{"v":1.5028153259155217,"d":"1.503"},{"v":1.2323099604934016,"d":"1.232"},{"v":0,"d":"0.000"},{"v":1.8977042516528924,"d":"1.898"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":166.00781361021154,"d":"166.01"},{"v":234.682983000545,"d":"234.68"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.09084173138938162,"d":"0.091"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":366.9756500842556,"d":"366.98"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":178.80334172816987,"d":"178.80"},{"v":0.4872348933426988,"d":"48.7%"}]
["GEN",{"v":7.974850602148817,"d":"7.97"},{"v":4.389522705201964,"d":"4.39"},{"v":17.532292608360994,"d":"17.53"},{"v":31.82507015613674,"d":"31.83"},{"v":21.310132963296123,"d":"21.31"},{"v":0.11239489648055875,"d":"0.11"},{"v":0,"d":"0.00"},{"v":14.67656272920595,"d":"14.68"},{"v":2.065063720746417,"d":"2.07"},{"v":25.27644882814136,"d":"25.28"},{"v":125.16233920971892,"d":"125.16"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3424537553722357,"d":"0.34"},{"v":1.5822453228974862,"d":"1.58"},{"v":6.9146769137079165,"d":"6.91"},{"v":36.726747977257304,"d":"36.73"},{"v":0,"d":"0.00"},{"v":7.863004957310763,"d":"7.86"},{"v":0.21187359190523677,"d":"0.21"},{"v":53.64100251845095,"d":"53.64"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":188.17230835608575,"d":"188.17"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":11.313979747422273,"d":"11.3"},{"v":18.150661478195563,"d":"18.2"},{"v":5.648930358009844,"d":"5.6"},{"v":12.97139544693571,"d":"13.0"},{"v":21.147537081320348,"d":"21.1"},{"v":5.278192635750258,"d":"5.3"},{"v":3.7762781803559333,"d":"3.8"},{"v":8.217545420928547,"d":"8.2"},{"v":37.24602462035864,"d":"37.2"},{"v":7.97007087998289,"d":"8.0"},{"v":131.72061584926,"d":"131.7"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.8714388683719053,"d":"0.9"},{"v":0,"d":"0.0"},{"v":0.0015445566614177692,"d":"0.0"},{"v":4.067744423509836,"d":"4.1"},{"v":8.101817511800766,"d":"8.1"},{"v":5.962606535737156,"d":"6.0"},{"v":32.30749168687547,"d":"32.3"},{"v":0.055912951143323245,"d":"0.1"},{"v":3.507997089412037,"d":"3.5"},{"v":1.5751388833138407,"d":"1.6"},{"v":56.45169250682575,"d":"56.5"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":234.682983000545,"d":"234.68"},{"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":1.177081110322453,"d":"1.2"},{"v":8.250693036240923,"d":"8.3"},{"v":52.12551314057536,"d":"52.1"},{"v":0,"d":"0.0"},{"v":7.121882103194703,"d":"7.1"},{"v":0,"d":"0.0"},{"v":68.67516939033344,"d":"68.7"}]
["Est.Post.",{"v":2.5626452424944555,"d":"2.6"},{"v":0,"d":"0.0"},{"v":0.004542086569469081,"d":"0.0"},{"v":11.962039189353773,"d":"12.0"},{"v":23.825060891493116,"d":"23.8"},{"v":17.534270992778442,"d":"17.5"},{"v":95.00682477358475,"d":"95.0"},{"v":0.16442353381478073,"d":"0.2"},{"v":10.315987016578177,"d":"10.3"},{"v":4.632019883544569,"d":"4.6"},{"v":166.00781361021154,"d":"166.0"}]
["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":35,"d":"35.0"},{"v":0.003995433789954338,"d":"(0.00400)"}]
[]
["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":27240.30040936988,"d":"27240.30"}]
["GEN",{"v":1935.939689190732,"d":"1935.9"},{"v":358.8315030801062,"d":"358.8"},{"v":1788.2404560158463,"d":"1788.2"},{"v":4583.995527507758,"d":"4584.0"},{"v":100.36634983942686,"d":"100.4"},{"v":34.15863389500875,"d":"34.2"},{"v":0,"d":"0.0"},{"v":2566.6400061678946,"d":"2566.6"},{"v":431.7703299931551,"d":"431.8"},{"v":7268.2677908689875,"d":"7268.3"},{"v":19068.210286558915,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":135.9253044449244,"d":"135.9"},{"v":1397.516973867595,"d":"1397.5"},{"v":1692.6315484316149,"d":"1692.6"},{"v":3894.897071521677,"d":"3894.9"},{"v":0,"d":"0.0"},{"v":1021.2688508490744,"d":"1021.3"},{"v":29.850373696078595,"d":"29.9"},{"v":8172.090122810964,"d":"8172.09"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.003995433789954338,"d":"0.00400"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":108.8368167041034,"d":"108.84"},{"v":0.4872348933426988,"d":"48.7%"}]
["GEN",{"v":7.734918849506349,"d":"7.73"},{"v":1.4336875123063602,"d":"1.43"},{"v":7.144796342529066,"d":"7.14"},{"v":18.315050623604055,"d":"18.32"},{"v":0.4010071055228242,"d":"0.40"},{"v":0.1364785600827975,"d":"0.14"},{"v":0,"d":"0.00"},{"v":10.254840207291815,"d":"10.25"},{"v":1.7251097659543866,"d":"1.73"},{"v":29.03988272607472,"d":"29.04"},{"v":76.18577169287238,"d":"76.19"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5430805542890814,"d":"0.54"},{"v":5.583686539425322,"d":"5.58"},{"v":6.762797282546406,"d":"6.76"},{"v":15.561803367951905,"d":"15.56"},{"v":0,"d":"0.00"},{"v":4.080412075310228,"d":"4.08"},{"v":0.11926519170807658,"d":"0.12"},{"v":32.65104501123101,"d":"32.65"},{"v":0.29999999999999993,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":140.254049803054,"d":"140.3"},{"v":11.166293966261023,"d":"11.2"},{"v":83.8861357884413,"d":"83.9"},{"v":173.43894179506353,"d":"173.4"},{"v":3.9066215572872554,"d":"3.9"},{"v":7.217888306378013,"d":"7.2"},{"v":35.39831327587303,"d":"35.4"},{"v":333.78247189842534,"d":"333.8"},{"v":113.04453662591705,"d":"113.0"},{"v":259.116272473643,"d":"259.1"},{"v":1161.2115254903435,"d":"1,161.2"}]
["Pd (D)",{"v":8.44395222759095,"d":"8.4"},{"v":0,"d":"0.0"},{"v":0.11477109876977153,"d":"0.1"},{"v":41.98410394574528,"d":"42.0"},{"v":135.6707472882919,"d":"135.7"},{"v":107.2743803187496,"d":"107.3"},{"v":515.7540114908644,"d":"515.8"},{"v":2.7104383174603175,"d":"2.7"},{"v":47.80620519245994,"d":"47.8"},{"v":58.15989277112432,"d":"58.2"},{"v":917.9185026510564,"d":"917.9"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":4908.891743106889,"d":"4,909"},{"v":390.8202888191358,"d":"391"},{"v":2936.0147525954453,"d":"2,936"},{"v":6070.362962827224,"d":"6,070"},{"v":136.73175450505394,"d":"137"},{"v":252.62609072323045,"d":"253"},{"v":1238.940964655556,"d":"1,239"},{"v":11682.386516444887,"d":"11,682"},{"v":3956.5587819070965,"d":"3,957"},{"v":9069.069536577505,"d":"9,069"},{"v":40642.40339216202,"d":"40,642"}]
["Pd (D)",{"v":295.53832796568327,"d":"296"},0,{"v":4.016988456942004,"d":"4"},{"v":1469.4436381010848,"d":"1,469"},{"v":4748.476155090216,"d":"4,748"},{"v":3754.603311156236,"d":"3,755"},{"v":18051.390402180255,"d":"18,051"},{"v":94.8653411111111,"d":"95"},{"v":1673.217181736098,"d":"1,673"},{"v":2035.5962469893511,"d":"2,036"},{"v":32127.147592786976,"d":"32,127"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.5756955447974164,"d":"1.576"},{"v":3.6684060508686733,"d":"3.668"},{"v":2.4335015129651665,"d":"2.434"},{"v":3.017126115153082,"d":"3.017"},{"v":2.9328015790801687,"d":"2.933"},{"v":0.5402393699402936,"d":"0.540"},{"v":0,"d":"0.000"},{"v":0.8778035372187383,"d":"0.878"},{"v":0.43601267188121196,"d":"0.436"},{"v":3.2020796189675953,"d":"3.202"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.36958243256671425,"d":"0.370"},{"v":1.1758901923598768,"d":"1.176"},{"v":1.801201544368689,"d":"1.801"},{"v":0.8620833642860188,"d":"0.862"},{"v":0,"d":"0.000"},{"v":2.438662547725258,"d":"2.439"},{"v":0.05858980722943949,"d":"0.059"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":80.17776616911482,"d":"80.18"},{"v":114.53966595587832,"d":"114.54"}]
[null,null,"CRECPE (D) =",{"v":34.361899786763495,"d":"34.36"},{"v":0.5127651066573012,"d":"51.3%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.019238400651003292,"d":"0.019"}]
["DEM =",{"v":0.01880329848682501,"d":"0.019"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":114.5396659558783,"d":"114.54"},{"v":0.5127651066573011,"d":"51.3%"}]
["GEN",{"v":6.886770281039647,"d":"6.89"},{"v":11.048228725858172,"d":"11.05"},{"v":3.438479348353819,"d":"3.44"},{"v":7.895632011178261,"d":"7.90"},{"v":12.872413875586304,"d":"12.87"},{"v":3.2128129087175497,"d":"3.21"},{"v":2.298604109781873,"d":"2.30"},{"v":5.001984169260856,"d":"5.00"},{"v":22.67149324717483,"d":"22.67"},{"v":4.8513474921635,"d":"4.85"},{"v":80.1777661691148,"d":"80.18"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5304410503133336,"d":"0.53"},{"v":0,"d":"0.00"},{"v":0.0009401649243412505,"d":"0.00"},{"v":2.4760183447451176,"d":"2.48"},{"v":4.931541094139595,"d":"4.93"},{"v":3.629412673926964,"d":"3.63"},{"v":19.665429722445936,"d":"19.67"},{"v":0.03403397026115327,"d":"0.03"},{"v":2.1353025761638484,"d":"2.14"},{"v":0.9587801898432072,"d":"0.96"},{"v":34.3618997867635,"d":"34.36"},{"v":0.3000000000000001,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1124.9072388936065,"d":"1124.9"},{"v":2389.207213403643,"d":"2389.2"},{"v":5994.400228686168,"d":"5994.4"},{"v":0,"d":"0.0"},{"v":953.9980817873857,"d":"954.0"},{"v":0,"d":"0.0"},{"v":10462.512762770803,"d":"10462.51"},{"v":0.2926295230795408,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.003995433789954338,"d":"0.00400"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.494492392839752,"d":"4.49"},{"v":9.54591923163556,"d":"9.55"},{"v":23.950229224202722,"d":"23.95"},{"v":0,"d":"0.00"},{"v":3.8116361715249427,"d":"3.81"},{"v":0,"d":"0.00"},{"v":41.80227702020298,"d":"41.80"},{"v":0.2926295230795408,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.9465125749914104,"d":"0.947"},{"v":2.5424574690144506,"d":"2.542"},{"v":1.326780302824208,"d":"1.327"},{"v":0,"d":"0.000"},{"v":2.278028347503617,"d":"2.278"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":101.0482343714331,"d":"101.05"},{"v":142.85051139163608,"d":"142.85"}]
[{"$nulls":3},{"v":0.7073704769204592,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.05529496693266707,"d":"0.055"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":223.37648265998166,"d":"223.38"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":108.83681670410337,"d":"108.84"},{"v":0.48723489334269865,"d":"48.7%"}]
["GEN",{"v":7.734918849506349,"d":"7.73"},{"v":1.4336875123063604,"d":"1.43"},{"v":7.144796342529065,"d":"7.14"},{"v":18.31505062360405,"d":"18.32"},{"v":0.4010071055228242,"d":"0.40"},{"v":0.1364785600827975,"d":"0.14"},{"v":0,"d":"0.00"},{"v":10.254840207291815,"d":"10.25"},{"v":1.7251097659543866,"d":"1.73"},{"v":29.03988272607472,"d":"29.04"},{"v":76.18577169287236,"d":"76.19"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5430805542890814,"d":"0.54"},{"v":5.5836865394253214,"d":"5.58"},{"v":6.762797282546406,"d":"6.76"},{"v":15.561803367951905,"d":"15.56"},{"v":0,"d":"0.00"},{"v":4.080412075310228,"d":"4.08"},{"v":0.11926519170807658,"d":"0.12"},{"v":32.65104501123101,"d":"32.65"},{"v":0.3,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":114.5396659558783,"d":"114.54"},{"v":0.5127651066573011,"d":"51.3%"}]
["GEN",{"v":6.886770281039647,"d":"6.9"},{"v":11.048228725858172,"d":"11.0"},{"v":3.438479348353819,"d":"3.4"},{"v":7.895632011178261,"d":"7.9"},{"v":12.872413875586304,"d":"12.9"},{"v":3.2128129087175497,"d":"3.2"},{"v":2.298604109781873,"d":"2.3"},{"v":5.001984169260856,"d":"5.0"},{"v":22.67149324717483,"d":"22.7"},{"v":4.8513474921635,"d":"4.9"},{"v":80.1777661691148,"d":"80.2"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.5304410503133336,"d":"0.5"},{"v":0,"d":"0.0"},{"v":0.0009401649243412505,"d":"0.0"},{"v":2.4760183447451176,"d":"2.5"},{"v":4.931541094139595,"d":"4.9"},{"v":3.629412673926964,"d":"3.6"},{"v":19.665429722445936,"d":"19.7"},{"v":0.03403397026115327,"d":"0.0"},{"v":2.1353025761638484,"d":"2.1"},{"v":0.9587801898432072,"d":"1.0"},{"v":34.3618997867635,"d":"34.4"},{"v":0.3000000000000001,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":142.85051139163608,"d":"142.85"},{"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":4.494492392839752,"d":"4.5"},{"v":9.54591923163556,"d":"9.5"},{"v":23.950229224202722,"d":"24.0"},{"v":0,"d":"0.0"},{"v":3.8116361715249423,"d":"3.8"},{"v":0,"d":"0.0"},{"v":41.80227702020298,"d":"41.8"}]
["Est.Post.",{"v":1.559871017170538,"d":"1.6"},{"v":0,"d":"0.0"},{"v":0.0027647483466333536,"d":"0.0"},{"v":7.2812412456936,"d":"7.3"},{"v":14.502210977430591,"d":"14.5"},{"v":10.673034517343398,"d":"10.7"},{"v":57.83024116652985,"d":"57.8"},{"v":0.1000838901481274,"d":"0.1"},{"v":6.2792964448736726,"d":"6.3"},{"v":2.8194903638966937,"d":"2.8"},{"v":101.04823437143311,"d":"101.0"}]
["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":44,"d":"44.0"},{"v":0.00502283105022831,"d":"(0.00502)"}]
[]
["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":27240.300409369876,"d":"27240.30"}]
["GEN",{"v":1028.753586622471,"d":"1028.8"},{"v":4951.595204492048,"d":"4951.6"},{"v":572.8137380377312,"d":"572.8"},{"v":4591.599494590423,"d":"4591.6"},{"v":1037.8820169472801,"d":"1037.9"},{"v":47.81036208718807,"d":"47.8"},{"v":0,"d":"0.0"},{"v":2171.1693444322964,"d":"2171.2"},{"v":534.392087069264,"d":"534.4"},{"v":4132.194452280211,"d":"4132.2"},{"v":19068.21028655891,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":279.69876368268615,"d":"279.7"},{"v":1276.7604028026021,"d":"1276.8"},{"v":1370.4491916405516,"d":"1370.4"},{"v":4154.938807667403,"d":"4154.9"},{"v":0,"d":"0.0"},{"v":1058.4640175511124,"d":"1058.5"},{"v":31.77893946660953,"d":"31.8"},{"v":8172.090122810965,"d":"8172.09"},{"v":0.3000000000000001,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.00502283105022831,"d":"0.00502"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":136.82342671373,"d":"136.82"},{"v":0.48723489334269876,"d":"48.7%"}]
["GEN",{"v":5.167255457921087,"d":"5.17"},{"v":24.871026141284258,"d":"24.87"},{"v":2.8771466294132617,"d":"2.88"},{"v":23.062828511641396,"d":"23.06"},{"v":5.213106021196384,"d":"5.21"},{"v":0.24014337121418664,"d":"0.24"},{"v":0,"d":"0.00"},{"v":10.905416798518383,"d":"10.91"},{"v":2.68416116792781,"d":"2.68"},{"v":20.755314600494213,"d":"20.76"},{"v":95.776398699611,"d":"95.78"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.4048796349358665,"d":"1.40"},{"v":6.412951794898914,"d":"6.41"},{"v":6.883534752532451,"d":"6.88"},{"v":20.869555654950425,"d":"20.87"},{"v":0,"d":"0.00"},{"v":5.316485932905131,"d":"5.32"},{"v":0.15962024389621224,"d":"0.16"},{"v":41.047028014119,"d":"41.05"},{"v":0.30000000000000004,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":166.48508191116463,"d":"166.5"},{"v":254.11778086854636,"d":"254.1"},{"v":75.14055992964636,"d":"75.1"},{"v":319.6958451894852,"d":"319.7"},{"v":76.73720916099965,"d":"76.7"},{"v":16.91899506678516,"d":"16.9"},{"v":28.157749196717177,"d":"28.2"},{"v":333.11437247508985,"d":"333.1"},{"v":207.87139727064954,"d":"207.9"},{"v":246.11000349616887,"d":"246.1"},{"v":1724.3489945652532,"d":"1,724.3"}]
["Pd (D)",{"v":11.921355034496138,"d":"11.9"},{"v":0,"d":"0.0"},{"v":0.11477109876977151,"d":"0.1"},{"v":85.2353337651046,"d":"85.2"},{"v":230.0896439373626,"d":"230.1"},{"v":174.70831072348864,"d":"174.7"},{"v":841.1032962420389,"d":"841.1"},{"v":2.15603047979798,"d":"2.2"},{"v":81.13213442462019,"d":"81.1"},{"v":61.809140944998795,"d":"61.8"},{"v":1488.2700166506775,"d":"1,488.3"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":7325.343604091244,"d":"7,325"},{"v":11181.18235821604,"d":"11,181"},{"v":3306.1846369044397,"d":"3,306"},{"v":14066.61718833735,"d":"14,067"},{"v":3376.437203083985,"d":"3,376"},{"v":744.435782938547,"d":"744"},{"v":1238.9409646555557,"d":"1,239"},{"v":14657.032388903954,"d":"14,657"},{"v":9146.34147990858,"d":"9,146"},{"v":10828.84015383143,"d":"10,829"},{"v":75871.35576087113,"d":"75,871"}]
["Pd (D)",{"v":524.53962151783,"d":"525"},0,{"v":5.049928345869946,"d":"5"},{"v":3750.3546856646026,"d":"3,750"},{"v":10123.944333243955,"d":"10,124"},{"v":7687.1656718335,"d":"7,687"},{"v":37008.54503464972,"d":"37,009"},{"v":94.86534111111112,"d":"95"},{"v":3569.813914683288,"d":"3,570"},{"v":2719.602201579947,"d":"2,720"},{"v":65483.88073262982,"d":"65,484"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.7053942773462731,"d":"0.705"},{"v":2.2243645926236764,"d":"2.224"},{"v":0.8702316855803663,"d":"0.870"},{"v":1.63954333887488,"d":"1.640"},{"v":1.543966526738544,"d":"1.544"},{"v":0.3225844011235693,"d":"0.323"},{"v":0,"d":"0.000"},{"v":0.7440398921936124,"d":"0.744"},{"v":0.29346828716421797,"d":"0.293"},{"v":1.9166701424760273,"d":"1.917"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.374599138664376,"d":"0.375"},{"v":0.6334440000663308,"d":"0.633"},{"v":0.8954580981328881,"d":"0.895"},{"v":0.5639118110536645,"d":"0.564"},{"v":0,"d":"0.000"},{"v":1.4892893747311213,"d":"1.489"},{"v":0.05869249694072214,"d":"0.059"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":100.7949060411729,"d":"100.79"},{"v":143.99272291596128,"d":"143.99"}]
[null,null,"CRECPE (D) =",{"v":43.197816874788394,"d":"43.20"},{"v":0.512765106657301,"d":"51.3%"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.02418541796126128,"d":"0.024"}]
["DEM =",{"v":0.023638432383437158,"d":"0.024"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":143.99272291596128,"d":"143.99"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":8.657654067592699,"d":"8.66"},{"v":13.88920182679313,"d":"13.89"},{"v":4.32265975221623,"d":"4.32"},{"v":9.925937385481241,"d":"9.93"},{"v":16.182463157879923,"d":"16.18"},{"v":4.038964799530634,"d":"4.04"},{"v":2.8896737380114974,"d":"2.89"},{"v":6.288208669927933,"d":"6.29"},{"v":28.501305796448356,"d":"28.50"},{"v":6.098836847291256,"d":"6.10"},{"v":100.7949060411729,"d":"100.79"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.6668401775367623,"d":"0.67"},{"v":0,"d":"0.00"},{"v":0.001181921619171858,"d":"0.00"},{"v":3.1127087762510053,"d":"3.11"},{"v":6.199651661204063,"d":"6.20"},{"v":4.56269021865104,"d":"4.56"},{"v":24.72225450821775,"d":"24.72"},{"v":0.04278556261402126,"d":"0.04"},{"v":2.6843803814631237,"d":"2.68"},{"v":1.2053236672314607,"d":"1.21"},{"v":43.197816874788394,"d":"43.20"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1074.4011555683546,"d":"1074.4"},{"v":1986.2477120632325,"d":"1986.2"},{"v":6403.738545891398,"d":"6403.7"},{"v":0,"d":"0.0"},{"v":998.1253492478158,"d":"998.1"},{"v":0,"d":"0.0"},{"v":10462.5127627708,"d":"10462.51"},{"v":0.29262952307954077,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.00502283105022831,"d":"0.00502"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.396535484589909,"d":"5.40"},{"v":9.976586681596144,"d":"9.98"},{"v":32.1648968058472,"d":"32.16"},{"v":0,"d":"0.00"},{"v":5.013414996221906,"d":"5.01"},{"v":0,"d":"0.00"},{"v":52.55143396825516,"d":"52.55"},{"v":0.29262952307954077,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5330467362280259,"d":"0.533"},{"v":1.2978238153694668,"d":"1.298"},{"v":0.8691208145505966,"d":"0.869"},{"v":0,"d":"0.000"},{"v":1.4043911296330676,"d":"1.404"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":127.03206606694448,"d":"127.03"},{"v":179.58350003519965,"d":"179.58"}]
[{"$nulls":3},{"v":0.7073704769204592,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.0695136727153529,"d":"0.070"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":280.81614962969127,"d":"280.82"},{"v":0.9999999999999998,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":136.82342671373,"d":"136.82"},{"v":0.48723489334269876,"d":"48.7%"}]
["GEN",{"v":5.167255457921088,"d":"5.17"},{"v":24.871026141284258,"d":"24.87"},{"v":2.877146629413262,"d":"2.88"},{"v":23.062828511641392,"d":"23.06"},{"v":5.213106021196384,"d":"5.21"},{"v":0.24014337121418664,"d":"0.24"},{"v":0,"d":"0.00"},{"v":10.905416798518383,"d":"10.91"},{"v":2.6841611679278095,"d":"2.68"},{"v":20.755314600494213,"d":"20.76"},{"v":95.77639869961098,"d":"95.78"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.4048796349358668,"d":"1.40"},{"v":6.412951794898913,"d":"6.41"},{"v":6.883534752532451,"d":"6.88"},{"v":20.869555654950425,"d":"20.87"},{"v":0,"d":"0.00"},{"v":5.31648593290513,"d":"5.32"},{"v":0.15962024389621227,"d":"0.16"},{"v":41.047028014119,"d":"41.05"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":143.99272291596128,"d":"143.99"},{"v":0.512765106657301,"d":"51.3%"}]
["GEN",{"v":8.657654067592699,"d":"8.7"},{"v":13.88920182679313,"d":"13.9"},{"v":4.32265975221623,"d":"4.3"},{"v":9.925937385481241,"d":"9.9"},{"v":16.182463157879923,"d":"16.2"},{"v":4.038964799530634,"d":"4.0"},{"v":2.8896737380114974,"d":"2.9"},{"v":6.288208669927933,"d":"6.3"},{"v":28.501305796448356,"d":"28.5"},{"v":6.098836847291256,"d":"6.1"},{"v":100.7949060411729,"d":"100.8"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0.6668401775367623,"d":"0.7"},{"v":0,"d":"0.0"},{"v":0.001181921619171858,"d":"0.0"},{"v":3.1127087762510053,"d":"3.1"},{"v":6.199651661204063,"d":"6.2"},{"v":4.56269021865104,"d":"4.6"},{"v":24.72225450821775,"d":"24.7"},{"v":0.04278556261402126,"d":"0.0"},{"v":2.6843803814631237,"d":"2.7"},{"v":1.2053236672314607,"d":"1.2"},{"v":43.197816874788394,"d":"43.2"},{"v":0.30000000000000004,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":179.58350003519965,"d":"179.58"},{"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":5.396535484589908,"d":"5.4"},{"v":9.976586681596144,"d":"10.0"},{"v":32.1648968058472,"d":"32.2"},{"v":0,"d":"0.0"},{"v":5.013414996221906,"d":"5.0"},{"v":0,"d":"0.0"},{"v":52.551433968255154,"d":"52.6"}]
["Est.Post.",{"v":1.9609807073001053,"d":"2.0"},{"v":0,"d":"0.0"},{"v":0.0034756836357676454,"d":"0.0"},{"v":9.153560423157671,"d":"9.2"},{"v":18.231350943055602,"d":"18.2"},{"v":13.417529107517417,"d":"13.4"},{"v":72.70087460935183,"d":"72.7"},{"v":0.12581974761478876,"d":"0.1"},{"v":7.893972673555475,"d":"7.9"},{"v":3.5445021717558443,"d":"3.5"},{"v":127.0320660669445,"d":"127.0"}]
["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":92,"d":"92.0"},{"v":0.010502283105022832,"d":"(0.01050)"}]
[]
["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":27240.300409369876,"d":"27240.30"}]
["GEN",{"v":1172.8175709320117,"d":"1172.8"},{"v":3213.342794361124,"d":"3213.3"},{"v":580.8082230173429,"d":"580.8"},{"v":6026.730077398933,"d":"6026.7"},{"v":645.0370489910002,"d":"645.0"},{"v":49.8286431473329,"d":"49.8"},{"v":0,"d":"0.0"},{"v":2065.479962514242,"d":"2065.5"},{"v":900.9110501429382,"d":"900.9"},{"v":4413.254916053984,"d":"4413.3"},{"v":19068.21028655891,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":287.0901304508749,"d":"287.1"},{"v":1497.6826782894566,"d":"1497.7"},{"v":1728.452769668224,"d":"1728.5"},{"v":3494.9969459334097,"d":"3495.0"},{"v":0,"d":"0.0"},{"v":1123.9399357876803,"d":"1123.9"},{"v":39.92766268131874,"d":"39.9"},{"v":8172.090122810964,"d":"8172.09"},{"v":0.30000000000000004,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.010502283105022832,"d":"0.01050"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":286.08534676507173,"d":"286.09"},{"v":0.48723489334269865,"d":"48.7%"}]
["GEN",{"v":12.317262160473183,"d":"12.32"},{"v":33.747435739865686,"d":"33.75"},{"v":6.099812387853373,"d":"6.10"},{"v":63.29442547039975,"d":"63.29"},{"v":6.774361701731967,"d":"6.77"},{"v":0.523314517072446,"d":"0.52"},{"v":0,"d":"0.00"},{"v":21.692255314076515,"d":"21.69"},{"v":9.461622901044556,"d":"9.46"},{"v":46.34925254303271,"d":"46.35"},{"v":200.2597427355502,"d":"200.26"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.0151018266530243,"d":"3.02"},{"v":15.729087488884705,"d":"15.73"},{"v":18.15270032071651,"d":"18.15"},{"v":36.705447377382846,"d":"36.71"},{"v":0,"d":"0.00"},{"v":11.8039353986834,"d":"11.80"},{"v":0.4193316172010645,"d":"0.42"},{"v":85.82560402952154,"d":"85.83"},{"v":0.3000000000000001,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":170.4197367273812,"d":"170.4"},{"v":160.21939978862412,"d":"160.2"},{"v":76.65764961943732,"d":"76.7"},{"v":398.17302057198367,"d":"398.2"},{"v":43.2518815271089,"d":"43.3"},{"v":20.59415837874828,"d":"20.6"},{"v":13.466749615821259,"d":"13.5"},{"v":333.5152321290912,"d":"333.5"},{"v":337.175358062184,"d":"337.2"},{"v":253.95861408602394,"d":"254.0"},{"v":1807.431800506404,"d":"1,807.4"}]
["Pd (D)",{"v":12.03590477401772,"d":"12.0"},{"v":0,"d":"0.0"},{"v":0.11477109876977151,"d":"0.1"},{"v":85.82665917279115,"d":"85.8"},{"v":256.44750036329816,"d":"256.4"},{"v":202.90657982771242,"d":"202.9"},{"v":896.3930804273003,"d":"896.4"},{"v":1.0311450120772947,"d":"1.0"},{"v":118.92991358569657,"d":"118.9"},{"v":83.47655197737843,"d":"83.5"},{"v":1657.162106239042,"d":"1,657.2"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":15678.615778919071,"d":"15,679"},{"v":14740.184780553418,"d":"14,740"},{"v":7052.503764988233,"d":"7,053"},{"v":36631.9178926225,"d":"36,632"},{"v":3979.173100494019,"d":"3,979"},{"v":1894.6625708448416,"d":"1,895"},{"v":1238.9409646555557,"d":"1,239"},{"v":30683.40135587639,"d":"30,683"},{"v":31020.132941720927,"d":"31,020"},{"v":23364.1924959142,"d":"23,364"},{"v":166283.72564658916,"d":"166,284"}]
["Pd (D)",{"v":1107.3032392096302,"d":"1,107"},0,{"v":10.55894108681898,"d":"11"},{"v":7896.052643896786,"d":"7,896"},{"v":23593.17003342343,"d":"23,593"},{"v":18667.40534414954,"d":"18,667"},{"v":82468.16339931163,"d":"82,468"},{"v":94.8653411111111,"d":"95"},{"v":10941.552049884085,"d":"10,942"},{"v":7679.842781918816,"d":"7,680"},{"v":152458.91377399187,"d":"152,459"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":0.7856090317000146,"d":"0.786"},{"v":2.2894852569547397,"d":"2.289"},{"v":0.8649144461482681,"d":"0.865"},{"v":1.7278490756594254,"d":"1.728"},{"v":1.7024546383495913,"d":"1.702"},{"v":0.2762045997663303,"d":"0.276"},{"v":0,"d":"0.000"},{"v":0.7069703603744075,"d":"0.707"},{"v":0.3050155497018849,"d":"0.305"},{"v":1.9837729273604474,"d":"1.984"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.3818492559042817,"d":"0.382"},{"v":0.6666796986840676,"d":"0.667"},{"v":0.972427607696731,"d":"0.972"},{"v":0.4450862716519431,"d":"0.445"},{"v":0,"d":"0.000"},{"v":1.0788172779206815,"d":"1.079"},{"v":0.05460158874454121,"d":"0.055"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":210.75298535881618,"d":"210.75"},{"v":301.07569336973734,"d":"301.08"}]
[null,null,"CRECPE (D) =",{"v":90.32270801092119,"d":"90.32"},{"v":0.5127651066573012,"d":"51.3%"},{"v":0.9999999999999999,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.050569510282637245,"d":"0.051"}]
["DEM =",{"v":0.0494258131653686,"d":"0.049"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":301.07569336973734,"d":"301.08"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":18.10236759587565,"d":"18.10"},{"v":29.04105836511292,"d":"29.04"},{"v":9.038288572815757,"d":"9.04"},{"v":20.75423271509715,"d":"20.75"},{"v":33.83605933011258,"d":"33.84"},{"v":8.44510821720042,"d":"8.45"},{"v":6.042045088569497,"d":"6.04"},{"v":13.148072673485684,"d":"13.15"},{"v":59.59363939257386,"d":"59.59"},{"v":12.752113407972633,"d":"12.75"},{"v":210.75298535881615,"d":"210.75"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":1.3943021893950482,"d":"1.39"},{"v":0,"d":"0.00"},{"v":0.0024712906582684303,"d":"0.00"},{"v":6.508391077615737,"d":"6.51"},{"v":12.962908018881222,"d":"12.96"},{"v":9.540170457179448,"d":"9.54"},{"v":51.69198669900074,"d":"51.69"},{"v":0.08946072182931716,"d":"0.09"},{"v":5.6127953430592585,"d":"5.61"},{"v":2.520222213302145,"d":"2.52"},{"v":90.32270801092119,"d":"90.32"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1255.0179298144835,"d":"1255.0"},{"v":2505.5344359623377,"d":"2505.5"},{"v":5444.0292860390455,"d":"5444.0"},{"v":0,"d":"0.0"},{"v":1257.9311109549335,"d":"1257.9"},{"v":0,"d":"0.0"},{"v":10462.512762770799,"d":"10462.51"},{"v":0.2926295230795407,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.010502283105022832,"d":"0.01050"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.18055360079138,"d":"13.18"},{"v":26.31383197586017,"d":"26.31"},{"v":57.17473679401738,"d":"57.17"},{"v":0,"d":"0.00"},{"v":13.2111486538646,"d":"13.21"},{"v":0,"d":"0.00"},{"v":109.88027102453353,"d":"109.88"},{"v":0.29262952307954077,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.5586597130491179,"d":"0.559"},{"v":1.4096137888872198,"d":"1.410"},{"v":0.6932946538069092,"d":"0.693"},{"v":0,"d":"0.000"},{"v":1.2074291283021916,"d":"1.207"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":265.6125017763385,"d":"265.61"},{"v":375.492772800872,"d":"375.49"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.14534677022301062,"d":"0.145"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":587.1610401348091,"d":"587.16"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":286.08534676507173,"d":"286.09"},{"v":0.48723489334269865,"d":"48.7%"}]
["GEN",{"v":12.317262160473181,"d":"12.32"},{"v":33.747435739865686,"d":"33.75"},{"v":6.099812387853373,"d":"6.10"},{"v":63.29442547039975,"d":"63.29"},{"v":6.774361701731967,"d":"6.77"},{"v":0.5233145170724459,"d":"0.52"},{"v":0,"d":"0.00"},{"v":21.692255314076515,"d":"21.69"},{"v":9.461622901044556,"d":"9.46"},{"v":46.34925254303271,"d":"46.35"},{"v":200.2597427355502,"d":"200.26"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.0151018266530243,"d":"3.02"},{"v":15.729087488884707,"d":"15.73"},{"v":18.152700320716512,"d":"18.15"},{"v":36.705447377382846,"d":"36.71"},{"v":0,"d":"0.00"},{"v":11.803935398683402,"d":"11.80"},{"v":0.41933161720106454,"d":"0.42"},{"v":85.82560402952156,"d":"85.83"},{"v":0.30000000000000016,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":301.07569336973734,"d":"301.08"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":18.10236759587565,"d":"18.1"},{"v":29.04105836511292,"d":"29.0"},{"v":9.038288572815757,"d":"9.0"},{"v":20.75423271509715,"d":"20.8"},{"v":33.83605933011258,"d":"33.8"},{"v":8.44510821720042,"d":"8.4"},{"v":6.042045088569497,"d":"6.0"},{"v":13.148072673485684,"d":"13.1"},{"v":59.59363939257386,"d":"59.6"},{"v":12.752113407972633,"d":"12.8"},{"v":210.75298535881615,"d":"210.8"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":1.3943021893950482,"d":"1.4"},{"v":0,"d":"0.0"},{"v":0.0024712906582684303,"d":"0.0"},{"v":6.508391077615737,"d":"6.5"},{"v":12.962908018881222,"d":"13.0"},{"v":9.540170457179448,"d":"9.5"},{"v":51.69198669900074,"d":"51.7"},{"v":0.08946072182931716,"d":"0.1"},{"v":5.6127953430592585,"d":"5.6"},{"v":2.520222213302145,"d":"2.5"},{"v":90.32270801092119,"d":"90.3"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":375.492772800872,"d":"375.49"},{"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":13.180553600791379,"d":"13.2"},{"v":26.31383197586017,"d":"26.3"},{"v":57.17473679401738,"d":"57.2"},{"v":0,"d":"0.0"},{"v":13.2111486538646,"d":"13.2"},{"v":0,"d":"0.0"},{"v":109.88027102453353,"d":"109.9"}]
["Est.Post.",{"v":4.10023238799113,"d":"4.1"},{"v":0,"d":"0.0"},{"v":0.0072673385111505315,"d":"0.0"},{"v":19.13926270296604,"d":"19.1"},{"v":38.120097426388995,"d":"38.1"},{"v":28.05483358844551,"d":"28.1"},{"v":152.01091963773564,"d":"152.0"},{"v":0.26307765410364925,"d":"0.3"},{"v":16.505579226525086,"d":"16.5"},{"v":7.411231813671311,"d":"7.4"},{"v":265.6125017763385,"d":"265.6"}]
["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":56,"d":"56.0"},{"v":0.006392694063926941,"d":"(0.00639)"}]
[]
["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":27240.300409369876,"d":"27240.30"}]
["GEN",{"v":1203.304030783381,"d":"1203.3"},{"v":3487.0319757726993,"d":"3487.0"},{"v":839.4602758887869,"d":"839.5"},{"v":5533.6147824812615,"d":"5533.6"},{"v":643.4082648770918,"d":"643.4"},{"v":39.28130136472718,"d":"39.3"},{"v":0,"d":"0.0"},{"v":2341.133719769519,"d":"2341.1"},{"v":598.3832230562193,"d":"598.4"},{"v":4382.592712565229,"d":"4382.6"},{"v":19068.21028655891,"d":"19068.21"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":215.30298338544247,"d":"215.3"},{"v":1305.146630896315,"d":"1305.1"},{"v":1420.4294465697706,"d":"1420.4"},{"v":4053.31897824487,"d":"4053.3"},{"v":0,"d":"0.0"},{"v":1145.0789865502375,"d":"1145.1"},{"v":32.81309716432744,"d":"32.8"},{"v":8172.090122810963,"d":"8172.09"},{"v":0.3,"d":"30.0%"}]
[]
[]
["Seg. Electrico: CNODP (kB/.)",null,null,"Te / 8760 =",{"v":0.006392694063926941,"d":"0.00639"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":174.13890672656544,"d":"174.14"},{"v":0.48723489334269876,"d":"48.7%"}]
["GEN",{"v":7.692354534688281,"d":"7.69"},{"v":22.291528612245568,"d":"22.29"},{"v":5.36641272257672,"d":"5.37"},{"v":35.37470637202633,"d":"35.37"},{"v":4.1131121955613175,"d":"4.11"},{"v":0.25111334205761665,"d":"0.25"},{"v":0,"d":"0.00"},{"v":14.966151633229801,"d":"14.97"},{"v":3.825280877984964,"d":"3.83"},{"v":28.016574418225208,"d":"28.02"},{"v":121.8972347085958,"d":"121.90"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3763661038338788,"d":"1.38"},{"v":8.343403119885119,"d":"8.34"},{"v":9.080370891313603,"d":"9.08"},{"v":25.911628171428394,"d":"25.91"},{"v":0,"d":"0.00"},{"v":7.320139640047181,"d":"7.32"},{"v":0.20976409146145394,"d":"0.21"},{"v":52.24167201796963,"d":"52.24"},{"v":0.3,"d":"30.0%"}]
["Despacho de potencia del escenario (MW)"]
["Pg (G)",{"v":135.99150708548598,"d":"136.0"},{"v":160.1348066525161,"d":"160.1"},{"v":74.15891365978163,"d":"74.2"},{"v":309.7875537724771,"d":"309.8"},{"v":39.06621557287255,"d":"39.1"},{"v":12.945845540338548,"d":"12.9"},{"v":22.12394579742064,"d":"22.1"},{"v":333.11437247508985,"d":"333.1"},{"v":135.47542105877616,"d":"135.5"},{"v":183.76961081103454,"d":"183.8"},{"v":1406.568192425793,"d":"1,406.6"}]
["Pd (D)",{"v":9.090340043462739,"d":"9.1"},{"v":0,"d":"0.0"},{"v":0.11477109876977151,"d":"0.1"},{"v":59.132540768655325,"d":"59.1"},{"v":196.059123825795,"d":"196.1"},{"v":146.73683734932558,"d":"146.7"},{"v":660.836449807505,"d":"660.8"},{"v":1.6940239484126984,"d":"1.7"},{"v":77.40559281719015,"d":"77.4"},{"v":45.007394144451766,"d":"45.0"},{"v":1196.077073803568,"d":"1,196.1"}]
["Despacho de energia real del escenario (MWh)"]
["Pg (G)",{"v":7615.524396787215,"d":"7,616"},{"v":8967.549172540901,"d":"8,968"},{"v":4152.899164947771,"d":"4,153"},{"v":17348.103011258718,"d":"17,348"},{"v":2187.7080720808626,"d":"2,188"},{"v":724.9673502589586,"d":"725"},{"v":1238.9409646555557,"d":"1,239"},{"v":18654.40485860503,"d":"18,654"},{"v":7586.623579291465,"d":"7,587"},{"v":10291.098205417935,"d":"10,291"},{"v":78767.81877584441,"d":"78,768"}]
["Pd (D)",{"v":509.05904243391336,"d":"509"},0,{"v":6.4271815311072045,"d":"6"},{"v":3311.4222830446984,"d":"3,311"},{"v":10979.31093424452,"d":"10,979"},{"v":8217.262891562234,"d":"8,217"},{"v":37006.84118922028,"d":"37,007"},{"v":94.8653411111111,"d":"95"},{"v":4334.713197762649,"d":"4,335"},{"v":2520.4140720892988,"d":"2,520"},{"v":66980.31613299981,"d":"66,980"}]
["CXUSOPS del escenario  (B/. / MWh):  Seg. Electrico x uso red"]
["GEN",{"v":1.0100886208090252,"d":"1.010"},{"v":2.4857994289569527,"d":"2.486"},{"v":1.2922087701698894,"d":"1.292"},{"v":2.039110924639343,"d":"2.039"},{"v":1.8801010281271602,"d":"1.880"},{"v":0.3463788292919935,"d":"0.346"},{"v":0,"d":"0.000"},{"v":0.802285130330819,"d":"0.802"},{"v":0.5042138756464067,"d":"0.504"},{"v":2.722408615581511,"d":"2.722"}]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.4156419768270613,"d":"0.416"},{"v":0.7599204694952219,"d":"0.760"},{"v":1.1050359482398497,"d":"1.105"},{"v":0.7001848128279641,"d":"0.700"},{"v":0,"d":"0.000"},{"v":1.6887252526477305,"d":"1.689"},{"v":0.08322604360305363,"d":"0.083"}]
[]
["Est. Postal:",null,"CRECPE (G) =",{"v":128.28442587058373,"d":"128.28"},{"v":183.26346552940532,"d":"183.26"}]
[null,null,"CRECPE (D) =",{"v":54.9790396588216,"d":"54.98"},{"v":0.5127651066573012,"d":"51.3%"},{"v":1,"d":"100.0%"}]
["CXUSOPE  (B/. / kW):  Est. Postal x capacidad remanente"]
["GEN =",{"v":0.030781441041605274,"d":"0.031"}]
["DEM =",{"v":0.03008527757892002,"d":"0.030"}]
["CXUSODE  (kB/.)"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":183.26346552940532,"d":"183.26"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":11.018832449663437,"d":"11.02"},{"v":17.67716596137308,"d":"17.68"},{"v":5.501566957366112,"d":"5.50"},{"v":12.633011217885219,"d":"12.63"},{"v":20.59586220093809,"d":"20.60"},{"v":5.140500653948081,"d":"5.14"},{"v":3.677766575650998,"d":"3.68"},{"v":8.003174670817371,"d":"8.00"},{"v":36.274389195479735,"d":"36.27"},{"v":7.762155987461601,"d":"7.76"},{"v":128.28442587058373,"d":"128.28"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.8487056805013338,"d":"0.85"},{"v":0,"d":"0.00"},{"v":0.001504263878946001,"d":"0.00"},{"v":3.9616293515921885,"d":"3.96"},{"v":7.8904657506233535,"d":"7.89"},{"v":5.807060278283142,"d":"5.81"},{"v":31.4646875559135,"d":"31.46"},{"v":0.054454352417845235,"d":"0.05"},{"v":3.4164841218621573,"d":"3.42"},{"v":1.5340483037491317,"d":"1.53"},{"v":54.97903965882159,"d":"54.98"},{"v":0.3,"d":"30.0%"}]
[]
["CADIC =",null,null,"GEN 0% =",{"v":0,"d":"0.00"},{"v":2702.66,"d":"2702.7"}]
[{"$nulls":3},"DEM 100% =",{"v":0,"d":"0.00"},{"v":1667.4999999999998,"d":"1667.5"}]
["CXCADIC  (B/. / kW):  Est. Postal x no pago zonas 6, 7 y 9"]
["GEN =",{"v":0,"d":"0.000"}]
["DEM =",{"v":0,"d":"0.000"}]
[]
[]
["Equipamiento asociado totalmente a la demanda (IP SPT D)"]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":1,"d":"1.00"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1076.5000238865366,"d":"1076.5"},{"v":2067.5319555726787,"d":"2067.5"},{"v":6083.20584882798,"d":"6083.2"},{"v":0,"d":"0.0"},{"v":1235.2749344836025,"d":"1235.3"},{"v":0,"d":"0.0"},{"v":10462.512762770797,"d":"10462.51"},{"v":0.29262952307954065,"d":"29.3%"}]
[]
["Seg. Electrico:  %USO (kB/.)",null,null,"Te / 8760 =",{"v":0.006392694063926941,"d":"0.00639"}]
["ZONA",1,2,3,4,5,6,7,8,9,10,"Total"]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.881735312516673,"d":"6.88"},{"v":13.217099259368723,"d":"13.22"},{"v":38.888073919448274,"d":"38.89"},{"v":0,"d":"0.00"},{"v":7.896734740991066,"d":"7.90"},{"v":0,"d":"0.00"},{"v":66.88364323232474,"d":"66.88"},{"v":0.2926295230795407,"d":"29.3%"}]
["CXUSODS  (B/. / MWh):  Seg. Electrico x uso equipamiento asociado totalmente a la demanda"]
["DEM",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0.6267911851419117,"d":"0.627"},{"v":1.6084552038538882,"d":"1.608"},{"v":1.050834728654873,"d":"1.051"},{"v":0,"d":"0.000"},{"v":1.821743303586255,"d":"1.822"},{"v":0,"d":"0.000"}]
[]
["Est. Postal:",null,"CRECDE (D) =",{"v":161.67717499429298,"d":"161.68"},{"v":228.56081822661773,"d":"228.56"}]
[{"$nulls":3},{"v":0.7073704769204593,"d":"70.7%"}]
["CXUSODE  (B/. / kW):  Est. Postal x equipamiento asociado totalmente a la demanda",{"$nulls":6},"DEM =",{"v":0.08847194709226733,"d":"0.088"}]
[]
[]
["Recaudación del escenario real por cargos  (kB/.)",{"$nulls":10},{"v":357.40237225597076,"d":"357.40"},{"v":1,"d":"100.0%"}]
["CXUSOPS :  Seg. Electrico x uso red"]
["ZONA",1,2,3,4,5,6,7,8,9,10,{"v":174.13890672656544,"d":"174.14"},{"v":0.48723489334269876,"d":"48.7%"}]
["GEN",{"v":7.692354534688281,"d":"7.69"},{"v":22.291528612245564,"d":"22.29"},{"v":5.366412722576721,"d":"5.37"},{"v":35.37470637202633,"d":"35.37"},{"v":4.1131121955613175,"d":"4.11"},{"v":0.25111334205761665,"d":"0.25"},{"v":0,"d":"0.00"},{"v":14.966151633229801,"d":"14.97"},{"v":3.8252808779849636,"d":"3.83"},{"v":28.016574418225208,"d":"28.02"},{"v":121.8972347085958,"d":"121.90"},{"v":0.7,"d":"70.0%"}]
["DEM",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.376366103833879,"d":"1.38"},{"v":8.343403119885119,"d":"8.34"},{"v":9.080370891313601,"d":"9.08"},{"v":25.91162817142839,"d":"25.91"},{"v":0,"d":"0.00"},{"v":7.320139640047181,"d":"7.32"},{"v":0.20976409146145394,"d":"0.21"},{"v":52.24167201796962,"d":"52.24"},{"v":0.29999999999999993,"d":"30.0%"}]
["CXUSOPE:  Est. Postal x capacidad remanente",{"$nulls":10},{"v":183.26346552940532,"d":"183.26"},{"v":0.5127651066573012,"d":"51.3%"}]
["GEN",{"v":11.018832449663437,"d":"11.0"},{"v":17.67716596137308,"d":"17.7"},{"v":5.501566957366112,"d":"5.5"},{"v":12.633011217885219,"d":"12.6"},{"v":20.59586220093809,"d":"20.6"},{"v":5.140500653948081,"d":"5.1"},{"v":3.677766575650998,"d":"3.7"},{"v":8.003174670817371,"d":"8.0"},{"v":36.274389195479735,"d":"36.3"},{"v":7.762155987461601,"d":"7.8"},{"v":128.28442587058373,"d":"128.3"},{"v":0.7000000000000001,"d":"70.0%"}]
["DEM",{"v":0.8487056805013338,"d":"0.8"},{"v":0,"d":"0.0"},{"v":0.001504263878946001,"d":"0.0"},{"v":3.9616293515921885,"d":"4.0"},{"v":7.8904657506233535,"d":"7.9"},{"v":5.807060278283142,"d":"5.8"},{"v":31.4646875559135,"d":"31.5"},{"v":0.054454352417845235,"d":"0.1"},{"v":3.4164841218621573,"d":"3.4"},{"v":1.5340483037491317,"d":"1.5"},{"v":54.97903965882159,"d":"55.0"},{"v":0.3,"d":"30.0%"}]
["CXUSOD:  cargos x equipamiento asociado totalmente a la demanda",{"$nulls":10},{"v":228.5608182266177,"d":"228.56"},{"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":6.881735312516673,"d":"6.9"},{"v":13.217099259368723,"d":"13.2"},{"v":38.88807391944827,"d":"38.9"},{"v":0,"d":"0.0"},{"v":7.896734740991066,"d":"7.9"},{"v":0,"d":"0.0"},{"v":66.88364323232473,"d":"66.9"}]
["Est.Post.",{"v":2.4957936274728616,"d":"2.5"},{"v":0,"d":"0.0"},{"v":0.004423597354613367,"d":"0.0"},{"v":11.649985993109762,"d":"11.6"},{"v":23.20353756388895,"d":"23.2"},{"v":17.07685522774944,"d":"17.1"},{"v":92.52838586644778,"d":"92.5"},{"v":0.16013422423700388,"d":"0.2"},{"v":10.046874311797877,"d":"10.0"},{"v":4.51118458223471,"d":"4.5"},{"v":161.67717499429298,"d":"161.7"}]
["CADIC:  monto anual zonas 6, 7 y 9 equivalente al cargo adicional =",{"$nulls":5},{"v":0,"d":"0.0"}]