{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["IMP-RESUMEN","IMPD","IMPCO","ALUMPU","DEMANDA","Costos y Pérdidas Eficientes","INVERSIONES","ACTIVOS","BC y Dep","PERDIDAS y OTROS","RETORNO","Archivos de Referencia"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":47,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"IMP-RESUMEN","index":0,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":false,"merged":[[6,4,7,4],[6,5,7,5],[6,1,7,1],[31,1,31,3],[32,3,33,3],[32,2,33,2],[32,1,33,1],[6,2,7,2],[6,3,7,3]]}
[null,"EDEMET"]
[]
[null,"INGRESO MÁXIMO PERMITIDO = IMP"]
[]
[null,"En miles de Balboas"]
[]
[null,"INGRESO MÁXIMO PERMITIDO","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26"]
[]
[null,"IPSD - Ingreso Máximo Permitido por Distribución",{"$f":"+IMPD!D15","v":163636.86006076355},{"$f":"+IMPD!E15","v":178268.89188017393},{"$f":"+IMPD!F15","v":191531.42752033914},{"$f":"+IMPD!G15","v":196965.11084970372}]
[null,"IMPCO - Ingreso Máximo Permitido por Comercialización",{"$f":"+IMPCO!D14","v":51800.0540528087},{"$f":"+IMPCO!E14","v":53461.729539263404},{"$f":"+IMPCO!F14","v":55067.327834304277},{"$f":"+IMPCO!G14","v":56483.452912030429}]
[null,"ALUMPU - Ingreso Máximo Permitido por Alumbrado Público",{"$f":"+ALUMPU!D13","v":5430.3588309377183},{"$f":"+ALUMPU!E13","v":5834.8455140915921},{"$f":"+ALUMPU!F13","v":6260.7196726427364},{"$f":"+ALUMPU!G13","v":6653.538652811103}]
[null,"IPPD - Ingreso Máximo Permitido por Pérdidas en Distribución",{"$f":"+IMPD!D20","v":58678.807207949532},{"$f":"+IMPD!E20","v":58884.54466101592},{"$f":"+IMPD!F20","v":66057.844986451819},{"$f":"+IMPD!G20","v":70068.069298204005}]
[null,"INVNE - Descuento por Inversiones no Ejecutadas en periodo anterior",-8624.093102710638]
[]
[null,"IMP - Ingreso Máximo Permitido ",{"$f":"+C9+C12+C10+C11+C13","v":270921.98704974889},{"$f":"+D9+D12+D10+D11+D13","v":296450.01159454486},{"$f":"+E9+E12+E10+E11+E13","v":318917.320013738},{"$f":"+F9+F12+F10+F11+F13","v":330170.17171274923}]
[]
[null,"Factor de Descuento",{"$f":"1/(1+RETORNO!D40)","v":0.91911764705882348},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.84477724913494801},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.77644967751373895},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.71364860065600999}]
[null,"Factor de Descuento Aplicado",{"$f":"+(1+C17)/2","v":0.95955882352941169},{"$f":"+(C17+D17)/2","v":0.88194744809688574},{"$f":"+(D17+E17)/2","v":0.81061346332434348},{"$f":"+(E17+F17)/2","v":0.74504913908487447}]
[]
[null,"VPN DEL INGRESO MÁXIMO PERMITIDO",{"$f":"C7","v":"JUL22/ JUN23"},{"$f":"D7","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26"]
[]
[null,"IPSD",{"$f":"+(C9+$C$13/SUM($C$9:$C$12)*C9)*C$18","v":152175.09660391798},{"$f":"+D9*D$18","v":157223.79426877905},155257.95379771758,146748.68626832863]
[" ","IMPCO",{"$f":"+(C10+$C$13/SUM($C$9:$C$12)*C10)*C$18","v":48171.776375122623},47150.435937999253,44638.317331782411,42082.94796464932]
[null,"ALUMPU",{"$f":"+(C11+$C$13/SUM($C$9:$C$12)*C11)*C$18","v":5049.9953334782313},5146.0271111926413,5075.0236567437787,4957.2132451448479]
[null,"IPPD",{"$f":"+(C12+$C$13/SUM($C$9:$C$12)*C12)*C$18","v":54568.714849188684},51933.073896130089,53547.378504210326,52204.15470796622]
[]
[null,"IMP",{"$f":"SUM(C22:C26)","v":259965.58316170753},{"$f":"SUM(D22:D26)","v":261453.33121410102},{"$f":"SUM(E22:E26)","v":258518.67329045411},{"$f":"SUM(F22:F26)","v":245993.00218608903}]
[]
[null,"Energía Facturada (MWh) sin incluir AP",{"$f":"C18*DEMANDA!E11","v":4044275.3037431831},{"$f":"D18*DEMANDA!F11","v":3850252.9546497818},{"$f":"E18*DEMANDA!G11","v":3665538.7601463012},{"$f":"F18*DEMANDA!H11","v":3489686.1048546392}]
[]
[]
[null,"VALOR PRESENTE NETO - INGRESO MÁXIMO PERMITIDO"]
[null,"DETALLE","UNIDADES","JULIO/22-JUNIO/26"]
[]
[null,"VP-IPSD - DISTRIBUCIÓN","Miles de B/.",{"$f":"+C22+D22+E22+F22","v":611405.53093874315}]
[null,"VP-IMPCO - COMERCIALIZACIÓN","Miles de B/.",{"$f":"+C23+D23+E23+F23","v":182043.47760955364}]
[null,"VP-ALUMPU - ALUMBRADO PÚBLICO","Miles de B/.",{"$f":"+C24+D24+E24+F24","v":20228.259346559498}]
[null,"SUB-TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)","v":813677.26789485628}]
[null,"VP-IPPD - PÉRDIDAS DE DISTRIBUCIÓN","Miles de B/.",{"$f":"+C25+D25+E25+F25","v":212253.32195749533}]
[null,"IMP TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)+D39","v":1025930.5898523516}]
[null,"ENERGIA FACTURADA (sin AP)","MWh",{"$f":"+C29+D29+E29+F29","v":15049753.123393906}]
[null,"IMP ","B/./MWh",{"$f":"+D40/D41*1000","v":68.169263737463325}]
[null,"IMP S/Pérdidas","B/./MWh",{"$f":"D42-(D39*1000/D41)","v":54.065821626671436}]
[]
[null,"(1) Las pérdidas estándar de energía se han fijado conforme a las ecuaciones de eficiencia, no obstante, el monto (en B/.) es un valor de referencia."]
[null," El mismo se revisa semestralmente, según varía el costo real de la energía."]
[]
[null,null,"Considerando Inversiones para Soterramiento"]
[null,null,"SI"]

{"sheet":"IMPD","index":1,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[14,1,14,2],[19,1,19,2],[21,1,21,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDEMET"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR DISTRIBUCIÓN = IMPD"]
[null,"En miles de Balboas"]
[]
[null,"DISTRIBUCIÓN",null,{"$f":"'IMP-RESUMEN'!C7:C8","v":"JUL22/ JUN23"},{"$f":"'IMP-RESUMEN'!D7:D8","v":"JUL23 / JUN24"},{"$f":"'IMP-RESUMEN'!E7:E8","v":"JUL24 / JUN25"},{"$f":"'IMP-RESUMEN'!F7:F8","v":"JUL25/ JUN26"}]
[]
[]
[null,"Rentabilidad sobre Activos","BCDN * RR",{"$f":"+ACTIVOS!G14*RETORNO!$D$40","v":58231.676362702012},{"$f":"+ACTIVOS!H14*RETORNO!$D$40","v":68347.654662504225},{"$f":"+ACTIVOS!I14*RETORNO!$D$40","v":74948.292516686313},{"$f":"+ACTIVOS!J14*RETORNO!$D$40","v":76040.986151746882}]
[null,"Depreciación","DEP BCD + ID * DEP%",{"$f":"'BC y Dep'!D80/1000+((ACTIVOS!G9-ACTIVOS!F9)/2)*'PERDIDAS y OTROS'!E$11","v":33432.020970733145},{"$f":"'BC y Dep'!E80/1000+(ACTIVOS!G9-ACTIVOS!F9)*'PERDIDAS y OTROS'!E$11+((ACTIVOS!H9-ACTIVOS!G9)/2)*'PERDIDAS y OTROS'!F$11","v":35710.604938358301},{"$f":"'BC y Dep'!F80/1000+(ACTIVOS!G9-ACTIVOS!F9)*'PERDIDAS y OTROS'!E$11+(ACTIVOS!H9-ACTIVOS!G9)*'PERDIDAS y OTROS'!F$11+((ACTIVOS!I9-ACTIVOS!H9)/2)*'PERDIDAS y OTROS'!G$11","v":40354.958781763715},{"$f":"'BC y Dep'!G80/1000+(ACTIVOS!G9-ACTIVOS!F9)*'PERDIDAS y OTROS'!E$11+(ACTIVOS!H9-ACTIVOS!G9)*'PERDIDAS y OTROS'!F$11+(ACTIVOS!I9-ACTIVOS!H9)*'PERDIDAS y OTROS'!G$11+((ACTIVOS!J9-ACTIVOS!I9))/2*'PERDIDAS y OTROS'!H$11","v":42786.96570429932}]
[null,"Operación y Mantenimiento","OM",{"$f":"'Costos y Pérdidas Eficientes'!N66/1000","v":47582.397388318175},{"$f":"'Costos y Pérdidas Eficientes'!O66/1000","v":49098.709785590087},{"$f":"'Costos y Pérdidas Eficientes'!P66/1000","v":50467.310529265415},{"$f":"'Costos y Pérdidas Eficientes'!Q66/1000","v":51763.135594184227}]
[null,"Administración","ADM",{"$f":"'Costos y Pérdidas Eficientes'!N68/1000","v":24390.765339010206},{"$f":"'Costos y Pérdidas Eficientes'!O68/1000","v":25111.922493721333},{"$f":"'Costos y Pérdidas Eficientes'!P68/1000","v":25760.865692623698},{"$f":"'Costos y Pérdidas Eficientes'!Q68/1000","v":26374.023399473288}]
[]
[null,"IPSD",null,{"$f":"+D13+D12+D11+D10","v":163636.86006076355},{"$f":"+E13+E12+E11+E10","v":178268.89188017393},{"$f":"+F13+F12+F11+F10","v":191531.42752033914},{"$f":"+G13+G12+G11+G10","v":196965.11084970372}]
[]
[null,"Pérdidas Ecuaciones de Eficiencia","(PDEcEf%) * MWhD * CMM",{"$f":"+('PERDIDAS y OTROS'!E9)*'PERDIDAS y OTROS'!E8*DEMANDA!E6/1000","v":49647.866685210152},{"$f":"+('PERDIDAS y OTROS'!F9)*'PERDIDAS y OTROS'!F8*DEMANDA!F6/1000","v":49821.444265305894},{"$f":"+('PERDIDAS y OTROS'!G9)*'PERDIDAS y OTROS'!G8*DEMANDA!G6/1000","v":55890.123631262082},{"$f":"+('PERDIDAS y OTROS'!H9)*'PERDIDAS y OTROS'!H8*DEMANDA!H6/1000","v":59282.498111228226}]
[]
[null,"Pérdidas No Técnicas en Zonas Rojas (PNT)","(PDNT%) * MWhD * CMM",{"$f":"+('PERDIDAS y OTROS'!E10)*'PERDIDAS y OTROS'!E8*DEMANDA!E6/1000","v":9030.94052273938},{"$f":"+('PERDIDAS y OTROS'!F10)*'PERDIDAS y OTROS'!F8*DEMANDA!F6/1000","v":9063.1003957100238},{"$f":"+('PERDIDAS y OTROS'!G10)*'PERDIDAS y OTROS'!G8*DEMANDA!G6/1000","v":10167.72135518974},{"$f":"+('PERDIDAS y OTROS'!H10)*'PERDIDAS y OTROS'!H8*DEMANDA!H6/1000","v":10785.571186975778}]
[null,"IPPD",null,{"$f":"+D17+D18+D19","v":58678.807207949532},{"$f":"+E17+E18+E19","v":58884.54466101592},66057.844986451819,70068.069298204005]
[]
[null,"IMPD",null,{"$f":"+D15+D20","v":222315.66726871306},{"$f":"+E15+E20","v":237153.43654118985},{"$f":"+F15+F20","v":257589.27250679096},{"$f":"+G15+G20","v":267033.1801479077}]

{"sheet":"IMPCO","index":2,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[13,1,13,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDEMET"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR COMERCIALIZACIÓN = IMPCO"]
[null,"En miles de Balboas"]
[]
[null,"COMERCIALIZACION",null,{"$f":"IMPD!D7","v":"JUL22/ JUN23"},{"$f":"IMPD!E7","v":"JUL23 / JUN24"},{"$f":"IMPD!F7","v":"JUL24 / JUN25"},{"$f":"IMPD!G7","v":"JUL25/ JUN26"}]
[]
[]
[null,"Rentabilidad sobre Activos","BCNC * RR",{"$f":"+ACTIVOS!G15*RETORNO!$D$40","v":3691.4354010402149},{"$f":"+ACTIVOS!H15*RETORNO!$D$40","v":3828.6065856354435},{"$f":"+ACTIVOS!I15*RETORNO!$D$40","v":3925.3194432703826},{"$f":"+ACTIVOS!J15*RETORNO!$D$40","v":4006.3627674612871}]
[null,"Depreciación","DEP BCC + IC * DEP%",{"$f":"'BC y Dep'!D82/1000+((ACTIVOS!G10-ACTIVOS!F10)/2)*'PERDIDAS y OTROS'!E$12","v":3317.9345771363687},{"$f":"'BC y Dep'!E82/1000+(ACTIVOS!G10-ACTIVOS!F10)*'PERDIDAS y OTROS'!E$12+((ACTIVOS!H10-ACTIVOS!G10)/2)*'PERDIDAS y OTROS'!F$12","v":3294.0664904272376},{"$f":"'BC y Dep'!F82/1000+(ACTIVOS!G10-ACTIVOS!F10)*'PERDIDAS y OTROS'!E$12+(ACTIVOS!H10-ACTIVOS!G10)*'PERDIDAS y OTROS'!F$12+((ACTIVOS!I10-ACTIVOS!H10)/2)*'PERDIDAS y OTROS'!G$12","v":3404.4446209678867},{"$f":"'BC y Dep'!G82/1000+(ACTIVOS!G10-ACTIVOS!F10)*'PERDIDAS y OTROS'!E$12+(ACTIVOS!H10-ACTIVOS!G10)*'PERDIDAS y OTROS'!F$12+(ACTIVOS!I10-ACTIVOS!H10)*'PERDIDAS y OTROS'!G$12+((ACTIVOS!J10-ACTIVOS!I10)/2)*'PERDIDAS y OTROS'!H$12","v":3412.9855838798035}]
[null,"Comercialización","COM",{"$f":"'Costos y Pérdidas Eficientes'!N67/1000","v":44790.684074632118},{"$f":"'Costos y Pérdidas Eficientes'!O67/1000","v":46339.056463200723},{"$f":"'Costos y Pérdidas Eficientes'!P67/1000","v":47737.563770066008},{"$f":"'Costos y Pérdidas Eficientes'!Q67/1000","v":49064.104560689339}]
[]
[null,"IMPCO",null,{"$f":"+D10+D11+D12","v":51800.0540528087},{"$f":"+E10+E11+E12","v":53461.729539263404},{"$f":"+F10+F11+F12","v":55067.327834304277},{"$f":"+G10+G11+G12","v":56483.452912030429}]

{"sheet":"ALUMPU","index":3,"n_rows":40,"n_cols":10,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,6,6,6],[5,1,6,2],[12,1,12,2],[5,3,6,3],[5,4,6,4],[5,5,6,5]]}
[null,"EDEMET"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR ALUMBRADO PÚBLICO = ALUMPU"]
[null,"En miles de Balboas"]
[]
[null,"ALUMBRADO PÚBLICO",null,{"$f":"IMPCO!D7","v":"JUL22/ JUN23"},{"$f":"IMPCO!E7","v":"JUL23 / JUN24"},{"$f":"IMPCO!F7","v":"JUL24 / JUN25"},{"$f":"IMPCO!G7","v":"JUL25/ JUN26"}]
[]
[]
[null,"Rentabilidad sobre Activos","ACTNalum * RR",{"$f":"+ACTIVOS!G16*RETORNO!$D$40","v":2257.8645349729777},{"$f":"+ACTIVOS!H16*RETORNO!$D$40","v":2451.0395786263316},{"$f":"+ACTIVOS!I16*RETORNO!$D$40","v":2630.3757285996858},{"$f":"+ACTIVOS!J16*RETORNO!$D$40","v":2797.7264247330399}]
[null,"Depreciación","DEP ACT ALUM + IALUMPUB * DEP%",{"$f":"'BC y Dep'!D81/1000+((ACTIVOS!G11-ACTIVOS!F11)/2)*'PERDIDAS y OTROS'!E$13","v":1894.7643903027956},{"$f":"'BC y Dep'!E81/1000+(ACTIVOS!G11-ACTIVOS!F11)*'PERDIDAS y OTROS'!E$13+((ACTIVOS!H11-ACTIVOS!G11)/2)*'PERDIDAS y OTROS'!F$13","v":2039.1150493937048},{"$f":"'BC y Dep'!F81/1000+(ACTIVOS!G11-ACTIVOS!F11)*'PERDIDAS y OTROS'!E$13+(ACTIVOS!H11-ACTIVOS!G11)*'PERDIDAS y OTROS'!F$13+((ACTIVOS!I11-ACTIVOS!H11)/2)*'PERDIDAS y OTROS'!G$13","v":2196.3752048482511},{"$f":"'BC y Dep'!G81/1000+(ACTIVOS!G11-ACTIVOS!F11)*'PERDIDAS y OTROS'!E$13+(ACTIVOS!H11-ACTIVOS!G11)*'PERDIDAS y OTROS'!F$13+(ACTIVOS!I11-ACTIVOS!H11)*'PERDIDAS y OTROS'!G$13+((ACTIVOS!J11-ACTIVOS!I11)/2)*'PERDIDAS y OTROS'!H$13","v":2332.5725439391599}]
[null,"Operación y Mantenimiento","OMalum",{"$f":"$D$17*(D16+E16)/2/1000","v":1277.7299056619449},{"$f":"$D$17*(E16+F16)/2/1000","v":1344.6908860715557},{"$f":"$D$17*(F16+G16)/2/1000","v":1433.9687391948},{"$f":"$D$17*(G16+H16)/2/1000","v":1523.2396841389038}]
[]
[null,"ALUMPU",null,{"$f":"+D9+D10+D11","v":5430.3588309377183},{"$f":"+E9+E10+E11","v":5834.8455140915921},6260.7196726427364,6653.538652811103]
[]
[null,null,null,"2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01"]
[null,"Cantidad de luminarias al 30/6",null,181728,{"$f":"+D16+INVERSIONES!D31","v":188190},{"$f":"+E16+INVERSIONES!E31","v":201114},{"$f":"+F16+INVERSIONES!F31","v":214037},{"$f":"+G16+INVERSIONES!G31","v":226959}]
[null,"Costo O&M por luminaria [B/. /año]",null,{"$f":"D29","v":6.9081791405768032}]
[]
[null,null,null,null,{"$f":"+(E16+D16)/2","v":184959},{"$f":"+(F16+E16)/2","v":194652},{"$f":"+(G16+F16)/2","v":207575.5},220498]
[]
[null,"Detalle","Unidad",2018,2019,2020,2021,"PROMEDIO"]
[null,"Costo AP","B/.",1213237.6754058732,1130678.2069032288,1025723.4729477945,1508440.6043213706,{"$f":"AVERAGE(D22:G22)","v":1219519.9898945668}]
[null,"Luminarias","Cant.",162676.25,170128.91666666666,177426.33333333334,180582,{"$f":"AVERAGE(D23:G23)","v":172703.375}]
[]
[null,"Costo Mant./lum Cont.",null,{"$f":"D22/D23","v":7.4579889529410295},{"$f":"E22/E23","v":6.6460083862084716},5.7811230930459088,8.3532168450973554,7.0613558646121817]
[]
[null,"Costo Mant./lum RT-1",null,{"$f":"6.9*C40","v":6.9081791405768032}]
[]
[null,"Costo Mant./lum",null,{"$f":"MIN(H25,D27)","v":6.9081791405768032}]
[]
[null,"Actualización"]
[null,"Detalle ","Jul-Dic/2018","Ene-Jun/2019","Jul-Dic/2019","Ene-Jun/2020","Jul-Dic/2020","Ene-Jun/2021","Jul-Dic/2021","Ene-Jun/2022"]
[null,"FAC de Comercialización ",1.0016607861936722,1.0084247909090907,0.99288739770557211,1.002367675117398,0.9970764817311677,0.98399237332048428,1.0021570913339821,1.0163537218604546]
[null,"FAC de redes de Distribución, conexión",1.0008531160115053,1.0043276636363636,0.99697317196836521,1.00100758416097,0.99875587208720629,0.99318781914863108,1.0009179684518013,1.0069594645812774]
[null,"FAC por Servicio de Alumbrado Público",1.0004015340364334,1.0020368909090909,0.99829987916581764,1.0005659438879095,0.99930119327466849,0.99617370710506647,1.0005156081791626,1.0039090198074427]
[]
[]
[null,null,2018,2019,2020,2021]
[null,"Actualización",{"$f":"PRODUCT(C35:$J$35)","v":1.0011853826922903},{"$f":"PRODUCT(E35:$J$35)","v":0.99874919089287939},{"$f":"PRODUCT(G35:$J$35)","v":0.99988419856140398},{"$f":"J35","v":1.0039090198074427}]
[null,"Act Jun 18 - Jun 22",{"$f":"C39","v":1.0011853826922903}]

{"sheet":"DEMANDA","index":4,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EDEMET"]
[]
[null,"IMPULSORES DE COSTOS","Unidades","BASE",{"$f":"ALUMPU!D6","v":"JUL22/ JUN23"},{"$f":"ALUMPU!E6","v":"JUL23 / JUN24"},{"$f":"ALUMPU!F6","v":"JUL24 / JUN25"},{"$f":"ALUMPU!G6","v":"JUL25/ JUN26"},"CREC.a.a."]
[null,"Demanda Máxima","MW",{"$f":"+D6/8760/D14","v":850.35260022148282},{"$f":"+E6/8760/E14","v":881.66189825926085},{"$f":"+F6/8760/F14","v":919.25089868028533},{"$f":"+G6/8760/G14","v":959.47559938543884},{"$f":"+H6/8760/H14","v":1000.8098547657471},{"$f":"(H5/D5)^(1/4)-1","v":4.1569207854403212E-2}]
[null,"Energía ingresada al sist. Propio (eficiente)","MWh",{"$f":"+(D11+D12)/(1-D13)","v":4606974.6010765079},{"$f":"+(E11+E12)/(1-E13)","v":4771895.3294190625},4942719.8578222636,5119659.595902551,5302933.3682361105,{"$f":"(H6/D6)^(1/4)-1","v":3.5798047597491944E-2}]
[null,"Clientes","Nº clientes",586413.7348514332,604532.34882679582,625655.11774565594,644739.85893118358,662847.97263938258,{"$f":"(H7/D7)^(1/4)-1","v":3.1103947805588561E-2}]
[null,"DEM/CLIENTE","kW/C",{"$f":"D5/D7*1000","v":1.4500898421775847},1.8369350047542534,1.8143079216741513,1.784533004263946,1.8060682817147111]
[null,"ENERGIA-AÑO/CLIENTE","MWh/C",{"$f":"+D11/D7","v":6.938850393149063},9.0600380812163337,9.3260849802730856,8.9827326715219087,9.0396665612601872]
[]
[null,"Energia facturada sin AP","MWh",4069037.1746218777,4214723.6881921301,4365626.2773457393,4521931.7541480828,4683833.4839778952,{"$f":"(H11/D11)^(1/4)-1","v":3.5803674526345475E-2}]
[null,"Energía facturada AP","MWh",121832.67173165374,126194.72998323092,130712.96484293498,135392.96972563534,140240.5342615812,{"$f":"(H12/D12)^(1/4)-1","v":3.5803674526345475E-2}]
[null,"Perdidas eficientes",null,{"$f":"7.06%*D16","v":9.0320609674241645E-2},{"$f":"7.06%*E16","v":9.0315667358984039E-2},9.0310725364528721E-2,9.0305783688989158E-2,9.0300842334723658E-2]
[null,"Factor de carga",null,0.61846149756191005,0.61785238857044222,0.61380133269609183,0.60912026038375189,0.60486783533881594]
[]
[null,null,"Factor de Ajuste",1.2793287489269356,1.2792587444615304,1.2791887445400669,1.2791187491358238,1.2790487582822048]
[]
[null,null,null,{"$f":"D13*1000000000-('Costos y Pérdidas Eficientes'!M85+'PERDIDAS y OTROS'!E10)*1000000000","v":0},{"$f":"E13*1000000000-('Costos y Pérdidas Eficientes'!N85+'PERDIDAS y OTROS'!E10)*1000000000","v":0},{"$f":"F13*1000000000-('Costos y Pérdidas Eficientes'!O85+'PERDIDAS y OTROS'!F10)*1000000000","v":-1.9371509552001953E-7},{"$f":"G13*1000000000-('Costos y Pérdidas Eficientes'!P85+'PERDIDAS y OTROS'!G10)*1000000000","v":0},{"$f":"H13*1000000000-('Costos y Pérdidas Eficientes'!Q85+'PERDIDAS y OTROS'!H10)*1000000000","v":2.0861625671386719E-7}]

{"sheet":"Costos y Pérdidas Eficientes","index":5,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[20,13,20,17]]}
["EDEMET",null,null,null,null,null,null,null,null,null,"Estimaciones de los costos a partir de parametros estimados y las variables reales, actualizados U$S junio 2022"]
[]
[null,null,null,null,null,null,null,null,null,null,"ALTERNATIVA 2: UTILIZANDO NUEVOS MODELOS ESTADISTICOS PROPUESTO PARA EL PRESENTE ESTUDIO",null,null,null,null,null,null,null,"Variables","AD","AC","OM","COM","ADM"]
[null,null,null,null,null,null,null,null,null,null,"Tabla de parametos estimados CAPEX y OPEX",null,null,null,null,null,null,null,"Constante",9.6943330000000003,6.2881369999999999,5.8722649999999996,4.666887,1.4820660000000001]
[null,null,null,null,null,null,null,null,null,null,"Variable ","AD","AC","OMD","COM","ADM",null,null,"ln Clientes Totales",null,0.93621129999999997,null,0.98954339999999996]
[null,null,null,null,null,null,null,null,null,null,"Ln(Mom_elec)",null,0,null,0,0,null,null,"ln Demanda máxima",0.96544989999999997]
[null,null,null,null,null,null,null,null,null,null,"Ln(Cl)",null,{"$f":"U5","v":0.93621129999999997},0,{"$f":"W5","v":0.98954339999999996},0,null,null,"ln Demanda máxima por cliente",-0.82428760000000001]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red aerea)",0,0,0,0,0,null,null,"ln Longitud total de red",null,null,0.91400840000000005]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red subt)",0,0,0,0,0,null,null,"ln (Clientes/Longitud total de red)",null,null,0.90110670000000004]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red total)",0,0,{"$f":"$V$8","v":0.91400840000000005},0,0,null,null,"ln (OM Distribución)",null,null,null,null,0.43795610000000001]
[null,null,null,null,null,null,null,null,null,null,"Ln(cl_km)",0,0,{"$f":"V9","v":0.90110670000000004},0,0,null,null,"ln (OM Comercialización)",null,null,null,null,0.4531271]
[null,null,null,null,null,null,null,null,null,null,"Ln(dem_max)",{"$f":"T6","v":0.96544989999999997},0,null,0,0,null,null,"R cuadrado total",0.95040000000000002,0.91979999999999995,0.8982,0.88200000000000001,0.8327]
[null,null,null,null,null,null,null,null,null,null,"Ln(km_cuad)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(dem_max_cliente)",{"$f":"T7","v":-0.82428760000000001},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(energ_vend)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(oym_dist)",0,0,0,0,{"$f":"X10","v":0.43795610000000001}]
[null,null,null,null,null,null,null,null,null,null,"Ln(oym_com)",0,0,0,0,{"$f":"X11","v":0.4531271}]
[null,null,null,null,null,null,null,null,null,null,"Ln(opexdiscom)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Constante",{"$f":"T4","v":9.6943330000000003},{"$f":"U4","v":6.2881369999999999},{"$f":"V4","v":5.8722649999999996},{"$f":"W4","v":4.666887},{"$f":"X4","v":1.4820660000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,"Tabla de Datos Proyectados",null,"Base"]
[null,null,null,null,null,null,null,null,null,null,"Variable","Unidad",2021,{"$f":"+M22+1","v":2022},{"$f":"+N22+1","v":2023},{"$f":"+O22+1","v":2024},{"$f":"+P22+1","v":2025},{"$f":"+Q22+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,"Demanda Máxima",null,null,{"$f":"DEMANDA!D5","v":850.35260022148282},{"$f":"DEMANDA!E5","v":881.66189825926085},{"$f":"DEMANDA!F5","v":919.25089868028533},{"$f":"DEMANDA!G5","v":959.47559938543884},{"$f":"DEMANDA!H5","v":1000.8098547657471}]
[null,null,null,null,null,null,null,null,null,null,"Longitud de red áerea","km",18604.102513473859,19224.217287808468,19938.907625646458,20602.128699121789,21278.788317143819,21936.753185695645]
[null,null,null,null,null,null,null,null,null,null,"Longitud de red subterranea","km",1995.5274865261451,2062.04271219153,2138.7023743535433,2209.8413008782109,2282.4216828561807,2352.9968143043552]
[null,null,null,null,null,null,null,null,null,null,"Ventas de Energía",null,null,{"$f":"DEMANDA!D11+DEMANDA!D12","v":4190869.8463535313},{"$f":"DEMANDA!E11+DEMANDA!E12","v":4340918.4181753611},{"$f":"DEMANDA!F11+DEMANDA!F12","v":4496339.2421886744},{"$f":"DEMANDA!G11+DEMANDA!G12","v":4657324.7238737177},{"$f":"DEMANDA!H11+DEMANDA!H12","v":4824074.0182394767}]
[null,null,null,null,null,null,null,null,null,null,"Costos OyM (D)","USD",{"$f":"+L35","v":0},{"$f":"+M35","v":63664820.239325203},65465507.606679231,67551702.633121446,69434670.859047368,71217511.789739847]
[null,null,null,null,null,null,null,null,null,null,"Costos OyM (C)","USD",{"$f":"+L36","v":0},54286469.965655386,55945972.211494453,57879972.560307309,59626783.365810722,61283704.123840839]
[null,null,null,null,null,null,null,null,null,null,"Clientes","Cant.",null,{"$f":"DEMANDA!D7","v":586413.7348514332},{"$f":"DEMANDA!E7","v":604532.34882679582},{"$f":"DEMANDA!F7","v":625655.11774565594},{"$f":"DEMANDA!G7","v":644739.85893118358},{"$f":"DEMANDA!H7","v":662847.97263938258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24+N25","v":21286.26},{"$f":"O24+O25","v":22077.61},22811.97,23561.21,24289.75]
[null,null,null,null,null,null,null,null,null,null,"Tabla de Costos sin Ajuste en USD (EEUU) a junio 2020"]
[null,null,null,null,null,null,null,null,null,null,"COSTO",{"$f":"+M22","v":2021},{"$f":"+L32+1","v":2022},{"$f":"+M32+1","v":2023},{"$f":"+N32+1","v":2024},{"$f":"+O32+1","v":2025},{"$f":"+P32+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,"AD",null,{"$f":"EXP($L$19+$L$6*LN(N23*SUM(AVERAGE(M24:N24),AVERAGE(M25:N25)))+$L$7*LN(N29)+$L$8*LN(N24)+$L$9*LN(N25)+$L$10*LN(SUM(N24:N25))+$L$11*LN(N29/SUM(N24:N25))+$L$12*LN(N23)+$L$13*LN(SUM(N24:N25)*SUM(N24:N25))+$L$14*LN(N23/N29)+$L$15*LN(N26)+$L$16*LN(N27)+$L$17*LN(N28)+$L$18*LN(N27+N28))","v":2390030308.9314451},{"$f":"EXP($L$19+$L$6*LN(O23*SUM(AVERAGE(N24:O24),AVERAGE(N25:O25)))+$L$7*LN(O29)+$L$8*LN(O24)+$L$9*LN(O25)+$L$10*LN(SUM(O24:O25))+$L$11*LN(O29/SUM(O24:O25))+$L$12*LN(O23)+$L$13*LN(SUM(O24:O25)*SUM(O24:O25))+$L$14*LN(O23/O29)+$L$15*LN(O26)+$L$16*LN(O27)+$L$17*LN(O28)+$L$18*LN(O27+O28))","v":2463277749.1546278},{"$f":"EXP($L$19+$L$6*LN(P23*SUM(AVERAGE(O24:P24),AVERAGE(O25:P25)))+$L$7*LN(P29)+$L$8*LN(P24)+$L$9*LN(P25)+$L$10*LN(SUM(P24:P25))+$L$11*LN(P29/SUM(P24:P25))+$L$12*LN(P23)+$L$13*LN(SUM(P24:P25)*SUM(P24:P25))+$L$14*LN(P23/P29)+$L$15*LN(P26)+$L$16*LN(P27)+$L$17*LN(P28)+$L$18*LN(P27+P28))","v":2548986661.9780617},2628752628.1035585,{"$f":"EXP($L$19+$L$6*LN(R23*SUM(AVERAGE(Q24:R24),AVERAGE(Q25:R25)))+$L$7*LN(R29)+$L$8*LN(R24)+$L$9*LN(R25)+$L$10*LN(SUM(R24:R25))+$L$11*LN(R29/SUM(R24:R25))+$L$12*LN(R23)+$L$13*LN(SUM(R24:R25)*SUM(R24:R25))+$L$14*LN(R23/R29)+$L$15*LN(R26)+$L$16*LN(R27)+$L$17*LN(R28)+$L$18*LN(R27+R28))","v":2705522657.9254889}]
[null,null,null,null,null,null,null,null,null,null,"AC",null,{"$f":"EXP($M$19+$M$6*LN(N23*SUM(AVERAGE(M24:N24),AVERAGE(M25:N25)))+$M$7*LN(N29)+$M$8*LN(N24)+$M$9*LN(N25)+$M$10*LN(SUM(N24:N25))+$M$11*LN(N29/SUM(N24:N25))+$M$12*LN(N23)+$M$13*LN(SUM(N24:N25)*SUM(N24:N25))+$M$14*LN(N23/N29)+$M$15*LN(N26)+$M$16*LN(N27)+$M$17*LN(N28)+$M$18*LN(N27+N28))","v":135257417.54409006},{"$f":"EXP($M$19+$M$6*LN(O23*SUM(AVERAGE(N24:O24),AVERAGE(N25:O25)))+$M$7*LN(O29)+$M$8*LN(O24)+$M$9*LN(O25)+$M$10*LN(SUM(O24:O25))+$M$11*LN(O29/SUM(O24:O25))+$M$12*LN(O23)+$M$13*LN(SUM(O24:O25)*SUM(O24:O25))+$M$14*LN(O23/O29)+$M$15*LN(O26)+$M$16*LN(O27)+$M$17*LN(O28)+$M$18*LN(O27+O28))","v":139166116.67382184},143713487.12438557,147813681.5961991,{"$f":"EXP($M$19+$M$6*LN(R23*SUM(AVERAGE(Q24:R24),AVERAGE(Q25:R25)))+$M$7*LN(R29)+$M$8*LN(R24)+$M$9*LN(R25)+$M$10*LN(SUM(R24:R25))+$M$11*LN(R29/SUM(R24:R25))+$M$12*LN(R23)+$M$13*LN(SUM(R24:R25)*SUM(R24:R25))+$M$14*LN(R23/R29)+$M$15*LN(R26)+$M$16*LN(R27)+$M$17*LN(R28)+$M$18*LN(R27+R28))","v":151696900.03280413}]
[null,null,null,null,null,null,null,null,null,null,"OMD",null,{"$f":"EXP($N$19+$N$6*LN(N23*SUM(AVERAGE(M24:N24),AVERAGE(M25:N25)))+$N$7*LN(N29)+$N$8*LN(N24)+$N$9*LN(N25)+$N$10*LN(SUM(N24:N25))+$N$11*LN(N29/SUM(N24:N25))+$N$12*LN(N23)+$N$13*(LN(SUM(N24:N25)))^2+$N$14*LN(N23/N29)+$N$15*LN(N26))","v":63664820.239325203},{"$f":"EXP($N$19+$N$6*LN(O23*SUM(AVERAGE(N24:O24),AVERAGE(N25:O25)))+$N$7*LN(O29)+$N$8*LN(O24)+$N$9*LN(O25)+$N$10*LN(SUM(O24:O25))+$N$11*LN(O29/SUM(O24:O25))+$N$12*LN(O23)+$N$13*(LN(SUM(O24:O25)))^2+$N$14*LN(O23/O29)+$N$15*LN(O26))","v":65465507.606679231},67551702.633121446,69434670.859047368,{"$f":"EXP($N$19+$N$6*LN(R23*SUM(AVERAGE(Q24:R24),AVERAGE(Q25:R25)))+$N$7*LN(R29)+$N$8*LN(R24)+$N$9*LN(R25)+$N$10*LN(SUM(R24:R25))+$N$11*LN(R29/SUM(R24:R25))+$N$12*LN(R23)+$N$13*(LN(SUM(R24:R25)))^2+$N$14*LN(R23/R29)+$N$15*LN(R26))","v":71217511.789739847}]
[null,null,null,null,null,null,null,null,null,null,"COM",null,{"$f":"EXP($O$19+$O$6*LN(N23*SUM(AVERAGE(M24:N24),AVERAGE(M25:N25)))+$O$7*LN(N29)+$O$8*LN(N24)+$O$9*LN(N25)+$O$10*LN(SUM(N24:N25))+$O$11*LN(N29/SUM(N24:N25))+$O$12*LN(N23)+$O$13*LN(SUM(N24:N25)*SUM(N24:N25))+$O$14*LN(N23/N29)+$O$15*LN(N26))","v":54286469.965655386},{"$f":"EXP($O$19+$O$6*LN(O23*SUM(AVERAGE(N24:O24),AVERAGE(N25:O25)))+$O$7*LN(O29)+$O$8*LN(O24)+$O$9*LN(O25)+$O$10*LN(SUM(O24:O25))+$O$11*LN(O29/SUM(O24:O25))+$O$12*LN(O23)+$O$13*LN(SUM(O24:O25)*SUM(O24:O25))+$O$14*LN(O23/O29)+$O$15*LN(O26))","v":55945972.211494453},57879972.560307309,59626783.365810722,{"$f":"EXP($O$19+$O$6*LN(R23*SUM(AVERAGE(Q24:R24),AVERAGE(Q25:R25)))+$O$7*LN(R29)+$O$8*LN(R24)+$O$9*LN(R25)+$O$10*LN(SUM(R24:R25))+$O$11*LN(R29/SUM(R24:R25))+$O$12*LN(R23)+$O$13*LN(SUM(R24:R25)*SUM(R24:R25))+$O$14*LN(R23/R29)+$O$15*LN(R26))","v":61283704.123840839}]
[null,null,null,null,null,null,null,null,null,null,"ADM",null,{"$f":"EXP($P$19+$P$6*LN(N23*SUM(AVERAGE(M24:N24),AVERAGE(M25:N25)))+$P$7*LN(N29)+$P$8*LN(N24)+$P$9*LN(N25)+$P$10*LN(SUM(N24:N25))+$P$11*LN(N29/SUM(N24:N25))+$P$12*LN(N23)+$P$13*LN(SUM(N24:N25)*SUM(N24:N25))+$P$14*LN(N23/N29)+$P$15*LN(N26)+$P$16*LN(N27)+$P$17*LN(N28)+$P$18*LN(N27+N28))","v":36831283.886402823},{"$f":"EXP($P$19+$P$6*LN(O23*SUM(AVERAGE(N24:O24),AVERAGE(N25:O25)))+$P$7*LN(O29)+$P$8*LN(O24)+$P$9*LN(O25)+$P$10*LN(SUM(O24:O25))+$P$11*LN(O29/SUM(O24:O25))+$P$12*LN(O23)+$P$13*LN(SUM(O24:O25)*SUM(O24:O25))+$P$14*LN(O23/O29)+$P$15*LN(O26)+$P$16*LN(O27)+$P$17*LN(O28)+$P$18*LN(O27+O28))","v":37796142.204040945},38913653.606084935,39919261.633842476,{"$f":"EXP($P$19+$P$6*LN(R23*SUM(AVERAGE(Q24:R24),AVERAGE(Q25:R25)))+$P$7*LN(R29)+$P$8*LN(R24)+$P$9*LN(R25)+$P$10*LN(SUM(R24:R25))+$P$11*LN(R29/SUM(R24:R25))+$P$12*LN(R23)+$P$13*LN(SUM(R24:R25)*SUM(R24:R25))+$P$14*LN(R23/R29)+$P$15*LN(R26)+$P$16*LN(R27)+$P$17*LN(R28)+$P$18*LN(R27+R28))","v":40869416.15172983},null,25624837.926374484,26335136.28660835,27155124.304796346,27895883.502788015,28597089.350467965]
[]
[]
[null,"Tabla de factores de ajuste del Componente Mano de Obra"]
[null,null,2016,{"$f":"+C41+1","v":2017},{"$f":"+D41+1","v":2018},{"$f":"+E41+1","v":2019},{"$f":"+F41+1","v":2020},{"$f":"+G41+1","v":2021},null,null,"Costos resultantes de las ecuaciones de eficiencia dados en Balboas a junio 2020 (utilizando Parametros del estudio actual)"]
[null,"Costo laboral relativo 2020",0.3857969036391577,{"$f":"+$C$42/$C$55*D55","v":0.3857969036391577},{"$f":"+$C$42/$C$55*E55","v":0.3857969036391577},0.3857969036391577,0.3857969036391577,0.3857969036391577,null,null,"COSTO",{"$f":"+$L$32","v":2021},{"$f":"+L42+1","v":2022},{"$f":"+M42+1","v":2023},{"$f":"+N42+1","v":2024},{"$f":"+O42+1","v":2025},{"$f":"+P42+1","v":2026}]
[null,"Costo laboral relativo de cada año",{"$f":"+$C$42/$C$55*C56","v":0.43381092876455501},{"$f":"+$C$42/$C$55*D56","v":0.4186486050407453},0.41275214581481934,0.40432863263492502,0.3857969036391577,0.37821574177725281,null,null,"AD",{"$f":"L33/($D46/$C42+(1-$D46)*$D59/$C$55+(1-$D46)*(1-$D59))","v":0},{"$f":"M33*($D46*$C42+(1-$D46)*$D59*$C$55+(1-$D46)*(1-$D59))","v":1331979566.7880025},{"$f":"N33*($D46*$C42+(1-$D46)*$D59*$C$55+(1-$D46)*(1-$D59))","v":1372800845.6363134},1420566984.8964758,1465021080.9835532,1507805522.1190441]
[null,null,null,null,null,null,null,null,null,null,"AC",{"$f":"L34*($D47*$C42+(1-$D47)*$D60*$C$55+(1-$D47)*(1-$D60))","v":0},{"$f":"M34*($D47*$C42+(1-$D47)*$D60*$C$55+(1-$D47)*(1-$D60))","v":104288914.47794117},{"$f":"N34*($D47*$C42+(1-$D47)*$D60*$C$55+(1-$D47)*(1-$D60))","v":107302678.87372911},110808884.5712005,113970299.58546028,116964417.34097824]
[null,"Participación de la mano de obra en los costos totales","En Panama","En EEUU",null,null,null,null,null,null,"OMD",0,{"$f":"M35*($C48*$C42+(1-$C48)*$C61*$C$55+(1-$C48)*(1-$C61))","v":44764513.618197553},{"$f":"N35*($C48*$C42+(1-$C48)*$C61*$C$55+(1-$C48)*(1-$C61))","v":46030627.209267519},{"$f":"O35*($C48*$C42+(1-$C48)*$C61*$C$55+(1-$C48)*(1-$C61))","v":47497489.211238645},48821456.772526585,50075022.035430863]
[null,"AD",0.41970430148010679,0.60596826566945905,null,null,null,null,null,null,"COM",0,{"$f":"M36*($C49*$C42+(1-$C49)*$C62*$C$55+(1-$C49)*(1-$C62))","v":42382996.508893982},{"$f":"N36*($C49*$C42+(1-$C49)*$C62*$C$55+(1-$C49)*(1-$C62))","v":43678617.276580594},45188546.547792979,46552331.599909797,47845936.926384933]
[null,"AC",0.16750967605701295,0.33447833723346271,null,null,null,null,null,null,"ADM",0,{"$f":"M37*($C50*$C42+(1-$C50)*$C63*$C$55+(1-$C50)*(1-$C63))","v":22772084.769044101},{"$f":"N37*($C50*$C42+(1-$C50)*$C63*$C$55+(1-$C50)*(1-$C63))","v":23368638.380021643},24059574.499875829,24681322.884296931,25268785.414567534]
[null,"OMD",0.43334057630632183,null,null,null,null,null,null,null,null,null,{"$f":"M43+M44","v":1436268481.2659438},{"$f":"N43+N44","v":1480103524.5100427},{"$f":"O43+O44","v":1531375869.4676764},1578991380.5690134,1624769939.4600222]
[null,"COM",0.25890534252289066]
[null,"ADM",0.51434585388112719]
[null,null,null,null,null,null,null,null,null,null,"Activos proyectados con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
[null,null,null,null,null,null,null,null,null,null,"Actividad",null,2022,{"$f":"+M52+1","v":2023},{"$f":"+N52+1","v":2024},{"$f":"+O52+1","v":2025},{"$f":"+P52+1","v":2026}]
[null,"Tabla de factores de ajuste del Componente Materiables a PPP de cada año",null,null,null,null,null,null,null,null,"AD (Ecuación de eficiencia)",null,{"$f":"M43*$E68","v":1380233307.1596084},1422533422.0503769,1472029989.4191115,1518094527.9367833,1562428924.7667708]
[null,null,2016,{"$f":"+C54+1","v":2017},{"$f":"+D54+1","v":2018},{"$f":"+E54+1","v":2019},{"$f":"+F54+1","v":2020},{"$f":"+G54+1","v":2021},null,null,"AC (Ecuación de eficiencia)",null,105675710.71444666,108729551.05831322,112282381.01004988,115485835.37686935,118519767.82655488]
[null,"PPP 2020",0.45800000000000002,{"$f":"C55","v":0.45800000000000002},{"$f":"D55","v":0.45800000000000002},{"$f":"E55","v":0.45800000000000002},{"$f":"F55","v":0.45800000000000002},{"$f":"G55","v":0.45800000000000002},null,null,"Total",null,{"$f":"SUM(M53:M54)","v":1485909017.8740549},{"$f":"SUM(N53:N54)","v":1531262973.10869},1584312370.4291613,1633580363.3136528,1680948692.5933256]
[null,"PPP de cada año",0.51500000000000001,0.497,0.49,0.48,0.45800000000000002,0.44900000000000001]
[null,null,null,null,null,null,null,null,null,null,"Inversiones proyectadas con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
[null,"% Nacional","En Panama","En EEUU",null,null,null,null,null,null,"Actividad",null,2022,{"$f":"+M58+1","v":2023},{"$f":"+N58+1","v":2024},{"$f":"+O58+1","v":2025},{"$f":"+P58+1","v":2026}]
[null,"AD",0.18415450922863616,0.33013738274395676,null,null,null,null,null,null,"AD (Ecuación de eficiencia)",null,null,{"$f":"(N53-M53)","v":42300114.890768528},{"$f":"(O53-N53)","v":49496567.368734598},{"$f":"(P53-O53)","v":46064538.517671824},44334396.829987526]
[null,"AC",3.096048266291497E-2,6.5210086222068406E-2,null,null,null,null,null,null,"AC (Ecuación de eficiencia)",null,null,{"$f":"(N54-M54)","v":3053840.3438665569},3552829.9517366588,3203454.3668194711,3033932.4496855289]
[null,"OMD",0.1,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(N59:N60)","v":45353955.234635085},{"$f":"+SUM(O59:O60)","v":53049397.320471257},{"$f":"+SUM(P59:P60)","v":49267992.884491295},{"$f":"+SUM(Q59:Q60)","v":47368329.279673055}]
[null,"COM",0.15]
[null,"ADM",0.25]
[null,null,null,null,null,null,null,null,null,null,"Costos proyectados con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
[null,null,null,null,null,null,null,null,null,null,"Actividad",2021,2022,{"$f":"+M65+1","v":2023},{"$f":"+N65+1","v":2024},{"$f":"+O65+1","v":2025},{"$f":"+P65+1","v":2026}]
["Factor de Ajuste Jun 2022/Jun 2020",null,null,null,null,null,null,null,null,null,"OMD",null,null,{"$f":"N45*$E70","v":47582397.388318174},49098709.78559009,50467310.529265411,51763135.594184227]
["Costo","% Total costos locales","IPC 22/20","TC US$ 22/20","FA",null,null,null,null,null,"COM",null,null,44790684.074632116,46339056.463200726,47737563.770066008,49064104.560689338]
["AD",{"$f":"C46+(1-C46)*C59","v":0.52656837104852638},{"$f":"C76/C75","v":1.068798449612403},{"$f":"C78/C77","v":1},{"$f":"B68*C68+(1-B68)*D68","v":1.0362270875430672},null,null,null,null,null,"ADM",null,null,24390765.339010205,25111922.493721332,25760865.692623697,26374023.399473287,null,16994700.831367973,17523858.945559986,18001888.784515258,18454393.889210168]
["AC",{"$f":"C47+(1-C47)*C60","v":0.19328397829849425},{"$f":"C68","v":1.068798449612403},{"$f":"D68","v":1},{"$f":"B69*C69+(1-B69)*D69","v":1.0132976380418537},null,null,null,null,null,null,null,null,{"$f":"SUM(N66:N68)","v":116763846.8019605},{"$f":"SUM(O66:O68)","v":120549688.74251215},{"$f":"SUM(P66:P68)","v":123965739.99195513},{"$f":"SUM(Q66:Q68)","v":127201263.55434686},null,"Variable explicada: lnPE","Modelo 1"]
["OMD",0.49000651867568967,{"$f":"C69","v":1.068798449612403},1,{"$f":"B70*C70+(1-B70)*D70","v":1.0337116887848583},null,null,null,null,null,null,null,null,null,null,null,null,null,"Constante",-2.5432899999999998]
["COM",0.37006954114445706,1.068798449612403,1,{"$f":"B71*C71+(1-B71)*D71","v":1.0254602106795121},null,null,null,null,null,null,null,null,null,null,null,null,null,"ln Energia Inyectada",0.99816119999999997]
["ADM",0.63575939041084539,1.068798449612403,1,{"$f":"B72*C72+(1-B72)*D72","v":1.0437392603867925},null,null,null,null,null,null,null,null,null,null,null,null,null,"ln Long Red Total"]
[null,null,null,null,null,null,null,null,null,null,"2 - PÉRDIDAS",null,null,null,null,null,null,null,"ln Long Red Total por cliente"]
[null,null,null,null,null,null,null,null,null,null,"Variable ","EP",null,null,null,null,null,null,"R cuadrado total",0.99750000000000005]
[null,"IPC jun 2020",103.2,null,null,null,null,null,null,null,"Ln(EF)(β)",{"$f":"T71","v":0.99816119999999997}]
[null,"IPC jun 2022",110.3,null,null,null,null,null,null,null,"Constante (α)",{"$f":"T70","v":-2.5432899999999998}]
[null,"TC US$ 2020",1]
[null,"TC US$ 2022",1]
[null,null,null,null,null,null,null,null,null,null,"RESULTADOS PÉRDIDAS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Porcentaje"]
[null,null,null,null,null,null,null,null,null,null,"COSTO",null,"JUL21/ JUN22","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26"]
[null,null,null,null,null,null,null,null,null,null,"PE_MWH",null,{"$f":"EXP($L$76+$L$75*LN(DEMANDA!D6))","v":352067.80776801257},{"$f":"EXP($L$76+$L$75*LN(DEMANDA!E6))","v":364647.56616477622},{"$f":"EXP($L$76+$L$75*LN(DEMANDA!F6))","v":377676.80960986041},{"$f":"EXP($L$76+$L$75*LN(DEMANDA!G6))","v":391171.60364578781},{"$f":"EXP($L$76+$L$75*LN(DEMANDA!H6))","v":405148.57617815101}]
[null,null,null,null,null,null,null,null,null,null,"PE_%",null,{"$f":"M84/DEMANDA!D6","v":7.6420609674241566E-2},{"$f":"N84/DEMANDA!E6","v":7.6415667358983946E-2},{"$f":"O84/DEMANDA!F6","v":7.641072536452892E-2},{"$f":"P84/DEMANDA!G6","v":7.6405783688989135E-2},{"$f":"Q84/DEMANDA!H6","v":7.640084233472344E-2}]

{"sheet":"INVERSIONES","index":6,"n_rows":266,"n_cols":27,"rows_kept":266,"cut":false,"hidden":false,"merged":[[5,4,6,4],[33,7,34,7],[33,4,34,4],[33,5,34,5],[33,6,34,6],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,1,6,2],[33,1,34,2],[12,1,13,2],[20,1,20,2],[33,3,34,3],[12,3,13,3],[5,3,6,3],[4,9,4,18],[40,9,40,18],[41,9,42,9],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,18,42,18],[59,9,59,18],[60,9,61,9],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,18,61,18],[66,9,66,18],[67,9,68,9],[67,11,67,12],[67,13,67,14],[67,15,67,16],[67,18,68,18],[71,9,71,18],[72,9,73,9],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,18,73,18],[60,22,61,22],[60,23,61,23],[60,24,61,24],[59,20,59,25],[40,20,40,25],[41,20,42,20],[41,25,42,25],[41,21,42,21],[41,22,42,22],[41,23,42,23],[41,24,42,24],[5,25,6,25],[67,20,68,20],[67,25,68,25],[67,21,68,21],[67,22,68,22],[67,23,68,23],[67,24,68,24],[60,20,61,20],[60,25,61,25],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[66,20,66,25],[60,21,61,21]]}
[null,"EDEMET",null,null,null,null,null,null,null,"EDEMET",null,null,null,null,null,null,null,null,null,null,"EDEMET"]
[null,null,null,null,null,null,null,null,null,"INVERSIONES",null,null,null,null,null,null,null,null,null,null,"INVERSIONES"]
[null,"INVERSIONES",null,null,null,null,null,null,null,"En  Balboas",null,null,null,null,null,null,null,null,null,null,"En Miles de Balboas"]
[null,"En miles de Balboas"]
[null,null,null,null,null,null,null,null,null,"INVERSION EN SUBESTACIONES, ARQUITECTURA ASOCIADA Y LÍNEAS EN AT NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA ",null,null,null,null,null,null,null,null,null,null,"INVERSION EN SUBESTACIONES, ARQUITECTURA ASOCIADA Y LÍNEAS EN AT NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA "]
[null,"INVERSIONES TOTALES",null,{"$f":"DEMANDA!E4","v":"JUL22/ JUN23"},{"$f":"DEMANDA!F4","v":"JUL23 / JUN24"},{"$f":"DEMANDA!G4","v":"JUL24 / JUN25"},{"$f":"DEMANDA!H4","v":"JUL25/ JUN26"},"TOTALES",null,"Concepto",2022,2023,null,2024,null,2025,null,2026,"Total",null,"Concepto",{"$f":"D6","v":"JUL22/ JUN23"},{"$f":"E6","v":"JUL23 / JUN24"},{"$f":"F6","v":"JUL24 / JUN25"},{"$f":"G6","v":"JUL25/ JUN26"},"Total"]
[null,null,null,null,null,null,null,"Miles de Balboas",null,null,"2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem"]
[null,"Distribución","ID",{"$f":"'Costos y Pérdidas Eficientes'!N59/1000+D36","v":92009.089746435784},{"$f":"'Costos y Pérdidas Eficientes'!O59/1000+E36","v":150664.90379974712},{"$f":"'Costos y Pérdidas Eficientes'!P59/1000+F36","v":115362.20712474208},{"$f":"'Costos y Pérdidas Eficientes'!Q59/1000+G36","v":55203.938829987528},{"$f":"SUM(D8:G8)","v":413240.13950091251},null,"Nueva Subestación Bella Vista y LATS (230/115/13.8 kV)",3600000,1000000,null,null,null,null,null,null,4600000,null,{"$f":"J8","v":"Nueva Subestación Bella Vista y LATS (230/115/13.8 kV)"},{"$f":"(K8+L8)/1000","v":4600},{"$f":"(M8+N8)/1000","v":0},{"$f":"(O8+P8)/1000","v":0},{"$f":"(Q8+R8)/1000","v":0},{"$f":"SUM(V8:Y8)","v":4600}]
[null,"Comercialización","IC",{"$f":"'Costos y Pérdidas Eficientes'!N60/1000+D37","v":4353.8403438665573},{"$f":"'Costos y Pérdidas Eficientes'!O60/1000+E37","v":4852.8299517366586},{"$f":"'Costos y Pérdidas Eficientes'!P60/1000+F37","v":4503.454366819471},{"$f":"'Costos y Pérdidas Eficientes'!Q60/1000+G37","v":4333.9324496855288},{"$f":"SUM(D9:G9)","v":18044.057112108218},null,"Arquitectura de red MT de subestación Bella Vista ",{"$f":"1500*1000","v":1500000},{"$f":"2000*1000","v":2000000},{"$f":"1500*1000","v":1500000},0,0,0,0,0,{"$f":"SUM(K9:R9)","v":5000000},null,{"$f":"J9","v":"Arquitectura de red MT de subestación Bella Vista "},{"$f":"(K9+L9)/1000","v":3500},{"$f":"(M9+N9)/1000","v":1500},{"$f":"(O9+P9)/1000","v":0},{"$f":"(Q9+R9)/1000","v":0},{"$f":"SUM(V9:Y9)","v":5000},{"$f":"S9/1000-Z9","v":0}]
[null,"Alumbrado Público","IAP",{"$f":"+D25","v":2117.143},{"$f":"+E25","v":4234.2860000000001},{"$f":"+F25","v":4234.2860000000001},{"$f":"+G25","v":4234.2849999999999},14820,null,"LAT Bella Vista – Segunda Línea 115 kV",0,0,0,{"$f":"1300*1000","v":1300000},{"$f":"1300*1000","v":1300000},0,0,0,{"$f":"SUM(K10:R10)","v":2600000},null,{"$f":"J10","v":"LAT Bella Vista – Segunda Línea 115 kV"},{"$f":"(K10+L10)/1000","v":0},{"$f":"(M10+N10)/1000","v":1300},{"$f":"(O10+P10)/1000","v":1300},{"$f":"(Q10+R10)/1000","v":0},2600,0]
[null,"TOTAL INVERSIONES",null,{"$f":"+D8+D9+D10","v":98480.073090302336},{"$f":"+E8+E9+E10","v":159752.01975148378},{"$f":"+F8+F9+F10","v":124099.94749156156},{"$f":"+G8+G9+G10","v":63772.156279673058},{"$f":"SUM(D11:G11)","v":446104.19661302067},null,"Nueva Línea AT Divisa – La Arena en 115kV ",{"$f":"4558.22567*1000","v":4558225.67},{"$f":"4605.22055*1000","v":4605220.55},{"$f":"879.67874*1000","v":879678.74},0,0,0,0,0,{"$f":"SUM(K11:R11)","v":10043124.959999999},null,"Nueva Línea AT Divisa – La Arena en 115kV ",9163.446219999998,879.67873999999995,0,0,10043.124959999997,0]
[null,null,null,null,null,null,null,null,null,"Conexión al T2 de SE Chorrera",{"$f":"434.77302*1000","v":434773.01999999996},0,0,0,0,0,0,0,{"$f":"SUM(K12:R12)","v":434773.01999999996},null,"Conexión al T2 de SE Chorrera",434.77301999999997,0,0,0,434.77301999999997,0]
[null,"INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,{"$f":"D6","v":"JUL22/ JUN23"},{"$f":"E6","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"LAT SE Chorrera - SE El Torno 115 (Segunda Línea)",0,0,0,{"$f":"1650*1000","v":1650000},{"$f":"1650*1000","v":1650000},0,0,0,{"$f":"SUM(K13:R13)","v":3300000},null,"LAT SE Chorrera - SE El Torno 115 (Segunda Línea)",0,1650,1650,0,3300,0]
[null,null,null,null,null,null,null,null,null,"Ampliación SE Burunga 230/115/34,5 kV",{"$f":"480.662453975*1000","v":480662.45397500001},{"$f":"1672.54581169225*1000","v":1672545.81169225},{"$f":"2453.4934012435*1000","v":2453493.4012434999},{"$f":"6308.983031769*1000","v":6308983.031769},{"$f":"5029.66147254917*1000","v":5029661.4725491703},{"$f":"2155.56920252108*1000","v":2155569.2025210802},0,0,{"$f":"SUM(K14:R14)","v":18100915.373750001},null,"Ampliación SE Burunga 230/115/34,5 kV",2153.2082656672501,8762.4764330124999,7185.2306750702501,0,18100.915373750002,0]
[null,"Distribución (Subestaciones, Arquitectura asociada y líneas en AT)","ID",{"$f":"(K36+L36)/1000","v":32652.153135667249},{"$f":"(M36+N36)/1000","v":77663.238791012511},{"$f":"(O36+P36)/1000","v":53077.001607070255},{"$f":"(Q36+R36)/1000","v":1100},{"$f":"SUM(D15:G15)","v":164492.39353375003},null,"Arquitectura de Red Subestación El Torno y JDA",0,{"$f":"200*1000","v":200000},{"$f":"1300*1000","v":1300000},{"$f":"1300*1000","v":1300000},{"$f":"380*1000","v":380000},{"$f":"300*1000","v":300000},{"$f":"100*1000","v":100000},0,3580000,null,"Arquitectura de Red Subestación El Torno y JDA",200,2600,680,100,3580,0]
[null,"Distribución (Circuitos en MT)","ID",{"$f":"(K58+L58)/1000","v":15628.249719999998},{"$f":"(M58+N58)/1000","v":20647.95364},{"$f":"(O58+P58)/1000","v":13363.525},{"$f":"(Q58+R58)/1000","v":6912.4},{"$f":"SUM(D16:G16)","v":56552.128360000002},null,"LAT  Burunga - Howard en 115 kV",{"$f":"100*1000","v":100000},{"$f":"150*1000","v":150000},{"$f":"1578.98577*1000","v":1578985.77},{"$f":"6136.55284*1000","v":6136552.8399999999},{"$f":"5714.603334*1000","v":5714603.3340000007},{"$f":"3809.735556*1000","v":3809735.5559999999},0,0,17489877.5,null,"LAT  Burunga - Howard en 115 kV",250,7715.5386099999996,9524.3388900000009,0,17489.877500000002,0]
[null,"Otras Inversiones","IC",{"$f":"(K63+L63)/1000","v":1300},{"$f":"(M63+N63)/1000","v":1300},{"$f":"(O63+P63)/1000","v":1300},{"$f":"(Q63+R63)/1000","v":1300},{"$f":"SUM(D17:G17)","v":5200},null,"Nueva Subestación Howard 115/12 kV",{"$f":"750*1000","v":750000},{"$f":"500*1000","v":500000},{"$f":"401.97335*1000","v":401973.35},{"$f":"8226.13621*1000","v":8226136.2100000009},{"$f":"1956.58253*1000","v":1956582.5299999998},{"$f":"55.52307*1000","v":55523.07},0,0,11890215.16,null,"Nueva Subestación Howard 115/12 kV",1250,8628.1095600000008,2012.1055999999999,0,11890.21516,0]
[null,"Electrificación Rural","ID",{"$f":"(K64+L64)/1000","v":1428.5719999999999},{"$f":"(M64+N64)/1000","v":2857.1439999999998},{"$f":"(O64+P64)/1000","v":2857.1419999999998},{"$f":"(Q64+R64)/1000","v":2857.1419999999998},10000,null,"Arquitectura Howard",0,0,0,0,0,{"$f":"500*1000","v":500000},{"$f":"500*1000","v":500000},0,1000000,null,"Arquitectura Howard",0,0,500,500,1000,0]
[null,"Estas inversiones se agregan a las que resultan de las ecuaciones de eficiencia",null,null,null,null,null,null,null,"Nueva Subestación Santiago 2 230/115/34,5 kV.",{"$f":"1500*1000","v":1500000},{"$f":"125*1000","v":125000},{"$f":"3272.44066*1000","v":3272440.66},{"$f":"13089.76264*1000","v":13089762.640000001},{"$f":"4914.68818*1000","v":4914688.18},{"$f":"1398.94867*1000","v":1398948.67},0,0,24300840.149999999,null,"Nueva Subestación Santiago 2 230/115/34,5 kV.",1625,16362.203300000001,6313.6368499999999,0,24300.84015,0]
[null,null,null,null,null,null,null,null,null,"Arquitectura de red de subestación Santiago 2 ",0,0,0,{"$f":"2000*1000","v":2000000},{"$f":"2000*1000","v":2000000},{"$f":"2000*1000","v":2000000},0,0,6000000,null,"Arquitectura de red de subestación Santiago 2 ",0,2000,4000,0,6000,0]
[null,"INVERSIONES EN ALUMBRADO PÚBLICO",null,{"$f":"D13","v":"JUL22/ JUN23"},{"$f":"E13","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"Nueva SE La Floresta 115/12 KV",{"$f":"100*1000","v":100000},{"$f":"1500*1000","v":1500000},{"$f":"3000*1000","v":3000000},{"$f":"3000*1000","v":3000000},{"$f":"6400*1000","v":6400000},{"$f":"4000*1000","v":4000000},0,0,18000000,null,"Nueva SE La Floresta 115/12 KV",1600,6000,10400,0,18000,0]
[null,"Crecimiento Vegetativo - Sodio","IAP",null,null,null,null,{"$f":"SUM(D22:G22)","v":0},null,"Arquitectura de red de la subestación La Floresta ",0,0,0,{"$f":"1500*1000","v":1500000},{"$f":"1500*1000","v":1500000},0,0,0,{"$f":"SUM(K22:R22)","v":3000000},null,"Arquitectura de red de la subestación La Floresta ",0,1500,1500,0,3000,0]
[null,"Crecimiento Vegetativo - LED","IAP",{"$f":"(K70+L70)/1000","v":2117.143},{"$f":"(M70+N70)/1000","v":4234.2860000000001},{"$f":"(O70+P70)/1000","v":4234.2860000000001},{"$f":"(Q70+R70)/1000","v":4234.2849999999999},{"$f":"SUM(D23:G23)","v":14820},null,"Ampliación de subestación Pocrí ",{"$f":"500*1000","v":500000},{"$f":"750*1000","v":750000},{"$f":"1297.13976*1000","v":1297139.76},{"$f":"2626.304618*1000","v":2626304.6180000002},{"$f":"1125.559122*1000","v":1125559.122},0,0,0,6299003.5,null,"Ampliación de subestación Pocrí ",1250,3923.4443780000006,1125.5591219999999,0,6299.0034999999998,0]
[null,"Proyectos especiales","IAP",null,null,null,null,{"$f":"SUM(D24:G24)","v":0},null,"Nueva LAT Llano Sánchez – Pocrí en 115kV ",0,0,{"$f":"800*1000","v":800000},{"$f":"4005.85814*1000","v":4005858.1399999997},{"$f":"1105.60522*1000","v":1105605.22},{"$f":"1133.02525*1000","v":1133025.25},0,0,7044488.6099999994,null,"Nueva LAT Llano Sánchez – Pocrí en 115kV ",0,4805.8581399999994,2238.6304699999996,0,7044.4886099999985,0]
[null,"TOTAL ",null,{"$f":"SUM(D22:D24)","v":2117.143},{"$f":"SUM(E22:E24)","v":4234.2860000000001},{"$f":"SUM(F22:F24)","v":4234.2860000000001},{"$f":"SUM(G22:G24)","v":4234.2849999999999},{"$f":"SUM(D25:G25)","v":14820},null,"Ampliación de SE El Higo (T4)",{"$f":"650*1000","v":650000},{"$f":"750*1000","v":750000},{"$f":"1500*1000","v":1500000},{"$f":"1100*1000","v":1100000},{"$f":"600*1000","v":600000},0,0,0,4600000,null,"Ampliación de SE El Higo (T4)",1400,2600,600,0,4600,0]
[null,null,null,null,null,null,null,null,null,"Ampliación de SE JDA (Segundo Transformador de Potencia)",0,0,{"$f":"1427*1000","v":1427000},0,0,0,0,0,1427000,null,"Ampliación de SE JDA (Segundo Transformador de Potencia)",0,1427,0,0,1427,0]
[null,"LUMINARIAS QUE SE INCORPORAN",null,{"$f":"D21","v":"JUL22/ JUN23"},"JUL19 / JUN20","JUL20 / JUN21","JUL21 / JUN22","TOTALES",null,"Nueva SE El Coco 230/ 34.5 kV ",0,0,0,{"$f":"4047.5*1000","v":4047500},{"$f":"4047.5*1000","v":4047500},0,0,0,8095000,null,"Nueva SE El Coco 230/ 34.5 kV ",0,4047.5,4047.5,0,8095,0]
[null,"Crecimiento Vegetativo - Sodio",null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0},null,"Transformador para la subestación Santiago en 4.16kV",{"$f":"100*1000","v":100000},{"$f":"485*1000","v":485000},0,0,0,0,0,0,{"$f":"SUM(K28:R28)","v":585000}]
[null,"Crecimiento Vegetativo - LED",null,{"$f":"(K75+L75)","v":6462},{"$f":"(L75+M75)","v":12924},{"$f":"(M75+N75)","v":12923},{"$f":"(N75+O75)","v":12922},{"$f":"SUM(D29:G29)","v":45231},null,"Transformador para la subestación Ocú ",{"$f":"515*1000","v":515000},0,0,0,0,0,0,0,515000,null,{"$f":"J28","v":"Transformador para la subestación Santiago en 4.16kV"},{"$f":"(K28+L28)/1000","v":585},{"$f":"(M28+N28)/1000","v":0},{"$f":"(O28+P28)/1000","v":0},{"$f":"(Q28+R28)/1000","v":0},585,{"$f":"S28/1000-Z29","v":0}]
[null,"Proyectos especiales",null,null,null,null,null,0,null,"Transformador para subestación Arraiján ",{"$f":"630*1000","v":630000},0,0,0,0,0,0,0,630000,null,"Transformador para la subestación Ocú ",515,0,0,0,515,0]
[null,"TOTAL LUMINARIAS ADICIONALES",null,{"$f":"SUM(D28:D30)","v":6462},{"$f":"SUM(E28:E30)","v":12924},{"$f":"SUM(F28:F30)","v":12923},{"$f":"SUM(G28:G30)","v":12922},{"$f":"SUM(D31:G31)","v":45231},null,"Nuevos Transformadores Zig-Zag SE El Torno",{"$f":"410*1000","v":410000},0,0,0,0,0,0,0,410000,null,"Transformador para subestación Arraiján ",630,0,0,0,630,0]
[null,null,null,null,null,null,null,null,null,"Transformador para subestación Farallón ",0,0,0,{"$f":"1000*1000","v":1000000},0,0,0,0,1000000,null,"Nuevos Transformadores Zig-Zag SE El Torno",410,0,0,0,410,0]
[null,null,null,null,null,null,null,null,null,"Transformador para subestación Pesé",0,0,0,{"$f":"500*1000","v":500000},0,0,0,0,500000,null,"Transformador para subestación Farallón ",0,1000,0,0,1000,0]
[null,"INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,{"$f":"D13","v":"JUL22/ JUN23"},{"$f":"E13","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"Transformador para subestación Sabanagrande",0,0,0,0,0,0,{"$f":"500*1000","v":500000},0,500000,null,"Transformador para subestación Pesé",0,500,0,0,500,0]
[null,null,null,"Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas",null,"Ampliación de SE Las Tablas",{"$f":"699.82276*1000","v":699822.76},{"$f":"2385.90287*1000","v":2385902.87},{"$f":"461.42963*1000","v":461429.62999999995},0,0,0,0,0,3547155.26,null,"Transformador para subestación Sabanagrande",0,0,0,500,500,0]
[null,"Inverisones adicionales Distribucion","ID",{"$f":"+D15+D16+D18","v":49708.974855667249},{"$f":"+E15+E16+E18","v":101168.33643101252},{"$f":"+F15+F16+F18","v":69297.668607070256},{"$f":"+G15+G16+G18","v":10869.541999999999},{"$f":"+H15+H16+H18","v":231044.52189375003},null,"TOTAL",{"$f":"SUM(K8:K35)","v":16528483.903974999},16123669.231692251,19872141.311243501,57791097.479769006,37724199.85854917,15352801.74852108,1100000,0,{"$f":"SUM(S8:S35)","v":164492393.53375},null,"Ampliación de SE Las Tablas",3085.7256299999999,461.42962999999997,0,0,3547.15526,0]
[null,"Inverisones adicionales Comercialización","IC",{"$f":"+D17","v":1300},{"$f":"+E17","v":1300},{"$f":"+F17","v":1300},{"$f":"+G17","v":1300},{"$f":"+H17","v":5200},null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V8:V36)","v":32652.153135667249},{"$f":"SUM(W9:W36)","v":77663.238791012496},53077.00160707024,1100,164492.39353374997]
[null,"Inversiones adicionales en alumbrado","IAP",{"$f":"+D25","v":2117.143},{"$f":"+E25","v":4234.2860000000001},4234.2860000000001,4234.2849999999999,14820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z37-S36/1000","v":0}]
[null,null,null,{"$f":"(K77+L77)/1000-SUM(D36:D38)","v":0},{"$f":"(M77+N77)/1000-SUM(E36:E38)","v":0},{"$f":"(O77+P77)/1000-SUM(F36:F38)","v":0},{"$f":"(Q77+R77)/1000-SUM(G36:G38)","v":0},{"$f":"S77/1000-SUM(H36:H38)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"INVERSION EN CIRCUITOS EN MT NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,null,null,null,null,null,null,null,null,null,"INVERSION EN CIRCUITOS EN MT Y REFUERZOS PLANTAS POTABILIZADORAS NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA"]
[null,null,null,null,null,null,null,null,null,"Concepto",2022,2023,null,2024,null,2025,null,2026,"Total",null,"Concepto",{"$f":"V6","v":"JUL22/ JUN23"},"JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","Total"]
[null,null,null,null,null,null,null,null,null,null,"2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem"]
[null,null,null,null,null,null,null,null,null,"Soterrado Obrarrio/Eléctrico Etapa I y II",0,{"$f":"2000*1000","v":2000000},{"$f":"2000*1000","v":2000000},2000000,2000000,{"$f":"3500*1000","v":3500000},0,0,{"$f":"SUM(K44:R44)","v":11500000},null,"Soterrado Obrarrio/Eléctrico Etapa I y II",{"$f":"(K44+L44)/1000","v":2000},{"$f":"(M44+N44)/1000","v":4000},{"$f":"(O44+P44)/1000","v":5500},{"$f":"(Q44+R44)/1000","v":0},{"$f":"SUM(V44:Y44)","v":11500}]
[null,null,null,null,null,null,null,null,null,"Soterrado Santiago/Eléctrico",0,{"$f":"845*1000","v":845000},{"$f":"1208*1000","v":1208000},{"$f":"1194*1000","v":1194000},{"$f":"253*1000","v":253000},0,0,0,{"$f":"SUM(K45:R45)","v":3500000},null,"Soterrado Santiago/Eléctrico",845,2402,253,0,3500]
[null,null,null,null,null,null,null,null,null,"Nueva Línea El Higo - Coronado (34.5 kV) Forrada",{"$f":"100*1000","v":100000},{"$f":"656.092*1000","v":656092},{"$f":"656.092*1000","v":656092},0,0,0,0,0,{"$f":"SUM(K46:R46)","v":1412184},null,"Nueva Línea El Higo - Coronado (34.5 kV) Forrada",756.09199999999998,656.09199999999998,0,0,1412.184]
[null,null,null,null,null,null,null,null,null,"Circuito la Arena Pesé",100000,1000000,1000000,1000000,0,0,0,0,{"$f":"SUM(K47:R47)","v":3100000},null,"Circuito la Arena Pesé",1100,2000,0,0,3100]
[null,null,null,null,null,null,null,null,null,"Plan de Calidad",null,null,null,null,null,null,null,null,null,null,"Plan de Calidad",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Circuito 34-6B La Arenosa",{"$f":"1949.98361*1000","v":1949983.61},{"$f":"2195.88661*1000","v":2195886.61},{"$f":"1127.23332*1000","v":1127233.32},{"$f":"21.21582*1000","v":21215.82},0,0,0,0,{"$f":"SUM(K49:R49)","v":5294319.3600000003},null,"Circuito 34-6B La Arenosa",4145.8702199999998,1148.4491400000002,0,0,5294.3193599999995]
[null,null,null,null,null,null,null,null,null,"Circuito 16-16 ",{"$f":"350*1000","v":350000},0,0,0,0,0,0,0,350000,null,"Circuito 16-16 ",350,0,0,0,350]
[null,null,null,null,null,null,null,null,null,"Circuito 16-19",{"$f":"350*1000","v":350000},0,0,0,0,0,0,0,350000,null,"Circuito 16-19",350,0,0,0,350]
[null,null,null,null,null,null,null,null,null,"Circuito 34-7C Las uvas - El Valle",{"$f":"100*1000","v":100000},{"$f":"994*1000","v":994000},{"$f":"994*1000","v":994000},994000,994000,994000,0,0,5070000,null,"Circuito 34-7C Las uvas - El Valle",1094,1988,1988,0,5070]
[null,null,null,null,null,null,null,null,null,"Circuito 34,5 kV (Respaldo SE Penonomé - SE Antón)",100000,1430000,1430000,0,0,0,0,0,2960000,null,"Circuito 34,5 kV (Respaldo SE Penonomé - SE Antón)",1530,1430,0,0,2960]
[null,null,null,null,null,null,null,null,null,"Circuito 34,5 kV SE Santiago 2 - San Francisco",100000,1225000,1225000,879000,0,0,0,0,3429000,null,"Circuito 34,5 kV SE Santiago 2 - San Francisco",1325,2104,0,0,3429]
[null,null,null,null,null,null,null,null,null,"Circuito EHI-01B Respaldo Santa Clara- Las Guías de Oriente",100000,514787.5,514787.5,1950212.5,1950212.5,0,0,0,5030000,null,"Circuito EHI-01B Respaldo Santa Clara- Las Guías de Oriente",614.78750000000002,2465,1950.2125000000001,0,5030]
[null,null,null,null,null,null,null,null,null,"Circuito 34-33B SE Santiago- SE Soná",{"$f":"100*1000","v":100000},{"$f":"1417.5*1000","v":1417500},{"$f":"1417.5*1000","v":1417500},{"$f":"986.9125*1000","v":986912.5},{"$f":"986.9125*1000","v":986912.5},{"$f":"1511.9415*1000","v":1511941.5},{"$f":"1511.9415*1000","v":1511941.5},{"$f":"2114*1000","v":2114000},10046708,null,"Circuito 34-33B SE Santiago- SE Soná",1517.5,2404.4124999999999,2498.8539999999998,3625.9414999999999,10046.707999999999]
[null,null,null,null,null,null,null,null,null,"Circuito 34,5 kV (Respaldo Santiago - Montijo)",0,0,0,{"$f":"50*1000","v":50000},{"$f":"50*1000","v":50000},{"$f":"1123.4585*1000","v":1123458.5},{"$f":"1123.4585*1000","v":1123458.5},{"$f":"2163*1000","v":2163000},4509917,null,"Circuito 34,5 kV (Respaldo Santiago - Montijo)",0,50,1173.4585,3286.4585000000002,4509.9170000000004]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K44:K57)","v":3349983.6100000003},{"$f":"SUM(L44:L57)","v":12278266.109999999},11572612.82,9075340.8200000003,6234125,7129400,2635400,4277000,{"$f":"SUM(S44:S57)","v":56552128.359999999},null,"TOTAL",{"$f":"SUM(V44:V57)","v":15628.249720000002},{"$f":"SUM(W44:W57)","v":20647.95364},{"$f":"SUM(X44:X57)","v":13363.525},{"$f":"SUM(Y44:Y57)","v":6912.4},{"$f":"SUM(Z44:Z57)","v":56552.128360000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"OTRAS INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA ",null,null,null,null,null,null,null,null,null,null,"OTRAS INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA "]
[null,null,null,null,null,null,null,null,null,"Concepto",2022,2023,null,2024,null,2025,null,2026,"Total",null,"Concepto","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","Total"]
[null,null,null,null,null,null,null,null,null,null,"2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem","2do Sem","1er Sem"]
[null,null,null,null,null,null,null,null,null,"Plan de Implantación de 28,300 Medidores inteligentes en Panamá y Panamá Oeste",{"$f":"650*1000","v":650000},{"$f":"650*1000","v":650000},650000,650000,650000,650000,650000,650000,{"$f":"+SUM(K63:R63)","v":5200000},null,"Plan de Implantación de 28,300 Medidores inteligentes en Panamá y Panamá Oeste",{"$f":"(K63+L63)/1000","v":1300},{"$f":"(M63+N63)/1000","v":1300},{"$f":"(O63+P63)/1000","v":1300},{"$f":"(Q63+R63)/1000","v":1300},{"$f":"SUM(V63:Y63)","v":5200}]
[null,null,null,null,null,null,null,null,null,"Electrificación Rural",0,1428572,1428572,1428572,1428571,1428571,1428571,1428571,{"$f":"+SUM(K64:R64)","v":10000000},null,"Electrificación Rural",1428.5719999999999,2857.1439999999998,2857.1419999999998,2857.1419999999998,10000]
[]
[]
[null,null,null,null,null,null,null,null,null,"INVERSIONES EN ALUMBRADO PÚBLICO ",null,null,null,null,null,null,null,null,null,null,"INVERSIONES EN ALUMBRADO PÚBLICO "]
[null,null,null,null,null,null,null,null,null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"Concepto","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","Total"]
[null,null,null,null,null,null,null,null,null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,null,null,null,null,null,null,null,null,"Crecimiento Vegetativo LED",0,2117143,2117143,2117143,2117143,2117143,2117143,2117142,{"$f":"SUM(K70:R70)","v":14820000},null,"Crecimiento Vegetativo LED miles de Balboas",{"$f":"(K70+L70)/1000","v":2117.143},{"$f":"(M70+N70)/1000","v":4234.2860000000001},{"$f":"(O70+P70)/1000","v":4234.2860000000001},{"$f":"(Q70+R70)/1000","v":4234.2849999999999},{"$f":"SUM(V70:Y70)","v":14820}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cantidad de Luminarias LED",{"$f":"K75+L75","v":6462},{"$f":"M75+N75","v":12923},{"$f":"O75+P75","v":12922},{"$f":"Q75+R75","v":12922},{"$f":"SUM(V71:Y71)","v":45229}]
[null,null,null,null,null,null,null,null,null,"CANTIDAD DE LUMINARIAS ADICIONALES (ALUMBRADO PÚBLICO)"]
[null,null,null,null,null,null,null,null,null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total"]
[null,null,null,null,null,null,null,null,null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,null,null,null,null,null,null,null,null,"Crecimiento Vegetativo LED",0,6462,6462,6461,6461,6461,6461,6461,{"$f":"SUM(K75:R75)","v":45229}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL General",{"$f":"K36+K58+K63+K64+K70","v":20528467.513974998},32597650.34169225,35640469.131243497,71062153.299769014,48154038.85854917,26677915.748521082,7931114,8472713,251064521.89375001,null,"TOTAL General",{"$f":"V37+V58+V63+V64+V70","v":53126.117855667253},{"$f":"W37+W58+W63+W64+W70","v":106702.62243101248},74831.95460707022,16403.826999999997,251064.52189374997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z77-S77/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proyectos Electrificación Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROVINCIA","DISTRITO","CORREGIMIENTO","COMUNIDAD","KM","VIVIENDAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","ANTÓN","CALLE LARGA ",1.7,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","CABALLERO","POBLADO CERRO LINO",1.72,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","CABALLERO","TRANQUILLA (LOS GONZÁLEZ)",0.96,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","CABUYA","EL NANCITO",0.77,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","CABUYA","MATA PALO",5.38,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","EL RETIRO","PANAMACITO (SECTOR LOS SANTANA)",0.44,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","EL RETIRO","LLANO GRANDE ",0.9,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","EL RETIRO","SECTOR 2",0.97,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","EL RETIRO","SECTOR LOS SAMANIEGOS ",0.75,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","EL VALLE","COQUILLO",1.47,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","JUAN DÍAZ","DON EUFEMIO",0.87,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","JUAN DÍAZ","EL BAJITO ",0.74,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","JUAN DÍAZ","FAMILIA OJO",0.63,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","JUAN DÍAZ","LOS SEGUNDOS ",1.38,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","EL PALMAR ",0.69,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","EL SALADO",2.8,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","LA CHAPA ",1.08,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","LA ESTANCIA CENTRO",3.34,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","SANTA ELENA ",4.67,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","ANTÓN","SAN JUAN DE DIOS","NUEVO MÉXICO",0.93,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","EL POTRERO","LA ISLETA",1.27,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LA PINTADA","LAS BOQUILLAS",2.2400000000000002,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LA PINTADA","LAS MALVINAS",2.17,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LA PINTADA","HATO DE LA VIRGEN",1.79,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LLANO GRANDE","COMUNIDAD LA LUISA",3.93,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LLANO GRANDE","EL CHORRO",0.9,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","LLANO GRANDE","SECTOR 1  LA VENTA",1.24,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","LA PINTADA","PIEDRAS GORDAS","CERRO CORRAL",3.64,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","NATÁ","NATÁ","EL ARADO ",0.71,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","NATÁ","VILLAREAL","LOS CERRITOS ETAPA II",1.54,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","OLÁ","EL COPÉ","LA MESA",2.5499999999999998,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","OLÁ","EL PALMAR","EL PALMAR",4.82,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","OLÁ","LA PAVA","CUMBRILLA ",1.48,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","OLÁ","LA PAVA","GUIRI",1.67,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","CHIGUIRÍ ARRIBA","CRISTO PEREGRINO",3.6,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","CHIGUIRÍ ARRIBA","LA VIEJA",3.54,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","CHIGUIRÍ ARRIBA","PALMILLA  ETAPA 2 ",2.57,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","CERRO PIÑA-CERRO LLORÓN DE CAIMITO",1.85,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","CONTINUACIÓN CHORRERITA 3",1.19,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","GETSEMANI ",1.19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","GETSEMANI SECTOR 3",1.19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","GUABAL ARRIBA SECTOR VILLA REINA",2.08,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","LOS ALVEOS DE SOFRE ",1.46,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","MEMBRILLO ARRIBA 3",1.71,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","PAJONAL CENTRO",1.28,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PAJONAL","PALMILLA ETAPA 1",1.2,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PENONOMÉ","EL ENCANTO ARRIBA",0.56000000000000005,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","PENONOMÉ","SARDINA - VIA LAS CUESTAS",3.99,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","TOABRÉ","GUADALUPE ",1.85,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","TOABRÉ","BOCA DE TUCUE ",4.46,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","TULÚ","AGUA CLARA",1.8,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCLÉ","PENONOMÉ","TULÚ","LAS POZAS ",3.6,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LAS MINAS","LEONES","LEONES ABAJO",0.48,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LAS MINAS","LEONES","COMUNIDAD RIO PARITA",2.4,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LAS MINAS","LEONES","COMUNDAD LOS HELECHALES ABAJO",1.0900000000000001,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LAS MINAS","LEONES","LA TORRE ",1.93,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LOS POZOS","EL CALABACITO","LA PALMA",0.44,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LOS POZOS","LOS CERROS DE PAJA","LOS TORNOS",0.74,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","LOS POZOS","EL CAPURÍ","QUEBRADA DEL JUNQUITO",0.48,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","PARITA","PARITA","EL MANGAL ",0.88,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","CERRO LARGO","GUSANILLO ",0.73,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","ENTRADERO DEL CASTILLO","EL AVE MARÍA (CERRO PRIETO)",0.92,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","ENTRADERO DEL CASTILLO","RASCADOR ",3.46,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","ENTRADERO DEL CASTILLO","ZAPOTAL ",2.48,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","LOS LLANOS","SAN JOSÉ",0.69,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","MENCHACA","SECTOR ALTO DE LOS GRINGOS ",0.98,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","MENCHACA","ALTO DEL JAGUA ",0.79,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HERRERA","OCÚ","MENCHACA","BAJO CENTRO-SECTOR PUEBLO NUEVO ",1,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","GUARARÉ","EL ESPINAL","HABRÁ ",1.61,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","GUARARÉ","EL MACANO","LOS TORETOS",1.08,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","GUARARÉ",null,"DIVINO NIÑO",1.4,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","BAYANO","QUEBRADA GRANDE",5.2,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","BAYANO","ORIA ",4.7,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","BAYANO","LA CANOA ",3.51,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","EL MANANTIAL","EL MANANTIAL ",0.72,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","LAS TABLAS ABAJO","PLAYA LA COLORADA ",4.84,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","SAN MIGUEL","EL GUABO- BAJO DE SAN MIGUEL ",2.81,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LAS TABLAS","SAN JOSÉ","VÍA LA MINA",0.46,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","LOS SANTOS DIST","LOS OLIVOS","VIA EL BALNEARIO",1.34,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","MACARACAS","BAJOS DE GÜERA","LOS BAJOS A MONTILLA",0.85,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","MACARACAS","COROZAL","LA SABANETA DEL PONTON",3.3,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","MACARACAS","EL CEDRO","COMUNIDAD LA MECA",1.1399999999999999,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","ALTOS DE GÜERA","ALTOS DE GÜERA",3.95,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","ALTOS DE GÜERA","VÍA EL ZUMBÓN ",1.51,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","EL BEBEDERO","PASO REAL ",0.67,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","EL CORTEZO","LA PINTADITA - EL CORTEZO ",0.59,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","GUÁNICO","EL JOBERO (FALTANTE)",0.9,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","LA TRONOSA","SECTOR EL UREÑA",1.08,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOS SANTOS","TONOSÍ","LA TRONOSA","PLAN BONITO",0.38,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CAIMITO","LA VALDEZA - EL ALMORZADERO",2.38,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CAIMITO","SECTOR EL SIGUAL ",0.3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ GRANDE","GASPARILLAL",2.68,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ GRANDE","JORDANAL ",5.72,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ GRANDE","RÍO INDIO NACIMIENTO",4.45,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ DE LOS SOTOS","DOS AGUAS",1,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ DE LOS SOTOS","EL  PROGRESO",5.2,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ DE LOS SOTOS","LAS LAJITAS",3.4,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","CIRÍ DE LOS SOTOS","NUEVO PARAISO",5.97,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","LA TRINIDAD","EL CARAÑO/CONGAL ",4.99,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","LA TRINIDAD","LOS CHIRÚ DL CERRO ",0.57999999999999996,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","LA TRINIDAD","LOS GÓMEZ",0.2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CAPIRA","LA TRINIDAD","PUEBLECILLO",1.1000000000000001,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CHAME","BUENOS AIRES","EL SALAO EN LLANO GRANDE",3.8,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CHAME","CHAME","CHICHIVALI A (MANGLARITO ARRIBA)",1.43,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CHAME","SAJALICES","EL CELAJE",0.77,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CHAME","SAJALICES","BDA. LA REINA (LA LOMA)",0.5,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","CHAME","SORÁ","MANGLARITO 1 Y 2",3.14,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","LA CHORRERA","EL ARADO","MOSCÚ",0.54,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","LA CHORRERA","EL COCO","RAUDAL 3",2.5499999999999998,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","LA CHORRERA","HURTADO","Llanito Verde",0.78,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","SAN CARLOS","LA LAGUNA","EL CAIMITO",0.74,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","SAN CARLOS","LOS LLANITOS","AGUACATE",0.23,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","SAN CARLOS","LOS LLANITOS","LOS YERBOS #2",0.64,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","SAN CARLOS","GUAYABITO","ASIENTO VIEJO - BAJO DEL TIGRE",3.35,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PANAMÁ OESTE","SAN CARLOS","LAS UVAS","EL ARCABUZ",0.45,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","ATALAYA","LA MONTAÑUELA","LOS PLANES",2.87,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CALOBRE","BARNIZAL","BARNIZAL",5.43,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CALOBRE","EL COCLA","CARRIZAL",1.72,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CALOBRE","EL COCLA","ESQUINADO ",3.67,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CALOBRE","LA LAGUNA","AGUAS BLANCAS",1.24,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CALOBRE","LAS GUÍAS","LOS CORRALILLOS",4.1500000000000004,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CAÑAZAS","CAÑAZAS","CAÑAZAS HASTA RÍO CAÑAZAS",4.1399999999999997,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CAÑAZAS","SAN JOSÉ","EL BAJO, SAN JOSÉ",1.28,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","CAÑAZAS","SAN MARCELO","CANCHA LARGA",3.01,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BISVALLES","ALTO DE LOS SANCHEZ",1.0900000000000001,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BISVALLES","LOS MARTÍNEZ",1.1299999999999999,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BISVALLES","TIERRA BLANCA,",1.5,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BORÓ","LOS RUICES ARRIBA ",1.45,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BORÓ","EL BARRERO",1.95,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","BORÓ","EL RINCÓN DE SAN PABLO",4.01,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","EL HIGO","ALTO LA PALMA",3.49,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","EL HIGO","LAJILLAS - HOJA DE TEÑIR",2.58,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","EL HIGO","LAS ÁNIMAS",3.75,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","EL HIGO","LOS JIMENEZ",1.74,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LA MESA","EL PIRO",4.2,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LA MESA","CEDRAL",2.56,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LA MESA","LOS BRAVOS",3.05,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LA MESA","LOS LLANITOS ",2.65,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LLANO GRANDE","LLANO GRANDE ",1.28,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","LOS MILAGROS","PALO ALTO - GUARUMAL ",5.03,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LA MESA","SAN BARTOLO","LOS JÍMENEZ ",2.2400000000000002,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","EL PRADO","CAÑACILLAS ",0.34,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","EL PRADO","COCUYAL 1",1.8,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","EL MARÍA","EL PAVÓN Y EL CAMARÓN",4.25,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","EL RINCÓN","BLOCLEL-EL CAIMITO",4.71,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","LAS PALMAS","EL AGUACATE - LOS GAITANES - EL MAMEY ",4.3499999999999996,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","MANUEL E. AMADOR TERRERO","EL AGUACATE ",0.9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","PUERTO VIDAL","PEÑA BLANCA",1.47,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","PUERTO VIDAL","BARRIADA SAN ISIDRO",0.38,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","LAS PALMAS","SAN MARTÍN DE PORRES","QUEBRADA DE ORO",2.62,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","EL CACAO","VARADERO ETAPA II ",1.43,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","LLANO DE CATIVAL O MARIATO","BAJO GRANDE- LA YIYI",0.75,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","LLANO DE CATIVAL O MARIATO","LA PITA- A LA ESCUELA",3.91,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","QUEBRO","CATIVO A AGUA FRESCA ",2.2999999999999998,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","QUEBRO","HIGUERONOSO A",0.64,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","MARIATO","TEBARIO","LAS PALMITAS Y ALTO TEBARIO",2.35,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","RÍO DE JESÚS","CATORCE DE NOVIEMBRE","EL CERCADO 2",1.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","RÍO DE JESÚS","LAS HUACAS","LOS RUICES ",0.39,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","RÍO DE JESÚS","RÍO DE JESÚS","LA POLONIA",0.67,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTIAGO","LA PEÑA","LA SUBIDITA",1.1599999999999999,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTIAGO","LOS ALGARROBOS","SECTOR LOS HERNÁNDEZ FINAL(VÍA EL UVITO)",0.93,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTIAGO","PONUGA","COCO",3.6,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTIAGO","PONUGA","TRANQUILLAS (FAMILIA ATENCIO- FAMILIA GONZALEZ)",0.72,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTIAGO","SANTIAGO SUR","LOS ESPAVÉ Y P. BLANCO",0.85,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","LOS HATILLOS","LA CRUZ",2.25,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","SAN JOSÉ","CAÑAVERAL",1.24,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","SAN JOSÉ","LAS MENDOZAS",3.21,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","SAN JUAN","LOS PINTOS",1.2,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","SAN FRANCISCO","BARRIADA BUENOS AIRES FINAL",2.4700000000000002,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SAN FRANCISCO","SAN FRANCISCO","LOS MORENOS ",1.73,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTA FÉ","EL ALTO","BAJO VENADO ",2.11,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTA FÉ","EL ALTO","LA CULACA ",1.23,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTA FÉ","EL ALTO","PIURA",2.94,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTA FÉ","RUBÉN CANTÚ","EL PALMARITO",4.76,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SANTA FÉ","SANTA FÉ","RINCÓN",2.59,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","CALIDONIA","ALTO DE CALIDONIA- BUBI",3.4,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","CALIDONIA","CALIDONIA CENTRO",0.25,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","CATIVÉ","CATIVÉ",0.42,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","CATIVÉ","EL NANZAL ",0.76,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","EL MARAÑÓN","SANTA RITA - LOS PARDOS ",1.6,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","GUARUMAL","LA PITA",1.64,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","LA TRINCHERA","CAÑACITA",1.28,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","RODEO VIEJO","EL MAMEY ",2.5,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","RODEO VIEJO","LOS CAMARENA",1.55,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VERAGUAS","SONÁ","RODEO VIEJO","QUEBRADA LAJAS",1.56,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",189,373.53,411]

{"sheet":"ACTIVOS","index":7,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[[6,1,6,2]]}
[]
[null,"EDEMET"]
[]
[null,"ACTIVOS TARIFARIOS PERMITIDOS"]
[null,"En miles de Balboas"]
[]
[null,"BASE DE CAPITAL",null,"ACT.JUN22","AJUSTE ACTNOREG","BASE",{"$f":"INVERSIONES!D21","v":"JUL22/ JUN23"},{"$f":"INVERSIONES!E21","v":"JUL23 / JUN24"},{"$f":"INVERSIONES!F21","v":"JUL24 / JUN25"},{"$f":"INVERSIONES!G21","v":"JUL25/ JUN26"}]
[]
[null,"Valor Bruto Base de Capital Distribución","BCD",{"$f":"'BC y Dep'!C68/1000","v":1149370.6153006549},0.95982110049418856,{"$f":"D9*E9","v":1103190.1688535572},{"$f":"+F9+INVERSIONES!D8","v":1195199.2585999931},{"$f":"+G9+INVERSIONES!E8","v":1345864.1623997402},{"$f":"+H9+INVERSIONES!F8","v":1461226.3695244822},{"$f":"+I9+INVERSIONES!G8","v":1516430.3083544697}]
[null,"Valor Bruto Base de Capital Comercialización","BCC",{"$f":"'BC y Dep'!C70/1000","v":98923.596913453104},{"$f":"+E9","v":0.95982110049418856},{"$f":"D10*E10","v":94948.955654314079},{"$f":"+F10+INVERSIONES!D9","v":99302.795998180634},{"$f":"+G10+INVERSIONES!E9","v":104155.62594991729},{"$f":"+H10+INVERSIONES!F9","v":108659.08031673676},{"$f":"+I10+INVERSIONES!G9","v":112993.01276642228}]
[null,"Valor Bruto Activos Fijos Alumbrado Público","ACTalum",{"$f":"'BC y Dep'!C69/1000","v":47831.343703384809},{"$f":"+E9","v":0.95982110049418856},{"$f":"D11*E11","v":45909.532951498586},{"$f":"+F11+INVERSIONES!D10","v":48026.67595149859},{"$f":"+G11+INVERSIONES!E10","v":52260.96195149859},{"$f":"+H11+INVERSIONES!F10","v":56495.24795149859},{"$f":"+I11+INVERSIONES!G10","v":60729.532951498593}]
[null,null,null,{"$f":"SUM(D9:D11)","v":1296125.5559174928},null,{"$f":"SUM(F9:F11)","v":1244048.6574593699},{"$f":"SUM(G9:G11)","v":1342528.7305496722},1502280.7503011562,1626380.6977927175,1690152.8540723906]
[]
[null,"Valor Neto Base Capital Distribución","BCND",{"$f":"'BC y Dep'!C76/1000","v":628394.73516935238},{"$f":"+E9","v":0.95982110049418856},{"$f":"D14*E14","v":603146.52625500201},{"$f":"F14+(G9-F9)-'BC y Dep'!D80/1000-((G9-F9)/2)*'PERDIDAS y OTROS'!E$11","v":661723.59503070475},{"$f":"G14+(H9-G9)-'BC y Dep'!E80/1000-(G9-F9)*'PERDIDAS y OTROS'!E$11-((H9-G9)/2)*'PERDIDAS y OTROS'!F$11","v":776677.89389209356},{"$f":"H14+(I9-H9)-'BC y Dep'!F80/1000-(G9-F9)*'PERDIDAS y OTROS'!E$11-(H9-G9)*'PERDIDAS y OTROS'!F$11-((I9-H9)/2)*'PERDIDAS y OTROS'!G$11","v":851685.14223507175},{"$f":"I14+(J9-I9)-'BC y Dep'!G80/1000-(G9-F9)*'PERDIDAS y OTROS'!E$11-(H9-G9)*'PERDIDAS y OTROS'!F$11-(I9-H9)*'PERDIDAS y OTROS'!G$11-((J9-I9)/2)*'PERDIDAS y OTROS'!H$11","v":864102.11536076001}]
[null,"Valor Neto Base Capital Comercialización","BCNC",{"$f":"'BC y Dep'!C78/1000","v":42624.843076986188},{"$f":"+E9","v":0.95982110049418856},{"$f":"D15*E15","v":40912.22379054498},{"$f":"F15+(G10-F10)-'BC y Dep'!D82/1000-((G10-F10)/2)*'PERDIDAS y OTROS'!E$12","v":41948.12955727517},{"$f":"G15+(H10-G10)-'BC y Dep'!E82/1000-(G10-F10)*'PERDIDAS y OTROS'!E$12-((H10-G10)/2)*'PERDIDAS y OTROS'!F$12","v":43506.893018584589},{"$f":"H15+(I10-H10)-'BC y Dep'!F82/1000-(G10-F10)*'PERDIDAS y OTROS'!E$12-(H10-G10)*'PERDIDAS y OTROS'!F$12-((I10-H10)/2)*'PERDIDAS y OTROS'!G$12","v":44605.90276443617},{"$f":"I15+(J10-I10)-'BC y Dep'!G82/1000-(G10-F10)*'PERDIDAS y OTROS'!E$12-(H10-G10)*'PERDIDAS y OTROS'!F$12-(I10-H10)*'PERDIDAS y OTROS'!G$12-((J10-I10)/2)*'PERDIDAS y OTROS'!H$12","v":45526.849630241901}]
[null,"Valor Neto Activos Fijos Alumbrado Público","ACTN alum",{"$f":"'BC y Dep'!C77/1000","v":26499.910150954878},{"$f":"+E9","v":0.95982110049418856},{"$f":"D16*E16","v":25435.17292408663},{"$f":"F16+(G11-F11)-'BC y Dep'!D81/1000-((G11-F11)/2)*'PERDIDAS y OTROS'!E$13","v":25657.551533783837},{"$f":"G16+(H11-G11)-'BC y Dep'!E81/1000-(G11-F11)*'PERDIDAS y OTROS'!E$13-((H11-G11)/2)*'PERDIDAS y OTROS'!F$13","v":27852.722484390135},{"$f":"H16+(I11-H11)-'BC y Dep'!F81/1000-(G11-F11)*'PERDIDAS y OTROS'!E$13-(H11-G11)*'PERDIDAS y OTROS'!F$13-((I11-H11)/2)*'PERDIDAS y OTROS'!G$13","v":29890.633279541886},{"$f":"I16+(J11-I11)-'BC y Dep'!G81/1000-(G11-F11)*'PERDIDAS y OTROS'!E$13-(H11-G11)*'PERDIDAS y OTROS'!F$13-(I11-H11)*'PERDIDAS y OTROS'!G$13-((J11-I11)/2)*'PERDIDAS y OTROS'!H$13","v":31792.345735602728}]
[null,null,null,{"$f":"SUM(D14:D16)","v":697519.48839729337},null,{"$f":"SUM(F14:F16)","v":669493.92296963371},{"$f":"SUM(G14:G16)","v":729329.27612176375},848037.50939506828,926181.67827904981,941421.31072660466]
[null,"Check",null,{"$f":"D12-'BC y Dep'!C71/1000","v":0},null,null,{"$f":"F17+INVERSIONES!D11-(IMPD!D11+IMPCO!D11+ALUMPU!D10)-G17","v":0},{"$f":"G17+INVERSIONES!E11-(IMPD!E11+IMPCO!E11+ALUMPU!E10)-H17","v":0},{"$f":"H17+INVERSIONES!F11-(IMPD!F11+IMPCO!F11+ALUMPU!F10)-I17","v":0},{"$f":"I17+INVERSIONES!G11-(IMPD!G11+IMPCO!G11+ALUMPU!G10)-J17","v":0}]
[null,null,null,{"$f":"D17-'BC y Dep'!C79/1000","v":0}]

{"sheet":"BC y Dep","index":8,"n_rows":90,"n_cols":210,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,209,3,209],[1,113,1,117],[2,203,3,203],[2,204,3,204],[2,205,3,205],[2,206,3,206],[2,207,3,207],[2,208,3,208],[2,197,3,197],[2,198,3,198],[2,199,3,199],[2,200,3,200],[2,201,3,201],[2,202,3,202],[2,191,3,191],[2,192,3,192],[2,193,3,193],[2,194,3,194],[2,195,3,195],[2,196,3,196],[2,185,3,185],[2,186,3,186],[2,187,3,187],[2,188,3,188],[2,189,3,189],[2,190,3,190],[2,179,3,179],[2,180,3,180],[2,181,3,181],[2,182,3,182],[2,183,3,183],[2,184,3,184],[2,173,3,173],[2,174,3,174],[2,175,3,175],[2,176,3,176],[2,177,3,177],[2,178,3,178],[2,167,3,167],[2,168,3,168],[2,169,3,169],[2,170,3,170],[2,171,3,171],[2,172,3,172],[2,161,3,161],[2,162,3,162],[2,163,3,163],[2,164,3,164],[2,165,3,165],[2,166,3,166],[2,155,3,155],[2,156,3,156],[2,157,3,157],[2,158,3,158],[2,159,3,159],[2,160,3,160],[2,149,3,149],[2,150,3,150],[2,151,3,151],[2,152,3,152],[2,153,3,153],[2,154,3,154],[2,143,3,143],[2,144,3,144],[2,145,3,145],[2,146,3,146],[2,147,3,147],[2,148,3,148],[2,138,3,138],[2,139,3,139],[2,140,3,140],[2,141,3,141],[2,142,3,142],[2,132,3,132],[2,133,3,133],[2,134,3,134],[2,135,3,135],[2,136,3,136],[2,137,3,137],[2,126,3,126],[2,127,3,127],[2,128,3,128],[2,129,3,129],[2,130,3,130],[2,131,3,131],[2,121,3,121],[2,122,3,122],[2,123,3,123],[2,124,3,124],[2,125,3,125],[2,117,3,117],[2,113,3,113],[2,118,3,118],[2,119,3,119],[62,86,62,89],[62,42,62,45],[62,46,62,49],[62,50,62,53],[62,54,62,57],[62,58,62,61],[62,62,62,65],[2,120,3,120],[60,86,60,89],[61,86,61,89],[59,78,59,81],[59,82,59,85],[59,86,59,89],[59,54,59,57],[59,58,59,61],[59,62,59,65],[59,66,59,69],[59,70,59,73],[59,74,59,77],[2,115,3,115],[2,116,3,116],[2,95,3,95],[2,96,3,96],[60,74,60,77],[60,78,60,81],[60,82,60,85],[60,62,60,65],[60,66,60,69],[60,70,60,73],[61,82,61,85],[62,30,62,33],[62,34,62,37],[62,38,62,41],[61,70,61,73],[61,74,61,77],[61,78,61,81],[62,66,62,69],[62,70,62,73],[62,74,62,77],[62,78,62,81],[61,46,61,49],[61,50,61,53],[61,54,61,57],[61,58,61,61],[61,62,61,65],[61,66,61,69],[62,82,62,85],[61,10,61,13],[61,14,61,17],[61,18,61,21],[60,50,60,53],[60,54,60,57],[60,58,60,61],[60,26,60,29],[60,30,60,33],[60,34,60,37],[60,38,60,41],[60,42,60,45],[60,46,60,49],[60,10,60,13],[60,14,60,17],[60,18,60,21],[60,22,60,25],[61,22,61,25],[61,26,61,29],[61,30,61,33],[61,34,61,37],[61,38,61,41],[61,42,61,45],[59,30,59,33],[59,34,59,37],[59,38,59,41],[59,42,59,45],[59,46,59,49],[59,50,59,53],[59,6,59,9],[59,10,59,13],[59,14,59,17],[59,18,59,21],[59,22,59,25],[59,26,59,29],[4,0,12,0],[45,0,46,0],[47,0,57,0],[59,0,62,0],[59,1,59,2],[59,3,59,5],[62,1,62,2],[62,3,62,5],[62,6,62,9],[61,1,61,2],[61,3,61,5],[61,6,61,9],[60,1,60,2],[60,3,60,5],[60,6,60,9],[62,10,62,13],[62,14,62,17],[62,18,62,21],[62,22,62,25],[62,26,62,29],[2,110,3,110],[2,111,3,111],[2,112,3,112],[2,114,3,114],[2,104,3,104],[2,105,3,105],[2,106,3,106],[2,107,3,107],[2,108,3,108],[2,109,3,109],[2,98,3,98],[2,99,3,99],[2,100,3,100],[2,101,3,101],[2,102,3,102],[2,103,3,103],[2,92,3,92],[2,93,3,93],[2,94,3,94],[2,97,3,97],[2,86,3,86],[2,87,3,87],[2,88,3,88],[2,89,3,89],[2,90,3,90],[2,91,3,91],[2,80,3,80],[2,81,3,81],[2,82,3,82],[2,83,3,83],[2,84,3,84],[2,85,3,85],[2,74,3,74],[2,75,3,75],[2,76,3,76],[2,77,3,77],[2,78,3,78],[2,79,3,79],[2,68,3,68],[2,69,3,69],[2,70,3,70],[2,71,3,71],[2,72,3,72],[2,73,3,73],[2,62,3,62],[2,63,3,63],[2,64,3,64],[2,65,3,65],[2,66,3,66],[2,67,3,67],[2,56,3,56],[2,57,3,57],[2,58,3,58],[2,59,3,59],[2,60,3,60],[2,61,3,61],[2,50,3,50],[2,51,3,51],[2,52,3,52],[2,53,3,53],[2,54,3,54],[2,55,3,55],[2,44,3,44],[2,45,3,45],[2,46,3,46],[2,47,3,47],[2,48,3,48],[2,49,3,49],[2,40,3,40],[2,41,3,41],[2,42,3,42],[2,43,3,43],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,24,3,24],[2,25,3,25],[2,29,3,29],[2,30,3,30],[2,38,3,38],[2,39,3,39],[1,86,1,89],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[1,50,1,53],[1,54,1,57],[1,58,1,61],[1,62,1,65],[1,66,1,69],[1,70,1,73],[1,26,1,29],[1,30,1,33],[1,34,1,37],[1,38,1,41],[1,42,1,45],[1,46,1,49],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[0,0,0,82],[1,0,3,0],[1,1,3,1],[1,2,3,2],[1,3,1,5],[1,6,1,9],[1,10,1,13],[1,14,1,17],[1,18,1,21],[1,22,1,25],[1,74,1,77],[1,78,1,81],[1,82,1,85],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,26,3,26],[2,27,3,27],[2,28,3,28],[2,31,3,31],[2,20,3,20]]}
["PLANILLA AA-01"]
["LÍNEA DE NEGOCIO","CUENTAS","Vida útil estándar","t<2001",null,null,2002,null,null,null,2003,null,null,null,2004,null,null,null,2005,null,null,null,2006,null,null,null,2007,null,null,null,2008,null,null,null,2009,null,null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013,null,null,null,2014,null,null,null,2015,null,null,null,2016,null,null,null,2017,null,null,null,2018,null,null,null,2019,null,null,null,2020,null,null,null,2021,null,null,null,2021.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI2","v":2021.5},null,null,null,null,null,2002,{"$f":"DP2+1","v":2003},{"$f":"DQ2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"EI2+0.5","v":2021.5},2022.5,null,2002,{"$f":"EM2+1","v":2003},{"$f":"EN2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"FF2+0.5","v":2021.5},2023.5,null,2002,{"$f":"FJ2+1","v":2003},{"$f":"FK2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"GC2+0.5","v":2021.5},2024.5,null,2002,{"$f":"GG2+1","v":2003},{"$f":"GH2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"GZ2+0.5","v":2021.5},2025.5]
[null,null,null," BC BRUTA  31/12/01","RETIROS ACUMUL","BC NETA 31/12/01","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR y AE","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR y AE","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR y AE","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR y AE","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR y AE","RETIROS ACUMUL","Depr RETIROS ACUMUL","Año de alta activos < 2005","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2021.5","Depreciación"," BC BRUTA  30/06"," BC BRUTA tdep  30/06","BC NETA 30/06","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2021.5","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2021.5","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2021.5","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2021.5","Depreciación"]
[]
["PROPIEDADES Y PLANTA","Planta Intangible",4,16828362.288970251,null,9367054.9582837187,724231.49,null,null,null,275238.23599999998,0,null,null,550652.571,null,null,null,328758,null,null,null,722469.45,0,null,null,244601.91,0,null,null,568283.63,0,null,null,1730965.9964623996,0,null,null,355982.85999999993,0,null,null,759508.42999999993,0,null,null,0,0,null,null,237791.62000000011,0,null,null,689668.14,0,null,null,2684060.7900000014,0,null,null,4142247.9999999995,0,null,null,2535228.0000000009,null,null,null,3814577.8000000012,0,null,null,9457276.1799999978,0,null,null,1851055.6000000006,0,null,null,1807673.3900000001,0,null,null,147465.21,0,null,null,{"$f":"IF(D5=0,0,2001-(D5-F5)*C5/D5)","v":1999.2264923460611},{"$f":"IF((1-($DJ$2-$CM5)/$C5)>0,(1-($DJ$2-$CM5)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C5)>0,(1-($DJ$2-G$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-K$2)/$C5)>0,(1-($DJ$2-K$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-O$2)/$C5)>0,(1-($DJ$2-O$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-S$2)/$C5)>0,(1-($DJ$2-S$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-W$2)/$C5)>0,(1-($DJ$2-W$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AA$2)/$C5)>0,(1-($DJ$2-AA$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AE$2)/$C5)>0,(1-($DJ$2-AE$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AI$2)/$C5)>0,(1-($DJ$2-AI$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AM$2)/$C5)>0,(1-($DJ$2-AM$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AQ$2)/$C5)>0,(1-($DJ$2-AQ$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AU$2)/$C5)>0,(1-($DJ$2-AU$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-AY$2)/$C5)>0,(1-($DJ$2-AY$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-BC$2)/$C5)>0,(1-($DJ$2-BC$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-BG$2)/$C5)>0,(1-($DJ$2-BG$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-BK$2)/$C5)>0,(1-($DJ$2-BK$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-BO$2)/$C5)>0,(1-($DJ$2-BO$2)/$C5),0)","v":0},{"$f":"IF((1-($DJ$2-BS$2)/$C5)>0,(1-($DJ$2-BS$2)/$C5),0)","v":0.125},{"$f":"IF((1-($DJ$2-BW$2)/$C5)>0,(1-($DJ$2-BW$2)/$C5),0)","v":0.375},{"$f":"IF((1-($DJ$2-CA$2)/$C5)>0,(1-($DJ$2-CA$2)/$C5),0)","v":0.625},{"$f":"IF((1-($DJ$2-CE$2)/$C5)>0,(1-($DJ$2-CE$2)/$C5),0)","v":0.875},{"$f":"IF((1-($DJ$2-CI$2)/$C5)>0,(1-($DJ$2-CI$2)/$C5),0)","v":1},{"$f":"IF(CN5=0,0,($D5-$E5)*1/$C5)+IF(CO5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(CP5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(CQ5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(CR5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(CS5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(CT5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(CU5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(CV5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(CW5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(CX5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(CY5=0,0,($AU5-$AV5-$AW5)*$AU$60*1/$C5)+IF(CZ5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(DA5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(DB5=0,0,($BG5-$BH5-$BI5)*$BG$60*1/$C5)+IF(DC5=0,0,($BK5-$BL5-$BM5)*$BK$60*1/$C5)+IF(DD5=0,0,($BO5-$BP5-$BQ5)*$BO$60*1/$C5)+IF(DE5=0,0,($BS5-$BT5-$BU5)*$BS$60*1/$C5)+IF(DF5=0,0,($BW5-$BX5-$BY5)*$BW$60*1/$C5)+IF(DG5=0,0,($CA5-$CB5-$CC5)*$CA$60*1/$C5)+IF(DH5=0,0,($CE5-$CF5-$CG5)*$CE$60*1/$C5)+IF(DI5=0,0,($CI5-$CJ5-$CK5)*$CI$60*1/$C5)","v":3841955.8043723865},{"$f":"D5-E5+(G5-H5-I5)*G$60+(K5-L5-M5)*K$60+(O5-P5-Q5)*O$60+(S5-T5-U5)*S$60+(W5-X5-Y5)*W$60+(AA5-AB5-AC5)*AA$60+(AE5-AF5-AG5)*AE$60+(AI5-AJ5-AK5)*AI$60+(AM5-AN5-AO5)*AM$60+(AQ5-AR5-AS5)*$AQ$60+(AU5-AV5-AW5)*$AU$60+(AY5-AZ5-BA5)*$AY$60+(BC5-BD5-BE5)*$BC$60+(BG5-BH5-BI5)*$BG$60+(BK5-BL5-BM5)*$BK$60+(BO5-BP5-BQ5)*$BO$60+(BS5-BT5-BU5)*$BS$60+(BW5-BX5-BY5)*$BW$60+(CA5-CB5-CC5)*$CA$60+(CE5-CF5-CG5)*$CE$60+(CI5-CJ5-CK5)*$CI$60","v":46859763.256980903},{"$f":"IF(CN5=0,D5-E5,0)+IF(CO5=0,(G5-H5-I5)*G$60,0)+IF(CP5=0,(K5-L5-M5)*K$60,0)+IF(CQ5=0,(O5-P5-Q5)*O$60,0)+IF(CR5=0,(S5-T5-U5)*S$60,0)+IF(CS5=0,(W5-X5-Y5)*W$60,0)+IF(CT5=0,(AA5-AB5-AC5)*AA$60,0)+IF(CU5=0,(AE5-AF5-AG5)*AE$60,0)+IF(CV5=0,(AI5-AJ5-AK5)*AI$60,0)+IF(CW5=0,(AM5-AN5-AO5)*AM$60,0)+IF(CX5=0,(AQ5-AR5-AS5)*$AQ$60,0)+IF(CY5=0,(AU5-AV5-AW5)*$AU$60,0)+IF(CZ5=0,(AY5-AZ5-BA5)*$AY$60,0)++IF(DA5=0,(BC5-BD5-BE5)*$BC$60,0)+IF(DB5=0,(BG5-BH5-BI5)*$BG$60,0)+IF(DC5=0,(BK5-BL5-BM5)*$BK$60,0)+IF(DD5=0,(BO5-BP5-BQ5)*$BO$60,0)+IF(DE5=0,(BS5-BT5-BU5)*$BS$60,0)+IF(DF5=0,(BW5-BX5-BY5)*$BW$60,0)+IF(DG5=0,(CA5-CB5-CC5)*$CA$60,0)+IF(DH5=0,(CE5-CF5-CG5)*$CE$60,0)+IF(DI5=0,(CI5-CJ5-CK5)*$CI$60,0)","v":31491940.039491355},{"$f":"(D5-E5)*CN5+((G5-H5-(I5-J5))*G$60)*CO5+((K5-L5-(M5-N5))*K$60)*CP5+((O5-P5-(Q5-R5))*O$60)*CQ5+((S5-T5-(U5-V5))*S$60)*CR5+((W5-X5-(Y5-Z5))*W$60)*CS5+((AA5-AB5-(AC5-AD5))*AA$60)*CT5+((AE5-AF5-(AG5-AH5))*AE$60)*CU5+((AI5-AJ5-(AK5-AL5))*AI$60)*CV5+((AM5-AN5-(AO5-AP5))*$AM$60)*CW5+((AQ5-AR5-(AS5-AT5))*$AQ$60)*CX5+((AU5-AV5-(AW5-AX5))*$AU$60)*CY5+((AY5-AZ5-(BA5-BB5))*$AY$60)*CZ5+((BC5-BD5-(BE5-BF5))*$BC$60)*DA5+((BG5-BH5-(BI5-BJ5))*$BG$60)*DB5+((BK5-BL5-(BM5-BN5))*$BK$60)*DC5+((BO5-BP5-(BQ5-BR5))*$BO$60)*DD5+((BS5-BT5-(BU5-BV5))*$BS$60)*DE5+((BW5-BX5-(BY5-BZ5))*$BW$60)*DF5+((CA5-CB5-(CC5-CD5))*$CA$60)*DG5+((CE5-CF5-(CG5-CH5))*$CE$60)*DH5+((CI5-CJ5-(CK5-CL5))*$CI$60)*DI5","v":6217543.41768358},{"$f":"(DK5-DL5)*1/C5","v":3841955.804372387},{"$f":"IF((1-($EK$2-$CM5)/$C5)>0,(1-($EK$2-$CM5)/$C5),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C5)>0,(1-($EK$2-DP$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EK$2-DZ$2)/$C5)>0,(1-($EK$2-DZ$2)/$C5),0)","v":0},0,0,0,0,0,0,0.125,0.375,0.625,0.75,{"$f":"IF(DO5=0,0,($D5-$E5)*1/$C5)+IF(DP5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(DQ5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(DR5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(DS5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(DT5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(DU5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(DV5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(DW5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(DX5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(DY5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(DZ5=0,0,($AU5-$AV5-$AW5)*$AU$60*1/$C5)+IF(EA5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(EB5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(EC5=0,0,($BG5-$BH5-$BI5)*$BG$60*1/$C5)+IF(ED5=0,0,($BK5-$BL5-$BM5)*$BK$60*1/$C5)+IF(EE5=0,0,($BO5-$BP5-$BQ5)*$BO$60*1/$C5)+IF(EF5=0,0,($BS5-$BT5-$BU5)*$BS$60*1/$C5)+IF(EG5=0,0,($BW5-$BX5-$BY5)*$BW$60*1/$C5)+IF(EH5=0,0,($CA5-$CB5-$CC5)*$CA$60*1/$C5)+IF(EI5=0,0,($CE5-$CF5-$CG5)*$CE$60*1/$C5)+IF(EJ5=0,0,($CI5-$CJ5-$CK5)*$CI$60*1/$C5)","v":2983675.7993723867},{"$f":"IF((1-($FH$2-$CM5)/$C5)>0,(1-($FH$2-$CM5)/$C5),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C5)>0,(1-($FH$2-EM$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-EW$2)/$C5)>0,(1-($FH$2-EW$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0.125,0.375,0.5,{"$f":"IF(EL5=0,0,($D5-$E5)*1/$C5)+IF(EM5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(EN5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(EO5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(EP5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(EQ5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(ER5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(ES5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(ET5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(EU5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(EV5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(EW5=0,0,($AU5-$AV5-$AW5)*$AU$60*1/$C5)+IF(EX5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(EY5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(EZ5=0,0,($BG5-$BH5-$BI5)*$BG$60*1/$C5)+IF(FA5=0,0,($BK5-$BL5-$BM5)*$BK$60*1/$C5)+IF(FB5=0,0,($BO5-$BP5-$BQ5)*$BO$60*1/$C5)+IF(FC5=0,0,($BS5-$BT5-$BU5)*$BS$60*1/$C5)+IF(FD5=0,0,($BW5-$BX5-$BY5)*$BW$60*1/$C5)+IF(FE5=0,0,($CA5-$CB5-$CC5)*$CA$60*1/$C5)+IF(FF5=0,0,($CE5-$CF5-$CG5)*$CE$60*1/$C5)+IF(FG5=0,0,($CI5-$CJ5-$CK5)*$CI$60*1/$C5)","v":856393.69500000007},{"$f":"IF((1-($GE$2-$CM5)/$C5)>0,(1-($GE$2-$CM5)/$C5),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C5)>0,(1-($GE$2-FJ$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GE$2-FT$2)/$C5)>0,(1-($GE$2-FT$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0.125,0.25,{"$f":"IF(FI5=0,0,($D5-$E5)*1/$C5)+IF(FJ5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(FK5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(FL5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(FM5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(FN5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(FO5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(FP5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(FQ5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(FR5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(FS5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(FT5=0,0,($AU5-$AV5-$AW5)*$AU$60*1/$C5)+IF(FU5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(FV5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(FW5=0,0,($BG5-$BH5-$BI5)*$BG$60*1/$C5)+IF(FX5=0,0,($BK5-$BL5-$BM5)*$BK$60*1/$C5)+IF(FY5=0,0,($BO5-$BP5-$BQ5)*$BO$60*1/$C5)+IF(FZ5=0,0,($BS5-$BT5-$BU5)*$BS$60*1/$C5)+IF(GA5=0,0,($BW5-$BX5-$BY5)*$BW$60*1/$C5)+IF(GB5=0,0,($CA5-$CB5-$CC5)*$CA$60*1/$C5)+IF(GC5=0,0,($CE5-$CF5-$CG5)*$CE$60*1/$C5)+IF(GD5=0,0,($CI5-$CJ5-$CK5)*$CI$60*1/$C5)","v":439906.18500000011},{"$f":"IF((1-($HB$2-$CM5)/$C5)>0,(1-($HB$2-$CM5)/$C5),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C5)>0,(1-($HB$2-GG$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HB$2-GQ$2)/$C5)>0,(1-($HB$2-GQ$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GF5=0,0,($D5-$E5)*1/$C5)+IF(GG5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(GH5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(GI5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(GJ5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(GK5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(GL5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(GM5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(GN5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(GO5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(GP5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(GQ5=0,0,($AU5-$AV5-$AW5)*$AU$60*1/$C5)+IF(GR5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(GS5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(GT5=0,0,($BG5-$BH5-$BI5)*$BG$60*1/$C5)+IF(GU5=0,0,($BK5-$BL5-$BM5)*$BK$60*1/$C5)+IF(GV5=0,0,($BO5-$BP5-$BQ5)*$BO$60*1/$C5)+IF(GW5=0,0,($BS5-$BT5-$BU5)*$BS$60*1/$C5)+IF(GX5=0,0,($BW5-$BX5-$BY5)*$BW$60*1/$C5)+IF(GY5=0,0,($CA5-$CB5-$CC5)*$CA$60*1/$C5)+IF(GZ5=0,0,($CE5-$CF5-$CG5)*$CE$60*1/$C5)+IF(HA5=0,0,($CI5-$CJ5-$CK5)*$CI$60*1/$C5)","v":0}]
[null,"Terrenos ",1000,1566646.76421162,null,1566646.76421162,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,200000,0,null,null,0,0,null,null,5006825,0,null,null,0,0,null,null,2800000,null,null,null,0,0,null,null,14980,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,2001,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,1,{"$f":"IF(CN6=0,0,($D6-$E6)*1/$C6)+IF(CO6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(CP6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(CQ6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(CR6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(CS6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(CT6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(CU6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(CV6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(CW6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(CX6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(CY6=0,0,($AU6-$AV6-$AW6)*$AU$60*1/$C6)+IF(CZ6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(DA6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(DB6=0,0,($BG6-$BH6-$BI6)*$BG$60*1/$C6)+IF(DC6=0,0,($BK6-$BL6-$BM6)*$BK$60*1/$C6)+IF(DD6=0,0,($BO6-$BP6-$BQ6)*$BO$60*1/$C6)+IF(DE6=0,0,($BS6-$BT6-$BU6)*$BS$60*1/$C6)+IF(DF6=0,0,($BW6-$BX6-$BY6)*$BW$60*1/$C6)+IF(DG6=0,0,($CA6-$CB6-$CC6)*$CA$60*1/$C6)+IF(DH6=0,0,($CE6-$CF6-$CG6)*$CE$60*1/$C6)+IF(DI6=0,0,($CI6-$CJ6-$CK6)*$CI$60*1/$C6)","v":8984.6613239851395},{"$f":"D6-E6+(G6-H6-I6)*G$60+(K6-L6-M6)*K$60+(O6-P6-Q6)*O$60+(S6-T6-U6)*S$60+(W6-X6-Y6)*W$60+(AA6-AB6-AC6)*AA$60+(AE6-AF6-AG6)*AE$60+(AI6-AJ6-AK6)*AI$60+(AM6-AN6-AO6)*AM$60+(AQ6-AR6-AS6)*$AQ$60+(AU6-AV6-AW6)*$AU$60+(AY6-AZ6-BA6)*$AY$60+(BC6-BD6-BE6)*$BC$60+(BG6-BH6-BI6)*$BG$60+(BK6-BL6-BM6)*$BK$60+(BO6-BP6-BQ6)*$BO$60+(BS6-BT6-BU6)*$BS$60+(BW6-BX6-BY6)*$BW$60+(CA6-CB6-CC6)*$CA$60+(CE6-CF6-CG6)*$CE$60+(CI6-CJ6-CK6)*$CI$60","v":8984661.3239851389},{"$f":"IF(CN6=0,D6-E6,0)+IF(CO6=0,(G6-H6-I6)*G$60,0)+IF(CP6=0,(K6-L6-M6)*K$60,0)+IF(CQ6=0,(O6-P6-Q6)*O$60,0)+IF(CR6=0,(S6-T6-U6)*S$60,0)+IF(CS6=0,(W6-X6-Y6)*W$60,0)+IF(CT6=0,(AA6-AB6-AC6)*AA$60,0)+IF(CU6=0,(AE6-AF6-AG6)*AE$60,0)+IF(CV6=0,(AI6-AJ6-AK6)*AI$60,0)+IF(CW6=0,(AM6-AN6-AO6)*AM$60,0)+IF(CX6=0,(AQ6-AR6-AS6)*$AQ$60,0)+IF(CY6=0,(AU6-AV6-AW6)*$AU$60,0)+IF(CZ6=0,(AY6-AZ6-BA6)*$AY$60,0)++IF(DA6=0,(BC6-BD6-BE6)*$BC$60,0)+IF(DB6=0,(BG6-BH6-BI6)*$BG$60,0)+IF(DC6=0,(BK6-BL6-BM6)*$BK$60,0)+IF(DD6=0,(BO6-BP6-BQ6)*$BO$60,0)+IF(DE6=0,(BS6-BT6-BU6)*$BS$60,0)+IF(DF6=0,(BW6-BX6-BY6)*$BW$60,0)+IF(DG6=0,(CA6-CB6-CC6)*$CA$60,0)+IF(DH6=0,(CE6-CF6-CG6)*$CE$60,0)+IF(DI6=0,(CI6-CJ6-CK6)*$CI$60,0)","v":0},{"$f":"(D6-E6)*CN6+((G6-H6-(I6-J6))*G$60)*CO6+((K6-L6-(M6-N6))*K$60)*CP6+((O6-P6-(Q6-R6))*O$60)*CQ6+((S6-T6-(U6-V6))*S$60)*CR6+((W6-X6-(Y6-Z6))*W$60)*CS6+((AA6-AB6-(AC6-AD6))*AA$60)*CT6+((AE6-AF6-(AG6-AH6))*AE$60)*CU6+((AI6-AJ6-(AK6-AL6))*AI$60)*CV6+((AM6-AN6-(AO6-AP6))*$AM$60)*CW6+((AQ6-AR6-(AS6-AT6))*$AQ$60)*CX6+((AU6-AV6-(AW6-AX6))*$AU$60)*CY6+((AY6-AZ6-(BA6-BB6))*$AY$60)*CZ6+((BC6-BD6-(BE6-BF6))*$BC$60)*DA6+((BG6-BH6-(BI6-BJ6))*$BG$60)*DB6+((BK6-BL6-(BM6-BN6))*$BK$60)*DC6+((BO6-BP6-(BQ6-BR6))*$BO$60)*DD6+((BS6-BT6-(BU6-BV6))*$BS$60)*DE6+((BW6-BX6-(BY6-BZ6))*$BW$60)*DF6+((CA6-CB6-(CC6-CD6))*$CA$60)*DG6+((CE6-CF6-(CG6-CH6))*$CE$60)*DH6+((CI6-CJ6-(CK6-CL6))*$CI$60)*DI6","v":8909022.710272802},8984.6613239851395,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,{"$f":"IF(DO6=0,0,($D6-$E6)*1/$C6)+IF(DP6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(DQ6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(DR6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(DS6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(DT6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(DU6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(DV6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(DW6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(DX6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(DY6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(DZ6=0,0,($AU6-$AV6-$AW6)*$AU$60*1/$C6)+IF(EA6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(EB6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(EC6=0,0,($BG6-$BH6-$BI6)*$BG$60*1/$C6)+IF(ED6=0,0,($BK6-$BL6-$BM6)*$BK$60*1/$C6)+IF(EE6=0,0,($BO6-$BP6-$BQ6)*$BO$60*1/$C6)+IF(EF6=0,0,($BS6-$BT6-$BU6)*$BS$60*1/$C6)+IF(EG6=0,0,($BW6-$BX6-$BY6)*$BW$60*1/$C6)+IF(EH6=0,0,($CA6-$CB6-$CC6)*$CA$60*1/$C6)+IF(EI6=0,0,($CE6-$CF6-$CG6)*$CE$60*1/$C6)+IF(EJ6=0,0,($CI6-$CJ6-$CK6)*$CI$60*1/$C6)","v":8984.6613239851395},0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,{"$f":"IF(EL6=0,0,($D6-$E6)*1/$C6)+IF(EM6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(EN6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(EO6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(EP6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(EQ6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(ER6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(ES6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(ET6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(EU6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(EV6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(EW6=0,0,($AU6-$AV6-$AW6)*$AU$60*1/$C6)+IF(EX6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(EY6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(EZ6=0,0,($BG6-$BH6-$BI6)*$BG$60*1/$C6)+IF(FA6=0,0,($BK6-$BL6-$BM6)*$BK$60*1/$C6)+IF(FB6=0,0,($BO6-$BP6-$BQ6)*$BO$60*1/$C6)+IF(FC6=0,0,($BS6-$BT6-$BU6)*$BS$60*1/$C6)+IF(FD6=0,0,($BW6-$BX6-$BY6)*$BW$60*1/$C6)+IF(FE6=0,0,($CA6-$CB6-$CC6)*$CA$60*1/$C6)+IF(FF6=0,0,($CE6-$CF6-$CG6)*$CE$60*1/$C6)+IF(FG6=0,0,($CI6-$CJ6-$CK6)*$CI$60*1/$C6)","v":8984.6613239851395},0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,{"$f":"IF(FI6=0,0,($D6-$E6)*1/$C6)+IF(FJ6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(FK6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(FL6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(FM6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(FN6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(FO6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(FP6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(FQ6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(FR6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(FS6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(FT6=0,0,($AU6-$AV6-$AW6)*$AU$60*1/$C6)+IF(FU6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(FV6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(FW6=0,0,($BG6-$BH6-$BI6)*$BG$60*1/$C6)+IF(FX6=0,0,($BK6-$BL6-$BM6)*$BK$60*1/$C6)+IF(FY6=0,0,($BO6-$BP6-$BQ6)*$BO$60*1/$C6)+IF(FZ6=0,0,($BS6-$BT6-$BU6)*$BS$60*1/$C6)+IF(GA6=0,0,($BW6-$BX6-$BY6)*$BW$60*1/$C6)+IF(GB6=0,0,($CA6-$CB6-$CC6)*$CA$60*1/$C6)+IF(GC6=0,0,($CE6-$CF6-$CG6)*$CE$60*1/$C6)+IF(GD6=0,0,($CI6-$CJ6-$CK6)*$CI$60*1/$C6)","v":8984.6613239851395},0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,{"$f":"IF(GF6=0,0,($D6-$E6)*1/$C6)+IF(GG6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(GH6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(GI6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(GJ6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(GK6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(GL6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(GM6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(GN6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(GO6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(GP6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(GQ6=0,0,($AU6-$AV6-$AW6)*$AU$60*1/$C6)+IF(GR6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(GS6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(GT6=0,0,($BG6-$BH6-$BI6)*$BG$60*1/$C6)+IF(GU6=0,0,($BK6-$BL6-$BM6)*$BK$60*1/$C6)+IF(GV6=0,0,($BO6-$BP6-$BQ6)*$BO$60*1/$C6)+IF(GW6=0,0,($BS6-$BT6-$BU6)*$BS$60*1/$C6)+IF(GX6=0,0,($BW6-$BX6-$BY6)*$BW$60*1/$C6)+IF(GY6=0,0,($CA6-$CB6-$CC6)*$CA$60*1/$C6)+IF(GZ6=0,0,($CE6-$CF6-$CG6)*$CE$60*1/$C6)+IF(HA6=0,0,($CI6-$CJ6-$CK6)*$CI$60*1/$C6)","v":8984.6613239851395}]
[null,"Edificios y mejoras",40,16418089.16985134,null,9218567.5585744884,2075393.48,null,null,null,23435.23,0,null,null,274437.07,null,null,null,191778.05,null,null,null,72957.279999999999,0,null,null,457283,0,null,null,31620.100000000002,0,null,null,549574,0,null,null,0,0,null,null,28087.590000000004,0,null,null,632396.80999999994,0,null,null,2591,0,null,null,88437.89,0,null,null,1401464.95,0,null,null,1095856.1200000001,0,null,null,1108659.02,null,null,null,303567.86,0,null,null,599385.0199999999,0,null,null,548535.32999999996,0,null,null,419068.17,0,null,null,426102.62,0,null,null,1983.4595382890298,4.8988457225743742E-2,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,635243.75493301568,25409750.197320614,0,7764781.2572979601,635243.75493301533,2.3988457225743831E-2,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,635243.75493301568,0,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,224791.525686732,0,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,224791.525686732,0,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,224791.525686732]
[null,"Mobiliario y equipo de oficina",7,3605931.36620409,null,2006491.8539851999,516686.54,null,null,null,20337.78,0,null,null,50764.86,null,null,null,12982.75,null,null,null,29305.8,0,null,null,178964.1,0,null,null,60471.6,0,null,null,6430,0,null,null,0,0,null,null,6797.9,0,null,null,237363.90000000002,0,null,null,11942,0,null,null,7900.75,0,null,null,3235.56,0,null,null,577966.28,0,null,null,35211.259999999995,null,null,null,38824.43,0,null,null,111824.94,0,null,null,78035.990000000005,0,null,null,109394.17,0,null,null,0,0,null,null,1997.8950943741011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,1,122219.69790141963,5393806.6913436428,4538268.8060337063,350985.45704605483,122219.69790141949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.85714285714285721,121787.19009294684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7142857142857143,47990.44209603747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.5714285714285714,43463.280096037473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.4285714285714286,38471.56766746605]
[null,"Equipo de computación",4,4696061.2470931597,null,2614696.1911418899,217025.03,null,null,null,154928.79,0,null,null,173538.07200000007,null,null,null,226869.12,null,null,null,459584.46,0,null,null,254650.30000000002,0,null,null,77820.41,0,null,null,288251.00750000012,0,null,null,76228.289999999994,0,null,null,133801.85,0,null,null,0,0,null,null,272670.61,0,null,null,607915.41,0,null,null,419201.62,0,null,null,158413.68000000002,0,null,null,220222.80999999997,null,null,null,508097.66000000009,0,null,null,462657.24999999994,0,null,null,1059113.99,0,null,null,818983.25000000012,0,null,null,1382046.54,0,null,null,1999.2271397697468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,951922.60641566082,11729538.843575701,7921848.4179130569,2697806.2251234911,951922.60641566105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,837600.63291566074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,733532.35049999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,495231.70275000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,5798560.3237199588,null,3227551.9521613559,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,405378.07,0,null,null,0,0,null,null,149314.29,0,null,null,0,0,null,null,0,0,null,null,370753.65,0,null,null,578298.93999999994,0,null,null,474988,0,null,null,0,0,null,null,1163538.24,0,null,null,905277.61,0,null,null,143384.65000000002,null,null,null,274014.63,0,null,null,236000,0,null,null,486595.9800000001,0,null,null,91956.5,0,null,null,0,0,null,null,1998.7830631846309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,221739.23818257157,10463131.681628304,9354435.4907154478,574098.6044564289,221739.23818257116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,195930.00118257158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,146607.36778257156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,104139.44640000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,16552.170000000006]
[null,"Equipos de comunicaciones",8,0,null,0,117405.06,null,null,null,0,0,null,null,98287.808233000003,null,null,null,182960.31,null,null,null,6456.27,0,null,null,0,0,null,null,0,0,null,null,110773.24650000002,0,null,null,92773.35,0,null,null,156532.66999999998,0,null,null,105997.39,0,null,null,53332.92,0,null,null,150723.88,0,null,null,60981.62,0,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,22491.93262523778,924093.75809350575,744158.29709160351,18378.626028527418,22491.93262523778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,7132.6597159085259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"Otros equipos de uso general",17,3671966.9915233399,null,2042944.2144350202,89880.83,null,null,null,334921.34999999998,0,null,null,128967.56,null,null,null,170960.37,null,null,null,501023.28,0,null,null,294151.90000000008,0,null,null,231400.88,0,null,null,79872.89,0,null,null,0,0,null,null,0,0,null,null,13823.33,0,null,null,0,0,null,null,83034.83,0,null,null,46720.15,0,null,null,102771.54000000001,0,null,null,3365,null,null,null,0,0,null,null,200341.37,0,null,null,178895.71,0,null,null,177074.78999999998,0,null,null,0,0,null,null,1993.4581600884674,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,1,104629.74089974223,5911349.184193776,4132643.58889816,726394.99336000206,104629.74089974212,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.94117647058823528,98595.845487977538,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.88235294117647056,72706.022681946459,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.82352941176470584,57980.751690042285,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.76470588235294112,46047.126728068492]
[null,"TOTAL PROPIEDADES Y PLANTA",null,{"$f":"SUM(D5:D12)","v":52585618.151573755},{"$f":"SUM(E5:E12)","v":0},30043953.492793292,3740622.4299999997,0,0,0,808861.38599999994,0,0,0,1276647.9412330003,0,0,0,1114308.6000000001,0,0,0,2197174.6100000003,0,0,0,1429651.2100000002,0,0,0,1118910.9100000001,0,0,0,2765867.1404623999,0,0,0,524984.49999999988,0,0,0,1455482.0899999999,0,0,0,1567880.3699999999,0,0,0,1253316.1499999999,0,0,0,1627680.9,0,0,0,10786027.93,0,0,0,6982533.2299999995,0,0,0,6846070.7400000012,0,{"$f":"SUM(BQ5:BQ12)","v":0},0,4939082.3800000008,{"$f":"SUM(BT5:BT12)","v":0},0,0,11082464.759999996,{"$f":"SUM(BX5:BX12)","v":0},0,0,4202232.6000000015,{"$f":"SUM(CB5:CB12)","v":0},0,0,3424150.27,{"$f":"SUM(CF5:CF12)","v":0},0,0,{"$f":"SUM(CI5:CI12)","v":1955614.37},{"$f":"SUM(CJ5:CJ12)","v":0},{"$f":"SUM(CK5:CK12)","v":0},{"$f":"SUM(CL5:CL12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ5:DJ12)","v":5909187.4366540201},{"$f":"SUM(DK5:DK12)","v":115676094.93712159},{"$f":"SUM(DL5:DL12)","v":58183294.640143327},{"$f":"SUM(DM5:DM12)","v":27259011.291268844},{"$f":"SUM(DN5:DN12)","v":5909187.4366540182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK5:EK12)","v":4888950.5450244537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH5:FH12)","v":2091006.0650712727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE5:GE12)","v":1374497.5529467969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB5:HB12)","v":334847.05140625167}]
[null,"Alta tensión AT (230 y 115 Kv)",null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
[null,"Líneas aéreas AT",30,14258943.477268081,null,8161634.9865125977,152319,null,null,null,338129.06,0,null,null,0,null,null,null,320245,null,null,null,11341.38,0,null,null,12304.695,0,null,null,29864.48,0,null,null,0,0,null,null,116035.58,0,null,null,1076464.81,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,68791.199999999997,0,null,null,0,null,null,null,0,0,null,null,7436186.7300000004,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,{"$f":"IF(D15=0,0,2001-(D15-F15)*C15/D15)","v":1988.1716123277802},{"$f":"IF((1-($DJ$2-$CM15)/$C15)>0,(1-($DJ$2-$CM15)/$C15),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C15)>0,(1-($DJ$2-G$2)/$C15),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C15)>0,(1-($DJ$2-K$2)/$C15),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C15)>0,(1-($DJ$2-O$2)/$C15),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C15)>0,(1-($DJ$2-S$2)/$C15),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C15)>0,(1-($DJ$2-W$2)/$C15),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C15)>0,(1-($DJ$2-AA$2)/$C15),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C15)>0,(1-($DJ$2-AE$2)/$C15),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C15)>0,(1-($DJ$2-AI$2)/$C15),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C15)>0,(1-($DJ$2-AM$2)/$C15),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C15)>0,(1-($DJ$2-AQ$2)/$C15),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C15)>0,(1-($DJ$2-AU$2)/$C15),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C15)>0,(1-($DJ$2-AY$2)/$C15),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C15)>0,(1-($DJ$2-BC$2)/$C15),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C15)>0,(1-($DJ$2-BG$2)/$C15),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C15)>0,(1-($DJ$2-BK$2)/$C15),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C15)>0,(1-($DJ$2-BO$2)/$C15),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C15)>0,(1-($DJ$2-BS$2)/$C15),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C15)>0,(1-($DJ$2-BW$2)/$C15),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C15)>0,(1-($DJ$2-CA$2)/$C15),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C15)>0,(1-($DJ$2-CE$2)/$C15),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C15)>0,(1-($DJ$2-CI$2)/$C15),0)","v":1},{"$f":"IF(CN15=0,0,($D15-$E15)*1/$C15)+IF(CO15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(CP15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(CQ15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(CR15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(CS15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(CT15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(CU15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(CV15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(CW15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(CX15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(CY15=0,0,($AU15-$AV15-$AW15)*$AU$61*1/$C15)+IF(CZ15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(DA15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(DB15=0,0,($BG15-$BH15-$BI15)*$BG$61*1/$C15)+IF(DC15=0,0,($BK15-$BL15-$BM15)*$BK$61*1/$C15)+IF(DD15=0,0,($BO15-$BP15-$BQ15)*$BO$61*1/$C15)+IF(DE15=0,0,($BS15-$BT15-$BU15)*$BS$61*1/$C15)+IF(DF15=0,0,($BW15-$BX15-$BY15)*$BW$61*1/$C15)+IF(DG15=0,0,($CA15-$CB15-$CC15)*$CA$61*1/$C15)+IF(DH15=0,0,($CE15-$CF15-$CG15)*$CE$61*1/$C15)+IF(DI15=0,0,($CI15-$CJ15-$CK15)*$CI$61*1/$C15)","v":280534.2582887446},{"$f":"D15-E15+(G15-H15-I15)*G$61+(K15-L15-M15)*K$61+(O15-P15-Q15)*O$61+(S15-T15-U15)*S$61+(W15-X15-Y15)*W$61+(AA15-AB15-AC15)*AA$61+(AE15-AF15-AG15)*AE$61+(AI15-AJ15-AK15)*AI$61+(AM15-AN15-AO15)*AM$61+(AQ15-AR15-AS15)*$AQ$61+(AU15-AV15-AW15)*$AU$61+(AY15-AZ15-BA15)*$AY$61+(BC15-BD15-BE15)*$BC$61+(BG15-BH15-BI15)*$BG$61+(BK15-BL15-BM15)*$BK$61+(BO15-BP15-BQ15)*$BO$61+(BS15-BT15-BU15)*$BS$61+(BW15-BX15-BY15)*$BW$61+(CA15-CB15-CC15)*$CA$61+(CE15-CF15-CG15)*$CE$61+(CI15-CJ15-CK15)*$CI$61","v":22674971.225930415},{"$f":"IF(CN15=0,D15-E15,0)+IF(CO15=0,(G15-H15-I15)*G$61,0)+IF(CP15=0,(K15-L15-M15)*K$61,0)+IF(CQ15=0,(O15-P15-Q15)*O$61,0)+IF(CR15=0,(S15-T15-U15)*S$61,0)+IF(CS15=0,(W15-X15-Y15)*W$61,0)+IF(CT15=0,(AA15-AB15-AC15)*AA$61,0)+IF(CU15=0,(AE15-AF15-AG15)*AE$61,0)+IF(CV15=0,(AI15-AJ15-AK15)*AI$61,0)+IF(CW15=0,(AM15-AN15-AO15)*AM$61,0)+IF(CX15=0,(AQ15-AR15-AS15)*$AQ$61,0)+IF(CY15=0,(AU15-AV15-AW15)*$AU$61,0)+IF(CZ15=0,(AY15-AZ15-BA15)*$AY$61,0)++IF(DA15=0,(BC15-BD15-BE15)*$BC$61,0)+IF(DB15=0,(BG15-BH15-BI15)*$BG$61,0)+IF(DC15=0,(BK15-BL15-BM15)*$BK$61,0)+IF(DD15=0,(BO15-BP15-BQ15)*$BO$61,0)+IF(DE15=0,(BS15-BT15-BU15)*$BS$61,0)+IF(DF15=0,(BW15-BX15-BY15)*$BW$61,0)+IF(DG15=0,(CA15-CB15-CC15)*$CA$61,0)+IF(DH15=0,(CE15-CF15-CG15)*$CE$61,0)+IF(DI15=0,(CI15-CJ15-CK15)*$CI$61,0)","v":14258943.477268081},{"$f":"(D15-E15)*CN15+((G15-H15-(I15-J15))*G$61)*CO15+((K15-L15-(M15-N15))*K$61)*CP15+((O15-P15-(Q15-R15))*O$61)*CQ15+((S15-T15-(U15-V15))*S$61)*CR15+((W15-X15-(Y15-Z15))*W$61)*CS15+((AA15-AB15-(AC15-AD15))*AA$61)*CT15+((AE15-AF15-(AG15-AH15))*AE$61)*CU15+((AI15-AJ15-(AK15-AL15))*AI$61)*CV15+((AM15-AN15-(AO15-AP15))*$AM$61)*CW15+((AQ15-AR15-(AS15-AT15))*$AQ$61)*CX15+((AU15-AV15-(AW15-AX15))*$AU$61)*CY15+((AY15-AZ15-(BA15-BB15))*$AY$61)*CZ15+((BC15-BD15-(BE15-BF15))*$BC$61)*DA15+((BG15-BH15-(BI15-BJ15))*$BG$61)*DB15+((BK15-BL15-(BM15-BN15))*$BK$61)*DC15+((BO15-BP15-(BQ15-BR15))*$BO$61)*DD15+((BS15-BT15-(BU15-BV15))*$BS$61)*DE15+((BW15-BX15-(BY15-BZ15))*$BW$61)*DF15+((CA15-CB15-(CC15-CD15))*$CA$61)*DG15+((CE15-CF15-(CG15-CH15))*$CE$61)*DH15+((CI15-CJ15-(CK15-CL15))*$CI$61)*DI15","v":7046541.0524465777},{"$f":"(DK15-DL15)*1/C15","v":280534.25828874449},{"$f":"IF((1-($EK$2-$CM15)/$C15)>0,(1-($EK$2-$CM15)/$C15),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C15)>0,(1-($EK$2-DP$2)/$C15),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EK$2-DZ$2)/$C15)>0,(1-($EK$2-DZ$2)/$C15),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DO15=0,0,($D15-$E15)*1/$C15)+IF(DP15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(DQ15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(DR15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(DS15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(DT15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(DU15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(DV15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(DW15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(DX15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(DY15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(DZ15=0,0,($AU15-$AV15-$AW15)*$AU$61*1/$C15)+IF(EA15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(EB15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(EC15=0,0,($BG15-$BH15-$BI15)*$BG$61*1/$C15)+IF(ED15=0,0,($BK15-$BL15-$BM15)*$BK$61*1/$C15)+IF(EE15=0,0,($BO15-$BP15-$BQ15)*$BO$61*1/$C15)+IF(EF15=0,0,($BS15-$BT15-$BU15)*$BS$61*1/$C15)+IF(EG15=0,0,($BW15-$BX15-$BY15)*$BW$61*1/$C15)+IF(EH15=0,0,($CA15-$CB15-$CC15)*$CA$61*1/$C15)+IF(EI15=0,0,($CE15-$CF15-$CG15)*$CE$61*1/$C15)+IF(EJ15=0,0,($CI15-$CJ15-$CK15)*$CI$61*1/$C15)","v":280534.2582887446},{"$f":"IF((1-($FH$2-$CM15)/$C15)>0,(1-($FH$2-$CM15)/$C15),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C15)>0,(1-($FH$2-EM$2)/$C15),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FH$2-EW$2)/$C15)>0,(1-($FH$2-EW$2)/$C15),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EL15=0,0,($D15-$E15)*1/$C15)+IF(EM15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(EN15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(EO15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(EP15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(EQ15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(ER15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(ES15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(ET15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(EU15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(EV15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(EW15=0,0,($AU15-$AV15-$AW15)*$AU$61*1/$C15)+IF(EX15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(EY15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(EZ15=0,0,($BG15-$BH15-$BI15)*$BG$61*1/$C15)+IF(FA15=0,0,($BK15-$BL15-$BM15)*$BK$61*1/$C15)+IF(FB15=0,0,($BO15-$BP15-$BQ15)*$BO$61*1/$C15)+IF(FC15=0,0,($BS15-$BT15-$BU15)*$BS$61*1/$C15)+IF(FD15=0,0,($BW15-$BX15-$BY15)*$BW$61*1/$C15)+IF(FE15=0,0,($CA15-$CB15-$CC15)*$CA$61*1/$C15)+IF(FF15=0,0,($CE15-$CF15-$CG15)*$CE$61*1/$C15)+IF(FG15=0,0,($CI15-$CJ15-$CK15)*$CI$61*1/$C15)","v":280534.2582887446},{"$f":"IF((1-($GE$2-$CM15)/$C15)>0,(1-($GE$2-$CM15)/$C15),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C15)>0,(1-($GE$2-FJ$2)/$C15),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GE$2-FT$2)/$C15)>0,(1-($GE$2-FT$2)/$C15),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FI15=0,0,($D15-$E15)*1/$C15)+IF(FJ15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(FK15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(FL15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(FM15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(FN15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(FO15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(FP15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(FQ15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(FR15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(FS15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(FT15=0,0,($AU15-$AV15-$AW15)*$AU$61*1/$C15)+IF(FU15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(FV15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(FW15=0,0,($BG15-$BH15-$BI15)*$BG$61*1/$C15)+IF(FX15=0,0,($BK15-$BL15-$BM15)*$BK$61*1/$C15)+IF(FY15=0,0,($BO15-$BP15-$BQ15)*$BO$61*1/$C15)+IF(FZ15=0,0,($BS15-$BT15-$BU15)*$BS$61*1/$C15)+IF(GA15=0,0,($BW15-$BX15-$BY15)*$BW$61*1/$C15)+IF(GB15=0,0,($CA15-$CB15-$CC15)*$CA$61*1/$C15)+IF(GC15=0,0,($CE15-$CF15-$CG15)*$CE$61*1/$C15)+IF(GD15=0,0,($CI15-$CJ15-$CK15)*$CI$61*1/$C15)","v":280534.2582887446},{"$f":"IF((1-($HB$2-$CM15)/$C15)>0,(1-($HB$2-$CM15)/$C15),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C15)>0,(1-($HB$2-GG$2)/$C15),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HB$2-GQ$2)/$C15)>0,(1-($HB$2-GQ$2)/$C15),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GF15=0,0,($D15-$E15)*1/$C15)+IF(GG15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(GH15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(GI15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(GJ15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(GK15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(GL15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(GM15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(GN15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(GO15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(GP15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(GQ15=0,0,($AU15-$AV15-$AW15)*$AU$61*1/$C15)+IF(GR15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(GS15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(GT15=0,0,($BG15-$BH15-$BI15)*$BG$61*1/$C15)+IF(GU15=0,0,($BK15-$BL15-$BM15)*$BK$61*1/$C15)+IF(GV15=0,0,($BO15-$BP15-$BQ15)*$BO$61*1/$C15)+IF(GW15=0,0,($BS15-$BT15-$BU15)*$BS$61*1/$C15)+IF(GX15=0,0,($BW15-$BX15-$BY15)*$BW$61*1/$C15)+IF(GY15=0,0,($CA15-$CB15-$CC15)*$CA$61*1/$C15)+IF(GZ15=0,0,($CE15-$CF15-$CG15)*$CE$61*1/$C15)+IF(HA15=0,0,($CI15-$CJ15-$CK15)*$CI$61*1/$C15)","v":280534.2582887446}]
[null,"Líneas subterráneas AT",30,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,2783529.55,null,null,null,1604617.82,0,null,null,0,0,null,null,2009540.01,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,865449.26,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,null,0,0,null,null,10131388.350000001,0,null,null,0,0,null,null,0,0,null,null,4258041.8100000005,0,null,null,{"$f":"IF(D16=0,0,2001-(D16-F16)*C16/D16)","v":0},{"$f":"IF((1-($DJ$2-$CM16)/$C16)>0,(1-($DJ$2-$CM16)/$C16),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C16)>0,(1-($DJ$2-G$2)/$C16),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C16)>0,(1-($DJ$2-K$2)/$C16),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C16)>0,(1-($DJ$2-O$2)/$C16),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C16)>0,(1-($DJ$2-S$2)/$C16),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C16)>0,(1-($DJ$2-W$2)/$C16),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C16)>0,(1-($DJ$2-AA$2)/$C16),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C16)>0,(1-($DJ$2-AE$2)/$C16),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C16)>0,(1-($DJ$2-AI$2)/$C16),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C16)>0,(1-($DJ$2-AM$2)/$C16),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C16)>0,(1-($DJ$2-AQ$2)/$C16),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C16)>0,(1-($DJ$2-AU$2)/$C16),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C16)>0,(1-($DJ$2-AY$2)/$C16),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C16)>0,(1-($DJ$2-BC$2)/$C16),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C16)>0,(1-($DJ$2-BG$2)/$C16),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C16)>0,(1-($DJ$2-BK$2)/$C16),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C16)>0,(1-($DJ$2-BO$2)/$C16),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C16)>0,(1-($DJ$2-BS$2)/$C16),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C16)>0,(1-($DJ$2-BW$2)/$C16),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C16)>0,(1-($DJ$2-CA$2)/$C16),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C16)>0,(1-($DJ$2-CE$2)/$C16),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C16)>0,(1-($DJ$2-CI$2)/$C16),0)","v":1},{"$f":"IF(CN16=0,0,($D16-$E16)*1/$C16)+IF(CO16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(CP16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(CQ16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(CR16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(CS16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(CT16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(CU16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(CV16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(CW16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(CX16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(CY16=0,0,($AU16-$AV16-$AW16)*$AU$61*1/$C16)+IF(CZ16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(DA16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(DB16=0,0,($BG16-$BH16-$BI16)*$BG$61*1/$C16)+IF(DC16=0,0,($BK16-$BL16-$BM16)*$BK$61*1/$C16)+IF(DD16=0,0,($BO16-$BP16-$BQ16)*$BO$61*1/$C16)+IF(DE16=0,0,($BS16-$BT16-$BU16)*$BS$61*1/$C16)+IF(DF16=0,0,($BW16-$BX16-$BY16)*$BW$61*1/$C16)+IF(DG16=0,0,($CA16-$CB16-$CC16)*$CA$61*1/$C16)+IF(DH16=0,0,($CE16-$CF16-$CG16)*$CE$61*1/$C16)+IF(DI16=0,0,($CI16-$CJ16-$CK16)*$CI$61*1/$C16)","v":634105.76831715577},19023173.049514674,0,{"$f":"(D16-E16)*CN16+((G16-H16-(I16-J16))*G$61)*CO16+((K16-L16-(M16-N16))*K$61)*CP16+((O16-P16-(Q16-R16))*O$61)*CQ16+((S16-T16-(U16-V16))*S$61)*CR16+((W16-X16-(Y16-Z16))*W$61)*CS16+((AA16-AB16-(AC16-AD16))*AA$61)*CT16+((AE16-AF16-(AG16-AH16))*AE$61)*CU16+((AI16-AJ16-(AK16-AL16))*AI$61)*CV16+((AM16-AN16-(AO16-AP16))*$AM$61)*CW16+((AQ16-AR16-(AS16-AT16))*$AQ$61)*CX16+((AU16-AV16-(AW16-AX16))*$AU$61)*CY16+((AY16-AZ16-(BA16-BB16))*$AY$61)*CZ16+((BC16-BD16-(BE16-BF16))*$BC$61)*DA16+((BG16-BH16-(BI16-BJ16))*$BG$61)*DB16+((BK16-BL16-(BM16-BN16))*$BK$61)*DC16+((BO16-BP16-(BQ16-BR16))*$BO$61)*DD16+((BS16-BT16-(BU16-BV16))*$BS$61)*DE16+((BW16-BX16-(BY16-BZ16))*$BW$61)*DF16+((CA16-CB16-(CC16-CD16))*$CA$61)*DG16+((CE16-CF16-(CG16-CH16))*$CE$61)*DH16+((CI16-CJ16-(CK16-CL16))*$CI$61)*DI16","v":15249647.206315048},{"$f":"(DK16-DL16)*1/C16","v":634105.76831715577},{"$f":"IF((1-($EK$2-$CM16)/$C16)>0,(1-($EK$2-$CM16)/$C16),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DO16=0,0,($D16-$E16)*1/$C16)+IF(DP16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(DQ16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(DR16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(DS16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(DT16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(DU16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(DV16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(DW16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(DX16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(DY16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(DZ16=0,0,($AU16-$AV16-$AW16)*$AU$61*1/$C16)+IF(EA16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(EB16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(EC16=0,0,($BG16-$BH16-$BI16)*$BG$61*1/$C16)+IF(ED16=0,0,($BK16-$BL16-$BM16)*$BK$61*1/$C16)+IF(EE16=0,0,($BO16-$BP16-$BQ16)*$BO$61*1/$C16)+IF(EF16=0,0,($BS16-$BT16-$BU16)*$BS$61*1/$C16)+IF(EG16=0,0,($BW16-$BX16-$BY16)*$BW$61*1/$C16)+IF(EH16=0,0,($CA16-$CB16-$CC16)*$CA$61*1/$C16)+IF(EI16=0,0,($CE16-$CF16-$CG16)*$CE$61*1/$C16)+IF(EJ16=0,0,($CI16-$CJ16-$CK16)*$CI$61*1/$C16)","v":634105.76831715577},{"$f":"IF((1-($FH$2-$CM16)/$C16)>0,(1-($FH$2-$CM16)/$C16),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EL16=0,0,($D16-$E16)*1/$C16)+IF(EM16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(EN16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(EO16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(EP16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(EQ16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(ER16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(ES16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(ET16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(EU16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(EV16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(EW16=0,0,($AU16-$AV16-$AW16)*$AU$61*1/$C16)+IF(EX16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(EY16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(EZ16=0,0,($BG16-$BH16-$BI16)*$BG$61*1/$C16)+IF(FA16=0,0,($BK16-$BL16-$BM16)*$BK$61*1/$C16)+IF(FB16=0,0,($BO16-$BP16-$BQ16)*$BO$61*1/$C16)+IF(FC16=0,0,($BS16-$BT16-$BU16)*$BS$61*1/$C16)+IF(FD16=0,0,($BW16-$BX16-$BY16)*$BW$61*1/$C16)+IF(FE16=0,0,($CA16-$CB16-$CC16)*$CA$61*1/$C16)+IF(FF16=0,0,($CE16-$CF16-$CG16)*$CE$61*1/$C16)+IF(FG16=0,0,($CI16-$CJ16-$CK16)*$CI$61*1/$C16)","v":634105.76831715577},{"$f":"IF((1-($GE$2-$CM16)/$C16)>0,(1-($GE$2-$CM16)/$C16),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FI16=0,0,($D16-$E16)*1/$C16)+IF(FJ16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(FK16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(FL16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(FM16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(FN16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(FO16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(FP16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(FQ16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(FR16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(FS16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(FT16=0,0,($AU16-$AV16-$AW16)*$AU$61*1/$C16)+IF(FU16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(FV16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(FW16=0,0,($BG16-$BH16-$BI16)*$BG$61*1/$C16)+IF(FX16=0,0,($BK16-$BL16-$BM16)*$BK$61*1/$C16)+IF(FY16=0,0,($BO16-$BP16-$BQ16)*$BO$61*1/$C16)+IF(FZ16=0,0,($BS16-$BT16-$BU16)*$BS$61*1/$C16)+IF(GA16=0,0,($BW16-$BX16-$BY16)*$BW$61*1/$C16)+IF(GB16=0,0,($CA16-$CB16-$CC16)*$CA$61*1/$C16)+IF(GC16=0,0,($CE16-$CF16-$CG16)*$CE$61*1/$C16)+IF(GD16=0,0,($CI16-$CJ16-$CK16)*$CI$61*1/$C16)","v":634105.76831715577},{"$f":"IF((1-($HB$2-$CM16)/$C16)>0,(1-($HB$2-$CM16)/$C16),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GF16=0,0,($D16-$E16)*1/$C16)+IF(GG16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(GH16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(GI16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(GJ16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(GK16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(GL16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(GM16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(GN16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(GO16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(GP16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(GQ16=0,0,($AU16-$AV16-$AW16)*$AU$61*1/$C16)+IF(GR16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(GS16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(GT16=0,0,($BG16-$BH16-$BI16)*$BG$61*1/$C16)+IF(GU16=0,0,($BK16-$BL16-$BM16)*$BK$61*1/$C16)+IF(GV16=0,0,($BO16-$BP16-$BQ16)*$BO$61*1/$C16)+IF(GW16=0,0,($BS16-$BT16-$BU16)*$BS$61*1/$C16)+IF(GX16=0,0,($BW16-$BX16-$BY16)*$BW$61*1/$C16)+IF(GY16=0,0,($CA16-$CB16-$CC16)*$CA$61*1/$C16)+IF(GZ16=0,0,($CE16-$CF16-$CG16)*$CE$61*1/$C16)+IF(HA16=0,0,($CI16-$CJ16-$CK16)*$CI$61*1/$C16)","v":634105.76831715577}]
[null,"Subestaciones  AT / MT",30,18156752.043342188,null,10392690.240663446,4326524.08,null,null,null,157348.18,0,null,null,1381720.04,null,null,null,6562191,null,null,null,1779943,0,null,null,0,0,null,null,166644.7334,0,null,null,0,0,null,null,334932,0,null,null,6198413.5300000003,0,null,null,151071,0,null,null,4576000.1899999995,0,null,null,142571.35999999999,0,null,null,627083.90999999992,0,null,null,3314374,0,null,null,26484224.050000001,null,null,null,0,0,null,null,23784412.84,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,{"$f":"IF(D17=0,0,2001-(D17-F17)*C17/D17)","v":1988.1716123277802},{"$f":"IF((1-($DJ$2-$CM17)/$C17)>0,(1-($DJ$2-$CM17)/$C17),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C17)>0,(1-($DJ$2-G$2)/$C17),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C17)>0,(1-($DJ$2-K$2)/$C17),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C17)>0,(1-($DJ$2-O$2)/$C17),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C17)>0,(1-($DJ$2-S$2)/$C17),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C17)>0,(1-($DJ$2-W$2)/$C17),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C17)>0,(1-($DJ$2-AA$2)/$C17),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C17)>0,(1-($DJ$2-AE$2)/$C17),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C17)>0,(1-($DJ$2-AI$2)/$C17),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C17)>0,(1-($DJ$2-AM$2)/$C17),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C17)>0,(1-($DJ$2-AQ$2)/$C17),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C17)>0,(1-($DJ$2-AU$2)/$C17),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C17)>0,(1-($DJ$2-AY$2)/$C17),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C17)>0,(1-($DJ$2-BC$2)/$C17),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C17)>0,(1-($DJ$2-BG$2)/$C17),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C17)>0,(1-($DJ$2-BK$2)/$C17),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C17)>0,(1-($DJ$2-BO$2)/$C17),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C17)>0,(1-($DJ$2-BS$2)/$C17),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C17)>0,(1-($DJ$2-BW$2)/$C17),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C17)>0,(1-($DJ$2-CA$2)/$C17),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C17)>0,(1-($DJ$2-CE$2)/$C17),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C17)>0,(1-($DJ$2-CI$2)/$C17),0)","v":1},2344061.8270192319,88478606.853919148,18156752.043342188,53982375.585773289,{"$f":"(DK17-DL17)*1/C17","v":2344061.8270192319},{"$f":"IF((1-($EK$2-$CM17)/$C17)>0,(1-($EK$2-$CM17)/$C17),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,2344061.8270192319,{"$f":"IF((1-($FH$2-$CM17)/$C17)>0,(1-($FH$2-$CM17)/$C17),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,2344061.8270192319,{"$f":"IF((1-($GE$2-$CM17)/$C17)>0,(1-($GE$2-$CM17)/$C17),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,2344061.8270192319,{"$f":"IF((1-($HB$2-$CM17)/$C17)>0,(1-($HB$2-$CM17)/$C17),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,2344061.8270192319]
[null,"Media tensión MT",null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Líneas aéreas de 34,5 kV",30,45104668.049131624,null,25817329.130430106,2914508.15,null,0,null,3062464.14,1808541,null,null,1498368,null,null,null,1733828,null,null,null,1547007.83,0,null,null,2952333.5999999996,2113411.09,null,null,1377326.58,0,null,null,1034198.0624073506,0,null,null,1234757.0362000007,0,null,null,1681984.5899999999,0,null,null,2780704.2399999979,0,null,null,4280570.0199999968,0,null,null,3354499.7700000005,0,null,null,5909381.0100000063,0,null,null,6619649.2999999989,0,null,null,4833550.5499999933,118750.12999999999,null,null,4797715.8299999991,2055532.8582396952,null,null,4806193.3799999962,603046.75161493034,null,null,3077749.2800000003,286168.81971104554,null,null,6323802.0199999977,636787.39639339992,null,null,8058850.2000000002,0,null,null,{"$f":"IF(D19=0,0,2001-(D19-F19)*C19/D19)","v":1988.1716123277802},{"$f":"IF((1-($DJ$2-$CM19)/$C19)>0,(1-($DJ$2-$CM19)/$C19),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C19)>0,(1-($DJ$2-G$2)/$C19),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C19)>0,(1-($DJ$2-K$2)/$C19),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C19)>0,(1-($DJ$2-O$2)/$C19),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C19)>0,(1-($DJ$2-S$2)/$C19),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C19)>0,(1-($DJ$2-W$2)/$C19),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C19)>0,(1-($DJ$2-AA$2)/$C19),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C19)>0,(1-($DJ$2-AE$2)/$C19),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C19)>0,(1-($DJ$2-AI$2)/$C19),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C19)>0,(1-($DJ$2-AM$2)/$C19),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C19)>0,(1-($DJ$2-AQ$2)/$C19),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C19)>0,(1-($DJ$2-AU$2)/$C19),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C19)>0,(1-($DJ$2-AY$2)/$C19),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C19)>0,(1-($DJ$2-BC$2)/$C19),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C19)>0,(1-($DJ$2-BG$2)/$C19),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C19)>0,(1-($DJ$2-BK$2)/$C19),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C19)>0,(1-($DJ$2-BO$2)/$C19),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C19)>0,(1-($DJ$2-BS$2)/$C19),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C19)>0,(1-($DJ$2-BW$2)/$C19),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C19)>0,(1-($DJ$2-CA$2)/$C19),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C19)>0,(1-($DJ$2-CE$2)/$C19),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C19)>0,(1-($DJ$2-CI$2)/$C19),0)","v":1},{"$f":"IF(CN19=0,0,($D19-$E19)*1/$C19)+IF(CO19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(CP19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(CQ19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(CR19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(CS19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(CT19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(CU19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(CV19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(CW19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(CX19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(CY19=0,0,($AU19-$AV19-$AW19)*$AU$61*1/$C19)+IF(CZ19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(DA19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(DB19=0,0,($BG19-$BH19-$BI19)*$BG$61*1/$C19)+IF(DC19=0,0,($BK19-$BL19-$BM19)*$BK$61*1/$C19)+IF(DD19=0,0,($BO19-$BP19-$BQ19)*$BO$61*1/$C19)+IF(DE19=0,0,($BS19-$BT19-$BU19)*$BS$61*1/$C19)+IF(DF19=0,0,($BW19-$BX19-$BY19)*$BW$61*1/$C19)+IF(DG19=0,0,($CA19-$CB19-$CC19)*$CA$61*1/$C19)+IF(DH19=0,0,($CE19-$CF19-$CG19)*$CE$61*1/$C19)+IF(DI19=0,0,($CI19-$CJ19-$CK19)*$CI$61*1/$C19)","v":1927886.5191138841},102941263.62254813,45104668.049131624,{"$f":"(D19-E19)*CN19+((G19-H19-(I19-J19))*G$61)*CO19+((K19-L19-(M19-N19))*K$61)*CP19+((O19-P19-(Q19-R19))*O$61)*CQ19+((S19-T19-(U19-V19))*S$61)*CR19+((W19-X19-(Y19-Z19))*W$61)*CS19+((AA19-AB19-(AC19-AD19))*AA$61)*CT19+((AE19-AF19-(AG19-AH19))*AE$61)*CU19+((AI19-AJ19-(AK19-AL19))*AI$61)*CV19+((AM19-AN19-(AO19-AP19))*$AM$61)*CW19+((AQ19-AR19-(AS19-AT19))*$AQ$61)*CX19+((AU19-AV19-(AW19-AX19))*$AU$61)*CY19+((AY19-AZ19-(BA19-BB19))*$AY$61)*CZ19+((BC19-BD19-(BE19-BF19))*$BC$61)*DA19+((BG19-BH19-(BI19-BJ19))*$BG$61)*DB19+((BK19-BL19-(BM19-BN19))*$BK$61)*DC19+((BO19-BP19-(BQ19-BR19))*$BO$61)*DD19+((BS19-BT19-(BU19-BV19))*$BS$61)*DE19+((BW19-BX19-(BY19-BZ19))*$BW$61)*DF19+((CA19-CB19-(CC19-CD19))*$CA$61)*DG19+((CE19-CF19-(CG19-CH19))*$CE$61)*DH19+((CI19-CJ19-(CK19-CL19))*$CI$61)*DI19","v":45028712.524866544},{"$f":"(DK19-DL19)*1/C19","v":1927886.5191138836},{"$f":"IF((1-($EK$2-$CM19)/$C19)>0,(1-($EK$2-$CM19)/$C19),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C19)>0,(1-($EK$2-DP$2)/$C19),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EK$2-DZ$2)/$C19)>0,(1-($EK$2-DZ$2)/$C19),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DO19=0,0,($D19-$E19)*1/$C19)+IF(DP19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(DQ19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(DR19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(DS19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(DT19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(DU19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(DV19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(DW19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(DX19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(DY19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(DZ19=0,0,($AU19-$AV19-$AW19)*$AU$61*1/$C19)+IF(EA19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(EB19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(EC19=0,0,($BG19-$BH19-$BI19)*$BG$61*1/$C19)+IF(ED19=0,0,($BK19-$BL19-$BM19)*$BK$61*1/$C19)+IF(EE19=0,0,($BO19-$BP19-$BQ19)*$BO$61*1/$C19)+IF(EF19=0,0,($BS19-$BT19-$BU19)*$BS$61*1/$C19)+IF(EG19=0,0,($BW19-$BX19-$BY19)*$BW$61*1/$C19)+IF(EH19=0,0,($CA19-$CB19-$CC19)*$CA$61*1/$C19)+IF(EI19=0,0,($CE19-$CF19-$CG19)*$CE$61*1/$C19)+IF(EJ19=0,0,($CI19-$CJ19-$CK19)*$CI$61*1/$C19)","v":1927886.5191138841},{"$f":"IF((1-($FH$2-$CM19)/$C19)>0,(1-($FH$2-$CM19)/$C19),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C19)>0,(1-($FH$2-EM$2)/$C19),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FH$2-EW$2)/$C19)>0,(1-($FH$2-EW$2)/$C19),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EL19=0,0,($D19-$E19)*1/$C19)+IF(EM19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(EN19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(EO19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(EP19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(EQ19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(ER19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(ES19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(ET19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(EU19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(EV19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(EW19=0,0,($AU19-$AV19-$AW19)*$AU$61*1/$C19)+IF(EX19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(EY19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(EZ19=0,0,($BG19-$BH19-$BI19)*$BG$61*1/$C19)+IF(FA19=0,0,($BK19-$BL19-$BM19)*$BK$61*1/$C19)+IF(FB19=0,0,($BO19-$BP19-$BQ19)*$BO$61*1/$C19)+IF(FC19=0,0,($BS19-$BT19-$BU19)*$BS$61*1/$C19)+IF(FD19=0,0,($BW19-$BX19-$BY19)*$BW$61*1/$C19)+IF(FE19=0,0,($CA19-$CB19-$CC19)*$CA$61*1/$C19)+IF(FF19=0,0,($CE19-$CF19-$CG19)*$CE$61*1/$C19)+IF(FG19=0,0,($CI19-$CJ19-$CK19)*$CI$61*1/$C19)","v":1927886.5191138841},{"$f":"IF((1-($GE$2-$CM19)/$C19)>0,(1-($GE$2-$CM19)/$C19),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C19)>0,(1-($GE$2-FJ$2)/$C19),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GE$2-FT$2)/$C19)>0,(1-($GE$2-FT$2)/$C19),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FI19=0,0,($D19-$E19)*1/$C19)+IF(FJ19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(FK19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(FL19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(FM19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(FN19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(FO19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(FP19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(FQ19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(FR19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(FS19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(FT19=0,0,($AU19-$AV19-$AW19)*$AU$61*1/$C19)+IF(FU19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(FV19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(FW19=0,0,($BG19-$BH19-$BI19)*$BG$61*1/$C19)+IF(FX19=0,0,($BK19-$BL19-$BM19)*$BK$61*1/$C19)+IF(FY19=0,0,($BO19-$BP19-$BQ19)*$BO$61*1/$C19)+IF(FZ19=0,0,($BS19-$BT19-$BU19)*$BS$61*1/$C19)+IF(GA19=0,0,($BW19-$BX19-$BY19)*$BW$61*1/$C19)+IF(GB19=0,0,($CA19-$CB19-$CC19)*$CA$61*1/$C19)+IF(GC19=0,0,($CE19-$CF19-$CG19)*$CE$61*1/$C19)+IF(GD19=0,0,($CI19-$CJ19-$CK19)*$CI$61*1/$C19)","v":1927886.5191138841},{"$f":"IF((1-($HB$2-$CM19)/$C19)>0,(1-($HB$2-$CM19)/$C19),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C19)>0,(1-($HB$2-GG$2)/$C19),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HB$2-GQ$2)/$C19)>0,(1-($HB$2-GQ$2)/$C19),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GF19=0,0,($D19-$E19)*1/$C19)+IF(GG19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(GH19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(GI19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(GJ19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(GK19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(GL19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(GM19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(GN19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(GO19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(GP19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(GQ19=0,0,($AU19-$AV19-$AW19)*$AU$61*1/$C19)+IF(GR19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(GS19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(GT19=0,0,($BG19-$BH19-$BI19)*$BG$61*1/$C19)+IF(GU19=0,0,($BK19-$BL19-$BM19)*$BK$61*1/$C19)+IF(GV19=0,0,($BO19-$BP19-$BQ19)*$BO$61*1/$C19)+IF(GW19=0,0,($BS19-$BT19-$BU19)*$BS$61*1/$C19)+IF(GX19=0,0,($BW19-$BX19-$BY19)*$BW$61*1/$C19)+IF(GY19=0,0,($CA19-$CB19-$CC19)*$CA$61*1/$C19)+IF(GZ19=0,0,($CE19-$CF19-$CG19)*$CE$61*1/$C19)+IF(HA19=0,0,($CI19-$CJ19-$CK19)*$CI$61*1/$C19)","v":1927886.5191138841}]
["SISTEMA DE","Líneas aéreas de 13,8 kV",30,100883795.71850276,null,57744581.007770106,1741512.35,null,null,null,2384819.88,3414229,null,null,2124392.5699999998,null,null,null,2093227,null,null,null,1399144.93,0,null,null,1584434.51,0,null,null,1996551.18,0,null,null,983938.82042913663,0,null,null,1839009.6533999972,0,null,null,2262361.0549999969,0,null,null,3050666.7299999953,0,null,null,3331989.8599999938,0,null,null,4128251.3600000013,530.95000000000005,null,null,6311478.2600000007,0,null,null,4644619.1699999981,0,null,null,12759446.229999999,96386.4,null,null,5705683.6099999994,735802.57198395289,null,null,4115472.9799999991,798963.07858428999,null,null,5854286.5399999972,1242203.8511660893,null,null,6072353.7499999898,137610.18948525001,null,null,3143272.7,0,null,null,1988.1716123277802,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,2067912.9722314917,162921184.8854475,100883795.71850276,{"$f":"(D20-E20)*CN20+((G20-H20-(I20-J20))*G$61)*CO20+((K20-L20-(M20-N20))*K$61)*CP20+((O20-P20-(Q20-R20))*O$61)*CQ20+((S20-T20-(U20-V20))*S$61)*CR20+((W20-X20-(Y20-Z20))*W$61)*CS20+((AA20-AB20-(AC20-AD20))*AA$61)*CT20+((AE20-AF20-(AG20-AH20))*AE$61)*CU20+((AI20-AJ20-(AK20-AL20))*AI$61)*CV20+((AM20-AN20-(AO20-AP20))*$AM$61)*CW20+((AQ20-AR20-(AS20-AT20))*$AQ$61)*CX20+((AU20-AV20-(AW20-AX20))*$AU$61)*CY20+((AY20-AZ20-(BA20-BB20))*$AY$61)*CZ20+((BC20-BD20-(BE20-BF20))*$BC$61)*DA20+((BG20-BH20-(BI20-BJ20))*$BG$61)*DB20+((BK20-BL20-(BM20-BN20))*$BK$61)*DC20+((BO20-BP20-(BQ20-BR20))*$BO$61)*DD20+((BS20-BT20-(BU20-BV20))*$BS$61)*DE20+((BW20-BX20-(BY20-BZ20))*$BW$61)*DF20+((CA20-CB20-(CC20-CD20))*$CA$61)*DG20+((CE20-CF20-(CG20-CH20))*$CE$61)*DH20+((CI20-CJ20-(CK20-CL20))*$CI$61)*DI20","v":48727554.08192201},2067912.9722314915,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,2067912.9722314917,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,2067912.9722314917,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,2067912.9722314917,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,2067912.9722314917]
["DISTRIBUCION","Líneas aéreas de otras tensiones",30,10502599.27748627,null,6011557.7983945617,0,null,null,null,0,0,null,null,0,null,null,null,1587005,1587005,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,1988.1716285832626,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,0,10502599.27748627,10502599.27748627,0,0,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,0,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,0,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,0]
[null,"Líneas subterráneas de 34,5 kV",30,0,null,0,8243.08,null,null,null,107822.54,0,null,null,14342,null,null,null,40902.199999999997,null,null,null,105842.35699999999,0,null,null,51925,0,null,null,329931.08,0,null,null,698785.93250000011,0,null,null,703903.87000000011,0,null,null,1218864.8700000001,0,null,null,1378168.0800000003,0,null,null,2304144.9,0,null,null,636574.1399999999,0,null,null,1089814.49,0,null,null,2864804.4000000004,0,null,null,3568242.0300000017,0,null,null,5052388.8600000031,534.16886386484396,null,null,4373991.2800000012,123702.29159873011,null,null,1687195.0499999996,0,null,null,1433187.0200000005,31268.68981,null,null,1544444.6799999997,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,847196.80592964089,25415904.177889228,0,21170230.939627357,847196.80592964089,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,847196.80592964089,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,847196.80592964089,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,847196.80592964089,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,847196.80592964089]
[null,"Líneas subterráneas de 13,8 kV",30,0,null,0,1472247.99,null,null,null,3838199.57,0,null,null,1377632.68,null,null,null,2456072,null,null,null,3090247.8530000001,0,null,null,3365313,0,null,null,3107834.99,0,null,null,4921819.2942011133,0,null,null,4251329,0,null,null,3671640.23,0,null,null,7538643.9000000041,0,null,null,6958840.2800000105,0,null,null,12170665.799999993,478353.08,null,null,5933814.6400000034,0,null,null,5356550.3,0,null,null,5843959.2599999998,406107.12000000005,null,null,10054434.030000001,662756.16449127707,null,null,10425595.390000012,785332.74954546837,null,null,15796364.139999989,332188.97758276871,null,null,14610646.700000003,42531.550811000001,null,null,8026992.209999999,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,3819690.4393222104,114590713.17966631,0,90195799.121545419,3819690.4393222104,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,3819690.4393222104,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,3819690.4393222104,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,3819690.4393222104,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,3819690.4393222104]
[null,"Líneas subterráneas de otras tensiones",30,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,1366746.74,0,null,null,109.42,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,79492.330000000016,0,null,null,143770.49,0,null,null,19786.239999999998,0,null,null,0,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,47663.085165059325,1429892.55495178,0,1113481.7611696136,47663.085165059332,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,47663.085165059325,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,47663.085165059325,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,47663.085165059325,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,47663.085165059325]
[null,"Subestaciones  34,5 kV / MT",30,17407504.252298884,null,9963827.3773194943,971291.34,null,null,null,500978.81,0,null,null,82711.3,null,null,null,196573.92,null,null,null,85078,0,null,null,359524,0,null,null,29930,0,null,null,134179.56,0,null,null,90583,0,null,null,171534.52000000002,0,null,null,944923.23,0,null,null,3898824.6999999997,0,null,null,972435.57,0,null,null,1163308,0,null,null,30881.940000000002,0,null,null,2187634,0,null,null,342347.92,0,null,null,67883.61,0,null,null,199439.7,0,null,null,831146.56,0,null,null,0,0,null,null,1988.1716069683057,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,381473.67437548685,28851714.48356349,17407504.252298884,8193106.369351374,381473.67437548685,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,381473.67437548685,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,381473.67437548685,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,381473.67437548685,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,381473.67437548685]
[null,"Subestaciones  13,8 kV / MT",30,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,0,0,0,0,0,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,0,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,0,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,0]
[null,"Otras subestaciones  MT/MT",30,436488.84193606814,null,249840.57263759663,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,39584.839999999997,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,4801158.07,178855.01,null,null,4337045.6399999997,0,null,null,2628149.1,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,1988.1716123277802,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,340436.25827379222,10649576.590149835,436488.84193606814,7932710.3315860387,340436.25827379222,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,340436.25827379222,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,340436.25827379222,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,340436.25827379222,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,340436.25827379222]
[null,"Centros de reflexión MT",30,0,null,0,0,null,null,null,0,0,null,null,138983.5,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,309329.03500000003,0,null,null,0,0,null,null,292858.75000000006,0,null,null,875696.71200000006,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,202180.94638005563,null,null,0,495991.91066439019,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,23816.516325109602,714495.4897532881,0,328133.49699122331,23816.516325109602,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,23816.516325109602,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,23816.516325109602,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,23816.516325109602,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,23816.516325109602]
[null,"Centro de transformación  34,5 kV / BT",30,10062100.118256407,null,5759416.0811336841,400749,null,null,null,818396.9,136692,null,null,223453,null,null,null,454292,null,null,null,544331.81499999342,0,null,null,1616820.73,603831.73,null,null,1594911.0800000003,0,null,null,1445245.8499999999,0,null,null,1265176.2362999991,0,null,null,3057222.6469948161,0,null,null,3302899.7299999995,0,null,null,3337520.6799999895,0,null,null,4378428.3000000007,0,null,null,6700401.27999999,0,null,null,6078098.3199999975,0,null,null,6512836.5999999978,10265.34,null,null,7164632.4100000011,259528.83526311835,null,null,6312171.2699999884,57799.790866726078,null,null,6104989.4199999925,50286.757172253339,null,null,6757482.3100000052,101452.55052999999,null,null,3797933.6799999997,0,null,null,1988.1716123277802,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,2059429.1960009483,71844975.998284847,10062100.118256407,50464381.922603078,2059429.1960009481,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,2059429.1960009483,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,2059429.1960009483,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,2059429.1960009483,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,2059429.1960009483]
[null,"Centro de transformación  13,8 kV / BT",30,29511992.576286931,null,16892281.138279073,1379418,null,null,null,1651456.33,516726,null,null,1200043,null,null,null,1565519,null,null,null,1349434.1649999998,0,null,null,2810332.85,0,null,null,4510685.6400000006,0,null,null,3312431.6400000006,0,null,null,3983743.6018000012,0,null,null,6428941.7716666162,0,null,null,7718895.3450000025,0,null,null,6685412.6900000107,0,null,null,10332631.539999997,224171.66999999998,null,null,7443701.3900000053,0,null,null,9935701.3299999833,0,null,null,8287640.2500000075,159587.02000000002,null,null,11694439.140000023,417592.40118357103,null,null,7877132.8499999885,147396.01360272605,null,null,9079675.3899999987,187944.55137661463,null,null,8452079.5800000001,38574.335282,null,null,5586690.3499999996,0,null,null,1988.1716102475427,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,3471551.5246305531,133658538.31520353,29511992.576286931,81344730.728122443,3471551.5246305536,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,3471551.5246305531,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,3471551.5246305531,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,3471551.5246305531,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,3471551.5246305531]
[null,"Otros centros de transformación  MT/BT",30,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,396751,396751,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,749962.30999999994,0,null,null,1047835.4500000005,0,null,null,1262504.47,0,null,null,742045.51,4581.63,null,null,862098.46000000008,0,null,null,622906.73999999976,0,null,null,1094301.5200000003,4071.10599550298,null,null,1175224.78,36410.04423,null,null,0,0,null,null,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,220673.7139505485,6620211.4185164561,0,5754765.6041834932,220673.71395054852,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,220673.7139505485,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,220673.7139505485,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,220673.7139505485,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,220673.7139505485]
[null,"Baja tensión BT (<600V)",null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Líneas aéreas BT",30,0,null,0,1285072.8799999999,null,null,null,2072771.05,258363,null,null,1886503.04,null,null,null,1463480,null,null,null,2939631.76,0,null,null,3301608.87,301915.87,null,null,3871083,0,null,null,2328610.4500000002,0,null,null,2976594.569399999,0,null,null,3633577.269999993,0,null,null,3837750.6600000043,0,null,null,5075299.8500000117,0,null,null,4519863.3000000063,0,null,null,7753684.5100000007,0,null,null,7915446.480000007,0,null,null,6046004.5799999973,41910.939999999995,null,null,7454917.9800000098,842144.33223675145,null,null,8528034.9900000095,657058.85756229318,null,null,8851450.389999995,714173.16470297601,null,null,7813332.4399999827,297807.72510225,null,null,5004491.5199999986,0,null,null,{"$f":"IF(D33=0,0,2001-(D33-F33)*C33/D33)","v":0},{"$f":"IF((1-($DJ$2-$CM33)/$C33)>0,(1-($DJ$2-$CM33)/$C33),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C33)>0,(1-($DJ$2-G$2)/$C33),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C33)>0,(1-($DJ$2-K$2)/$C33),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C33)>0,(1-($DJ$2-O$2)/$C33),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C33)>0,(1-($DJ$2-S$2)/$C33),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C33)>0,(1-($DJ$2-W$2)/$C33),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C33)>0,(1-($DJ$2-AA$2)/$C33),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C33)>0,(1-($DJ$2-AE$2)/$C33),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C33)>0,(1-($DJ$2-AI$2)/$C33),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C33)>0,(1-($DJ$2-AM$2)/$C33),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C33)>0,(1-($DJ$2-AQ$2)/$C33),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C33)>0,(1-($DJ$2-AU$2)/$C33),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C33)>0,(1-($DJ$2-AY$2)/$C33),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C33)>0,(1-($DJ$2-BC$2)/$C33),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C33)>0,(1-($DJ$2-BG$2)/$C33),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C33)>0,(1-($DJ$2-BK$2)/$C33),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C33)>0,(1-($DJ$2-BO$2)/$C33),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C33)>0,(1-($DJ$2-BS$2)/$C33),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C33)>0,(1-($DJ$2-BW$2)/$C33),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C33)>0,(1-($DJ$2-CA$2)/$C33),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C33)>0,(1-($DJ$2-CE$2)/$C33),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C33)>0,(1-($DJ$2-CI$2)/$C33),0)","v":1},{"$f":"IF(CN33=0,0,($D33-$E33)*1/$C33)+IF(CO33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(CP33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(CQ33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(CR33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(CS33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(CT33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(CU33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(CV33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(CW33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(CX33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(CY33=0,0,($AU33-$AV33-$AW33)*$AU$61*1/$C33)+IF(CZ33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(DA33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(DB33=0,0,($BG33-$BH33-$BI33)*$BG$61*1/$C33)+IF(DC33=0,0,($BK33-$BL33-$BM33)*$BK$61*1/$C33)+IF(DD33=0,0,($BO33-$BP33-$BQ33)*$BO$61*1/$C33)+IF(DE33=0,0,($BS33-$BT33-$BU33)*$BS$61*1/$C33)+IF(DF33=0,0,($BW33-$BX33-$BY33)*$BW$61*1/$C33)+IF(DG33=0,0,($CA33-$CB33-$CC33)*$CA$61*1/$C33)+IF(DH33=0,0,($CE33-$CF33-$CG33)*$CE$61*1/$C33)+IF(DI33=0,0,($CI33-$CJ33-$CK33)*$CI$61*1/$C33)","v":2769778.305021619},83093349.150648534,0,{"$f":"(D33-E33)*CN33+((G33-H33-(I33-J33))*G$61)*CO33+((K33-L33-(M33-N33))*K$61)*CP33+((O33-P33-(Q33-R33))*O$61)*CQ33+((S33-T33-(U33-V33))*S$61)*CR33+((W33-X33-(Y33-Z33))*W$61)*CS33+((AA33-AB33-(AC33-AD33))*AA$61)*CT33+((AE33-AF33-(AG33-AH33))*AE$61)*CU33+((AI33-AJ33-(AK33-AL33))*AI$61)*CV33+((AM33-AN33-(AO33-AP33))*$AM$61)*CW33+((AQ33-AR33-(AS33-AT33))*$AQ$61)*CX33+((AU33-AV33-(AW33-AX33))*$AU$61)*CY33+((AY33-AZ33-(BA33-BB33))*$AY$61)*CZ33+((BC33-BD33-(BE33-BF33))*$BC$61)*DA33+((BG33-BH33-(BI33-BJ33))*$BG$61)*DB33+((BK33-BL33-(BM33-BN33))*$BK$61)*DC33+((BO33-BP33-(BQ33-BR33))*$BO$61)*DD33+((BS33-BT33-(BU33-BV33))*$BS$61)*DE33+((BW33-BX33-(BY33-BZ33))*$BW$61)*DF33+((CA33-CB33-(CC33-CD33))*$CA$61)*DG33+((CE33-CF33-(CG33-CH33))*$CE$61)*DH33+((CI33-CJ33-(CK33-CL33))*$CI$61)*DI33","v":64390721.355899081},{"$f":"(DK33-DL33)*1/C33","v":2769778.305021618},{"$f":"IF((1-($EK$2-$CM33)/$C33)>0,(1-($EK$2-$CM33)/$C33),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C33)>0,(1-($EK$2-DP$2)/$C33),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EK$2-DZ$2)/$C33)>0,(1-($EK$2-DZ$2)/$C33),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DO33=0,0,($D33-$E33)*1/$C33)+IF(DP33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(DQ33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(DR33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(DS33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(DT33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(DU33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(DV33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(DW33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(DX33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(DY33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(DZ33=0,0,($AU33-$AV33-$AW33)*$AU$61*1/$C33)+IF(EA33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(EB33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(EC33=0,0,($BG33-$BH33-$BI33)*$BG$61*1/$C33)+IF(ED33=0,0,($BK33-$BL33-$BM33)*$BK$61*1/$C33)+IF(EE33=0,0,($BO33-$BP33-$BQ33)*$BO$61*1/$C33)+IF(EF33=0,0,($BS33-$BT33-$BU33)*$BS$61*1/$C33)+IF(EG33=0,0,($BW33-$BX33-$BY33)*$BW$61*1/$C33)+IF(EH33=0,0,($CA33-$CB33-$CC33)*$CA$61*1/$C33)+IF(EI33=0,0,($CE33-$CF33-$CG33)*$CE$61*1/$C33)+IF(EJ33=0,0,($CI33-$CJ33-$CK33)*$CI$61*1/$C33)","v":2769778.305021619},{"$f":"IF((1-($FH$2-$CM33)/$C33)>0,(1-($FH$2-$CM33)/$C33),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C33)>0,(1-($FH$2-EM$2)/$C33),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FH$2-EW$2)/$C33)>0,(1-($FH$2-EW$2)/$C33),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EL33=0,0,($D33-$E33)*1/$C33)+IF(EM33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(EN33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(EO33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(EP33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(EQ33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(ER33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(ES33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(ET33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(EU33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(EV33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(EW33=0,0,($AU33-$AV33-$AW33)*$AU$61*1/$C33)+IF(EX33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(EY33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(EZ33=0,0,($BG33-$BH33-$BI33)*$BG$61*1/$C33)+IF(FA33=0,0,($BK33-$BL33-$BM33)*$BK$61*1/$C33)+IF(FB33=0,0,($BO33-$BP33-$BQ33)*$BO$61*1/$C33)+IF(FC33=0,0,($BS33-$BT33-$BU33)*$BS$61*1/$C33)+IF(FD33=0,0,($BW33-$BX33-$BY33)*$BW$61*1/$C33)+IF(FE33=0,0,($CA33-$CB33-$CC33)*$CA$61*1/$C33)+IF(FF33=0,0,($CE33-$CF33-$CG33)*$CE$61*1/$C33)+IF(FG33=0,0,($CI33-$CJ33-$CK33)*$CI$61*1/$C33)","v":2769778.305021619},{"$f":"IF((1-($GE$2-$CM33)/$C33)>0,(1-($GE$2-$CM33)/$C33),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C33)>0,(1-($GE$2-FJ$2)/$C33),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GE$2-FT$2)/$C33)>0,(1-($GE$2-FT$2)/$C33),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FI33=0,0,($D33-$E33)*1/$C33)+IF(FJ33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(FK33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(FL33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(FM33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(FN33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(FO33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(FP33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(FQ33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(FR33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(FS33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(FT33=0,0,($AU33-$AV33-$AW33)*$AU$61*1/$C33)+IF(FU33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(FV33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(FW33=0,0,($BG33-$BH33-$BI33)*$BG$61*1/$C33)+IF(FX33=0,0,($BK33-$BL33-$BM33)*$BK$61*1/$C33)+IF(FY33=0,0,($BO33-$BP33-$BQ33)*$BO$61*1/$C33)+IF(FZ33=0,0,($BS33-$BT33-$BU33)*$BS$61*1/$C33)+IF(GA33=0,0,($BW33-$BX33-$BY33)*$BW$61*1/$C33)+IF(GB33=0,0,($CA33-$CB33-$CC33)*$CA$61*1/$C33)+IF(GC33=0,0,($CE33-$CF33-$CG33)*$CE$61*1/$C33)+IF(GD33=0,0,($CI33-$CJ33-$CK33)*$CI$61*1/$C33)","v":2769778.305021619},{"$f":"IF((1-($HB$2-$CM33)/$C33)>0,(1-($HB$2-$CM33)/$C33),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C33)>0,(1-($HB$2-GG$2)/$C33),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HB$2-GQ$2)/$C33)>0,(1-($HB$2-GQ$2)/$C33),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GF33=0,0,($D33-$E33)*1/$C33)+IF(GG33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(GH33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(GI33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(GJ33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(GK33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(GL33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(GM33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(GN33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(GO33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(GP33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(GQ33=0,0,($AU33-$AV33-$AW33)*$AU$61*1/$C33)+IF(GR33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(GS33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(GT33=0,0,($BG33-$BH33-$BI33)*$BG$61*1/$C33)+IF(GU33=0,0,($BK33-$BL33-$BM33)*$BK$61*1/$C33)+IF(GV33=0,0,($BO33-$BP33-$BQ33)*$BO$61*1/$C33)+IF(GW33=0,0,($BS33-$BT33-$BU33)*$BS$61*1/$C33)+IF(GX33=0,0,($BW33-$BX33-$BY33)*$BW$61*1/$C33)+IF(GY33=0,0,($CA33-$CB33-$CC33)*$CA$61*1/$C33)+IF(GZ33=0,0,($CE33-$CF33-$CG33)*$CE$61*1/$C33)+IF(HA33=0,0,($CI33-$CJ33-$CK33)*$CI$61*1/$C33)","v":2769778.305021619}]
[null,"Líneas subterráneas BT",30,0,null,0,437850.63,null,null,null,671324.49,0,null,null,960384,null,null,null,940637.82,null,null,null,621948.78999999992,0,null,null,883748,0,null,null,1005264.78,0,null,null,1338430.1600000001,0,null,null,1400445.4599999995,0,null,null,1803654.9900000014,0,null,null,2325298.2100000028,0,null,null,2988468.2300000014,0,null,null,6726124.5700000003,421352.73000000004,null,null,6440848.2299999949,0,null,null,7550418.7100000093,0,null,null,12172967.750000013,170935.55000000002,null,null,15362864.809999993,110117.05922083808,null,null,6122679.5899999971,115933.40028418574,null,null,9077366.4200000037,409336.6336668327,null,null,10530544.030000001,96772.741586999997,null,null,5022760.4500000011,0,null,null,{"$f":"IF(D34=0,0,2001-(D34-F34)*C34/D34)","v":0},{"$f":"IF((1-($DJ$2-$CM34)/$C34)>0,(1-($DJ$2-$CM34)/$C34),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C34)>0,(1-($DJ$2-G$2)/$C34),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C34)>0,(1-($DJ$2-K$2)/$C34),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C34)>0,(1-($DJ$2-O$2)/$C34),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C34)>0,(1-($DJ$2-S$2)/$C34),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C34)>0,(1-($DJ$2-W$2)/$C34),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C34)>0,(1-($DJ$2-AA$2)/$C34),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C34)>0,(1-($DJ$2-AE$2)/$C34),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C34)>0,(1-($DJ$2-AI$2)/$C34),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C34)>0,(1-($DJ$2-AM$2)/$C34),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C34)>0,(1-($DJ$2-AQ$2)/$C34),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C34)>0,(1-($DJ$2-AU$2)/$C34),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C34)>0,(1-($DJ$2-AY$2)/$C34),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C34)>0,(1-($DJ$2-BC$2)/$C34),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C34)>0,(1-($DJ$2-BG$2)/$C34),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C34)>0,(1-($DJ$2-BK$2)/$C34),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C34)>0,(1-($DJ$2-BO$2)/$C34),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C34)>0,(1-($DJ$2-BS$2)/$C34),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C34)>0,(1-($DJ$2-BW$2)/$C34),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C34)>0,(1-($DJ$2-CA$2)/$C34),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C34)>0,(1-($DJ$2-CE$2)/$C34),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C34)>0,(1-($DJ$2-CI$2)/$C34),0)","v":1},2723295.8856196562,81698876.568589687,0,68376739.164769068,{"$f":"(DK34-DL34)*1/C34","v":2723295.8856196562},{"$f":"IF((1-($EK$2-$CM34)/$C34)>0,(1-($EK$2-$CM34)/$C34),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,2723295.8856196562,{"$f":"IF((1-($FH$2-$CM34)/$C34)>0,(1-($FH$2-$CM34)/$C34),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,2723295.8856196562,{"$f":"IF((1-($GE$2-$CM34)/$C34)>0,(1-($GE$2-$CM34)/$C34),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,2723295.8856196562,{"$f":"IF((1-($HB$2-$CM34)/$C34)>0,(1-($HB$2-$CM34)/$C34),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,2723295.8856196562]
[null,"Acometidas BT",30,24778308.944399059,null,14182783.76102249,231683.19,null,null,null,387938.67,0,null,null,598221.71,null,null,null,460185,null,null,null,626007,0,null,null,527992,0,null,null,730660,0,null,null,876711.1100000001,0,null,null,1228086.06,0,null,null,1413598.5100000002,0,null,null,1243931.5099999995,0,null,null,1164225.1300000001,0,null,null,1525975.5899999999,0,null,null,1352225.0800000003,0,null,null,1120259.75,0,null,null,924034.12000000011,0,null,null,844285.57999999984,0,null,null,949135.52,0,null,null,468567.94999999995,0,null,null,949135.5199999999,0,null,null,362809.69999999995,0,null,null,{"$f":"IF(D35=0,0,2001-(D35-F35)*C35/D35)","v":1988.1716122268647},{"$f":"IF((1-($DJ$2-$CM35)/$C35)>0,(1-($DJ$2-$CM35)/$C35),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C35)>0,(1-($DJ$2-G$2)/$C35),0)","v":0.35},{"$f":"IF((1-($DJ$2-K$2)/$C35)>0,(1-($DJ$2-K$2)/$C35),0)","v":0.3833333333333333},{"$f":"IF((1-($DJ$2-O$2)/$C35)>0,(1-($DJ$2-O$2)/$C35),0)","v":0.41666666666666663},{"$f":"IF((1-($DJ$2-S$2)/$C35)>0,(1-($DJ$2-S$2)/$C35),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-W$2)/$C35)>0,(1-($DJ$2-W$2)/$C35),0)","v":0.48333333333333328},{"$f":"IF((1-($DJ$2-AA$2)/$C35)>0,(1-($DJ$2-AA$2)/$C35),0)","v":0.51666666666666661},{"$f":"IF((1-($DJ$2-AE$2)/$C35)>0,(1-($DJ$2-AE$2)/$C35),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-AI$2)/$C35)>0,(1-($DJ$2-AI$2)/$C35),0)","v":0.58333333333333326},{"$f":"IF((1-($DJ$2-AM$2)/$C35)>0,(1-($DJ$2-AM$2)/$C35),0)","v":0.6166666666666667},{"$f":"IF((1-($DJ$2-AQ$2)/$C35)>0,(1-($DJ$2-AQ$2)/$C35),0)","v":0.65},{"$f":"IF((1-($DJ$2-AU$2)/$C35)>0,(1-($DJ$2-AU$2)/$C35),0)","v":0.68333333333333335},{"$f":"IF((1-($DJ$2-AY$2)/$C35)>0,(1-($DJ$2-AY$2)/$C35),0)","v":0.71666666666666667},{"$f":"IF((1-($DJ$2-BC$2)/$C35)>0,(1-($DJ$2-BC$2)/$C35),0)","v":0.75},{"$f":"IF((1-($DJ$2-BG$2)/$C35)>0,(1-($DJ$2-BG$2)/$C35),0)","v":0.78333333333333333},{"$f":"IF((1-($DJ$2-BK$2)/$C35)>0,(1-($DJ$2-BK$2)/$C35),0)","v":0.81666666666666665},{"$f":"IF((1-($DJ$2-BO$2)/$C35)>0,(1-($DJ$2-BO$2)/$C35),0)","v":0.85},{"$f":"IF((1-($DJ$2-BS$2)/$C35)>0,(1-($DJ$2-BS$2)/$C35),0)","v":0.8833333333333333},{"$f":"IF((1-($DJ$2-BW$2)/$C35)>0,(1-($DJ$2-BW$2)/$C35),0)","v":0.91666666666666663},{"$f":"IF((1-($DJ$2-CA$2)/$C35)>0,(1-($DJ$2-CA$2)/$C35),0)","v":0.95},{"$f":"IF((1-($DJ$2-CE$2)/$C35)>0,(1-($DJ$2-CE$2)/$C35),0)","v":0.98333333333333328},{"$f":"IF((1-($DJ$2-CI$2)/$C35)>0,(1-($DJ$2-CI$2)/$C35),0)","v":1},517283.02598639147,40296799.723990791,24778308.944399059,11079243.205196975,{"$f":"(DK35-DL35)*1/C35","v":517283.02598639106},{"$f":"IF((1-($EK$2-$CM35)/$C35)>0,(1-($EK$2-$CM35)/$C35),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,517283.02598639147,{"$f":"IF((1-($FH$2-$CM35)/$C35)>0,(1-($FH$2-$CM35)/$C35),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,517283.02598639147,{"$f":"IF((1-($GE$2-$CM35)/$C35)>0,(1-($GE$2-$CM35)/$C35),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,517283.02598639147,{"$f":"IF((1-($HB$2-$CM35)/$C35)>0,(1-($HB$2-$CM35)/$C35),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,517283.02598639147]
[null,"Otros equipos del sistema de distribución",null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Otros equipos del sistema de Distribución",10,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,111989,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,229985,0,null,null,0,0,null,null,0,0,null,null,34579,0,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,{"$f":"IF(D37=0,0,2001-(D37-F37)*C37/D37)","v":0},{"$f":"IF((1-($DJ$2-$CM37)/$C37)>0,(1-($DJ$2-$CM37)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C37)>0,(1-($DJ$2-G$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-K$2)/$C37)>0,(1-($DJ$2-K$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-O$2)/$C37)>0,(1-($DJ$2-O$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-S$2)/$C37)>0,(1-($DJ$2-S$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-W$2)/$C37)>0,(1-($DJ$2-W$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AA$2)/$C37)>0,(1-($DJ$2-AA$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AE$2)/$C37)>0,(1-($DJ$2-AE$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AI$2)/$C37)>0,(1-($DJ$2-AI$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AM$2)/$C37)>0,(1-($DJ$2-AM$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AQ$2)/$C37)>0,(1-($DJ$2-AQ$2)/$C37),0)","v":0},{"$f":"IF((1-($DJ$2-AU$2)/$C37)>0,(1-($DJ$2-AU$2)/$C37),0)","v":5.0000000000000044E-2},{"$f":"IF((1-($DJ$2-AY$2)/$C37)>0,(1-($DJ$2-AY$2)/$C37),0)","v":0.15000000000000002},{"$f":"IF((1-($DJ$2-BC$2)/$C37)>0,(1-($DJ$2-BC$2)/$C37),0)","v":0.25},{"$f":"IF((1-($DJ$2-BG$2)/$C37)>0,(1-($DJ$2-BG$2)/$C37),0)","v":0.35},{"$f":"IF((1-($DJ$2-BK$2)/$C37)>0,(1-($DJ$2-BK$2)/$C37),0)","v":0.44999999999999996},{"$f":"IF((1-($DJ$2-BO$2)/$C37)>0,(1-($DJ$2-BO$2)/$C37),0)","v":0.55000000000000004},{"$f":"IF((1-($DJ$2-BS$2)/$C37)>0,(1-($DJ$2-BS$2)/$C37),0)","v":0.65},{"$f":"IF((1-($DJ$2-BW$2)/$C37)>0,(1-($DJ$2-BW$2)/$C37),0)","v":0.75},{"$f":"IF((1-($DJ$2-CA$2)/$C37)>0,(1-($DJ$2-CA$2)/$C37),0)","v":0.85},{"$f":"IF((1-($DJ$2-CE$2)/$C37)>0,(1-($DJ$2-CE$2)/$C37),0)","v":0.95},{"$f":"IF((1-($DJ$2-CI$2)/$C37)>0,(1-($DJ$2-CI$2)/$C37),0)","v":1},{"$f":"IF(CN37=0,0,($D37-$E37)*1/$C37)+IF(CO37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(CP37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(CQ37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(CR37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(CS37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(CT37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(CU37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(CV37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(CW37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(CX37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(CY37=0,0,($AU37-$AV37-$AW37)*$AU$61*1/$C37)+IF(CZ37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(DA37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(DB37=0,0,($BG37-$BH37-$BI37)*$BG$61*1/$C37)+IF(DC37=0,0,($BK37-$BL37-$BM37)*$BK$61*1/$C37)+IF(DD37=0,0,($BO37-$BP37-$BQ37)*$BO$61*1/$C37)+IF(DE37=0,0,($BS37-$BT37-$BU37)*$BS$61*1/$C37)+IF(DF37=0,0,($BW37-$BX37-$BY37)*$BW$61*1/$C37)+IF(DG37=0,0,($CA37-$CB37-$CC37)*$CA$61*1/$C37)+IF(DH37=0,0,($CE37-$CF37-$CG37)*$CE$61*1/$C37)+IF(DI37=0,0,($CI37-$CJ37-$CK37)*$CI$61*1/$C37)","v":21838.684067800561},314170.85260149074,95784.01192348513,{"$f":"(D37-E37)*CN37+((G37-H37-(I37-J37))*G$61)*CO37+((K37-L37-(M37-N37))*K$61)*CP37+((O37-P37-(Q37-R37))*O$61)*CQ37+((S37-T37-(U37-V37))*S$61)*CR37+((W37-X37-(Y37-Z37))*W$61)*CS37+((AA37-AB37-(AC37-AD37))*AA$61)*CT37+((AE37-AF37-(AG37-AH37))*AE$61)*CU37+((AI37-AJ37-(AK37-AL37))*AI$61)*CV37+((AM37-AN37-(AO37-AP37))*$AM$61)*CW37+((AQ37-AR37-(AS37-AT37))*$AQ$61)*CX37+((AU37-AV37-(AW37-AX37))*$AU$61)*CY37+((AY37-AZ37-(BA37-BB37))*$AY$61)*CZ37+((BC37-BD37-(BE37-BF37))*$BC$61)*DA37+((BG37-BH37-(BI37-BJ37))*$BG$61)*DB37+((BK37-BL37-(BM37-BN37))*$BK$61)*DC37+((BO37-BP37-(BQ37-BR37))*$BO$61)*DD37+((BS37-BT37-(BU37-BV37))*$BS$61)*DE37+((BW37-BX37-(BY37-BZ37))*$BW$61)*DF37+((CA37-CB37-(CC37-CD37))*$CA$61)*DG37+((CE37-CF37-(CG37-CH37))*$CE$61)*DH37+((CI37-CJ37-(CK37-CL37))*$CI$61)*DI37","v":19877.916422799986},{"$f":"(DK37-DL37)*1/C37","v":21838.684067800561},{"$f":"IF((1-($EK$2-$CM37)/$C37)>0,(1-($EK$2-$CM37)/$C37),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C37)>0,(1-($EK$2-DP$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EK$2-DZ$2)/$C37)>0,(1-($EK$2-DZ$2)/$C37),0)","v":0},5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.9,{"$f":"IF(DO37=0,0,($D37-$E37)*1/$C37)+IF(DP37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(DQ37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(DR37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(DS37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(DT37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(DU37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(DV37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(DW37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(DX37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(DY37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(DZ37=0,0,($AU37-$AV37-$AW37)*$AU$61*1/$C37)+IF(EA37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(EB37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(EC37=0,0,($BG37-$BH37-$BI37)*$BG$61*1/$C37)+IF(ED37=0,0,($BK37-$BL37-$BM37)*$BK$61*1/$C37)+IF(EE37=0,0,($BO37-$BP37-$BQ37)*$BO$61*1/$C37)+IF(EF37=0,0,($BS37-$BT37-$BU37)*$BS$61*1/$C37)+IF(EG37=0,0,($BW37-$BX37-$BY37)*$BW$61*1/$C37)+IF(EH37=0,0,($CA37-$CB37-$CC37)*$CA$61*1/$C37)+IF(EI37=0,0,($CE37-$CF37-$CG37)*$CE$61*1/$C37)+IF(EJ37=0,0,($CI37-$CJ37-$CK37)*$CI$61*1/$C37)","v":2986.1914629665666},{"$f":"IF((1-($FH$2-$CM37)/$C37)>0,(1-($FH$2-$CM37)/$C37),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C37)>0,(1-($FH$2-EM$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-EW$2)/$C37)>0,(1-($FH$2-EW$2)/$C37),0)","v":0},0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.8,{"$f":"IF(EL37=0,0,($D37-$E37)*1/$C37)+IF(EM37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(EN37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(EO37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(EP37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(EQ37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(ER37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(ES37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(ET37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(EU37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(EV37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(EW37=0,0,($AU37-$AV37-$AW37)*$AU$61*1/$C37)+IF(EX37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(EY37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(EZ37=0,0,($BG37-$BH37-$BI37)*$BG$61*1/$C37)+IF(FA37=0,0,($BK37-$BL37-$BM37)*$BK$61*1/$C37)+IF(FB37=0,0,($BO37-$BP37-$BQ37)*$BO$61*1/$C37)+IF(FC37=0,0,($BS37-$BT37-$BU37)*$BS$61*1/$C37)+IF(FD37=0,0,($BW37-$BX37-$BY37)*$BW$61*1/$C37)+IF(FE37=0,0,($CA37-$CB37-$CC37)*$CA$61*1/$C37)+IF(FF37=0,0,($CE37-$CF37-$CG37)*$CE$61*1/$C37)+IF(FG37=0,0,($CI37-$CJ37-$CK37)*$CI$61*1/$C37)","v":2986.1914629665666},{"$f":"IF((1-($GE$2-$CM37)/$C37)>0,(1-($GE$2-$CM37)/$C37),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C37)>0,(1-($GE$2-FJ$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GE$2-FT$2)/$C37)>0,(1-($GE$2-FT$2)/$C37),0)","v":0},0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.7,{"$f":"IF(FI37=0,0,($D37-$E37)*1/$C37)+IF(FJ37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(FK37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(FL37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(FM37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(FN37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(FO37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(FP37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(FQ37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(FR37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(FS37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(FT37=0,0,($AU37-$AV37-$AW37)*$AU$61*1/$C37)+IF(FU37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(FV37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(FW37=0,0,($BG37-$BH37-$BI37)*$BG$61*1/$C37)+IF(FX37=0,0,($BK37-$BL37-$BM37)*$BK$61*1/$C37)+IF(FY37=0,0,($BO37-$BP37-$BQ37)*$BO$61*1/$C37)+IF(FZ37=0,0,($BS37-$BT37-$BU37)*$BS$61*1/$C37)+IF(GA37=0,0,($BW37-$BX37-$BY37)*$BW$61*1/$C37)+IF(GB37=0,0,($CA37-$CB37-$CC37)*$CA$61*1/$C37)+IF(GC37=0,0,($CE37-$CF37-$CG37)*$CE$61*1/$C37)+IF(GD37=0,0,($CI37-$CJ37-$CK37)*$CI$61*1/$C37)","v":2986.1914629665666},{"$f":"IF((1-($HB$2-$CM37)/$C37)>0,(1-($HB$2-$CM37)/$C37),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C37)>0,(1-($HB$2-GG$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HB$2-GQ$2)/$C37)>0,(1-($HB$2-GQ$2)/$C37),0)","v":0},0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.6,{"$f":"IF(GF37=0,0,($D37-$E37)*1/$C37)+IF(GG37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(GH37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(GI37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(GJ37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(GK37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(GL37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(GM37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(GN37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(GO37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(GP37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(GQ37=0,0,($AU37-$AV37-$AW37)*$AU$61*1/$C37)+IF(GR37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(GS37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(GT37=0,0,($BG37-$BH37-$BI37)*$BG$61*1/$C37)+IF(GU37=0,0,($BK37-$BL37-$BM37)*$BK$61*1/$C37)+IF(GV37=0,0,($BO37-$BP37-$BQ37)*$BO$61*1/$C37)+IF(GW37=0,0,($BS37-$BT37-$BU37)*$BS$61*1/$C37)+IF(GX37=0,0,($BW37-$BX37-$BY37)*$BW$61*1/$C37)+IF(GY37=0,0,($CA37-$CB37-$CC37)*$CA$61*1/$C37)+IF(GZ37=0,0,($CE37-$CF37-$CG37)*$CE$61*1/$C37)+IF(HA37=0,0,($CI37-$CJ37-$CK37)*$CI$61*1/$C37)","v":0}]
[null,"Equipos de transporte y carga",5,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,133705.86000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,0,112490.57746219712,112490.57746219712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,0]
[null,"Terrenos",1000,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,1,0,0,0,0,0,0,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,0,0,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,0,0,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,0,0,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,0]
[null,"Edificios y mejoras",40,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,0,0,0,0,0,0,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,0,0,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,0,0,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,0,0,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,0]
[null,"Despachos de maniobra y SCADA",10,4033267.4339943798,null,2307950.3304988602,167172.85,null,null,null,59988.72,0,null,null,138768.94,null,null,null,107394,null,null,null,96549,0,null,null,375159,0,null,null,299120.99997220002,0,null,null,231902.89000000004,62404.320000000007,null,null,243375.60400000005,0,null,null,102709.37999999998,0,null,null,237649.91999999998,0,null,null,133705.86000000002,0,null,null,27834.379999999997,0,null,null,178367,0,null,null,246443.27000000002,0,null,null,6825683.3299999945,null,null,null,3577794.5499999989,0,null,null,4586165.2500000009,0,null,null,5577527.6400000006,0,null,null,6545516.3800000008,0,null,null,0,0,null,null,1996.7222843966317,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.95,1,2466633.9164684284,30201277.424076475,5534938.2593921879,18269052.206907917,2466633.9164684289,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.9,2447153.1096360725,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.8,2435904.0518898526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.7,2433428.1840110761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.6,2418024.6728431722]
[null,"Equipos de medición y control de la calidad del suministro",22,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,34591,0,null,null,50860,0,null,null,0,0,null,null,650763.39,107188.23999999999,null,null,0,0,null,null,12397.44,0,null,null,0,0,null,null,208769.04,0,null,null,0,0,null,null,665465.82999999996,0,null,null,278103.82,0,null,null,661403.88,null,null,null,0,0,null,null,1660524.1500000001,0,null,null,841332.52999999991,0,null,null,945627.69,0,null,null,0,0,null,null,0,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,235332.5782461825,5177316.7214160152,0,4199479.9250423322,235332.5782461825,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,235332.5782461825,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,235332.5782461825,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,235332.5782461825,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,235332.5782461825]
[null,"Equipos de computación",4,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de comunicaciones",8,0,null,0,557960.66886200022,null,null,null,574507.02624699974,0,null,null,109706.74778400001,null,null,null,0,null,null,null,157954.37000000002,0,null,null,286847.36499999999,0,null,null,217452.49,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,0,1649404.0783947681,1649404.0783947681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"TOTAL SISTEMA DE DISTRIBUCIÓN",null,{"$f":"SUM(D14:D44)","v":275136420.73290271},{"$f":"SUM(E14:E44)","v":0},157483892.42466202,16046553.208862001,0,0,0,16626145.366247002,6134551,0,0,11735230.527783999,0,0,0,23161832.490000002,1983756,0,0,15993671.069999991,0,0,0,18179203.619999997,3019158.69,0,0,21428374.883372199,0,0,0,17957017.159537602,169592.56,0,0,19977300.706099994,0,0,0,32733365.613661423,0,0,0,35033446.305000007,0,0,0,46818623.262000009,0,0,0,55833722.800000004,1303263.44,0,0,56989143.140000001,0,0,0,59914795.560000002,0,0,0,97849672.140000015,1008524.13,{"$f":"SUM(BQ14:BQ44)","v":0},0,72913603.180000022,{"$f":"SUM(BT14:BT44)","v":5286189.337863124},0,0,101879367.25,{"$f":"SUM(BX14:BX44)","v":3785224.8443237399},0,0,67854016.459999979,{"$f":"SUM(CB14:CB44)","v":3226373.861374083},0,0,72459865.019999981,{"$f":"SUM(CF14:CF44)","v":1419215.2232309},0,0,{"$f":"SUM(CI14:CI44)","v":44806287.300000004},{"$f":"SUM(CJ14:CJ44)","v":0},{"$f":"SUM(CK14:CK44)","v":0},{"$f":"SUM(CL14:CL44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ14:DJ44)","v":27200594.954353936},{"$f":"SUM(DK14:DK44)","v":1042861506.2200049},{"$f":"SUM(DL14:DL44)","v":278495770.22608101},{"$f":"SUM(DM14:DM44)","v":602867284.50074184},{"$f":"SUM(DN14:DN44)","v":27200594.954353936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK14:EK44)","v":27162261.654916745},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH14:FH44)","v":27151012.597170524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE14:GE44)","v":27148536.729291748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB14:HB44)","v":27130147.026660878}]
["ALUMBRADO PÚBLICO","Lámparas, accesorios y postes de alumbrado público",22,7205098.6167232972,null,3981273.0726140188,774562.58,null,null,null,1965026.04,727082,null,null,1191692.04,null,null,null,1316103.04,null,null,null,686879.94000000006,0,null,null,668315.16,0,null,null,892642.38,0,null,null,454090.55000000005,0,null,null,553944,0,null,null,1972355.6690615038,0,null,null,3621094.8300000005,0,null,null,3377058.9900000007,0,null,null,3404296.68,131148.37,null,null,4772008.9700000007,null,null,null,3252026.8200000008,0,null,null,4886811.2700000014,null,null,null,3406767.8200000003,0,null,null,1855696.04,0,null,null,2559277.7300000004,0,null,null,1639903.02,0,null,null,1127377.9200000002,0,null,null,{"$f":"IF(D46=0,0,2001-(D46-F46)*C46/D46)","v":1991.1563926126164},{"$f":"IF((1-($DJ$2-$CM46)/$C46)>0,(1-($DJ$2-$CM46)/$C46),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C46)>0,(1-($DJ$2-G$2)/$C46),0)","v":0.11363636363636365},{"$f":"IF((1-($DJ$2-K$2)/$C46)>0,(1-($DJ$2-K$2)/$C46),0)","v":0.15909090909090906},{"$f":"IF((1-($DJ$2-O$2)/$C46)>0,(1-($DJ$2-O$2)/$C46),0)","v":0.20454545454545459},{"$f":"IF((1-($DJ$2-S$2)/$C46)>0,(1-($DJ$2-S$2)/$C46),0)","v":0.25},{"$f":"IF((1-($DJ$2-W$2)/$C46)>0,(1-($DJ$2-W$2)/$C46),0)","v":0.29545454545454541},{"$f":"IF((1-($DJ$2-AA$2)/$C46)>0,(1-($DJ$2-AA$2)/$C46),0)","v":0.34090909090909094},{"$f":"IF((1-($DJ$2-AE$2)/$C46)>0,(1-($DJ$2-AE$2)/$C46),0)","v":0.38636363636363635},{"$f":"IF((1-($DJ$2-AI$2)/$C46)>0,(1-($DJ$2-AI$2)/$C46),0)","v":0.43181818181818177},{"$f":"IF((1-($DJ$2-AM$2)/$C46)>0,(1-($DJ$2-AM$2)/$C46),0)","v":0.47727272727272729},{"$f":"IF((1-($DJ$2-AQ$2)/$C46)>0,(1-($DJ$2-AQ$2)/$C46),0)","v":0.52272727272727271},{"$f":"IF((1-($DJ$2-AU$2)/$C46)>0,(1-($DJ$2-AU$2)/$C46),0)","v":0.56818181818181812},{"$f":"IF((1-($DJ$2-AY$2)/$C46)>0,(1-($DJ$2-AY$2)/$C46),0)","v":0.61363636363636365},{"$f":"IF((1-($DJ$2-BC$2)/$C46)>0,(1-($DJ$2-BC$2)/$C46),0)","v":0.65909090909090917},{"$f":"IF((1-($DJ$2-BG$2)/$C46)>0,(1-($DJ$2-BG$2)/$C46),0)","v":0.70454545454545459},{"$f":"IF((1-($DJ$2-BK$2)/$C46)>0,(1-($DJ$2-BK$2)/$C46),0)","v":0.75},{"$f":"IF((1-($DJ$2-BO$2)/$C46)>0,(1-($DJ$2-BO$2)/$C46),0)","v":0.79545454545454541},{"$f":"IF((1-($DJ$2-BS$2)/$C46)>0,(1-($DJ$2-BS$2)/$C46),0)","v":0.84090909090909094},{"$f":"IF((1-($DJ$2-BW$2)/$C46)>0,(1-($DJ$2-BW$2)/$C46),0)","v":0.88636363636363635},{"$f":"IF((1-($DJ$2-CA$2)/$C46)>0,(1-($DJ$2-CA$2)/$C46),0)","v":0.93181818181818188},{"$f":"IF((1-($DJ$2-CE$2)/$C46)>0,(1-($DJ$2-CE$2)/$C46),0)","v":0.97727272727272729},{"$f":"IF((1-($DJ$2-CI$2)/$C46)>0,(1-($DJ$2-CI$2)/$C46),0)","v":1},{"$f":"IF(CN46=0,0,($D46-$E46)*1/$C46)+IF(CO46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(CP46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(CQ46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(CR46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(CS46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(CT46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(CU46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(CV46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(CW46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(CX46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(CY46=0,0,($AU46-$AV46-$AW46)*$AU$62*1/$C46)+IF(CZ46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(DA46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(DB46=0,0,($BG46-$BH46-$BI46)*$BG$62*1/$C46)+IF(DC46=0,0,($BK46-$BL46-$BM46)*$BK$62*1/$C46)+IF(DD46=0,0,($BO46-$BP46-$BQ46)*$BO$62*1/$C46)+IF(DE46=0,0,($BS46-$BT46-$BU46)*$BS$62*1/$C46)+IF(DF46=0,0,($BW46-$BX46-$BY46)*$BW$62*1/$C46)+IF(DG46=0,0,($CA46-$CB46-$CC46)*$CA$62*1/$C46)+IF(DH46=0,0,($CE46-$CF46-$CG46)*$CE$62*1/$C46)+IF(DI46=0,0,($CI46-$CJ46-$CK46)*$CI$62*1/$C46)","v":1846647.5039391592},{"$f":"D46-E46+(G46-H46-I46)*G$62+(K46-L46-M46)*K$62+(O46-P46-Q46)*O$62+(S46-T46-U46)*S$62+(W46-X46-Y46)*W$62+(AA46-AB46-AC46)*AA$62+(AE46-AF46-AG46)*AE$62+(AI46-AJ46-AK46)*AI$62+(AM46-AN46-AO46)*AM$62+(AQ46-AR46-AS46)*$AQ$62+(AU46-AV46-AW46)*$AU$62+(AY46-AZ46-BA46)*$AY$62+(BC46-BD46-BE46)*$BC$62+(BG46-BH46-BI46)*$BG$62+(BK46-BL46-BM46)*$BK$62+(BO46-BP46-BQ46)*$BO$62+(BS46-BT46-BU46)*$BS$62+(BW46-BX46-BY46)*$BW$62+(CA46-CB46-CC46)*$CA$62+(CE46-CF46-CG46)*$CE$62+(CI46-CJ46-CK46)*$CI$62","v":47831343.703384809},{"$f":"IF(CN46=0,D46-E46,0)+IF(CO46=0,(G46-H46-I46)*G$62,0)+IF(CP46=0,(K46-L46-M46)*K$62,0)+IF(CQ46=0,(O46-P46-Q46)*O$62,0)+IF(CR46=0,(S46-T46-U46)*S$62,0)+IF(CS46=0,(W46-X46-Y46)*W$62,0)+IF(CT46=0,(AA46-AB46-AC46)*AA$62,0)+IF(CU46=0,(AE46-AF46-AG46)*AE$62,0)+IF(CV46=0,(AI46-AJ46-AK46)*AI$62,0)+IF(CW46=0,(AM46-AN46-AO46)*AM$62,0)+IF(CX46=0,(AQ46-AR46-AS46)*$AQ$62,0)+IF(CY46=0,(AU46-AV46-AW46)*$AU$62,0)+IF(CZ46=0,(AY46-AZ46-BA46)*$AY$62,0)++IF(DA46=0,(BC46-BD46-BE46)*$BC$62,0)+IF(DB46=0,(BG46-BH46-BI46)*$BG$62,0)+IF(DC46=0,(BK46-BL46-BM46)*$BK$62,0)+IF(DD46=0,(BO46-BP46-BQ46)*$BO$62,0)+IF(DE46=0,(BS46-BT46-BU46)*$BS$62,0)+IF(DF46=0,(BW46-BX46-BY46)*$BW$62,0)+IF(DG46=0,(CA46-CB46-CC46)*$CA$62,0)+IF(DH46=0,(CE46-CF46-CG46)*$CE$62,0)+IF(DI46=0,(CI46-CJ46-CK46)*$CI$62,0)","v":7205098.6167232972},{"$f":"(D46-E46)*CN46+((G46-H46-(I46-J46))*G$62)*CO46+((K46-L46-(M46-N46))*K$62)*CP46+((O46-P46-(Q46-R46))*O$62)*CQ46+((S46-T46-(U46-V46))*S$62)*CR46+((W46-X46-(Y46-Z46))*W$62)*CS46+((AA46-AB46-(AC46-AD46))*AA$62)*CT46+((AE46-AF46-(AG46-AH46))*AE$62)*CU46+((AI46-AJ46-(AK46-AL46))*AI$62)*CV46+((AM46-AN46-(AO46-AP46))*$AM$62)*CW46+((AQ46-AR46-(AS46-AT46))*$AQ$62)*CX46+((AU46-AV46-(AW46-AX46))*$AU$62)*CY46+((AY46-AZ46-(BA46-BB46))*$AY$62)*CZ46+((BC46-BD46-(BE46-BF46))*$BC$62)*DA46+((BG46-BH46-(BI46-BJ46))*$BG$62)*DB46+((BK46-BL46-(BM46-BN46))*$BK$62)*DC46+((BO46-BP46-(BQ46-BR46))*$BO$62)*DD46+((BS46-BT46-(BU46-BV46))*$BS$62)*DE46+((BW46-BX46-(BY46-BZ46))*$BW$62)*DF46+((CA46-CB46-(CC46-CD46))*$CA$62)*DG46+((CE46-CF46-(CG46-CH46))*$CE$62)*DH46+((CI46-CJ46-(CK46-CL46))*$CI$62)*DI46","v":26499910.15095488},{"$f":"(DK46-DL46)*1/C46","v":1846647.5039391594},{"$f":"IF((1-($EK$2-$CM46)/$C46)>0,(1-($EK$2-$CM46)/$C46),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C46)>0,(1-($EK$2-DP$2)/$C46),0)","v":6.8181818181818232E-2},0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,{"$f":"IF(DO46=0,0,($D46-$E46)*1/$C46)+IF(DP46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(DQ46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(DR46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(DS46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(DT46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(DU46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(DV46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(DW46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(DX46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(DY46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(DZ46=0,0,($AU46-$AV46-$AW46)*$AU$62*1/$C46)+IF(EA46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(EB46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(EC46=0,0,($BG46-$BH46-$BI46)*$BG$62*1/$C46)+IF(ED46=0,0,($BK46-$BL46-$BM46)*$BK$62*1/$C46)+IF(EE46=0,0,($BO46-$BP46-$BQ46)*$BO$62*1/$C46)+IF(EF46=0,0,($BS46-$BT46-$BU46)*$BS$62*1/$C46)+IF(EG46=0,0,($BW46-$BX46-$BY46)*$BW$62*1/$C46)+IF(EH46=0,0,($CA46-$CB46-$CC46)*$CA$62*1/$C46)+IF(EI46=0,0,($CE46-$CF46-$CG46)*$CE$62*1/$C46)+IF(EJ46=0,0,($CI46-$CJ46-$CK46)*$CI$62*1/$C46)","v":1846647.5039391592},{"$f":"IF((1-($FH$2-$CM46)/$C46)>0,(1-($FH$2-$CM46)/$C46),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C46)>0,(1-($FH$2-EM$2)/$C46),0)","v":2.2727272727272707E-2},6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,{"$f":"IF(EL46=0,0,($D46-$E46)*1/$C46)+IF(EM46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(EN46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(EO46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(EP46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(EQ46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(ER46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(ES46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(ET46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(EU46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(EV46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(EW46=0,0,($AU46-$AV46-$AW46)*$AU$62*1/$C46)+IF(EX46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(EY46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(EZ46=0,0,($BG46-$BH46-$BI46)*$BG$62*1/$C46)+IF(FA46=0,0,($BK46-$BL46-$BM46)*$BK$62*1/$C46)+IF(FB46=0,0,($BO46-$BP46-$BQ46)*$BO$62*1/$C46)+IF(FC46=0,0,($BS46-$BT46-$BU46)*$BS$62*1/$C46)+IF(FD46=0,0,($BW46-$BX46-$BY46)*$BW$62*1/$C46)+IF(FE46=0,0,($CA46-$CB46-$CC46)*$CA$62*1/$C46)+IF(FF46=0,0,($CE46-$CF46-$CG46)*$CE$62*1/$C46)+IF(FG46=0,0,($CI46-$CJ46-$CK46)*$CI$62*1/$C46)","v":1846647.5039391592},{"$f":"IF((1-($GE$2-$CM46)/$C46)>0,(1-($GE$2-$CM46)/$C46),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C46)>0,(1-($GE$2-FJ$2)/$C46),0)","v":0},2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,{"$f":"IF(FI46=0,0,($D46-$E46)*1/$C46)+IF(FJ46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(FK46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(FL46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(FM46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(FN46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(FO46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(FP46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(FQ46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(FR46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(FS46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(FT46=0,0,($AU46-$AV46-$AW46)*$AU$62*1/$C46)+IF(FU46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(FV46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(FW46=0,0,($BG46-$BH46-$BI46)*$BG$62*1/$C46)+IF(FX46=0,0,($BK46-$BL46-$BM46)*$BK$62*1/$C46)+IF(FY46=0,0,($BO46-$BP46-$BQ46)*$BO$62*1/$C46)+IF(FZ46=0,0,($BS46-$BT46-$BU46)*$BS$62*1/$C46)+IF(GA46=0,0,($BW46-$BX46-$BY46)*$BW$62*1/$C46)+IF(GB46=0,0,($CA46-$CB46-$CC46)*$CA$62*1/$C46)+IF(GC46=0,0,($CE46-$CF46-$CG46)*$CE$62*1/$C46)+IF(GD46=0,0,($CI46-$CJ46-$CK46)*$CI$62*1/$C46)","v":1811440.1139391595},{"$f":"IF((1-($HB$2-$CM46)/$C46)>0,(1-($HB$2-$CM46)/$C46),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C46)>0,(1-($HB$2-GG$2)/$C46),0)","v":0},0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,{"$f":"IF(GF46=0,0,($D46-$E46)*1/$C46)+IF(GG46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(GH46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(GI46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(GJ46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(GK46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(GL46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(GM46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(GN46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(GO46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(GP46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(GQ46=0,0,($AU46-$AV46-$AW46)*$AU$62*1/$C46)+IF(GR46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(GS46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(GT46=0,0,($BG46-$BH46-$BI46)*$BG$62*1/$C46)+IF(GU46=0,0,($BK46-$BL46-$BM46)*$BK$62*1/$C46)+IF(GV46=0,0,($BO46-$BP46-$BQ46)*$BO$62*1/$C46)+IF(GW46=0,0,($BS46-$BT46-$BU46)*$BS$62*1/$C46)+IF(GX46=0,0,($BW46-$BX46-$BY46)*$BW$62*1/$C46)+IF(GY46=0,0,($CA46-$CB46-$CC46)*$CA$62*1/$C46)+IF(GZ46=0,0,($CE46-$CF46-$CG46)*$CE$62*1/$C46)+IF(HA46=0,0,($CI46-$CJ46-$CK46)*$CI$62*1/$C46)","v":1755169.930302796}]
[null,"TOTAL ALUMBRADO PÚBLICO",null,{"$f":"D46","v":7205098.6167232972},0,3981273.0726140188,774562.58,0,0,0,1965026.04,727082,0,0,1191692.04,0,0,0,1316103.04,0,0,0,686879.94000000006,0,0,0,668315.16,0,0,0,892642.38,0,0,0,454090.55000000005,0,0,0,553944,0,0,0,1972355.6690615038,0,0,0,3621094.8300000005,0,0,0,3377058.9900000007,0,0,0,3404296.68,131148.37,0,0,4772008.9700000007,0,0,0,3252026.8200000008,0,0,0,4886811.2700000014,{"$f":"BP46","v":0},0,0,3406767.8200000003,0,0,0,1855696.04,0,0,0,2559277.7300000004,0,0,0,1639903.02,0,0,0,{"$f":"CI46","v":1127377.9200000002},{"$f":"CJ46","v":0},{"$f":"CK46","v":0},{"$f":"CL46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ46","v":1846647.5039391592},{"$f":"DK46","v":47831343.703384809},{"$f":"DL46","v":7205098.6167232972},{"$f":"DM46","v":26499910.15095488},{"$f":"DN46","v":1846647.5039391594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EK46","v":1846647.5039391592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FH46","v":1846647.5039391592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE46","v":1811440.1139391595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HB46","v":1755169.930302796}]
["COMERCIALIZACIÓN","Activos intangibles (software)",4,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF(D48=0,0,2001-(D48-F48)*C48/D48)","v":0},{"$f":"IF((1-($DJ$2-$CM48)/$C48)>0,(1-($DJ$2-$CM48)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-G$2)/$C48)>0,(1-($DJ$2-G$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-K$2)/$C48)>0,(1-($DJ$2-K$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-O$2)/$C48)>0,(1-($DJ$2-O$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-S$2)/$C48)>0,(1-($DJ$2-S$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-W$2)/$C48)>0,(1-($DJ$2-W$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AA$2)/$C48)>0,(1-($DJ$2-AA$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AE$2)/$C48)>0,(1-($DJ$2-AE$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AI$2)/$C48)>0,(1-($DJ$2-AI$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AM$2)/$C48)>0,(1-($DJ$2-AM$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AQ$2)/$C48)>0,(1-($DJ$2-AQ$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AU$2)/$C48)>0,(1-($DJ$2-AU$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-AY$2)/$C48)>0,(1-($DJ$2-AY$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-BC$2)/$C48)>0,(1-($DJ$2-BC$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-BG$2)/$C48)>0,(1-($DJ$2-BG$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-BK$2)/$C48)>0,(1-($DJ$2-BK$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-BO$2)/$C48)>0,(1-($DJ$2-BO$2)/$C48),0)","v":0},{"$f":"IF((1-($DJ$2-BS$2)/$C48)>0,(1-($DJ$2-BS$2)/$C48),0)","v":0.125},{"$f":"IF((1-($DJ$2-BW$2)/$C48)>0,(1-($DJ$2-BW$2)/$C48),0)","v":0.375},{"$f":"IF((1-($DJ$2-CA$2)/$C48)>0,(1-($DJ$2-CA$2)/$C48),0)","v":0.625},{"$f":"IF((1-($DJ$2-CE$2)/$C48)>0,(1-($DJ$2-CE$2)/$C48),0)","v":0.875},{"$f":"IF((1-($DJ$2-CI$2)/$C48)>0,(1-($DJ$2-CI$2)/$C48),0)","v":1},{"$f":"IF(CN48=0,0,($D48-$E48)*1/$C48)+IF(CO48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(CP48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(CQ48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(CR48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(CS48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(CT48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(CU48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(CV48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(CW48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(CX48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(CY48=0,0,($AU48-$AV48-$AW48)*$AU$63*1/$C48)+IF(CZ48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(DA48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(DB48=0,0,($BG48-$BH48-$BI48)*$BG$63*1/$C48)+IF(DC48=0,0,($BK48-$BL48-$BM48)*$BK$63*1/$C48)+IF(DD48=0,0,($BO48-$BP48-$BQ48)*$BO$63*1/$C48)+IF(DE48=0,0,($BS48-$BT48-$BU48)*$BS$63*1/$C48)+IF(DF48=0,0,($BW48-$BX48-$BY48)*$BW$63*1/$C48)+IF(DG48=0,0,($CA48-$CB48-$CC48)*$CA$63*1/$C48)+IF(DH48=0,0,($CE48-$CF48-$CG48)*$CE$63*1/$C48)+IF(DI48=0,0,($CI48-$CJ48-$CK48)*$CI$63*1/$C48)","v":0},{"$f":"D48-E48+(G48-H48-I48)*G$63+(K48-L48-M48)*K$63+(O48-P48-Q48)*O$63+(S48-T48-U48)*S$63+(W48-X48-Y48)*W$63+(AA48-AB48-AC48)*AA$63+(AE48-AF48-AG48)*AE$63+(AI48-AJ48-AK48)*AI$63+(AM48-AN48-AO48)*AM$63+(AQ48-AR48-AS48)*$AQ$63+(AU48-AV48-AW48)*$AU$63+(AY48-AZ48-BA48)*$AY$63+(BC48-BD48-BE48)*$BC$63+(BG48-BH48-BI48)*$BG$63+(BK48-BL48-BM48)*$BK$63+(BO48-BP48-BQ48)*$BO$63+(BS48-BT48-BU48)*$BS$63+(BW48-BX48-BY48)*$BW$63+(CA48-CB48-CC48)*$CA$63+(CE48-CF48-CG48)*$CE$63+(CI48-CJ48-CK48)*$CI$63","v":0},{"$f":"IF(CN48=0,D48-E48,0)+IF(CO48=0,(G48-H48-I48)*G$63,0)+IF(CP48=0,(K48-L48-M48)*K$63,0)+IF(CQ48=0,(O48-P48-Q48)*O$63,0)+IF(CR48=0,(S48-T48-U48)*S$63,0)+IF(CS48=0,(W48-X48-Y48)*W$63,0)+IF(CT48=0,(AA48-AB48-AC48)*AA$63,0)+IF(CU48=0,(AE48-AF48-AG48)*AE$63,0)+IF(CV48=0,(AI48-AJ48-AK48)*AI$63,0)+IF(CW48=0,(AM48-AN48-AO48)*AM$63,0)+IF(CX48=0,(AQ48-AR48-AS48)*$AQ$63,0)+IF(CY48=0,(AU48-AV48-AW48)*$AU$63,0)+IF(CZ48=0,(AY48-AZ48-BA48)*$AY$63,0)++IF(DA48=0,(BC48-BD48-BE48)*$BC$63,0)+IF(DB48=0,(BG48-BH48-BI48)*$BG$63,0)+IF(DC48=0,(BK48-BL48-BM48)*$BK$63,0)+IF(DD48=0,(BO48-BP48-BQ48)*$BO$63,0)+IF(DE48=0,(BS48-BT48-BU48)*$BS$63,0)+IF(DF48=0,(BW48-BX48-BY48)*$BW$63,0)+IF(DG48=0,(CA48-CB48-CC48)*$CA$63,0)+IF(DH48=0,(CE48-CF48-CG48)*$CE$63,0)+IF(DI48=0,(CI48-CJ48-CK48)*$CI$63,0)","v":0},{"$f":"(D48-E48)*CN48+((G48-H48-(I48-J48))*G$63)*CO48+((K48-L48-(M48-N48))*K$63)*CP48+((O48-P48-(Q48-R48))*O$63)*CQ48+((S48-T48-(U48-V48))*S$63)*CR48+((W48-X48-(Y48-Z48))*W$63)*CS48+((AA48-AB48-(AC48-AD48))*AA$63)*CT48+((AE48-AF48-(AG48-AH48))*AE$63)*CU48+((AI48-AJ48-(AK48-AL48))*AI$63)*CV48+((AM48-AN48-(AO48-AP48))*$AM$63)*CW48+((AQ48-AR48-(AS48-AT48))*$AQ$63)*CX48+((AU48-AV48-(AW48-AX48))*$AU$63)*CY48+((AY48-AZ48-(BA48-BB48))*$AY$63)*CZ48+((BC48-BD48-(BE48-BF48))*$BC$63)*DA48+((BG48-BH48-(BI48-BJ48))*$BG$63)*DB48+((BK48-BL48-(BM48-BN48))*$BK$63)*DC48+((BO48-BP48-(BQ48-BR48))*$BO$63)*DD48+((BS48-BT48-(BU48-BV48))*$BS$63)*DE48+((BW48-BX48-(BY48-BZ48))*$BW$63)*DF48+((CA48-CB48-(CC48-CD48))*$CA$63)*DG48+((CE48-CF48-(CG48-CH48))*$CE$63)*DH48+((CI48-CJ48-(CK48-CL48))*$CI$63)*DI48","v":0},{"$f":"(DK48-DL48)*1/C48","v":0},{"$f":"IF((1-($EK$2-$CM48)/$C48)>0,(1-($EK$2-$CM48)/$C48),0)","v":0},{"$f":"IF((1-($EK$2-DP$2)/$C48)>0,(1-($EK$2-DP$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EK$2-DZ$2)/$C48)>0,(1-($EK$2-DZ$2)/$C48),0)","v":0},0,0,0,0,0,0,0.125,0.375,0.625,0.75,{"$f":"IF(DO48=0,0,($D48-$E48)*1/$C48)+IF(DP48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(DQ48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(DR48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(DS48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(DT48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(DU48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(DV48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(DW48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(DX48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(DY48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(DZ48=0,0,($AU48-$AV48-$AW48)*$AU$63*1/$C48)+IF(EA48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(EB48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(EC48=0,0,($BG48-$BH48-$BI48)*$BG$63*1/$C48)+IF(ED48=0,0,($BK48-$BL48-$BM48)*$BK$63*1/$C48)+IF(EE48=0,0,($BO48-$BP48-$BQ48)*$BO$63*1/$C48)+IF(EF48=0,0,($BS48-$BT48-$BU48)*$BS$63*1/$C48)+IF(EG48=0,0,($BW48-$BX48-$BY48)*$BW$63*1/$C48)+IF(EH48=0,0,($CA48-$CB48-$CC48)*$CA$63*1/$C48)+IF(EI48=0,0,($CE48-$CF48-$CG48)*$CE$63*1/$C48)+IF(EJ48=0,0,($CI48-$CJ48-$CK48)*$CI$63*1/$C48)","v":0},{"$f":"IF((1-($FH$2-$CM48)/$C48)>0,(1-($FH$2-$CM48)/$C48),0)","v":0},{"$f":"IF((1-($FH$2-EM$2)/$C48)>0,(1-($FH$2-EM$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-EW$2)/$C48)>0,(1-($FH$2-EW$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0.125,0.375,0.5,{"$f":"IF(EL48=0,0,($D48-$E48)*1/$C48)+IF(EM48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(EN48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(EO48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(EP48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(EQ48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(ER48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(ES48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(ET48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(EU48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(EV48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(EW48=0,0,($AU48-$AV48-$AW48)*$AU$63*1/$C48)+IF(EX48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(EY48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(EZ48=0,0,($BG48-$BH48-$BI48)*$BG$63*1/$C48)+IF(FA48=0,0,($BK48-$BL48-$BM48)*$BK$63*1/$C48)+IF(FB48=0,0,($BO48-$BP48-$BQ48)*$BO$63*1/$C48)+IF(FC48=0,0,($BS48-$BT48-$BU48)*$BS$63*1/$C48)+IF(FD48=0,0,($BW48-$BX48-$BY48)*$BW$63*1/$C48)+IF(FE48=0,0,($CA48-$CB48-$CC48)*$CA$63*1/$C48)+IF(FF48=0,0,($CE48-$CF48-$CG48)*$CE$63*1/$C48)+IF(FG48=0,0,($CI48-$CJ48-$CK48)*$CI$63*1/$C48)","v":0},{"$f":"IF((1-($GE$2-$CM48)/$C48)>0,(1-($GE$2-$CM48)/$C48),0)","v":0},{"$f":"IF((1-($GE$2-FJ$2)/$C48)>0,(1-($GE$2-FJ$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GE$2-FT$2)/$C48)>0,(1-($GE$2-FT$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0.125,0.25,{"$f":"IF(FI48=0,0,($D48-$E48)*1/$C48)+IF(FJ48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(FK48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(FL48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(FM48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(FN48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(FO48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(FP48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(FQ48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(FR48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(FS48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(FT48=0,0,($AU48-$AV48-$AW48)*$AU$63*1/$C48)+IF(FU48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(FV48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(FW48=0,0,($BG48-$BH48-$BI48)*$BG$63*1/$C48)+IF(FX48=0,0,($BK48-$BL48-$BM48)*$BK$63*1/$C48)+IF(FY48=0,0,($BO48-$BP48-$BQ48)*$BO$63*1/$C48)+IF(FZ48=0,0,($BS48-$BT48-$BU48)*$BS$63*1/$C48)+IF(GA48=0,0,($BW48-$BX48-$BY48)*$BW$63*1/$C48)+IF(GB48=0,0,($CA48-$CB48-$CC48)*$CA$63*1/$C48)+IF(GC48=0,0,($CE48-$CF48-$CG48)*$CE$63*1/$C48)+IF(GD48=0,0,($CI48-$CJ48-$CK48)*$CI$63*1/$C48)","v":0},{"$f":"IF((1-($HB$2-$CM48)/$C48)>0,(1-($HB$2-$CM48)/$C48),0)","v":0},{"$f":"IF((1-($HB$2-GG$2)/$C48)>0,(1-($HB$2-GG$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HB$2-GQ$2)/$C48)>0,(1-($HB$2-GQ$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GF48=0,0,($D48-$E48)*1/$C48)+IF(GG48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(GH48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(GI48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(GJ48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(GK48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(GL48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(GM48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(GN48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(GO48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(GP48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(GQ48=0,0,($AU48-$AV48-$AW48)*$AU$63*1/$C48)+IF(GR48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(GS48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(GT48=0,0,($BG48-$BH48-$BI48)*$BG$63*1/$C48)+IF(GU48=0,0,($BK48-$BL48-$BM48)*$BK$63*1/$C48)+IF(GV48=0,0,($BO48-$BP48-$BQ48)*$BO$63*1/$C48)+IF(GW48=0,0,($BS48-$BT48-$BU48)*$BS$63*1/$C48)+IF(GX48=0,0,($BW48-$BX48-$BY48)*$BW$63*1/$C48)+IF(GY48=0,0,($CA48-$CB48-$CC48)*$CA$63*1/$C48)+IF(GZ48=0,0,($CE48-$CF48-$CG48)*$CE$63*1/$C48)+IF(HA48=0,0,($CI48-$CJ48-$CK48)*$CI$63*1/$C48)","v":0}]
[null,"Terrenos",1000,3359.9804687002588,null,3360,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,2001.0058129206175,0.97950581292061745,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,1,{"$f":"IF(CN49=0,0,($D49-$E49)*1/$C49)+IF(CO49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(CP49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(CQ49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(CR49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(CS49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(CT49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(CU49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(CV49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(CW49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(CX49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(CY49=0,0,($AU49-$AV49-$AW49)*$AU$63*1/$C49)+IF(CZ49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(DA49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(DB49=0,0,($BG49-$BH49-$BI49)*$BG$63*1/$C49)+IF(DC49=0,0,($BK49-$BL49-$BM49)*$BK$63*1/$C49)+IF(DD49=0,0,($BO49-$BP49-$BQ49)*$BO$63*1/$C49)+IF(DE49=0,0,($BS49-$BT49-$BU49)*$BS$63*1/$C49)+IF(DF49=0,0,($BW49-$BX49-$BY49)*$BW$63*1/$C49)+IF(DG49=0,0,($CA49-$CB49-$CC49)*$CA$63*1/$C49)+IF(DH49=0,0,($CE49-$CF49-$CG49)*$CE$63*1/$C49)+IF(DI49=0,0,($CI49-$CJ49-$CK49)*$CI$63*1/$C49)","v":3.3599804687002588},3359.9804687002588,0,{"$f":"(D49-E49)*CN49+((G49-H49-(I49-J49))*G$63)*CO49+((K49-L49-(M49-N49))*K$63)*CP49+((O49-P49-(Q49-R49))*O$63)*CQ49+((S49-T49-(U49-V49))*S$63)*CR49+((W49-X49-(Y49-Z49))*W$63)*CS49+((AA49-AB49-(AC49-AD49))*AA$63)*CT49+((AE49-AF49-(AG49-AH49))*AE$63)*CU49+((AI49-AJ49-(AK49-AL49))*AI$63)*CV49+((AM49-AN49-(AO49-AP49))*$AM$63)*CW49+((AQ49-AR49-(AS49-AT49))*$AQ$63)*CX49+((AU49-AV49-(AW49-AX49))*$AU$63)*CY49+((AY49-AZ49-(BA49-BB49))*$AY$63)*CZ49+((BC49-BD49-(BE49-BF49))*$BC$63)*DA49+((BG49-BH49-(BI49-BJ49))*$BG$63)*DB49+((BK49-BL49-(BM49-BN49))*$BK$63)*DC49+((BO49-BP49-(BQ49-BR49))*$BO$63)*DD49+((BS49-BT49-(BU49-BV49))*$BS$63)*DE49+((BW49-BX49-(BY49-BZ49))*$BW$63)*DF49+((CA49-CB49-(CC49-CD49))*$CA$63)*DG49+((CE49-CF49-(CG49-CH49))*$CE$63)*DH49+((CI49-CJ49-(CK49-CL49))*$CI$63)*DI49","v":3291.1204003916441},3.3599804687002588,0.97850581292061745,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,{"$f":"IF(DO49=0,0,($D49-$E49)*1/$C49)+IF(DP49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(DQ49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(DR49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(DS49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(DT49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(DU49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(DV49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(DW49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(DX49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(DY49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(DZ49=0,0,($AU49-$AV49-$AW49)*$AU$63*1/$C49)+IF(EA49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(EB49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(EC49=0,0,($BG49-$BH49-$BI49)*$BG$63*1/$C49)+IF(ED49=0,0,($BK49-$BL49-$BM49)*$BK$63*1/$C49)+IF(EE49=0,0,($BO49-$BP49-$BQ49)*$BO$63*1/$C49)+IF(EF49=0,0,($BS49-$BT49-$BU49)*$BS$63*1/$C49)+IF(EG49=0,0,($BW49-$BX49-$BY49)*$BW$63*1/$C49)+IF(EH49=0,0,($CA49-$CB49-$CC49)*$CA$63*1/$C49)+IF(EI49=0,0,($CE49-$CF49-$CG49)*$CE$63*1/$C49)+IF(EJ49=0,0,($CI49-$CJ49-$CK49)*$CI$63*1/$C49)","v":3.3599804687002588},0.97750581292061745,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,{"$f":"IF(EL49=0,0,($D49-$E49)*1/$C49)+IF(EM49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(EN49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(EO49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(EP49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(EQ49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(ER49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(ES49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(ET49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(EU49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(EV49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(EW49=0,0,($AU49-$AV49-$AW49)*$AU$63*1/$C49)+IF(EX49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(EY49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(EZ49=0,0,($BG49-$BH49-$BI49)*$BG$63*1/$C49)+IF(FA49=0,0,($BK49-$BL49-$BM49)*$BK$63*1/$C49)+IF(FB49=0,0,($BO49-$BP49-$BQ49)*$BO$63*1/$C49)+IF(FC49=0,0,($BS49-$BT49-$BU49)*$BS$63*1/$C49)+IF(FD49=0,0,($BW49-$BX49-$BY49)*$BW$63*1/$C49)+IF(FE49=0,0,($CA49-$CB49-$CC49)*$CA$63*1/$C49)+IF(FF49=0,0,($CE49-$CF49-$CG49)*$CE$63*1/$C49)+IF(FG49=0,0,($CI49-$CJ49-$CK49)*$CI$63*1/$C49)","v":3.3599804687002588},0.97650581292061744,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,{"$f":"IF(FI49=0,0,($D49-$E49)*1/$C49)+IF(FJ49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(FK49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(FL49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(FM49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(FN49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(FO49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(FP49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(FQ49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(FR49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(FS49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(FT49=0,0,($AU49-$AV49-$AW49)*$AU$63*1/$C49)+IF(FU49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(FV49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(FW49=0,0,($BG49-$BH49-$BI49)*$BG$63*1/$C49)+IF(FX49=0,0,($BK49-$BL49-$BM49)*$BK$63*1/$C49)+IF(FY49=0,0,($BO49-$BP49-$BQ49)*$BO$63*1/$C49)+IF(FZ49=0,0,($BS49-$BT49-$BU49)*$BS$63*1/$C49)+IF(GA49=0,0,($BW49-$BX49-$BY49)*$BW$63*1/$C49)+IF(GB49=0,0,($CA49-$CB49-$CC49)*$CA$63*1/$C49)+IF(GC49=0,0,($CE49-$CF49-$CG49)*$CE$63*1/$C49)+IF(GD49=0,0,($CI49-$CJ49-$CK49)*$CI$63*1/$C49)","v":3.3599804687002588},0.97550581292061744,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,{"$f":"IF(GF49=0,0,($D49-$E49)*1/$C49)+IF(GG49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(GH49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(GI49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(GJ49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(GK49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(GL49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(GM49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(GN49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(GO49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(GP49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(GQ49=0,0,($AU49-$AV49-$AW49)*$AU$63*1/$C49)+IF(GR49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(GS49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(GT49=0,0,($BG49-$BH49-$BI49)*$BG$63*1/$C49)+IF(GU49=0,0,($BK49-$BL49-$BM49)*$BK$63*1/$C49)+IF(GV49=0,0,($BO49-$BP49-$BQ49)*$BO$63*1/$C49)+IF(GW49=0,0,($BS49-$BT49-$BU49)*$BS$63*1/$C49)+IF(GX49=0,0,($BW49-$BX49-$BY49)*$BW$63*1/$C49)+IF(GY49=0,0,($CA49-$CB49-$CC49)*$CA$63*1/$C49)+IF(GZ49=0,0,($CE49-$CF49-$CG49)*$CE$63*1/$C49)+IF(HA49=0,0,($CI49-$CJ49-$CK49)*$CI$63*1/$C49)","v":3.3599804687002588}]
[null,"Edificios y mejoras",40,1789555.4300672002,null,1078896.6108103576,2935.52,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,427343.3,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985.1154108486005,9.0385271215012608E-2,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,52477.762013314648,2099110.4805325861,0,358753.0201971003,52477.762013314656,6.5385271215012586E-2,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,52477.762013314648,4.0385271215012564E-2,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,52477.762013314648,1.5385271215012652E-2,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,52477.762013314648,0,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,7738.8762616346457]
[null,"Sistema de medidores y accesorios",22,26297065.700687524,null,15052101.522653665,1405286.87,null,null,null,1845035.27,0,null,null,1528257.69,null,null,null,1585438.52,null,null,null,2332967.0699999998,0,null,null,1940524.2900000005,0,null,null,2451346.14,0,null,null,2357328.0099999993,0,null,null,2372370,0,null,null,2526316.8300000015,0,null,null,2378895.180000002,0,null,null,3399815.2399999993,0,null,null,3619240.1199999996,0,null,null,4682938.91,null,null,null,4008701.2499999991,0,null,null,4686893.0799999982,null,null,null,5644772.9899999993,0,null,null,5653839.1400000015,0,null,null,6088282.1899999995,0,null,null,4726464.370000002,0,null,null,2345758.65,0,null,null,1991.5925164909072,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,2626586.3624515226,84081965.674621031,26297065.700687524,39424504.289436296,2626586.3624515231,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,2626586.3624515226,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,2626586.3624515226,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,2567786.2971967296,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,2491775.8989240024]
[null,"Equipos de medida SMEC",22,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,0,0,0,0,0,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,0]
[null,"Mobiliario y equipo de oficina",7,271822.56421241054,null,155581.022060474,21233,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,1998.0065369759823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,1,0,291368.06760291086,291368.06760291086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.85714285714285721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7142857142857143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.5714285714285714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.4285714285714286,0]
[null,"Equipo de computación",4,524338.0136432359,null,300131.00439281407,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999.2895994307751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,0,524338.0136432359,524338.0136432359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,0]
[null,"Equipos de comunicaciones",8,0,null,0,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"Otros equipos del sistema de comercialización",17,1434140.860112974,null,820883.69577630912,0,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,140059.97,0,null,null,96346.01,0,null,null,21487.85,null,null,null,0,0,null,null,0,null,null,null,272457.37,0,null,null,342960,0,null,null,35080.329999999994,0,null,null,576424,0,null,null,0,0,null,null,1993.7305803190754,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,1,77783.998823529415,2756468.8401129739,1434140.860112974,1106734.0242941177,77783.998823529415,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.94117647058823528,77783.998823529415,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.88235294117647056,77783.998823529415,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.82352941176470584,77783.998823529415,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.76470588235294112,77783.998823529415]
[null,"TOTAL SISTEMA DE COMERCIALIZACIÓN",null,{"$f":"SUM(D48:D57)","v":30320282.549192045},{"$f":"SUM(E48:E57)","v":0},17410953.85569362,1429455.3900000001,0,0,0,1845035.27,0,0,0,1528257.69,0,0,0,1585438.52,0,0,0,2332967.0699999998,0,0,0,2367867.5900000003,0,0,0,2451346.14,0,0,0,2357328.0099999993,0,0,0,2372370,0,0,0,2526316.8300000015,0,0,0,2378895.180000002,0,0,0,3539875.2099999995,0,0,0,3715586.1299999994,0,0,0,4704426.76,0,0,0,4008701.2499999991,0,0,0,4686893.0799999982,0,{"$f":"SUM(BQ48:BQ57)","v":0},0,5917230.3599999994,0,0,0,5996799.1400000015,0,0,0,6123362.5199999996,0,0,0,5302888.370000002,0,0,0,{"$f":"SUM(CI48:CI57)","v":2345758.65},{"$f":"SUM(CJ48:CJ57)","v":0},{"$f":"SUM(CK48:CK57)","v":0},{"$f":"SUM(CL48:CL57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ48:DJ57)","v":2756851.4832688356},{"$f":"SUM(DK48:DK57)","v":89756611.056981444},{"$f":"SUM(DL48:DL57)","v":28546912.642046642},{"$f":"SUM(DM48:DM57)","v":40893282.454327904},{"$f":"SUM(DN48:DN57)","v":2756851.483268836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK48:EK57)","v":2756851.4832688356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH48:FH57)","v":2756851.4832688356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE48:GE57)","v":2698051.4180140425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB48:HB57)","v":2577302.1339896354}]
[null,"TOTAL PROPIEDADES Y PLANTA + SISTEMA DE DISTRIBUCIÓN + ALUMBRADO PÚBLICO + COMERCIALIZACIÓN",null,{"$f":"D13+D45+D47+D58","v":365247420.05039185},0,208920072.84576294,21991193.608861998,0,0,0,21245068.062247001,6861633,0,0,15731828.199016998,0,0,0,27177682.650000002,1983756,0,0,21210692.689999994,0,0,0,22645037.579999998,3019158.69,0,0,25891274.313372198,0,0,0,23534302.859999999,169592.56,0,0,23428599.206099994,0,0,0,38687520.202722929,0,0,0,42601316.685000002,0,0,0,54988873.612000011,0,0,0,64581286.510000005,1434411.81,0,0,77251606.799999997,0,0,0,74158056.859999999,0,0,0,114269447.23,{"$f":"BP13+BP45+BP47+BP58","v":1008524.13},0,0,87176683.740000024,5286189.337863124,0,0,120814327.19,3785224.8443237399,0,0,80738889.309999973,3226373.861374083,0,0,82826806.679999977,1419215.2232309,0,0,{"$f":"CI13+CI45+CI47+CI58","v":50235038.240000002},{"$f":"CJ13+CJ45+CJ47+CJ58","v":0},{"$f":"CK13+CK45+CK47+CK58","v":0},{"$f":"CL13+CL45+CL47+CL58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ13+DJ45+DJ47+DJ58","v":37713281.378215946},{"$f":"DK13+DK45+DK47+DK58","v":1296125555.9174929},{"$f":"DL13+DL45+DL47+DL58","v":372431076.12499428},{"$f":"DM13+DM45+DM47+DM58","v":697519488.39729345},{"$f":"DN13+DN45+DN47+DN58","v":37713281.378215946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EK13+EK45+EK47+EK58","v":36654711.187149189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FH13+FH45+FH47+FH58","v":33845517.649449795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE13+GE45+GE47+GE58","v":33032525.814191747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HB13+HB45+HB47+HB58","v":31797466.142359562}]
["COEFICIENTE DE EFICIENCIA","PROPIEDADES Y PLANTA",null,1,null,null,0.90506531235230836,null,null,null,0.85512727146057632,null,null,null,0.72055481019407408,null,null,null,0.6,null,null,null,0.87845616216182276,null,null,null,0.85102155336195584,null,null,null,0.87671068646564543,null,null,null,0.84673292448042548,null,null,null,1,0,0,0,0.94928634264403777,0,0,0,0.59665493484046872,0,0,0,0.997932684422841,null,null,null,0.81522704480958186,null,null,null,0.93571272339547895,null,null,null,0.89378438475401312,null,null,null,0.9,null,null,null,0.9,null,null,null,0.89974409708838032,null,null,null,0.8999999999999998,null,null,null,0.90000000000000024,null,null,null,0.89999999999999991]
[null,"SISTEMA DE DISTRIBUCIÓN",null,1,null,null,0.8725864004484758,null,null,null,0.86769255222043906,null,null,null,0.829885249347181,null,null,null,0.87827982448205644,null,null,null,0.84982149642896232,null,null,null,0.88122100214420729,null,null,null,0.85529839469488189,null,null,null,0.86490052874242274,null,null,null,0.77335759020627326,0,0,0,0.88561662451840595,0,0,0,0.81972705197443296,0,0,0,0.84132870064331589,null,null,null,0.88949992016223067,null,null,null,0.86358525780576845,null,null,null,0.88361958540978247,null,null,null,0.88913975166531234,null,null,null,0.88744387878157782,null,null,null,0.88198131432741078,null,null,null,0.88016158828573521,null,null,null,0.88065912581243222,null,null,null,0.8999999999999998]
[null,"ALUMBRADO PÚBLICO",null,1,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0.91999999999999982,null,null,null,0.92,null,null,null,0.92,null,null,null,0.91999999999999982,null,null,null,1,0,0,0,1,0,0,0,1,0,0,0,1,null,null,null,0.90000000000000024,null,null,null,0.8999999999999998,null,null,null,0.9,null,null,null,0.8999999999999998,null,null,null,0.90000000000000013,null,null,null,0.9,null,null,null,0.89999999999999969,null,null,null,0.89999999999999991,null,null,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"SISTEMA DE COMERCIALIZACIÓN",null,1,null,null,0.92052481469883429,null,null,null,0.90633972650289774,null,null,null,0.93651736573300015,null,null,null,0.6,null,null,null,0.70000000000000051,null,null,null,0.71804760121743139,null,null,null,0.70000000000000018,null,null,null,0.69999999999999973,null,null,null,0.7864926737957928,0,0,0,0.88825261962746704,0,0,0,0.79999999999999882,0,0,0,0.8,null,null,null,0.90000000000000036,null,null,null,0.9,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.90000000000000036,null,null,null,0.89999999999999969,null,null,null,0.8999999999999998,null,null,null,0.9,null,null,null,0.90000000000000013]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
[]
[null,"Base de Capital","Jul 2021 - Jun 2022","Jul 2021 - Jun 2023","Jul 2021 - Jun 2024","Jul 2021 - Jun 2025","Jul 2021 - Jun 2026"]
[null,"BCD",{"$f":"DK45+DK13*(DK45/SUM(DK45,DK58))","v":1149370615.3006549},{"$f":"C68","v":1149370615.3006549},{"$f":"D68","v":1149370615.3006549},1149370615.3006549,1149370615.3006549]
[null,"BCAP",{"$f":"DK47","v":47831343.703384809},{"$f":"C69","v":47831343.703384809},47831343.703384809,47831343.703384809,47831343.703384809]
[null,"BCC",{"$f":"DK58+DK13*(DK58/SUM(DK45,DK58))","v":98923596.913453102},98923596.913453102,98923596.913453102,98923596.913453102,98923596.913453102]
[null,"Total BC",{"$f":"SUM(C68:C70)","v":1296125555.9174929},{"$f":"SUM(D68:D70)","v":1296125555.9174929},1296125555.9174929,1296125555.9174929,1296125555.9174929]
[null,"BCDtd",{"$f":"DL45+DL13*(DL45/SUM(DL45,DL58))","v":331269545.20660102}]
[null,"BCAPtd",{"$f":"DL47","v":7205098.6167232972}]
[null,"BCCtd",{"$f":"DL58+DL13*(DL58/SUM(DL45,DL58))","v":33956432.301669985}]
[null,"Total BCtd",{"$f":"SUM(C72:C74)","v":372431076.12499428},{"$f":"SUM(D72:D74)","v":0},0,0,0]
[null,"BCDN",{"$f":"DM45+DM13*(DM45/SUM(DM45,DM58))","v":628394735.16935241}]
[null,"BCNAP",{"$f":"DM47","v":26499910.15095488}]
[null,"BCNC",{"$f":"DM58+DM13*(DM58/SUM(DM45,DM58))","v":42624843.076986186}]
[null,"Total BCN",{"$f":"SUM(C76:C78)","v":697519488.39729345},{"$f":"SUM(D76:D78)","v":0},0,0,0]
[null,"Depreciación D",{"$f":"DJ45+DJ13*(DJ45/SUM(DJ45,DJ58))","v":32565985.970189057},{"$f":"EK45+EK13*(EK45/SUM(EK45,EK58))","v":31600727.237388059},{"$f":"FH45+FH13*(FH45/SUM(FH45,FH58))","v":29049273.598384626},{"$f":"GE45+GE13*(GE45/SUM(GE45,GE58))","v":28398783.394549739},{"$f":"HB45+HB13*(HB45/SUM(HB45,HB58))","v":27435944.057128523}]
[null,"Depreciación AP",{"$f":"DJ47","v":1846647.5039391592},{"$f":"EK47","v":1846647.5039391592},{"$f":"FH47","v":1846647.5039391592},{"$f":"GE47","v":1811440.1139391595},{"$f":"HB47","v":1755169.930302796}]
[null,"Depreciación C",{"$f":"DJ58+DJ13*(DJ58/SUM(DJ45,DJ58))","v":3300647.9040877367},{"$f":"EK58+EK13*(EK58/SUM(EK45,EK58))","v":3207336.445821974},{"$f":"FH58+FH13*(FH58/SUM(FH45,FH58))","v":2949596.5471260063},{"$f":"GE58+GE13*(GE58/SUM(GE45,GE58))","v":2822302.3057028484},{"$f":"HB58+HB13*(HB58/SUM(HB45,HB58))","v":2606352.1549282414}]
[null,"Total Depreciación",{"$f":"SUM(C80:C82)","v":37713281.378215954},{"$f":"SUM(D80:D82)","v":36654711.187149189},33845517.649449795,33032525.814191744,31797466.142359558]
[null,"% Depreciación s/BC D",{"$f":"C80/(C68-C72)","v":3.9806800358353121E-2}]
[null,"% Depreciación s/BC AP",{"$f":"C81/(C69-C73)","v":4.5454545454545449E-2}]
[null,"% Depreciación s/BC C",5.0804863099860403E-2]
[null,"% Total Depreciación",4.0828739592216653E-2]
[null,"Check BC",{"$f":"C71-DK59","v":0}]
[null,"Check BCN",{"$f":"C79-DM59","v":0}]
[null,"Check Depreciación",{"$f":"C83-DJ59","v":0},{"$f":"D83-EK59","v":0},{"$f":"E83-FH59","v":0},{"$f":"F83-GE59","v":0},{"$f":"G83-HB59","v":0}]

{"sheet":"PERDIDAS y OTROS","index":9,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,1,5,2]]}
[]
[null,"EDEMET"]
[]
[null,"PERDIDAS Y OTROS DATOS"]
[]
[null,"CONCEPTO",null,"UNIDADES",{"$f":"ACTIVOS!G7","v":"JUL22/ JUN23"},{"$f":"ACTIVOS!H7","v":"JUL23 / JUN24"},{"$f":"ACTIVOS!I7","v":"JUL24 / JUN25"},{"$f":"ACTIVOS!J7","v":"JUL25/ JUN26"}]
[]
[null,"Costo Monómico en Mercado Mayorista","CMM","Balboas/MWh",136.15301812483614,131.91555053849183,142.87878544954782,146.32285930868153]
[null,"Pérdidas ","PD%","%",{"$f":"+'Costos y Pérdidas Eficientes'!N85","v":7.6415667358983946E-2},{"$f":"+'Costos y Pérdidas Eficientes'!O85","v":7.641072536452892E-2},{"$f":"+'Costos y Pérdidas Eficientes'!P85","v":7.6405783688989135E-2},{"$f":"+'Costos y Pérdidas Eficientes'!Q85","v":7.640084233472344E-2}]
[null,"Pérdidas No Técnicas en Zonas Rojas (PNT)","PD%","%",1.3899999999999999E-2,{"$f":"E10","v":1.3899999999999999E-2},{"$f":"F10","v":1.3899999999999999E-2},1.3899999999999999E-2]
[null,"Depreciaciones Activos de Distribución","DEP%","%",{"$f":"'BC y Dep'!C84","v":3.9806800358353121E-2},{"$f":"+E11","v":3.9806800358353121E-2},{"$f":"+F11","v":3.9806800358353121E-2},3.9806800358353121E-2]
[null,"Depreciaciones Activos de Comercialización","DEP%","%",{"$f":"'BC y Dep'!C86","v":5.0804863099860403E-2},{"$f":"+E12","v":5.0804863099860403E-2},5.0804863099860403E-2,5.0804863099860403E-2]
[null,"Depreciaciones Activos de AP","DEP%","%",{"$f":"'BC y Dep'!C85","v":4.5454545454545449E-2},4.5454545454545449E-2,4.5454545454545449E-2,4.5454545454545449E-2]
[null,"Operación y Mantenimiento de AP","O&Malum","Miles de Balboas",{"$f":"ALUMPU!D11","v":1277.7299056619449},{"$f":"ALUMPU!E11","v":1344.6908860715557},{"$f":"ALUMPU!F11","v":1433.9687391948},{"$f":"ALUMPU!G11","v":1523.2396841389038}]

{"sheet":"RETORNO","index":10,"n_rows":46,"n_cols":8,"rows_kept":46,"cut":false,"hidden":false,"merged":[[3,1,3,2],[12,1,12,2],[20,1,20,2],[26,1,26,2]]}
[null,"EDEMET"]
[null,"RETORNO SOBRE CAPITAL DISTRIBUCION"]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto","Caso Medio","Caso Bajo"]
[null,"Tasa Libre de Riesgo en USD","rf",null,"Caso Alto: Rendimiento del UST20, Caso Medio: Rendimiento del UST30 y Caso Bajo: Rendimiento del UST10 - Promedio último año",2.3474999999999997,2.2949999999999995,1.9325000000000001]
[null,"Adicional por riesgo local en USD ","rc",null,"EMBI+ Panamá - Promedio último año",2.0466666666666664,{"$f":"F6","v":2.0466666666666664},{"$f":"F6","v":2.0466666666666664}]
[null,"Beta sin apalancamiento [adimensional]","βUSA unl",null,"Beta (Value Line) de utilities eléctricas de US ",0.6,{"$f":"F7","v":0.6},{"$f":"F7","v":0.6}]
[null,"Beta ajustado por apalancamiento [adimensional]","βUSA lev","βUSA unl*[1+(1-t)*D/E]","Beta ajustado por el apalancamiento",{"$f":"+(F7*((1+(1-(F18/100))*(F24/(1-F24)))))","v":1.02},{"$f":"+(G7*((1+(1-(G18/100))*(G24/(1-G24)))))","v":1.1310008151435558},{"$f":"+(H7*((1+(1-(H18/100))*(H24/(1-H24)))))","v":1.1310008151435558}]
[null,"Premio por riesgo ","pm","rm-rf","Estimado sobre el mercado de EUA como spread entre el rendimiento del UST Bond y el rendimiento del S&P500. Casos Alto y Medio promedio 1928 - 2021. Caso Bajo promedio 1972 - 2021 - [%]",6.7100961908671346,{"$f":"F9","v":6.7100961908671346},5.4650706369937758]
[]
[null,"Costo Nominal del Capital Propio después de impuestos, en USD","re","rf+rc+β*pm","Aplicación CAPM [%]",{"$f":"(F5+F6+F8*F9)","v":11.238464781351144},{"$f":"(G5+G6+G8*G9)","v":11.930790928229063},{"$f":"(H5+H6+H8*H9)","v":10.160166011923739}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G4","v":"Caso Medio"},"Caso Bajo"]
[null,{"$f":"+B5","v":"Tasa Libre de Riesgo en USD"},"rf",null,{"$f":"+E5","v":"Caso Alto: Rendimiento del UST20, Caso Medio: Rendimiento del UST30 y Caso Bajo: Rendimiento del UST10 - Promedio último año"},2.3474999999999997,2.2949999999999995,{"$f":"H5","v":1.9325000000000001}]
[null,{"$f":"+B6","v":"Adicional por riesgo local en USD "},"rc",null,"EMBI+ Panamá - Promedio último año",2.0466666666666664,2.0466666666666664,{"$f":"F15","v":2.0466666666666664}]
[null,"Adicional por riesgo crediticio","rs",null,"Spread Calificación BBB y Baa2 Caso Alto: Estimación a 30 años. Casos medio y bajo estimación Damodaran 10 años",1.76,1.76,1.76]
[null,"Costo Nominal de la Deuda antes de impuestos , en USD","rd","rF + rC  + rS","Resultado [%]",{"$f":"F14+F15+F16","v":6.1541666666666659},{"$f":"G14+G15+G16","v":6.1016666666666657},{"$f":"H14+H15+H16","v":5.7391666666666667}]
[null,"Tasa impositiva","t",null,"Alícuota Impuesto a las Ganancias [%]",30,30,{"$f":"F18","v":30}]
[null,"Costo Nominal de la Deuda después de impuestos, en USD","r'd","rd*(1-t)","Resultado [%]",{"$f":"(F17)*(1-F18/100)","v":4.3079166666666655},{"$f":"(G17)*(1-G18/100)","v":4.2711666666666659},{"$f":"(H17)*(1-H18/100)","v":4.0174166666666666}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G13","v":"Caso Medio"},"Caso Bajo"]
[null,"Costo Nominal del Capital Propio después de impuestos , en USD","re","rF+rL+βL*rM","Aplicación CAPM [%]",{"$f":"+F11","v":11.238464781351144},{"$f":"+G11","v":11.930790928229063},{"$f":"+H11","v":10.160166011923739}]
[null,"Costo Nominal de la Deuda después de impuestos , en USD","r'd","rd*(1-t)","Resultado [%]",{"$f":"+F19","v":4.3079166666666655},{"$f":"+G19","v":4.2711666666666659},{"$f":"+H19","v":4.0174166666666666}]
[null,"Estructura de capital","WD","D/(D+E)","Casos Alto y Medio: IMP de transmisión del período 2017-2021, Caso Bajo: Promedio paises",0.5,0.55835999999999997,0.55835999999999997]
[null,"Costo Nominal del Capital después de impuestos, en USD","WACC","rE*(1-WD)+rD'*WD","Aplicación WACC [%]",{"$f":"F19*F24+(1-F24)*F11","v":7.7731907240089049},{"$f":"G19*G24+(1-G24)*G11","v":7.6539631255430836},{"$f":"H19*H24+(1-H24)*H11","v":6.7303004875060006}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G21","v":"Caso Medio"},"Caso Bajo"]
[null,"Costo Nominal del Capital después de impuestos, en USD","WACC","re*(1-Wd)+rd'*Wd","Aplicación WACC [%]",{"$f":"+F25","v":7.7731907240089049},{"$f":"+G25","v":7.6539631255430836},{"$f":"+H25","v":6.7303004875060006}]
[null,"Inflación en USD","πUSA",null,"Casos Alto y Medio: Spread del rendimientos de los bonos del tesoro de EUA no indexados e indexados (UST y TIPS) a 30 años - Promedio mensual - último año. Caso Medio: Crecimiento interanual promedio inflación estimada FMI 2022 - 2026",2.3416666666666663,{"$f":"F29","v":2.3416666666666663},3.3573607641483649]
[null,"Prima por Riesgo Cambiario","PRC",null,"Diferencia entre el dólar futuro (ROFEX) y el observado - [%]",{"$f":"#REF!*100*0","v":{"$error":"#REF!"}},{"$f":"#REF!*100*0","v":{"$error":"#REF!"}},{"$f":"#REF!*100*0","v":{"$error":"#REF!"}}]
[null,"Costo Real del Capital antes de impuestos","WACCR","[WACC/(1-t)-πEUA]/(1+πEUA)","Resultado fórmula WACC - [%]",{"$f":"(((F28/100)/(1-(F18/100))-(F29/100))/(1+(F29/100)))*100","v":8.5623889036615051},{"$f":"(((G28/100)/(1-(G18/100))-(G29/100))/(1+(G29/100)))*100","v":8.3959609508901103},6.0540963621175958]
[]
[]
[]
[]
[null,"RETORNO SOBRE CAPITAL DISTRIBUCION"]
[]
[null,"A. RESOLUCIÓN ASEP"]
[]
[null,"TASA DE RENTABILIDAD PARA IMP",null,8.7999999999999995E-2]
[]
[null,"B. REFERENCIAL"]
[]
[null,"WACC REAL ANTES. IMPUESTOS",null,{"$f":"F31/100","v":8.5623889036615053E-2}]
[null,"WACC REAL ANTES. IMPUESTOS",null,{"$f":"G31/100","v":8.3959609508901106E-2}]
[null,"WACC REAL ANTES. IMPUESTOS BAJO",null,{"$f":"H31/100","v":6.0540963621175961E-2}]

{"sheet":"Archivos de Referencia","index":11,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Concepto","Hoja","Celdas Relacionadas","Archivo Referencia"]
["Cantidad Luminarias AP","ALUMPU","D24","Luminarias EDEMET.xlsx"]
["Costoss AP","ALUMPU","D30:G30","[Informe Regulatorio Ingreso_Gto EDEMET 2018 vFinal.xlsx]ERa'!$C$27. Mismo archivo para años 2019 a 2021"]
["Demanda","Demanda","Varias Celdas","PROY DDA.xlsx"]
["Ajuste Activos no Regulados","Activos","E9:E16","Modelo ENSA Jul22_Jun26_Costos1.xlsm"]
["Ingresos No Regulados","Activos","D23:F23","EDEMET NATURGY- DSAN 1619.xlsx"]
["Coheficientes de Eficiencia","BC y Dep","Varias Celdas","AA_EDEMET Actualizado 2022_a.xls"]
["ATR y AE","BC y Dep","Varias Celdas","Resumen Inv y Trans ATR y AE.xlsx"]
["Costos de la Energía Mercado Mayorista","Pérdidas y Otros","E8:H8","Monomicos G+T actualizados con valores del 5-6-23.xlsx"]
["Tasa de Retorno","Retorno","D44:D46","Calculo_WACC_ Jun_22_Final.xlsx"]