{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["IMP-RESUMEN","IMPD","IMPCO","ALUMPU","DEMANDA","Costos y Pérdidas Eficientes","INVERSIONES","ACTIVOS","BC y Dep","PERDIDAS y OTROS","RETORNO"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":50,"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":48,"n_cols":6,"rows_kept":48,"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,"EDECHI"]
[]
[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",{"$f":"+IMPD!D15","v":40615.28661250529},{"$f":"+IMPD!E15","v":43923.884807511022},{"$f":"+IMPD!F15","v":47575.058453503778},{"$f":"+IMPD!G15","v":51809.034112721834}]
[null,"IMPCO - Ingreso Máximo Permitido por Comercialización",{"$f":"+IMPCO!D14","v":9172.3182527528934},{"$f":"+IMPCO!E14","v":9550.2280839529103},{"$f":"+IMPCO!F14","v":9980.5371733564389},{"$f":"+IMPCO!G14","v":10408.719270266049}]
[null,"ALUMPU - Ingreso Máximo Permitido por Alumbrado Público",{"$f":"+ALUMPU!D14","v":1403.5850383751208},{"$f":"+ALUMPU!E14","v":1369.4550040525132},{"$f":"+ALUMPU!F14","v":1365.1951314179914},{"$f":"+ALUMPU!G14","v":1340.6485817230191}]
[null,"IPPD - Ingreso Máximo Permitido por Pérdidas en Distribución",{"$f":"+IMPD!D19","v":8926.1844907346895},{"$f":"+IMPD!E19","v":9219.2553637520505},{"$f":"+IMPD!F19","v":10437.087012669981},{"$f":"+IMPD!G19","v":11167.123103695509}]
[null,"INVNE - Descuento por Inversiones no Ejecutadas en periodo anterior",-2264.1093121309127]
[]
[null,"IMP - Ingreso Máximo Permitido ",{"$f":"+C9+C12+C10+C11+C13","v":57853.265082237085},{"$f":"+D9+D12+D10+D11+D13","v":64062.823259268502},{"$f":"+E9+E12+E10+E11+E13","v":69357.87777094818},{"$f":"+F9+F12+F10+F11+F13","v":74725.525068406409}]
[]
[null,"Factor de Descuento",{"$f":"1/(1+RETORNO!D38)","v":0.91911764705882348},{"$f":"1/(1+RETORNO!D38)*1/(1+RETORNO!D38)","v":0.84477724913494801},{"$f":"1/(1+RETORNO!D38)*1/(1+RETORNO!D38)*1/(1+RETORNO!D38)","v":0.77644967751373895},{"$f":"1/(1+RETORNO!D38)*1/(1+RETORNO!D38)*1/(1+RETORNO!D38)*1/(1+RETORNO!D38)","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$18","v":37504.984932354193},{"$f":"+D9*D$18","v":38738.558116485918},38564.982900852781,38600.276262502295]
[" ","IMPCO",{"$f":"+(C10+$C$13/SUM($C$9:$C$12)*C10)*C$18","v":8469.9059530540399},8422.7992873854801,8090.3578039318163,7755.0073312878621]
[null,"ALUMPU",{"$f":"+(C11+$C$13/SUM($C$9:$C$12)*C11)*C$18","v":1296.0990825392475},1207.7873461076244,1106.6455535922703,998.84907162809338]
[null,"IPPD",{"$f":"+(C12+$C$13/SUM($C$9:$C$12)*C12)*C$18","v":8242.6210116991224},8130.8987414146468,8460.4432503579392,8320.0554544631505]
[]
[null,"IMP",{"$f":"SUM(C22:C26)","v":55513.610979646604},{"$f":"SUM(D22:D26)","v":56500.04349139367},{"$f":"SUM(E22:E26)","v":56222.429508734807},{"$f":"SUM(F22:F26)","v":55674.188119881401}]
[]
[null,"Energía Facturada (MWh) sin incluir AP",{"$f":"C18*DEMANDA!E12","v":872374.61103428353},{"$f":"D18*DEMANDA!F12","v":837443.72809796245},{"$f":"E18*DEMANDA!G12","v":806781.74925088941},{"$f":"F18*DEMANDA!H12","v":779082.07047664491}]
[]
[]
[null,"VALOR PRESENTE NETO - INGRESO MÁXIMO PERMITIDO"]
[null,"Expresado a junio 2022","UNIDADES","JULIO/22-JUNIO/26"]
[]
[null,"VP-IPSD - DISTRIBUCIÓN","Miles de B/.",{"$f":"+C22+D22+E22+F22","v":153408.80221219518}]
[null,"VP-IMPCO - COMERCIALIZACIÓN","Miles de B/.",{"$f":"+C23+D23+E23+F23","v":32738.070375659201}]
[null,"VP-ALUMPU - ALUMBRADO PÚBLICO","Miles de B/.",{"$f":"+C24+D24+E24+F24","v":4609.3810538672351}]
[null,"SUB-TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)","v":190756.25364172162}]
[null,"VP-IPPD - PÉRDIDAS DE DISTRIBUCIÓN","Miles de B/.",{"$f":"+C25+D25+E25+F25","v":33154.018457934857}]
[null,"IMP TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)+D39","v":223910.27209965646}]
[null,"ENERGIA FACTURADA (sin AP)","MWh",{"$f":"+C29+D29+E29+F29","v":3295682.1588597801}]
[null,"IMP ","B/./MWh",{"$f":"+D40/D41*1000","v":67.940493441613796}]
[null,"IMP S/Pérdidas","B/./MWh",{"$f":"D42-(D39*1000/D41)","v":57.880658524339708}]
[]
[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":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[14,1,14,2],[18,1,18,2],[20,1,20,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDECHI"]
[]
[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$38","v":12072.752467993145},{"$f":"+ACTIVOS!H14*RETORNO!$D$38","v":14490.538949255293},{"$f":"+ACTIVOS!I14*RETORNO!$D$38","v":16665.878210587514},{"$f":"+ACTIVOS!J14*RETORNO!$D$38","v":19380.293600357953}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D76/1000+((ACTIVOS!G9-ACTIVOS!F9)/2)*'PERDIDAS y OTROS'!E$11","v":7134.2145151438508},{"$f":"'BC y Dep'!E76/1000+(ACTIVOS!G9-ACTIVOS!F9)*'PERDIDAS y OTROS'!E$11+((ACTIVOS!H9-ACTIVOS!G9)/2)*'PERDIDAS y OTROS'!F$11","v":7415.2881514920364},{"$f":"'BC y Dep'!F76/1000+(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$11","v":8278.4814089240317},{"$f":"'BC y Dep'!G76/1000+(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$11","v":9064.1546178986991}]
[null,"Operación y Mantenimiento","OM",{"$f":"'Costos y Pérdidas Eficientes'!N65/1000","v":12253.552033856296},{"$f":"'Costos y Pérdidas Eficientes'!O65/1000","v":12593.551434510749},{"$f":"'Costos y Pérdidas Eficientes'!P65/1000","v":12933.970312339095},{"$f":"'Costos y Pérdidas Eficientes'!Q65/1000","v":13369.691326808699}]
[null,"Administración","ADM",{"$f":"'Costos y Pérdidas Eficientes'!N67/1000","v":9154.7675955119976},{"$f":"'Costos y Pérdidas Eficientes'!O67/1000","v":9424.5062722529419},{"$f":"'Costos y Pérdidas Eficientes'!P67/1000","v":9696.72852165314},{"$f":"'Costos y Pérdidas Eficientes'!Q67/1000","v":9994.8945676564872}]
[]
[null,"IPSD",null,{"$f":"+D13+D12+D11+D10","v":40615.28661250529},{"$f":"+E13+E12+E11+E10","v":43923.884807511022},{"$f":"+F13+F12+F11+F10","v":47575.058453503778},{"$f":"+G13+G12+G11+G10","v":51809.034112721834}]
[]
[null,"Pérdidas (incluye NT)","(PD%) * MWhD * CMM",{"$f":"+('PERDIDAS y OTROS'!E9+'PERDIDAS y OTROS'!E10)*'PERDIDAS y OTROS'!E8*DEMANDA!E7/1000","v":8926.1844907346895},{"$f":"+('PERDIDAS y OTROS'!F9+'PERDIDAS y OTROS'!F10)*'PERDIDAS y OTROS'!F8*DEMANDA!F7/1000","v":9219.2553637520505},{"$f":"+('PERDIDAS y OTROS'!G9+'PERDIDAS y OTROS'!G10)*'PERDIDAS y OTROS'!G8*DEMANDA!G7/1000","v":10437.087012669981},{"$f":"+('PERDIDAS y OTROS'!H9+'PERDIDAS y OTROS'!H10)*'PERDIDAS y OTROS'!H8*DEMANDA!H7/1000","v":11167.123103695509}]
[]
[null,"IPPD",null,{"$f":"+D17+D18","v":8926.1844907346895},{"$f":"+E17+E18","v":9219.2553637520505},{"$f":"+F17+F18","v":10437.087012669981},{"$f":"+G17+G18","v":11167.123103695509}]
[]
[null,"IMPD",null,{"$f":"+D15+D19","v":49541.471103239979},{"$f":"+E15+E19","v":53143.140171263076},{"$f":"+F15+F19","v":58012.145466173759},{"$f":"+G15+G19","v":62976.157216417341}]

{"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,"EDECHI"]
[]
[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$38","v":770.47589905376572},{"$f":"+ACTIVOS!H15*RETORNO!$D$38","v":847.1163826032564},{"$f":"+ACTIVOS!I15*RETORNO!$D$38","v":924.02208251109278},{"$f":"+ACTIVOS!J15*RETORNO!$D$38","v":1002.2461375025463}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D78/1000+((ACTIVOS!G10-ACTIVOS!F10)/2)*'PERDIDAS y OTROS'!E$12","v":706.23748282135818},{"$f":"'BC y Dep'!E78/1000+(ACTIVOS!G10-ACTIVOS!F10)*'PERDIDAS y OTROS'!E$12+((ACTIVOS!H10-ACTIVOS!G10)/2)*'PERDIDAS y OTROS'!F$12","v":689.51999664851621},{"$f":"'BC y Dep'!F78/1000+(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$12","v":717.43037746508969},{"$f":"'BC y Dep'!G78/1000+(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$12","v":734.18967257364602}]
[null,"Comercialización","COM",{"$f":"'Costos y Pérdidas Eficientes'!N66/1000","v":7695.6048708777689},{"$f":"'Costos y Pérdidas Eficientes'!O66/1000","v":8013.5917047011371},{"$f":"'Costos y Pérdidas Eficientes'!P66/1000","v":8339.0847133802563},{"$f":"'Costos y Pérdidas Eficientes'!Q66/1000","v":8672.2834601898558}]
[]
[null,"IMPCO",null,{"$f":"+D10+D11+D12","v":9172.3182527528934},{"$f":"+E10+E11+E12","v":9550.2280839529103},{"$f":"+F10+F11+F12","v":9980.5371733564389},{"$f":"+G10+G11+G12","v":10408.719270266049}]

{"sheet":"ALUMPU","index":3,"n_rows":37,"n_cols":8,"rows_kept":37,"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,"EDECHI"]
[]
[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$38","v":508.09731292987658},{"$f":"+ACTIVOS!H16*RETORNO!$D$38","v":503.04546900424975},{"$f":"+ACTIVOS!I16*RETORNO!$D$38","v":498.83956796762686},{"$f":"+ACTIVOS!J16*RETORNO!$D$38","v":497.51824877991004}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D77/1000+((ACTIVOS!G11-ACTIVOS!F11)/2)*'PERDIDAS y OTROS'!E$13","v":553.65476956650855},{"$f":"'BC y Dep'!E77/1000+(ACTIVOS!G11-ACTIVOS!F11)*'PERDIDAS y OTROS'!E$13+((ACTIVOS!H11-ACTIVOS!G11)/2)*'PERDIDAS y OTROS'!F$13","v":517.40731733666803},{"$f":"'BC y Dep'!F77/1000+(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$13","v":507.79432996162302},{"$f":"'BC y Dep'!G77/1000+(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$13","v":475.0149907695095}]
[null,"Operación y Mantenimiento","OMalum",{"$f":"$D$25*(D24+E24)/2/1000","v":341.83295587873579},{"$f":"$D$25*(E24+F24)/2/1000","v":349.00221771159539},{"$f":"$D$25*(F24+G24)/2/1000","v":358.56123348874155},{"$f":"$D$25*(G24+H24)/2/1000","v":368.11534217359963}]
[]
[null,"ALUMPU",null,{"$f":"+D10+D11+D12","v":1403.5850383751208},{"$f":"+E10+E11+E12","v":1369.4550040525132},1365.1951314179914,1340.6485817230191]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01"]
[null,"Cantidad de luminarias al 30/6",null,69174,{"$f":"+D24+INVERSIONES!D31","v":70148},{"$f":"+E24+INVERSIONES!E31","v":72096},{"$f":"+F24+INVERSIONES!F31","v":74044},{"$f":"+G24+INVERSIONES!G31","v":75990}]
[null,"Costo O&M por luminaria [B/. /año]",null,{"$f":"MIN(D35,D37)","v":4.9070922880627013}]
[]
[null,null,null,null,{"$f":"+(E24+D24)/2","v":69661},{"$f":"+(F24+E24)/2","v":71122},{"$f":"+(G24+F24)/2","v":73070},75017]
[]
[null,"Detalle","Unidad",2018,2019,2020,2021,"Promedio"]
[null,"Costo AP","B/.",291867.83092719916,219325.96773304013,223381.81820873992,570464.64,{"$f":"AVERAGE(D30:G30)","v":326260.06421724486}]
[null,"Luminarias","Cant.",62344.25,63926.583333333336,65627.666666666672,66103.666666666672,{"$f":"AVERAGE(D31:G31)","v":64500.541666666672}]
[]
[null,"Costo Mant./lum Cont.",null,{"$f":"D30/D31","v":4.681551721725727},{"$f":"E30/E31","v":3.4309039572693174},{"$f":"F30/F31","v":3.4037751081922751},{"$f":"G30/G31","v":8.6298486720353385},{"$f":"H30/H31","v":5.0582530903899876}]
[]
[null,"Costo Mant./lum RT-1 (Act)",null,4.9070922880627013,0.99940779797611023]
[]
[null,"Costo Mant./lum",null,{"$f":"H33","v":5.0582530903899876}]

{"sheet":"DEMANDA","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"EDECHI"]
[]
[null,"IMPULSORES DE COSTOS","Unidades","BASE",{"$f":"ALUMPU!D7","v":"JUL22/ JUN23"},{"$f":"ALUMPU!E7","v":"JUL23 / JUN24"},{"$f":"ALUMPU!F7","v":"JUL24 / JUN25"},{"$f":"ALUMPU!G7","v":"JUL25/ JUN26"},"CREC.a.a."]
[null,"Demanda Máxima","MW",{"$f":"+D7/8760/D15","v":175.45131353134317},{"$f":"+E7/8760/E15","v":175.42571309822443},{"$f":"+F7/8760/F15","v":182.3327928141502},{"$f":"+G7/8760/G15","v":190.39622323628737},{"$f":"+H7/8760/H15","v":199.09860135438743},{"$f":"(H6/D6)^(1/4)-1","v":3.2114540121678248E-2}]
[null,"Energía ingresada al sist. Propio (eficiente)","MWh",{"$f":"+(D12+D13)/(1-D14)","v":997775.20170733437},{"$f":"+(E12+E13)/(1-E14)","v":1026045.2318126403},1071594.3912611669,1123157.7052649911,1179985.9068514076,{"$f":"(H7/D7)^(1/4)-1","v":4.2824026280429806E-2}]
[null,"Clientes","Nº clientes",179609.85548312013,185933.83910833919,193632.06189885869,201512.62216206969,209580.37017940066,{"$f":"(H8/D8)^(1/4)-1","v":3.9333940687901858E-2}]
[null,"DEM/CLIENTE","KW/CL",{"$f":"D6/D8*1000","v":0.97684680531259716},1.8369350047542534,1.8143079216741513,1.784533004263946,1.8060682817147111]
[null,"ENERGIA-AÑO/CLIENTE","MWh/CL",{"$f":"+D12/D8","v":4.9221646037030311},9.0600380812163337,9.3260849802730856,8.9827326715219087,9.0396665612601872]
[]
[null,"Energia facturada sin AP","MWh",884069.27313523064,909141.35709319974,949539.26099003304,995273.06879688357,1045678.7741994739,{"$f":"(H12/D12)^(1/4)-1","v":4.2864776334970101E-2}]
[null,"Energía facturada AP","MWh",41897.05104006832,43085.24569085925,44999.748426006903,47167.125732476416,49555.909593806173,{"$f":"(H13/D13)^(1/4)-1","v":4.2864776334970101E-2}]
[null,"Perdidas eficientes",null,{"$f":"7.1880766251504%*D17","v":7.1968994027071839E-2},{"$f":"7.1880766251504%*E17","v":7.19448097801412E-2},7.1907227653963443E-2,7.1866586817910166E-2,7.1823928206288384E-2]
[null,"Factor de carga",null,0.64919023084638394,0.66768120278115572,0.67090579247028426,0.6734080526218057,0.67655717631261336]
[]
[null,null,"Factor de Ajuste",1.0012274184064642,1.0008909689194621,1.0003681291093485,0.99980273674957465,0.99920927324262587]
[]
[null,null,null,{"$f":"D14*1000000000-('Costos y Pérdidas Eficientes'!M83+'PERDIDAS y OTROS'!E10)*1000000000","v":0},{"$f":"E14*1000000000-('Costos y Pérdidas Eficientes'!N83+'PERDIDAS y OTROS'!E10)*1000000000","v":0},{"$f":"F14*1000000000-('Costos y Pérdidas Eficientes'!O83+'PERDIDAS y OTROS'!F10)*1000000000","v":0},{"$f":"G14*1000000000-('Costos y Pérdidas Eficientes'!P83+'PERDIDAS y OTROS'!G10)*1000000000","v":0},{"$f":"H14*1000000000-('Costos y Pérdidas Eficientes'!Q83+'PERDIDAS y OTROS'!H10)*1000000000","v":0}]

{"sheet":"Costos y Pérdidas Eficientes","index":5,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[[20,13,20,17]]}
["EDECHI",null,null,null,null,null,null,null,null,null,"Estimaciones de los costos a partir de parametros estimados y las variables reales, actualizados U$S junio 2018"]
[]
[null,null,null,null,null,null,null,null,null,null,"ALTERNATIVA 2: UTILIZANDO NUEVOS MODELOS ESTADISTICOS PROPUESTO PARA EL PRESENTE ESTUDIO"]
[null,null,null,null,null,null,null,null,null,null,"Tabla de parametos estimados CAPEX y OPEX"]
[null,null,null,null,null,null,null,null,null,null,"Variable ","AD","AC","OMD","COM","ADM"]
[null,null,null,null,null,null,null,null,null,null,"Ln(Mom_elec)",0.16475719999999999,0,0.39552530000000002,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(Cl)",0.63647830000000005,0.93395329999999999,0,0.99804850000000001,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red aerea)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red subt)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(km red total)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(cl_km)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(dem_max)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(km_cuad)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(dem_max_cliente)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(energ_vend)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Ln(oym_dist)",0,0,0,0,0.32894230000000002]
[null,null,null,null,null,null,null,null,null,null,"Ln(oym_com)",0,0,0,0,0.49483510000000003]
[null,null,null,null,null,null,null,null,null,null,"Ln(opexdiscom)",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Constante",10.38151,6.3732509999999998,11.573650000000001,4.5728369999999998,2.8517229999999998]
[]
[null,null,null,null,null,null,null,null,null,null,"Tabla de Datos Proyectados",null,"Base"]
[null,null,null,null,null,null,null,null,null,null,"Variable","Unidad",2021,{"$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","MW",null,{"$f":"DEMANDA!D6","v":175.45131353134317},{"$f":"DEMANDA!E6","v":175.42571309822443},{"$f":"DEMANDA!F6","v":182.3327928141502},{"$f":"DEMANDA!G6","v":190.39622323628737},{"$f":"DEMANDA!H6","v":199.09860135438743}]
[null,null,null,null,null,null,null,null,null,null,"Longitud de red áerea","km",8444.5182607833613,8697.848701336321,9003.6661683815455,9283.2401221806394,9510.2681194427496,9889.2570586749844]
[null,null,null,null,null,null,null,null,null,null,"Longitud de red subterranea","km",153.32173921663795,157.92129866367904,163.47383161845426,168.54987781936242,172.67188055725074,179.55294132501612]
[null,null,null,null,null,null,null,null,null,null,"Ventas Totales de Energía","MWh",null,{"$f":"DEMANDA!D12+DEMANDA!D13","v":925966.32417529891},{"$f":"DEMANDA!E12+DEMANDA!E13","v":952226.60278405901},{"$f":"DEMANDA!F12+DEMANDA!F13","v":994539.00941603992},{"$f":"DEMANDA!G12+DEMANDA!G13","v":1042440.1945293599},{"$f":"DEMANDA!H12+DEMANDA!H13","v":1095234.68379328}]
[null,null,null,null,null,null,null,null,null,null,"Costos OyM (D)","USD",null,{"$f":"+M35","v":29869017.010729559},30278316.499060243,31118449.175206926,31959618.372241609,33036277.511155009]
[null,null,null,null,null,null,null,null,null,null,"Costos OyM (C)","USD",null,{"$f":"+M36","v":16983774.458954848},17580578.403758664,18307018.047840476,19050605.518217687,19811796.7163895]
[null,null,null,null,null,null,null,null,null,null,"Clientes","Cant.",null,{"$f":"DEMANDA!D8","v":179609.85548312013},{"$f":"DEMANDA!E8","v":185933.83910833919},{"$f":"DEMANDA!F8","v":193632.06189885869},{"$f":"DEMANDA!G8","v":201512.62216206969},{"$f":"DEMANDA!H8","v":209580.37017940066}]
[]
[null,null,null,null,null,null,null,null,null,null,"Tabla de Costos sin Ajuste en USD (EEUU) a junio 2020"]
[null,null,null,null,null,null,null,null,null,null,"COSTO",{"$f":"+M22","v":2021},{"$f":"+L32+1","v":2022},{"$f":"+M32+1","v":2023},{"$f":"+N32+1","v":2024},{"$f":"+O32+1","v":2025},{"$f":"+P32+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,"AD",{"$f":"EXP($L$19+$L$6*LN(M23*SUM(M24:M25))+$L$7*LN(M29)+$L$8*LN(M24)+$L$9*LN(M25)+$L$10*LN(SUM(M24:M25))+$L$11*LN(M29/SUM(M24:M25))+$L$12*LN(M23)+$L$13*LN(SUM(M24:M25)*SUM(M24:M25))+$L$14*LN(M23/M29)+$L$15*LN(M26)+$L$16*LN(M27)+$L$17*LN(M28)+$L$18*LN(M27+M28))","v":{"$error":"#NUM!"}},{"$f":"EXP($L$19+$L$6*LN(N23*SUM(N24:N25))+$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$18*LN(N27+N28))","v":746405027.98383951},767364818.76072347,796465794.33089185,826074666.60201979,858744965.75628161]
[null,null,null,null,null,null,null,null,null,null,"AC",{"$f":"EXP($M$19+$M$6*LN(M23*SUM(M24:M25))+$M$7*LN(M29)+$M$8*LN(M24)+$M$9*LN(M25)+$M$10*LN(SUM(M24:M25))+$M$11*LN(M29/SUM(M24:M25))+$M$12*LN(M23)+$M$13*LN(SUM(M24:M25)*SUM(M24:M25))+$M$14*LN(M23/M29)+$M$15*LN(M26)+$M$16*LN(M27)+$M$17*LN(M28)+$M$18*LN(M27+M28))","v":{"$error":"#NUM!"}},47333294.842967108,48888019.259883612,{"$f":"EXP($M$19+$M$6*LN(P23*SUM(P24:P25))+$M$7*LN(P29)+$M$8*LN(P24)+$M$9*LN(P25)+$M$10*LN(SUM(P24:P25))+$M$11*LN(P29/SUM(P24:P25))+$M$12*LN(P23)+$M$13*LN(SUM(P24:P25)*SUM(P24:P25))+$M$14*LN(P23/P29)+$M$15*LN(P26)+$M$16*LN(P27)+$M$17*LN(P28)+$M$18*LN(P27+P28))","v":50775897.604875542},52703363.878596589,54671463.203447409]
[null,null,null,null,null,null,null,null,null,null,"OMD",{"$f":"EXP($N$19+$N$6*LN(M23*SUM(M24:M25))+$N$7*LN(M29)+$N$8*LN(M24)+$N$9*LN(M25)+$N$10*LN(SUM(M24:M25))+$N$11*LN(M29/SUM(M24:M25))+$N$12*LN(M23)+$N$13*(LN(SUM(M24:M25)))^2+$N$14*LN(M23/M29)+$N$15*LN(M26))","v":{"$error":"#NUM!"}},{"$f":"EXP($N$19+$N$6*LN(N23*SUM(N24:N25))+$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$15*LN(N26))","v":29869017.010729559},{"$f":"EXP($N$19+$N$6*LN(O23*SUM(O24:O25))+$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$15*LN(O26))","v":30278316.499060243},31118449.175206926,31959618.372241609,33036277.511155009]
[null,null,null,null,null,null,null,null,null,null,"COM",{"$f":"EXP($O$19+$O$6*LN(M23*SUM(M24:M25))+$O$7*LN(M29)+$O$8*LN(M24)+$O$9*LN(M25)+$O$10*LN(SUM(M24:M25))+$O$11*LN(M29/SUM(M24:M25))+$O$12*LN(M23)+$O$13*LN(SUM(M24:M25)*SUM(M24:M25))+$O$14*LN(M23/M29)+$O$15*LN(M26))","v":{"$error":"#NUM!"}},{"$f":"EXP($O$19+$O$6*LN(N23*SUM(N24:N25))+$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$15*LN(N26))","v":16983774.458954848},{"$f":"EXP($O$19+$O$6*LN(O23*SUM(O24:O25))+$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$15*LN(O26))","v":17580578.403758664},18307018.047840476,19050605.518217687,19811796.7163895]
[null,null,null,null,null,null,null,null,null,null,"ADM",{"$f":"EXP($P$19+$P$6*LN(M23*SUM(M24:M25))+$P$7*LN(M29)+$P$8*LN(M24)+$P$9*LN(M25)+$P$10*LN(SUM(M24:M25))+$P$11*LN(M29/SUM(M24:M25))+$P$12*LN(M23)+$P$13*LN(SUM(M24:M25)*SUM(M24:M25))+$P$14*LN(M23/M29)+$P$15*LN(M26)+$P$16*LN(M27)+$P$17*LN(M28)+$P$18*LN(M27+M28))","v":{"$error":"#NUM!"}},18839901.672120996,19250629.992888205,19817836.0313306,20390264.522208296,21017247.585204545]
[]
[]
[null,"Tabla de factores de ajuste del Componente Mano de Obra",null,null,null,null,null,null,null,null,"Costos resultantes de las ecuaciones de eficiencia dados en Balboas a junio 2020 (utilizando Parametros del estudio actual)"]
[null,null,2016,{"$f":"+C41+1","v":2017},{"$f":"+D41+1","v":2018},{"$f":"+E41+1","v":2019},{"$f":"+F41+1","v":2020},{"$f":"+G41+1","v":2021},null,null,"COSTO",{"$f":"+$L$32","v":2021},{"$f":"+L41+1","v":2022},{"$f":"+M41+1","v":2023},{"$f":"+N41+1","v":2024},{"$f":"+O41+1","v":2025},{"$f":"+P41+1","v":2026}]
[null,"Costo laboral relativo 2016",0.3857969036391577,{"$f":"+$C$42/$C$55*D55","v":0.3857969036391577},{"$f":"+$C$42/$C$55*E55","v":0.3857969036391577},0.3857969036391577,0.3857969036391577,0.3857969036391577,null,null,"AD",null,{"$f":"M33/($C46/$C42+(1-$C46)*$C59/$C$55+(1-$C46)*(1-$C59))","v":415905963.47666699},{"$f":"N33/($C46/$C42+(1-$C46)*$C59/$C$55+(1-$C46)*(1-$C59))","v":427585013.92582613},{"$f":"O33/($C46/$C42+(1-$C46)*$C59/$C$55+(1-$C46)*(1-$C59))","v":443800431.59967905},{"$f":"P33/($C46/$C42+(1-$C46)*$C59/$C$55+(1-$C46)*(1-$C59))","v":460298855.49514031},{"$f":"Q33/($C46/$C42+(1-$C46)*$C59/$C$55+(1-$C46)*(1-$C59))","v":478503143.69979912}]
[null,"Costo laboral relativo de cada año",{"$f":"+$C$42/$C$55*C56","v":0.43381092876455501},{"$f":"+$C$42/$C$55*D56","v":0.4186486050407453},0.41275214581481934,0.40432863263492502,0.3857969036391577,0.37821574177725281,null,null,"AC",null,{"$f":"M34/($C47/$C42+(1-$C47)*$C60/$C$55+(1-$C47)*(1-$C60))","v":36489292.512255915},{"$f":"N34/($C47/$C42+(1-$C47)*$C60/$C$55+(1-$C47)*(1-$C60))","v":37687831.388812527},{"$f":"O34/($C47/$C42+(1-$C47)*$C60/$C$55+(1-$C47)*(1-$C60))","v":39143199.019282892},{"$f":"P34/($C47/$C42+(1-$C47)*$C60/$C$55+(1-$C47)*(1-$C60))","v":40629085.030443706},{"$f":"Q34/($C47/$C42+(1-$C47)*$C60/$C$55+(1-$C47)*(1-$C60))","v":42146295.108379476}]
[null,null,null,null,null,null,null,null,null,null,"OMD",null,11693695.427240672,11853935.838009637,12182847.085065503,12512164.129190749,12933675.290568637]
[null,"Participación de la mano de obra en los costos totales",null,null,null,null,null,null,null,null,"COM",null,7249782.9014388854,7504537.7584941546,7814629.5889832741,8132041.2303997986,8456967.2912450153]
[null,"AD",0.41970430148010679,null,null,null,null,null,null,null,"ADM",null,8583985.7694660332,8771125.0720983632,9029559.9963925611,9290374.4159817193,9576045.4234063625]
[null,"AC",0.16750967605701295,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M42:M43)","v":452395255.98892289},{"$f":"SUM(N42:N43)","v":465272845.31463867},482943630.61896193,500927940.52558404,520649438.8081786]
[null,"OMD",0.43334057630632183]
[null,"COM",0.25890534252289066]
[null,"ADM",0.51434585388112719,null,null,null,null,null,null,null,"Activos proyectados con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
[null,null,null,null,null,null,null,null,null,null,"Actividad",null,2022,{"$f":"+M51+1","v":2023},{"$f":"+N51+1","v":2024},{"$f":"+O51+1","v":2025},{"$f":"+P51+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,"AD (Ecuación de eficiencia)",null,{"$f":"M42*$D68","v":430973025.22521991},443075173.65742064,459878028.68689167,476974142.4291364,495837918.97624463]
[null,"Tabla de factores de ajuste del Componente Materiables a PPP de cada año",null,null,null,null,null,null,null,null,"AC (Ecuación de eficiencia)",null,36974513.916487217,38188990.52920337,39663711.111641556,41169355.897150241,42706741.285535857]
[null,null,2016,{"$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,"Total",null,{"$f":"SUM(M52:M53)","v":467947539.14170712},{"$f":"SUM(N52:N53)","v":481264164.18662399},499541739.7985332,518143498.32628661,538544660.2617805]
[null,"PPP 2016",0.45800000000000002,{"$f":"C55","v":0.45800000000000002},{"$f":"D55","v":0.45800000000000002},{"$f":"E55","v":0.45800000000000002},{"$f":"F55","v":0.45800000000000002},{"$f":"G55","v":0.45800000000000002}]
[null,"PPP de cada año",0.51500000000000001,0.497,0.49,0.48,0.45800000000000002,0.44900000000000001,null,null,"Inversiones proyectadas con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
[null,null,null,null,null,null,null,null,null,null,"Actividad",null,2022,{"$f":"+M57+1","v":2023},{"$f":"+N57+1","v":2024},{"$f":"+O57+1","v":2025},{"$f":"+P57+1","v":2026}]
[null,"% Nacional",null,null,null,null,null,null,null,null,"AD (Ecuación de eficiencia)",null,{"$f":"(M42-L42)","v":415905963.47666699},{"$f":"(N52-M52)","v":12102148.43220073},16802855.02947104,17096113.74224472,18863776.547108233]
[null,"AD",0.18415450922863616,null,null,null,null,null,null,null,"AC (Ecuación de eficiencia)",null,{"$f":"(M43-L43)","v":36489292.512255915},1214476.6127161533,1474720.5824381858,1505644.7855086848,1537385.3883856162]
[null,"AC",3.096048266291497E-2,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(N58:N59)","v":13316625.044916883},{"$f":"+SUM(O58:O59)","v":18277575.611909226},{"$f":"+SUM(P58:P59)","v":18601758.527753405},{"$f":"+SUM(Q58:Q59)","v":20401161.935493849}]
[null,"OMD",0.1]
[null,"COM",0.15]
[null,"ADM",0.25,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,{"$f":"+M64+1","v":2023},{"$f":"+N64+1","v":2024},{"$f":"+O64+1","v":2025},{"$f":"+P64+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,"OMD",null,null,{"$f":"N44*$D70","v":12253552.033856297},12593551.434510749,12933970.312339095,13369691.326808698]
["Factor de Ajuste Jun 2022/Jun 2020",null,null,null,null,null,null,null,null,null,"COM",null,null,7695604.8708777688,8013591.7047011368,8339084.7133802567,8672283.4601898566]
["Costo","% Total costos locales","IPC 22/20","FA",null,null,null,null,null,null,"ADM",null,null,9154767.5955119971,9424506.2722529415,9696728.52165314,9994894.5676564872]
["AD",{"$f":"C46+(1-C46)*C59","v":0.52656837104852638},{"$f":"C76/C75","v":1.068798449612403},{"$f":"B68*C68+(1-B68)","v":1.0362270875430672},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N65:N67)","v":29103924.500246063},{"$f":"SUM(O65:O67)","v":30031649.411464825},{"$f":"SUM(P65:P67)","v":30969783.54737249},{"$f":"SUM(Q65:Q67)","v":32036869.354655042}]
["AC",{"$f":"C47+(1-C47)*C60","v":0.19328397829849425},{"$f":"C68","v":1.068798449612403},{"$f":"B69*C69+(1-B69)","v":1.0132976380418537}]
["OMD",0.49000651867568967,{"$f":"C69","v":1.068798449612403},1.0337116887848583]
["COM",0.37006954114445706,1.068798449612403,1.0254602106795121,null,null,null,null,null,null,"2 - PÉRDIDAS"]
["ADM",0.63575939041084539,1.068798449612403,1.0437392603867925,null,null,null,null,null,null,"Variable ","EP"]
[null,null,null,null,null,null,null,null,null,null,"Ln(EF)(β)",0.98797049999999997]
[null,null,null,null,null,null,null,null,null,null,"Constante (α)",-2.4653529999999999]
[null,"IPC jun 2020",103.2]
[null,"IPC jun 2022",110.3]
[null,null,null,null,null,null,null,null,null,null,"RESULTADOS PÉRDIDAS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Porcentaje"]
[null,null,null,null,null,null,null,null,null,null,"COSTO",null,"JUL21-JUN22","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26"]
[null,null,null,null,null,null,null,null,null,null,"PE_MWH",null,{"$f":"EXP($L$74+$L$73*LN(DEMANDA!D7))","v":71808.877532035578},{"$f":"EXP($L$74+$L$73*LN(DEMANDA!E7))","v":73818.629028581316},{"$f":"EXP($L$74+$L$73*LN(DEMANDA!F7))","v":77055.381845127122},{"$f":"EXP($L$74+$L$73*LN(DEMANDA!G7))","v":80717.510735631266},{"$f":"EXP($L$74+$L$73*LN(DEMANDA!H7))","v":84751.223058127696}]
[null,null,null,null,null,null,null,null,null,null,"PE_%",null,{"$f":"M82/DEMANDA!D7","v":7.1968994027071867E-2},{"$f":"N82/DEMANDA!E7","v":7.1944809780141228E-2},{"$f":"O82/DEMANDA!F7","v":7.1907227653963457E-2},{"$f":"P82/DEMANDA!G7","v":7.186658681791018E-2},{"$f":"Q82/DEMANDA!H7","v":7.1823928206288468E-2}]

{"sheet":"INVERSIONES","index":6,"n_rows":82,"n_cols":26,"rows_kept":82,"cut":false,"hidden":false,"merged":[[46,21,47,21],[46,22,47,22],[46,23,47,23],[46,24,47,24],[46,25,47,25],[40,21,41,21],[40,22,41,22],[40,23,41,23],[40,24,41,24],[40,25,41,25],[33,21,34,21],[33,22,34,22],[33,23,34,23],[33,24,34,24],[33,25,34,25],[25,21,26,21],[25,22,26,22],[25,23,26,23],[25,24,26,24],[25,25,26,25],[45,9,45,18],[46,9,47,9],[46,11,46,12],[46,13,46,14],[46,15,46,16],[39,9,39,18],[40,9,41,9],[40,11,40,12],[40,13,40,14],[40,15,40,16],[32,9,32,18],[33,9,34,9],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,18,34,18],[24,9,24,18],[25,9,26,9],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,18,26,18],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,9,5,18],[6,9,7,9],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,18,7,18],[6,21,7,21],[6,22,7,22],[6,23,7,23],[6,24,7,24],[6,25,7,25],[32,7,33,7],[5,1,6,2],[32,1,33,2],[12,1,13,2],[20,1,20,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[5,7,6,7],[5,3,6,3],[6,20,7,20],[25,20,26,20],[33,20,34,20],[40,20,41,20],[46,20,47,20]]}
[null,"EDECHI",null,null,null,null,null,null,null,"EDECHI",null,null,null,null,null,null,null,null,null,null,"EDECHI"]
[]
[null,"INVERSIONES",null,null,null,null,null,null,null,"INVERSIONES",null,null,null,null,null,null,null,null,null,null,"INVERSIONES"]
[null,"En miles de Balboas",null,null,null,null,null,null,null,"En miles de Balboas",null,null,null,null,null,null,null,null,null,null,"En miles de Balboas"]
[]
[null,"INVERSIONES TOTALES",null,"JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"INVERSION EN SUBESTACIONES, ARQUITECTURA ASOCIADA Y LÍNEAS EN AT NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA "]
[null,null,null,null,null,null,null,"Miles de Balboas",null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,"Distribución","ID",{"$f":"'Costos y Pérdidas Eficientes'!N58/1000+D35","v":29175.613382200732},{"$f":"'Costos y Pérdidas Eficientes'!O58/1000+E35","v":34890.134529471041},{"$f":"'Costos y Pérdidas Eficientes'!P58/1000+F35","v":32998.245742244719},{"$f":"'Costos y Pérdidas Eficientes'!Q58/1000+G35","v":39909.784047108231},{"$f":"SUM(D8:G8)","v":136973.77770102472},null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,"Comercialización","IC",{"$f":"'Costos y Pérdidas Eficientes'!N59/1000+D36","v":1257.3346127161533},{"$f":"'Costos y Pérdidas Eficientes'!O59/1000+E36","v":1560.4345824381858},{"$f":"'Costos y Pérdidas Eficientes'!P59/1000+F36","v":1591.3587855086848},{"$f":"'Costos y Pérdidas Eficientes'!Q59/1000+G36","v":1623.0993883856163},{"$f":"SUM(D9:G9)","v":6032.2273690486409},null,"Nueva SE Veladero 230/34,5 kV",400000,650000,1500000,3500000,2500000,0,0,0,{"$f":"+SUM(K9:R9)","v":8550000},null,"Nueva SE Veladero 230/34,5 kV",{"$f":"(K9+L9)/1000","v":1050},{"$f":"(M9+N9)/1000","v":5000},{"$f":"(O9+P9)/1000","v":2500},{"$f":"(Q9+R9)/1000","v":0},{"$f":"SUM(V9:Y9)","v":8550}]
[null,"Alumbrado Público","IAP",{"$f":"+D25","v":460},{"$f":"+E25","v":460},{"$f":"+F25","v":460},{"$f":"+G25","v":460},1840,null,"Integración de Isla Colón al SIN",10644626.949999999,204544.41,0,0,0,0,0,0,{"$f":"+SUM(K10:R10)","v":10849171.359999999},null,"Integración de Isla Colón al SIN",{"$f":"(K10+L10)/1000","v":10849.17136},{"$f":"(M10+N10)/1000","v":0},{"$f":"(O10+P10)/1000","v":0},{"$f":"(Q10+R10)/1000","v":0},{"$f":"SUM(V10:Y10)","v":10849.17136}]
[null,"TOTAL INVERSIONES",null,{"$f":"+D8+D9+D10","v":30892.947994916885},{"$f":"+E8+E9+E10","v":36910.56911190923},{"$f":"+F8+F9+F10","v":35049.604527753407},{"$f":"+G8+G9+G10","v":41992.883435493844},{"$f":"SUM(D11:G11)","v":144846.00507007336},null,"Arquitectura de red de la subestación Veladero ",0,0,0,1000000,0,0,0,0,1000000,null,"Arquitectura de red de la subestación Veladero ",0,1000,0,0,1000]
[null,null,null,null,null,null,null,null,null,"Nueva SE Changuinola 2 34,5/13,8 kV",100000,1500000,2800000,1000000,0,0,0,0,5400000,null,"Nueva SE Changuinola 2 34,5/13,8 kV",1600,3800,0,0,5400]
[null,"INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,{"$f":"D6","v":"JUL22/ JUN23"},{"$f":"E6","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"Arquitectura SE Changuinola",0,0,0,500000,500000,500000,0,0,1500000,null,"Arquitectura SE Changuinola",0,500,1000,0,1500]
[null,null,null,null,null,null,null,null,null,"Nuevo Circuito Changuinola - Almirante ",1680007.5899999999,500000,0,0,0,0,0,0,2180007.59,null,"Nuevo Circuito Changuinola - Almirante ",2180.0075899999997,0,0,0,2180.0075899999997]
[null,"Distribución (Subestaciones, Arquitectura asociada y líneas en AT)","ID",{"$f":"V21","v":16089.17895},{"$f":"W21","v":10300},9400,13500,{"$f":"SUM(D15:G15)","v":49289.178950000001},null,"Transformador ZigZag SE San Cristobal",410000,0,0,0,0,0,0,0,410000,null,"Transformador ZigZag SE San Cristobal",410,0,0,0,410]
[null,"Distribución (Circuitos en MT y Refuerzos en Plantas Potabilizadoras)","ID",{"$f":"V31","v":770},{"$f":"W31","v":7358.7075000000004},6073.5599999999995,7117.4375,{"$f":"SUM(D16:G16)","v":21319.705000000002},null,"Segundo Transformador San Cristobal 115/13,8kV 30MVA",0,0,0,0,2450000,2450000,0,0,4900000,null,"Segundo Transformador San Cristobal 115/13,8kV 30MVA",0,0,4900,0,4900]
[null,"Otras Inversiones","IC",{"$f":"V36","v":42.857999999999997},{"$f":"W36","v":85.713999999999999},85.713999999999999,85.713999999999999,{"$f":"SUM(D17:G17)","v":300},null,"Nueva SE Almirante 2 34,5/4,16 kV",0,0,0,0,0,0,2500000,2500000,5000000,null,"Nueva SE Almirante 2 34,5/4,16 kV",0,0,0,5000,5000]
[null,"Electrificación Rural","ID",{"$f":"V37","v":214.286},{"$f":"W37","v":428.572},428.572,428.57,1499.9999999999998,null,"Segunda LAT MDN - San Cristobal 115kV",0,0,0,0,0,0,3750000,3750000,7500000,null,"Segunda LAT MDN - San Cristobal 115kV",0,0,0,7500,7500]
[null,"Estas inversiones se agregan a las que resultan de las ecuaciones de eficiencia",null,null,null,null,null,null,null,"Transformador para la subestación Volcán",0,0,0,0,1000000,0,0,0,1000000,null,"Transformador para la subestación Volcán",0,0,1000,0,1000]
[null,null,null,null,null,null,null,null,null,"Transformador para la subestación Paso Canoas",0,0,0,0,0,0,0,1000000,1000000,null,"Transformador para la subestación Paso Canoas",0,0,0,1000,1000]
[null,"INVERSIONES EN ALUMBRADO PÚBLICO",null,{"$f":"D13","v":"JUL22/ JUN23"},{"$f":"E13","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"TOTAL",{"$f":"SUM(K9:K20)","v":13234634.539999999},{"$f":"SUM(L9:L20)","v":2854544.41},4300000,6000000,6450000,2950000,6250000,7250000,49289178.950000003,null,"TOTAL",16089.17895,10300,9400,13500,49289.178950000001]
[null,"Crecimiento Vegetativo - Sodio","IAP",null,null,null,null,{"$f":"SUM(D22:G22)","v":0}]
[null,"Crecimiento Vegetativo - LED","IAP",{"$f":"V43","v":460},{"$f":"W43","v":460},460,460,{"$f":"SUM(D23:G23)","v":1840}]
[null,"Proyectos especiales","IAP",null,null,null,null,{"$f":"SUM(D24:G24)","v":0}]
[null,"TOTAL ",null,{"$f":"SUM(D22:D24)","v":460},{"$f":"SUM(E22:E24)","v":460},{"$f":"SUM(F22:F24)","v":460},{"$f":"SUM(G22:G24)","v":460},{"$f":"SUM(D25:G25)","v":1840},null,"INVERSION EN CIRCUITOS EN MT Y REFUERZO PARA PLANTAS POTABILIZADORAS NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA"]
[null,null,null,null,null,null,null,null,null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,"LUMINARIAS QUE SE INCORPORAN",null,{"$f":"D21","v":"JUL22/ JUN23"},"JUL19 / JUN20","JUL20 / JUN21","JUL21 / JUN22","TOTALES",null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,"Crecimiento Vegetativo - Sodio",null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0},null,"Circuito 34-50 B (Respaldo SE Ch- SE Ve)",100000,370000,370000,1918707.5,1918707.5,1874852.5,1874852.5,5242585,{"$f":"+SUM(K28:R28)","v":13669705},null,"Circuito 34-50 B (Respaldo SE Ch- SE Ve)",{"$f":"(K28+L28)/1000","v":470},{"$f":"(M28+N28)/1000","v":2288.7075},{"$f":"(O28+P28)/1000","v":3793.56},{"$f":"(Q28+R28)/1000","v":7117.4375},{"$f":"SUM(V28:Y28)","v":13669.705}]
[null,"Crecimiento Vegetativo - LED",null,{"$f":"V49","v":974},{"$f":"W49","v":1948},1948,1946,{"$f":"SUM(D29:G29)","v":6816},null,"Circuito 34-19 B (Respaldo SE Por - SE Vol)",0,50000,50000,2280000,2280000,0,0,0,{"$f":"+SUM(K29:R29)","v":4660000},null,"Circuito 34-19 B (Respaldo SE Por - SE Vol)",50,2330,2280,0,{"$f":"SUM(V29:Y29)","v":4660}]
[null,"Proyectos especiales",null,null,null,null,null,0,null,"Circuito 34-42 B (Respaldo SE Pro - SE PAR)",100000,150000,1370000,1370000,0,0,0,0,2990000,null,"Circuito 34-42 B (Respaldo SE Pro - SE PAR)",250,2740,0,0,2990]
[null,"TOTAL LUMINARIAS ADICIONALES",null,{"$f":"SUM(D28:D30)","v":974},{"$f":"SUM(E28:E30)","v":1948},{"$f":"SUM(F28:F30)","v":1948},{"$f":"SUM(G28:G30)","v":1946},{"$f":"SUM(D31:G31)","v":6816},null,"TOTAL",{"$f":"SUM(K28:K30)","v":200000},570000,1790000,5568707.5,4198707.5,1874852.5,1874852.5,5242585,21319705,null,"TOTAL",{"$f":"SUM(V28:V30)","v":770},{"$f":"SUM(W28:W30)","v":7358.7075000000004},{"$f":"SUM(X28:X30)","v":6073.5599999999995},{"$f":"SUM(Y28:Y30)","v":7117.4375},21319.705000000002]
[]
[null,"INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,{"$f":"D13","v":"JUL22/ JUN23"},{"$f":"E13","v":"JUL23 / JUN24"},"JUL24 / JUN25","JUL25/ JUN26","TOTALES",null,"OTRAS INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA"]
[null,null,null,"Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas",null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,"Inverisones adicionales Distribucion","ID",{"$f":"+D15+D16+D18","v":17073.464950000001},{"$f":"+E15+E16+E18","v":18087.279500000001},{"$f":"+F15+F16+F18","v":15902.132},{"$f":"+G15+G16+G18","v":21046.0075},{"$f":"SUM(D35:G35)","v":72108.883949999989},null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,"Inverisones adicionales Comercialización","IC",{"$f":"+D17","v":42.857999999999997},{"$f":"+E17","v":85.713999999999999},{"$f":"+F17","v":85.713999999999999},{"$f":"+G17","v":85.713999999999999},300,null,"Plan de Implantación de Telemedida\n1,700 puntos en Coosemupar y Distrito de David ",0,42858,42857,42857,42857,42857,42857,42857,{"$f":"+SUM(K36:R36)","v":300000},null,"Plan de Implantación de Telemedida\n1,700 puntos en Coosemupar y Distrito de David ",{"$f":"(K36+L36)/1000","v":42.857999999999997},{"$f":"(M36+N36)/1000","v":85.713999999999999},{"$f":"(O36+P36)/1000","v":85.713999999999999},{"$f":"(Q36+R36)/1000","v":85.713999999999999},{"$f":"SUM(V36:Y36)","v":300}]
[null,"Inversiones adicionales en alumbrado","IAP",{"$f":"D25","v":460},{"$f":"E25","v":460},460,460,1840,null,"Electrificación Rural",0,214286,214286,214286,214286,214286,214285,214285,{"$f":"+SUM(K37:R37)","v":1500000},null,"Electrificación Rural",214.286,428.572,428.572,428.57,1499.9999999999998]
[null,null,null,{"$f":"SUM(D35:D37)-V50","v":0},{"$f":"SUM(E35:E37)-W50","v":0},{"$f":"SUM(F35:F37)-X50","v":0},{"$f":"SUM(G35:G37)-Y50","v":0},{"$f":"SUM(H35:H37)-Z50","v":0}]
[]
[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,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[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",230000,230000,230000,230000,230000,230000,230000,230000,{"$f":"+SUM(K43:R43)","v":1840000},null,"Crecimiento Vegetativo - LED - miles de Balboas",{"$f":"(K43+L43)/1000","v":460},{"$f":"(M43+N43)/1000","v":460},{"$f":"(O43+P43)/1000","v":460},{"$f":"(Q43+R43)/1000","v":460},{"$f":"SUM(V43:Y43)","v":1840}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cantidad de Luminarias LED",{"$f":"V49","v":974},{"$f":"W49","v":1948},1948,1946,{"$f":"SUM(V44:Y44)","v":6816}]
[]
[null,null,null,null,null,null,null,null,null,"CANTIDAD DE LUMINARIAS ADICIONALES (ALUMBRADO PÚBLICO)"]
[null,null,null,null,null,null,null,null,null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,null,null,null,null,null,null,null,null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,null,null,null,null,null,null,null,null,"Crecimiento Vegetativo - LED",0,974,974,974,974,974,973,973,{"$f":"+SUM(K49:R49)","v":6816},null,"Crecimiento Vegetativo - LED",{"$f":"K49+L49","v":974},{"$f":"M49+N49","v":1948},{"$f":"O49+P49","v":1948},{"$f":"Q49+R49","v":1946},{"$f":"SUM(V49:Y49)","v":6816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V21+V31+V36+V37+V43","v":17576.322950000002},{"$f":"W21+W31+W36+W37+W43","v":18632.9935},16447.845999999998,21591.7215,74248.883950000003]
[null,null,null,null,null,null,null,null,null,"Proyectos de Electrificación Rural",null,null,null,null,null,null,null,null,{"$f":"S21+S31+S37+S43+S36","v":74248883.950000003},null,null,null,null,null,null,{"$f":"Z50-S51/1000","v":0}]
[null,null,null,null,null,null,null,null,null,"PROVINCIA / COMARCA","DISTRITO","CORREGIMIENTO","POBLADO","KM","VIVIENDAS"]
[null,null,null,null,null,null,null,null,null,"BOCAS DEL TORO","ALMIRANTE","CAUCHERO","QUEBRADA PINZÓN ",5.53,61]
[null,null,null,null,null,null,null,null,null,"BOCAS DEL TORO","CHANGUINOLA","LAS TABLAS","BOIMBOTO",0.89,80]
[null,null,null,null,null,null,null,null,null,"BOCAS DEL TORO","CHIRIQUÍ GRANDE","CHIRIQUÍ GRANDE","LAS PIÑAS ",1.03,30]
[null,null,null,null,null,null,null,null,null,"BOCAS DEL TORO","CHIRIQUÍ GRANDE","PUNTA PEÑA","LA MILAGROSA",0.45,16]
[null,null,null,null,null,null,null,null,null,"BOCAS DEL TORO","CHIRIQUÍ GRANDE","PUNTA PEÑA","QUEBRADA CAMARÓN",0.8,7]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","CANTA GALLO","LOS CEDEÑOS",0.73,6]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","CANTA GALLO","QUEBRADA LAZO LOS ANDRADES",0.96,9]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","DIVALÁ","COMUNIDAD CHANGUINA",1.7,10]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","NUEVO MÉXICO","VÍA CHIRIQUÍ VIEJO",3.27,14]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","NUEVO MÉXICO","LAS MERCEDES ABAJO",0.83,5]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","ALANJE","NUEVO MÉXICO","LAS MERCEDES CENTRO",1.1100000000000001,14]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","BUGABA","EL BONGO","SECTOR LOS MEDIANEROS",0.94,7]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","BUGABA","EL BONGO","LAS TUMBAS 2 ",2.1800000000000002,25]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","BUGABA","SAN ANDRÉS","QUEBRADA LLANA",6.52,30]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","BUGABA","SANTA MARTA","OJO DE AGUA ",0.88,9]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","RENACIMIENTO","MONTE LIRIO","SAN ANTONIO CENTRO",3.7,37]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","RENACIMIENTO","PLAZA CAISÁN","VALLE DE LA MINA",0.6,10]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","RENACIMIENTO","SANTA CRUZ","SECTOR DE LOS VARGAS COMUNIDAD DE BAITÚN ABAJO",1.37,11]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","RENACIMIENTO","SANTA CRUZ","SECTOR DE SALITRAL HACIA PAVÓN",1.63,3]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","RENACIMIENTO","SANTA CRUZ","SECTOR DE SALITRAL HACIA SAN FRANCISCO",1.48,3]
[null,null,null,null,null,null,null,null,null,"CHIRIQUÍ","TOLÉ","EL CRISTO","LLANO CULEBRA ETAPA 2",0.41,46]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","MÜNA","CHICHICA","LA LOMA ",0.1,31]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","MÜNA","CHICHICA","BARRIADA LA JUJUCA",0.16,23]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","NOLE DUIMA","HATO CHAMÍ","BARRIADA SANDOYA ",0.2,13]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","NOLE DUIMA","LAJERO","RÍO SANTIAGO",2.57,124]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","NOLE DUIMA","SUSAMA","KUERIMA, QUEBRADA SALAO",1.38,18]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","ÑÜRÜM","AGUA DE SALUD","AGUA SALUD 2",1.73,44]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","ÑÜRÜM","EL PEÑON","PEÑÓN NORTE ",2.92,43]
[null,null,null,null,null,null,null,null,null,"COMARCA NGÄBE BUGLÉ","ÑÜRÜM","EL PEÑON","SAN ANTONIO",2.92,43]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL",29,48.99,772]

{"sheet":"ACTIVOS","index":7,"n_rows":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,2]]}
[]
[null,"EDECHI"]
[]
[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",{"$f":"'BC y Dep'!C68/1000","v":244433.05533502129},{"$f":"G29","v":0.94469703377969416},{"$f":"D9*E9","v":230915.18233270245},{"$f":"+F9+INVERSIONES!D8","v":260090.79571490319},{"$f":"+G9+INVERSIONES!E8","v":294980.93024437421},{"$f":"+H9+INVERSIONES!F8","v":327979.17598661891},{"$f":"+I9+INVERSIONES!G8","v":367888.96003372711}]
[null,"Valor Bruto Base de Capital Comercialización","BCC",{"$f":"'BC y Dep'!C70/1000","v":19069.893880944124},{"$f":"+E9","v":0.94469703377969416},{"$f":"D10*E10","v":18015.272183821453},{"$f":"+F10+INVERSIONES!D9","v":19272.606796537606},{"$f":"+G10+INVERSIONES!E9","v":20833.041378975791},{"$f":"+H10+INVERSIONES!F9","v":22424.400164484476},{"$f":"+I10+INVERSIONES!G9","v":24047.499552870093}]
[null,"Valor Bruto Activos Fijos Alumbrado Público","ACTalum",{"$f":"'BC y Dep'!C69/1000","v":14049.43271626778},{"$f":"+E9","v":0.94469703377969416},{"$f":"D11*E11","v":13272.457413345563},{"$f":"+F11+INVERSIONES!D10","v":13732.457413345563},{"$f":"+G11+INVERSIONES!E10","v":14192.457413345563},{"$f":"+H11+INVERSIONES!F10","v":14652.457413345563},{"$f":"+I11+INVERSIONES!G10","v":15112.457413345563}]
[null,null,null,{"$f":"SUM(D9:D11)","v":277552.38193223317},null,{"$f":"SUM(F9:F11)","v":262202.91192986944},{"$f":"SUM(G9:G11)","v":293095.85992478637},330006.42903669557,365056.03356444894,407048.9169999428]
[]
[null,"Valor Neto Base Capital Distribución","BCND",{"$f":"'BC y Dep'!C72/1000","v":121889.83977932518},{"$f":"+E9","v":0.94469703377969416},{"$f":"D14*E14","v":115148.97008741066},{"$f":"F14+(G9-F9)-'BC y Dep'!D76/1000-((G9-F9)/2)*'PERDIDAS y OTROS'!E$11","v":137190.36895446756},{"$f":"G14+(H9-G9)-'BC y Dep'!E76/1000-(G9-F9)*'PERDIDAS y OTROS'!E$11-((H9-G9)/2)*'PERDIDAS y OTROS'!F$11","v":164665.21533244653},{"$f":"H14+(I9-H9)-'BC y Dep'!F76/1000-(G9-F9)*'PERDIDAS y OTROS'!E$11-(H9-G9)*'PERDIDAS y OTROS'!F$11-((I9-H9)/2)*'PERDIDAS y OTROS'!G$11","v":189384.97966576723},{"$f":"I14+(J9-I9)-'BC y Dep'!G76/1000-(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$11","v":220230.60909497674}]
[null,"Valor Neto Base Capital Comercialización","BCNC",{"$f":"'BC y Dep'!C74/1000","v":8684.5946589594823},{"$f":"+E9","v":0.94469703377969416},{"$f":"D15*E15","v":8204.3108138979969},{"$f":"F15+(G10-F10)-'BC y Dep'!D78/1000-((G10-F10)/2)*'PERDIDAS y OTROS'!E$12","v":8755.4079437927921},{"$f":"G15+(H10-G10)-'BC y Dep'!E78/1000-(G10-F10)*'PERDIDAS y OTROS'!E$12-((H10-G10)/2)*'PERDIDAS y OTROS'!F$12","v":9626.3225295824595},{"$f":"H15+(I10-H10)-'BC y Dep'!F78/1000-(G10-F10)*'PERDIDAS y OTROS'!E$12-(H10-G10)*'PERDIDAS y OTROS'!F$12-((I10-H10)/2)*'PERDIDAS y OTROS'!G$12","v":10500.250937626055},{"$f":"I15+(J10-I10)-'BC y Dep'!G78/1000-(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$12","v":11389.160653438026}]
[null,"Valor Neto Activos Fijos Alumbrado Público","ACTN alum",{"$f":"'BC y Dep'!C73/1000","v":6210.9731069725085},{"$f":"+E9","v":0.94469703377969416},{"$f":"D16*E16","v":5867.48787104238},{"$f":"F16+(G11-F11)-'BC y Dep'!D77/1000-((G11-F11)/2)*'PERDIDAS y OTROS'!E$13","v":5773.8331014758705},{"$f":"G16+(H11-G11)-'BC y Dep'!E77/1000-(G11-F11)*'PERDIDAS y OTROS'!E$13-((H11-G11)/2)*'PERDIDAS y OTROS'!F$13","v":5716.4257841392018},{"$f":"H16+(I11-H11)-'BC y Dep'!F77/1000-(G11-F11)*'PERDIDAS y OTROS'!E$13-(H11-G11)*'PERDIDAS y OTROS'!F$13-((I11-H11)/2)*'PERDIDAS y OTROS'!G$13","v":5668.6314541775782},{"$f":"I16+(J11-I11)-'BC y Dep'!G77/1000-(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$13","v":5653.6164634080687}]
[null,null,null,{"$f":"SUM(D14:D16)","v":136785.40754525716},null,{"$f":"SUM(F14:F16)","v":129220.76877235105},{"$f":"SUM(G14:G16)","v":151719.60999973622},180007.96364616818,205553.86205757086,237273.38621182283]
[null,"Check",null,{"$f":"D12-'BC y Dep'!C71/1000","v":0},null,null,{"$f":"F17+INVERSIONES!D11-(IMPD!D11+IMPCO!D11+ALUMPU!D11)-G17","v":0},{"$f":"G17+INVERSIONES!E11-(IMPD!E11+IMPCO!E11+ALUMPU!E11)-H17","v":0},{"$f":"H17+INVERSIONES!F11-(IMPD!F11+IMPCO!F11+ALUMPU!F11)-I17","v":0},{"$f":"I17+INVERSIONES!G11-(IMPD!G11+IMPCO!G11+ALUMPU!G11)-J17","v":0}]
[null,null,null,{"$f":"D17-'BC y Dep'!C75/1000","v":0}]
[null,"Ajuste Activos no Regulados"]
[]
[null,"Detalle",2018,2019,2020,2021,"Promedio"]
[null,"Ingresos no regulados",2683607.0299999998,3358331.4000000008,1330650.3900000004,3174546.1999999993,{"$f":"AVERAGE(C23:F23)","v":2636783.7549999999}]
[null,"Ingresos por venta de energía",153769676.53266013,179583523.60999998,157853025.73000011,151385746.39000002,{"$f":"AVERAGE(C24:F24)","v":160647993.06566507}]
[null,"Compras de energía",-118297085.58999991,-128494796.45000003,-105243263.08,-110388423,-115605892.02999999]
[null,"otros ingresos"]
[null,"Ingreso Neto por actividades reguladas",{"$f":"C24+C25+C26","v":35472590.942660213},51088727.159999952,52609762.65000011,{"$f":"F24+F25+F26","v":40997323.390000015},{"$f":"G24+G25+G26","v":45042101.03566508}]
[]
[null,"Factor de ajuste",{"$f":"C27/(C27+C23)","v":0.92966786072546148},0.93831932359947123,0.97533110491732344,{"$f":"F27/(F27+F23)","v":0.92813194846706959},{"$f":"G27/(G27+G23)","v":0.94469703377969416}]

{"sheet":"BC y Dep","index":8,"n_rows":86,"n_cols":218,"rows_kept":86,"cut":false,"hidden":false,"merged":[[2,207,3,207],[2,18,3,18],[2,19,3,19],[0,0,0,85],[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],[1,77,1,80],[1,81,1,84],[1,85,1,88],[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],[2,38,3,38],[2,39,3,39],[1,89,1,92],[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],[1,61,1,64],[1,65,1,68],[1,69,1,72],[1,73,1,76],[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],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,31,3,31],[2,20,3,20],[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],[2,28,3,28],[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],[2,56,3,56],[2,57,3,57],[2,61,3,61],[2,62,3,62],[2,63,3,63],[2,64,3,64],[2,50,3,50],[2,51,3,51],[2,52,3,52],[2,53,3,53],[2,54,3,54],[2,55,3,55],[2,71,3,71],[2,72,3,72],[2,73,3,73],[2,74,3,74],[2,75,3,75],[2,76,3,76],[2,65,3,65],[2,66,3,66],[2,67,3,67],[2,68,3,68],[2,69,3,69],[2,70,3,70],[2,85,3,85],[2,86,3,86],[2,87,3,87],[2,88,3,88],[2,77,3,77],[2,78,3,78],[2,79,3,79],[2,80,3,80],[2,81,3,81],[2,82,3,82],[62,10,62,13],[62,14,62,17],[62,18,62,21],[62,22,62,25],[62,26,62,29],[2,114,3,114],[2,115,3,115],[2,116,3,116],[2,118,3,118],[2,107,3,107],[2,109,3,109],[2,110,3,110],[2,111,3,111],[2,112,3,112],[2,113,3,113],[2,101,3,101],[2,102,3,102],[2,103,3,103],[2,104,3,104],[2,105,3,105],[2,106,3,106],[2,95,3,95],[2,96,3,96],[2,97,3,97],[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],[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],[61,10,61,13],[61,14,61,17],[61,18,61,21],[60,50,60,53],[60,54,60,57],[60,61,60,64],[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],[2,124,3,124],[59,58,59,60],[60,58,60,60],[61,58,61,60],[60,89,60,92],[61,89,61,92],[59,81,59,84],[2,121,3,121],[2,117,3,117],[2,122,3,122],[2,123,3,123],[2,119,3,119],[2,120,3,120],[2,98,3,98],[2,99,3,99],[2,100,3,100],[2,89,3,89],[2,90,3,90],[2,91,3,91],[2,92,3,92],[2,93,3,93],[2,94,3,94],[2,83,3,83],[2,84,3,84],[62,30,62,33],[62,34,62,37],[62,38,62,41],[61,73,61,76],[61,77,61,80],[61,81,61,84],[62,69,62,72],[62,73,62,76],[62,77,62,80],[62,81,62,84],[61,46,61,49],[61,50,61,53],[61,54,61,57],[61,61,61,64],[61,65,61,68],[61,69,61,72],[62,85,62,88],[62,89,62,92],[62,42,62,45],[62,46,62,49],[62,50,62,53],[62,54,62,57],[62,61,62,64],[62,65,62,68],[59,85,59,88],[59,89,59,92],[59,54,59,57],[59,61,59,64],[59,65,59,68],[59,69,59,72],[59,73,59,76],[59,77,59,80],[62,58,62,60],[60,77,60,80],[60,81,60,84],[60,85,60,88],[60,65,60,68],[60,69,60,72],[60,73,60,76],[61,85,61,88],[2,130,3,130],[2,131,3,131],[2,132,3,132],[2,133,3,133],[2,134,3,134],[2,136,3,136],[2,125,3,125],[2,126,3,126],[2,127,3,127],[2,128,3,128],[2,129,3,129],[2,135,3,135],[2,143,3,143],[2,144,3,144],[2,145,3,145],[2,146,3,146],[2,147,3,147],[2,137,3,137],[2,138,3,138],[2,139,3,139],[2,140,3,140],[2,141,3,141],[2,142,3,142],[2,154,3,154],[2,155,3,155],[2,156,3,156],[2,157,3,157],[2,158,3,158],[2,160,3,160],[2,148,3,148],[2,149,3,149],[2,150,3,150],[2,151,3,151],[2,152,3,152],[2,153,3,153],[2,159,3,159],[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],[2,179,3,179],[2,180,3,180],[2,181,3,181],[2,182,3,182],[2,184,3,184],[2,185,3,185],[2,173,3,173],[2,174,3,174],[2,175,3,175],[2,176,3,176],[2,177,3,177],[2,178,3,178],[2,183,3,183],[2,203,3,203],[2,192,3,192],[2,193,3,193],[2,194,3,194],[2,195,3,195],[2,196,3,196],[2,197,3,197],[2,186,3,186],[2,187,3,187],[2,188,3,188],[2,189,3,189],[2,190,3,190],[2,191,3,191],[1,58,1,60],[2,58,3,58],[2,59,3,59],[2,60,3,60],[2,108,3,108],[2,217,3,217],[1,117,1,121],[2,211,3,211],[2,212,3,212],[2,213,3,213],[2,214,3,214],[2,215,3,215],[2,216,3,216],[2,204,3,204],[2,205,3,205],[2,206,3,206],[2,208,3,208],[2,209,3,209],[2,210,3,210],[2,198,3,198],[2,199,3,199],[2,200,3,200],[2,201,3,201],[2,202,3,202]]}
["PLANILLA AA-01",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,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,{"$f":"+IF(DI5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(DJ5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(DK5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(DL5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(DM5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":1241309.9637036375},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,{"$f":"+IF(EL5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(EM5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(EN5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(EO5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":1026895.8604536372}]
["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,2014.5,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,null,{"$f":"CL2","v":2021.5},null,null,null,null,null,2002,{"$f":"DT2+1","v":2003},{"$f":"DU2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"EG2","v":2014},{"$f":"EE2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"EN2+0.5","v":2021.5},2022.5,null,2002,{"$f":"ER2+1","v":2003},{"$f":"ES2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"FE2","v":2014},{"$f":"FC2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"FL2+0.5","v":2021.5},2023.5,null,2002,{"$f":"FP2+1","v":2003},{"$f":"FQ2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"GC2","v":2014},{"$f":"GA2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"GJ2+0.5","v":2021.5},2024.5,null,2002,{"$f":"GN2+1","v":2003},{"$f":"GO2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"HA2","v":2014},{"$f":"GY2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"HH2+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"," BC BRUTA  Changuinola","OER","BC NETA Changuinola","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","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 Changi","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 Changi","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 Changi","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 Changi","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 Changi","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",4,2192460.6575303557,0,1449825.5495615059,167256.03900000002,0,0,0,48031.15,0,0,0,65709.412000000011,0,0,0,62165.65,0,0,0,90684.24,0,0,0,32408.87,0,0,0,97632.98,0,0,0,249294.06387699995,0,0,0,61005.71,0,0,0,121471.92000000001,0,0,0,0,0,0,0,12228.079999999998,0,0,0,78776.69,0,0,0,0,0,0,602994.75999999989,0,0,0,934571.95000000007,0,0,0,677544.21999999974,0,0,0,952951.57000000041,0,0,0,3343099.2500000009,0,0,0,448163.8,0,0,0,461340.9599999999,0,0,0,315990.52,0,0,0,{"$f":"IF(D5=0,0,2001-(D5-F5)*C5/D5)","v":1999.6451111805941},{"$f":"IF((1-($DN$2-$CP5)/$C5)>0,(1-($DN$2-$CP5)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C5)>0,(1-($DN$2-G$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-K$2)/$C5)>0,(1-($DN$2-K$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-O$2)/$C5)>0,(1-($DN$2-O$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-S$2)/$C5)>0,(1-($DN$2-S$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-W$2)/$C5)>0,(1-($DN$2-W$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AA$2)/$C5)>0,(1-($DN$2-AA$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AE$2)/$C5)>0,(1-($DN$2-AE$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AI$2)/$C5)>0,(1-($DN$2-AI$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AM$2)/$C5)>0,(1-($DN$2-AM$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AQ$2)/$C5)>0,(1-($DN$2-AQ$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AU$2)/$C5)>0,(1-($DN$2-AU$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-AY$2)/$C5)>0,(1-($DN$2-AY$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-BC$2)/$C5)>0,(1-($DN$2-BC$2)/$C5),0)","v":0},{"$f":"IF(BG5=0,0,1-($DN$2-(2014.5-(BG5-BI5)*C5/BG5))/C5)","v":0},{"$f":"IF((1-($DN$2-BJ$2)/$C5)>0,(1-($DN$2-BJ$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-BN$2)/$C5)>0,(1-($DN$2-BN$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-BR$2)/$C5)>0,(1-($DN$2-BR$2)/$C5),0)","v":0},{"$f":"IF((1-($DN$2-BV$2)/$C5)>0,(1-($DN$2-BV$2)/$C5),0)","v":0.125},{"$f":"IF((1-($DN$2-BZ$2)/$C5)>0,(1-($DN$2-BZ$2)/$C5),0)","v":0.375},{"$f":"IF((1-($DN$2-CD$2)/$C5)>0,(1-($DN$2-CD$2)/$C5),0)","v":0.625},{"$f":"IF((1-($DN$2-CH$2)/$C5)>0,(1-($DN$2-CH$2)/$C5),0)","v":0.875},{"$f":"IF((1-($DN$2-CL$2)/$C5)>0,(1-($DN$2-CL$2)/$C5),0)","v":1},{"$f":"IF(CQ5=0,0,($D5-$E5)*1/$C5)+IF(CR5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(CS5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(CT5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(CU5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(CV5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(CW5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(CX5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(CY5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(CZ5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(DA5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(DB5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(DC5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(DD5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(DE5=0,0,$BG5*1/$C5)+IF(DF5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(DG5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(DH5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(DI5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(DJ5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(DK5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(DL5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(DM5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":1241309.9637036375},{"$f":"D5-E5+(G5-I5)*G$60+(K5-M5)*K$60+(O5-Q5)*O$60+(S5-U5)*S$60+(W5-Y5)*W$60+(AA5-AC5)*AA$60+(AE5-AG5)*AE$60+(AI5-AK5)*AI$60+(AM5-AO5)*AM$60+(AQ5-AS5)*$AQ$60+(AU5-AW5)*$AU$60+(AY5-BA5)*$AY$60+(BC5-BE5)*$BC$60+BG5+(BJ5-BL5)*$BJ$60+(BN5-BP5)*$BN$60+(BR5-BT5)*$BR$60+(BV5-BX5)*$BV$60+(BZ5-CB5)*$BZ$60+(CD5-CF5)*$CD$60+(CH5-CJ5)*$CH$60+(CL5-CN5)*$CL$60","v":10035215.52854109},{"$f":"IF(CQ5=0,D5-E5,0)+IF(CR5=0,(G5-I5)*G$60,0)+IF(CS5=0,(K5-M5)*K$60,0)+IF(CT5=0,(O5-Q5)*O$60,0)+IF(CU5=0,(S5-U5)*S$60,0)+IF(CV5=0,(W5-Y5)*W$60,0)+IF(CW5=0,(AA5-AC5)*AA$60,0)+IF(CX5=0,(AE5-AG5)*AE$60,0)+IF(CY5=0,(AI5-AK5)*AI$60,0)+IF(CZ5=0,(AM5-AO5)*AM$60,0)+IF(DA5=0,(AQ5-AS5)*$AQ$60,0)+IF(DB5=0,(AU5-AW5)*$AU$60,0)+IF(DC5=0,(AY5-BA5)*$AY$60,0)++IF(DD5=0,(BC5-BE5)*$BC$60,0)+IF(DE5=0,BG5,0)+IF(DF5=0,(BJ5-BL5)*$BJ$60,0)+IF(DG5=0,(BN5-BP5)*$BN$60,0)+IF(DH5=0,(BR5-BT5)*$BR$60,0)+IF(DI5=0,(BV5-BX5)*$BV$60,0)+IF(DJ5=0,(BZ5-CB5)*$BZ$60,0)+IF(DK5=0,(CD5-CF5)*$CD$60,0)+IF(DL5=0,(CH5-CJ5)*$CH$60,0)+IF(DM5=0,(CL5-CN5)*$CL$60,0)","v":5069975.6737265401},{"$f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v":2131659.9792127302},{"$f":"(DO5-DP5)*1/C5","v":1241309.9637036375},{"$f":"IF((1-($EP$2-$CP5)/$C5)>0,(1-($EP$2-$CP5)/$C5),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C5)>0,(1-($EP$2-DT$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EP$2-ED$2)/$C5)>0,(1-($EP$2-ED$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,{"$f":"IF(DS5=0,0,($D5-$E5)*1/$C5)+IF(DT5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(DU5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(DV5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(DW5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(DX5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(DY5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(DZ5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(EA5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(EB5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(EC5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(ED5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(EE5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(EF5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(EG5=0,0,$BG5*1/$C5)+IF(EH5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(EI5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(EJ5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(EK5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(EL5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(EM5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(EN5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(EO5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":1026895.8604536372},{"$f":"IF((1-($FN$2-$CP5)/$C5)>0,(1-($FN$2-$CP5)/$C5),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C5)>0,(1-($FN$2-ER$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FN$2-FB$2)/$C5)>0,(1-($FN$2-FB$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0.125,0.375,0.5,{"$f":"IF(EQ5=0,0,($D5-$E5)*1/$C5)+IF(ER5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(ES5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(ET5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(EU5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(EV5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(EW5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(EX5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(EY5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(EZ5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(FA5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(FB5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(FC5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(FD5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(FE5=0,0,$BG5*1/$C5)+IF(FF5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(FG5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(FH5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(FI5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(FJ5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(FK5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(FL5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(FM5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":274698.52920363704},{"$f":"IF((1-($GL$2-$CP5)/$C5)>0,(1-($GL$2-$CP5)/$C5),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C5)>0,(1-($GL$2-FP$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GL$2-FZ$2)/$C5)>0,(1-($GL$2-FZ$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0.125,0.25,{"$f":"IF(FO5=0,0,($D5-$E5)*1/$C5)+IF(FP5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(FQ5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(FR5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(FS5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(FT5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(FU5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(FV5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(FW5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(FX5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(FY5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(FZ5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(GA5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(GB5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(GC5=0,0,$BG5*1/$C5)+IF(GD5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(GE5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(GF5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(GG5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(GH5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(GI5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(GJ5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(GK5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":173861.674203637},{"$f":"IF((1-($HJ$2-$CP5)/$C5)>0,(1-($HJ$2-$CP5)/$C5),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C5)>0,(1-($HJ$2-GN$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GX$2)/$C5)>0,(1-($HJ$2-GX$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM5=0,0,($D5-$E5)*1/$C5)+IF(GN5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(GO5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(GP5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(GQ5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(GR5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(GS5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(GT5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(GU5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(GV5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(GW5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(GX5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(GY5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(GZ5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(HA5=0,0,$BG5*1/$C5)+IF(HB5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(HC5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(HD5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(HE5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(HF5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(HG5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(HH5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(HI5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":0}]
[null,"Terrenos ",1000,103551.78496860871,0,103551.78496860871,3081.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215517.81,0,0,0,690000,0,690000,0,0,0,0,0,0,0,0,348000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2001,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,{"$f":"IF(BG6=0,0,1-($DN$2-(2014.5-(BG6-BI6)*C6/BG6))/C6)","v":0.99299999999999999},0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,{"$f":"IF((1-($DN$2-CH$2)/$C6)>0,(1-($DN$2-CH$2)/$C6),0)","v":0.99950000000000006},1,{"$f":"IF(CQ6=0,0,($D6-$E6)*1/$C6)+IF(CR6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(CS6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(CT6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(CU6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(CV6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(CW6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(CX6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(CY6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(CZ6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(DA6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(DB6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(DC6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(DD6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(DE6=0,0,$BG6*1/$C6)+IF(DF6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(DG6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(DH6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(DI6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(DJ6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(DK6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(DL6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(DM6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)","v":1314.1250854951243},{"$f":"D6-E6+(G6-I6)*G$60+(K6-M6)*K$60+(O6-Q6)*O$60+(S6-U6)*S$60+(W6-Y6)*W$60+(AA6-AC6)*AA$60+(AE6-AG6)*AE$60+(AI6-AK6)*AI$60+(AM6-AO6)*AM$60+(AQ6-AS6)*$AQ$60+(AU6-AW6)*$AU$60+(AY6-BA6)*$AY$60+(BC6-BE6)*$BC$60+BG6+(BJ6-BL6)*$BJ$60+(BN6-BP6)*$BN$60+(BR6-BT6)*$BR$60+(BV6-BX6)*$BV$60+(BZ6-CB6)*$BZ$60+(CD6-CF6)*$CD$60+(CH6-CJ6)*$CH$60+(CL6-CN6)*$CL$60","v":1314125.0854951243},{"$f":"IF(CQ6=0,D6-E6,0)+IF(CR6=0,(G6-I6)*G$60,0)+IF(CS6=0,(K6-M6)*K$60,0)+IF(CT6=0,(O6-Q6)*O$60,0)+IF(CU6=0,(S6-U6)*S$60,0)+IF(CV6=0,(W6-Y6)*W$60,0)+IF(CW6=0,(AA6-AC6)*AA$60,0)+IF(CX6=0,(AE6-AG6)*AE$60,0)+IF(CY6=0,(AI6-AK6)*AI$60,0)+IF(CZ6=0,(AM6-AO6)*AM$60,0)+IF(DA6=0,(AQ6-AS6)*$AQ$60,0)+IF(DB6=0,(AU6-AW6)*$AU$60,0)+IF(DC6=0,(AY6-BA6)*$AY$60,0)++IF(DD6=0,(BC6-BE6)*$BC$60,0)+IF(DE6=0,BG6,0)+IF(DF6=0,(BJ6-BL6)*$BJ$60,0)+IF(DG6=0,(BN6-BP6)*$BN$60,0)+IF(DH6=0,(BR6-BT6)*$BR$60,0)+IF(DI6=0,(BV6-BX6)*$BV$60,0)+IF(DJ6=0,(BZ6-CB6)*$BZ$60,0)+IF(DK6=0,(CD6-CF6)*$CD$60,0)+IF(DL6=0,(CH6-CJ6)*$CH$60,0)+IF(DM6=0,(CL6-CN6)*$CL$60,0)","v":0},{"$f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v":1304213.3755568303},{"$f":"(DO6-DP6)*1/C6","v":1314.1250854951243},0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,{"$f":"IF(DS6=0,0,($D6-$E6)*1/$C6)+IF(DT6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(DU6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(DV6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(DW6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(DX6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(DY6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(DZ6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(EA6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(EB6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(EC6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(ED6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(EE6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(EF6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(EG6=0,0,$BG6*1/$C6)+IF(EH6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(EI6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(EJ6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(EK6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(EL6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(EM6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(EN6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(EO6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)","v":1314.1250854951243},0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,{"$f":"IF(EQ6=0,0,($D6-$E6)*1/$C6)+IF(ER6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(ES6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(ET6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(EU6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(EV6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(EW6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(EX6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(EY6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(EZ6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(FA6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(FB6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(FC6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(FD6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(FE6=0,0,$BG6*1/$C6)+IF(FF6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(FG6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(FH6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(FI6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(FJ6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(FK6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(FL6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(FM6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)","v":1314.1250854951243},0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,{"$f":"IF(FO6=0,0,($D6-$E6)*1/$C6)+IF(FP6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(FQ6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(FR6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(FS6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(FT6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(FU6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(FV6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(FW6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(FX6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(FY6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(FZ6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(GA6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(GB6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(GC6=0,0,$BG6*1/$C6)+IF(GD6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(GE6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(GF6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(GG6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(GH6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(GI6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(GJ6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(GK6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)","v":1314.1250854951243},0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,{"$f":"IF(GM6=0,0,($D6-$E6)*1/$C6)+IF(GN6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(GO6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(GP6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(GQ6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(GR6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(GS6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(GT6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(GU6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(GV6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(GW6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(GX6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(GY6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(GZ6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(HA6=0,0,$BG6*1/$C6)+IF(HB6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(HC6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(HD6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(HE6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(HF6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(HG6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(HH6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(HI6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)","v":1314.1250854951243}]
[null,"Edificios y mejoras",40,1140916.4856518731,0,709242.31697422103,4550.21,0,0,0,8402.57,0,0,0,0,0,0,0,38527,0,0,0,34301.56,0,0,0,58280.87,0,0,0,2487.96,0,0,0,0,0,0,0,0,0,0,0,7039.45,0,0,0,0,0,0,0,0,0,0,0,8855.2000000000007,0,0,0,250000,0,250000,132639.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35998.43,0,0,0,0,0,0,0,224894.88999999998,0,0,0,17368.86,0,0,0,1985.8657049273502,0.10914262318375445,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.82499999999999996,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,46922.461848112755,1876898.4739245095,0,747083.12843064696,46922.46184811274,8.4142623183754539E-2,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,46922.461848112755,5.9142623183754517E-2,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,46922.461848112755,3.4142623183754495E-2,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,46922.461848112755,9.1426231837544725E-3,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,46922.461848112755]
[null,"Mobiliario y equipo de oficina",7,945208.52892382524,0,67667.069379360895,7357.58,0,0,0,6582.56,0,0,0,282.37,0,0,0,0,0,0,0,17809.370000000003,0,0,0,5325,0,0,0,5151,0,0,0,7295,0,0,0,0,0,0,0,8381.86,0,0,0,0,0,0,0,22739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18775.16,0,0,0,10893.75,0,0,0,0,0,0,0,9185.51,0,0,0,0,0,0,0,3954.7,0,0,0,0,0,0,0,1994.501126969511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,1,5535.2736021393584,1056082.4702948339,1017335.5550798584,15812.528972539476,5535.2736021393548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.85714285714285721,5535.2736021393584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7142857142857143,3134.1209032432835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.5714285714285714,1684.3714879503605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.4285714285714286,1684.3714879503605]
[null,"Equipo de computación",4,626223.15650914935,0,147123.07508079166,22741.82,0,0,0,15401.33,0,0,0,44549.32,0,0,0,11154.82,0,0,0,87253.48000000001,0,0,0,38353.979999999996,0,0,0,0,0,0,0,51587.420000000006,0,0,0,20997.82,0,0,0,2369.5,0,0,0,0,0,0,0,4786.7,0,0,0,931198.84,0,0,0,0,0,0,0,0,0,0,2422.0500000000002,0,0,0,66017.899999999994,0,0,0,167121.66,0,0,0,151080.45000000001,0,0,0,132749.29999999999,0,0,0,150207.26999999999,0,0,0,180719.9,0,0,0,1997.9397485452369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,175584.74942444434,2483232.2533069663,1780893.2556091887,424215.69623555528,175584.7494244444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,137982.37592444435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,103989.27467444436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,74120.682174444359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,1564545.6307439422,0,275838.40370647283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74281.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94920,0,0,0,0,0,0,0,16667,0,0,0,0,0,0,0,0,0,0,113500,0,0,0,149806.51,0,0,0,0,0,0,0,0,0,0,0,47200,0,0,0,108975,0,0,0,0,0,0,0,0,0,0,0,1996.8815287911268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,28111.500000000004,2106488.1793448166,1965930.6793448166,89894.25,28111.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,28111.500000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,28111.500000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,19615.500000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,0]
[null,"Equipos de comunicaciones",8,0,0,0,51708.179991999998,0,0,0,4151.08,0,0,0,30862.359060999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14365.63,0,0,0,9332.4,0,0,0,9332,0,0,0,0,0,0,0,0,0,0,0,41463,0,0,0,0,0,0,31935.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,7947.34195728739,160060.38764167234,96481.651983373231,7252.5882540998446,7947.3419572873881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,3278.9172754561496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"Otros equipos de uso general",17,793536.7407842034,0,403574.94180041947,9410.98,0,0,0,24691.65,0,0,0,28613.58,0,0,0,29705.16,0,0,0,29915.59,0,0,0,33499.410000000003,0,0,0,27239.34,0,0,0,771.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36106.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41291.910000000003,0,0,0,0,0,0,0,1992.645817714536,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,1,9575.6341026460723,1004086.6877361333,841300.90799115016,65985.709932780781,9575.6341026460705,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.94117647058823528,8527.216690881367,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.88235294117647056,6967.7403611211776,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.82352941176470584,5317.6006558179834,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.76470588235294112,3947.7950527089274]
[null,"TOTAL PROPIEDADES Y PLANTA",null,{"$f":"SUM(D5:D12)","v":7366442.9851119583},{"$f":"SUM(E5:E12)","v":0},3156823.1414713804,{"$f":"SUM(G5:G12)","v":266106.52899199998},{"$f":"SUM(H5:H12)","v":0},0,0,{"$f":"SUM(K5:K12)","v":107260.34},{"$f":"SUM(L5:L12)","v":0},{"$f":"SUM(M5:M12)","v":0},{"$f":"SUM(N5:N12)","v":0},{"$f":"SUM(O5:O12)","v":170017.04106100003},{"$f":"SUM(P5:P12)","v":0},{"$f":"SUM(Q5:Q12)","v":0},{"$f":"SUM(R5:R12)","v":0},{"$f":"SUM(S5:S12)","v":141552.63},{"$f":"SUM(T5:T12)","v":0},{"$f":"SUM(U5:U12)","v":0},{"$f":"SUM(V5:V12)","v":0},{"$f":"SUM(W5:W12)","v":334246.14000000007},{"$f":"SUM(X5:X12)","v":0},{"$f":"SUM(Y5:Y12)","v":0},{"$f":"SUM(Z5:Z12)","v":0},{"$f":"SUM(AA5:AA12)","v":167868.13},{"$f":"SUM(AB5:AB12)","v":0},{"$f":"SUM(AC5:AC12)","v":0},{"$f":"SUM(AD5:AD12)","v":0},{"$f":"SUM(AE5:AE12)","v":132511.28},{"$f":"SUM(AF5:AF12)","v":0},{"$f":"SUM(AG5:AG12)","v":0},{"$f":"SUM(AH5:AH12)","v":0},{"$f":"SUM(AI5:AI12)","v":323314.10387699993},{"$f":"SUM(AJ5:AJ12)","v":0},{"$f":"SUM(AK5:AK12)","v":0},{"$f":"SUM(AL5:AL12)","v":0},{"$f":"SUM(AM5:AM12)","v":91335.93},{"$f":"SUM(AN5:AN12)","v":0},{"$f":"SUM(AO5:AO12)","v":0},{"$f":"SUM(AP5:AP12)","v":0},{"$f":"SUM(AQ5:AQ12)","v":243514.73},{"$f":"SUM(AR5:AR12)","v":0},{"$f":"SUM(AS5:AS12)","v":0},{"$f":"SUM(AT5:AT12)","v":0},{"$f":"SUM(AU5:AU12)","v":0},{"$f":"SUM(AV5:AV12)","v":0},{"$f":"SUM(AW5:AW12)","v":0},{"$f":"SUM(AX5:AX12)","v":0},{"$f":"SUM(AY5:AY12)","v":56420.78},{"$f":"SUM(AZ5:AZ12)","v":0},{"$f":"SUM(BA5:BA12)","v":0},{"$f":"SUM(BB5:BB12)","v":0},{"$f":"SUM(BC5:BC12)","v":1275811.54},{"$f":"SUM(BD5:BD12)","v":0},{"$f":"SUM(BE5:BE12)","v":0},{"$f":"SUM(BF5:BF12)","v":0},{"$f":"SUM(BG5:BG12)","v":940000},{"$f":"SUM(BH5:BH12)","v":0},{"$f":"SUM(BI5:BI12)","v":940000},{"$f":"SUM(BJ5:BJ12)","v":917175.86},{"$f":"SUM(BK5:BK12)","v":0},{"$f":"SUM(BL5:BL12)","v":0},{"$f":"SUM(BM5:BM12)","v":0},{"$f":"SUM(BN5:BN12)","v":1105575.6700000002},{"$f":"SUM(BO5:BO12)","v":0},{"$f":"SUM(BP5:BP12)","v":0},{"$f":"SUM(BQ5:BQ12)","v":0},{"$f":"SUM(BR5:BR12)","v":1102455.8699999996},{"$f":"SUM(BS5:BS12)","v":0},{"$f":"SUM(BT5:BT12)","v":0},{"$f":"SUM(BU5:BU12)","v":0},{"$f":"SUM(BV5:BV12)","v":1120073.2300000004},{"$f":"SUM(BW5:BW12)","v":0},{"$f":"SUM(BX5:BX12)","v":0},{"$f":"SUM(BY5:BY12)","v":0},{"$f":"SUM(BZ5:BZ12)","v":3586563.6400000011},{"$f":"SUM(CA5:CA12)","v":0},{"$f":"SUM(CB5:CB12)","v":0},{"$f":"SUM(CC5:CC12)","v":0},{"$f":"SUM(CD5:CD12)","v":689888.1},{"$f":"SUM(CE5:CE12)","v":0},{"$f":"SUM(CF5:CF12)","v":0},{"$f":"SUM(CG5:CG12)","v":0},{"$f":"SUM(CH5:CH12)","v":881689.72999999986},{"$f":"SUM(CI5:CI12)","v":0},{"$f":"SUM(CJ5:CJ12)","v":0},{"$f":"SUM(CK5:CK12)","v":0},{"$f":"SUM(CL5:CL12)","v":514079.28},{"$f":"SUM(CM5:CM12)","v":0},{"$f":"SUM(CN5:CN12)","v":0},{"$f":"SUM(CO5:CO12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DN5:DN12)","v":1516301.0497237626},{"$f":"SUM(DO5:DO12)","v":20036189.066285148},{"$f":"SUM(DP5:DP12)","v":10771917.723734926},{"$f":"SUM(DQ5:DQ12)","v":4786117.2565951822},{"$f":"SUM(DR5:DR12)","v":1516301.0497237628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EP5:EP12)","v":1258567.7308801664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FN5:FN12)","v":465137.75207605376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GL5:GL12)","v":322836.41545545758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ5:HJ12)","v":53868.753474267163}]
[null,"Alta tensión AT (230 y 115 Kv)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Líneas aéreas AT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2482078.3499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D15=0,0,2001-(D15-F15)*C15/D15)","v":0},{"$f":"IF((1-($DN$2-$CP15)/$C15)>0,(1-($DN$2-$CP15)/$C15),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C15)>0,(1-($DN$2-G$2)/$C15),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C15)>0,(1-($DN$2-K$2)/$C15),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C15)>0,(1-($DN$2-O$2)/$C15),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C15)>0,(1-($DN$2-S$2)/$C15),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C15)>0,(1-($DN$2-W$2)/$C15),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C15)>0,(1-($DN$2-AA$2)/$C15),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C15)>0,(1-($DN$2-AE$2)/$C15),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C15)>0,(1-($DN$2-AI$2)/$C15),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C15)>0,(1-($DN$2-AM$2)/$C15),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C15)>0,(1-($DN$2-AQ$2)/$C15),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C15)>0,(1-($DN$2-AU$2)/$C15),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C15)>0,(1-($DN$2-AY$2)/$C15),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C15)>0,(1-($DN$2-BC$2)/$C15),0)","v":0.75},{"$f":"IF(BG15=0,0,1-($DN$2-(2014.5-(BG15-BI15)*C15/BG15))/C15)","v":0},{"$f":"IF((1-($DN$2-BJ$2)/$C15)>0,(1-($DN$2-BJ$2)/$C15),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C15)>0,(1-($DN$2-BN$2)/$C15),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C15)>0,(1-($DN$2-BR$2)/$C15),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C15)>0,(1-($DN$2-BV$2)/$C15),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C15)>0,(1-($DN$2-BZ$2)/$C15),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C15)>0,(1-($DN$2-CD$2)/$C15),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C15)>0,(1-($DN$2-CH$2)/$C15),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C15)>0,(1-($DN$2-CL$2)/$C15),0)","v":1},{"$f":"IF(CQ15=0,0,($D15-$E15)*1/$C15)+IF(CR15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(CS15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(CT15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(CU15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(CV15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(CW15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(CX15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(CY15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(CZ15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(DA15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(DB15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(DC15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(DD15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(DE15=0,0,$BG15*1/$C15)+IF(DF15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(DG15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(DH15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(DI15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(DJ15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(DK15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(DL15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(DM15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)","v":72345.599356269668},{"$f":"D15-E15+(G15-I15)*G$61+(K15-M15)*K$61+(O15-Q15)*O$61+(S15-U15)*S$61+(W15-Y15)*W$61+(AA15-AC15)*AA$61+(AE15-AG15)*AE$61+(AI15-AK15)*AI$61+(AM15-AO15)*AM$61+(AQ15-AS15)*$AQ$61+(AU15-AW15)*$AU$61+(AY15-BA15)*$AY$61+(BC15-BE15)*$BC$61+BG15+(BJ15-BL15)*$BJ$61+(BN15-BP15)*$BN$61+(BR15-BT15)*$BR$61+(BV15-BX15)*$BV$61+(BZ15-CB15)*$BZ$61+(CD15-CF15)*$CD$61+(CH15-CJ15)*$CH$61+(CL15-CN15)*$CL$61","v":2170367.98068809},{"$f":"IF(CQ15=0,D15-E15,0)+IF(CR15=0,(G15-I15)*G$61,0)+IF(CS15=0,(K15-M15)*K$61,0)+IF(CT15=0,(O15-Q15)*O$61,0)+IF(CU15=0,(S15-U15)*S$61,0)+IF(CV15=0,(W15-Y15)*W$61,0)+IF(CW15=0,(AA15-AC15)*AA$61,0)+IF(CX15=0,(AE15-AG15)*AE$61,0)+IF(CY15=0,(AI15-AK15)*AI$61,0)+IF(CZ15=0,(AM15-AO15)*AM$61,0)+IF(DA15=0,(AQ15-AS15)*$AQ$61,0)+IF(DB15=0,(AU15-AW15)*$AU$61,0)+IF(DC15=0,(AY15-BA15)*$AY$61,0)++IF(DD15=0,(BC15-BE15)*$BC$61,0)+IF(DE15=0,BG15,0)+IF(DF15=0,(BJ15-BL15)*$BJ$61,0)+IF(DG15=0,(BN15-BP15)*$BN$61,0)+IF(DH15=0,(BR15-BT15)*$BR$61,0)+IF(DI15=0,(BV15-BX15)*$BV$61,0)+IF(DJ15=0,(BZ15-CB15)*$BZ$61,0)+IF(DK15=0,(CD15-CF15)*$CD$61,0)+IF(DL15=0,(CH15-CJ15)*$CH$61,0)+IF(DM15=0,(CL15-CN15)*$CL$61,0)","v":0},{"$f":"(D15-E15)*CQ15+((G15-H15-(I15-J15))*G$61)*CR15+((K15-L15-(M15-N15))*K$61)*CS15+((O15-P15-(Q15-R15))*O$61)*CT15+((S15-T15-(U15-V15))*S$61)*CU15+((W15-X15-(Y15-Z15))*W$61)*CV15+((AA15-AB15-(AC15-AD15))*AA$61)*CW15+((AE15-AF15-(AG15-AH15))*AE$61)*CX15+((AI15-AJ15-(AK15-AL15))*AI$61)*CY15+((AM15-AN15-(AO15-AP15))*$AM$61)*CZ15+((AQ15-AR15-(AS15-AT15))*$AQ$61)*DA15+((AU15-AV15-(AW15-AX15))*$AU$61)*DB15+((AY15-AZ15-(BA15-BB15))*$AY$61)*DC15+((BC15-BD15-(BE15-BF15))*$BC$61)*DD15+((BJ15-BK15-(BL15-BM15))*$BJ$61)*DF15+(BG15-BH15)*DE15+((BN15-BO15-(BP15-BQ15))*$BN$61)*DG15+((BR15-BS15-(BT15-BU15))*$BR$61)*DH15+((BV15-BW15-(BX15-BY15))*$BV$61)*DI15+((BZ15-CA15-(CB15-CC15))*$BZ$61)*DJ15+((CD15-CE15-(CF15-CG15))*$CD$61)*DK15+((CH15-CI15-(CJ15-CK15))*$CH$61)*DL15+((CL15-CM15-(CN15-CO15))*$CL$61)*DM15","v":1772467.1842286068},{"$f":"(DO15-DP15)*1/C15","v":72345.599356269668},{"$f":"IF((1-($EP$2-$CP15)/$C15)>0,(1-($EP$2-$CP15)/$C15),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C15)>0,(1-($EP$2-DT$2)/$C15),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EP$2-ED$2)/$C15)>0,(1-($EP$2-ED$2)/$C15),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DS15=0,0,($D15-$E15)*1/$C15)+IF(DT15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(DU15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(DV15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(DW15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(DX15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(DY15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(DZ15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(EA15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(EB15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(EC15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(ED15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(EE15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(EF15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(EG15=0,0,$BG15*1/$C15)+IF(EH15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(EI15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(EJ15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(EK15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(EL15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(EM15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(EN15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(EO15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($FN$2-$CP15)/$C15)>0,(1-($FN$2-$CP15)/$C15),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C15)>0,(1-($FN$2-ER$2)/$C15),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FN$2-FB$2)/$C15)>0,(1-($FN$2-FB$2)/$C15),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EQ15=0,0,($D15-$E15)*1/$C15)+IF(ER15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(ES15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(ET15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(EU15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(EV15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(EW15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(EX15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(EY15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(EZ15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(FA15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(FB15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(FC15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(FD15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(FE15=0,0,$BG15*1/$C15)+IF(FF15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(FG15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(FH15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(FI15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(FJ15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(FK15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(FL15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(FM15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($GL$2-$CP15)/$C15)>0,(1-($GL$2-$CP15)/$C15),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C15)>0,(1-($GL$2-FP$2)/$C15),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GL$2-FZ$2)/$C15)>0,(1-($GL$2-FZ$2)/$C15),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FO15=0,0,($D15-$E15)*1/$C15)+IF(FP15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(FQ15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(FR15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(FS15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(FT15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(FU15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(FV15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(FW15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(FX15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(FY15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(FZ15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(GA15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(GB15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(GC15=0,0,$BG15*1/$C15)+IF(GD15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(GE15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(GF15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(GG15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(GH15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(GI15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(GJ15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(GK15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($HJ$2-$CP15)/$C15)>0,(1-($HJ$2-$CP15)/$C15),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C15)>0,(1-($HJ$2-GN$2)/$C15),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HJ$2-GX$2)/$C15)>0,(1-($HJ$2-GX$2)/$C15),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GM15=0,0,($D15-$E15)*1/$C15)+IF(GN15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(GO15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(GP15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(GQ15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(GR15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(GS15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(GT15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(GU15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(GV15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(GW15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(GX15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(GY15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(GZ15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(HA15=0,0,$BG15*1/$C15)+IF(HB15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(HC15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(HD15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(HE15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(HF15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(HG15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(HH15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(HI15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)","v":72345.599356269668}]
[null,"Líneas subterráneas AT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2388601.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D16=0,0,2001-(D16-F16)*C16/D16)","v":0},{"$f":"IF((1-($DN$2-$CP16)/$C16)>0,(1-($DN$2-$CP16)/$C16),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C16)>0,(1-($DN$2-G$2)/$C16),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C16)>0,(1-($DN$2-K$2)/$C16),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C16)>0,(1-($DN$2-O$2)/$C16),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C16)>0,(1-($DN$2-S$2)/$C16),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C16)>0,(1-($DN$2-W$2)/$C16),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C16)>0,(1-($DN$2-AA$2)/$C16),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C16)>0,(1-($DN$2-AE$2)/$C16),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C16)>0,(1-($DN$2-AI$2)/$C16),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C16)>0,(1-($DN$2-AM$2)/$C16),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C16)>0,(1-($DN$2-AQ$2)/$C16),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C16)>0,(1-($DN$2-AU$2)/$C16),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C16)>0,(1-($DN$2-AY$2)/$C16),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C16)>0,(1-($DN$2-BC$2)/$C16),0)","v":0.75},0,{"$f":"IF((1-($DN$2-BJ$2)/$C16)>0,(1-($DN$2-BJ$2)/$C16),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C16)>0,(1-($DN$2-BN$2)/$C16),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C16)>0,(1-($DN$2-BR$2)/$C16),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C16)>0,(1-($DN$2-BV$2)/$C16),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C16)>0,(1-($DN$2-BZ$2)/$C16),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C16)>0,(1-($DN$2-CD$2)/$C16),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C16)>0,(1-($DN$2-CH$2)/$C16),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C16)>0,(1-($DN$2-CL$2)/$C16),0)","v":1},{"$f":"IF(CQ16=0,0,($D16-$E16)*1/$C16)+IF(CR16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(CS16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(CT16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(CU16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(CV16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(CW16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(CX16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(CY16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(CZ16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(DA16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(DB16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(DC16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(DD16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(DE16=0,0,$BG16*1/$C16)+IF(DF16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(DG16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(DH16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(DI16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(DJ16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(DK16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(DL16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(DM16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)","v":69621.003769103816},{"$f":"D16-E16+(G16-I16)*G$61+(K16-M16)*K$61+(O16-Q16)*O$61+(S16-U16)*S$61+(W16-Y16)*W$61+(AA16-AC16)*AA$61+(AE16-AG16)*AE$61+(AI16-AK16)*AI$61+(AM16-AO16)*AM$61+(AQ16-AS16)*$AQ$61+(AU16-AW16)*$AU$61+(AY16-BA16)*$AY$61+(BC16-BE16)*$BC$61+BG16+(BJ16-BL16)*$BJ$61+(BN16-BP16)*$BN$61+(BR16-BT16)*$BR$61+(BV16-BX16)*$BV$61+(BZ16-CB16)*$BZ$61+(CD16-CF16)*$CD$61+(CH16-CJ16)*$CH$61+(CL16-CN16)*$CL$61","v":2088630.1130731143},{"$f":"IF(CQ16=0,D16-E16,0)+IF(CR16=0,(G16-I16)*G$61,0)+IF(CS16=0,(K16-M16)*K$61,0)+IF(CT16=0,(O16-Q16)*O$61,0)+IF(CU16=0,(S16-U16)*S$61,0)+IF(CV16=0,(W16-Y16)*W$61,0)+IF(CW16=0,(AA16-AC16)*AA$61,0)+IF(CX16=0,(AE16-AG16)*AE$61,0)+IF(CY16=0,(AI16-AK16)*AI$61,0)+IF(CZ16=0,(AM16-AO16)*AM$61,0)+IF(DA16=0,(AQ16-AS16)*$AQ$61,0)+IF(DB16=0,(AU16-AW16)*$AU$61,0)+IF(DC16=0,(AY16-BA16)*$AY$61,0)++IF(DD16=0,(BC16-BE16)*$BC$61,0)+IF(DE16=0,BG16,0)+IF(DF16=0,(BJ16-BL16)*$BJ$61,0)+IF(DG16=0,(BN16-BP16)*$BN$61,0)+IF(DH16=0,(BR16-BT16)*$BR$61,0)+IF(DI16=0,(BV16-BX16)*$BV$61,0)+IF(DJ16=0,(BZ16-CB16)*$BZ$61,0)+IF(DK16=0,(CD16-CF16)*$CD$61,0)+IF(DL16=0,(CH16-CJ16)*$CH$61,0)+IF(DM16=0,(CL16-CN16)*$CL$61,0)","v":0},{"$f":"(D16-E16)*CQ16+((G16-H16-(I16-J16))*G$61)*CR16+((K16-L16-(M16-N16))*K$61)*CS16+((O16-P16-(Q16-R16))*O$61)*CT16+((S16-T16-(U16-V16))*S$61)*CU16+((W16-X16-(Y16-Z16))*W$61)*CV16+((AA16-AB16-(AC16-AD16))*AA$61)*CW16+((AE16-AF16-(AG16-AH16))*AE$61)*CX16+((AI16-AJ16-(AK16-AL16))*AI$61)*CY16+((AM16-AN16-(AO16-AP16))*$AM$61)*CZ16+((AQ16-AR16-(AS16-AT16))*$AQ$61)*DA16+((AU16-AV16-(AW16-AX16))*$AU$61)*DB16+((AY16-AZ16-(BA16-BB16))*$AY$61)*DC16+((BC16-BD16-(BE16-BF16))*$BC$61)*DD16+((BJ16-BK16-(BL16-BM16))*$BJ$61)*DF16+(BG16-BH16)*DE16+((BN16-BO16-(BP16-BQ16))*$BN$61)*DG16+((BR16-BS16-(BT16-BU16))*$BR$61)*DH16+((BV16-BW16-(BX16-BY16))*$BV$61)*DI16+((BZ16-CA16-(CB16-CC16))*$BZ$61)*DJ16+((CD16-CE16-(CF16-CG16))*$CD$61)*DK16+((CH16-CI16-(CJ16-CK16))*$CH$61)*DL16+((CL16-CM16-(CN16-CO16))*$CL$61)*DM16","v":1705714.5923430433},{"$f":"(DO16-DP16)*1/C16","v":69621.003769103816},{"$f":"IF((1-($EP$2-$CP16)/$C16)>0,(1-($EP$2-$CP16)/$C16),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,{"$f":"IF(DS16=0,0,($D16-$E16)*1/$C16)+IF(DT16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(DU16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(DV16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(DW16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(DX16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(DY16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(DZ16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(EA16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(EB16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(EC16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(ED16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(EE16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(EF16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(EG16=0,0,$BG16*1/$C16)+IF(EH16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(EI16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(EJ16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(EK16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(EL16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(EM16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(EN16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(EO16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)","v":69621.003769103816},{"$f":"IF((1-($FN$2-$CP16)/$C16)>0,(1-($FN$2-$CP16)/$C16),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,{"$f":"IF(EQ16=0,0,($D16-$E16)*1/$C16)+IF(ER16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(ES16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(ET16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(EU16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(EV16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(EW16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(EX16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(EY16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(EZ16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(FA16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(FB16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(FC16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(FD16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(FE16=0,0,$BG16*1/$C16)+IF(FF16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(FG16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(FH16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(FI16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(FJ16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(FK16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(FL16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(FM16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)","v":69621.003769103816},{"$f":"IF((1-($GL$2-$CP16)/$C16)>0,(1-($GL$2-$CP16)/$C16),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,{"$f":"IF(FO16=0,0,($D16-$E16)*1/$C16)+IF(FP16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(FQ16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(FR16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(FS16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(FT16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(FU16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(FV16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(FW16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(FX16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(FY16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(FZ16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(GA16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(GB16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(GC16=0,0,$BG16*1/$C16)+IF(GD16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(GE16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(GF16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(GG16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(GH16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(GI16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(GJ16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(GK16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)","v":69621.003769103816},{"$f":"IF((1-($HJ$2-$CP16)/$C16)>0,(1-($HJ$2-$CP16)/$C16),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,{"$f":"IF(GM16=0,0,($D16-$E16)*1/$C16)+IF(GN16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(GO16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(GP16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(GQ16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(GR16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(GS16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(GT16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(GU16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(GV16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(GW16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(GX16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(GY16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(GZ16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(HA16=0,0,$BG16*1/$C16)+IF(HB16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(HC16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(HD16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(HE16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(HF16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(HG16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(HH16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(HI16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)","v":69621.003769103816}]
[null,"Subestaciones  AT / MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,882092.27,0,0,0,0,0,0,0,0,0,0,5584871.6299999999,0,0,0,1844000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D17=0,0,2001-(D17-F17)*C17/D17)","v":0},{"$f":"IF((1-($DN$2-$CP17)/$C17)>0,(1-($DN$2-$CP17)/$C17),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C17)>0,(1-($DN$2-G$2)/$C17),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C17)>0,(1-($DN$2-K$2)/$C17),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C17)>0,(1-($DN$2-O$2)/$C17),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C17)>0,(1-($DN$2-S$2)/$C17),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C17)>0,(1-($DN$2-W$2)/$C17),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C17)>0,(1-($DN$2-AA$2)/$C17),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C17)>0,(1-($DN$2-AE$2)/$C17),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C17)>0,(1-($DN$2-AI$2)/$C17),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C17)>0,(1-($DN$2-AM$2)/$C17),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C17)>0,(1-($DN$2-AQ$2)/$C17),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C17)>0,(1-($DN$2-AU$2)/$C17),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C17)>0,(1-($DN$2-AY$2)/$C17),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C17)>0,(1-($DN$2-BC$2)/$C17),0)","v":0.75},0,{"$f":"IF((1-($DN$2-BJ$2)/$C17)>0,(1-($DN$2-BJ$2)/$C17),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C17)>0,(1-($DN$2-BN$2)/$C17),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C17)>0,(1-($DN$2-BR$2)/$C17),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C17)>0,(1-($DN$2-BV$2)/$C17),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C17)>0,(1-($DN$2-BZ$2)/$C17),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C17)>0,(1-($DN$2-CD$2)/$C17),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C17)>0,(1-($DN$2-CH$2)/$C17),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C17)>0,(1-($DN$2-CL$2)/$C17),0)","v":1},240980.47957598499,7229414.3872795496,0,5909279.3547832221,240980.47957598499,{"$f":"IF((1-($EP$2-$CP17)/$C17)>0,(1-($EP$2-$CP17)/$C17),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,240980.47957598499,{"$f":"IF((1-($FN$2-$CP17)/$C17)>0,(1-($FN$2-$CP17)/$C17),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,240980.47957598499,{"$f":"IF((1-($GL$2-$CP17)/$C17)>0,(1-($GL$2-$CP17)/$C17),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,240980.47957598499,{"$f":"IF((1-($HJ$2-$CP17)/$C17)>0,(1-($HJ$2-$CP17)/$C17),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,240980.47957598499]
[null,"Media tensión MT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Líneas aéreas de 34,5 kV",30,20631115.423739497,0,11427451.59935529,275088,0,0,0,838585.51,252735,0,0,682132.64,0,0,0,853048,0,0,0,1150963.24,0,0,0,1286599.07,255770.07,0,0,1756704.5,0,0,0,3549323.0099999965,0,0,0,1341910.8899999994,0,0,0,1605662.6499999997,0,0,0,974437.2,0,0,0,2945753.8299999982,0,0,0,1470098.0800000005,0,0,0,2828060.8582160217,2101741.0182160218,1899712.1099999999,1038342.7200000007,0,0,0,2936315.89,0,0,0,1953432.7999999998,38757.639999999992,0,0,2287189.8199999994,865477.91721558827,0,0,2203740.96,757653.04599579971,0,0,2834231.9700000007,0,0,0,1243715.8800000001,34705.049949699998,0,0,945920,0,0,0,{"$f":"IF(D19=0,0,2001-(D19-F19)*C19/D19)","v":1987.6168208038905},{"$f":"IF((1-($DN$2-$CP19)/$C19)>0,(1-($DN$2-$CP19)/$C19),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C19)>0,(1-($DN$2-G$2)/$C19),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C19)>0,(1-($DN$2-K$2)/$C19),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C19)>0,(1-($DN$2-O$2)/$C19),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C19)>0,(1-($DN$2-S$2)/$C19),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C19)>0,(1-($DN$2-W$2)/$C19),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C19)>0,(1-($DN$2-AA$2)/$C19),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C19)>0,(1-($DN$2-AE$2)/$C19),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C19)>0,(1-($DN$2-AI$2)/$C19),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C19)>0,(1-($DN$2-AM$2)/$C19),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C19)>0,(1-($DN$2-AQ$2)/$C19),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C19)>0,(1-($DN$2-AU$2)/$C19),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C19)>0,(1-($DN$2-AY$2)/$C19),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C19)>0,(1-($DN$2-BC$2)/$C19),0)","v":0.75},{"$f":"IF(BG19=0,0,1-($DN$2-(2014.5-(BG19-BI19)*C19/BG19))/C19)","v":0.43840331069290339},{"$f":"IF((1-($DN$2-BJ$2)/$C19)>0,(1-($DN$2-BJ$2)/$C19),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C19)>0,(1-($DN$2-BN$2)/$C19),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C19)>0,(1-($DN$2-BR$2)/$C19),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C19)>0,(1-($DN$2-BV$2)/$C19),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C19)>0,(1-($DN$2-BZ$2)/$C19),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C19)>0,(1-($DN$2-CD$2)/$C19),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C19)>0,(1-($DN$2-CH$2)/$C19),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C19)>0,(1-($DN$2-CL$2)/$C19),0)","v":1},970044.43322167592,51659502.455369629,20631115.423739497,19363459.36039646,1034279.5677210044,{"$f":"IF((1-($EP$2-$CP19)/$C19)>0,(1-($EP$2-$CP19)/$C19),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C19)>0,(1-($EP$2-DT$2)/$C19),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EP$2-ED$2)/$C19)>0,(1-($EP$2-ED$2)/$C19),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,970044.43322167592,{"$f":"IF((1-($FN$2-$CP19)/$C19)>0,(1-($FN$2-$CP19)/$C19),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C19)>0,(1-($FN$2-ER$2)/$C19),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FN$2-FB$2)/$C19)>0,(1-($FN$2-FB$2)/$C19),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,970044.43322167592,{"$f":"IF((1-($GL$2-$CP19)/$C19)>0,(1-($GL$2-$CP19)/$C19),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C19)>0,(1-($GL$2-FP$2)/$C19),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GL$2-FZ$2)/$C19)>0,(1-($GL$2-FZ$2)/$C19),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,970044.43322167592,{"$f":"IF((1-($HJ$2-$CP19)/$C19)>0,(1-($HJ$2-$CP19)/$C19),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C19)>0,(1-($HJ$2-GN$2)/$C19),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HJ$2-GX$2)/$C19)>0,(1-($HJ$2-GX$2)/$C19),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,970044.43322167592]
["SISTEMA DE","Líneas aéreas de 13,8 kV",30,20319163.888809633,0,11254485.314634677,81953.06180000001,0,0,0,480527.24,0,0,0,359813.26,0,0,0,329504,0,0,0,210021.37999999998,0,0,0,443891,0,0,0,422858.36,0,0,0,219533.05,0,0,0,325380.67999999993,0,0,0,361263.11000000028,0,0,0,277474.00999999978,0,0,0,696693.82999999949,0,0,0,871356.4600000002,0,0,0,0,0,0,1635346.59,0,0,0,1677625.9800000002,0,0,0,1230182.0200000009,11995.820000000002,0,0,1817111.3799999994,550888.31486204488,0,0,1820535.2100000004,796621.13105285726,0,0,1856379.5600000005,356732.368075573,0,0,1453339.2800000005,27821.311839000002,0,0,786756.12999999989,0,0,0,1987.6165577130359,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,438056.50377354672,34963946.252675965,20319163.888809633,10411820.949425897,488159.41212887777,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,438056.50377354672,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,438056.50377354672,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,438056.50377354672,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,438056.50377354672]
["DISTRIBUCION","Líneas aéreas de otras tensiones",30,149580.82704669842,0,82851.686520415911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133700,133700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70991.850000000006,0,49694.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1987.6167726485194,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.46666673709728457,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,2366.395,336252.69188789546,149580.82704669842,33129.534999999865,6222.3954947065677,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,2366.395,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,2366.395,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,2366.395,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,2366.395]
[null,"Líneas subterráneas de 34,5 kV",30,0,0,0,0,0,0,0,7945,0,0,0,11509.8,0,0,0,67325,0,0,0,56607.360000000001,0,0,0,26335,0,0,0,117016,0,0,0,177430.08,0,0,0,419033.79200000002,0,0,0,15078.509999999998,0,0,0,12954.53,0,0,0,358492.62,0,0,0,169979.92999999996,0,0,0,0,0,0,60736.35,0,0,0,71213.51999999999,0,0,0,486356.0199999999,0,0,0,1535224.0900000003,0,0,0,657739.24999999977,3997.9773438433999,0,0,271235.15000000002,0,0,0,651665.85,4568.1160339999997,0,0,247873.11,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,150423.7918143663,4520030.9622020265,0,3802902.0414800197,150667.69874006754,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,150423.7918143663,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,150423.7918143663,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,150423.7918143663,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,150423.7918143663]
[null,"Líneas subterráneas de 13,8 kV",30,0,0,0,441.38,0,0,0,2038.59,0,0,0,30511.68,0,0,0,47275,0,0,0,29162,0,0,0,227643,0,0,0,30843,0,0,0,13617.82,0,0,0,558680.16,0,0,0,84681.959999999992,0,0,0,36276.959999999999,0,0,0,29336.300000000003,0,0,0,67647.91,0,0,0,0,0,0,510773.58,0,0,0,394867.46,0,0,0,262682.09000000003,0,0,0,210714.28000000003,0,0,0,1975553.6500000001,20974.377561476798,0,0,141470.44,1272.1569507044701,0,0,228894.65,0,0,0,330180.58,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,145082.68188622847,4371466.5823065108,0,3627536.2175352303,145715.55274355036,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,145082.68188622847,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,145082.68188622847,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,145082.68188622847,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,145082.68188622847]
[null,"Líneas subterráneas de otras tensiones",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,0,0,0,0,0,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,0,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,0,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,0]
[null,"Subestaciones  34,5 kV / MT",30,5501374.3444445133,0,2211179.1957926331,246248.65,0,0,0,0,0,0,0,73556.03,0,0,0,34597,0,0,0,13668.23,0,0,0,92007,0,0,0,14698,0,0,0,1190332.1199999999,0,0,0,61476,0,0,0,736704.62000000011,0,0,0,142747,0,0,0,72665.05,0,0,0,78936.5,0,0,0,407143.26455643016,36932.264556430164,224917.18,52811.259999999995,0,0,0,0,0,0,0,1977175,0,0,0,40622.42,0,0,0,80702.34,0,0,0,30490.800000000003,0,0,0,0,0,0,0,0,0,0,0,1983.0579643777135,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.3190942752752487,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,153716.81314105852,10112878.738676269,5501374.3444445133,3080816.6487406231,153716.81314105852,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,153716.81314105852,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,153716.81314105852,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,153716.81314105852,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,153716.81314105852]
[null,"Subestaciones  13,8 kV / MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2503042.5259680757,2503042.5259680757,1887604.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.52079074582906437,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,83434.750865602531,2503042.5259680757,0,0,83434.750865602531,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,83434.750865602531,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,83434.750865602531,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,83434.750865602531,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,83434.750865602531]
[null,"Otras subestaciones  MT/MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,0,0,0,0,0,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,0,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,0,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,0]
[null,"Centros de reflexión MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21877.608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,420.35153622681634,12610.54608680449,0,9037.5580288765523,420.35153622681634,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,420.35153622681634,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,420.35153622681634,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,420.35153622681634,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,420.35153622681634]
[null,"Centro de transformación  34,5 kV / BT",30,3799108.6462719133,0,2411549.8125453922,47185.65,0,0,0,121565.18,42230,0,0,114271.26085397454,0,0,0,315516,0,0,0,246969.46,0,0,0,746934.4,111277,0,0,819508.73,0,0,0,396123.05,0,0,0,616394.63,0,0,0,924534.3600000008,0,0,0,984613.09999999939,0,0,0,1229523.2699999996,0,0,0,1413716.5399999991,0,0,0,687191.74247239612,687191.74247239612,518227.84,1731874.7700000009,0,0,0,2005725.5200000007,0,0,0,2393365.61,0,0,0,3086448.4000000018,148123.19414747471,0,0,3181093.5700000026,196686.06748250558,0,0,2797232.4899999974,0,0,0,2447494.7299999995,9332.3399969999991,0,0,918959.23,0,0,0,1990.0430180109104,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.52079074582906437,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,750633.4387968072,26759672.444804627,3799108.6462719133,17941247.789437126,765352.12661775714,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,750633.4387968072,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,750633.4387968072,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,750633.4387968072,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,750633.4387968072]
[null,"Centro de transformación  13,8 kV / BT",30,3801860.6462719133,0,2413152.2195853922,86766.887999999992,0,0,0,135558.54513805523,0,0,0,115214.17914602546,0,0,0,115420,0,0,0,129961,0,0,0,333192,0,0,0,515266.79,0,0,0,330540.90999999997,0,0,0,462363.19000000018,0,0,0,804704.21999999986,0,0,0,708124.1399999999,0,0,0,950598.12999999837,0,0,0,542518.81999999972,0,0,0,0,0,0,1106379.0500000003,0,0,0,992356.56,0,0,0,1164492.07,0,0,0,1581532.5100000002,26773.80563799552,0,0,1439721.7000000002,116331.6453471094,0,0,1833762.2300000002,28741.7373502146,0,0,1270655.6599999995,21137.23675,0,0,1219177.25,0,0,0,1990.0418779969095,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,435278.43385121768,17025617.925585724,3801860.6462719133,10647963.348931314,440791.90931046032,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,435278.43385121768,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,435278.43385121768,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,435278.43385121768,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,435278.43385121768]
[null,"Otros centros de transformación  MT/BT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103431.25,0,0,0,0,0,0,200492.75999999998,0,0,0,245725.62999999998,0,0,0,204223.86999999997,0,0,0,258262.68000000002,40764.159720366908,0,0,252698.08,12196.218118647599,0,0,487786.04999999987,0,0,0,226390.16000000006,0,0,0,0,0,0,0,0,0,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,1,55016.036910432689,1696808.7285132301,0,1463503.5334743094,56560.290950441005,0,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,55016.036910432689,0,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,55016.036910432689,0,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,55016.036910432689,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,55016.036910432689]
[null,"Baja tensión BT (<600V)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,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,null,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,0]
[null,"Líneas aéreas BT",30,0,0,0,357372.88,0,0,0,543253.56000000006,0,0,0,737930,0,0,0,616404,0,0,0,908729,0,0,0,1034380.58,55639,0,0,1297534,0,0,0,1402601.7,0,0,0,1130909.5199999993,0,0,0,1272704.2400000021,0,0,0,1171005.9999999995,0,0,0,1787672.0399999998,0,0,0,1674946.8199999996,0,0,0,260770.20404708656,260770.20404708656,196653.09,2241612.7600000002,0,0,0,2116636.4599999953,0,0,0,2073343.0499999984,7541.66,0,0,2675996.0699999998,492379.4959672899,0,0,3711583.069999997,748219.67839275522,0,0,3527616.56,133227.40469261,0,0,3914894.2299999944,35647.347027299998,0,0,1738833.3199999998,0,0,0,{"$f":"IF(D33=0,0,2001-(D33-F33)*C33/D33)","v":0},{"$f":"IF((1-($DN$2-$CP33)/$C33)>0,(1-($DN$2-$CP33)/$C33),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C33)>0,(1-($DN$2-G$2)/$C33),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C33)>0,(1-($DN$2-K$2)/$C33),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C33)>0,(1-($DN$2-O$2)/$C33),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C33)>0,(1-($DN$2-S$2)/$C33),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C33)>0,(1-($DN$2-W$2)/$C33),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C33)>0,(1-($DN$2-AA$2)/$C33),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C33)>0,(1-($DN$2-AE$2)/$C33),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C33)>0,(1-($DN$2-AI$2)/$C33),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C33)>0,(1-($DN$2-AM$2)/$C33),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C33)>0,(1-($DN$2-AQ$2)/$C33),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C33)>0,(1-($DN$2-AU$2)/$C33),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C33)>0,(1-($DN$2-AY$2)/$C33),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C33)>0,(1-($DN$2-BC$2)/$C33),0)","v":0.75},{"$f":"IF(BG33=0,0,1-($DN$2-(2014.5-(BG33-BI33)*C33/BG33))/C33)","v":0.52079074582906437},{"$f":"IF((1-($DN$2-BJ$2)/$C33)>0,(1-($DN$2-BJ$2)/$C33),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C33)>0,(1-($DN$2-BN$2)/$C33),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C33)>0,(1-($DN$2-BR$2)/$C33),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C33)>0,(1-($DN$2-BV$2)/$C33),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C33)>0,(1-($DN$2-BZ$2)/$C33),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C33)>0,(1-($DN$2-CD$2)/$C33),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C33)>0,(1-($DN$2-CH$2)/$C33),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C33)>0,(1-($DN$2-CL$2)/$C33),0)","v":1},968102.05419338495,30314114.83993534,0,22567676.060216587,1010470.4946645113,{"$f":"IF((1-($EP$2-$CP33)/$C33)>0,(1-($EP$2-$CP33)/$C33),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C33)>0,(1-($EP$2-DT$2)/$C33),0)","v":0.31666666666666665},0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,{"$f":"IF((1-($EP$2-ED$2)/$C33)>0,(1-($EP$2-ED$2)/$C33),0)","v":0.65},0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,968102.05419338495,{"$f":"IF((1-($FN$2-$CP33)/$C33)>0,(1-($FN$2-$CP33)/$C33),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C33)>0,(1-($FN$2-ER$2)/$C33),0)","v":0.28333333333333333},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,{"$f":"IF((1-($FN$2-FB$2)/$C33)>0,(1-($FN$2-FB$2)/$C33),0)","v":0.6166666666666667},0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,968102.05419338495,{"$f":"IF((1-($GL$2-$CP33)/$C33)>0,(1-($GL$2-$CP33)/$C33),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C33)>0,(1-($GL$2-FP$2)/$C33),0)","v":0.25},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,{"$f":"IF((1-($GL$2-FZ$2)/$C33)>0,(1-($GL$2-FZ$2)/$C33),0)","v":0.58333333333333326},0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,968102.05419338495,{"$f":"IF((1-($HJ$2-$CP33)/$C33)>0,(1-($HJ$2-$CP33)/$C33),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C33)>0,(1-($HJ$2-GN$2)/$C33),0)","v":0.21666666666666667},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,{"$f":"IF((1-($HJ$2-GX$2)/$C33)>0,(1-($HJ$2-GX$2)/$C33),0)","v":0.55000000000000004},0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,968102.05419338495]
[null,"Líneas subterráneas BT",30,0,0,0,20855.34,0,0,0,31716.79,0,0,0,45392.1,0,0,0,55532,0,0,0,21527.58,0,0,0,69879.69,0,0,0,167603.6,0,0,0,114363.29,0,0,0,128319.80999999997,0,0,0,45878.89,0,0,0,78988.76999999999,0,0,0,165321.32,0,0,0,329359.53999999998,0,0,0,0,0,0,502319.06999999995,0,0,0,584095.52000000014,0,0,0,1656958.05,7315.6100000000006,0,0,3269374.2899999991,2122.3768488076898,0,0,871104.22999999975,7083.0692522993304,0,0,927944.37999999977,0,0,0,565782.81999999995,10213.723609999999,0,0,358788.13,0,0,0,{"$f":"IF(D34=0,0,2001-(D34-F34)*C34/D34)","v":0},{"$f":"IF((1-($DN$2-$CP34)/$C34)>0,(1-($DN$2-$CP34)/$C34),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C34)>0,(1-($DN$2-G$2)/$C34),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C34)>0,(1-($DN$2-K$2)/$C34),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C34)>0,(1-($DN$2-O$2)/$C34),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C34)>0,(1-($DN$2-S$2)/$C34),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C34)>0,(1-($DN$2-W$2)/$C34),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C34)>0,(1-($DN$2-AA$2)/$C34),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C34)>0,(1-($DN$2-AE$2)/$C34),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C34)>0,(1-($DN$2-AI$2)/$C34),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C34)>0,(1-($DN$2-AM$2)/$C34),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C34)>0,(1-($DN$2-AQ$2)/$C34),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C34)>0,(1-($DN$2-AU$2)/$C34),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C34)>0,(1-($DN$2-AY$2)/$C34),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C34)>0,(1-($DN$2-BC$2)/$C34),0)","v":0.75},0,{"$f":"IF((1-($DN$2-BJ$2)/$C34)>0,(1-($DN$2-BJ$2)/$C34),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C34)>0,(1-($DN$2-BN$2)/$C34),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C34)>0,(1-($DN$2-BR$2)/$C34),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C34)>0,(1-($DN$2-BV$2)/$C34),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C34)>0,(1-($DN$2-BZ$2)/$C34),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C34)>0,(1-($DN$2-CD$2)/$C34),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C34)>0,(1-($DN$2-CH$2)/$C34),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C34)>0,(1-($DN$2-CL$2)/$C34),0)","v":1},286081.02919179027,8605490.118349852,0,7352852.5734904315,286849.67061166174,{"$f":"IF((1-($EP$2-$CP34)/$C34)>0,(1-($EP$2-$CP34)/$C34),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,286081.02919179027,{"$f":"IF((1-($FN$2-$CP34)/$C34)>0,(1-($FN$2-$CP34)/$C34),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,286081.02919179027,{"$f":"IF((1-($GL$2-$CP34)/$C34)>0,(1-($GL$2-$CP34)/$C34),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,286081.02919179027,{"$f":"IF((1-($HJ$2-$CP34)/$C34)>0,(1-($HJ$2-$CP34)/$C34),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,286081.02919179027]
[null,"Acometidas BT",30,10109999.26940603,0,6944775.122452748,110095.16,0,0,0,147527.42000000001,20984,0,0,202095.11,0,0,0,159017,0,0,0,103233.12,0,0,0,228601,0,0,0,200982,0,0,0,317412.78999999998,0,0,0,385355,0,0,0,616660.66,0,0,0,343937.51999999996,0,0,0,322760.92000000004,0,0,0,379311.01,0,0,0,173846.80269805776,173846.80269805776,131102.06000000003,336121.92999999993,0,0,0,292721.17,0,0,0,265021.26,0,0,0,348152.55000000005,0,0,0,246813.81,0,0,0,162283.13,0,0,0,295989.71999999997,0,0,0,142511.32999999999,0,0,0,{"$f":"IF(D35=0,0,2001-(D35-F35)*C35/D35)","v":1991.607642802117},{"$f":"IF((1-($DN$2-$CP35)/$C35)>0,(1-($DN$2-$CP35)/$C35),0)","v":3.5880934038989842E-3},{"$f":"IF((1-($DN$2-G$2)/$C35)>0,(1-($DN$2-G$2)/$C35),0)","v":0.35},{"$f":"IF((1-($DN$2-K$2)/$C35)>0,(1-($DN$2-K$2)/$C35),0)","v":0.3833333333333333},{"$f":"IF((1-($DN$2-O$2)/$C35)>0,(1-($DN$2-O$2)/$C35),0)","v":0.41666666666666663},{"$f":"IF((1-($DN$2-S$2)/$C35)>0,(1-($DN$2-S$2)/$C35),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-W$2)/$C35)>0,(1-($DN$2-W$2)/$C35),0)","v":0.48333333333333328},{"$f":"IF((1-($DN$2-AA$2)/$C35)>0,(1-($DN$2-AA$2)/$C35),0)","v":0.51666666666666661},{"$f":"IF((1-($DN$2-AE$2)/$C35)>0,(1-($DN$2-AE$2)/$C35),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-AI$2)/$C35)>0,(1-($DN$2-AI$2)/$C35),0)","v":0.58333333333333326},{"$f":"IF((1-($DN$2-AM$2)/$C35)>0,(1-($DN$2-AM$2)/$C35),0)","v":0.6166666666666667},{"$f":"IF((1-($DN$2-AQ$2)/$C35)>0,(1-($DN$2-AQ$2)/$C35),0)","v":0.65},{"$f":"IF((1-($DN$2-AU$2)/$C35)>0,(1-($DN$2-AU$2)/$C35),0)","v":0.68333333333333335},{"$f":"IF((1-($DN$2-AY$2)/$C35)>0,(1-($DN$2-AY$2)/$C35),0)","v":0.71666666666666667},{"$f":"IF((1-($DN$2-BC$2)/$C35)>0,(1-($DN$2-BC$2)/$C35),0)","v":0.75},0.52079074582906437,{"$f":"IF((1-($DN$2-BJ$2)/$C35)>0,(1-($DN$2-BJ$2)/$C35),0)","v":0.78333333333333333},{"$f":"IF((1-($DN$2-BN$2)/$C35)>0,(1-($DN$2-BN$2)/$C35),0)","v":0.81666666666666665},{"$f":"IF((1-($DN$2-BR$2)/$C35)>0,(1-($DN$2-BR$2)/$C35),0)","v":0.85},{"$f":"IF((1-($DN$2-BV$2)/$C35)>0,(1-($DN$2-BV$2)/$C35),0)","v":0.8833333333333333},{"$f":"IF((1-($DN$2-BZ$2)/$C35)>0,(1-($DN$2-BZ$2)/$C35),0)","v":0.91666666666666663},{"$f":"IF((1-($DN$2-CD$2)/$C35)>0,(1-($DN$2-CD$2)/$C35),0)","v":0.95},{"$f":"IF((1-($DN$2-CH$2)/$C35)>0,(1-($DN$2-CH$2)/$C35),0)","v":0.98333333333333328},{"$f":"IF((1-($DN$2-CL$2)/$C35)>0,(1-($DN$2-CL$2)/$C35),0)","v":1},496085.25941853918,14901887.412396304,0,3290434.9580183513,496729.58041321015,{"$f":"IF((1-($EP$2-$CP35)/$C35)>0,(1-($EP$2-$CP35)/$C35),0)","v":0},0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.96666666666666667,159085.28377167165,{"$f":"IF((1-($FN$2-$CP35)/$C35)>0,(1-($FN$2-$CP35)/$C35),0)","v":0},0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.93333333333333335,159085.28377167165,{"$f":"IF((1-($GL$2-$CP35)/$C35)>0,(1-($GL$2-$CP35)/$C35),0)","v":0},0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.9,159085.28377167165,{"$f":"IF((1-($HJ$2-$CP35)/$C35)>0,(1-($HJ$2-$CP35)/$C35),0)","v":0},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8666666666666667,159085.28377167165]
[null,"Otros equipos del sistema de distribución",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Otros equipos del sistema de Distribución",10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D37=0,0,2001-(D37-F37)*C37/D37)","v":0},{"$f":"IF((1-($DN$2-$CP37)/$C37)>0,(1-($DN$2-$CP37)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C37)>0,(1-($DN$2-G$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-K$2)/$C37)>0,(1-($DN$2-K$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-O$2)/$C37)>0,(1-($DN$2-O$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-S$2)/$C37)>0,(1-($DN$2-S$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-W$2)/$C37)>0,(1-($DN$2-W$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AA$2)/$C37)>0,(1-($DN$2-AA$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AE$2)/$C37)>0,(1-($DN$2-AE$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AI$2)/$C37)>0,(1-($DN$2-AI$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AM$2)/$C37)>0,(1-($DN$2-AM$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AQ$2)/$C37)>0,(1-($DN$2-AQ$2)/$C37),0)","v":0},{"$f":"IF((1-($DN$2-AU$2)/$C37)>0,(1-($DN$2-AU$2)/$C37),0)","v":5.0000000000000044E-2},{"$f":"IF((1-($DN$2-AY$2)/$C37)>0,(1-($DN$2-AY$2)/$C37),0)","v":0.15000000000000002},{"$f":"IF((1-($DN$2-BC$2)/$C37)>0,(1-($DN$2-BC$2)/$C37),0)","v":0.25},{"$f":"IF(BG37=0,0,1-($DN$2-(2014.5-(BG37-BI37)*C37/BG37))/C37)","v":0},{"$f":"IF((1-($DN$2-BJ$2)/$C37)>0,(1-($DN$2-BJ$2)/$C37),0)","v":0.35},{"$f":"IF((1-($DN$2-BN$2)/$C37)>0,(1-($DN$2-BN$2)/$C37),0)","v":0.44999999999999996},{"$f":"IF((1-($DN$2-BR$2)/$C37)>0,(1-($DN$2-BR$2)/$C37),0)","v":0.55000000000000004},{"$f":"IF((1-($DN$2-BV$2)/$C37)>0,(1-($DN$2-BV$2)/$C37),0)","v":0.65},{"$f":"IF((1-($DN$2-BZ$2)/$C37)>0,(1-($DN$2-BZ$2)/$C37),0)","v":0.75},{"$f":"IF((1-($DN$2-CD$2)/$C37)>0,(1-($DN$2-CD$2)/$C37),0)","v":0.85},{"$f":"IF((1-($DN$2-CH$2)/$C37)>0,(1-($DN$2-CH$2)/$C37),0)","v":0.95},{"$f":"IF((1-($DN$2-CL$2)/$C37)>0,(1-($DN$2-CL$2)/$C37),0)","v":1},0,0,0,0,0,{"$f":"IF((1-($EP$2-$CP37)/$C37)>0,(1-($EP$2-$CP37)/$C37),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C37)>0,(1-($EP$2-DT$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EP$2-ED$2)/$C37)>0,(1-($EP$2-ED$2)/$C37),0)","v":0},5.0000000000000044E-2,0.15000000000000002,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.9,0,{"$f":"IF((1-($FN$2-$CP37)/$C37)>0,(1-($FN$2-$CP37)/$C37),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C37)>0,(1-($FN$2-ER$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FN$2-FB$2)/$C37)>0,(1-($FN$2-FB$2)/$C37),0)","v":0},0,5.0000000000000044E-2,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.8,0,{"$f":"IF((1-($GL$2-$CP37)/$C37)>0,(1-($GL$2-$CP37)/$C37),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C37)>0,(1-($GL$2-FP$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GL$2-FZ$2)/$C37)>0,(1-($GL$2-FZ$2)/$C37),0)","v":0},0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.7,0,{"$f":"IF((1-($HJ$2-$CP37)/$C37)>0,(1-($HJ$2-$CP37)/$C37),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C37)>0,(1-($HJ$2-GN$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GX$2)/$C37)>0,(1-($HJ$2-GX$2)/$C37),0)","v":0},0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.6,0]
[null,"Equipos de transporte y carga",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13307.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,0,7670.8689809675761,7670.8689809675761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,0]
[null,"Terrenos",1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,1,0,0,0,0,0,0,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,0,0,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,0,0,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,0,0,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,0]
[null,"Edificios y mejoras",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,0,0,0,0,0,0,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,0,0,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,0,0,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,0,0,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,0]
[null,"Despachos de maniobra y SCADA",10,68012.532297795682,0,0,8156.81,0,0,0,72957,0,0,0,70981,0,0,0,43325,0,0,0,0,0,0,0,0,0,0,0,48894,0,0,0,43891.280000000006,0,0,0,15184,0,0,0,15539.74,0,0,0,11462.5,0,0,0,13307.93,0,0,0,326558.83,0,0,0,0,0,0,848385,0,0,0,1423195.31,0,0,0,894955.95,0,0,0,463708.69999999995,0,0,0,751857.28,0,0,0,935191.96000000008,0,0,0,1564664.1,0,0,0,0,0,0,0,1991,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.95,1,620060.87904011877,6541229.6237680409,340620.83336685458,3999611.6455481923,620060.87904011866,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.9,619124.34574463009,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.8,618357.25884653325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.7,591354.34155119339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.6,521211.04801973846]
[null,"Equipos de medición y control de la calidad del suministro",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2142,0,0,0,48264.98,0,0,0,285524.53000000003,0,0,0,0,0,0,23834.440000000002,0,0,0,77437.19,0,0,0,167430,0,0,0,0,0,0,0,10851.34,0,0,0,124090.44999999998,0,0,0,211466.45,0,0,0,0,0,0,0,0,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,36999.34415835546,813985.57148382009,0,645464.63548596995,36999.34415835546,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,36999.34415835546,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,36999.34415835546,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,36999.34415835546,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,36999.34415835546]
[null,"Equipos de computación",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de comunicaciones",8,0,0,0,28201.54,0,0,0,40330.749936,0,0,0,24699.62,0,0,0,0,0,0,0,30771.72,0,0,0,26890.07,0,0,0,24056.720000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,0,153091.81329945009,153091.81329945009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"TOTAL SISTEMA DE DISTRIBUCIÓN",null,{"$f":"SUM(D14:D44)","v":64380215.578287996},{"$f":"SUM(E14:E44)","v":0},36745444.950886555,{"$f":"SUM(G14:G44)","v":1262365.3598000002},{"$f":"SUM(H14:H44)","v":0},0,0,{"$f":"SUM(K14:K44)","v":2422005.5850740555},{"$f":"SUM(L14:L44)","v":315949},{"$f":"SUM(M14:M44)","v":0},{"$f":"SUM(N14:N44)","v":0},{"$f":"SUM(O14:O44)","v":2468106.6800000002},{"$f":"SUM(P14:P44)","v":0},{"$f":"SUM(Q14:Q44)","v":0},{"$f":"SUM(R14:R44)","v":0},{"$f":"SUM(S14:S44)","v":2636963},{"$f":"SUM(T14:T44)","v":0},{"$f":"SUM(U14:U44)","v":0},{"$f":"SUM(V14:V44)","v":0},{"$f":"SUM(W14:W44)","v":2901614.0900000003},{"$f":"SUM(X14:X44)","v":0},{"$f":"SUM(Y14:Y44)","v":0},{"$f":"SUM(Z14:Z44)","v":0},{"$f":"SUM(AA14:AA44)","v":4650052.8100000005},{"$f":"SUM(AB14:AB44)","v":556386.07000000007},{"$f":"SUM(AC14:AC44)","v":0},{"$f":"SUM(AD14:AD44)","v":0},{"$f":"SUM(AE14:AE44)","v":5437854.6999999993},{"$f":"SUM(AF14:AF44)","v":0},{"$f":"SUM(AG14:AG44)","v":0},{"$f":"SUM(AH14:AH44)","v":0},{"$f":"SUM(AI14:AI44)","v":7755169.0999999968},{"$f":"SUM(AJ14:AJ44)","v":0},{"$f":"SUM(AK14:AK44)","v":0},{"$f":"SUM(AL14:AL44)","v":0},{"$f":"SUM(AM14:AM44)","v":5445007.6719999984},{"$f":"SUM(AN14:AN44)","v":0},{"$f":"SUM(AO14:AO44)","v":0},{"$f":"SUM(AP14:AP44)","v":0},{"$f":"SUM(AQ14:AQ44)","v":6483412.9600000028},{"$f":"SUM(AR14:AR44)","v":0},{"$f":"SUM(AS14:AS44)","v":0},{"$f":"SUM(AT14:AT44)","v":0},{"$f":"SUM(AU14:AU44)","v":4744163.7299999967},{"$f":"SUM(AV14:AV44)","v":0},{"$f":"SUM(AW14:AW44)","v":0},{"$f":"SUM(AX14:AX44)","v":0},{"$f":"SUM(AY14:AY44)","v":8655575.7579999957},{"$f":"SUM(AZ14:AZ44)","v":0},{"$f":"SUM(BA14:BA44)","v":0},{"$f":"SUM(BB14:BB44)","v":0},{"$f":"SUM(BC14:BC44)","v":8595478.4899999984},{"$f":"SUM(BD14:BD44)","v":0},{"$f":"SUM(BE14:BE44)","v":0},{"$f":"SUM(BF14:BF44)","v":0},{"$f":"SUM(BG14:BG44)","v":6931047.2479580687},{"$f":"SUM(BH14:BH44)","v":5763524.5579580693},{"$f":"SUM(BI14:BI44)","v":4907911.2199999988},{"$f":"SUM(BJ14:BJ44)","v":10289030.280000001},{"$f":"SUM(BK14:BK44)","v":0},{"$f":"SUM(BL14:BL44)","v":0},{"$f":"SUM(BM14:BM44)","v":0},{"$f":"SUM(BN14:BN44)","v":23273467.399999995},{"$f":"SUM(BO14:BO44)","v":0},{"$f":"SUM(BP14:BP44)","v":0},{"$f":"SUM(BQ14:BQ44)","v":0},{"$f":"SUM(BR14:BR44)","v":16573617.789999997},{"$f":"SUM(BS14:BS44)","v":65610.73},{"$f":"SUM(BT14:BT44)","v":0},{"$f":"SUM(BU14:BU44)","v":0},{"$f":"SUM(BV14:BV44)","v":17574337.189999998},{"$f":"SUM(BW14:BW44)","v":2126529.2643995676},{"$f":"SUM(BX14:BX44)","v":0},{"$f":"SUM(BY14:BY44)","v":0},{"$f":"SUM(BZ14:BZ44)","v":17203994.490000002},{"$f":"SUM(CA14:CA44)","v":2659763.210547294},{"$f":"SUM(CB14:CB44)","v":0},{"$f":"SUM(CC14:CC44)","v":0},{"$f":"SUM(CD14:CD44)","v":15929715.17},{"$f":"SUM(CE14:CE44)","v":519973.66706910206},{"$f":"SUM(CF14:CF44)","v":0},{"$f":"SUM(CG14:CG44)","v":0},{"$f":"SUM(CH14:CH44)","v":14074953.529999994},{"$f":"SUM(CI14:CI44)","v":143425.125207},{"$f":"SUM(CJ14:CJ44)","v":0},{"$f":"SUM(CK14:CK44)","v":0},{"$f":"SUM(CL14:CL44)","v":6688999.0799999991},{"$f":"SUM(CM14:CM44)","v":0},{"$f":"SUM(CN14:CN44)","v":0},{"$f":"SUM(CO14:CO44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DN14:DN44)","v":5974749.2795007098},{"$f":"SUM(DO14:DO44)","v":226787712.58333129},{"$f":"SUM(DP14:DP44)","v":54703587.292231441},{"$f":"SUM(DQ14:DQ44)","v":117624917.98656426},{"$f":"SUM(DR14:DR44)","v":6159377.9208389688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EP14:EP44)","v":5636812.7705583535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FN14:FN44)","v":5636045.6836602567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GL14:GL44)","v":5609042.7663649162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ14:HJ44)","v":5538899.4728334621}]
["ALUMBRADO PÚBLICO","Lámparas, accesorios y postes de alumbrado público",22,2957226.5007306808,0,1915114.0768671127,383603.42,0,0,0,723366.95,0,0,0,345218.57,0,0,0,343113,0,0,0,288347.67,0,0,0,301261.25000000006,0,0,0,418664.33,0,0,0,191547.63,0,0,0,284788.3,0,0,0,417455.78889137268,0,0,0,846640.63000000012,0,0,0,696982,0,0,0,611593.03,0,0,0,0,0,0,717101.01,0,0,0,778834.53,0,0,0,1066066.3500000001,0,0,0,715400.34000000008,0,0,0,305500.91000000003,0,0,0,266268.98,0,0,0,743971.64,0,0,0,276363.06000000006,0,0,0,{"$f":"IF(D46=0,0,2001-(D46-F46)*C46/D46)","v":1993.2473056022818},{"$f":"IF((1-($DN$2-$CP46)/$C46)>0,(1-($DN$2-$CP46)/$C46),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C46)>0,(1-($DN$2-G$2)/$C46),0)","v":0.11363636363636365},{"$f":"IF((1-($DN$2-K$2)/$C46)>0,(1-($DN$2-K$2)/$C46),0)","v":0.15909090909090906},{"$f":"IF((1-($DN$2-O$2)/$C46)>0,(1-($DN$2-O$2)/$C46),0)","v":0.20454545454545459},{"$f":"IF((1-($DN$2-S$2)/$C46)>0,(1-($DN$2-S$2)/$C46),0)","v":0.25},{"$f":"IF((1-($DN$2-W$2)/$C46)>0,(1-($DN$2-W$2)/$C46),0)","v":0.29545454545454541},{"$f":"IF((1-($DN$2-AA$2)/$C46)>0,(1-($DN$2-AA$2)/$C46),0)","v":0.34090909090909094},{"$f":"IF((1-($DN$2-AE$2)/$C46)>0,(1-($DN$2-AE$2)/$C46),0)","v":0.38636363636363635},{"$f":"IF((1-($DN$2-AI$2)/$C46)>0,(1-($DN$2-AI$2)/$C46),0)","v":0.43181818181818177},{"$f":"IF((1-($DN$2-AM$2)/$C46)>0,(1-($DN$2-AM$2)/$C46),0)","v":0.47727272727272729},{"$f":"IF((1-($DN$2-AQ$2)/$C46)>0,(1-($DN$2-AQ$2)/$C46),0)","v":0.52272727272727271},{"$f":"IF((1-($DN$2-AU$2)/$C46)>0,(1-($DN$2-AU$2)/$C46),0)","v":0.56818181818181812},{"$f":"IF((1-($DN$2-AY$2)/$C46)>0,(1-($DN$2-AY$2)/$C46),0)","v":0.61363636363636365},{"$f":"IF((1-($DN$2-BC$2)/$C46)>0,(1-($DN$2-BC$2)/$C46),0)","v":0.65909090909090917},{"$f":"IF((1-($DN$2-BD$2)/$C46)>0,(1-($DN$2-BD$2)/$C46),0)","v":0},{"$f":"IF((1-($DN$2-BJ$2)/$C46)>0,(1-($DN$2-BJ$2)/$C46),0)","v":0.70454545454545459},{"$f":"IF((1-($DN$2-BN$2)/$C46)>0,(1-($DN$2-BN$2)/$C46),0)","v":0.75},{"$f":"IF((1-($DN$2-BR$2)/$C46)>0,(1-($DN$2-BR$2)/$C46),0)","v":0.79545454545454541},{"$f":"IF((1-($DN$2-BV$2)/$C46)>0,(1-($DN$2-BV$2)/$C46),0)","v":0.84090909090909094},{"$f":"IF((1-($DN$2-BZ$2)/$C46)>0,(1-($DN$2-BZ$2)/$C46),0)","v":0.88636363636363635},{"$f":"IF((1-($DN$2-CD$2)/$C46)>0,(1-($DN$2-CD$2)/$C46),0)","v":0.93181818181818188},{"$f":"IF((1-($DN$2-CH$2)/$C46)>0,(1-($DN$2-CH$2)/$C46),0)","v":0.97727272727272729},{"$f":"IF((1-($DN$2-CL$2)/$C46)>0,(1-($DN$2-CL$2)/$C46),0)","v":1},{"$f":"IF(CQ46=0,0,($D46-$E46)*1/$C46)+IF(CR46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(CS46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(CT46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(CU46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(CV46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(CW46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(CX46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(CY46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(CZ46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(DA46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(DB46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(DC46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(DD46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(DE46=0,0,$BG46*1/$C46)+IF(DF46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(DG46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(DH46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(DI46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(DJ46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(DK46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(DL46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(DM46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)","v":458090.62424960791},{"$f":"D46-E46+(G46-I46)*G$62+(K46-M46)*K$62+(O46-Q46)*O$62+(S46-U46)*S$62+(W46-Y46)*W$62+(AA46-AC46)*AA$62+(AE46-AG46)*AE$62+(AI46-AK46)*AI$62+(AM46-AO46)*AM$62+(AQ46-AS46)*$AQ$62+(AU46-AW46)*$AU$62+(AY46-BA46)*$AY$62+(BC46-BE46)*$BC$62+BG46+(BJ46-BL46)*$BJ$62+(BN46-BP46)*$BN$62+(BR46-BT46)*$BR$62+(BV46-BX46)*$BV$62+(BZ46-CB46)*$BZ$62+(CD46-CF46)*$CD$62+(CH46-CJ46)*$CH$62+(CL46-CN46)*$CL$62","v":13035220.234222054},{"$f":"IF(CQ46=0,D46-E46,0)+IF(CR46=0,(G46-I46)*G$62,0)+IF(CS46=0,(K46-M46)*K$62,0)+IF(CT46=0,(O46-Q46)*O$62,0)+IF(CU46=0,(S46-U46)*S$62,0)+IF(CV46=0,(W46-Y46)*W$62,0)+IF(CW46=0,(AA46-AC46)*AA$62,0)+IF(CX46=0,(AE46-AG46)*AE$62,0)+IF(CY46=0,(AI46-AK46)*AI$62,0)+IF(CZ46=0,(AM46-AO46)*AM$62,0)+IF(DA46=0,(AQ46-AS46)*$AQ$62,0)+IF(DB46=0,(AU46-AW46)*$AU$62,0)+IF(DC46=0,(AY46-BA46)*$AY$62,0)++IF(DD46=0,(BC46-BE46)*$BC$62,0)+IF(DE46=0,BG46,0)+IF(DF46=0,(BJ46-BL46)*$BJ$62,0)+IF(DG46=0,(BN46-BP46)*$BN$62,0)+IF(DH46=0,(BR46-BT46)*$BR$62,0)+IF(DI46=0,(BV46-BX46)*$BV$62,0)+IF(DJ46=0,(BZ46-CB46)*$BZ$62,0)+IF(DK46=0,(CD46-CF46)*$CD$62,0)+IF(DL46=0,(CH46-CJ46)*$CH$62,0)+IF(DM46=0,(CL46-CN46)*$CL$62,0)","v":2957226.5007306808},{"$f":"(D46-E46)*CQ46+((G46-H46-(I46-J46))*G$62)*CR46+((K46-L46-(M46-N46))*K$62)*CS46+((O46-P46-(Q46-R46))*O$62)*CT46+((S46-T46-(U46-V46))*S$62)*CU46+((W46-X46-(Y46-Z46))*W$62)*CV46+((AA46-AB46-(AC46-AD46))*AA$62)*CW46+((AE46-AF46-(AG46-AH46))*AE$62)*CX46+((AI46-AJ46-(AK46-AL46))*AI$62)*CY46+((AM46-AN46-(AO46-AP46))*$AM$62)*CZ46+((AQ46-AR46-(AS46-AT46))*$AQ$62)*DA46+((AU46-AV46-(AW46-AX46))*$AU$62)*DB46+((AY46-AZ46-(BA46-BB46))*$AY$62)*DC46+((BC46-BD46-(BE46-BF46))*$BC$62)*DD46+((BJ46-BK46-(BL46-BM46))*$BJ$62)*DF46+(BG46-BH46)*DE46+((BN46-BO46-(BP46-BQ46))*$BN$62)*DG46+((BR46-BS46-(BT46-BU46))*$BR$62)*DH46+((BV46-BW46-(BX46-BY46))*$BV$62)*DI46+((BZ46-CA46-(CB46-CC46))*$BZ$62)*DJ46+((CD46-CE46-(CF46-CG46))*$CD$62)*DK46+((CH46-CI46-(CJ46-CK46))*$CH$62)*DL46+((CL46-CM46-(CN46-CO46))*$CL$62)*DM46","v":5993651.3465523086},{"$f":"(DO46-DP46)*1/C46","v":458090.62424960791},{"$f":"IF((1-($EP$2-$CP46)/$C46)>0,(1-($EP$2-$CP46)/$C46),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C46)>0,(1-($EP$2-DT$2)/$C46),0)","v":6.8181818181818232E-2},0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,{"$f":"IF(DS46=0,0,($D46-$E46)*1/$C46)+IF(DT46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(DU46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(DV46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(DW46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(DX46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(DY46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(DZ46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(EA46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(EB46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(EC46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(ED46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(EE46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(EF46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(EG46=0,0,$BG46*1/$C46)+IF(EH46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(EI46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(EJ46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(EK46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(EL46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(EM46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(EN46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(EO46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)","v":458090.62424960791},{"$f":"IF((1-($FN$2-$CP46)/$C46)>0,(1-($FN$2-$CP46)/$C46),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C46)>0,(1-($FN$2-ER$2)/$C46),0)","v":2.2727272727272707E-2},6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,{"$f":"IF(EQ46=0,0,($D46-$E46)*1/$C46)+IF(ER46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(ES46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(ET46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(EU46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(EV46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(EW46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(EX46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(EY46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(EZ46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(FA46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(FB46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(FC46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(FD46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(FE46=0,0,$BG46*1/$C46)+IF(FF46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(FG46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(FH46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(FI46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(FJ46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(FK46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(FL46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(FM46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)","v":458090.62424960791},{"$f":"IF((1-($GL$2-$CP46)/$C46)>0,(1-($GL$2-$CP46)/$C46),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C46)>0,(1-($GL$2-FP$2)/$C46),0)","v":0},2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,{"$f":"IF(FO46=0,0,($D46-$E46)*1/$C46)+IF(FP46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(FQ46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(FR46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(FS46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(FT46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(FU46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(FV46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(FW46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(FX46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(FY46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(FZ46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(GA46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(GB46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(GC46=0,0,$BG46*1/$C46)+IF(GD46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(GE46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(GF46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(GG46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(GH46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(GI46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(GJ46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(GK46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)","v":440654.1051586988},{"$f":"IF((1-($HJ$2-$CP46)/$C46)>0,(1-($HJ$2-$CP46)/$C46),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C46)>0,(1-($HJ$2-GN$2)/$C46),0)","v":0},0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,{"$f":"IF(GM46=0,0,($D46-$E46)*1/$C46)+IF(GN46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(GO46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(GP46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(GQ46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(GR46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(GS46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(GT46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(GU46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(GV46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(GW46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(GX46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(GY46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(GZ46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(HA46=0,0,$BG46*1/$C46)+IF(HB46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(HC46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(HD46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(HE46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(HF46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(HG46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(HH46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(HI46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)","v":407773.78924960789}]
[null,"TOTAL ALUMBRADO PÚBLICO",null,{"$f":"D46","v":2957226.5007306808},{"$f":"E46","v":0},1915114.0768671127,383603.42,{"$f":"H46","v":0},0,0,723366.95,{"$f":"L46","v":0},0,0,345218.57,0,0,0,343113,0,0,0,288347.67,0,0,0,301261.25000000006,0,0,0,418664.33,0,0,0,191547.63,0,0,0,284788.3,0,0,0,417455.78889137268,0,0,0,846640.63000000012,0,0,0,696982,0,0,0,611593.03,0,0,0,{"$f":"BG46","v":0},0,0,717101.01,0,0,0,778834.53,0,0,0,1066066.3500000001,0,0,0,715400.34000000008,0,0,0,305500.91000000003,0,0,0,266268.98,0,0,0,743971.64,0,0,0,276363.06000000006,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DN46","v":458090.62424960791},{"$f":"DO46","v":13035220.234222054},{"$f":"DP46","v":2957226.5007306808},{"$f":"DQ46","v":5993651.3465523086},{"$f":"DR46","v":458090.62424960791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP46","v":458090.62424960791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FN46","v":458090.62424960791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL46","v":440654.1051586988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ46","v":407773.78924960789}]
["COMERCIALIZACIÓN","Activos intangibles (software)",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D48=0,0,2001-(D48-F48)*C48/D48)","v":0},{"$f":"IF((1-($DN$2-$CP48)/$C48)>0,(1-($DN$2-$CP48)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-G$2)/$C48)>0,(1-($DN$2-G$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-K$2)/$C48)>0,(1-($DN$2-K$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-O$2)/$C48)>0,(1-($DN$2-O$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-S$2)/$C48)>0,(1-($DN$2-S$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-W$2)/$C48)>0,(1-($DN$2-W$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AA$2)/$C48)>0,(1-($DN$2-AA$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AE$2)/$C48)>0,(1-($DN$2-AE$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AI$2)/$C48)>0,(1-($DN$2-AI$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AM$2)/$C48)>0,(1-($DN$2-AM$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AQ$2)/$C48)>0,(1-($DN$2-AQ$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AU$2)/$C48)>0,(1-($DN$2-AU$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-AY$2)/$C48)>0,(1-($DN$2-AY$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-BC$2)/$C48)>0,(1-($DN$2-BC$2)/$C48),0)","v":0},{"$f":"IF(BG48=0,0,1-($DN$2-(2014.5-(BG48-BI48)*C48/BG48))/C48)","v":0},{"$f":"IF((1-($DN$2-BJ$2)/$C48)>0,(1-($DN$2-BJ$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-BN$2)/$C48)>0,(1-($DN$2-BN$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-BR$2)/$C48)>0,(1-($DN$2-BR$2)/$C48),0)","v":0},{"$f":"IF((1-($DN$2-BV$2)/$C48)>0,(1-($DN$2-BV$2)/$C48),0)","v":0.125},{"$f":"IF((1-($DN$2-BZ$2)/$C48)>0,(1-($DN$2-BZ$2)/$C48),0)","v":0.375},{"$f":"IF((1-($DN$2-CD$2)/$C48)>0,(1-($DN$2-CD$2)/$C48),0)","v":0.625},{"$f":"IF((1-($DN$2-CH$2)/$C48)>0,(1-($DN$2-CH$2)/$C48),0)","v":0.875},{"$f":"IF((1-($DN$2-CL$2)/$C48)>0,(1-($DN$2-CL$2)/$C48),0)","v":1},{"$f":"IF(CQ48=0,0,($D48-$E48)*1/$C48)+IF(CR48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(CS48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(CT48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(CU48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(CV48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(CW48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(CX48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(CY48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(CZ48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(DA48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(DB48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(DC48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(DD48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(DE48=0,0,$BG48*1/$C48)+IF(DF48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(DG48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(DH48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(DI48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(DJ48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(DK48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(DL48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(DM48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)","v":0},{"$f":"D48-E48+(G48-I48)*G$63+(K48-M48)*K$63+(O48-Q48)*O$63+(S48-U48)*S$63+(W48-Y48)*W$63+(AA48-AC48)*AA$63+(AE48-AG48)*AE$63+(AI48-AK48)*AI$63+(AM48-AO48)*AM$63+(AQ48-AS48)*$AQ$63+(AU48-AW48)*$AU$63+(AY48-BA48)*$AY$63+(BC48-BE48)*$BC$63+BG48+(BJ48-BL48)*$BJ$63+(BN48-BP48)*$BN$63+(BR48-BT48)*$BR$63+(BV48-BX48)*$BV$63+(BZ48-CB48)*$BZ$63+(CD48-CF48)*$CD$63+(CH48-CJ48)*$CH$63+(CL48-CN48)*$CL$63","v":0},{"$f":"IF(CQ48=0,D48-E48,0)+IF(CR48=0,(G48-I48)*G$63,0)+IF(CS48=0,(K48-M48)*K$63,0)+IF(CT48=0,(O48-Q48)*O$63,0)+IF(CU48=0,(S48-U48)*S$63,0)+IF(CV48=0,(W48-Y48)*W$63,0)+IF(CW48=0,(AA48-AC48)*AA$63,0)+IF(CX48=0,(AE48-AG48)*AE$63,0)+IF(CY48=0,(AI48-AK48)*AI$63,0)+IF(CZ48=0,(AM48-AO48)*AM$63,0)+IF(DA48=0,(AQ48-AS48)*$AQ$63,0)+IF(DB48=0,(AU48-AW48)*$AU$63,0)+IF(DC48=0,(AY48-BA48)*$AY$63,0)++IF(DD48=0,(BC48-BE48)*$BC$63,0)+IF(DE48=0,BG48,0)+IF(DF48=0,(BJ48-BL48)*$BJ$63,0)+IF(DG48=0,(BN48-BP48)*$BN$63,0)+IF(DH48=0,(BR48-BT48)*$BR$63,0)+IF(DI48=0,(BV48-BX48)*$BV$63,0)+IF(DJ48=0,(BZ48-CB48)*$BZ$63,0)+IF(DK48=0,(CD48-CF48)*$CD$63,0)+IF(DL48=0,(CH48-CJ48)*$CH$63,0)+IF(DM48=0,(CL48-CN48)*$CL$63,0)","v":0},{"$f":"(D48-E48)*CQ48+((G48-H48-(I48-J48))*G$63)*CR48+((K48-L48-(M48-N48))*K$63)*CS48+((O48-P48-(Q48-R48))*O$63)*CT48+((S48-T48-(U48-V48))*S$63)*CU48+((W48-X48-(Y48-Z48))*W$63)*CV48+((AA48-AB48-(AC48-AD48))*AA$63)*CW48+((AE48-AF48-(AG48-AH48))*AE$63)*CX48+((AI48-AJ48-(AK48-AL48))*AI$63)*CY48+((AM48-AN48-(AO48-AP48))*$AM$63)*CZ48+((AQ48-AR48-(AS48-AT48))*$AQ$63)*DA48+((AU48-AV48-(AW48-AX48))*$AU$63)*DB48+((AY48-AZ48-(BA48-BB48))*$AY$63)*DC48+((BC48-BD48-(BE48-BF48))*$BC$63)*DD48+((BJ48-BK48-(BL48-BM48))*$BJ$63)*DF48+(BG48-BH48)*DE48+((BN48-BO48-(BP48-BQ48))*$BN$63)*DG48+((BR48-BS48-(BT48-BU48))*$BR$63)*DH48+((BV48-BW48-(BX48-BY48))*$BV$63)*DI48+((BZ48-CA48-(CB48-CC48))*$BZ$63)*DJ48+((CD48-CE48-(CF48-CG48))*$CD$63)*DK48+((CH48-CI48-(CJ48-CK48))*$CH$63)*DL48+((CL48-CM48-(CN48-CO48))*$CL$63)*DM48","v":0},{"$f":"(DO48-DP48)*1/C48","v":0},{"$f":"IF((1-($EP$2-$CP48)/$C48)>0,(1-($EP$2-$CP48)/$C48),0)","v":0},{"$f":"IF((1-($EP$2-DT$2)/$C48)>0,(1-($EP$2-DT$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($EP$2-ED$2)/$C48)>0,(1-($EP$2-ED$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,{"$f":"IF(DS48=0,0,($D48-$E48)*1/$C48)+IF(DT48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(DU48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(DV48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(DW48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(DX48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(DY48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(DZ48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(EA48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(EB48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(EC48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(ED48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(EE48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(EF48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(EG48=0,0,$BG48*1/$C48)+IF(EH48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(EI48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(EJ48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(EK48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(EL48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(EM48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(EN48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(EO48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)","v":0},{"$f":"IF((1-($FN$2-$CP48)/$C48)>0,(1-($FN$2-$CP48)/$C48),0)","v":0},{"$f":"IF((1-($FN$2-ER$2)/$C48)>0,(1-($FN$2-ER$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FN$2-FB$2)/$C48)>0,(1-($FN$2-FB$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0.125,0.375,0.5,{"$f":"IF(EQ48=0,0,($D48-$E48)*1/$C48)+IF(ER48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(ES48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(ET48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(EU48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(EV48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(EW48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(EX48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(EY48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(EZ48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(FA48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(FB48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(FC48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(FD48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(FE48=0,0,$BG48*1/$C48)+IF(FF48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(FG48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(FH48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(FI48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(FJ48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(FK48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(FL48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(FM48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)","v":0},{"$f":"IF((1-($GL$2-$CP48)/$C48)>0,(1-($GL$2-$CP48)/$C48),0)","v":0},{"$f":"IF((1-($GL$2-FP$2)/$C48)>0,(1-($GL$2-FP$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GL$2-FZ$2)/$C48)>0,(1-($GL$2-FZ$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0.125,0.25,{"$f":"IF(FO48=0,0,($D48-$E48)*1/$C48)+IF(FP48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(FQ48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(FR48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(FS48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(FT48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(FU48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(FV48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(FW48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(FX48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(FY48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(FZ48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(GA48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(GB48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(GC48=0,0,$BG48*1/$C48)+IF(GD48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(GE48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(GF48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(GG48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(GH48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(GI48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(GJ48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(GK48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)","v":0},{"$f":"IF((1-($HJ$2-$CP48)/$C48)>0,(1-($HJ$2-$CP48)/$C48),0)","v":0},{"$f":"IF((1-($HJ$2-GN$2)/$C48)>0,(1-($HJ$2-GN$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GX$2)/$C48)>0,(1-($HJ$2-GX$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM48=0,0,($D48-$E48)*1/$C48)+IF(GN48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(GO48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(GP48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(GQ48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(GR48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(GS48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(GT48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(GU48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(GV48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(GW48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(GX48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(GY48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(GZ48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(HA48=0,0,$BG48*1/$C48)+IF(HB48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(HC48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(HD48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(HE48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(HF48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(HG48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(HH48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(HI48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)","v":0}]
[null,"Terrenos",1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,1,{"$f":"IF(CQ49=0,0,($D49-$E49)*1/$C49)+IF(CR49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(CS49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(CT49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(CU49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(CV49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(CW49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(CX49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(CY49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(CZ49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(DA49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(DB49=0,0,($AU49-$V49-$AW49)*$AU$63*1/$C49)+IF(DC49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(DD49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(DE49=0,0,$BG49*1/$C49)+IF(DF49=0,0,($BJ49-$BK49-$BL49)*$BJ$63*1/$C49)+IF(DG49=0,0,($BN49-$BO49-$BP49)*$BN$63*1/$C49)+IF(DH49=0,0,($BR49-$BS49-$BT49)*$BR$63*1/$C49)+IF(DI49=0,0,($BV49-$BW49-$BX49)*$BV$63*1/$C49)+IF(DJ49=0,0,($BZ49-$CA49-$CB49)*$BZ$63*1/$C49)+IF(DK49=0,0,($CD49-$CE49-$CF49)*$CD$63*1/$C49)+IF(DL49=0,0,($CH49-$CI49-$CJ49)*$CH$63*1/$C49)+IF(DM49=0,0,($CL49-$CM49-$CN49)*$CL$63*1/$C49)","v":0},{"$f":"D49-E49+(G49-I49)*G$63+(K49-M49)*K$63+(O49-Q49)*O$63+(S49-U49)*S$63+(W49-Y49)*W$63+(AA49-AC49)*AA$63+(AE49-AG49)*AE$63+(AI49-AK49)*AI$63+(AM49-AO49)*AM$63+(AQ49-AS49)*$AQ$63+(AU49-AW49)*$AU$63+(AY49-BA49)*$AY$63+(BC49-BE49)*$BC$63+BG49+(BJ49-BL49)*$BJ$63+(BN49-BP49)*$BN$63+(BR49-BT49)*$BR$63+(BV49-BX49)*$BV$63+(BZ49-CB49)*$BZ$63+(CD49-CF49)*$CD$63+(CH49-CJ49)*$CH$63+(CL49-CN49)*$CL$63","v":0},{"$f":"IF(CQ49=0,D49-E49,0)+IF(CR49=0,(G49-I49)*G$63,0)+IF(CS49=0,(K49-M49)*K$63,0)+IF(CT49=0,(O49-Q49)*O$63,0)+IF(CU49=0,(S49-U49)*S$63,0)+IF(CV49=0,(W49-Y49)*W$63,0)+IF(CW49=0,(AA49-AC49)*AA$63,0)+IF(CX49=0,(AE49-AG49)*AE$63,0)+IF(CY49=0,(AI49-AK49)*AI$63,0)+IF(CZ49=0,(AM49-AO49)*AM$63,0)+IF(DA49=0,(AQ49-AS49)*$AQ$63,0)+IF(DB49=0,(AU49-AW49)*$AU$63,0)+IF(DC49=0,(AY49-BA49)*$AY$63,0)++IF(DD49=0,(BC49-BE49)*$BC$63,0)+IF(DE49=0,BG49,0)+IF(DF49=0,(BJ49-BL49)*$BJ$63,0)+IF(DG49=0,(BN49-BP49)*$BN$63,0)+IF(DH49=0,(BR49-BT49)*$BR$63,0)+IF(DI49=0,(BV49-BX49)*$BV$63,0)+IF(DJ49=0,(BZ49-CB49)*$BZ$63,0)+IF(DK49=0,(CD49-CF49)*$CD$63,0)+IF(DL49=0,(CH49-CJ49)*$CH$63,0)+IF(DM49=0,(CL49-CN49)*$CL$63,0)","v":0},{"$f":"(D49-E49)*CQ49+((G49-H49-(I49-J49))*G$63)*CR49+((K49-L49-(M49-N49))*K$63)*CS49+((O49-P49-(Q49-R49))*O$63)*CT49+((S49-T49-(U49-V49))*S$63)*CU49+((W49-X49-(Y49-Z49))*W$63)*CV49+((AA49-AB49-(AC49-AD49))*AA$63)*CW49+((AE49-AF49-(AG49-AH49))*AE$63)*CX49+((AI49-AJ49-(AK49-AL49))*AI$63)*CY49+((AM49-AN49-(AO49-AP49))*$AM$63)*CZ49+((AQ49-AR49-(AS49-AT49))*$AQ$63)*DA49+((AU49-AV49-(AW49-AX49))*$AU$63)*DB49+((AY49-AZ49-(BA49-BB49))*$AY$63)*DC49+((BC49-BD49-(BE49-BF49))*$BC$63)*DD49+((BJ49-BK49-(BL49-BM49))*$BJ$63)*DF49+(BG49-BH49)*DE49+((BN49-BO49-(BP49-BQ49))*$BN$63)*DG49+((BR49-BS49-(BT49-BU49))*$BR$63)*DH49+((BV49-BW49-(BX49-BY49))*$BV$63)*DI49+((BZ49-CA49-(CB49-CC49))*$BZ$63)*DJ49+((CD49-CE49-(CF49-CG49))*$CD$63)*DK49+((CH49-CI49-(CJ49-CK49))*$CH$63)*DL49+((CL49-CM49-(CN49-CO49))*$CL$63)*DM49","v":0},{"$f":"(DO49-DP49)*1/C49","v":0},0,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.999,{"$f":"IF(DS49=0,0,($D49-$E49)*1/$C49)+IF(DT49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(DU49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(DV49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(DW49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(DX49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(DY49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(DZ49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(EA49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(EB49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(EC49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(ED49=0,0,($AU49-$V49-$AW49)*$AU$63*1/$C49)+IF(EE49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(EF49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(EG49=0,0,$BG49*1/$C49)+IF(EH49=0,0,($BJ49-$BK49-$BL49)*$BJ$63*1/$C49)+IF(EI49=0,0,($BN49-$BO49-$BP49)*$BN$63*1/$C49)+IF(EJ49=0,0,($BR49-$BS49-$BT49)*$BR$63*1/$C49)+IF(EK49=0,0,($BV49-$BW49-$BX49)*$BV$63*1/$C49)+IF(EL49=0,0,($BZ49-$CA49-$CB49)*$BZ$63*1/$C49)+IF(EM49=0,0,($CD49-$CE49-$CF49)*$CD$63*1/$C49)+IF(EN49=0,0,($CH49-$CI49-$CJ49)*$CH$63*1/$C49)+IF(EO49=0,0,($CL49-$CM49-$CN49)*$CL$63*1/$C49)","v":0},0,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.998,{"$f":"IF(EQ49=0,0,($D49-$E49)*1/$C49)+IF(ER49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(ES49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(ET49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(EU49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(EV49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(EW49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(EX49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(EY49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(EZ49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(FA49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(FB49=0,0,($AU49-$V49-$AW49)*$AU$63*1/$C49)+IF(FC49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(FD49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(FE49=0,0,$BG49*1/$C49)+IF(FF49=0,0,($BJ49-$BK49-$BL49)*$BJ$63*1/$C49)+IF(FG49=0,0,($BN49-$BO49-$BP49)*$BN$63*1/$C49)+IF(FH49=0,0,($BR49-$BS49-$BT49)*$BR$63*1/$C49)+IF(FI49=0,0,($BV49-$BW49-$BX49)*$BV$63*1/$C49)+IF(FJ49=0,0,($BZ49-$CA49-$CB49)*$BZ$63*1/$C49)+IF(FK49=0,0,($CD49-$CE49-$CF49)*$CD$63*1/$C49)+IF(FL49=0,0,($CH49-$CI49-$CJ49)*$CH$63*1/$C49)+IF(FM49=0,0,($CL49-$CM49-$CN49)*$CL$63*1/$C49)","v":0},0,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.997,{"$f":"IF(FO49=0,0,($D49-$E49)*1/$C49)+IF(FP49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(FQ49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(FR49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(FS49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(FT49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(FU49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(FV49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(FW49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(FX49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(FY49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(FZ49=0,0,($AU49-$V49-$AW49)*$AU$63*1/$C49)+IF(GA49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(GB49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(GC49=0,0,$BG49*1/$C49)+IF(GD49=0,0,($BJ49-$BK49-$BL49)*$BJ$63*1/$C49)+IF(GE49=0,0,($BN49-$BO49-$BP49)*$BN$63*1/$C49)+IF(GF49=0,0,($BR49-$BS49-$BT49)*$BR$63*1/$C49)+IF(GG49=0,0,($BV49-$BW49-$BX49)*$BV$63*1/$C49)+IF(GH49=0,0,($BZ49-$CA49-$CB49)*$BZ$63*1/$C49)+IF(GI49=0,0,($CD49-$CE49-$CF49)*$CD$63*1/$C49)+IF(GJ49=0,0,($CH49-$CI49-$CJ49)*$CH$63*1/$C49)+IF(GK49=0,0,($CL49-$CM49-$CN49)*$CL$63*1/$C49)","v":0},0,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.996,{"$f":"IF(GM49=0,0,($D49-$E49)*1/$C49)+IF(GN49=0,0,($G49-$H49-$I49)*$G$63*1/$C49)+IF(GO49=0,0,($K49-$L49-$M49)*$K$63*1/$C49)+IF(GP49=0,0,($O49-$P49-$Q49)*$O$63*1/$C49)+IF(GQ49=0,0,($S49-$T49-$U49)*$S$63*1/$C49)+IF(GR49=0,0,($W49-$X49-$Y49)*$W$63*1/$C49)+IF(GS49=0,0,($AA49-$AB49-$AC49)*$AA$63*1/$C49)+IF(GT49=0,0,($AE49-$AF49-$AG49)*$AE$63*1/$C49)+IF(GU49=0,0,($AI49-$AJ49-$AK49)*$AI$63*1/$C49)+IF(GV49=0,0,($AM49-$AN49-$AO49)*$AM$63*1/$C49)+IF(GW49=0,0,($AQ49-$AR49-$AS49)*$AQ$63*1/$C49)+IF(GX49=0,0,($AU49-$V49-$AW49)*$AU$63*1/$C49)+IF(GY49=0,0,($AY49-$AZ49-$BA49)*$AY$63*1/$C49)+IF(GZ49=0,0,($BC49-$BD49-$BE49)*$BC$63*1/$C49)+IF(HA49=0,0,$BG49*1/$C49)+IF(HB49=0,0,($BJ49-$BK49-$BL49)*$BJ$63*1/$C49)+IF(HC49=0,0,($BN49-$BO49-$BP49)*$BN$63*1/$C49)+IF(HD49=0,0,($BR49-$BS49-$BT49)*$BR$63*1/$C49)+IF(HE49=0,0,($BV49-$BW49-$BX49)*$BV$63*1/$C49)+IF(HF49=0,0,($BZ49-$CA49-$CB49)*$BZ$63*1/$C49)+IF(HG49=0,0,($CD49-$CE49-$CF49)*$CD$63*1/$C49)+IF(HH49=0,0,($CH49-$CI49-$CJ49)*$CH$63*1/$C49)+IF(HI49=0,0,($CL49-$CM49-$CN49)*$CL$63*1/$C49)","v":0}]
[null,"Edificios y mejoras",40,1075230.2047875901,0,828035.68623603997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26826.639999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1991.8040336868928,0.25760084217232015,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,1,27354.040136494576,1094161.605459783,0,289048.97421092255,27354.040136494576,0.23260084217232024,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.97499999999999998,27354.040136494576,0.20760084217232022,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.95,27354.040136494576,0.1826008421723202,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.92500000000000004,27354.040136494576,0.15760084217232018,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.9,27354.040136494576]
[null,"Sistema de medidores y accesorios",22,4570414.9220673665,0,3249798.252767378,385845.48,0,0,0,452747.86,0,0,0,370817.32,0,0,0,396757.73,0,0,0,291785.66999999993,0,0,0,444306.60000000003,0,0,0,641039,0,0,0,528906.63000000012,0,0,0,421950.02999999991,0,0,0,401723.83,0,0,0,401731.13,0,0,0,555885.05319699994,0,0,0,660890.24999999988,0,0,0,265555,265555,173348.46,682413,0,0,0,805417.89999999991,0,0,0,811234.00000000012,0,0,0,994683.03999999969,0,0,0,1009193.6200000001,0,0,0,1325024.6100000003,0,0,0,1450242.81,0,0,0,709442.56000000006,0,0,0,1994.6431227317414,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.33459617507757722,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,541757.39862471097,16489077.691811005,4570414.9220673665,7998847.2519227229,541757.39862471086,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,541757.39862471097,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,541757.39862471097,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,524732.52189743822,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,505349.05298834731]
[null,"Equipos de medida SMEC",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,1,0,0,0,0,0,0,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.95454545454545459,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.90909090909090906,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.86363636363636365,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.81818181818181812,0]
[null,"Mobiliario y equipo de oficina",7,14383.151123919413,0,14250.373412526502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000.9353796694659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,1,0,14383.151123919413,14383.151123919413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.85714285714285721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7142857142857143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.5714285714285714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.4285714285714286,0]
[null,"Equipo de computación",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.19999999999999996,0]
[null,"Equipos de comunicaciones",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5,0]
[null,"Otros equipos del sistema de comercialización",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106264,0,0,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,1,5625.7411764705876,95637.599999999991,0,92824.729411764696,5625.7411764705876,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.94117647058823528,5625.7411764705876,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.88235294117647056,5625.7411764705876,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.82352941176470584,5625.7411764705876,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.76470588235294112,5625.7411764705876]
[null,"TOTAL SISTEMA DE COMERCIALIZACIÓN",null,{"$f":"SUM(D48:D57)","v":5660028.2779788757},{"$f":"SUM(E48:E57)","v":0},4092084.3124159449,{"$f":"SUM(G48:G57)","v":385845.48},{"$f":"SUM(H48:H57)","v":0},0,0,{"$f":"SUM(K48:K57)","v":452747.86},{"$f":"SUM(L48:L57)","v":0},{"$f":"SUM(M48:M57)","v":0},{"$f":"SUM(N48:N57)","v":0},{"$f":"SUM(O48:O57)","v":370817.32},{"$f":"SUM(P48:P57)","v":0},{"$f":"SUM(Q48:Q57)","v":0},{"$f":"SUM(R48:R57)","v":0},{"$f":"SUM(S48:S57)","v":396757.73},{"$f":"SUM(T48:T57)","v":0},{"$f":"SUM(U48:U57)","v":0},{"$f":"SUM(V48:V57)","v":0},{"$f":"SUM(W48:W57)","v":291785.66999999993},{"$f":"SUM(X48:X57)","v":0},{"$f":"SUM(Y48:Y57)","v":0},{"$f":"SUM(Z48:Z57)","v":0},{"$f":"SUM(AA48:AA57)","v":471133.24000000005},{"$f":"SUM(AB48:AB57)","v":0},{"$f":"SUM(AC48:AC57)","v":0},{"$f":"SUM(AD48:AD57)","v":0},{"$f":"SUM(AE48:AE57)","v":641039},{"$f":"SUM(AF48:AF57)","v":0},{"$f":"SUM(AG48:AG57)","v":0},{"$f":"SUM(AH48:AH57)","v":0},{"$f":"SUM(AI48:AI57)","v":528906.63000000012},{"$f":"SUM(AJ48:AJ57)","v":0},{"$f":"SUM(AK48:AK57)","v":0},{"$f":"SUM(AL48:AL57)","v":0},{"$f":"SUM(AM48:AM57)","v":421950.02999999991},{"$f":"SUM(AN48:AN57)","v":0},{"$f":"SUM(AO48:AO57)","v":0},{"$f":"SUM(AP48:AP57)","v":0},{"$f":"SUM(AQ48:AQ57)","v":401723.83},{"$f":"SUM(AR48:AR57)","v":0},{"$f":"SUM(AS48:AS57)","v":0},{"$f":"SUM(AT48:AT57)","v":0},{"$f":"SUM(AU48:AU57)","v":401731.13},{"$f":"SUM(AV48:AV57)","v":0},{"$f":"SUM(AW48:AW57)","v":0},{"$f":"SUM(AX48:AX57)","v":0},{"$f":"SUM(AY48:AY57)","v":555885.05319699994},{"$f":"SUM(AZ48:AZ57)","v":0},{"$f":"SUM(BA48:BA57)","v":0},{"$f":"SUM(BB48:BB57)","v":0},{"$f":"SUM(BC48:BC57)","v":660890.24999999988},{"$f":"SUM(BD48:BD57)","v":0},{"$f":"SUM(BE48:BE57)","v":0},{"$f":"SUM(BF48:BF57)","v":0},{"$f":"SUM(BG48:BG57)","v":265555},{"$f":"SUM(BH48:BH57)","v":265555},{"$f":"SUM(BI48:BI57)","v":173348.46},{"$f":"SUM(BJ48:BJ57)","v":682413},{"$f":"SUM(BK48:BK57)","v":0},{"$f":"SUM(BL48:BL57)","v":0},{"$f":"SUM(BM48:BM57)","v":0},{"$f":"SUM(BN48:BN57)","v":805417.89999999991},{"$f":"SUM(BO48:BO57)","v":0},{"$f":"SUM(BP48:BP57)","v":0},{"$f":"SUM(BQ48:BQ57)","v":0},{"$f":"SUM(BR48:BR57)","v":811234.00000000012},{"$f":"SUM(BS48:BS57)","v":0},{"$f":"SUM(BT48:BT57)","v":0},{"$f":"SUM(BU48:BU57)","v":0},{"$f":"SUM(BV48:BV57)","v":994683.03999999969},{"$f":"SUM(BW48:BW57)","v":0},{"$f":"SUM(BX48:BX57)","v":0},{"$f":"SUM(BY48:BY57)","v":0},{"$f":"SUM(BZ48:BZ57)","v":1009193.6200000001},{"$f":"SUM(CA48:CA57)","v":0},{"$f":"SUM(CB48:CB57)","v":0},{"$f":"SUM(CC48:CC57)","v":0},{"$f":"SUM(CD48:CD57)","v":1325024.6100000003},{"$f":"SUM(CE48:CE57)","v":0},{"$f":"SUM(CF48:CF57)","v":0},{"$f":"SUM(CG48:CG57)","v":0},{"$f":"SUM(CH48:CH57)","v":1556506.81},{"$f":"SUM(CI48:CI57)","v":0},{"$f":"SUM(CJ48:CJ57)","v":0},{"$f":"SUM(CK48:CK57)","v":0},{"$f":"SUM(CL48:CL57)","v":709442.56000000006},{"$f":"SUM(CM48:CM57)","v":0},{"$f":"SUM(CN48:CN57)","v":0},{"$f":"SUM(CO48:CO57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DN48:DN57)","v":574737.17993767606},{"$f":"SUM(DO48:DO57)","v":17693260.048394706},{"$f":"SUM(DP48:DP57)","v":4584798.0731912861},{"$f":"SUM(DQ48:DQ57)","v":8380720.9555454105},{"$f":"SUM(DR48:DR57)","v":574737.17993767594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EP48:EP57)","v":574737.17993767606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FN48:FN57)","v":574737.17993767606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GL48:GL57)","v":557712.3032104033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ48:HJ57)","v":538328.83430131245}]
[null,"TOTAL PROPIEDADES Y PLANTA + SISTEMA DE DISTRIBUCIÓN + ALUMBRADO PÚBLICO + COMERCIALIZACIÓN",null,{"$f":"D13+D45+D47+D58","v":80363913.342109516},{"$f":"E13+E45+E47+E58","v":0},45909466.481640987,2297920.7887920002,{"$f":"H13+H45+H47+H58","v":0},0,0,3705380.7350740549,{"$f":"L13+L45+L47+L58","v":315949},0,0,3354159.6110609998,0,0,0,3518386.36,0,0,0,3815993.5700000003,0,0,0,5590315.4300000006,556386.07000000007,0,0,6630069.3099999996,0,0,0,8798937.4638769962,0,0,0,6243081.9319999982,0,0,0,7546107.3088913755,0,0,0,5992535.4899999965,0,0,0,9964863.5911969952,0,0,0,11143773.309999997,0,0,0,{"$f":"BG13+BG45+BG47+BG58","v":8136602.2479580687},6029079.5579580693,6021259.6799999988,12605720.15,0,0,0,25963295.499999996,0,0,0,19553374.009999998,65610.73,0,0,20404493.799999997,2126529.2643995676,0,0,22105252.660000004,2659763.210547294,0,0,18210896.859999999,519973.66706910206,0,0,17257121.709999993,143425.125207,0,0,8188883.9800000004,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DN13+DN45+DN47+DN58","v":8523878.1334117576},{"$f":"DO13+DO45+DO47+DO58","v":277552381.93223315},{"$f":"DP13+DP45+DP47+DP58","v":73017529.589888334},{"$f":"DQ13+DQ45+DQ47+DQ58","v":136785407.54525715},{"$f":"DR13+DR45+DR47+DR58","v":8708506.7747500166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP13+EP45+EP47+EP58","v":7928208.3056258038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FN13+FN45+FN47+FN58","v":7134011.2399235945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL13+GL45+GL47+GL58","v":6930245.5901894756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ13+HJ45+HJ47+HJ58","v":6538870.84985865}]
["COEFICIENTE DE EFICIENCIA","PROPIEDADES Y PLANTA",null,1,null,null,0.73425935745407456,null,null,null,0.7223278986436179,null,null,null,0.80446415375460911,null,null,null,0.6,null,null,null,0.88619671568982039,null,null,null,0.83739907628684485,null,null,null,0.85489205145403468,null,null,null,0.860049343536328,null,null,null,1,null,null,null,0.96450748585106127,null,null,null,0,null,null,null,1,null,null,null,0.90074035778042882,null,null,null,null,null,null,0.82138749486930474,null,null,null,0.89522906288268778,null,null,null,0.93156588934484996,null,null,null,0.89999999999999991,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.89100093955357473,null,null,null,0.89999999999999991,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,{"$f":"DR59/DO59","v":3.1376083729219358E-2}]
[null,"SISTEMA DE DISTRIBUCIÓN",null,1,null,null,0.9125435465430991,null,null,null,0.92116040031093294,null,null,null,0.84394587985421521,null,null,null,0.82853155879468665,null,null,null,0.8344632030650222,null,null,null,0.86522075423483169,null,null,null,0.84869146746418234,null,null,null,0.85053297503209813,null,null,null,0.70549685882258439,null,null,null,0.81213323157668005,null,null,null,0.81704104295630753,null,null,null,0.57641338517467222,null,null,null,0.82689288467073041,null,null,null,null,null,null,0.82678611162921223,null,null,null,0.87441558026888644,null,null,null,0.87663763477212842,null,null,null,0.88108476271929359,null,null,null,0.85362045056083946,null,null,null,0.85049890644089898,null,null,null,0.85471833911239692,null,null,null,0.89029498879823443,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]
[null,"ALUMBRADO PÚBLICO",null,1,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0.92,null,null,null,0.92000000000000015,null,null,null,0.91999999999999993,null,null,null,0.92,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0.89999999999999991,null,null,null,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.9,null,null,null,0.9,null,null,null,0.89999999999999991]
[null,"SISTEMA DE COMERCIALIZACIÓN",null,1,null,null,0.97071835077606705,null,null,null,0.94188477445260588,null,null,null,0.94459016099895221,null,null,null,0.6,null,null,null,0.7,null,null,null,0.70569406650229127,null,null,null,0.7,null,null,null,0.69999999999999984,null,null,null,0.7296268273387243,null,null,null,0.82679737994064006,null,null,null,0.84174754147591813,null,null,null,0.62097122171328334,null,null,null,0.90000000000000013,null,null,null,null,null,null,0.90000000000000013,null,null,null,0.90000000000000024,null,null,null,0.9,null,null,null,0.90000000000000036,null,null,null,0.89999999999999991,null,null,null,0.8999999999999998,null,null,null,0.89999999999999991,null,null,null,0.89999999999999991]
[]
[null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Base de Capital","Jul 2021 - Jun 2022","Jul 2022 - Jun 2023","Jul 2023 - Jun 2024","Jul 2024 - Jun 2025","Jul 2025 - Jun 2026"]
[null,"BCD",{"$f":"DO45+DO13*(DO45/SUM(DO45,DO47,DO58))","v":244433055.33502129},{"$f":"C68","v":244433055.33502129},{"$f":"D68","v":244433055.33502129},244433055.33502129,244433055.33502129]
[null,"BCAP",{"$f":"DO47+DO13*(DO47/SUM(DO45,DO47,DO58))","v":14049432.716267779},{"$f":"C69","v":14049432.716267779},14049432.716267779,14049432.716267779,14049432.716267779]
[null,"BCC",{"$f":"DO58+DO13*(DO58/SUM(DO45,DO47,DO58))","v":19069893.880944125},{"$f":"C70","v":19069893.880944125},19069893.880944125,19069893.880944125,19069893.880944125]
[null,"Total BC",{"$f":"SUM(C68:C70)","v":277552381.93223321},{"$f":"SUM(D68:D70)","v":277552381.93223321},277552381.93223321,277552381.93223321,277552381.93223321]
[null,"BCDN",{"$f":"DQ45+DQ13*(DQ45/SUM(DQ45,DQ47,DQ58))","v":121889839.77932517}]
[null,"BCNAP",{"$f":"DQ47+DQ13*(DQ47/SUM(DQ45,DQ47,DQ58))","v":6210973.1069725081}]
[null,"BCNC",{"$f":"DQ58+DQ13*(DQ58/SUM(DQ45,DQ47,DQ58))","v":8684594.6589594819}]
[null,"Total BCN",{"$f":"SUM(C72:C74)","v":136785407.54525715},{"$f":"SUM(D72:D74)","v":0},0,0,0]
[null,"Depreciación D",{"$f":"DN45+DN13*(DN45/SUM(DN45,DN47,DN58))","v":7267566.8248733701},{"$f":"EP45+EP13*(EP45/SUM(EP45,EP47,EP58))","v":6700484.8798021907},{"$f":"FN45+FN13*(FN45/SUM(FN45,FN47,FN58))","v":6029146.2012623399},{"$f":"GL45+GL13*(GL45/SUM(GL45,GL47,GL58))","v":5883099.2403841},{"$f":"HJ45+HJ13*(HJ45/SUM(HJ45,HJ47,HJ58))","v":5584909.2667835932}]
[null,"Depreciación AP",{"$f":"DN47+DN13*(DN47/SUM(DN45,DN47,DN58))","v":557212.37291151972},{"$f":"EP47+EP13*(EP47/SUM(EP45,EP47,EP58))","v":544532.77522283269},{"$f":"FN47+FN13*(FN47/SUM(FN45,FN47,FN58))","v":490041.33430564037},{"$f":"GL47+GL13*(GL47/SUM(GL45,GL47,GL58))","v":462184.35824324359},{"$f":"HJ47+HJ13*(HJ47/SUM(HJ45,HJ47,HJ58))","v":411161.03036377835}]
[null,"Depreciación C",{"$f":"DN58+DN13*(DN58/SUM(DN45,DN47,DN58))","v":699098.93562686606},{"$f":"EP58+EP13*(EP58/SUM(EP45,EP47,EP58))","v":683190.6506007805},{"$f":"FN58+FN13*(FN58/SUM(FN45,FN47,FN58))","v":614823.70435561426},{"$f":"GL58+GL13*(GL58/SUM(GL45,GL47,GL58))","v":584961.99156213179},{"$f":"HJ58+HJ13*(HJ58/SUM(HJ45,HJ47,HJ58))","v":542800.55271127797}]
[null,"Total Depreciación",{"$f":"SUM(C76:C78)","v":8523878.1334117558},{"$f":"SUM(D76:D78)","v":7928208.3056258038},7134011.2399235945,6930245.5901894756,6538870.84985865]
[null,"% Depreciación s/BC D",{"$f":"C76/C68","v":2.9732340476260066E-2},{"$f":"D76/D68","v":2.7412351699398714E-2},2.4665838231243967E-2,2.4068345553021429E-2,2.2848420640689884E-2]
[null,"% Depreciación s/BC AP",{"$f":"C77/C69","v":3.9660844972503828E-2},{"$f":"D77/D69","v":3.8758346064202323E-2},3.4879795092240526E-2,3.2897012112672867E-2,2.9265311893176778E-2]
[null,"% Depreciación s/BC C",3.6659823069359138E-2,{"$f":"D78/D70","v":3.5825613653963168E-2},3.2240541462581811E-2,3.0674632759580468E-2,2.8463742698310424E-2]
[null,"% Total Depreciación",{"$f":"C79/C71","v":3.0710880858132696E-2},{"$f":"D79/D71","v":2.8564728035955188E-2},2.5703296762430324E-2,2.4969144714029348E-2,2.3559051463860871E-2]
[null,"Check BC",{"$f":"C71-DO59","v":0}]
[null,"Check BCN",{"$f":"C75-DQ59","v":0}]
[null,"Check Depreciación",{"$f":"C79-DN59","v":0},{"$f":"D79-EP59","v":0},{"$f":"E79-FN59","v":0},{"$f":"F79-GL59","v":0},{"$f":"G79-HJ59","v":0}]

{"sheet":"PERDIDAS y OTROS","index":9,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,1,5,2]]}
[]
[null,"EDECHI"]
[]
[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 de la Energía en Mercado Mayorista","CMM","Balboas/MWh",120.9204859017176,119.64453543662589,129.30387616701762,131.76356282240786]
[null,"Pérdidas ","PD%","%",{"$f":"+'Costos y Pérdidas Eficientes'!N83","v":7.1944809780141228E-2},{"$f":"+'Costos y Pérdidas Eficientes'!O83","v":7.1907227653963457E-2},{"$f":"+'Costos y Pérdidas Eficientes'!P83","v":7.186658681791018E-2},{"$f":"+'Costos y Pérdidas Eficientes'!Q83","v":7.1823928206288468E-2},{"$f":"AVERAGE(E9:H9)","v":7.1885638114575837E-2}]
[null,"Pérdidas No Técnicas en Zonas Rojas (PNT)","PD%","%",{"$f":"1.89%*0.6*0","v":0},{"$f":"1.89%*0.6*0","v":0},0,0]
[null,"Depreciaciones Activos de Distribución","DEP%","%",{"$f":"'BC y Dep'!C80","v":2.9732340476260066E-2},{"$f":"+E11","v":2.9732340476260066E-2},{"$f":"+F11","v":2.9732340476260066E-2},2.9732340476260066E-2]
[null,"Depreciaciones Activos de Comercialización","DEP%","%",{"$f":"'BC y Dep'!C82","v":3.6659823069359138E-2},{"$f":"+E12","v":3.6659823069359138E-2},3.6659823069359138E-2,3.6659823069359138E-2]
[null,"Depreciaciones Activos de AP","DEP%","%",{"$f":"'BC y Dep'!C81","v":3.9660844972503828E-2},3.9660844972503828E-2,3.9660844972503828E-2,3.9660844972503828E-2]
[null,"Operación y Mantenimiento de AP","O&Malum","Miles de Balboas",{"$f":"ALUMPU!D12","v":341.83295587873579},{"$f":"ALUMPU!E12","v":349.00221771159539},{"$f":"ALUMPU!F12","v":358.56123348874155},{"$f":"ALUMPU!G12","v":368.11534217359963}]

{"sheet":"RETORNO","index":10,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[3,1,3,2],[12,1,12,2],[20,1,20,2],[26,1,26,2]]}
[null,"EDECHI"]
[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}]