{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Portada","Fecha","Compras (p)","GEN-502 Pot","GEN-502 Pre_Pot","GEN-502 Cos_Pot","GEN-502 Gen","GEN-502 Pre_Gen","GEN-502 Cos_Gen","GEN-502 Gen_P","GEN-502 Gen_FP","GEN-502 Pre_Gen_P","GEN-502 Pre_Gen_FP","GEN-502 Cos_Gen_P","GEN-502 Cos_Gen_FP","Trans (p)","A.Pub (p)","Ventas (p)","Grandes Clientes","Compras (r)","GEN-522 Pot","GEN-522 Pre_Pot","GEN-522 Cos_Pot","GEN-522 Gen","GEN-522 Pre_Gen","GEN-522 Cos_Gen","GEN-522 Gen_P","GEN-522 Gen_FP","GEN-522 Pre_Gen_P","GEN-522 Pre_Gen_FP","GEN-522 Cos_Gen_P","GEN-522 Cos_Gen_FP","GEN-522 Otras Compr","GEN-522 Otras Vent","GEN-522 Ajustes","Trans (r)","A.Pub (r)","Ventas (r)","FCP","Cargo Combustible","Tarifa VAD 18-22","Tarifa ABASTECIMIENTO 18-22","Tarifa VAD 22-26","Tarifa ABASTECIMIENTO 22-26","811-Clientes (BTS-POR RANGO)","811-Energía (BTS-POR RANGO)","Extra p-2","Extra p"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":544,"comments":0,"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":"Portada","index":0,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[11,0,11,8],[20,0,26,8],[27,0,27,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+\"Anexo A\nDatos \" &Fecha!A1&\"\n(Pliego Tarifario \" & Fecha!T4&\")\"","v":"Anexo A\nDatos EDEMET\n(Pliego Tarifario Jul-Dic/2023)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"."]

{"sheet":"Fecha","index":1,"n_rows":12,"n_cols":20,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["EDEMET",11,null,null,null,null,null,12,null,null,null,null,null,13,null,null,null,null,null,14]
["Períodos","Fechas",null,null,null,null,null,"Fechas",null,null,null,null,null,"Fechas",null,null,null,null,null,"Fechas"]
["Mes Inicial","2022-01-01",null,null,null,null,null,"2022-07-01",null,null,null,null,null,"2023-01-01",null,null,null,null,null,"2023-07-01"]
["período p","Ene-Jun/2022",null,null,null,null,null,"Jul-Dic/2022",null,null,null,null,null,"Ene-Jun/2023",null,null,null,null,null,"Jul-Dic/2023"]
[null,"Ene-Mar/2022",null,null,null,null,null,"Jul-Sep/2022",null,null,null,null,null,"Ene-Mar/2023",null,null,null,null,null,"Jul-Sep/2023"]
["período p-1","Jul-Sep/2021",null,null,null,null,null,"Ene-Mar/2022",null,null,null,null,null,"Jul-Sep/2022",null,null,null,null,null,"Ene-Mar/2023"]
[null,"Jul-Dic/2021",null,null,null,null,null,"Ene-Jun/2022",null,null,null,null,null,"Jul-Dic/2022",null,null,null,null,null,"Ene-Jun/2023"]
["período p-2","Ene-Jun/2021",null,null,null,null,null,"Jul-Dic/2021",null,null,null,null,null,"Ene-Jun/2022",null,null,null,null,null,"Jul-Dic/2022"]
["período p-3","Jul-Dic/2020",null,null,null,null,null,"Ene-Jun/2021",null,null,null,null,null,"Jul-Dic/2021",null,null,null,null,null,"Ene-Jun/2022"]
[null,"2020-07-01",null,null,null,null,null,"2021-01-01",null,null,null,null,null,"2021-07-01",null,null,null,null,null,"2022-01-01"]
[null,"2021-06-01",null,null,null,null,null,"2021-12-01",null,null,null,null,null,"2022-06-01",null,null,null,null,null,"2022-12-01"]
[null,"jul/20-jun/21",null,null,null,null,null,"ene/21-dic/21",null,null,null,null,null,"jul/21-jun/22",null,null,null,null,null,"ene/22-dic/22"]

{"sheet":"Compras (p)","index":2,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["COSTOS DE COMPRA DE ENERGÍA"]
["EDEMET"]
[]
["Datos","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Energía Facturada",{"$f":"+B7*(1-B6)","v":323077.42962098011},{"$f":"+C7*(1-C6)","v":330067.96942183562},319240.69272750098,324959.53736688499,305262.01335506287,331159.37905954645]
["Pérdidas",0.12,0.12,0.12,0.12,0.12,0.12]
["Energía Requerida Puesta en Red",{"$f":"+'GEN-522 Gen'!B8    *    (1  + 4%)","v":367133.44275111373},{"$f":"+'GEN-522 Gen'!C8    *    (1  + 4%)","v":375077.23797935864},{"$f":"+'GEN-522 Gen'!D8    *    (1  + 4%)","v":362773.51446306932},{"$f":"+'GEN-522 Gen'!E8    *    (1  + 4%)","v":369272.20155327843},{"$f":"+'GEN-522 Gen'!F8    *    (1  + 4%)","v":346888.65153984417},{"$f":"+'GEN-522 Gen'!G8    *    (1  + 4%)","v":376317.47620403004}]
["Generación Propia",{"$f":"+'GEN-502 Gen_P'!B9+'GEN-502 Gen_FP'!B9","v":0},{"$f":"+'GEN-502 Gen_P'!C9+'GEN-502 Gen_FP'!C9","v":0},{"$f":"+'GEN-502 Gen_P'!D9+'GEN-502 Gen_FP'!D9","v":0},{"$f":"+'GEN-502 Gen_P'!E9+'GEN-502 Gen_FP'!E9","v":0},{"$f":"+'GEN-502 Gen_P'!F9+'GEN-502 Gen_FP'!F9","v":0},{"$f":"+'GEN-502 Gen_P'!G9+'GEN-502 Gen_FP'!G9","v":0}]
["Compras a Nivel de Distribución"]
["Compra de Energía GC",{"$f":"+('Ventas (p)'!B51+'Ventas (p)'!B99)/1000","v":70969.041500000007},{"$f":"+('Ventas (p)'!C51+'Ventas (p)'!C99)/1000","v":70969.041500000007},{"$f":"+('Ventas (p)'!D51+'Ventas (p)'!D99)/1000","v":70969.041500000007},{"$f":"+('Ventas (p)'!E51+'Ventas (p)'!E99)/1000","v":70969.041500000007},{"$f":"+('Ventas (p)'!F51+'Ventas (p)'!F99)/1000","v":70969.041500000007},{"$f":"+('Ventas (p)'!G51+'Ventas (p)'!G99)/1000","v":70969.041500000007}]
["Energía del Mercado Mayorista",{"$f":"+B7-B8-B9","v":367133.44275111373},375077.23797935864,362773.51446306932,369272.20155327843,346888.65153984417,376317.47620403004]
["DMG de acuerdo al INFORME INDICATIVO DE DEMANDA 2023-2043, GOP‐2‐1‐2023"]
[]
["Pérdidas de Transmisión","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Energía Pérdidas de Transmisión (MWh)",11000,11000,11000,11000,11000,11000]
["Precio Medio de las Pérdidas (US$/MWh)",{"$f":"+AVERAGE('Compras (r)'!B16:G16)","v":84.497278461179732},{"$f":"+B16","v":84.497278461179732},{"$f":"+C16","v":84.497278461179732},84.497278461179732,84.497278461179732,84.497278461179732]
["Costo de las Pérdidas de Transmisión (B/.)",{"$f":"+B15*B16","v":929470.06307297701},{"$f":"+C15*C16","v":929470.06307297701},929470.06307297701,929470.06307297701,929470.06307297701,929470.06307297701]
[]
[]
["Precio del Combustible","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["GNL ($/MMBTU)",2.75,{"$f":"+B21","v":2.75},{"$f":"+C21","v":2.75},2.75,2.75,2.75]
["Diesel (US$/bl)",150,{"$f":"+B22","v":150},150,150,150,150]
["Bunker C (US$/bl)",80,{"$f":"+B23","v":80},80,80,80,80]
[]
[]
[]
["Ajuste Potencia G.C.","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Factor de Ajuste",{"$f":"+(1+B29)*(1+B30)","v":1.1039929499999999},{"$f":"+(1+C29)*(1+C30)","v":1.104951},1.104951,1.104951,1.104951,1.104951]
["Reserva para Confiabilidad de Largo Plazo",6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2]
["Pérdidas Típicas en Punta",3.7100000000000001E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2]

{"sheet":"GEN-502 Pot","index":3,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Potencia Contratada Mensual para atender Clientes Regulados (MW)"]
[null,"POTENCIA CONTRATADA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
["Demanda Máxima Mensual",825.23,847.27,835.62,835.62,825.98,836.22,{"$f":"+IF(SUM(B6:G6)>0,AVERAGE(B6:G6),0)","v":834.32333333333327}]
["Demanda Máxima de Generación (DMG)",858.43,858.43,858.43,858.43,858.43,858.43,858.43]
["TOTAL",{"$f":"+B9+B15","v":850.28937000000008},856.67457000000002,859.51936999999998,867.96937000000003,857.26937000000009,865.69937000000004,859.5702366666668]
["Generación Propia"]
[]
[]
[]
[]
[]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":850.28937000000008},856.67457000000002,859.51936999999998,867.96937000000003,857.26937000000009,865.69937000000004,{"$f":"+IF(SUM(B15:G15)>0,AVERAGE(B15:G15),0)","v":859.5702366666668}]
["Reserva de largo Plazo",{"$f":"+IF(B6-B24-B9<0,0,B6-B24-B9)","v":0},{"$f":"+IF(C6-C24-C9<0,0,C6-C24-C9)","v":0},0,0,0,0,0]
["Compensacion de Potencia",null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
["Sub-Total Contratos",{"$f":"+SUMIFS(B25:B90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":850.28937000000008},{"$f":"+SUMIFS(C25:C90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":856.67457000000002},{"$f":"+SUMIFS(D25:D90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":859.51936999999998},{"$f":"+SUMIFS(E25:E90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":867.96937000000003},{"$f":"+SUMIFS(F25:F90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":857.26937000000009},{"$f":"+SUMIFS(G25:G90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":865.69937000000004},{"$f":"+SUMIFS(H25:H90,'GEN-502 Pre_Pot'!$H$25:$H$90,\">\"&0)","v":885.67773666666676}]
["Hydro Caisan No. 05-08 (17,048)",17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,{"$f":"+IF(SUM(B25:G25)>0,AVERAGE(B25:G25),0)","v":17.047999999999998}]
["Electrón Inv. No. 07-08 (34,65)",34.65,34.65,34.65,34.65,34.65,34.65,34.65]
["Empresa Nacional de Energía No. 24-11 (Cesión)",6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,{"$f":"+IF(SUM(B27:G27)>0,AVERAGE(B27:G27),0)","v":6.6670000000000007}]
["Enel Fortuna No. 25-11",19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002]
["Electrogeneradora del Istmo No. 26-11",0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001]
["ESEPSA No. 27-11",3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999]
["Pedregalito No. 28-11",2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999]
["Río Chico No. 29-11",1.61008,1.61008,1.61008,1.61008,1.61008,1.61008,1.61008]
["Alto Valle No. 30-11",1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000003]
["Hidroecológica del Teribe No. 31-11",6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6670000000000007]
["Desarrollos Hidroeléctricos Corp. No. 32-11",1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999]
["Las Perlas Norte No. 33-11",7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997]
["Hidroeléctrica San Lorenzo No. 34-11",0.88871,0.88871,0.88871,0.88871,0.88871,0.88871,0.88871]
["Caldera Energy Corp. No. 35-11",2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002]
["PASO ANCHO No. 86-11",2.08,2.08,2.12,2.16,2.12,2.08,2.1066666666666669]
["Hidroecológica del Teribe No. 87-11",2.65,2.6,2.6,2.65,2.6,2.6,2.6166666666666667]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",5.8823999999999996,4.9515000000000002,5.7999999999999996E-3,5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,1.8095333333333337]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8333333333333327E-3]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8333333333333327E-3]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8999999999999999E-3,5.7999999999999996E-3,5.7999999999999996E-3,5.8333333333333327E-3]
["AES No. 117-12",210,210,210,210,210,210,{"$f":"+IF(SUM(B45:G45)>0,AVERAGE(B45:G45),0)","v":210}]
["HIDRO PIEDRA No. 118-12",1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001]
["Corp. Energ. Del Istmo No. 119-12",5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2860000000000005]
["Saltos del Francolí No. 121-12",0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005]
["ISTMUS HYDRO POWER CORP. No.02-13",2.3069000000000002,2.1974999999999998,2.3250999999999999,2.0905999999999998,2.0619000000000001,2.0893000000000002,2.17855]
["CALDERA ENERGY CORP. No.03-13",2.61,4.6399999999999997,5.6050000000000004,7.54,4.8449999999999998,1.45,4.4483333333333333]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",0.87,1.45,2.2124999999999999,2.61,1.8525,0.72499999999999998,1.62]
["FOUNTAIN INTERTRADE CORP. No.05-13",10.9785,12.236800000000001,18.036000000000001,24.415500000000002,15.813599999999999,8.9993999999999996,15.079966666666664]
["HIDROIBERICA, S.A. No.06-13",0.23780000000000001,0.38279999999999997,0.47199999999999998,0.58579999999999999,0.53010000000000002,0.49880000000000002,0.45121666666666665]
["NAVITAS INTERNACIONAL, S.A. No.07-13",2.3161,2.4533999999999998,3.0377000000000001,3.0701000000000001,2.6309,1.9806999999999999,2.5814833333333334]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,0.59,2.9,1.1399999999999999,1.1599999999999999,0.96499999999999997]
["HIDRONORTH CORP. No.09-13",0.27839999999999998,0.32479999999999998,0.4012,0.39439999999999997,0.38190000000000002,0.28999999999999998,0.34511666666666668]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",1.1135999999999999,1.8966000000000001,1.9293,1.4224000000000001,1.8638999999999999,1.2585999999999999,1.5807333333333331]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",0.435,0.435,0.4425,0.32619999999999999,0.42749999999999999,0.435,0.41686666666666672]
["CAFÉ DE ELETA, S.A. No.26-13",0.13341,0.1421,0.13944000000000001,0.14052999999999999,0.20852000000000001,0.15806000000000001,0.15367666666666666]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",6.4598000000000004,7.7385299999999999,8.1082300000000007,7.0950600000000001,9.2109100000000002,5.7880500000000001,7.4000966666666663]
["GENERADORA PEDREGALITO, S.A. No.28-13",2.6836500000000001,3.4376600000000002,3.4975200000000002,4.0759499999999997,4.1102699999999999,1.9638800000000001,3.294821666666667]
["GENERADORA RIO CHICO, S.A. No.29-13",1.6547400000000001,2.1186199999999999,2.1545299999999998,2.5101599999999999,2.5321099999999999,1.2120200000000001,{"$f":"+IF(SUM(B62:G62)>0,AVERAGE(B62:G62),0)","v":2.0303633333333333}]
["GENERADORA ALTO VALLE, S.A. No.30-13",2.3639600000000001,3.0953300000000001,3.16255,3.3250500000000001,2.9531100000000001,1.5168699999999999,2.736145]
["HYDRO CAISÁN, S.A. No.31-13",5.8746999999999998,10.147270000000001,12.426500000000001,5.1820199999999996,11.184100000000001,3.1430199999999999,7.9929350000000001]
["FERSA PANAMÁ, S.A. No 05-14",7.02,6,7.98,6.97,11.07,18.8,9.64]
["Panama Solar2 No. 07-15",2.5299999999999998,2.44,2.48,2.4500000000000002,2.93,3.59,2.7366666666666664]
["Solpac Investment No. 08-15",0.43,0.42,0.43,0.43,0.45,0.53,0.44833333333333342]
["GAS NATURAL ATLÁNTICO No. 16-15",196,196,196,196,196,196,196]
["MARTANO INC No. 18-15",196,196,196,196,196,196,196]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0.49630000000000002,0.3054,null,null,null,null,{"$f":"+IF(SUM(B70:G70)>0,AVERAGE(B70:G70),0)","v":0.40085000000000004}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",8.4,7.1999999999999993,null,null,null,null,{"$f":"+IF(SUM(B71:G71)>0,AVERAGE(B71:G71),0)","v":7.8}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",1.05,0.9,null,null,null,null,0.97500000000000009]
["PANAM GENERATING LTD No. 31-21",9.5872000000000011,8.2176000000000009,null,null,null,null,8.9024000000000001]
["TROPITÉRMICA, S.A. No. 33-21",6.6499999999999213E-2,5.6999999999999315E-2,null,null,null,null,6.1749999999999264E-2]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23",0.19359999999999999,0,6.7599999999999993E-2,0.2772,2.0699999999999996E-2,0,9.3183333333333326E-2]
["FOUNTAIN HYDRO POWER CORP No. 03-23",2.2591999999999999,0,0,0,0,0,0.37653333333333333]
["GENERADORA DEL ISTMO, S.A. No. 04-23",0.96,null,null,null,null,null,0.96]
["HIDRO BOQUERÓN, S.A. No. 05-23",0.11695999999999999,0.10200000000000001,0.10560000000000001,0.20104000000000002,5.3429999999999998E-2,0,9.6505000000000007E-2]
["HIDROIBÉRICA No. 06-23",6.1780000000000002E-2,7.6310000000000003E-2,2.3559999999999998E-2,3.0010000000000002E-2,1.567E-2,7.3469999999999994E-2,4.6800000000000001E-2]
["IDEAL PANAMÁ, S.A. No. 08-23",1.6,null,null,null,null,null,1.6]
["SOLAR BOQUERÓN, S.A. No. 12-23",3.8879999999999998E-2,4.0800000000000003E-2,1.008E-2,1.652E-2,7.8899999999999994E-3,3.2340000000000008E-2,2.4418333333333337E-2]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23",20.596799999999998,20.6586,14.499999999999998,16,14.385,15.5,16.940066666666667]
["CELSIA CENTROAMÉRICA, S.A. No. 14-23",61.780799999999999,59.206600000000009,37.325899999999997,41.187200000000004,38.613,39.900100000000002,46.335599999999999]
["GENERADORA DEL ATLÁNTICO, S.A. No. 15-23",0,0,28.999999999999996,32,27,31,19.833333333333332]
["GENERADORA DEL ATLÁNTICO, S.A. No. 16-23",null,null,5.8,6.4,6,7.75,6.4874999999999998]
["PEDREGAL POWER, S. DE R.L. No. 17-23",10.7424,23,9.3640999999999988,3.9327999999999999,10.902000000000001,4.7398999999999996,10.446866666666667]
["PANAM GENERATING LTD No. 18-23",null,null,20.009999999999998,22.080000000000002,15.899999999999999,21.39,19.844999999999999]
["PANAM GENERATING LTD No. 19-23",null,null,14.499999999999998,16,15,15.5,15.25]
["SPARKLE POWER, S.A. No. 20-23",21.599999999999998,20.7,13.049999999999999,14.4,13.5,13.95,16.2]
["TROPITÉRMICA, S.A. No. 21-23",0,0.46,null,null,null,null,0.23]

{"sheet":"GEN-502 Pre_Pot","index":4,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Potencia Contratada (B/./KW/Mes)"]
[null,"PRECIO ESTIMADO DE POTENCIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Pot'!B8=0,0,'GEN-502 Cos_Pot'!B8/'GEN-502 Pot'!B8/1000)","v":21.951032771163426},{"$f":"+IF('GEN-502 Pot'!C8=0,0,'GEN-502 Cos_Pot'!C8/'GEN-502 Pot'!C8/1000)","v":21.876372973328643},{"$f":"+IF('GEN-502 Pot'!D8=0,0,'GEN-502 Cos_Pot'!D8/'GEN-502 Pot'!D8/1000)","v":21.977211523426725},{"$f":"+IF('GEN-502 Pot'!E8=0,0,'GEN-502 Cos_Pot'!E8/'GEN-502 Pot'!E8/1000)","v":21.826272552239992},{"$f":"+IF('GEN-502 Pot'!F8=0,0,'GEN-502 Cos_Pot'!F8/'GEN-502 Pot'!F8/1000)","v":22.007328766132034},{"$f":"+IF('GEN-502 Pot'!G8=0,0,'GEN-502 Cos_Pot'!G8/'GEN-502 Pot'!G8/1000)","v":21.866675851828731},{"$f":"+IF('GEN-502 Pot'!H8>0,'GEN-502 Cos_Pot'!H8/'GEN-502 Pot'!H8,0)/1000/6","v":21.917195521936534}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H9>0,'GEN-502 Cos_Pot'!H9/'GEN-502 Pot'!H9,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H10>0,'GEN-502 Cos_Pot'!H10/'GEN-502 Pot'!H10,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H11>0,'GEN-502 Cos_Pot'!H11/'GEN-502 Pot'!H11,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H12>0,'GEN-502 Cos_Pot'!H12/'GEN-502 Pot'!H12,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H13>0,'GEN-502 Cos_Pot'!H13/'GEN-502 Pot'!H13,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H14>0,'GEN-502 Cos_Pot'!H14/'GEN-502 Pot'!H14,0)/1000/6","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-502 Pot'!B15=0,0,'GEN-502 Cos_Pot'!B15/'GEN-502 Pot'!B15/1000)","v":21.951032771163426},{"$f":"+IF('GEN-502 Pot'!C15=0,0,'GEN-502 Cos_Pot'!C15/'GEN-502 Pot'!C15/1000)","v":21.876372973328643},{"$f":"+IF('GEN-502 Pot'!D15=0,0,'GEN-502 Cos_Pot'!D15/'GEN-502 Pot'!D15/1000)","v":21.977211523426725},{"$f":"+IF('GEN-502 Pot'!E15=0,0,'GEN-502 Cos_Pot'!E15/'GEN-502 Pot'!E15/1000)","v":21.826272552239992},{"$f":"+IF('GEN-502 Pot'!F15=0,0,'GEN-502 Cos_Pot'!F15/'GEN-502 Pot'!F15/1000)","v":22.007328766132034},{"$f":"+IF('GEN-502 Pot'!G15=0,0,'GEN-502 Cos_Pot'!G15/'GEN-502 Pot'!G15/1000)","v":21.866675851828731},{"$f":"+IF('GEN-502 Pot'!H15>0,'GEN-502 Cos_Pot'!H15/'GEN-502 Pot'!H15,0)/1000/6","v":21.917195521936534}]
["Reserva de largo Plazo",8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,{"$f":"+IF('GEN-502 Pot'!H16>0,'GEN-502 Cos_Pot'!H16/'GEN-502 Pot'!H16,0)/1000/6","v":0}]
["Compensacion de Potencia",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H17>0,'GEN-502 Cos_Pot'!H17/'GEN-502 Pot'!H17,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H18>0,'GEN-502 Cos_Pot'!H18/'GEN-502 Pot'!H18,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H19>0,'GEN-502 Cos_Pot'!H19/'GEN-502 Pot'!H19,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H20>0,'GEN-502 Cos_Pot'!H20/'GEN-502 Pot'!H20,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H21>0,'GEN-502 Cos_Pot'!H21/'GEN-502 Pot'!H21,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H22>0,'GEN-502 Cos_Pot'!H22/'GEN-502 Pot'!H22,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H23>0,'GEN-502 Cos_Pot'!H23/'GEN-502 Pot'!H23,0)/1000/6","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-502 Pot'!B24=0,0,'GEN-502 Cos_Pot'!B24/'GEN-502 Pot'!B24/1000)","v":21.890491728245401},{"$f":"+IF('GEN-502 Pot'!C24=0,0,'GEN-502 Cos_Pot'!C24/'GEN-502 Pot'!C24/1000)","v":21.815001356115889},{"$f":"+IF('GEN-502 Pot'!D24=0,0,'GEN-502 Cos_Pot'!D24/'GEN-502 Pot'!D24/1000)","v":21.916001739437238},{"$f":"+IF('GEN-502 Pot'!E24=0,0,'GEN-502 Cos_Pot'!E24/'GEN-502 Pot'!E24/1000)","v":21.765598132224405},{"$f":"+IF('GEN-502 Pot'!F24=0,0,'GEN-502 Cos_Pot'!F24/'GEN-502 Pot'!F24/1000)","v":21.945838851678548},{"$f":"+IF('GEN-502 Pot'!G24=0,0,'GEN-502 Cos_Pot'!G24/'GEN-502 Pot'!G24/1000)","v":21.805754444525004},{"$f":"+IF('GEN-502 Pot'!H24>0,'GEN-502 Cos_Pot'!H24/'GEN-502 Pot'!H24,0)/1000/6","v":21.211897679837424}]
["Hydro Caisan No. 05-08 (17,048)",31.62,31.62,31.62,31.62,31.62,31.62,{"$f":"+IF('GEN-502 Pot'!H25>0,'GEN-502 Cos_Pot'!H25/'GEN-502 Pot'!H25,0)/1000/6","v":31.619999999999994}]
["Electrón Inv. No. 07-08 (34,65)",15,15,15,15,15,15,{"$f":"+IF('GEN-502 Pot'!H26>0,'GEN-502 Cos_Pot'!H26/'GEN-502 Pot'!H26,0)/1000/6","v":15}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",10.25,10.25,10.25,10.25,10.25,10.25,{"$f":"+IF('GEN-502 Pot'!H27>0,'GEN-502 Cos_Pot'!H27/'GEN-502 Pot'!H27,0)/1000/6","v":10.249999999999998}]
["Enel Fortuna No. 25-11",6.75,6.75,6.75,6.75,6.75,6.75,{"$f":"+IF('GEN-502 Pot'!H28>0,'GEN-502 Cos_Pot'!H28/'GEN-502 Pot'!H28,0)/1000/6","v":6.75}]
["Electrogeneradora del Istmo No. 26-11",25,25,25,25,25,25,{"$f":"+IF('GEN-502 Pot'!H29>0,'GEN-502 Cos_Pot'!H29/'GEN-502 Pot'!H29,0)/1000/6","v":25}]
["ESEPSA No. 27-11",11.5,11.5,11.5,11.5,11.5,11.5,{"$f":"+IF('GEN-502 Pot'!H30>0,'GEN-502 Cos_Pot'!H30/'GEN-502 Pot'!H30,0)/1000/6","v":11.499999999999998}]
["Pedregalito No. 28-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H31>0,'GEN-502 Cos_Pot'!H31/'GEN-502 Pot'!H31,0)/1000/6","v":30}]
["Río Chico No. 29-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H32>0,'GEN-502 Cos_Pot'!H32/'GEN-502 Pot'!H32,0)/1000/6","v":30.000000000000004}]
["Alto Valle No. 30-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H33>0,'GEN-502 Cos_Pot'!H33/'GEN-502 Pot'!H33,0)/1000/6","v":29.999999999999996}]
["Hidroecológica del Teribe No. 31-11",8.5,8.5,8.5,8.5,8.5,8.5,{"$f":"+IF('GEN-502 Pot'!H34>0,'GEN-502 Cos_Pot'!H34/'GEN-502 Pot'!H34,0)/1000/6","v":8.4999999999999982}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",10.35,10.35,10.35,10.35,10.35,10.35,{"$f":"+IF('GEN-502 Pot'!H35>0,'GEN-502 Cos_Pot'!H35/'GEN-502 Pot'!H35,0)/1000/6","v":10.350000000000001}]
["Las Perlas Norte No. 33-11",9,9,9,9,9,9,{"$f":"+IF('GEN-502 Pot'!H36>0,'GEN-502 Cos_Pot'!H36/'GEN-502 Pot'!H36,0)/1000/6","v":9.0000000000000018}]
["Hidroeléctrica San Lorenzo No. 34-11",15,15,15,15,15,15,{"$f":"+IF('GEN-502 Pot'!H37>0,'GEN-502 Cos_Pot'!H37/'GEN-502 Pot'!H37,0)/1000/6","v":15}]
["Caldera Energy Corp. No. 35-11",25,25,25,25,25,25,{"$f":"+IF('GEN-502 Pot'!H38>0,'GEN-502 Cos_Pot'!H38/'GEN-502 Pot'!H38,0)/1000/6","v":25}]
["PASO ANCHO No. 86-11",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H39>0,'GEN-502 Cos_Pot'!H39/'GEN-502 Pot'!H39,0)/1000/6","v":0}]
["Hidroecológica del Teribe No. 87-11",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H40>0,'GEN-502 Cos_Pot'!H40/'GEN-502 Pot'!H40,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H41>0,'GEN-502 Cos_Pot'!H41/'GEN-502 Pot'!H41,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H42>0,'GEN-502 Cos_Pot'!H42/'GEN-502 Pot'!H42,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H43>0,'GEN-502 Cos_Pot'!H43/'GEN-502 Pot'!H43,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H44>0,'GEN-502 Cos_Pot'!H44/'GEN-502 Pot'!H44,0)/1000/6","v":0}]
["AES No. 117-12",10,10,10,10,10,10,{"$f":"+IF('GEN-502 Pot'!H45>0,'GEN-502 Cos_Pot'!H45/'GEN-502 Pot'!H45,0)/1000/6","v":10}]
["HIDRO PIEDRA No. 118-12",9.56,9.56,9.56,9.56,9.56,9.56,{"$f":"+IF('GEN-502 Pot'!H46>0,'GEN-502 Cos_Pot'!H46/'GEN-502 Pot'!H46,0)/1000/6","v":9.56}]
["Corp. Energ. Del Istmo No. 119-12",8.9,8.9,8.9,8.9,8.9,8.9,{"$f":"+IF('GEN-502 Pot'!H47>0,'GEN-502 Cos_Pot'!H47/'GEN-502 Pot'!H47,0)/1000/6","v":8.9}]
["Saltos del Francolí No. 121-12",13.53,13.53,13.53,13.53,13.53,13.53,{"$f":"+IF('GEN-502 Pot'!H48>0,'GEN-502 Cos_Pot'!H48/'GEN-502 Pot'!H48,0)/1000/6","v":13.529999999999996}]
["ISTMUS HYDRO POWER CORP. No.02-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H49>0,'GEN-502 Cos_Pot'!H49/'GEN-502 Pot'!H49,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No.03-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H50>0,'GEN-502 Cos_Pot'!H50/'GEN-502 Pot'!H50,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H51>0,'GEN-502 Cos_Pot'!H51/'GEN-502 Pot'!H51,0)/1000/6","v":0}]
["FOUNTAIN INTERTRADE CORP. No.05-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H52>0,'GEN-502 Cos_Pot'!H52/'GEN-502 Pot'!H52,0)/1000/6","v":0}]
["HIDROIBERICA, S.A. No.06-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H53>0,'GEN-502 Cos_Pot'!H53/'GEN-502 Pot'!H53,0)/1000/6","v":0}]
["NAVITAS INTERNACIONAL, S.A. No.07-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H54>0,'GEN-502 Cos_Pot'!H54/'GEN-502 Pot'!H54,0)/1000/6","v":0}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H55>0,'GEN-502 Cos_Pot'!H55/'GEN-502 Pot'!H55,0)/1000/6","v":0}]
["HIDRONORTH CORP. No.09-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H56>0,'GEN-502 Cos_Pot'!H56/'GEN-502 Pot'!H56,0)/1000/6","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H57>0,'GEN-502 Cos_Pot'!H57/'GEN-502 Pot'!H57,0)/1000/6","v":0}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H58>0,'GEN-502 Cos_Pot'!H58/'GEN-502 Pot'!H58,0)/1000/6","v":0}]
["CAFÉ DE ELETA, S.A. No.26-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H59>0,'GEN-502 Cos_Pot'!H59/'GEN-502 Pot'!H59,0)/1000/6","v":0}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H60>0,'GEN-502 Cos_Pot'!H60/'GEN-502 Pot'!H60,0)/1000/6","v":0}]
["GENERADORA PEDREGALITO, S.A. No.28-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H61>0,'GEN-502 Cos_Pot'!H61/'GEN-502 Pot'!H61,0)/1000/6","v":0}]
["GENERADORA RIO CHICO, S.A. No.29-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H62>0,'GEN-502 Cos_Pot'!H62/'GEN-502 Pot'!H62,0)/1000/6","v":0}]
["GENERADORA ALTO VALLE, S.A. No.30-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H63>0,'GEN-502 Cos_Pot'!H63/'GEN-502 Pot'!H63,0)/1000/6","v":0}]
["HYDRO CAISÁN, S.A. No.31-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H64>0,'GEN-502 Cos_Pot'!H64/'GEN-502 Pot'!H64,0)/1000/6","v":0}]
["FERSA PANAMÁ, S.A. No 05-14",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H65>0,'GEN-502 Cos_Pot'!H65/'GEN-502 Pot'!H65,0)/1000/6","v":0}]
["Panama Solar2 No. 07-15",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H66>0,'GEN-502 Cos_Pot'!H66/'GEN-502 Pot'!H66,0)/1000/6","v":0}]
["Solpac Investment No. 08-15",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H67>0,'GEN-502 Cos_Pot'!H67/'GEN-502 Pot'!H67,0)/1000/6","v":0}]
["GAS NATURAL ATLÁNTICO No. 16-15",38.83,38.83,38.83,38.83,38.83,38.83,{"$f":"+IF('GEN-502 Pot'!H68>0,'GEN-502 Cos_Pot'!H68/'GEN-502 Pot'!H68,0)/1000/6","v":38.829999999999991}]
["MARTANO INC No. 18-15",32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,{"$f":"+IF('GEN-502 Pot'!H69>0,'GEN-502 Cos_Pot'!H69/'GEN-502 Pot'!H69,0)/1000/6","v":32.089999999999996}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",6.4089999999999998,6.4089999999999998,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H70>0,'GEN-502 Cos_Pot'!H70/'GEN-502 Pot'!H70,0)/1000/6","v":2.136333333333333}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",4.75,4.75,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H71>0,'GEN-502 Cos_Pot'!H71/'GEN-502 Pot'!H71,0)/1000/6","v":1.5833333333333333}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",6.25,6.25,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H72>0,'GEN-502 Cos_Pot'!H72/'GEN-502 Pot'!H72,0)/1000/6","v":2.083333333333333}]
["PANAM GENERATING LTD No. 31-21",6.3920000000000003,6.3920000000000003,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H73>0,'GEN-502 Cos_Pot'!H73/'GEN-502 Pot'!H73,0)/1000/6","v":2.1306666666666669}]
["TROPITÉRMICA, S.A. No. 33-21",5.25,5.25,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H74>0,'GEN-502 Cos_Pot'!H74/'GEN-502 Pot'!H74,0)/1000/6","v":1.75}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H75>0,'GEN-502 Cos_Pot'!H75/'GEN-502 Pot'!H75,0)/1000/6","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 03-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H76>0,'GEN-502 Cos_Pot'!H76/'GEN-502 Pot'!H76,0)/1000/6","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 04-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H77>0,'GEN-502 Cos_Pot'!H77/'GEN-502 Pot'!H77,0)/1000/6","v":0}]
["HIDRO BOQUERÓN, S.A. No. 05-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H78>0,'GEN-502 Cos_Pot'!H78/'GEN-502 Pot'!H78,0)/1000/6","v":0}]
["HIDROIBÉRICA No. 06-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H79>0,'GEN-502 Cos_Pot'!H79/'GEN-502 Pot'!H79,0)/1000/6","v":0}]
["IDEAL PANAMÁ, S.A. No. 08-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H80>0,'GEN-502 Cos_Pot'!H80/'GEN-502 Pot'!H80,0)/1000/6","v":0}]
["SOLAR BOQUERÓN, S.A. No. 12-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H81>0,'GEN-502 Cos_Pot'!H81/'GEN-502 Pot'!H81,0)/1000/6","v":0}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23",7.5,7.5,7.5,7.5,7.5,7.5,{"$f":"+IF('GEN-502 Pot'!H82>0,'GEN-502 Cos_Pot'!H82/'GEN-502 Pot'!H82,0)/1000/6","v":7.5}]
["CELSIA CENTROAMÉRICA, S.A. No. 14-23",5.97,5.97,5.97,5.97,5.97,5.97,{"$f":"+IF('GEN-502 Pot'!H83>0,'GEN-502 Cos_Pot'!H83/'GEN-502 Pot'!H83,0)/1000/6","v":5.9699999999999989}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 15-23",0,0,8.25,8.25,8.25,8.25,{"$f":"+IF('GEN-502 Pot'!H84>0,'GEN-502 Cos_Pot'!H84/'GEN-502 Pot'!H84,0)/1000/6","v":8.25}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 16-23",null,null,7.99,7.99,7.99,7.99,{"$f":"+IF('GEN-502 Pot'!H85>0,'GEN-502 Cos_Pot'!H85/'GEN-502 Pot'!H85,0)/1000/6","v":5.3266666666666671}]
["PEDREGAL POWER, S. DE R.L. No. 17-23",8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,{"$f":"+IF('GEN-502 Pot'!H86>0,'GEN-502 Cos_Pot'!H86/'GEN-502 Pot'!H86,0)/1000/6","v":8.7849999999999984}]
["PANAM GENERATING LTD No. 18-23",null,null,8.75,8.75,8.75,8.75,{"$f":"+IF('GEN-502 Pot'!H87>0,'GEN-502 Cos_Pot'!H87/'GEN-502 Pot'!H87,0)/1000/6","v":5.833333333333333}]
["PANAM GENERATING LTD No. 19-23",null,null,8.65,8.65,8.65,8.65,{"$f":"+IF('GEN-502 Pot'!H88>0,'GEN-502 Cos_Pot'!H88/'GEN-502 Pot'!H88,0)/1000/6","v":5.7666666666666666}]
["SPARKLE POWER, S.A. No. 20-23",5.5,5.5,5.5,5.5,5.5,5.5,{"$f":"+IF('GEN-502 Pot'!H89>0,'GEN-502 Cos_Pot'!H89/'GEN-502 Pot'!H89,0)/1000/6","v":5.5}]
["TROPITÉRMICA, S.A. No. 21-23",0,8.5679999999999996,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H90>0,'GEN-502 Cos_Pot'!H90/'GEN-502 Pot'!H90,0)/1000/6","v":2.8559999999999994}]

{"sheet":"GEN-502 Cos_Pot","index":5,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Potencia para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE POTENCIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE POTENCIA",{"$f":"+B9+B15","v":18664729.825841907},18740932.410085935,18889839.00297248,18944536.036616039,18866208.866724886,18929967.508922346,{"$f":"+SUM(B8:G8)","v":113036213.65116358}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":18664729.825841907},18740932.410085935,18889839.00297248,18944536.036616039,18866208.866724886,18929967.508922346,113036213.65116358]
["Reserva de largo Plazo",{"$f":"+'GEN-502 Pot'!B16*'GEN-502 Pre_Pot'!B16","v":0},{"$f":"+'GEN-502 Pot'!C16*'GEN-502 Pre_Pot'!C16","v":0},{"$f":"+'GEN-502 Pot'!D16*'GEN-502 Pre_Pot'!D16","v":0},{"$f":"+'GEN-502 Pot'!E16*'GEN-502 Pre_Pot'!E16","v":0},{"$f":"+'GEN-502 Pot'!F16*'GEN-502 Pre_Pot'!F16","v":0},{"$f":"+'GEN-502 Pot'!G16*'GEN-502 Pre_Pot'!G16","v":0},0]
["Compensacion de Potencia",697.40524191243719,1795.5037859367851,1830.9949724818052,1883.5381160435875,1933.4202248903582,1959.6239223515086,10100.486263616482]
["Seguimiento de la Demanda",50780,50780,50780,50780,50780,50780,304680]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratos",{"$f":"+SUM('GEN-502 Cos_Pot'!B25:B107)","v":18613252.420599993},{"$f":"+SUM('GEN-502 Cos_Pot'!C25:C107)","v":18688356.906299997},{"$f":"+SUM('GEN-502 Cos_Pot'!D25:D107)","v":18837228.007999998},{"$f":"+SUM('GEN-502 Cos_Pot'!E25:E107)","v":18891872.498499993},{"$f":"+SUM('GEN-502 Cos_Pot'!F25:F107)","v":18813495.446499996},{"$f":"+SUM('GEN-502 Cos_Pot'!G25:G107)","v":18877227.884999994},112721433.16489998]
[{"$f":"+'GEN-502 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-502 Pot'!B25*'GEN-502 Pre_Pot'!B25*1000","v":539057.75999999989},{"$f":"+'GEN-502 Pot'!C25*'GEN-502 Pre_Pot'!C25*1000","v":539057.75999999989},{"$f":"+'GEN-502 Pot'!D25*'GEN-502 Pre_Pot'!D25*1000","v":539057.75999999989},{"$f":"+'GEN-502 Pot'!E25*'GEN-502 Pre_Pot'!E25*1000","v":539057.75999999989},{"$f":"+'GEN-502 Pot'!F25*'GEN-502 Pre_Pot'!F25*1000","v":539057.75999999989},{"$f":"+'GEN-502 Pot'!G25*'GEN-502 Pre_Pot'!G25*1000","v":539057.75999999989},3234346.5599999991]
[{"$f":"+'GEN-502 Pot'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-502 Pot'!B26*'GEN-502 Pre_Pot'!B26*1000","v":519750},{"$f":"+'GEN-502 Pot'!C26*'GEN-502 Pre_Pot'!C26*1000","v":519750},{"$f":"+'GEN-502 Pot'!D26*'GEN-502 Pre_Pot'!D26*1000","v":519750},{"$f":"+'GEN-502 Pot'!E26*'GEN-502 Pre_Pot'!E26*1000","v":519750},{"$f":"+'GEN-502 Pot'!F26*'GEN-502 Pre_Pot'!F26*1000","v":519750},{"$f":"+'GEN-502 Pot'!G26*'GEN-502 Pre_Pot'!G26*1000","v":519750},3118500]
[{"$f":"+'GEN-502 Pot'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-502 Pot'!B27*'GEN-502 Pre_Pot'!B27*1000","v":68336.75},{"$f":"+'GEN-502 Pot'!C27*'GEN-502 Pre_Pot'!C27*1000","v":68336.75},{"$f":"+'GEN-502 Pot'!D27*'GEN-502 Pre_Pot'!D27*1000","v":68336.75},{"$f":"+'GEN-502 Pot'!E27*'GEN-502 Pre_Pot'!E27*1000","v":68336.75},{"$f":"+'GEN-502 Pot'!F27*'GEN-502 Pre_Pot'!F27*1000","v":68336.75},{"$f":"+'GEN-502 Pot'!G27*'GEN-502 Pre_Pot'!G27*1000","v":68336.75},{"$f":"+SUM(B27:G27)","v":410020.5}]
[{"$f":"+'GEN-502 Pot'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-502 Pot'!B28*'GEN-502 Pre_Pot'!B28*1000","v":132846.61500000002},{"$f":"+'GEN-502 Pot'!C28*'GEN-502 Pre_Pot'!C28*1000","v":132846.61500000002},{"$f":"+'GEN-502 Pot'!D28*'GEN-502 Pre_Pot'!D28*1000","v":132846.61500000002},{"$f":"+'GEN-502 Pot'!E28*'GEN-502 Pre_Pot'!E28*1000","v":132846.61500000002},{"$f":"+'GEN-502 Pot'!F28*'GEN-502 Pre_Pot'!F28*1000","v":132846.61500000002},{"$f":"+'GEN-502 Pot'!G28*'GEN-502 Pre_Pot'!G28*1000","v":132846.61500000002},797079.69000000006]
[{"$f":"+'GEN-502 Pot'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-502 Pot'!B29*'GEN-502 Pre_Pot'!B29*1000","v":20834.5},{"$f":"+'GEN-502 Pot'!C29*'GEN-502 Pre_Pot'!C29*1000","v":20834.5},{"$f":"+'GEN-502 Pot'!D29*'GEN-502 Pre_Pot'!D29*1000","v":20834.5},{"$f":"+'GEN-502 Pot'!E29*'GEN-502 Pre_Pot'!E29*1000","v":20834.5},{"$f":"+'GEN-502 Pot'!F29*'GEN-502 Pre_Pot'!F29*1000","v":20834.5},{"$f":"+'GEN-502 Pot'!G29*'GEN-502 Pre_Pot'!G29*1000","v":20834.5},125007]
[{"$f":"+'GEN-502 Pot'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-502 Pot'!B30*'GEN-502 Pre_Pot'!B30*1000","v":42015.479999999996},{"$f":"+'GEN-502 Pot'!C30*'GEN-502 Pre_Pot'!C30*1000","v":42015.479999999996},{"$f":"+'GEN-502 Pot'!D30*'GEN-502 Pre_Pot'!D30*1000","v":42015.479999999996},{"$f":"+'GEN-502 Pot'!E30*'GEN-502 Pre_Pot'!E30*1000","v":42015.479999999996},{"$f":"+'GEN-502 Pot'!F30*'GEN-502 Pre_Pot'!F30*1000","v":42015.479999999996},{"$f":"+'GEN-502 Pot'!G30*'GEN-502 Pre_Pot'!G30*1000","v":42015.479999999996},252092.87999999995]
[{"$f":"+'GEN-502 Pot'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-502 Pot'!B31*'GEN-502 Pre_Pot'!B31*1000","v":78763.8},{"$f":"+'GEN-502 Pot'!C31*'GEN-502 Pre_Pot'!C31*1000","v":78763.8},{"$f":"+'GEN-502 Pot'!D31*'GEN-502 Pre_Pot'!D31*1000","v":78763.8},{"$f":"+'GEN-502 Pot'!E31*'GEN-502 Pre_Pot'!E31*1000","v":78763.8},{"$f":"+'GEN-502 Pot'!F31*'GEN-502 Pre_Pot'!F31*1000","v":78763.8},{"$f":"+'GEN-502 Pot'!G31*'GEN-502 Pre_Pot'!G31*1000","v":78763.8},472582.8]
[{"$f":"+'GEN-502 Pot'!A32","v":"Río Chico No. 29-11"},{"$f":"+'GEN-502 Pot'!B32*'GEN-502 Pre_Pot'!B32*1000","v":48302.400000000001},{"$f":"+'GEN-502 Pot'!C32*'GEN-502 Pre_Pot'!C32*1000","v":48302.400000000001},{"$f":"+'GEN-502 Pot'!D32*'GEN-502 Pre_Pot'!D32*1000","v":48302.400000000001},{"$f":"+'GEN-502 Pot'!E32*'GEN-502 Pre_Pot'!E32*1000","v":48302.400000000001},{"$f":"+'GEN-502 Pot'!F32*'GEN-502 Pre_Pot'!F32*1000","v":48302.400000000001},{"$f":"+'GEN-502 Pot'!G32*'GEN-502 Pre_Pot'!G32*1000","v":48302.400000000001},289814.40000000002]
[{"$f":"+'GEN-502 Pot'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-502 Pot'!B33*'GEN-502 Pre_Pot'!B33*1000","v":45962.400000000001},{"$f":"+'GEN-502 Pot'!C33*'GEN-502 Pre_Pot'!C33*1000","v":45962.400000000001},{"$f":"+'GEN-502 Pot'!D33*'GEN-502 Pre_Pot'!D33*1000","v":45962.400000000001},{"$f":"+'GEN-502 Pot'!E33*'GEN-502 Pre_Pot'!E33*1000","v":45962.400000000001},{"$f":"+'GEN-502 Pot'!F33*'GEN-502 Pre_Pot'!F33*1000","v":45962.400000000001},{"$f":"+'GEN-502 Pot'!G33*'GEN-502 Pre_Pot'!G33*1000","v":45962.400000000001},275774.40000000002]
[{"$f":"+'GEN-502 Pot'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-502 Pot'!B34*'GEN-502 Pre_Pot'!B34*1000","v":56669.5},{"$f":"+'GEN-502 Pot'!C34*'GEN-502 Pre_Pot'!C34*1000","v":56669.5},{"$f":"+'GEN-502 Pot'!D34*'GEN-502 Pre_Pot'!D34*1000","v":56669.5},{"$f":"+'GEN-502 Pot'!E34*'GEN-502 Pre_Pot'!E34*1000","v":56669.5},{"$f":"+'GEN-502 Pot'!F34*'GEN-502 Pre_Pot'!F34*1000","v":56669.5},{"$f":"+'GEN-502 Pot'!G34*'GEN-502 Pre_Pot'!G34*1000","v":56669.5},340017]
[{"$f":"+'GEN-502 Pot'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-502 Pot'!B35*'GEN-502 Pre_Pot'!B35*1000","v":13131.355499999998},{"$f":"+'GEN-502 Pot'!C35*'GEN-502 Pre_Pot'!C35*1000","v":13131.355499999998},{"$f":"+'GEN-502 Pot'!D35*'GEN-502 Pre_Pot'!D35*1000","v":13131.355499999998},{"$f":"+'GEN-502 Pot'!E35*'GEN-502 Pre_Pot'!E35*1000","v":13131.355499999998},{"$f":"+'GEN-502 Pot'!F35*'GEN-502 Pre_Pot'!F35*1000","v":13131.355499999998},{"$f":"+'GEN-502 Pot'!G35*'GEN-502 Pre_Pot'!G35*1000","v":13131.355499999998},78788.133000000002]
[{"$f":"+'GEN-502 Pot'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-502 Pot'!B36*'GEN-502 Pre_Pot'!B36*1000","v":71403.570000000007},{"$f":"+'GEN-502 Pot'!C36*'GEN-502 Pre_Pot'!C36*1000","v":71403.570000000007},{"$f":"+'GEN-502 Pot'!D36*'GEN-502 Pre_Pot'!D36*1000","v":71403.570000000007},{"$f":"+'GEN-502 Pot'!E36*'GEN-502 Pre_Pot'!E36*1000","v":71403.570000000007},{"$f":"+'GEN-502 Pot'!F36*'GEN-502 Pre_Pot'!F36*1000","v":71403.570000000007},{"$f":"+'GEN-502 Pot'!G36*'GEN-502 Pre_Pot'!G36*1000","v":71403.570000000007},428421.42000000004]
[{"$f":"+'GEN-502 Pot'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-502 Pot'!B37*'GEN-502 Pre_Pot'!B37*1000","v":13330.65},{"$f":"+'GEN-502 Pot'!C37*'GEN-502 Pre_Pot'!C37*1000","v":13330.65},{"$f":"+'GEN-502 Pot'!D37*'GEN-502 Pre_Pot'!D37*1000","v":13330.65},{"$f":"+'GEN-502 Pot'!E37*'GEN-502 Pre_Pot'!E37*1000","v":13330.65},{"$f":"+'GEN-502 Pot'!F37*'GEN-502 Pre_Pot'!F37*1000","v":13330.65},{"$f":"+'GEN-502 Pot'!G37*'GEN-502 Pre_Pot'!G37*1000","v":13330.65},79983.899999999994]
[{"$f":"+'GEN-502 Pot'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-502 Pot'!B38*'GEN-502 Pre_Pot'!B38*1000","v":50002.500000000007},{"$f":"+'GEN-502 Pot'!C38*'GEN-502 Pre_Pot'!C38*1000","v":50002.500000000007},{"$f":"+'GEN-502 Pot'!D38*'GEN-502 Pre_Pot'!D38*1000","v":50002.500000000007},{"$f":"+'GEN-502 Pot'!E38*'GEN-502 Pre_Pot'!E38*1000","v":50002.500000000007},{"$f":"+'GEN-502 Pot'!F38*'GEN-502 Pre_Pot'!F38*1000","v":50002.500000000007},{"$f":"+'GEN-502 Pot'!G38*'GEN-502 Pre_Pot'!G38*1000","v":50002.500000000007},300015.00000000006]
[{"$f":"+'GEN-502 Pot'!A39","v":"PASO ANCHO No. 86-11"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A40","v":"Hidroecológica del Teribe No. 87-11"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},null,null,null,null,null,null,{"$f":"+SUM(B41:G41)","v":0}]
[{"$f":"+'GEN-502 Pot'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A45","v":"AES No. 117-12"},{"$f":"+'GEN-502 Pot'!B45*'GEN-502 Pre_Pot'!B45*1000","v":2100000},{"$f":"+'GEN-502 Pot'!C45*'GEN-502 Pre_Pot'!C45*1000","v":2100000},{"$f":"+'GEN-502 Pot'!D45*'GEN-502 Pre_Pot'!D45*1000","v":2100000},{"$f":"+'GEN-502 Pot'!E45*'GEN-502 Pre_Pot'!E45*1000","v":2100000},{"$f":"+'GEN-502 Pot'!F45*'GEN-502 Pre_Pot'!F45*1000","v":2100000},{"$f":"+'GEN-502 Pot'!G45*'GEN-502 Pre_Pot'!G45*1000","v":2100000},12600000]
[{"$f":"+'GEN-502 Pot'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-502 Pot'!B46*'GEN-502 Pre_Pot'!B46*1000","v":10244.496000000001},{"$f":"+'GEN-502 Pot'!C46*'GEN-502 Pre_Pot'!C46*1000","v":10244.496000000001},{"$f":"+'GEN-502 Pot'!D46*'GEN-502 Pre_Pot'!D46*1000","v":10244.496000000001},{"$f":"+'GEN-502 Pot'!E46*'GEN-502 Pre_Pot'!E46*1000","v":10244.496000000001},{"$f":"+'GEN-502 Pot'!F46*'GEN-502 Pre_Pot'!F46*1000","v":10244.496000000001},{"$f":"+'GEN-502 Pot'!G46*'GEN-502 Pre_Pot'!G46*1000","v":10244.496000000001},61466.976000000002]
[{"$f":"+'GEN-502 Pot'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-502 Pot'!B47*'GEN-502 Pre_Pot'!B47*1000","v":47045.4},{"$f":"+'GEN-502 Pot'!C47*'GEN-502 Pre_Pot'!C47*1000","v":47045.4},{"$f":"+'GEN-502 Pot'!D47*'GEN-502 Pre_Pot'!D47*1000","v":47045.4},{"$f":"+'GEN-502 Pot'!E47*'GEN-502 Pre_Pot'!E47*1000","v":47045.4},{"$f":"+'GEN-502 Pot'!F47*'GEN-502 Pre_Pot'!F47*1000","v":47045.4},{"$f":"+'GEN-502 Pot'!G47*'GEN-502 Pre_Pot'!G47*1000","v":47045.4},282272.40000000002]
[{"$f":"+'GEN-502 Pot'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-502 Pot'!B48*'GEN-502 Pre_Pot'!B48*1000","v":7482.09},{"$f":"+'GEN-502 Pot'!C48*'GEN-502 Pre_Pot'!C48*1000","v":7482.09},{"$f":"+'GEN-502 Pot'!D48*'GEN-502 Pre_Pot'!D48*1000","v":7482.09},{"$f":"+'GEN-502 Pot'!E48*'GEN-502 Pre_Pot'!E48*1000","v":7482.09},{"$f":"+'GEN-502 Pot'!F48*'GEN-502 Pre_Pot'!F48*1000","v":7482.09},{"$f":"+'GEN-502 Pot'!G48*'GEN-502 Pre_Pot'!G48*1000","v":7482.09},44892.539999999994]
[{"$f":"+'GEN-502 Pot'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},null,null,null,null,null,null,{"$f":"+SUM(B49:G49)","v":0}]
[{"$f":"+'GEN-502 Pot'!A50","v":"CALDERA ENERGY CORP. No.03-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A53","v":"HIDROIBERICA, S.A. No.06-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A56","v":"HIDRONORTH CORP. No.09-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 07-15"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 08-15"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-502 Pot'!B68*'GEN-502 Pre_Pot'!B68*1000","v":7610679.9999999991},{"$f":"+'GEN-502 Pot'!C68*'GEN-502 Pre_Pot'!C68*1000","v":7610679.9999999991},{"$f":"+'GEN-502 Pot'!D68*'GEN-502 Pre_Pot'!D68*1000","v":7610679.9999999991},{"$f":"+'GEN-502 Pot'!E68*'GEN-502 Pre_Pot'!E68*1000","v":7610679.9999999991},{"$f":"+'GEN-502 Pot'!F68*'GEN-502 Pre_Pot'!F68*1000","v":7610679.9999999991},{"$f":"+'GEN-502 Pot'!G68*'GEN-502 Pre_Pot'!G68*1000","v":7610679.9999999991},45664079.999999993]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'GEN-502 Pot'!B69*'GEN-502 Pre_Pot'!B69*1000","v":6289640},{"$f":"+'GEN-502 Pot'!C69*'GEN-502 Pre_Pot'!C69*1000","v":6289640},{"$f":"+'GEN-502 Pot'!D69*'GEN-502 Pre_Pot'!D69*1000","v":6289640},{"$f":"+'GEN-502 Pot'!E69*'GEN-502 Pre_Pot'!E69*1000","v":6289640},{"$f":"+'GEN-502 Pot'!F69*'GEN-502 Pre_Pot'!F69*1000","v":6289640},{"$f":"+'GEN-502 Pot'!G69*'GEN-502 Pre_Pot'!G69*1000","v":6289640},37737840]
[{"$f":"+'GEN-502 Pot'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+'GEN-502 Pot'!B70*'GEN-502 Pre_Pot'!B70*1000","v":3180.7867000000001},{"$f":"+'GEN-502 Pot'!C70*'GEN-502 Pre_Pot'!C70*1000","v":1957.3085999999998},null,null,null,null,{"$f":"+SUM(B70:G70)","v":5138.0953}]
[{"$f":"+'GEN-502 Pot'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+'GEN-502 Pot'!B71*'GEN-502 Pre_Pot'!B71*1000","v":39900},{"$f":"+'GEN-502 Pot'!C71*'GEN-502 Pre_Pot'!C71*1000","v":34199.999999999993},null,null,null,null,74100]
[{"$f":"+'GEN-502 Pot'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+'GEN-502 Pot'!B72*'GEN-502 Pre_Pot'!B72*1000","v":6562.5},{"$f":"+'GEN-502 Pot'!C72*'GEN-502 Pre_Pot'!C72*1000","v":5625},null,null,null,null,12187.5]
[{"$f":"+'GEN-502 Pot'!A73","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+'GEN-502 Pot'!B73*'GEN-502 Pre_Pot'!B73*1000","v":61281.38240000001},{"$f":"+'GEN-502 Pot'!C73*'GEN-502 Pre_Pot'!C73*1000","v":52526.899200000007},null,null,null,null,113808.28160000002]
[{"$f":"+'GEN-502 Pot'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+'GEN-502 Pot'!B74*'GEN-502 Pre_Pot'!B74*1000","v":349.12499999999585},{"$f":"+'GEN-502 Pot'!C74*'GEN-502 Pre_Pot'!C74*1000","v":299.24999999999642},null,null,null,null,648.37499999999227]
[{"$f":"+'GEN-502 Pot'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A79","v":"HIDROIBÉRICA No. 06-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},{"$f":"+'GEN-502 Pot'!B82*'GEN-502 Pre_Pot'!B82*1000","v":154476},{"$f":"+'GEN-502 Pot'!C82*'GEN-502 Pre_Pot'!C82*1000","v":154939.5},{"$f":"+'GEN-502 Pot'!D82*'GEN-502 Pre_Pot'!D82*1000","v":108749.99999999999},{"$f":"+'GEN-502 Pot'!E82*'GEN-502 Pre_Pot'!E82*1000","v":120000},{"$f":"+'GEN-502 Pot'!F82*'GEN-502 Pre_Pot'!F82*1000","v":107887.5},{"$f":"+'GEN-502 Pot'!G82*'GEN-502 Pre_Pot'!G82*1000","v":116250},762303]
[{"$f":"+'GEN-502 Pot'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},{"$f":"+'GEN-502 Pot'!B83*'GEN-502 Pre_Pot'!B83*1000","v":368831.37599999999},{"$f":"+'GEN-502 Pot'!C83*'GEN-502 Pre_Pot'!C83*1000","v":353463.402},{"$f":"+'GEN-502 Pot'!D83*'GEN-502 Pre_Pot'!D83*1000","v":222835.62299999996},{"$f":"+'GEN-502 Pot'!E83*'GEN-502 Pre_Pot'!E83*1000","v":245887.584},{"$f":"+'GEN-502 Pot'!F83*'GEN-502 Pre_Pot'!F83*1000","v":230519.61},{"$f":"+'GEN-502 Pot'!G83*'GEN-502 Pre_Pot'!G83*1000","v":238203.59700000001},1659741.1919999998]
[{"$f":"+'GEN-502 Pot'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},{"$f":"+'GEN-502 Pot'!B84*'GEN-502 Pre_Pot'!B84*1000","v":0},{"$f":"+'GEN-502 Pot'!C84*'GEN-502 Pre_Pot'!C84*1000","v":0},{"$f":"+'GEN-502 Pot'!D84*'GEN-502 Pre_Pot'!D84*1000","v":239249.99999999997},{"$f":"+'GEN-502 Pot'!E84*'GEN-502 Pre_Pot'!E84*1000","v":264000},{"$f":"+'GEN-502 Pot'!F84*'GEN-502 Pre_Pot'!F84*1000","v":222750},{"$f":"+'GEN-502 Pot'!G84*'GEN-502 Pre_Pot'!G84*1000","v":255750},981750]
[{"$f":"+'GEN-502 Pot'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},null,null,{"$f":"+'GEN-502 Pot'!D85*'GEN-502 Pre_Pot'!D85*1000","v":46342},{"$f":"+'GEN-502 Pot'!E85*'GEN-502 Pre_Pot'!E85*1000","v":51136},{"$f":"+'GEN-502 Pot'!F85*'GEN-502 Pre_Pot'!F85*1000","v":47940},{"$f":"+'GEN-502 Pot'!G85*'GEN-502 Pre_Pot'!G85*1000","v":61922.5},207340.5]
[{"$f":"+'GEN-502 Pot'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},{"$f":"+'GEN-502 Pot'!B86*'GEN-502 Pre_Pot'!B86*1000","v":94371.983999999997},{"$f":"+'GEN-502 Pot'!C86*'GEN-502 Pre_Pot'!C86*1000","v":202055},{"$f":"+'GEN-502 Pot'!D86*'GEN-502 Pre_Pot'!D86*1000","v":82263.618499999997},{"$f":"+'GEN-502 Pot'!E86*'GEN-502 Pre_Pot'!E86*1000","v":34549.648000000001},{"$f":"+'GEN-502 Pot'!F86*'GEN-502 Pre_Pot'!F86*1000","v":95774.07},{"$f":"+'GEN-502 Pot'!G86*'GEN-502 Pre_Pot'!G86*1000","v":41640.021499999995},550654.34199999995]
[{"$f":"+'GEN-502 Pot'!A87","v":"PANAM GENERATING LTD No. 18-23"},null,null,{"$f":"+'GEN-502 Pot'!D87*'GEN-502 Pre_Pot'!D87*1000","v":175087.49999999997},{"$f":"+'GEN-502 Pot'!E87*'GEN-502 Pre_Pot'!E87*1000","v":193200.00000000003},{"$f":"+'GEN-502 Pot'!F87*'GEN-502 Pre_Pot'!F87*1000","v":139125},{"$f":"+'GEN-502 Pot'!G87*'GEN-502 Pre_Pot'!G87*1000","v":187162.5},694575]
[{"$f":"+'GEN-502 Pot'!A88","v":"PANAM GENERATING LTD No. 19-23"},null,null,{"$f":"+'GEN-502 Pot'!D88*'GEN-502 Pre_Pot'!D88*1000","v":125424.99999999999},{"$f":"+'GEN-502 Pot'!E88*'GEN-502 Pre_Pot'!E88*1000","v":138400},{"$f":"+'GEN-502 Pot'!F88*'GEN-502 Pre_Pot'!F88*1000","v":129750},{"$f":"+'GEN-502 Pot'!G88*'GEN-502 Pre_Pot'!G88*1000","v":134075.00000000003},527650]
[{"$f":"+'GEN-502 Pot'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},{"$f":"+'GEN-502 Pot'!B89*'GEN-502 Pre_Pot'!B89*1000","v":118799.99999999999},{"$f":"+'GEN-502 Pot'!C89*'GEN-502 Pre_Pot'!C89*1000","v":113850},{"$f":"+'GEN-502 Pot'!D89*'GEN-502 Pre_Pot'!D89*1000","v":71774.999999999985},{"$f":"+'GEN-502 Pot'!E89*'GEN-502 Pre_Pot'!E89*1000","v":79200},{"$f":"+'GEN-502 Pot'!F89*'GEN-502 Pre_Pot'!F89*1000","v":74250},{"$f":"+'GEN-502 Pot'!G89*'GEN-502 Pre_Pot'!G89*1000","v":76725},534600]
[{"$f":"+'GEN-502 Pot'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},{"$f":"+'GEN-502 Pot'!B90*'GEN-502 Pre_Pot'!B90*1000","v":0},{"$f":"+'GEN-502 Pot'!C90*'GEN-502 Pre_Pot'!C90*1000","v":3941.2799999999997},null,null,null,null,3941.2799999999997]

{"sheet":"GEN-502 Gen","index":6,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Compra Mensual de Energía para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía",{"$f":"+B9+B15","v":367133.44275111385},375077.23797935876,362773.51446306938,369272.20155327843,346888.65153984429,376317.47620403022,{"$f":"+SUM(B8:G8)","v":2197462.5244906945}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":367133.44275111385},375077.23797935876,362773.51446306938,369272.20155327843,346888.65153984429,376317.47620403022,2197462.5244906945]
["Mercado Ocasional",{"$f":"+'GEN-502 Gen_P'!B16+'GEN-502 Gen_FP'!B16","v":-3267.0690136882622},{"$f":"+'GEN-502 Gen_P'!C16+'GEN-502 Gen_FP'!C16","v":4023.7391791935515},{"$f":"+'GEN-502 Gen_P'!D16+'GEN-502 Gen_FP'!D16","v":-5250.4615363873017},{"$f":"+'GEN-502 Gen_P'!E16+'GEN-502 Gen_FP'!E16","v":-6526.2205935244565},{"$f":"+'GEN-502 Gen_P'!F16+'GEN-502 Gen_FP'!F16","v":-9421.4485751447646},{"$f":"+'GEN-502 Gen_P'!G16+'GEN-502 Gen_FP'!G16","v":4399.9755302928679},-16041.485009258366]
["Energía Transferencia ACP",{"$f":"+'GEN-502 Gen_P'!B17+'GEN-502 Gen_FP'!B17","v":0},{"$f":"+'GEN-502 Gen_P'!C17+'GEN-502 Gen_FP'!C17","v":0},{"$f":"+'GEN-502 Gen_P'!D17+'GEN-502 Gen_FP'!D17","v":0},{"$f":"+'GEN-502 Gen_P'!E17+'GEN-502 Gen_FP'!E17","v":0},{"$f":"+'GEN-502 Gen_P'!F17+'GEN-502 Gen_FP'!F17","v":0},{"$f":"+'GEN-502 Gen_P'!G17+'GEN-502 Gen_FP'!G17","v":0},0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"+SUM(B25:B107)","v":370400.5117648021},371053.49880016519,368023.97599945671,375798.42214680288,356310.10011498904,371917.50067373732,2213504.0094999531]
[{"$f":"+'GEN-502 Gen_P'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-502 Gen_P'!B25+'GEN-502 Gen_FP'!B25","v":8073.6151098922001},{"$f":"+'GEN-502 Gen_P'!C25+'GEN-502 Gen_FP'!C25","v":8033.743887598117},{"$f":"+'GEN-502 Gen_P'!D25+'GEN-502 Gen_FP'!D25","v":7878.5418970057417},{"$f":"+'GEN-502 Gen_P'!E25+'GEN-502 Gen_FP'!E25","v":8019.6772789299785},{"$f":"+'GEN-502 Gen_P'!F25+'GEN-502 Gen_FP'!F25","v":7621.4861196758629},{"$f":"+'GEN-502 Gen_P'!G25+'GEN-502 Gen_FP'!G25","v":8166.8191694653915},47793.883462567297]
[{"$f":"+'GEN-502 Gen_P'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-502 Gen_P'!B26+'GEN-502 Gen_FP'!B26","v":16409.594295973999},{"$f":"+'GEN-502 Gen_P'!C26+'GEN-502 Gen_FP'!C26","v":16328.556176987026},{"$f":"+'GEN-502 Gen_P'!D26+'GEN-502 Gen_FP'!D26","v":16013.108677337461},{"$f":"+'GEN-502 Gen_P'!E26+'GEN-502 Gen_FP'!E26","v":16299.9658443761},{"$f":"+'GEN-502 Gen_P'!F26+'GEN-502 Gen_FP'!F26","v":15490.643714615715},{"$f":"+'GEN-502 Gen_P'!G26+'GEN-502 Gen_FP'!G26","v":16599.031219027209},97140.899928317507]
[{"$f":"+'GEN-502 Gen_P'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-502 Gen_P'!B27+'GEN-502 Gen_FP'!B27","v":3157.3669602094847},{"$f":"+'GEN-502 Gen_P'!C27+'GEN-502 Gen_FP'!C27","v":3141.7744309371574},{"$f":"+'GEN-502 Gen_P'!D27+'GEN-502 Gen_FP'!D27","v":3081.0792367044396},{"$f":"+'GEN-502 Gen_P'!E27+'GEN-502 Gen_FP'!E27","v":3136.273370402756},{"$f":"+'GEN-502 Gen_P'!F27+'GEN-502 Gen_FP'!F27","v":2980.5518512364492},{"$f":"+'GEN-502 Gen_P'!G27+'GEN-502 Gen_FP'!G27","v":3193.816483037645},{"$f":"+SUM(B27:G27)","v":18690.862332527933}]
[{"$f":"+'GEN-502 Gen_P'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-502 Gen_P'!B28+'GEN-502 Gen_FP'!B28","v":9320.5453722129405},{"$f":"+'GEN-502 Gen_P'!C28+'GEN-502 Gen_FP'!C28","v":9274.5162351560793},{"$f":"+'GEN-502 Gen_P'!D28+'GEN-502 Gen_FP'!D28","v":9095.3440581963932},{"$f":"+'GEN-502 Gen_P'!E28+'GEN-502 Gen_FP'!E28","v":9258.2771077589969},{"$f":"+'GEN-502 Gen_P'!F28+'GEN-502 Gen_FP'!F28","v":8798.5872766082994},{"$f":"+'GEN-502 Gen_P'!G28+'GEN-502 Gen_FP'!G28","v":9428.1443417330483},55175.414391665763]
[{"$f":"+'GEN-502 Gen_P'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-502 Gen_P'!B29+'GEN-502 Gen_FP'!B29","v":394.67323793301045},{"$f":"+'GEN-502 Gen_P'!C29+'GEN-502 Gen_FP'!C29","v":392.72416008015716},{"$f":"+'GEN-502 Gen_P'!D29+'GEN-502 Gen_FP'!D29","v":385.13721528194782},{"$f":"+'GEN-502 Gen_P'!E29+'GEN-502 Gen_FP'!E29","v":392.03652338776794},{"$f":"+'GEN-502 Gen_P'!F29+'GEN-502 Gen_FP'!F29","v":372.57121670667948},{"$f":"+'GEN-502 Gen_P'!G29+'GEN-502 Gen_FP'!G29","v":399.22945562230581},2336.3718090118687]
[{"$f":"+'GEN-502 Gen_P'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-502 Gen_P'!B30+'GEN-502 Gen_FP'!B30","v":1730.2389885202579},{"$f":"+'GEN-502 Gen_P'!C30+'GEN-502 Gen_FP'!C30","v":1721.6942731239719},{"$f":"+'GEN-502 Gen_P'!D30+'GEN-502 Gen_FP'!D30","v":1688.4332702691474},{"$f":"+'GEN-502 Gen_P'!E30+'GEN-502 Gen_FP'!E30","v":1718.6796886506488},{"$f":"+'GEN-502 Gen_P'!F30+'GEN-502 Gen_FP'!F30","v":1633.3442027192727},{"$f":"+'GEN-502 Gen_P'!G30+'GEN-502 Gen_FP'!G30","v":1750.2133488987097},10242.603772182008]
[{"$f":"+'GEN-502 Gen_P'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-502 Gen_P'!B31+'GEN-502 Gen_FP'!B31","v":1243.3689304562165},{"$f":"+'GEN-502 Gen_P'!C31+'GEN-502 Gen_FP'!C31","v":1237.2286031870808},{"$f":"+'GEN-502 Gen_P'!D31+'GEN-502 Gen_FP'!D31","v":1213.326877575827},{"$f":"+'GEN-502 Gen_P'!E31+'GEN-502 Gen_FP'!E31","v":1235.0622893441757},{"$f":"+'GEN-502 Gen_P'!F31+'GEN-502 Gen_FP'!F31","v":1173.7392625389602},{"$f":"+'GEN-502 Gen_P'!G31+'GEN-502 Gen_FP'!G31","v":1257.7227273970325},7360.4486904992937]
[{"$f":"+'GEN-502 Gen_P'!A32","v":"Río Chico No. 29-11"},{"$f":"+'GEN-502 Gen_P'!B32+'GEN-502 Gen_FP'!B32","v":762.50388409990819},{"$f":"+'GEN-502 Gen_P'!C32+'GEN-502 Gen_FP'!C32","v":758.73828945002219},{"$f":"+'GEN-502 Gen_P'!D32+'GEN-502 Gen_FP'!D32","v":744.08040459473295},{"$f":"+'GEN-502 Gen_P'!E32+'GEN-502 Gen_FP'!E32","v":757.40978374352312},{"$f":"+'GEN-502 Gen_P'!F32+'GEN-502 Gen_FP'!F32","v":719.8030485433901},{"$f":"+'GEN-502 Gen_P'!G32+'GEN-502 Gen_FP'!G32","v":771.30644112933123},4513.8418515609083]
[{"$f":"+'GEN-502 Gen_P'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-502 Gen_P'!B33+'GEN-502 Gen_FP'!B33","v":725.56453763278057},{"$f":"+'GEN-502 Gen_P'!C33+'GEN-502 Gen_FP'!C33","v":721.98136645420732},{"$f":"+'GEN-502 Gen_P'!D33+'GEN-502 Gen_FP'!D33","v":708.03357986652759},{"$f":"+'GEN-502 Gen_P'!E33+'GEN-502 Gen_FP'!E33","v":720.71721993800111},{"$f":"+'GEN-502 Gen_P'!F33+'GEN-502 Gen_FP'!F33","v":684.93233541957989},{"$f":"+'GEN-502 Gen_P'!G33+'GEN-502 Gen_FP'!G33","v":733.940656567019},4295.1696958781158]
[{"$f":"+'GEN-502 Gen_P'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-502 Gen_P'!B34+'GEN-502 Gen_FP'!B34","v":3157.3669602094847},{"$f":"+'GEN-502 Gen_P'!C34+'GEN-502 Gen_FP'!C34","v":3141.7744309371574},{"$f":"+'GEN-502 Gen_P'!D34+'GEN-502 Gen_FP'!D34","v":3081.0792367044396},{"$f":"+'GEN-502 Gen_P'!E34+'GEN-502 Gen_FP'!E34","v":3136.273370402756},{"$f":"+'GEN-502 Gen_P'!F34+'GEN-502 Gen_FP'!F34","v":2980.5518512364492},{"$f":"+'GEN-502 Gen_P'!G34+'GEN-502 Gen_FP'!G34","v":3193.816483037645},18690.862332527933]
[{"$f":"+'GEN-502 Gen_P'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-502 Gen_P'!B35+'GEN-502 Gen_FP'!B35","v":600.84688516972847},{"$f":"+'GEN-502 Gen_P'!C35+'GEN-502 Gen_FP'!C35","v":597.87962708308066},{"$f":"+'GEN-502 Gen_P'!D35+'GEN-502 Gen_FP'!D35","v":586.32933253097701},{"$f":"+'GEN-502 Gen_P'!E35+'GEN-502 Gen_FP'!E35","v":596.83277534589581},{"$f":"+'GEN-502 Gen_P'!F35+'GEN-502 Gen_FP'!F35","v":567.19897258425385},{"$f":"+'GEN-502 Gen_P'!G35+'GEN-502 Gen_FP'!G35","v":607.78322881721181},3556.8708215311476]
[{"$f":"+'GEN-502 Gen_P'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-502 Gen_P'!B36+'GEN-502 Gen_FP'!B36","v":3757.2666826492868},{"$f":"+'GEN-502 Gen_P'!C36+'GEN-502 Gen_FP'!C36","v":3738.7115728152166},{"$f":"+'GEN-502 Gen_P'!D36+'GEN-502 Gen_FP'!D36","v":3666.4842916782832},{"$f":"+'GEN-502 Gen_P'!E36+'GEN-502 Gen_FP'!E36","v":3732.165310779279},{"$f":"+'GEN-502 Gen_P'!F36+'GEN-502 Gen_FP'!F36","v":3546.8567029713745},{"$f":"+'GEN-502 Gen_P'!G36+'GEN-502 Gen_FP'!G36","v":3800.6416148147978},22242.126175708239]
[{"$f":"+'GEN-502 Gen_P'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-502 Gen_P'!B37+'GEN-502 Gen_FP'!B37","v":420.87649485642282},{"$f":"+'GEN-502 Gen_P'!C37+'GEN-502 Gen_FP'!C37","v":418.79801327706031},{"$f":"+'GEN-502 Gen_P'!D37+'GEN-502 Gen_FP'!D37","v":410.70735390004546},{"$f":"+'GEN-502 Gen_P'!E37+'GEN-502 Gen_FP'!E37","v":418.06472281545416},{"$f":"+'GEN-502 Gen_P'!F37+'GEN-502 Gen_FP'!F37","v":397.30707000335155},{"$f":"+'GEN-502 Gen_P'!G37+'GEN-502 Gen_FP'!G37","v":425.73521023554605},2491.4888650878806]
[{"$f":"+'GEN-502 Gen_P'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-502 Gen_P'!B38+'GEN-502 Gen_FP'!B38","v":947.21008806284544},{"$f":"+'GEN-502 Gen_P'!C38+'GEN-502 Gen_FP'!C38","v":942.53232928114733},{"$f":"+'GEN-502 Gen_P'!D38+'GEN-502 Gen_FP'!D38","v":924.32377101133204},{"$f":"+'GEN-502 Gen_P'!E38+'GEN-502 Gen_FP'!E38","v":940.88201112082675},{"$f":"+'GEN-502 Gen_P'!F38+'GEN-502 Gen_FP'!F38","v":894.16555537093495},{"$f":"+'GEN-502 Gen_P'!G38+'GEN-502 Gen_FP'!G38","v":958.14494491129358},5607.2586997583803]
[{"$f":"+'GEN-502 Gen_P'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-502 Gen_P'!B39+'GEN-502 Gen_FP'!B39","v":985.04923912340337},{"$f":"+'GEN-502 Gen_P'!C39+'GEN-502 Gen_FP'!C39","v":980.18461322173187},{"$f":"+'GEN-502 Gen_P'!D39+'GEN-502 Gen_FP'!D39","v":979.73421056148391},{"$f":"+'GEN-502 Gen_P'!E39+'GEN-502 Gen_FP'!E39","v":1016.1017669221468},{"$f":"+'GEN-502 Gen_P'!F39+'GEN-502 Gen_FP'!F39","v":947.76810028817647},{"$f":"+'GEN-502 Gen_P'!G39+'GEN-502 Gen_FP'!G39","v":996.42092166166219},5905.2588517786044]
[{"$f":"+'GEN-502 Gen_P'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-502 Gen_P'!B40+'GEN-502 Gen_FP'!B40","v":1254.9906171524126},{"$f":"+'GEN-502 Gen_P'!C40+'GEN-502 Gen_FP'!C40","v":1225.2307665271649},{"$f":"+'GEN-502 Gen_P'!D40+'GEN-502 Gen_FP'!D40","v":1201.5608242735179},{"$f":"+'GEN-502 Gen_P'!E40+'GEN-502 Gen_FP'!E40","v":1246.6063344183744},{"$f":"+'GEN-502 Gen_P'!F40+'GEN-502 Gen_FP'!F40","v":1162.3571041270088},{"$f":"+'GEN-502 Gen_P'!G40+'GEN-502 Gen_FP'!G40","v":1245.5261520770778},7336.2717985755553]
[{"$f":"+'GEN-502 Gen_P'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-502 Gen_P'!B41+'GEN-502 Gen_FP'!B41","v":2785.7950212593778},{"$f":"+'GEN-502 Gen_P'!C41+'GEN-502 Gen_FP'!C41","v":2333.3577463304837},{"$f":"+'GEN-502 Gen_P'!D41+'GEN-502 Gen_FP'!D41","v":2.6804049156870779},{"$f":"+'GEN-502 Gen_P'!E41+'GEN-502 Gen_FP'!E41","v":2.7754631596484565},{"$f":"+'GEN-502 Gen_P'!F41+'GEN-502 Gen_FP'!F41","v":2.5929504630525582},{"$f":"+'GEN-502 Gen_P'!G41+'GEN-502 Gen_FP'!G41","v":2.7784814161719424},{"$f":"+SUM(B41:G41)","v":5129.9800675444212}]
[{"$f":"+'GEN-502 Gen_P'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-502 Gen_P'!B42+'GEN-502 Gen_FP'!B42","v":2.7941300532827302},{"$f":"+'GEN-502 Gen_P'!C42+'GEN-502 Gen_FP'!C42","v":2.7332070945605977},{"$f":"+'GEN-502 Gen_P'!D42+'GEN-502 Gen_FP'!D42","v":2.6804049156870779},{"$f":"+'GEN-502 Gen_P'!E42+'GEN-502 Gen_FP'!E42","v":2.7754631596484565},{"$f":"+'GEN-502 Gen_P'!F42+'GEN-502 Gen_FP'!F42","v":2.5929504630525582},{"$f":"+'GEN-502 Gen_P'!G42+'GEN-502 Gen_FP'!G42","v":2.7784814161719424},16.354637102403363]
[{"$f":"+'GEN-502 Gen_P'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-502 Gen_P'!B43+'GEN-502 Gen_FP'!B43","v":2.7941300532827302},{"$f":"+'GEN-502 Gen_P'!C43+'GEN-502 Gen_FP'!C43","v":2.7332070945605977},{"$f":"+'GEN-502 Gen_P'!D43+'GEN-502 Gen_FP'!D43","v":2.6804049156870779},{"$f":"+'GEN-502 Gen_P'!E43+'GEN-502 Gen_FP'!E43","v":2.7754631596484565},{"$f":"+'GEN-502 Gen_P'!F43+'GEN-502 Gen_FP'!F43","v":2.5929504630525582},{"$f":"+'GEN-502 Gen_P'!G43+'GEN-502 Gen_FP'!G43","v":2.7784814161719424},16.354637102403363]
[{"$f":"+'GEN-502 Gen_P'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-502 Gen_P'!B44+'GEN-502 Gen_FP'!B44","v":2.7941300532827302},{"$f":"+'GEN-502 Gen_P'!C44+'GEN-502 Gen_FP'!C44","v":2.7332070945605977},{"$f":"+'GEN-502 Gen_P'!D44+'GEN-502 Gen_FP'!D44","v":2.6804049156870779},{"$f":"+'GEN-502 Gen_P'!E44+'GEN-502 Gen_FP'!E44","v":2.7754631596484565},{"$f":"+'GEN-502 Gen_P'!F44+'GEN-502 Gen_FP'!F44","v":2.5929504630525582},{"$f":"+'GEN-502 Gen_P'!G44+'GEN-502 Gen_FP'!G44","v":2.7784814161719424},16.354637102403363]
[{"$f":"+'GEN-502 Gen_P'!A45","v":"AES No. 117-12"},{"$f":"+'GEN-502 Gen_P'!B45+'GEN-502 Gen_FP'!B45","v":99452.086642266659},{"$f":"+'GEN-502 Gen_P'!C45+'GEN-502 Gen_FP'!C45","v":98960.946527194086},{"$f":"+'GEN-502 Gen_P'!D45+'GEN-502 Gen_FP'!D45","v":97049.143499014914},{"$f":"+'GEN-502 Gen_P'!E45+'GEN-502 Gen_FP'!E45","v":98787.671784097591},{"$f":"+'GEN-502 Gen_P'!F45+'GEN-502 Gen_FP'!F45","v":93882.689179489185},{"$f":"+'GEN-502 Gen_P'!G45+'GEN-502 Gen_FP'!G45","v":100600.18920622552},588732.72683828801]
[{"$f":"+'GEN-502 Gen_P'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-502 Gen_P'!B46+'GEN-502 Gen_FP'!B46","v":507.48979069453793},{"$f":"+'GEN-502 Gen_P'!C46+'GEN-502 Gen_FP'!C46","v":504.98357285019614},{"$f":"+'GEN-502 Gen_P'!D46+'GEN-502 Gen_FP'!D46","v":495.22791511211614},{"$f":"+'GEN-502 Gen_P'!E46+'GEN-502 Gen_FP'!E46","v":504.09937658970955},{"$f":"+'GEN-502 Gen_P'!F46+'GEN-502 Gen_FP'!F46","v":479.06995107019338},{"$f":"+'GEN-502 Gen_P'!G46+'GEN-502 Gen_FP'!G46","v":513.34839406376796},3004.2190003805213]
[{"$f":"+'GEN-502 Gen_P'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-502 Gen_P'!B47+'GEN-502 Gen_FP'!B47","v":2503.3510951953403},{"$f":"+'GEN-502 Gen_P'!C47+'GEN-502 Gen_FP'!C47","v":2490.9883968702279},{"$f":"+'GEN-502 Gen_P'!D47+'GEN-502 Gen_FP'!D47","v":2442.8655835037753},{"$f":"+'GEN-502 Gen_P'!E47+'GEN-502 Gen_FP'!E47","v":2486.6268240511417},{"$f":"+'GEN-502 Gen_P'!F47+'GEN-502 Gen_FP'!F47","v":2363.1614047751414},{"$f":"+'GEN-502 Gen_P'!G47+'GEN-502 Gen_FP'!G47","v":2532.2504768767049},14819.243781272331]
[{"$f":"+'GEN-502 Gen_P'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-502 Gen_P'!B48+'GEN-502 Gen_FP'!B48","v":261.89049482463554},{"$f":"+'GEN-502 Gen_P'!C48+'GEN-502 Gen_FP'!C48","v":260.59715918827777},{"$f":"+'GEN-502 Gen_P'!D48+'GEN-502 Gen_FP'!D48","v":255.56274454740597},{"$f":"+'GEN-502 Gen_P'!E48+'GEN-502 Gen_FP'!E48","v":260.14086903145699},{"$f":"+'GEN-502 Gen_P'!F48+'GEN-502 Gen_FP'!F48","v":247.22441483932153},{"$f":"+'GEN-502 Gen_P'!G48+'GEN-502 Gen_FP'!G48","v":264.91383157639387},1550.3295140074915]
[{"$f":"+'GEN-502 Gen_P'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-502 Gen_P'!B49+'GEN-502 Gen_FP'!B49","v":1092.5048508335476},{"$f":"+'GEN-502 Gen_P'!C49+'GEN-502 Gen_FP'!C49","v":1035.5556190167094},{"$f":"+'GEN-502 Gen_P'!D49+'GEN-502 Gen_FP'!D49","v":1074.5188740455217},{"$f":"+'GEN-502 Gen_P'!E49+'GEN-502 Gen_FP'!E49","v":983.45479348492563},{"$f":"+'GEN-502 Gen_P'!F49+'GEN-502 Gen_FP'!F49","v":921.79388961518453},{"$f":"+'GEN-502 Gen_P'!G49+'GEN-502 Gen_FP'!G49","v":1000.8760728979379},{"$f":"+SUM(B49:G49)","v":6108.7040998938264}]
[{"$f":"+'GEN-502 Gen_P'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-502 Gen_P'!B50+'GEN-502 Gen_FP'!B50","v":1236.0473625538855},{"$f":"+'GEN-502 Gen_P'!C50+'GEN-502 Gen_FP'!C50","v":2186.5656756484786},{"$f":"+'GEN-502 Gen_P'!D50+'GEN-502 Gen_FP'!D50","v":2590.2878538665645},{"$f":"+'GEN-502 Gen_P'!E50+'GEN-502 Gen_FP'!E50","v":3546.9478345337898},{"$f":"+'GEN-502 Gen_P'!F50+'GEN-502 Gen_FP'!F50","v":2166.0077574982142},{"$f":"+'GEN-502 Gen_P'!G50+'GEN-502 Gen_FP'!G50","v":694.6203540429857},12420.476838143917]
[{"$f":"+'GEN-502 Gen_P'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-502 Gen_P'!B51+'GEN-502 Gen_FP'!B51","v":412.01578751796188},{"$f":"+'GEN-502 Gen_P'!C51+'GEN-502 Gen_FP'!C51","v":683.30177364014969},{"$f":"+'GEN-502 Gen_P'!D51+'GEN-502 Gen_FP'!D51","v":1022.4820475789072},{"$f":"+'GEN-502 Gen_P'!E51+'GEN-502 Gen_FP'!E51","v":1227.7896350309272},{"$f":"+'GEN-502 Gen_P'!F51+'GEN-502 Gen_FP'!F51","v":828.17943669049396},{"$f":"+'GEN-502 Gen_P'!G51+'GEN-502 Gen_FP'!G51","v":347.31017702149285},4521.0788574799326]
[{"$f":"+'GEN-502 Gen_P'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-502 Gen_P'!B52+'GEN-502 Gen_FP'!B52","v":5199.2130152482132},{"$f":"+'GEN-502 Gen_P'!C52+'GEN-502 Gen_FP'!C52","v":5766.5014783998513},{"$f":"+'GEN-502 Gen_P'!D52+'GEN-502 Gen_FP'!D52","v":8335.1350102296819},{"$f":"+'GEN-502 Gen_P'!E52+'GEN-502 Gen_FP'!E52","v":11485.478097355404},{"$f":"+'GEN-502 Gen_P'!F52+'GEN-502 Gen_FP'!F52","v":7069.6347314703344},{"$f":"+'GEN-502 Gen_P'!G52+'GEN-502 Gen_FP'!G52","v":4311.1492511547895},42167.111583858277]
[{"$f":"+'GEN-502 Gen_P'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-502 Gen_P'!B53+'GEN-502 Gen_FP'!B53","v":112.61764858824293},{"$f":"+'GEN-502 Gen_P'!C53+'GEN-502 Gen_FP'!C53","v":180.39166824099948},{"$f":"+'GEN-502 Gen_P'!D53+'GEN-502 Gen_FP'!D53","v":218.1295034835002},{"$f":"+'GEN-502 Gen_P'!E53+'GEN-502 Gen_FP'!E53","v":275.57056252916362},{"$f":"+'GEN-502 Gen_P'!F53+'GEN-502 Gen_FP'!F53","v":236.98673111451055},{"$f":"+'GEN-502 Gen_P'!G53+'GEN-502 Gen_FP'!G53","v":238.94940179078708},1262.6455157472039]
[{"$f":"+'GEN-502 Gen_P'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'GEN-502 Gen_P'!B54+'GEN-502 Gen_FP'!B54","v":1096.8617993912085},{"$f":"+'GEN-502 Gen_P'!C54+'GEN-502 Gen_FP'!C54","v":1156.1466009991332},{"$f":"+'GEN-502 Gen_P'!D54+'GEN-502 Gen_FP'!D54","v":1403.838967652179},{"$f":"+'GEN-502 Gen_P'!E54+'GEN-502 Gen_FP'!E54","v":1444.2287197350381},{"$f":"+'GEN-502 Gen_P'!F54+'GEN-502 Gen_FP'!F54","v":1176.1712712491335},{"$f":"+'GEN-502 Gen_P'!G54+'GEN-502 Gen_FP'!G54","v":948.85140362271841},7226.0987626494098]
[{"$f":"+'GEN-502 Gen_P'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-502 Gen_P'!B55+'GEN-502 Gen_FP'!B55","v":0},{"$f":"+'GEN-502 Gen_P'!C55+'GEN-502 Gen_FP'!C55","v":0},{"$f":"+'GEN-502 Gen_P'!D55+'GEN-502 Gen_FP'!D55","v":272.66187935437523},{"$f":"+'GEN-502 Gen_P'!E55+'GEN-502 Gen_FP'!E55","v":1364.2107055899191},{"$f":"+'GEN-502 Gen_P'!F55+'GEN-502 Gen_FP'!F55","v":509.64888411722694},{"$f":"+'GEN-502 Gen_P'!G55+'GEN-502 Gen_FP'!G55","v":555.6962832343886},2702.21775229591]
[{"$f":"+'GEN-502 Gen_P'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-502 Gen_P'!B56+'GEN-502 Gen_FP'!B56","v":131.84505200574782},{"$f":"+'GEN-502 Gen_P'!C56+'GEN-502 Gen_FP'!C56","v":153.05959729539353},{"$f":"+'GEN-502 Gen_P'!D56+'GEN-502 Gen_FP'!D56","v":185.41007796097517},{"$f":"+'GEN-502 Gen_P'!E56+'GEN-502 Gen_FP'!E56","v":185.53265596022899},{"$f":"+'GEN-502 Gen_P'!F56+'GEN-502 Gen_FP'!F56","v":170.732376179271},{"$f":"+'GEN-502 Gen_P'!G56+'GEN-502 Gen_FP'!G56","v":138.92407080859715},965.50383021021366]
[{"$f":"+'GEN-502 Gen_P'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-502 Gen_P'!B57+'GEN-502 Gen_FP'!B57","v":527.38020802299127},{"$f":"+'GEN-502 Gen_P'!C57+'GEN-502 Gen_FP'!C57","v":893.7587199213159},{"$f":"+'GEN-502 Gen_P'!D57+'GEN-502 Gen_FP'!D57","v":891.60434548880698},{"$f":"+'GEN-502 Gen_P'!E57+'GEN-502 Gen_FP'!E57","v":669.12183021762121},{"$f":"+'GEN-502 Gen_P'!F57+'GEN-502 Gen_FP'!F57","v":833.27592553166608},{"$f":"+'GEN-502 Gen_P'!G57+'GEN-502 Gen_FP'!G57","v":602.93046730931155},4418.0714964917133]
[{"$f":"+'GEN-502 Gen_P'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-502 Gen_P'!B58+'GEN-502 Gen_FP'!B58","v":206.00789375898094},{"$f":"+'GEN-502 Gen_P'!C58+'GEN-502 Gen_FP'!C58","v":204.9905320920449},{"$f":"+'GEN-502 Gen_P'!D58+'GEN-502 Gen_FP'!D58","v":204.49640951578144},{"$f":"+'GEN-502 Gen_P'!E58+'GEN-502 Gen_FP'!E58","v":153.45018350463161},{"$f":"+'GEN-502 Gen_P'!F58+'GEN-502 Gen_FP'!F58","v":191.11833154396012},{"$f":"+'GEN-502 Gen_P'!G58+'GEN-502 Gen_FP'!G58","v":208.3861062128957},1168.4494566282947]
[{"$f":"+'GEN-502 Gen_P'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-502 Gen_P'!B59+'GEN-502 Gen_FP'!B59","v":63.180489899737125},{"$f":"+'GEN-502 Gen_P'!C59+'GEN-502 Gen_FP'!C59","v":66.963573816734652},{"$f":"+'GEN-502 Gen_P'!D59+'GEN-502 Gen_FP'!D59","v":64.440631283345894},{"$f":"+'GEN-502 Gen_P'!E59+'GEN-502 Gen_FP'!E59","v":66.107769122948724},{"$f":"+'GEN-502 Gen_P'!F59+'GEN-502 Gen_FP'!F59","v":93.221039750986108},{"$f":"+'GEN-502 Gen_P'!G59+'GEN-502 Gen_FP'!G59","v":75.718409075885745},429.63191294963826]
[{"$f":"+'GEN-502 Gen_P'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-502 Gen_P'!B60+'GEN-502 Gen_FP'!B60","v":3059.2409013891152},{"$f":"+'GEN-502 Gen_P'!C60+'GEN-502 Gen_FP'!C60","v":3646.7250168051769},{"$f":"+'GEN-502 Gen_P'!D60+'GEN-502 Gen_FP'!D60","v":3747.1275085381794},{"$f":"+'GEN-502 Gen_P'!E60+'GEN-502 Gen_FP'!E60","v":3337.6402788975215},{"$f":"+'GEN-502 Gen_P'!F60+'GEN-502 Gen_FP'!F60","v":4117.8333361440418},{"$f":"+'GEN-502 Gen_P'!G60+'GEN-502 Gen_FP'!G60","v":2772.7567863575882},20681.323828131623]
[{"$f":"+'GEN-502 Gen_P'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-502 Gen_P'!B61+'GEN-502 Gen_FP'!B61","v":1270.9266300834236},{"$f":"+'GEN-502 Gen_P'!C61+'GEN-502 Gen_FP'!C61","v":1619.971844946067},{"$f":"+'GEN-502 Gen_P'!D61+'GEN-502 Gen_FP'!D61","v":1616.3396208127363},{"$f":"+'GEN-502 Gen_P'!E61+'GEN-502 Gen_FP'!E61","v":1917.3981467066315},{"$f":"+'GEN-502 Gen_P'!F61+'GEN-502 Gen_FP'!F61","v":1837.5390516846617},{"$f":"+'GEN-502 Gen_P'!G61+'GEN-502 Gen_FP'!G61","v":940.79380751581982},9202.9691017493387]
[{"$f":"+'GEN-502 Gen_P'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-502 Gen_P'!B62+'GEN-502 Gen_FP'!B62","v":783.65402785916365},{"$f":"+'GEN-502 Gen_P'!C62+'GEN-502 Gen_FP'!C62","v":998.38400253068551},{"$f":"+'GEN-502 Gen_P'!D62+'GEN-502 Gen_FP'!D62","v":995.69186258539321},{"$f":"+'GEN-502 Gen_P'!E62+'GEN-502 Gen_FP'!E62","v":1180.8231533598591},{"$f":"+'GEN-502 Gen_P'!F62+'GEN-502 Gen_FP'!F62","v":1132.006171896554},{"$f":"+'GEN-502 Gen_P'!G62+'GEN-502 Gen_FP'!G62","v":580.61638724633076},5671.1756054779871]
[{"$f":"+'GEN-502 Gen_P'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-502 Gen_P'!B63+'GEN-502 Gen_FP'!B63","v":1119.5274035183463},{"$f":"+'GEN-502 Gen_P'!C63+'GEN-502 Gen_FP'!C63","v":1458.6513648286652},{"$f":"+'GEN-502 Gen_P'!D63+'GEN-502 Gen_FP'!D63","v":1461.5369941562362},{"$f":"+'GEN-502 Gen_P'!E63+'GEN-502 Gen_FP'!E63","v":1564.1616574557797},{"$f":"+'GEN-502 Gen_P'!F63+'GEN-502 Gen_FP'!F63","v":1320.2186106801967},{"$f":"+'GEN-502 Gen_P'!G63+'GEN-502 Gen_FP'!G63","v":726.65432857736789},7650.7503592165922]
[{"$f":"+'GEN-502 Gen_P'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-502 Gen_P'!B64+'GEN-502 Gen_FP'!B64","v":2782.1484447491612},{"$f":"+'GEN-502 Gen_P'!C64+'GEN-502 Gen_FP'!C64","v":4781.825923176194},{"$f":"+'GEN-502 Gen_P'!D64+'GEN-502 Gen_FP'!D64","v":5742.7675318595657},{"$f":"+'GEN-502 Gen_P'!E64+'GEN-502 Gen_FP'!E64","v":2437.7128139934734},{"$f":"+'GEN-502 Gen_P'!F64+'GEN-502 Gen_FP'!F64","v":4999.9684954872619},{"$f":"+'GEN-502 Gen_P'!G64+'GEN-502 Gen_FP'!G64","v":1505.6590794235756},22250.082288689231]
[{"$f":"+'GEN-502 Gen_P'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'GEN-502 Gen_P'!B65+'GEN-502 Gen_FP'!B65","v":3324.5411820414856},{"$f":"+'GEN-502 Gen_P'!C65+'GEN-502 Gen_FP'!C65","v":2827.4556150626886},{"$f":"+'GEN-502 Gen_P'!D65+'GEN-502 Gen_FP'!D65","v":3687.8674529625669},{"$f":"+'GEN-502 Gen_P'!E65+'GEN-502 Gen_FP'!E65","v":3278.8098682626674},{"$f":"+'GEN-502 Gen_P'!F65+'GEN-502 Gen_FP'!F65","v":4948.9589010330728},{"$f":"+'GEN-502 Gen_P'!G65+'GEN-502 Gen_FP'!G65","v":9006.1121765573316},27073.745195919815]
[{"$f":"+'GEN-502 Gen_P'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-502 Gen_P'!B66+'GEN-502 Gen_FP'!B66","v":1198.1608533568315},{"$f":"+'GEN-502 Gen_P'!C66+'GEN-502 Gen_FP'!C66","v":1149.8319501254932},{"$f":"+'GEN-502 Gen_P'!D66+'GEN-502 Gen_FP'!D66","v":1146.1041708455095},{"$f":"+'GEN-502 Gen_P'!E66+'GEN-502 Gen_FP'!E66","v":1152.5228374811386},{"$f":"+'GEN-502 Gen_P'!F66+'GEN-502 Gen_FP'!F66","v":1309.8870442662062},{"$f":"+'GEN-502 Gen_P'!G66+'GEN-502 Gen_FP'!G66","v":1719.7841869064264},7676.2910429816056]
[{"$f":"+'GEN-502 Gen_P'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-502 Gen_P'!B67+'GEN-502 Gen_FP'!B67","v":203.63998693416508},{"$f":"+'GEN-502 Gen_P'!C67+'GEN-502 Gen_FP'!C67","v":197.92189305438816},{"$f":"+'GEN-502 Gen_P'!D67+'GEN-502 Gen_FP'!D67","v":198.71967478369717},{"$f":"+'GEN-502 Gen_P'!E67+'GEN-502 Gen_FP'!E67","v":202.279518415057},{"$f":"+'GEN-502 Gen_P'!F67+'GEN-502 Gen_FP'!F67","v":201.17719109890538},{"$f":"+'GEN-502 Gen_P'!G67+'GEN-502 Gen_FP'!G67","v":253.89571561571199},1257.6339799019247]
[{"$f":"+'GEN-502 Gen_P'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-502 Gen_P'!B68+'GEN-502 Gen_FP'!B68","v":92821.947532782215},{"$f":"+'GEN-502 Gen_P'!C68+'GEN-502 Gen_FP'!C68","v":92363.550092047808},{"$f":"+'GEN-502 Gen_P'!D68+'GEN-502 Gen_FP'!D68","v":90579.200599080577},{"$f":"+'GEN-502 Gen_P'!E68+'GEN-502 Gen_FP'!E68","v":92201.826998491088},{"$f":"+'GEN-502 Gen_P'!F68+'GEN-502 Gen_FP'!F68","v":87623.843234189902},{"$f":"+'GEN-502 Gen_P'!G68+'GEN-502 Gen_FP'!G68","v":93893.509925810489},549483.87838240201]
[{"$f":"+'GEN-502 Gen_P'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'GEN-502 Gen_P'!B69+'GEN-502 Gen_FP'!B69","v":92821.947532782215},{"$f":"+'GEN-502 Gen_P'!C69+'GEN-502 Gen_FP'!C69","v":92363.550092047808},{"$f":"+'GEN-502 Gen_P'!D69+'GEN-502 Gen_FP'!D69","v":90579.200599080577},{"$f":"+'GEN-502 Gen_P'!E69+'GEN-502 Gen_FP'!E69","v":92201.826998491088},{"$f":"+'GEN-502 Gen_P'!F69+'GEN-502 Gen_FP'!F69","v":87623.843234189902},{"$f":"+'GEN-502 Gen_P'!G69+'GEN-502 Gen_FP'!G69","v":93893.509925810489},549483.87838240201]
[{"$f":"+'GEN-502 Gen_P'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+'GEN-502 Gen_P'!B70+'GEN-502 Gen_FP'!B70","v":0},{"$f":"+'GEN-502 Gen_P'!C70+'GEN-502 Gen_FP'!C70","v":0},{"$f":"+'GEN-502 Gen_P'!D70+'GEN-502 Gen_FP'!D70","v":0},{"$f":"+'GEN-502 Gen_P'!E70+'GEN-502 Gen_FP'!E70","v":0},{"$f":"+'GEN-502 Gen_P'!F70+'GEN-502 Gen_FP'!F70","v":0},{"$f":"+'GEN-502 Gen_P'!G70+'GEN-502 Gen_FP'!G70","v":0},{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+'GEN-502 Gen_P'!B71+'GEN-502 Gen_FP'!B71","v":0},{"$f":"+'GEN-502 Gen_P'!C71+'GEN-502 Gen_FP'!C71","v":0},{"$f":"+'GEN-502 Gen_P'!D71+'GEN-502 Gen_FP'!D71","v":0},{"$f":"+'GEN-502 Gen_P'!E71+'GEN-502 Gen_FP'!E71","v":0},{"$f":"+'GEN-502 Gen_P'!F71+'GEN-502 Gen_FP'!F71","v":0},{"$f":"+'GEN-502 Gen_P'!G71+'GEN-502 Gen_FP'!G71","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+'GEN-502 Gen_P'!B72+'GEN-502 Gen_FP'!B72","v":0},{"$f":"+'GEN-502 Gen_P'!C72+'GEN-502 Gen_FP'!C72","v":0},{"$f":"+'GEN-502 Gen_P'!D72+'GEN-502 Gen_FP'!D72","v":0},{"$f":"+'GEN-502 Gen_P'!E72+'GEN-502 Gen_FP'!E72","v":0},{"$f":"+'GEN-502 Gen_P'!F72+'GEN-502 Gen_FP'!F72","v":0},{"$f":"+'GEN-502 Gen_P'!G72+'GEN-502 Gen_FP'!G72","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A73","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+'GEN-502 Gen_P'!B73+'GEN-502 Gen_FP'!B73","v":0},{"$f":"+'GEN-502 Gen_P'!C73+'GEN-502 Gen_FP'!C73","v":0},{"$f":"+'GEN-502 Gen_P'!D73+'GEN-502 Gen_FP'!D73","v":0},{"$f":"+'GEN-502 Gen_P'!E73+'GEN-502 Gen_FP'!E73","v":0},{"$f":"+'GEN-502 Gen_P'!F73+'GEN-502 Gen_FP'!F73","v":0},{"$f":"+'GEN-502 Gen_P'!G73+'GEN-502 Gen_FP'!G73","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+'GEN-502 Gen_P'!B74+'GEN-502 Gen_FP'!B74","v":0},{"$f":"+'GEN-502 Gen_P'!C74+'GEN-502 Gen_FP'!C74","v":0},{"$f":"+'GEN-502 Gen_P'!D74+'GEN-502 Gen_FP'!D74","v":0},{"$f":"+'GEN-502 Gen_P'!E74+'GEN-502 Gen_FP'!E74","v":0},{"$f":"+'GEN-502 Gen_P'!F74+'GEN-502 Gen_FP'!F74","v":0},{"$f":"+'GEN-502 Gen_P'!G74+'GEN-502 Gen_FP'!G74","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'GEN-502 Gen_P'!B75+'GEN-502 Gen_FP'!B75","v":91.685352256870601},{"$f":"+'GEN-502 Gen_P'!C75+'GEN-502 Gen_FP'!C75","v":0},{"$f":"+'GEN-502 Gen_P'!D75+'GEN-502 Gen_FP'!D75","v":31.240581431111465},{"$f":"+'GEN-502 Gen_P'!E75+'GEN-502 Gen_FP'!E75","v":130.39972675500883},{"$f":"+'GEN-502 Gen_P'!F75+'GEN-502 Gen_FP'!F75","v":9.2541507905496463},{"$f":"+'GEN-502 Gen_P'!G75+'GEN-502 Gen_FP'!G75","v":0},262.57981123354057]
[{"$f":"+'GEN-502 Gen_P'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'GEN-502 Gen_P'!B76+'GEN-502 Gen_FP'!B76","v":1069.9150197248041},{"$f":"+'GEN-502 Gen_P'!C76+'GEN-502 Gen_FP'!C76","v":0},{"$f":"+'GEN-502 Gen_P'!D76+'GEN-502 Gen_FP'!D76","v":0},{"$f":"+'GEN-502 Gen_P'!E76+'GEN-502 Gen_FP'!E76","v":0},{"$f":"+'GEN-502 Gen_P'!F76+'GEN-502 Gen_FP'!F76","v":0},{"$f":"+'GEN-502 Gen_P'!G76+'GEN-502 Gen_FP'!G76","v":0},1069.9150197248041]
[{"$f":"+'GEN-502 Gen_P'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'GEN-502 Gen_P'!B77+'GEN-502 Gen_FP'!B77","v":454.63811036464756},{"$f":"+'GEN-502 Gen_P'!C77+'GEN-502 Gen_FP'!C77","v":0},{"$f":"+'GEN-502 Gen_P'!D77+'GEN-502 Gen_FP'!D77","v":0},{"$f":"+'GEN-502 Gen_P'!E77+'GEN-502 Gen_FP'!E77","v":0},{"$f":"+'GEN-502 Gen_P'!F77+'GEN-502 Gen_FP'!F77","v":0},{"$f":"+'GEN-502 Gen_P'!G77+'GEN-502 Gen_FP'!G77","v":0},454.63811036464756]
[{"$f":"+'GEN-502 Gen_P'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'GEN-502 Gen_P'!B78+'GEN-502 Gen_FP'!B78","v":55.390076446092898},{"$f":"+'GEN-502 Gen_P'!C78+'GEN-502 Gen_FP'!C78","v":48.066745456065703},{"$f":"+'GEN-502 Gen_P'!D78+'GEN-502 Gen_FP'!D78","v":48.801855016647508},{"$f":"+'GEN-502 Gen_P'!E78+'GEN-502 Gen_FP'!E78","v":94.572731121309431},{"$f":"+'GEN-502 Gen_P'!F78+'GEN-502 Gen_FP'!F78","v":23.886438489810033},{"$f":"+'GEN-502 Gen_P'!G78+'GEN-502 Gen_FP'!G78","v":0},270.71784652992557]
[{"$f":"+'GEN-502 Gen_P'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'GEN-502 Gen_P'!B79+'GEN-502 Gen_FP'!B79","v":29.257856727424929},{"$f":"+'GEN-502 Gen_P'!C79+'GEN-502 Gen_FP'!C79","v":35.960522997572284},{"$f":"+'GEN-502 Gen_P'!D79+'GEN-502 Gen_FP'!D79","v":10.887989623032338},{"$f":"+'GEN-502 Gen_P'!E79+'GEN-502 Gen_FP'!E79","v":14.117228715432233},{"$f":"+'GEN-502 Gen_P'!F79+'GEN-502 Gen_FP'!F79","v":7.0054368544885497},{"$f":"+'GEN-502 Gen_P'!G79+'GEN-502 Gen_FP'!G79","v":35.195694766578036},132.42472968452839]
[{"$f":"+'GEN-502 Gen_P'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'GEN-502 Gen_P'!B80+'GEN-502 Gen_FP'!B80","v":757.73018394107942},{"$f":"+'GEN-502 Gen_P'!C80+'GEN-502 Gen_FP'!C80","v":0},{"$f":"+'GEN-502 Gen_P'!D80+'GEN-502 Gen_FP'!D80","v":0},{"$f":"+'GEN-502 Gen_P'!E80+'GEN-502 Gen_FP'!E80","v":0},{"$f":"+'GEN-502 Gen_P'!F80+'GEN-502 Gen_FP'!F80","v":0},{"$f":"+'GEN-502 Gen_P'!G80+'GEN-502 Gen_FP'!G80","v":0},757.73018394107942]
[{"$f":"+'GEN-502 Gen_P'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'GEN-502 Gen_P'!B81+'GEN-502 Gen_FP'!B81","v":18.412843469768227},{"$f":"+'GEN-502 Gen_P'!C81+'GEN-502 Gen_FP'!C81","v":19.226698182426283},{"$f":"+'GEN-502 Gen_P'!D81+'GEN-502 Gen_FP'!D81","v":4.6583588879527165},{"$f":"+'GEN-502 Gen_P'!E81+'GEN-502 Gen_FP'!E81","v":7.7712968470156767},{"$f":"+'GEN-502 Gen_P'!F81+'GEN-502 Gen_FP'!F81","v":3.5273067506008076},{"$f":"+'GEN-502 Gen_P'!G81+'GEN-502 Gen_FP'!G81","v":15.492429137758732},69.088933275522436]
[{"$f":"+'GEN-502 Gen_P'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},{"$f":"+'GEN-502 Gen_P'!B82+'GEN-502 Gen_FP'!B82","v":0},{"$f":"+'GEN-502 Gen_P'!C82+'GEN-502 Gen_FP'!C82","v":0},{"$f":"+'GEN-502 Gen_P'!D82+'GEN-502 Gen_FP'!D82","v":0},{"$f":"+'GEN-502 Gen_P'!E82+'GEN-502 Gen_FP'!E82","v":0},{"$f":"+'GEN-502 Gen_P'!F82+'GEN-502 Gen_FP'!F82","v":0},{"$f":"+'GEN-502 Gen_P'!G82+'GEN-502 Gen_FP'!G82","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},{"$f":"+'GEN-502 Gen_P'!B83+'GEN-502 Gen_FP'!B83","v":0},{"$f":"+'GEN-502 Gen_P'!C83+'GEN-502 Gen_FP'!C83","v":0},{"$f":"+'GEN-502 Gen_P'!D83+'GEN-502 Gen_FP'!D83","v":0},{"$f":"+'GEN-502 Gen_P'!E83+'GEN-502 Gen_FP'!E83","v":0},{"$f":"+'GEN-502 Gen_P'!F83+'GEN-502 Gen_FP'!F83","v":0},{"$f":"+'GEN-502 Gen_P'!G83+'GEN-502 Gen_FP'!G83","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},{"$f":"+'GEN-502 Gen_P'!B84+'GEN-502 Gen_FP'!B84","v":0},{"$f":"+'GEN-502 Gen_P'!C84+'GEN-502 Gen_FP'!C84","v":0},{"$f":"+'GEN-502 Gen_P'!D84+'GEN-502 Gen_FP'!D84","v":0},{"$f":"+'GEN-502 Gen_P'!E84+'GEN-502 Gen_FP'!E84","v":0},{"$f":"+'GEN-502 Gen_P'!F84+'GEN-502 Gen_FP'!F84","v":0},{"$f":"+'GEN-502 Gen_P'!G84+'GEN-502 Gen_FP'!G84","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},{"$f":"+'GEN-502 Gen_P'!B85+'GEN-502 Gen_FP'!B85","v":0},{"$f":"+'GEN-502 Gen_P'!C85+'GEN-502 Gen_FP'!C85","v":0},{"$f":"+'GEN-502 Gen_P'!D85+'GEN-502 Gen_FP'!D85","v":0},{"$f":"+'GEN-502 Gen_P'!E85+'GEN-502 Gen_FP'!E85","v":0},{"$f":"+'GEN-502 Gen_P'!F85+'GEN-502 Gen_FP'!F85","v":0},{"$f":"+'GEN-502 Gen_P'!G85+'GEN-502 Gen_FP'!G85","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},{"$f":"+'GEN-502 Gen_P'!B86+'GEN-502 Gen_FP'!B86","v":0},{"$f":"+'GEN-502 Gen_P'!C86+'GEN-502 Gen_FP'!C86","v":0},{"$f":"+'GEN-502 Gen_P'!D86+'GEN-502 Gen_FP'!D86","v":0},{"$f":"+'GEN-502 Gen_P'!E86+'GEN-502 Gen_FP'!E86","v":0},{"$f":"+'GEN-502 Gen_P'!F86+'GEN-502 Gen_FP'!F86","v":0},{"$f":"+'GEN-502 Gen_P'!G86+'GEN-502 Gen_FP'!G86","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A87","v":"PANAM GENERATING LTD No. 18-23"},{"$f":"+'GEN-502 Gen_P'!B87+'GEN-502 Gen_FP'!B87","v":0},{"$f":"+'GEN-502 Gen_P'!C87+'GEN-502 Gen_FP'!C87","v":0},{"$f":"+'GEN-502 Gen_P'!D87+'GEN-502 Gen_FP'!D87","v":0},{"$f":"+'GEN-502 Gen_P'!E87+'GEN-502 Gen_FP'!E87","v":0},{"$f":"+'GEN-502 Gen_P'!F87+'GEN-502 Gen_FP'!F87","v":0},{"$f":"+'GEN-502 Gen_P'!G87+'GEN-502 Gen_FP'!G87","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A88","v":"PANAM GENERATING LTD No. 19-23"},{"$f":"+'GEN-502 Gen_P'!B88+'GEN-502 Gen_FP'!B88","v":0},{"$f":"+'GEN-502 Gen_P'!C88+'GEN-502 Gen_FP'!C88","v":0},{"$f":"+'GEN-502 Gen_P'!D88+'GEN-502 Gen_FP'!D88","v":0},{"$f":"+'GEN-502 Gen_P'!E88+'GEN-502 Gen_FP'!E88","v":0},{"$f":"+'GEN-502 Gen_P'!F88+'GEN-502 Gen_FP'!F88","v":0},{"$f":"+'GEN-502 Gen_P'!G88+'GEN-502 Gen_FP'!G88","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},{"$f":"+'GEN-502 Gen_P'!B89+'GEN-502 Gen_FP'!B89","v":0},{"$f":"+'GEN-502 Gen_P'!C89+'GEN-502 Gen_FP'!C89","v":0},{"$f":"+'GEN-502 Gen_P'!D89+'GEN-502 Gen_FP'!D89","v":0},{"$f":"+'GEN-502 Gen_P'!E89+'GEN-502 Gen_FP'!E89","v":0},{"$f":"+'GEN-502 Gen_P'!F89+'GEN-502 Gen_FP'!F89","v":0},{"$f":"+'GEN-502 Gen_P'!G89+'GEN-502 Gen_FP'!G89","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},{"$f":"+'GEN-502 Gen_P'!B90+'GEN-502 Gen_FP'!B90","v":0},{"$f":"+'GEN-502 Gen_P'!C90+'GEN-502 Gen_FP'!C90","v":0},{"$f":"+'GEN-502 Gen_P'!D90+'GEN-502 Gen_FP'!D90","v":0},{"$f":"+'GEN-502 Gen_P'!E90+'GEN-502 Gen_FP'!E90","v":0},{"$f":"+'GEN-502 Gen_P'!F90+'GEN-502 Gen_FP'!F90","v":0},{"$f":"+'GEN-502 Gen_P'!G90+'GEN-502 Gen_FP'!G90","v":0},0]

{"sheet":"GEN-502 Pre_Gen","index":7,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía (B/./MWh)"]
[null,"PRECIO ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+'GEN-502 Cos_Gen'!B8/'GEN-502 Gen'!B8","v":58.242828007634081},{"$f":"+'GEN-502 Cos_Gen'!C8/'GEN-502 Gen'!C8","v":59.775246500023648},{"$f":"+'GEN-502 Cos_Gen'!D8/'GEN-502 Gen'!D8","v":59.515527655379451},{"$f":"+'GEN-502 Cos_Gen'!E8/'GEN-502 Gen'!E8","v":59.641187696334988},{"$f":"+'GEN-502 Cos_Gen'!F8/'GEN-502 Gen'!F8","v":58.687117973239125},{"$f":"+'GEN-502 Cos_Gen'!G8/'GEN-502 Gen'!G8","v":57.770096764166773},{"$f":"+IF('GEN-502 Gen'!H8>0,'GEN-502 Cos_Gen'!H8/'GEN-502 Gen'!H8,0)","v":58.938664447158267}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H9>0,'GEN-502 Cos_Gen'!H9/'GEN-502 Gen'!H9,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H10>0,'GEN-502 Cos_Gen'!H10/'GEN-502 Gen'!H10,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H11>0,'GEN-502 Cos_Gen'!H11/'GEN-502 Gen'!H11,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H12>0,'GEN-502 Cos_Gen'!H12/'GEN-502 Gen'!H12,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H13>0,'GEN-502 Cos_Gen'!H13/'GEN-502 Gen'!H13,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H14>0,'GEN-502 Cos_Gen'!H14/'GEN-502 Gen'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+'GEN-502 Cos_Gen'!B15/'GEN-502 Gen'!B15","v":58.242828007634081},{"$f":"+'GEN-502 Cos_Gen'!C15/'GEN-502 Gen'!C15","v":59.775246500023648},{"$f":"+'GEN-502 Cos_Gen'!D15/'GEN-502 Gen'!D15","v":59.515527655379451},{"$f":"+'GEN-502 Cos_Gen'!E15/'GEN-502 Gen'!E15","v":59.641187696334988},{"$f":"+'GEN-502 Cos_Gen'!F15/'GEN-502 Gen'!F15","v":58.687117973239125},{"$f":"+'GEN-502 Cos_Gen'!G15/'GEN-502 Gen'!G15","v":57.770096764166773},{"$f":"+IF('GEN-502 Gen'!H15>0,'GEN-502 Cos_Gen'!H15/'GEN-502 Gen'!H15,0)","v":58.938664447158267}]
["Mercado Ocasional",{"$f":"+'GEN-502 Cos_Gen'!B16/'GEN-502 Gen'!B16","v":100},{"$f":"+'GEN-502 Cos_Gen'!C16/'GEN-502 Gen'!C16","v":100},{"$f":"+'GEN-502 Cos_Gen'!D16/'GEN-502 Gen'!D16","v":100},{"$f":"+'GEN-502 Cos_Gen'!E16/'GEN-502 Gen'!E16","v":100},{"$f":"+'GEN-502 Cos_Gen'!F16/'GEN-502 Gen'!F16","v":100},{"$f":"+'GEN-502 Cos_Gen'!G16/'GEN-502 Gen'!G16","v":100},{"$f":"+IF('GEN-502 Gen'!H16<>0,'GEN-502 Cos_Gen'!H16/'GEN-502 Gen'!H16,0)","v":100}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H17>0,'GEN-502 Cos_Gen'!H17/'GEN-502 Gen'!H17,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H18>0,'GEN-502 Cos_Gen'!H18/'GEN-502 Gen'!H18,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H19>0,'GEN-502 Cos_Gen'!H19/'GEN-502 Gen'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H20>0,'GEN-502 Cos_Gen'!H20/'GEN-502 Gen'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H21>0,'GEN-502 Cos_Gen'!H21/'GEN-502 Gen'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H22>0,'GEN-502 Cos_Gen'!H22/'GEN-502 Gen'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen'!H23>0,'GEN-502 Cos_Gen'!H23/'GEN-502 Gen'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+'GEN-502 Cos_Gen'!B24/'GEN-502 Gen'!B24","v":56.374766568756264},{"$f":"+'GEN-502 Cos_Gen'!C24/'GEN-502 Gen'!C24","v":57.154291108899905},{"$f":"+'GEN-502 Cos_Gen'!D24/'GEN-502 Gen'!D24","v":58.077918122078756},{"$f":"+'GEN-502 Cos_Gen'!E24/'GEN-502 Gen'!E24","v":58.314403683061414},{"$f":"+'GEN-502 Cos_Gen'!F24/'GEN-502 Gen'!F24","v":58.015337810636396},{"$f":"+'GEN-502 Cos_Gen'!G24/'GEN-502 Gen'!G24","v":55.724061105218397},{"$f":"+IF('GEN-502 Gen'!H24>0,'GEN-502 Cos_Gen'!H24/'GEN-502 Gen'!H24,0)","v":57.272665026014025}]
[{"$f":"+'GEN-502 Gen_P'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B25/'GEN-502 Gen'!B25,0)","v":30.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C25/'GEN-502 Gen'!C25,0)","v":30.599999999999994},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D25/'GEN-502 Gen'!D25,0)","v":30.599999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E25/'GEN-502 Gen'!E25,0)","v":30.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F25/'GEN-502 Gen'!F25,0)","v":30.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G25/'GEN-502 Gen'!G25,0)","v":30.6},{"$f":"+IF('GEN-502 Gen'!H25>0,'GEN-502 Cos_Gen'!H25/'GEN-502 Gen'!H25,0)","v":30.599999999999998}]
[{"$f":"+'GEN-502 Gen_P'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B26/'GEN-502 Gen'!B26,0)","v":69.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C26/'GEN-502 Gen'!C26,0)","v":69.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D26/'GEN-502 Gen'!D26,0)","v":69.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E26/'GEN-502 Gen'!E26,0)","v":69.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F26/'GEN-502 Gen'!F26,0)","v":69.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G26/'GEN-502 Gen'!G26,0)","v":69.499999999999986},{"$f":"+IF('GEN-502 Gen'!H26>0,'GEN-502 Cos_Gen'!H26/'GEN-502 Gen'!H26,0)","v":69.500000000000014}]
[{"$f":"+'GEN-502 Gen_P'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B27/'GEN-502 Gen'!B27,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C27/'GEN-502 Gen'!C27,0)","v":79.699999999999974},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D27/'GEN-502 Gen'!D27,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E27/'GEN-502 Gen'!E27,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F27/'GEN-502 Gen'!F27,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G27/'GEN-502 Gen'!G27,0)","v":79.699999999999989},{"$f":"+IF('GEN-502 Gen'!H27>0,'GEN-502 Cos_Gen'!H27/'GEN-502 Gen'!H27,0)","v":79.699999999999974}]
[{"$f":"+'GEN-502 Gen_P'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B28/'GEN-502 Gen'!B28,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C28/'GEN-502 Gen'!C28,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D28/'GEN-502 Gen'!D28,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E28/'GEN-502 Gen'!E28,0)","v":95.799999999999983},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F28/'GEN-502 Gen'!F28,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G28/'GEN-502 Gen'!G28,0)","v":95.800000000000011},{"$f":"+IF('GEN-502 Gen'!H28>0,'GEN-502 Cos_Gen'!H28/'GEN-502 Gen'!H28,0)","v":95.8}]
[{"$f":"+'GEN-502 Gen_P'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B29/'GEN-502 Gen'!B29,0)","v":63.29999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C29/'GEN-502 Gen'!C29,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D29/'GEN-502 Gen'!D29,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E29/'GEN-502 Gen'!E29,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F29/'GEN-502 Gen'!F29,0)","v":63.29999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G29/'GEN-502 Gen'!G29,0)","v":63.3},{"$f":"+IF('GEN-502 Gen'!H29>0,'GEN-502 Cos_Gen'!H29/'GEN-502 Gen'!H29,0)","v":63.300000000000004}]
[{"$f":"+'GEN-502 Gen_P'!A30","v":"ESEPSA No. 27-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B30/'GEN-502 Gen'!B30,0)","v":91},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C30/'GEN-502 Gen'!C30,0)","v":90.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D30/'GEN-502 Gen'!D30,0)","v":91},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E30/'GEN-502 Gen'!E30,0)","v":91.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F30/'GEN-502 Gen'!F30,0)","v":90.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G30/'GEN-502 Gen'!G30,0)","v":91},{"$f":"+IF('GEN-502 Gen'!H30>0,'GEN-502 Cos_Gen'!H30/'GEN-502 Gen'!H30,0)","v":90.999999999999986}]
[{"$f":"+'GEN-502 Gen_P'!A31","v":"Pedregalito No. 28-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B31/'GEN-502 Gen'!B31,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C31/'GEN-502 Gen'!C31,0)","v":54.2},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D31/'GEN-502 Gen'!D31,0)","v":54.2},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E31/'GEN-502 Gen'!E31,0)","v":54.199999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F31/'GEN-502 Gen'!F31,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G31/'GEN-502 Gen'!G31,0)","v":54.199999999999996},{"$f":"+IF('GEN-502 Gen'!H31>0,'GEN-502 Cos_Gen'!H31/'GEN-502 Gen'!H31,0)","v":54.199999999999996}]
[{"$f":"+'GEN-502 Gen_P'!A32","v":"Río Chico No. 29-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B32/'GEN-502 Gen'!B32,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C32/'GEN-502 Gen'!C32,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D32/'GEN-502 Gen'!D32,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E32/'GEN-502 Gen'!E32,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F32/'GEN-502 Gen'!F32,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G32/'GEN-502 Gen'!G32,0)","v":54.2},{"$f":"+IF('GEN-502 Gen'!H32>0,'GEN-502 Cos_Gen'!H32/'GEN-502 Gen'!H32,0)","v":54.199999999999989}]
[{"$f":"+'GEN-502 Gen_P'!A33","v":"Alto Valle No. 30-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B33/'GEN-502 Gen'!B33,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C33/'GEN-502 Gen'!C33,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D33/'GEN-502 Gen'!D33,0)","v":54.199999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E33/'GEN-502 Gen'!E33,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F33/'GEN-502 Gen'!F33,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G33/'GEN-502 Gen'!G33,0)","v":54.199999999999996},{"$f":"+IF('GEN-502 Gen'!H33>0,'GEN-502 Cos_Gen'!H33/'GEN-502 Gen'!H33,0)","v":54.199999999999996}]
[{"$f":"+'GEN-502 Gen_P'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B34/'GEN-502 Gen'!B34,0)","v":102.1},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C34/'GEN-502 Gen'!C34,0)","v":102.09999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D34/'GEN-502 Gen'!D34,0)","v":102.1},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E34/'GEN-502 Gen'!E34,0)","v":102.09999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F34/'GEN-502 Gen'!F34,0)","v":102.1},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G34/'GEN-502 Gen'!G34,0)","v":102.10000000000001},{"$f":"+IF('GEN-502 Gen'!H34>0,'GEN-502 Cos_Gen'!H34/'GEN-502 Gen'!H34,0)","v":102.09999999999998}]
[{"$f":"+'GEN-502 Gen_P'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B35/'GEN-502 Gen'!B35,0)","v":96.500000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C35/'GEN-502 Gen'!C35,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D35/'GEN-502 Gen'!D35,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E35/'GEN-502 Gen'!E35,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F35/'GEN-502 Gen'!F35,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G35/'GEN-502 Gen'!G35,0)","v":96.499999999999986},{"$f":"+IF('GEN-502 Gen'!H35>0,'GEN-502 Cos_Gen'!H35/'GEN-502 Gen'!H35,0)","v":96.499999999999986}]
[{"$f":"+'GEN-502 Gen_P'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B36/'GEN-502 Gen'!B36,0)","v":100.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C36/'GEN-502 Gen'!C36,0)","v":100.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D36/'GEN-502 Gen'!D36,0)","v":100.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E36/'GEN-502 Gen'!E36,0)","v":100.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F36/'GEN-502 Gen'!F36,0)","v":100.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G36/'GEN-502 Gen'!G36,0)","v":100.8},{"$f":"+IF('GEN-502 Gen'!H36>0,'GEN-502 Cos_Gen'!H36/'GEN-502 Gen'!H36,0)","v":100.79999999999998}]
[{"$f":"+'GEN-502 Gen_P'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B37/'GEN-502 Gen'!B37,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C37/'GEN-502 Gen'!C37,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D37/'GEN-502 Gen'!D37,0)","v":89.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E37/'GEN-502 Gen'!E37,0)","v":89.500000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F37/'GEN-502 Gen'!F37,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G37/'GEN-502 Gen'!G37,0)","v":89.5},{"$f":"+IF('GEN-502 Gen'!H37>0,'GEN-502 Cos_Gen'!H37/'GEN-502 Gen'!H37,0)","v":89.5}]
[{"$f":"+'GEN-502 Gen_P'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B38/'GEN-502 Gen'!B38,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C38/'GEN-502 Gen'!C38,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D38/'GEN-502 Gen'!D38,0)","v":63.29999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E38/'GEN-502 Gen'!E38,0)","v":63.29999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F38/'GEN-502 Gen'!F38,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G38/'GEN-502 Gen'!G38,0)","v":63.300000000000004},{"$f":"+IF('GEN-502 Gen'!H38>0,'GEN-502 Cos_Gen'!H38/'GEN-502 Gen'!H38,0)","v":63.300000000000004}]
[{"$f":"+'GEN-502 Gen_P'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B39/'GEN-502 Gen'!B39,0)","v":99.899999999999991},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C39/'GEN-502 Gen'!C39,0)","v":99.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D39/'GEN-502 Gen'!D39,0)","v":99.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E39/'GEN-502 Gen'!E39,0)","v":99.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F39/'GEN-502 Gen'!F39,0)","v":99.90000000000002},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G39/'GEN-502 Gen'!G39,0)","v":99.899999999999991},{"$f":"+IF('GEN-502 Gen'!H39>0,'GEN-502 Cos_Gen'!H39/'GEN-502 Gen'!H39,0)","v":99.90000000000002}]
[{"$f":"+'GEN-502 Gen_P'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B40/'GEN-502 Gen'!B40,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C40/'GEN-502 Gen'!C40,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D40/'GEN-502 Gen'!D40,0)","v":111.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E40/'GEN-502 Gen'!E40,0)","v":110.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F40/'GEN-502 Gen'!F40,0)","v":111.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G40/'GEN-502 Gen'!G40,0)","v":111},{"$f":"+IF('GEN-502 Gen'!H40>0,'GEN-502 Cos_Gen'!H40/'GEN-502 Gen'!H40,0)","v":111.00000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B41/'GEN-502 Gen'!B41,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C41/'GEN-502 Gen'!C41,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D41/'GEN-502 Gen'!D41,0)","v":95.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E41/'GEN-502 Gen'!E41,0)","v":94.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F41/'GEN-502 Gen'!F41,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G41/'GEN-502 Gen'!G41,0)","v":95},{"$f":"+IF('GEN-502 Gen'!H41>0,'GEN-502 Cos_Gen'!H41/'GEN-502 Gen'!H41,0)","v":95}]
[{"$f":"+'GEN-502 Gen_P'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B42/'GEN-502 Gen'!B42,0)","v":97.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C42/'GEN-502 Gen'!C42,0)","v":98.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D42/'GEN-502 Gen'!D42,0)","v":98.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E42/'GEN-502 Gen'!E42,0)","v":97.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F42/'GEN-502 Gen'!F42,0)","v":98},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G42/'GEN-502 Gen'!G42,0)","v":98.000000000000014},{"$f":"+IF('GEN-502 Gen'!H42>0,'GEN-502 Cos_Gen'!H42/'GEN-502 Gen'!H42,0)","v":98}]
[{"$f":"+'GEN-502 Gen_P'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B43/'GEN-502 Gen'!B43,0)","v":107.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C43/'GEN-502 Gen'!C43,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D43/'GEN-502 Gen'!D43,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E43/'GEN-502 Gen'!E43,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F43/'GEN-502 Gen'!F43,0)","v":108.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G43/'GEN-502 Gen'!G43,0)","v":108},{"$f":"+IF('GEN-502 Gen'!H43>0,'GEN-502 Cos_Gen'!H43/'GEN-502 Gen'!H43,0)","v":108}]
[{"$f":"+'GEN-502 Gen_P'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B44/'GEN-502 Gen'!B44,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C44/'GEN-502 Gen'!C44,0)","v":110.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D44/'GEN-502 Gen'!D44,0)","v":109.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E44/'GEN-502 Gen'!E44,0)","v":109.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F44/'GEN-502 Gen'!F44,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G44/'GEN-502 Gen'!G44,0)","v":110.00000000000001},{"$f":"+IF('GEN-502 Gen'!H44>0,'GEN-502 Cos_Gen'!H44/'GEN-502 Gen'!H44,0)","v":109.99999999999999}]
[{"$f":"+'GEN-502 Gen_P'!A45","v":"AES No. 117-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B45/'GEN-502 Gen'!B45,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C45/'GEN-502 Gen'!C45,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D45/'GEN-502 Gen'!D45,0)","v":88.700000000000017},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E45/'GEN-502 Gen'!E45,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F45/'GEN-502 Gen'!F45,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G45/'GEN-502 Gen'!G45,0)","v":88.7},{"$f":"+IF('GEN-502 Gen'!H45>0,'GEN-502 Cos_Gen'!H45/'GEN-502 Gen'!H45,0)","v":88.7}]
[{"$f":"+'GEN-502 Gen_P'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B46/'GEN-502 Gen'!B46,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C46/'GEN-502 Gen'!C46,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D46/'GEN-502 Gen'!D46,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E46/'GEN-502 Gen'!E46,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F46/'GEN-502 Gen'!F46,0)","v":99.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G46/'GEN-502 Gen'!G46,0)","v":100},{"$f":"+IF('GEN-502 Gen'!H46>0,'GEN-502 Cos_Gen'!H46/'GEN-502 Gen'!H46,0)","v":100}]
[{"$f":"+'GEN-502 Gen_P'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B47/'GEN-502 Gen'!B47,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C47/'GEN-502 Gen'!C47,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D47/'GEN-502 Gen'!D47,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E47/'GEN-502 Gen'!E47,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F47/'GEN-502 Gen'!F47,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G47/'GEN-502 Gen'!G47,0)","v":99.999999999999986},{"$f":"+IF('GEN-502 Gen'!H47>0,'GEN-502 Cos_Gen'!H47/'GEN-502 Gen'!H47,0)","v":100}]
[{"$f":"+'GEN-502 Gen_P'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B48/'GEN-502 Gen'!B48,0)","v":103.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C48/'GEN-502 Gen'!C48,0)","v":103.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D48/'GEN-502 Gen'!D48,0)","v":103.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E48/'GEN-502 Gen'!E48,0)","v":103.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F48/'GEN-502 Gen'!F48,0)","v":103.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G48/'GEN-502 Gen'!G48,0)","v":103.5},{"$f":"+IF('GEN-502 Gen'!H48>0,'GEN-502 Cos_Gen'!H48/'GEN-502 Gen'!H48,0)","v":103.50000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B49/'GEN-502 Gen'!B49,0)","v":120.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C49/'GEN-502 Gen'!C49,0)","v":119.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D49/'GEN-502 Gen'!D49,0)","v":119.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E49/'GEN-502 Gen'!E49,0)","v":120},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F49/'GEN-502 Gen'!F49,0)","v":120},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G49/'GEN-502 Gen'!G49,0)","v":120},{"$f":"+IF('GEN-502 Gen'!H49>0,'GEN-502 Cos_Gen'!H49/'GEN-502 Gen'!H49,0)","v":119.99999999999999}]
[{"$f":"+'GEN-502 Gen_P'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B50/'GEN-502 Gen'!B50,0)","v":122.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C50/'GEN-502 Gen'!C50,0)","v":122.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D50/'GEN-502 Gen'!D50,0)","v":122.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E50/'GEN-502 Gen'!E50,0)","v":122.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F50/'GEN-502 Gen'!F50,0)","v":122.50000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G50/'GEN-502 Gen'!G50,0)","v":122.5},{"$f":"+IF('GEN-502 Gen'!H50>0,'GEN-502 Cos_Gen'!H50/'GEN-502 Gen'!H50,0)","v":122.50000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B51/'GEN-502 Gen'!B51,0)","v":125},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C51/'GEN-502 Gen'!C51,0)","v":125.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D51/'GEN-502 Gen'!D51,0)","v":124.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E51/'GEN-502 Gen'!E51,0)","v":124.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F51/'GEN-502 Gen'!F51,0)","v":125},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G51/'GEN-502 Gen'!G51,0)","v":125},{"$f":"+IF('GEN-502 Gen'!H51>0,'GEN-502 Cos_Gen'!H51/'GEN-502 Gen'!H51,0)","v":125}]
[{"$f":"+'GEN-502 Gen_P'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B52/'GEN-502 Gen'!B52,0)","v":132.29999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C52/'GEN-502 Gen'!C52,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D52/'GEN-502 Gen'!D52,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E52/'GEN-502 Gen'!E52,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F52/'GEN-502 Gen'!F52,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G52/'GEN-502 Gen'!G52,0)","v":132.30000000000001},{"$f":"+IF('GEN-502 Gen'!H52>0,'GEN-502 Cos_Gen'!H52/'GEN-502 Gen'!H52,0)","v":132.30000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B53/'GEN-502 Gen'!B53,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C53/'GEN-502 Gen'!C53,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D53/'GEN-502 Gen'!D53,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E53/'GEN-502 Gen'!E53,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F53/'GEN-502 Gen'!F53,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G53/'GEN-502 Gen'!G53,0)","v":90},{"$f":"+IF('GEN-502 Gen'!H53>0,'GEN-502 Cos_Gen'!H53/'GEN-502 Gen'!H53,0)","v":89.999999999999986}]
[{"$f":"+'GEN-502 Gen_P'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B54/'GEN-502 Gen'!B54,0)","v":85.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C54/'GEN-502 Gen'!C54,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D54/'GEN-502 Gen'!D54,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E54/'GEN-502 Gen'!E54,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F54/'GEN-502 Gen'!F54,0)","v":85.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G54/'GEN-502 Gen'!G54,0)","v":85},{"$f":"+IF('GEN-502 Gen'!H54>0,'GEN-502 Cos_Gen'!H54/'GEN-502 Gen'!H54,0)","v":85.000000000000014}]
[{"$f":"+'GEN-502 Gen_P'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B55/'GEN-502 Gen'!B55,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C55/'GEN-502 Gen'!C55,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D55/'GEN-502 Gen'!D55,0)","v":136.00000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E55/'GEN-502 Gen'!E55,0)","v":136},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F55/'GEN-502 Gen'!F55,0)","v":135.99999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G55/'GEN-502 Gen'!G55,0)","v":136},{"$f":"+IF('GEN-502 Gen'!H55>0,'GEN-502 Cos_Gen'!H55/'GEN-502 Gen'!H55,0)","v":136}]
[{"$f":"+'GEN-502 Gen_P'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B56/'GEN-502 Gen'!B56,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C56/'GEN-502 Gen'!C56,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D56/'GEN-502 Gen'!D56,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E56/'GEN-502 Gen'!E56,0)","v":139.99999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F56/'GEN-502 Gen'!F56,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G56/'GEN-502 Gen'!G56,0)","v":139.99999999999997},{"$f":"+IF('GEN-502 Gen'!H56>0,'GEN-502 Cos_Gen'!H56/'GEN-502 Gen'!H56,0)","v":139.99999999999997}]
[{"$f":"+'GEN-502 Gen_P'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B57/'GEN-502 Gen'!B57,0)","v":127.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C57/'GEN-502 Gen'!C57,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D57/'GEN-502 Gen'!D57,0)","v":127.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E57/'GEN-502 Gen'!E57,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F57/'GEN-502 Gen'!F57,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G57/'GEN-502 Gen'!G57,0)","v":127.5},{"$f":"+IF('GEN-502 Gen'!H57>0,'GEN-502 Cos_Gen'!H57/'GEN-502 Gen'!H57,0)","v":127.49999999999999}]
[{"$f":"+'GEN-502 Gen_P'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B58/'GEN-502 Gen'!B58,0)","v":127.59999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C58/'GEN-502 Gen'!C58,0)","v":127.59999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D58/'GEN-502 Gen'!D58,0)","v":127.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E58/'GEN-502 Gen'!E58,0)","v":127.59999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F58/'GEN-502 Gen'!F58,0)","v":127.60000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G58/'GEN-502 Gen'!G58,0)","v":127.6},{"$f":"+IF('GEN-502 Gen'!H58>0,'GEN-502 Cos_Gen'!H58/'GEN-502 Gen'!H58,0)","v":127.6}]
[{"$f":"+'GEN-502 Gen_P'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B59/'GEN-502 Gen'!B59,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C59/'GEN-502 Gen'!C59,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D59/'GEN-502 Gen'!D59,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E59/'GEN-502 Gen'!E59,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F59/'GEN-502 Gen'!F59,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G59/'GEN-502 Gen'!G59,0)","v":128},{"$f":"+IF('GEN-502 Gen'!H59>0,'GEN-502 Cos_Gen'!H59/'GEN-502 Gen'!H59,0)","v":128}]
[{"$f":"+'GEN-502 Gen_P'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B60/'GEN-502 Gen'!B60,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C60/'GEN-502 Gen'!C60,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D60/'GEN-502 Gen'!D60,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E60/'GEN-502 Gen'!E60,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F60/'GEN-502 Gen'!F60,0)","v":132.49999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G60/'GEN-502 Gen'!G60,0)","v":132.50000000000003},{"$f":"+IF('GEN-502 Gen'!H60>0,'GEN-502 Cos_Gen'!H60/'GEN-502 Gen'!H60,0)","v":132.5}]
[{"$f":"+'GEN-502 Gen_P'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B61/'GEN-502 Gen'!B61,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C61/'GEN-502 Gen'!C61,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D61/'GEN-502 Gen'!D61,0)","v":132.00000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E61/'GEN-502 Gen'!E61,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F61/'GEN-502 Gen'!F61,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G61/'GEN-502 Gen'!G61,0)","v":132},{"$f":"+IF('GEN-502 Gen'!H61>0,'GEN-502 Cos_Gen'!H61/'GEN-502 Gen'!H61,0)","v":132}]
[{"$f":"+'GEN-502 Gen_P'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B62/'GEN-502 Gen'!B62,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C62/'GEN-502 Gen'!C62,0)","v":131.99999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D62/'GEN-502 Gen'!D62,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E62/'GEN-502 Gen'!E62,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F62/'GEN-502 Gen'!F62,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G62/'GEN-502 Gen'!G62,0)","v":132},{"$f":"+IF('GEN-502 Gen'!H62>0,'GEN-502 Cos_Gen'!H62/'GEN-502 Gen'!H62,0)","v":132}]
[{"$f":"+'GEN-502 Gen_P'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B63/'GEN-502 Gen'!B63,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C63/'GEN-502 Gen'!C63,0)","v":132.50000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D63/'GEN-502 Gen'!D63,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E63/'GEN-502 Gen'!E63,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F63/'GEN-502 Gen'!F63,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G63/'GEN-502 Gen'!G63,0)","v":132.5},{"$f":"+IF('GEN-502 Gen'!H63>0,'GEN-502 Cos_Gen'!H63/'GEN-502 Gen'!H63,0)","v":132.5}]
[{"$f":"+'GEN-502 Gen_P'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B64/'GEN-502 Gen'!B64,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C64/'GEN-502 Gen'!C64,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D64/'GEN-502 Gen'!D64,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E64/'GEN-502 Gen'!E64,0)","v":132.49999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F64/'GEN-502 Gen'!F64,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G64/'GEN-502 Gen'!G64,0)","v":132.5},{"$f":"+IF('GEN-502 Gen'!H64>0,'GEN-502 Cos_Gen'!H64/'GEN-502 Gen'!H64,0)","v":132.5}]
[{"$f":"+'GEN-502 Gen_P'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B65/'GEN-502 Gen'!B65,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C65/'GEN-502 Gen'!C65,0)","v":94.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D65/'GEN-502 Gen'!D65,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E65/'GEN-502 Gen'!E65,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F65/'GEN-502 Gen'!F65,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G65/'GEN-502 Gen'!G65,0)","v":95},{"$f":"+IF('GEN-502 Gen'!H65>0,'GEN-502 Cos_Gen'!H65/'GEN-502 Gen'!H65,0)","v":95}]
[{"$f":"+'GEN-502 Gen_P'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B66/'GEN-502 Gen'!B66,0)","v":86.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C66/'GEN-502 Gen'!C66,0)","v":85.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D66/'GEN-502 Gen'!D66,0)","v":86},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E66/'GEN-502 Gen'!E66,0)","v":86},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F66/'GEN-502 Gen'!F66,0)","v":85.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G66/'GEN-502 Gen'!G66,0)","v":86},{"$f":"+IF('GEN-502 Gen'!H66>0,'GEN-502 Cos_Gen'!H66/'GEN-502 Gen'!H66,0)","v":85.999999999999986}]
[{"$f":"+'GEN-502 Gen_P'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B67/'GEN-502 Gen'!B67,0)","v":104.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C67/'GEN-502 Gen'!C67,0)","v":104.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D67/'GEN-502 Gen'!D67,0)","v":104.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E67/'GEN-502 Gen'!E67,0)","v":104.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F67/'GEN-502 Gen'!F67,0)","v":104.80000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G67/'GEN-502 Gen'!G67,0)","v":104.80000000000001},{"$f":"+IF('GEN-502 Gen'!H67>0,'GEN-502 Cos_Gen'!H67/'GEN-502 Gen'!H67,0)","v":104.80000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B68/'GEN-502 Gen'!B68,0)","v":26.398000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C68/'GEN-502 Gen'!C68,0)","v":26.398000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D68/'GEN-502 Gen'!D68,0)","v":26.398000000000007},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E68/'GEN-502 Gen'!E68,0)","v":26.398000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F68/'GEN-502 Gen'!F68,0)","v":26.398},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G68/'GEN-502 Gen'!G68,0)","v":26.398000000000003},{"$f":"+IF('GEN-502 Gen'!H68>0,'GEN-502 Cos_Gen'!H68/'GEN-502 Gen'!H68,0)","v":26.398000000000003}]
[{"$f":"+'GEN-502 Gen_P'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B69/'GEN-502 Gen'!B69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C69/'GEN-502 Gen'!C69,0)","v":20.899999999999995},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D69/'GEN-502 Gen'!D69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E69/'GEN-502 Gen'!E69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F69/'GEN-502 Gen'!F69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G69/'GEN-502 Gen'!G69,0)","v":20.9},{"$f":"+IF('GEN-502 Gen'!H69>0,'GEN-502 Cos_Gen'!H69/'GEN-502 Gen'!H69,0)","v":20.9}]
[{"$f":"+'GEN-502 Gen_P'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B70/'GEN-502 Gen'!B70,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C70/'GEN-502 Gen'!C70,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D70/'GEN-502 Gen'!D70,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E70/'GEN-502 Gen'!E70,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F70/'GEN-502 Gen'!F70,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G70/'GEN-502 Gen'!G70,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H70>0,'GEN-502 Cos_Gen'!H70/'GEN-502 Gen'!H70,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B71/'GEN-502 Gen'!B71,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C71/'GEN-502 Gen'!C71,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D71/'GEN-502 Gen'!D71,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E71/'GEN-502 Gen'!E71,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F71/'GEN-502 Gen'!F71,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G71/'GEN-502 Gen'!G71,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H71>0,'GEN-502 Cos_Gen'!H71/'GEN-502 Gen'!H71,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B72/'GEN-502 Gen'!B72,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C72/'GEN-502 Gen'!C72,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D72/'GEN-502 Gen'!D72,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E72/'GEN-502 Gen'!E72,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F72/'GEN-502 Gen'!F72,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G72/'GEN-502 Gen'!G72,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H72>0,'GEN-502 Cos_Gen'!H72/'GEN-502 Gen'!H72,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A73","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B73/'GEN-502 Gen'!B73,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C73/'GEN-502 Gen'!C73,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D73/'GEN-502 Gen'!D73,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E73/'GEN-502 Gen'!E73,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F73/'GEN-502 Gen'!F73,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G73/'GEN-502 Gen'!G73,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H73>0,'GEN-502 Cos_Gen'!H73/'GEN-502 Gen'!H73,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B74/'GEN-502 Gen'!B74,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C74/'GEN-502 Gen'!C74,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D74/'GEN-502 Gen'!D74,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E74/'GEN-502 Gen'!E74,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F74/'GEN-502 Gen'!F74,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G74/'GEN-502 Gen'!G74,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H74>0,'GEN-502 Cos_Gen'!H74/'GEN-502 Gen'!H74,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B75/'GEN-502 Gen'!B75,0)","v":110.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C75/'GEN-502 Gen'!C75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D75/'GEN-502 Gen'!D75,0)","v":73.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E75/'GEN-502 Gen'!E75,0)","v":73.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F75/'GEN-502 Gen'!F75,0)","v":73.800000000000011},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G75/'GEN-502 Gen'!G75,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H75>0,'GEN-502 Cos_Gen'!H75/'GEN-502 Gen'!H75,0)","v":86.684423529688218}]
[{"$f":"+'GEN-502 Gen_P'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B76/'GEN-502 Gen'!B76,0)","v":105},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C76/'GEN-502 Gen'!C76,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D76/'GEN-502 Gen'!D76,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E76/'GEN-502 Gen'!E76,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F76/'GEN-502 Gen'!F76,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G76/'GEN-502 Gen'!G76,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H76>0,'GEN-502 Cos_Gen'!H76/'GEN-502 Gen'!H76,0)","v":105}]
[{"$f":"+'GEN-502 Gen_P'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B77/'GEN-502 Gen'!B77,0)","v":90.63000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C77/'GEN-502 Gen'!C77,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D77/'GEN-502 Gen'!D77,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E77/'GEN-502 Gen'!E77,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F77/'GEN-502 Gen'!F77,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G77/'GEN-502 Gen'!G77,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H77>0,'GEN-502 Cos_Gen'!H77/'GEN-502 Gen'!H77,0)","v":90.63000000000001}]
[{"$f":"+'GEN-502 Gen_P'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B78/'GEN-502 Gen'!B78,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C78/'GEN-502 Gen'!C78,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D78/'GEN-502 Gen'!D78,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E78/'GEN-502 Gen'!E78,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F78/'GEN-502 Gen'!F78,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G78/'GEN-502 Gen'!G78,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H78>0,'GEN-502 Cos_Gen'!H78/'GEN-502 Gen'!H78,0)","v":74.5}]
[{"$f":"+'GEN-502 Gen_P'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B79/'GEN-502 Gen'!B79,0)","v":80},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C79/'GEN-502 Gen'!C79,0)","v":80},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D79/'GEN-502 Gen'!D79,0)","v":80.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E79/'GEN-502 Gen'!E79,0)","v":80.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F79/'GEN-502 Gen'!F79,0)","v":80.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G79/'GEN-502 Gen'!G79,0)","v":80},{"$f":"+IF('GEN-502 Gen'!H79>0,'GEN-502 Cos_Gen'!H79/'GEN-502 Gen'!H79,0)","v":80}]
[{"$f":"+'GEN-502 Gen_P'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B80/'GEN-502 Gen'!B80,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C80/'GEN-502 Gen'!C80,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D80/'GEN-502 Gen'!D80,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E80/'GEN-502 Gen'!E80,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F80/'GEN-502 Gen'!F80,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G80/'GEN-502 Gen'!G80,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H80>0,'GEN-502 Cos_Gen'!H80/'GEN-502 Gen'!H80,0)","v":90}]
[{"$f":"+'GEN-502 Gen_P'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B81/'GEN-502 Gen'!B81,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C81/'GEN-502 Gen'!C81,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D81/'GEN-502 Gen'!D81,0)","v":78.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E81/'GEN-502 Gen'!E81,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F81/'GEN-502 Gen'!F81,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G81/'GEN-502 Gen'!G81,0)","v":78.5},{"$f":"+IF('GEN-502 Gen'!H81>0,'GEN-502 Cos_Gen'!H81/'GEN-502 Gen'!H81,0)","v":78.500000000000014}]
[{"$f":"+'GEN-502 Gen_P'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B82/'GEN-502 Gen'!B82,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C82/'GEN-502 Gen'!C82,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D82/'GEN-502 Gen'!D82,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E82/'GEN-502 Gen'!E82,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F82/'GEN-502 Gen'!F82,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G82/'GEN-502 Gen'!G82,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H82>0,'GEN-502 Cos_Gen'!H82/'GEN-502 Gen'!H82,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B83/'GEN-502 Gen'!B83,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C83/'GEN-502 Gen'!C83,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D83/'GEN-502 Gen'!D83,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E83/'GEN-502 Gen'!E83,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F83/'GEN-502 Gen'!F83,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G83/'GEN-502 Gen'!G83,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H83>0,'GEN-502 Cos_Gen'!H83/'GEN-502 Gen'!H83,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B84/'GEN-502 Gen'!B84,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C84/'GEN-502 Gen'!C84,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D84/'GEN-502 Gen'!D84,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E84/'GEN-502 Gen'!E84,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F84/'GEN-502 Gen'!F84,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G84/'GEN-502 Gen'!G84,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H84>0,'GEN-502 Cos_Gen'!H84/'GEN-502 Gen'!H84,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B85/'GEN-502 Gen'!B85,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C85/'GEN-502 Gen'!C85,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D85/'GEN-502 Gen'!D85,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E85/'GEN-502 Gen'!E85,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F85/'GEN-502 Gen'!F85,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G85/'GEN-502 Gen'!G85,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H85>0,'GEN-502 Cos_Gen'!H85/'GEN-502 Gen'!H85,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B86/'GEN-502 Gen'!B86,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C86/'GEN-502 Gen'!C86,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D86/'GEN-502 Gen'!D86,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E86/'GEN-502 Gen'!E86,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F86/'GEN-502 Gen'!F86,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G86/'GEN-502 Gen'!G86,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H86>0,'GEN-502 Cos_Gen'!H86/'GEN-502 Gen'!H86,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A87","v":"PANAM GENERATING LTD No. 18-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B87/'GEN-502 Gen'!B87,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C87/'GEN-502 Gen'!C87,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D87/'GEN-502 Gen'!D87,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E87/'GEN-502 Gen'!E87,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F87/'GEN-502 Gen'!F87,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G87/'GEN-502 Gen'!G87,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H87>0,'GEN-502 Cos_Gen'!H87/'GEN-502 Gen'!H87,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A88","v":"PANAM GENERATING LTD No. 19-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B88/'GEN-502 Gen'!B88,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C88/'GEN-502 Gen'!C88,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D88/'GEN-502 Gen'!D88,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E88/'GEN-502 Gen'!E88,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F88/'GEN-502 Gen'!F88,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G88/'GEN-502 Gen'!G88,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H88>0,'GEN-502 Cos_Gen'!H88/'GEN-502 Gen'!H88,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B89/'GEN-502 Gen'!B89,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C89/'GEN-502 Gen'!C89,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D89/'GEN-502 Gen'!D89,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E89/'GEN-502 Gen'!E89,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F89/'GEN-502 Gen'!F89,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G89/'GEN-502 Gen'!G89,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H89>0,'GEN-502 Cos_Gen'!H89/'GEN-502 Gen'!H89,0)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B90/'GEN-502 Gen'!B90,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C90/'GEN-502 Gen'!C90,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D90/'GEN-502 Gen'!D90,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E90/'GEN-502 Gen'!E90,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F90/'GEN-502 Gen'!F90,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G90/'GEN-502 Gen'!G90,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H90>0,'GEN-502 Cos_Gen'!H90/'GEN-502 Gen'!H90,0)","v":0}]

{"sheet":"GEN-502 Cos_Gen","index":8,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Compra Mensual de Energía para atender Clientes Regulados  (B/.) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía",{"$f":"+B9+B15","v":21382889.962003697},22420334.356764201,21590657.132666003,22023832.683877923,20357895.21649668,21739897.014353853,{"$f":"+SUM(B8:G8)","v":129515506.36616234}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,-B23,B24)","v":21382889.962003697},{"$f":"+SUM(C16:C22,-C23,C24)","v":22420334.356764201},21590657.132666003,22023832.683877923,20357895.21649668,21739897.014353853,129515506.36616234]
[{"$f":"+'GEN-502 Cos_Gen_P'!A16","v":"Mercado Ocasional"},{"$f":"+'GEN-502 Cos_Gen_P'!B16+'GEN-502 Cos_Gen_FP'!B16","v":-326706.90136882622},{"$f":"+'GEN-502 Cos_Gen_P'!C16+'GEN-502 Cos_Gen_FP'!C16","v":402373.91791935515},{"$f":"+'GEN-502 Cos_Gen_P'!D16+'GEN-502 Cos_Gen_FP'!D16","v":-525046.15363873017},{"$f":"+'GEN-502 Cos_Gen_P'!E16+'GEN-502 Cos_Gen_FP'!E16","v":-652622.05935244565},{"$f":"+'GEN-502 Cos_Gen_P'!F16+'GEN-502 Cos_Gen_FP'!F16","v":-942144.8575144764},{"$f":"+'GEN-502 Cos_Gen_P'!G16+'GEN-502 Cos_Gen_FP'!G16","v":439997.55302928679},-1604148.5009258366]
[{"$f":"+'GEN-502 Cos_Gen_P'!A17","v":"Servicios Auxiliares de Corto Plazo"},{"$f":"+'GEN-502 Cos_Gen_P'!B17+'GEN-502 Cos_Gen_FP'!B17","v":279620.76193394599},{"$f":"+'GEN-502 Cos_Gen_P'!C17+'GEN-502 Cos_Gen_FP'!C17","v":284243.20762452896},{"$f":"+'GEN-502 Cos_Gen_P'!D17+'GEN-502 Cos_Gen_FP'!D17","v":289635.13409323973},{"$f":"+'GEN-502 Cos_Gen_P'!E17+'GEN-502 Cos_Gen_FP'!E17","v":304389.65110100975},{"$f":"+'GEN-502 Cos_Gen_P'!F17+'GEN-502 Cos_Gen_FP'!F17","v":304371.4411927606},{"$f":"+'GEN-502 Cos_Gen_P'!G17+'GEN-502 Cos_Gen_FP'!G17","v":305354.48879215732},1767614.6847376423]
[{"$f":"+'GEN-502 Cos_Gen_P'!A18","v":"Generación Obligada "},{"$f":"+'GEN-502 Cos_Gen_P'!B18+'GEN-502 Cos_Gen_FP'!B18","v":70196.949999999983},{"$f":"+'GEN-502 Cos_Gen_P'!C18+'GEN-502 Cos_Gen_FP'!C18","v":52000.441736500004},{"$f":"+'GEN-502 Cos_Gen_P'!D18+'GEN-502 Cos_Gen_FP'!D18","v":42840.971736500003},{"$f":"+'GEN-502 Cos_Gen_P'!E18+'GEN-502 Cos_Gen_FP'!E18","v":34886.558403166659},{"$f":"+'GEN-502 Cos_Gen_P'!F18+'GEN-502 Cos_Gen_FP'!F18","v":49963.179772299998},{"$f":"+'GEN-502 Cos_Gen_P'!G18+'GEN-502 Cos_Gen_FP'!G18","v":65805.946022300006},315694.04767076665]
[{"$f":"+'GEN-502 Cos_Gen_P'!A19","v":"Costos relacionados con el Mercado Regional"},{"$f":"+'GEN-502 Cos_Gen_P'!B19+'GEN-502 Cos_Gen_FP'!B19","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C19+'GEN-502 Cos_Gen_FP'!C19","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D19+'GEN-502 Cos_Gen_FP'!D19","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E19+'GEN-502 Cos_Gen_FP'!E19","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F19+'GEN-502 Cos_Gen_FP'!F19","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G19+'GEN-502 Cos_Gen_FP'!G19","v":0},0]
[{"$f":"+'GEN-502 Cos_Gen_P'!A20","v":"Otros Costos"},{"$f":"+'GEN-502 Cos_Gen_P'!B20+'GEN-502 Cos_Gen_FP'!B20","v":490975.22000000003},{"$f":"+'GEN-502 Cos_Gen_P'!C20+'GEN-502 Cos_Gen_FP'!C20","v":486855.55833333335},{"$f":"+'GEN-502 Cos_Gen_P'!D20+'GEN-502 Cos_Gen_FP'!D20","v":421599.29166666674},{"$f":"+'GEN-502 Cos_Gen_P'!E20+'GEN-502 Cos_Gen_FP'!E20","v":435156.09745},{"$f":"+'GEN-502 Cos_Gen_P'!F20+'GEN-502 Cos_Gen_FP'!F20","v":286693.08578333334},{"$f":"+'GEN-502 Cos_Gen_P'!G20+'GEN-502 Cos_Gen_FP'!G20","v":216423.94911666666},2337703.2023500004]
[{"$f":"+'GEN-502 Cos_Gen_P'!A21","v":"Costos de Fianzas"},{"$f":"+'GEN-502 Cos_Gen_P'!B21+'GEN-502 Cos_Gen_FP'!B21","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C21+'GEN-502 Cos_Gen_FP'!C21","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D21+'GEN-502 Cos_Gen_FP'!D21","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E21+'GEN-502 Cos_Gen_FP'!E21","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F21+'GEN-502 Cos_Gen_FP'!F21","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G21+'GEN-502 Cos_Gen_FP'!G21","v":0},0]
[{"$f":"+'GEN-502 Cos_Gen_P'!A22","v":"Costos de Autoabastecimiento autorizados por ASEP"},{"$f":"+'GEN-502 Cos_Gen_P'!B22+'GEN-502 Cos_Gen_FP'!B22","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C22+'GEN-502 Cos_Gen_FP'!C22","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D22+'GEN-502 Cos_Gen_FP'!D22","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E22+'GEN-502 Cos_Gen_FP'!E22","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F22+'GEN-502 Cos_Gen_FP'!F22","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G22+'GEN-502 Cos_Gen_FP'!G22","v":0},0]
[{"$f":"+'GEN-502 Cos_Gen_P'!A23","v":"Menos - Transacciones Esporádicas (CUSPT)"},{"$f":"+'GEN-502 Cos_Gen_P'!B23+'GEN-502 Cos_Gen_FP'!B23","v":12438.456250000001},{"$f":"+'GEN-502 Cos_Gen_P'!C23+'GEN-502 Cos_Gen_FP'!C23","v":12438.456250000001},{"$f":"+'GEN-502 Cos_Gen_P'!D23+'GEN-502 Cos_Gen_FP'!D23","v":12438.456250000001},{"$f":"+'GEN-502 Cos_Gen_P'!E23+'GEN-502 Cos_Gen_FP'!E23","v":12438.456250000001},{"$f":"+'GEN-502 Cos_Gen_P'!F23+'GEN-502 Cos_Gen_FP'!F23","v":12438.456250000001},{"$f":"+'GEN-502 Cos_Gen_P'!G23+'GEN-502 Cos_Gen_FP'!G23","v":12438.456250000001},74630.737500000003]
["Sub-Total Contratros",{"$f":"+SUM(B25:B107)","v":20881242.387688577},21207299.687400483,21374066.345058326,21914460.892526191,20671450.823512763,20724753.533643443,126773273.66982979]
[{"$f":"+'GEN-502 Gen_P'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-502 Cos_Gen_P'!B25+'GEN-502 Cos_Gen_FP'!B25","v":247052.62236270134},{"$f":"+'GEN-502 Cos_Gen_P'!C25+'GEN-502 Cos_Gen_FP'!C25","v":245832.56296050234},{"$f":"+'GEN-502 Cos_Gen_P'!D25+'GEN-502 Cos_Gen_FP'!D25","v":241083.38204837567},{"$f":"+'GEN-502 Cos_Gen_P'!E25+'GEN-502 Cos_Gen_FP'!E25","v":245402.12473525736},{"$f":"+'GEN-502 Cos_Gen_P'!F25+'GEN-502 Cos_Gen_FP'!F25","v":233217.47526208143},{"$f":"+'GEN-502 Cos_Gen_P'!G25+'GEN-502 Cos_Gen_FP'!G25","v":249904.66658564098},1462492.8339545592]
[{"$f":"+'GEN-502 Gen_P'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-502 Cos_Gen_P'!B26+'GEN-502 Cos_Gen_FP'!B26","v":1140466.803570193},{"$f":"+'GEN-502 Cos_Gen_P'!C26+'GEN-502 Cos_Gen_FP'!C26","v":1134834.6543005982},{"$f":"+'GEN-502 Cos_Gen_P'!D26+'GEN-502 Cos_Gen_FP'!D26","v":1112911.0530749536},{"$f":"+'GEN-502 Cos_Gen_P'!E26+'GEN-502 Cos_Gen_FP'!E26","v":1132847.6261841389},{"$f":"+'GEN-502 Cos_Gen_P'!F26+'GEN-502 Cos_Gen_FP'!F26","v":1076599.7381657921},{"$f":"+'GEN-502 Cos_Gen_P'!G26+'GEN-502 Cos_Gen_FP'!G26","v":1153632.6697223908},6751292.5450180676]
[{"$f":"+'GEN-502 Gen_P'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-502 Cos_Gen_P'!B27+'GEN-502 Cos_Gen_FP'!B27","v":251642.14672869589},{"$f":"+'GEN-502 Cos_Gen_P'!C27+'GEN-502 Cos_Gen_FP'!C27","v":250399.42214569138},{"$f":"+'GEN-502 Cos_Gen_P'!D27+'GEN-502 Cos_Gen_FP'!D27","v":245562.01516534379},{"$f":"+'GEN-502 Cos_Gen_P'!E27+'GEN-502 Cos_Gen_FP'!E27","v":249960.9876210996},{"$f":"+'GEN-502 Cos_Gen_P'!F27+'GEN-502 Cos_Gen_FP'!F27","v":237549.98254354496},{"$f":"+'GEN-502 Cos_Gen_P'!G27+'GEN-502 Cos_Gen_FP'!G27","v":254547.17369810026},{"$f":"+SUM(B27:G27)","v":1489661.7279024757}]
[{"$f":"+'GEN-502 Gen_P'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B28+'GEN-502 Cos_Gen_FP'!B28","v":892908.2466579997},{"$f":"+'GEN-502 Cos_Gen_P'!C28+'GEN-502 Cos_Gen_FP'!C28","v":888498.65532795235},{"$f":"+'GEN-502 Cos_Gen_P'!D28+'GEN-502 Cos_Gen_FP'!D28","v":871333.96077521448},{"$f":"+'GEN-502 Cos_Gen_P'!E28+'GEN-502 Cos_Gen_FP'!E28","v":886942.9469233118},{"$f":"+'GEN-502 Cos_Gen_P'!F28+'GEN-502 Cos_Gen_FP'!F28","v":842904.66109907511},{"$f":"+'GEN-502 Cos_Gen_P'!G28+'GEN-502 Cos_Gen_FP'!G28","v":903216.22793802607},5285804.6987215802]
[{"$f":"+'GEN-502 Gen_P'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B29+'GEN-502 Cos_Gen_FP'!B29","v":24982.815961159558},{"$f":"+'GEN-502 Cos_Gen_P'!C29+'GEN-502 Cos_Gen_FP'!C29","v":24859.439333073948},{"$f":"+'GEN-502 Cos_Gen_P'!D29+'GEN-502 Cos_Gen_FP'!D29","v":24379.185727347296},{"$f":"+'GEN-502 Cos_Gen_P'!E29+'GEN-502 Cos_Gen_FP'!E29","v":24815.911930445709},{"$f":"+'GEN-502 Cos_Gen_P'!F29+'GEN-502 Cos_Gen_FP'!F29","v":23583.758017532808},{"$f":"+'GEN-502 Cos_Gen_P'!G29+'GEN-502 Cos_Gen_FP'!G29","v":25271.224540891955},147892.33551045129]
[{"$f":"+'GEN-502 Gen_P'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B30+'GEN-502 Cos_Gen_FP'!B30","v":157451.74795534345},{"$f":"+'GEN-502 Cos_Gen_P'!C30+'GEN-502 Cos_Gen_FP'!C30","v":156674.17885428143},{"$f":"+'GEN-502 Cos_Gen_P'!D30+'GEN-502 Cos_Gen_FP'!D30","v":153647.42759449242},{"$f":"+'GEN-502 Cos_Gen_P'!E30+'GEN-502 Cos_Gen_FP'!E30","v":156399.85166720906},{"$f":"+'GEN-502 Cos_Gen_P'!F30+'GEN-502 Cos_Gen_FP'!F30","v":148634.3224474538},{"$f":"+'GEN-502 Cos_Gen_P'!G30+'GEN-502 Cos_Gen_FP'!G30","v":159269.41474978259},932076.94326856267]
[{"$f":"+'GEN-502 Gen_P'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B31+'GEN-502 Cos_Gen_FP'!B31","v":67390.596030726927},{"$f":"+'GEN-502 Cos_Gen_P'!C31+'GEN-502 Cos_Gen_FP'!C31","v":67057.790292739781},{"$f":"+'GEN-502 Cos_Gen_P'!D31+'GEN-502 Cos_Gen_FP'!D31","v":65762.31676460983},{"$f":"+'GEN-502 Cos_Gen_P'!E31+'GEN-502 Cos_Gen_FP'!E31","v":66940.376082454313},{"$f":"+'GEN-502 Cos_Gen_P'!F31+'GEN-502 Cos_Gen_FP'!F31","v":63616.668029611639},{"$f":"+'GEN-502 Cos_Gen_P'!G31+'GEN-502 Cos_Gen_FP'!G31","v":68168.571824919156},398936.31902506168]
[{"$f":"+'GEN-502 Gen_P'!A32","v":"Río Chico No. 29-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B32+'GEN-502 Cos_Gen_FP'!B32","v":41327.710518215019},{"$f":"+'GEN-502 Cos_Gen_P'!C32+'GEN-502 Cos_Gen_FP'!C32","v":41123.615288191198},{"$f":"+'GEN-502 Cos_Gen_P'!D32+'GEN-502 Cos_Gen_FP'!D32","v":40329.157929034525},{"$f":"+'GEN-502 Cos_Gen_P'!E32+'GEN-502 Cos_Gen_FP'!E32","v":41051.610278898952},{"$f":"+'GEN-502 Cos_Gen_P'!F32+'GEN-502 Cos_Gen_FP'!F32","v":39013.325231051742},{"$f":"+'GEN-502 Cos_Gen_P'!G32+'GEN-502 Cos_Gen_FP'!G32","v":41804.809109209753},244650.22835460116]
[{"$f":"+'GEN-502 Gen_P'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B33+'GEN-502 Cos_Gen_FP'!B33","v":39325.597939696701},{"$f":"+'GEN-502 Cos_Gen_P'!C33+'GEN-502 Cos_Gen_FP'!C33","v":39131.390061818034},{"$f":"+'GEN-502 Cos_Gen_P'!D33+'GEN-502 Cos_Gen_FP'!D33","v":38375.420028765788},{"$f":"+'GEN-502 Cos_Gen_P'!E33+'GEN-502 Cos_Gen_FP'!E33","v":39062.873320639657},{"$f":"+'GEN-502 Cos_Gen_P'!F33+'GEN-502 Cos_Gen_FP'!F33","v":37123.332579741225},{"$f":"+'GEN-502 Cos_Gen_P'!G33+'GEN-502 Cos_Gen_FP'!G33","v":39779.583585932429},232798.19751659385]
[{"$f":"+'GEN-502 Gen_P'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B34+'GEN-502 Cos_Gen_FP'!B34","v":322367.16663738835},{"$f":"+'GEN-502 Cos_Gen_P'!C34+'GEN-502 Cos_Gen_FP'!C34","v":320775.16939868371},{"$f":"+'GEN-502 Cos_Gen_P'!D34+'GEN-502 Cos_Gen_FP'!D34","v":314578.19006752328},{"$f":"+'GEN-502 Cos_Gen_P'!E34+'GEN-502 Cos_Gen_FP'!E34","v":320213.51111812133},{"$f":"+'GEN-502 Cos_Gen_P'!F34+'GEN-502 Cos_Gen_FP'!F34","v":304314.34401124145},{"$f":"+'GEN-502 Cos_Gen_P'!G34+'GEN-502 Cos_Gen_FP'!G34","v":326088.66291814356},1908337.0441511017]
[{"$f":"+'GEN-502 Gen_P'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B35+'GEN-502 Cos_Gen_FP'!B35","v":57981.724418878803},{"$f":"+'GEN-502 Cos_Gen_P'!C35+'GEN-502 Cos_Gen_FP'!C35","v":57695.384013517287},{"$f":"+'GEN-502 Cos_Gen_P'!D35+'GEN-502 Cos_Gen_FP'!D35","v":56580.780589239279},{"$f":"+'GEN-502 Cos_Gen_P'!E35+'GEN-502 Cos_Gen_FP'!E35","v":57594.362820878945},{"$f":"+'GEN-502 Cos_Gen_P'!F35+'GEN-502 Cos_Gen_FP'!F35","v":54734.700854380499},{"$f":"+'GEN-502 Cos_Gen_P'!G35+'GEN-502 Cos_Gen_FP'!G35","v":58651.081580860933},343238.03427775571]
[{"$f":"+'GEN-502 Gen_P'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B36+'GEN-502 Cos_Gen_FP'!B36","v":378732.4816110481},{"$f":"+'GEN-502 Cos_Gen_P'!C36+'GEN-502 Cos_Gen_FP'!C36","v":376862.12653977383},{"$f":"+'GEN-502 Cos_Gen_P'!D36+'GEN-502 Cos_Gen_FP'!D36","v":369581.61660117097},{"$f":"+'GEN-502 Cos_Gen_P'!E36+'GEN-502 Cos_Gen_FP'!E36","v":376202.2633265513},{"$f":"+'GEN-502 Cos_Gen_P'!F36+'GEN-502 Cos_Gen_FP'!F36","v":357523.15565951454},{"$f":"+'GEN-502 Cos_Gen_P'!G36+'GEN-502 Cos_Gen_FP'!G36","v":383104.67477333162},2242006.3185113901]
[{"$f":"+'GEN-502 Gen_P'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B37+'GEN-502 Cos_Gen_FP'!B37","v":37668.446289649844},{"$f":"+'GEN-502 Cos_Gen_P'!C37+'GEN-502 Cos_Gen_FP'!C37","v":37482.4221882969},{"$f":"+'GEN-502 Cos_Gen_P'!D37+'GEN-502 Cos_Gen_FP'!D37","v":36758.308174054066},{"$f":"+'GEN-502 Cos_Gen_P'!E37+'GEN-502 Cos_Gen_FP'!E37","v":37416.792691983152},{"$f":"+'GEN-502 Cos_Gen_P'!F37+'GEN-502 Cos_Gen_FP'!F37","v":35558.982765299967},{"$f":"+'GEN-502 Cos_Gen_P'!G37+'GEN-502 Cos_Gen_FP'!G37","v":38103.301316081372},222988.25342536531]
[{"$f":"+'GEN-502 Gen_P'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B38+'GEN-502 Cos_Gen_FP'!B38","v":59958.398574378123},{"$f":"+'GEN-502 Cos_Gen_P'!C38+'GEN-502 Cos_Gen_FP'!C38","v":59662.296443496627},{"$f":"+'GEN-502 Cos_Gen_P'!D38+'GEN-502 Cos_Gen_FP'!D38","v":58509.694705017311},{"$f":"+'GEN-502 Cos_Gen_P'!E38+'GEN-502 Cos_Gen_FP'!E38","v":59557.831303948326},{"$f":"+'GEN-502 Cos_Gen_P'!F38+'GEN-502 Cos_Gen_FP'!F38","v":56600.67965498018},{"$f":"+'GEN-502 Cos_Gen_P'!G38+'GEN-502 Cos_Gen_FP'!G38","v":60650.575012884889},354939.4756947055]
[{"$f":"+'GEN-502 Gen_P'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B39+'GEN-502 Cos_Gen_FP'!B39","v":98406.418988427991},{"$f":"+'GEN-502 Cos_Gen_P'!C39+'GEN-502 Cos_Gen_FP'!C39","v":97920.442860851021},{"$f":"+'GEN-502 Cos_Gen_P'!D39+'GEN-502 Cos_Gen_FP'!D39","v":97875.447635092249},{"$f":"+'GEN-502 Cos_Gen_P'!E39+'GEN-502 Cos_Gen_FP'!E39","v":101508.56651552247},{"$f":"+'GEN-502 Cos_Gen_P'!F39+'GEN-502 Cos_Gen_FP'!F39","v":94682.033218788842},{"$f":"+'GEN-502 Cos_Gen_P'!G39+'GEN-502 Cos_Gen_FP'!G39","v":99542.450074000051},589935.35929268273]
[{"$f":"+'GEN-502 Gen_P'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B40+'GEN-502 Cos_Gen_FP'!B40","v":139303.95850391779},{"$f":"+'GEN-502 Cos_Gen_P'!C40+'GEN-502 Cos_Gen_FP'!C40","v":136000.6150845153},{"$f":"+'GEN-502 Cos_Gen_P'!D40+'GEN-502 Cos_Gen_FP'!D40","v":133373.25149436051},{"$f":"+'GEN-502 Cos_Gen_P'!E40+'GEN-502 Cos_Gen_FP'!E40","v":138373.30312043955},{"$f":"+'GEN-502 Cos_Gen_P'!F40+'GEN-502 Cos_Gen_FP'!F40","v":129021.638558098},{"$f":"+'GEN-502 Cos_Gen_P'!G40+'GEN-502 Cos_Gen_FP'!G40","v":138253.40288055563},814326.16964188672]
[{"$f":"+'GEN-502 Gen_P'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B41+'GEN-502 Cos_Gen_FP'!B41","v":264650.5270196409},{"$f":"+'GEN-502 Cos_Gen_P'!C41+'GEN-502 Cos_Gen_FP'!C41","v":221668.98590139596},{"$f":"+'GEN-502 Cos_Gen_P'!D41+'GEN-502 Cos_Gen_FP'!D41","v":254.63846699027243},{"$f":"+'GEN-502 Cos_Gen_P'!E41+'GEN-502 Cos_Gen_FP'!E41","v":263.66900016660333},{"$f":"+'GEN-502 Cos_Gen_P'!F41+'GEN-502 Cos_Gen_FP'!F41","v":246.33029398999304},{"$f":"+'GEN-502 Cos_Gen_P'!G41+'GEN-502 Cos_Gen_FP'!G41","v":263.95573453633455},{"$f":"+SUM(B41:G41)","v":487348.10641672002}]
[{"$f":"+'GEN-502 Gen_P'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B42+'GEN-502 Cos_Gen_FP'!B42","v":273.82474522170753},{"$f":"+'GEN-502 Cos_Gen_P'!C42+'GEN-502 Cos_Gen_FP'!C42","v":267.85429526693861},{"$f":"+'GEN-502 Cos_Gen_P'!D42+'GEN-502 Cos_Gen_FP'!D42","v":262.67968173733368},{"$f":"+'GEN-502 Cos_Gen_P'!E42+'GEN-502 Cos_Gen_FP'!E42","v":271.9953896455487},{"$f":"+'GEN-502 Cos_Gen_P'!F42+'GEN-502 Cos_Gen_FP'!F42","v":254.1091453791507},{"$f":"+'GEN-502 Cos_Gen_P'!G42+'GEN-502 Cos_Gen_FP'!G42","v":272.29117878485039},1602.7544360355296]
[{"$f":"+'GEN-502 Gen_P'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B43+'GEN-502 Cos_Gen_FP'!B43","v":301.76604575453484},{"$f":"+'GEN-502 Cos_Gen_P'!C43+'GEN-502 Cos_Gen_FP'!C43","v":295.18636621254456},{"$f":"+'GEN-502 Cos_Gen_P'!D43+'GEN-502 Cos_Gen_FP'!D43","v":289.48373089420443},{"$f":"+'GEN-502 Cos_Gen_P'!E43+'GEN-502 Cos_Gen_FP'!E43","v":299.75002124203331},{"$f":"+'GEN-502 Cos_Gen_P'!F43+'GEN-502 Cos_Gen_FP'!F43","v":280.0386500096763},{"$f":"+'GEN-502 Cos_Gen_P'!G43+'GEN-502 Cos_Gen_FP'!G43","v":300.07599294656978},1766.3008070595631]
[{"$f":"+'GEN-502 Gen_P'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B44+'GEN-502 Cos_Gen_FP'!B44","v":307.35430586110033},{"$f":"+'GEN-502 Cos_Gen_P'!C44+'GEN-502 Cos_Gen_FP'!C44","v":300.65278040166578},{"$f":"+'GEN-502 Cos_Gen_P'!D44+'GEN-502 Cos_Gen_FP'!D44","v":294.84454072557855},{"$f":"+'GEN-502 Cos_Gen_P'!E44+'GEN-502 Cos_Gen_FP'!E44","v":305.30094756133019},{"$f":"+'GEN-502 Cos_Gen_P'!F44+'GEN-502 Cos_Gen_FP'!F44","v":285.22455093578139},{"$f":"+'GEN-502 Cos_Gen_P'!G44+'GEN-502 Cos_Gen_FP'!G44","v":305.6329557789137},1799.0100812643695]
[{"$f":"+'GEN-502 Gen_P'!A45","v":"AES No. 117-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B45+'GEN-502 Cos_Gen_FP'!B45","v":8821400.0851690527},{"$f":"+'GEN-502 Cos_Gen_P'!C45+'GEN-502 Cos_Gen_FP'!C45","v":8777835.9569621161},{"$f":"+'GEN-502 Cos_Gen_P'!D45+'GEN-502 Cos_Gen_FP'!D45","v":8608259.0283626243},{"$f":"+'GEN-502 Cos_Gen_P'!E45+'GEN-502 Cos_Gen_FP'!E45","v":8762466.4872494563},{"$f":"+'GEN-502 Cos_Gen_P'!F45+'GEN-502 Cos_Gen_FP'!F45","v":8327394.5302206911},{"$f":"+'GEN-502 Cos_Gen_P'!G45+'GEN-502 Cos_Gen_FP'!G45","v":8923236.7825922035},52220592.870556146]
[{"$f":"+'GEN-502 Gen_P'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B46+'GEN-502 Cos_Gen_FP'!B46","v":50748.979069453795},{"$f":"+'GEN-502 Cos_Gen_P'!C46+'GEN-502 Cos_Gen_FP'!C46","v":50498.357285019614},{"$f":"+'GEN-502 Cos_Gen_P'!D46+'GEN-502 Cos_Gen_FP'!D46","v":49522.791511211617},{"$f":"+'GEN-502 Cos_Gen_P'!E46+'GEN-502 Cos_Gen_FP'!E46","v":50409.937658970957},{"$f":"+'GEN-502 Cos_Gen_P'!F46+'GEN-502 Cos_Gen_FP'!F46","v":47906.995107019335},{"$f":"+'GEN-502 Cos_Gen_P'!G46+'GEN-502 Cos_Gen_FP'!G46","v":51334.839406376799},300421.90003805212]
[{"$f":"+'GEN-502 Gen_P'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B47+'GEN-502 Cos_Gen_FP'!B47","v":250335.10951953405},{"$f":"+'GEN-502 Cos_Gen_P'!C47+'GEN-502 Cos_Gen_FP'!C47","v":249098.83968702282},{"$f":"+'GEN-502 Cos_Gen_P'!D47+'GEN-502 Cos_Gen_FP'!D47","v":244286.55835037751},{"$f":"+'GEN-502 Cos_Gen_P'!E47+'GEN-502 Cos_Gen_FP'!E47","v":248662.6824051142},{"$f":"+'GEN-502 Cos_Gen_P'!F47+'GEN-502 Cos_Gen_FP'!F47","v":236316.14047751416},{"$f":"+'GEN-502 Cos_Gen_P'!G47+'GEN-502 Cos_Gen_FP'!G47","v":253225.04768767045},1481924.3781272331]
[{"$f":"+'GEN-502 Gen_P'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B48+'GEN-502 Cos_Gen_FP'!B48","v":27105.666214349778},{"$f":"+'GEN-502 Cos_Gen_P'!C48+'GEN-502 Cos_Gen_FP'!C48","v":26971.805975986746},{"$f":"+'GEN-502 Cos_Gen_P'!D48+'GEN-502 Cos_Gen_FP'!D48","v":26450.744060656518},{"$f":"+'GEN-502 Cos_Gen_P'!E48+'GEN-502 Cos_Gen_FP'!E48","v":26924.579944755802},{"$f":"+'GEN-502 Cos_Gen_P'!F48+'GEN-502 Cos_Gen_FP'!F48","v":25587.726935869781},{"$f":"+'GEN-502 Cos_Gen_P'!G48+'GEN-502 Cos_Gen_FP'!G48","v":27418.581568156766},160459.1046997754]
[{"$f":"+'GEN-502 Gen_P'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B49+'GEN-502 Cos_Gen_FP'!B49","v":131100.58210002573},{"$f":"+'GEN-502 Cos_Gen_P'!C49+'GEN-502 Cos_Gen_FP'!C49","v":124266.67428200511},{"$f":"+'GEN-502 Cos_Gen_P'!D49+'GEN-502 Cos_Gen_FP'!D49","v":128942.26488546259},{"$f":"+'GEN-502 Cos_Gen_P'!E49+'GEN-502 Cos_Gen_FP'!E49","v":118014.57521819108},{"$f":"+'GEN-502 Cos_Gen_P'!F49+'GEN-502 Cos_Gen_FP'!F49","v":110615.26675382214},{"$f":"+'GEN-502 Cos_Gen_P'!G49+'GEN-502 Cos_Gen_FP'!G49","v":120105.12874775255},{"$f":"+SUM(B49:G49)","v":733044.49198725913}]
[{"$f":"+'GEN-502 Gen_P'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B50+'GEN-502 Cos_Gen_FP'!B50","v":151415.80191285099},{"$f":"+'GEN-502 Cos_Gen_P'!C50+'GEN-502 Cos_Gen_FP'!C50","v":267854.29526693863},{"$f":"+'GEN-502 Cos_Gen_P'!D50+'GEN-502 Cos_Gen_FP'!D50","v":317310.26209865417},{"$f":"+'GEN-502 Cos_Gen_P'!E50+'GEN-502 Cos_Gen_FP'!E50","v":434501.10973038926},{"$f":"+'GEN-502 Cos_Gen_P'!F50+'GEN-502 Cos_Gen_FP'!F50","v":265335.95029353129},{"$f":"+'GEN-502 Cos_Gen_P'!G50+'GEN-502 Cos_Gen_FP'!G50","v":85090.993370265744},1521508.41267263]
[{"$f":"+'GEN-502 Gen_P'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B51+'GEN-502 Cos_Gen_FP'!B51","v":51501.973439745234},{"$f":"+'GEN-502 Cos_Gen_P'!C51+'GEN-502 Cos_Gen_FP'!C51","v":85412.721705018717},{"$f":"+'GEN-502 Cos_Gen_P'!D51+'GEN-502 Cos_Gen_FP'!D51","v":127810.25594736339},{"$f":"+'GEN-502 Cos_Gen_P'!E51+'GEN-502 Cos_Gen_FP'!E51","v":153473.70437886589},{"$f":"+'GEN-502 Cos_Gen_P'!F51+'GEN-502 Cos_Gen_FP'!F51","v":103522.42958631174},{"$f":"+'GEN-502 Cos_Gen_P'!G51+'GEN-502 Cos_Gen_FP'!G51","v":43413.772127686607},565134.85718499159]
[{"$f":"+'GEN-502 Gen_P'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B52+'GEN-502 Cos_Gen_FP'!B52","v":687855.88191733859},{"$f":"+'GEN-502 Cos_Gen_P'!C52+'GEN-502 Cos_Gen_FP'!C52","v":762908.14559230045},{"$f":"+'GEN-502 Cos_Gen_P'!D52+'GEN-502 Cos_Gen_FP'!D52","v":1102738.361853387},{"$f":"+'GEN-502 Cos_Gen_P'!E52+'GEN-502 Cos_Gen_FP'!E52","v":1519528.7522801203},{"$f":"+'GEN-502 Cos_Gen_P'!F52+'GEN-502 Cos_Gen_FP'!F52","v":935312.67497352534},{"$f":"+'GEN-502 Cos_Gen_P'!G52+'GEN-502 Cos_Gen_FP'!G52","v":570365.0459277787},5578708.8625444509]
[{"$f":"+'GEN-502 Gen_P'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B53+'GEN-502 Cos_Gen_FP'!B53","v":10135.588372941864},{"$f":"+'GEN-502 Cos_Gen_P'!C53+'GEN-502 Cos_Gen_FP'!C53","v":16235.250141689954},{"$f":"+'GEN-502 Cos_Gen_P'!D53+'GEN-502 Cos_Gen_FP'!D53","v":19631.655313515017},{"$f":"+'GEN-502 Cos_Gen_P'!E53+'GEN-502 Cos_Gen_FP'!E53","v":24801.350627624728},{"$f":"+'GEN-502 Cos_Gen_P'!F53+'GEN-502 Cos_Gen_FP'!F53","v":21328.805800305949},{"$f":"+'GEN-502 Cos_Gen_P'!G53+'GEN-502 Cos_Gen_FP'!G53","v":21505.446161170836},113638.09641724834]
[{"$f":"+'GEN-502 Gen_P'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B54+'GEN-502 Cos_Gen_FP'!B54","v":93233.252948252732},{"$f":"+'GEN-502 Cos_Gen_P'!C54+'GEN-502 Cos_Gen_FP'!C54","v":98272.461084926312},{"$f":"+'GEN-502 Cos_Gen_P'!D54+'GEN-502 Cos_Gen_FP'!D54","v":119326.31225043522},{"$f":"+'GEN-502 Cos_Gen_P'!E54+'GEN-502 Cos_Gen_FP'!E54","v":122759.44117747823},{"$f":"+'GEN-502 Cos_Gen_P'!F54+'GEN-502 Cos_Gen_FP'!F54","v":99974.558056176364},{"$f":"+'GEN-502 Cos_Gen_P'!G54+'GEN-502 Cos_Gen_FP'!G54","v":80652.369307931061},614218.39482519997]
[{"$f":"+'GEN-502 Gen_P'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B55+'GEN-502 Cos_Gen_FP'!B55","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C55+'GEN-502 Cos_Gen_FP'!C55","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D55+'GEN-502 Cos_Gen_FP'!D55","v":37082.015592195035},{"$f":"+'GEN-502 Cos_Gen_P'!E55+'GEN-502 Cos_Gen_FP'!E55","v":185532.65596022899},{"$f":"+'GEN-502 Cos_Gen_P'!F55+'GEN-502 Cos_Gen_FP'!F55","v":69312.248239942855},{"$f":"+'GEN-502 Cos_Gen_P'!G55+'GEN-502 Cos_Gen_FP'!G55","v":75574.694519876852},367501.61431224376]
[{"$f":"+'GEN-502 Gen_P'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B56+'GEN-502 Cos_Gen_FP'!B56","v":18458.307280804693},{"$f":"+'GEN-502 Cos_Gen_P'!C56+'GEN-502 Cos_Gen_FP'!C56","v":21428.343621355092},{"$f":"+'GEN-502 Cos_Gen_P'!D56+'GEN-502 Cos_Gen_FP'!D56","v":25957.410914536526},{"$f":"+'GEN-502 Cos_Gen_P'!E56+'GEN-502 Cos_Gen_FP'!E56","v":25974.571834432056},{"$f":"+'GEN-502 Cos_Gen_P'!F56+'GEN-502 Cos_Gen_FP'!F56","v":23902.53266509794},{"$f":"+'GEN-502 Cos_Gen_P'!G56+'GEN-502 Cos_Gen_FP'!G56","v":19449.369913203598},135170.53622942988]
[{"$f":"+'GEN-502 Gen_P'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B57+'GEN-502 Cos_Gen_FP'!B57","v":67240.976522931393},{"$f":"+'GEN-502 Cos_Gen_P'!C57+'GEN-502 Cos_Gen_FP'!C57","v":113954.23678996778},{"$f":"+'GEN-502 Cos_Gen_P'!D57+'GEN-502 Cos_Gen_FP'!D57","v":113679.55404982288},{"$f":"+'GEN-502 Cos_Gen_P'!E57+'GEN-502 Cos_Gen_FP'!E57","v":85313.033352746701},{"$f":"+'GEN-502 Cos_Gen_P'!F57+'GEN-502 Cos_Gen_FP'!F57","v":106242.68050528743},{"$f":"+'GEN-502 Cos_Gen_P'!G57+'GEN-502 Cos_Gen_FP'!G57","v":76873.634581937222},563304.11580269341]
[{"$f":"+'GEN-502 Gen_P'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B58+'GEN-502 Cos_Gen_FP'!B58","v":26286.607243645965},{"$f":"+'GEN-502 Cos_Gen_P'!C58+'GEN-502 Cos_Gen_FP'!C58","v":26156.791894944927},{"$f":"+'GEN-502 Cos_Gen_P'!D58+'GEN-502 Cos_Gen_FP'!D58","v":26093.741854213709},{"$f":"+'GEN-502 Cos_Gen_P'!E58+'GEN-502 Cos_Gen_FP'!E58","v":19580.243415190991},{"$f":"+'GEN-502 Cos_Gen_P'!F58+'GEN-502 Cos_Gen_FP'!F58","v":24386.699105009313},{"$f":"+'GEN-502 Cos_Gen_P'!G58+'GEN-502 Cos_Gen_FP'!G58","v":26590.067152765489},149094.1506657704]
[{"$f":"+'GEN-502 Gen_P'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B59+'GEN-502 Cos_Gen_FP'!B59","v":8087.102707166352},{"$f":"+'GEN-502 Cos_Gen_P'!C59+'GEN-502 Cos_Gen_FP'!C59","v":8571.3374485420354},{"$f":"+'GEN-502 Cos_Gen_P'!D59+'GEN-502 Cos_Gen_FP'!D59","v":8248.4008042682744},{"$f":"+'GEN-502 Cos_Gen_P'!E59+'GEN-502 Cos_Gen_FP'!E59","v":8461.7944477374367},{"$f":"+'GEN-502 Cos_Gen_P'!F59+'GEN-502 Cos_Gen_FP'!F59","v":11932.293088126222},{"$f":"+'GEN-502 Cos_Gen_P'!G59+'GEN-502 Cos_Gen_FP'!G59","v":9691.9563617133754},54992.884857553698]
[{"$f":"+'GEN-502 Gen_P'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B60+'GEN-502 Cos_Gen_FP'!B60","v":405349.41943405778},{"$f":"+'GEN-502 Cos_Gen_P'!C60+'GEN-502 Cos_Gen_FP'!C60","v":483191.06472668593},{"$f":"+'GEN-502 Cos_Gen_P'!D60+'GEN-502 Cos_Gen_FP'!D60","v":496494.39488130878},{"$f":"+'GEN-502 Cos_Gen_P'!E60+'GEN-502 Cos_Gen_FP'!E60","v":442237.33695392159},{"$f":"+'GEN-502 Cos_Gen_P'!F60+'GEN-502 Cos_Gen_FP'!F60","v":545612.91703908541},{"$f":"+'GEN-502 Cos_Gen_P'!G60+'GEN-502 Cos_Gen_FP'!G60","v":367390.27419238049},2740275.4072274398]
[{"$f":"+'GEN-502 Gen_P'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B61+'GEN-502 Cos_Gen_FP'!B61","v":167762.3151710119},{"$f":"+'GEN-502 Cos_Gen_P'!C61+'GEN-502 Cos_Gen_FP'!C61","v":213836.28353288083},{"$f":"+'GEN-502 Cos_Gen_P'!D61+'GEN-502 Cos_Gen_FP'!D61","v":213356.82994728122},{"$f":"+'GEN-502 Cos_Gen_P'!E61+'GEN-502 Cos_Gen_FP'!E61","v":253096.55536527536},{"$f":"+'GEN-502 Cos_Gen_P'!F61+'GEN-502 Cos_Gen_FP'!F61","v":242555.15482237533},{"$f":"+'GEN-502 Cos_Gen_P'!G61+'GEN-502 Cos_Gen_FP'!G61","v":124184.78259208822},1214791.9214309128]
[{"$f":"+'GEN-502 Gen_P'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B62+'GEN-502 Cos_Gen_FP'!B62","v":103442.3316774096},{"$f":"+'GEN-502 Cos_Gen_P'!C62+'GEN-502 Cos_Gen_FP'!C62","v":131786.68833405047},{"$f":"+'GEN-502 Cos_Gen_P'!D62+'GEN-502 Cos_Gen_FP'!D62","v":131431.32586127191},{"$f":"+'GEN-502 Cos_Gen_P'!E62+'GEN-502 Cos_Gen_FP'!E62","v":155868.65624350141},{"$f":"+'GEN-502 Cos_Gen_P'!F62+'GEN-502 Cos_Gen_FP'!F62","v":149424.81469034511},{"$f":"+'GEN-502 Cos_Gen_P'!G62+'GEN-502 Cos_Gen_FP'!G62","v":76641.363116515655},748595.17992309423]
[{"$f":"+'GEN-502 Gen_P'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B63+'GEN-502 Cos_Gen_FP'!B63","v":148337.38096618088},{"$f":"+'GEN-502 Cos_Gen_P'!C63+'GEN-502 Cos_Gen_FP'!C63","v":193271.30583979818},{"$f":"+'GEN-502 Cos_Gen_P'!D63+'GEN-502 Cos_Gen_FP'!D63","v":193653.65172570129},{"$f":"+'GEN-502 Cos_Gen_P'!E63+'GEN-502 Cos_Gen_FP'!E63","v":207251.41961289081},{"$f":"+'GEN-502 Cos_Gen_P'!F63+'GEN-502 Cos_Gen_FP'!F63","v":174928.96591512606},{"$f":"+'GEN-502 Cos_Gen_P'!G63+'GEN-502 Cos_Gen_FP'!G63","v":96281.698536501237},1013724.4225961985]
[{"$f":"+'GEN-502 Gen_P'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B64+'GEN-502 Cos_Gen_FP'!B64","v":368634.66892926389},{"$f":"+'GEN-502 Cos_Gen_P'!C64+'GEN-502 Cos_Gen_FP'!C64","v":633591.93482084572},{"$f":"+'GEN-502 Cos_Gen_P'!D64+'GEN-502 Cos_Gen_FP'!D64","v":760916.69797139242},{"$f":"+'GEN-502 Cos_Gen_P'!E64+'GEN-502 Cos_Gen_FP'!E64","v":322996.94785413519},{"$f":"+'GEN-502 Cos_Gen_P'!F64+'GEN-502 Cos_Gen_FP'!F64","v":662495.82565206219},{"$f":"+'GEN-502 Cos_Gen_P'!G64+'GEN-502 Cos_Gen_FP'!G64","v":199499.82802362376},2948135.9032513229]
[{"$f":"+'GEN-502 Gen_P'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'GEN-502 Cos_Gen_P'!B65+'GEN-502 Cos_Gen_FP'!B65","v":315831.41229394113},{"$f":"+'GEN-502 Cos_Gen_P'!C65+'GEN-502 Cos_Gen_FP'!C65","v":268608.28343095537},{"$f":"+'GEN-502 Cos_Gen_P'!D65+'GEN-502 Cos_Gen_FP'!D65","v":350347.40803144383},{"$f":"+'GEN-502 Cos_Gen_P'!E65+'GEN-502 Cos_Gen_FP'!E65","v":311486.93748495338},{"$f":"+'GEN-502 Cos_Gen_P'!F65+'GEN-502 Cos_Gen_FP'!F65","v":470151.0955981419},{"$f":"+'GEN-502 Cos_Gen_P'!G65+'GEN-502 Cos_Gen_FP'!G65","v":855580.65677294647},2572005.7936123824]
[{"$f":"+'GEN-502 Gen_P'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B66+'GEN-502 Cos_Gen_FP'!B66","v":103041.83338868752},{"$f":"+'GEN-502 Cos_Gen_P'!C66+'GEN-502 Cos_Gen_FP'!C66","v":98885.547710792409},{"$f":"+'GEN-502 Cos_Gen_P'!D66+'GEN-502 Cos_Gen_FP'!D66","v":98564.958692713815},{"$f":"+'GEN-502 Cos_Gen_P'!E66+'GEN-502 Cos_Gen_FP'!E66","v":99116.964023377921},{"$f":"+'GEN-502 Cos_Gen_P'!F66+'GEN-502 Cos_Gen_FP'!F66","v":112650.28580689372},{"$f":"+'GEN-502 Cos_Gen_P'!G66+'GEN-502 Cos_Gen_FP'!G66","v":147901.44007395266},660161.02969641797]
[{"$f":"+'GEN-502 Gen_P'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B67+'GEN-502 Cos_Gen_FP'!B67","v":21341.470630700504},{"$f":"+'GEN-502 Cos_Gen_P'!C67+'GEN-502 Cos_Gen_FP'!C67","v":20742.214392099882},{"$f":"+'GEN-502 Cos_Gen_P'!D67+'GEN-502 Cos_Gen_FP'!D67","v":20825.821917331465},{"$f":"+'GEN-502 Cos_Gen_P'!E67+'GEN-502 Cos_Gen_FP'!E67","v":21198.893529897974},{"$f":"+'GEN-502 Cos_Gen_P'!F67+'GEN-502 Cos_Gen_FP'!F67","v":21083.369627165288},{"$f":"+'GEN-502 Cos_Gen_P'!G67+'GEN-502 Cos_Gen_FP'!G67","v":26608.270996526619},131800.04109372172]
[{"$f":"+'GEN-502 Gen_P'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B68+'GEN-502 Cos_Gen_FP'!B68","v":2450313.7709703851},{"$f":"+'GEN-502 Cos_Gen_P'!C68+'GEN-502 Cos_Gen_FP'!C68","v":2438212.9953298783},{"$f":"+'GEN-502 Cos_Gen_P'!D68+'GEN-502 Cos_Gen_FP'!D68","v":2391109.7374145295},{"$f":"+'GEN-502 Cos_Gen_P'!E68+'GEN-502 Cos_Gen_FP'!E68","v":2433943.8291061679},{"$f":"+'GEN-502 Cos_Gen_P'!F68+'GEN-502 Cos_Gen_FP'!F68","v":2313094.213696145},{"$f":"+'GEN-502 Cos_Gen_P'!G68+'GEN-502 Cos_Gen_FP'!G68","v":2478600.8750215457},14505275.421538649]
[{"$f":"+'GEN-502 Gen_P'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B69+'GEN-502 Cos_Gen_FP'!B69","v":1939978.7034351481},{"$f":"+'GEN-502 Cos_Gen_P'!C69+'GEN-502 Cos_Gen_FP'!C69","v":1930398.1969237989},{"$f":"+'GEN-502 Cos_Gen_P'!D69+'GEN-502 Cos_Gen_FP'!D69","v":1893105.2925207838},{"$f":"+'GEN-502 Cos_Gen_P'!E69+'GEN-502 Cos_Gen_FP'!E69","v":1927018.1842684636},{"$f":"+'GEN-502 Cos_Gen_P'!F69+'GEN-502 Cos_Gen_FP'!F69","v":1831338.3235945688},{"$f":"+'GEN-502 Cos_Gen_P'!G69+'GEN-502 Cos_Gen_FP'!G69","v":1962374.3574494391},11484213.058192201]
[{"$f":"+'GEN-502 Gen_P'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B70+'GEN-502 Cos_Gen_FP'!B70","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C70+'GEN-502 Cos_Gen_FP'!C70","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D70+'GEN-502 Cos_Gen_FP'!D70","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E70+'GEN-502 Cos_Gen_FP'!E70","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F70+'GEN-502 Cos_Gen_FP'!F70","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G70+'GEN-502 Cos_Gen_FP'!G70","v":0},{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Gen_P'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B71+'GEN-502 Cos_Gen_FP'!B71","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C71+'GEN-502 Cos_Gen_FP'!C71","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D71+'GEN-502 Cos_Gen_FP'!D71","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E71+'GEN-502 Cos_Gen_FP'!E71","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F71+'GEN-502 Cos_Gen_FP'!F71","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G71+'GEN-502 Cos_Gen_FP'!G71","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B72+'GEN-502 Cos_Gen_FP'!B72","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C72+'GEN-502 Cos_Gen_FP'!C72","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D72+'GEN-502 Cos_Gen_FP'!D72","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E72+'GEN-502 Cos_Gen_FP'!E72","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F72+'GEN-502 Cos_Gen_FP'!F72","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G72+'GEN-502 Cos_Gen_FP'!G72","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A73","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B73+'GEN-502 Cos_Gen_FP'!B73","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C73+'GEN-502 Cos_Gen_FP'!C73","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D73+'GEN-502 Cos_Gen_FP'!D73","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E73+'GEN-502 Cos_Gen_FP'!E73","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F73+'GEN-502 Cos_Gen_FP'!F73","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G73+'GEN-502 Cos_Gen_FP'!G73","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B74+'GEN-502 Cos_Gen_FP'!B74","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C74+'GEN-502 Cos_Gen_FP'!C74","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D74+'GEN-502 Cos_Gen_FP'!D74","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E74+'GEN-502 Cos_Gen_FP'!E74","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F74+'GEN-502 Cos_Gen_FP'!F74","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G74+'GEN-502 Cos_Gen_FP'!G74","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B75+'GEN-502 Cos_Gen_FP'!B75","v":10149.568494835576},{"$f":"+'GEN-502 Cos_Gen_P'!C75+'GEN-502 Cos_Gen_FP'!C75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D75+'GEN-502 Cos_Gen_FP'!D75","v":2305.5549096160262},{"$f":"+'GEN-502 Cos_Gen_P'!E75+'GEN-502 Cos_Gen_FP'!E75","v":9623.4998345196509},{"$f":"+'GEN-502 Cos_Gen_P'!F75+'GEN-502 Cos_Gen_FP'!F75","v":682.95632834256401},{"$f":"+'GEN-502 Cos_Gen_P'!G75+'GEN-502 Cos_Gen_FP'!G75","v":0},22761.579567313816]
[{"$f":"+'GEN-502 Gen_P'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B76+'GEN-502 Cos_Gen_FP'!B76","v":112341.07707110443},{"$f":"+'GEN-502 Cos_Gen_P'!C76+'GEN-502 Cos_Gen_FP'!C76","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D76+'GEN-502 Cos_Gen_FP'!D76","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E76+'GEN-502 Cos_Gen_FP'!E76","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F76+'GEN-502 Cos_Gen_FP'!F76","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G76+'GEN-502 Cos_Gen_FP'!G76","v":0},112341.07707110443]
[{"$f":"+'GEN-502 Gen_P'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B77+'GEN-502 Cos_Gen_FP'!B77","v":41203.85194234801},{"$f":"+'GEN-502 Cos_Gen_P'!C77+'GEN-502 Cos_Gen_FP'!C77","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D77+'GEN-502 Cos_Gen_FP'!D77","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E77+'GEN-502 Cos_Gen_FP'!E77","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F77+'GEN-502 Cos_Gen_FP'!F77","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G77+'GEN-502 Cos_Gen_FP'!G77","v":0},41203.85194234801]
[{"$f":"+'GEN-502 Gen_P'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B78+'GEN-502 Cos_Gen_FP'!B78","v":4126.5606952339213},{"$f":"+'GEN-502 Cos_Gen_P'!C78+'GEN-502 Cos_Gen_FP'!C78","v":3580.9725364768947},{"$f":"+'GEN-502 Cos_Gen_P'!D78+'GEN-502 Cos_Gen_FP'!D78","v":3635.7381987402391},{"$f":"+'GEN-502 Cos_Gen_P'!E78+'GEN-502 Cos_Gen_FP'!E78","v":7045.6684685375521},{"$f":"+'GEN-502 Cos_Gen_P'!F78+'GEN-502 Cos_Gen_FP'!F78","v":1779.5396674908475},{"$f":"+'GEN-502 Cos_Gen_P'!G78+'GEN-502 Cos_Gen_FP'!G78","v":0},20168.479566479455]
[{"$f":"+'GEN-502 Gen_P'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B79+'GEN-502 Cos_Gen_FP'!B79","v":2340.6285381939942},{"$f":"+'GEN-502 Cos_Gen_P'!C79+'GEN-502 Cos_Gen_FP'!C79","v":2876.8418398057829},{"$f":"+'GEN-502 Cos_Gen_P'!D79+'GEN-502 Cos_Gen_FP'!D79","v":871.03916984258717},{"$f":"+'GEN-502 Cos_Gen_P'!E79+'GEN-502 Cos_Gen_FP'!E79","v":1129.3782972345789},{"$f":"+'GEN-502 Cos_Gen_P'!F79+'GEN-502 Cos_Gen_FP'!F79","v":560.43494835908405},{"$f":"+'GEN-502 Cos_Gen_P'!G79+'GEN-502 Cos_Gen_FP'!G79","v":2815.655581326243},10593.978374762271]
[{"$f":"+'GEN-502 Gen_P'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B80+'GEN-502 Cos_Gen_FP'!B80","v":68195.716554697152},{"$f":"+'GEN-502 Cos_Gen_P'!C80+'GEN-502 Cos_Gen_FP'!C80","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D80+'GEN-502 Cos_Gen_FP'!D80","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E80+'GEN-502 Cos_Gen_FP'!E80","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F80+'GEN-502 Cos_Gen_FP'!F80","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G80+'GEN-502 Cos_Gen_FP'!G80","v":0},68195.716554697152]
[{"$f":"+'GEN-502 Gen_P'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B81+'GEN-502 Cos_Gen_FP'!B81","v":1445.4082123768057},{"$f":"+'GEN-502 Cos_Gen_P'!C81+'GEN-502 Cos_Gen_FP'!C81","v":1509.2958073204632},{"$f":"+'GEN-502 Cos_Gen_P'!D81+'GEN-502 Cos_Gen_FP'!D81","v":365.6811727042882},{"$f":"+'GEN-502 Cos_Gen_P'!E81+'GEN-502 Cos_Gen_FP'!E81","v":610.04680249073067},{"$f":"+'GEN-502 Cos_Gen_P'!F81+'GEN-502 Cos_Gen_FP'!F81","v":276.89357992216338},{"$f":"+'GEN-502 Cos_Gen_P'!G81+'GEN-502 Cos_Gen_FP'!G81","v":1216.1556873140605},5423.4812621285118]
[{"$f":"+'GEN-502 Gen_P'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B82+'GEN-502 Cos_Gen_FP'!B82","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C82+'GEN-502 Cos_Gen_FP'!C82","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D82+'GEN-502 Cos_Gen_FP'!D82","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E82+'GEN-502 Cos_Gen_FP'!E82","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F82+'GEN-502 Cos_Gen_FP'!F82","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G82+'GEN-502 Cos_Gen_FP'!G82","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B83+'GEN-502 Cos_Gen_FP'!B83","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C83+'GEN-502 Cos_Gen_FP'!C83","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D83+'GEN-502 Cos_Gen_FP'!D83","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E83+'GEN-502 Cos_Gen_FP'!E83","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F83+'GEN-502 Cos_Gen_FP'!F83","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G83+'GEN-502 Cos_Gen_FP'!G83","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B84+'GEN-502 Cos_Gen_FP'!B84","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C84+'GEN-502 Cos_Gen_FP'!C84","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D84+'GEN-502 Cos_Gen_FP'!D84","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E84+'GEN-502 Cos_Gen_FP'!E84","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F84+'GEN-502 Cos_Gen_FP'!F84","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G84+'GEN-502 Cos_Gen_FP'!G84","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B85+'GEN-502 Cos_Gen_FP'!B85","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C85+'GEN-502 Cos_Gen_FP'!C85","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D85+'GEN-502 Cos_Gen_FP'!D85","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E85+'GEN-502 Cos_Gen_FP'!E85","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F85+'GEN-502 Cos_Gen_FP'!F85","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G85+'GEN-502 Cos_Gen_FP'!G85","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B86+'GEN-502 Cos_Gen_FP'!B86","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C86+'GEN-502 Cos_Gen_FP'!C86","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D86+'GEN-502 Cos_Gen_FP'!D86","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E86+'GEN-502 Cos_Gen_FP'!E86","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F86+'GEN-502 Cos_Gen_FP'!F86","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G86+'GEN-502 Cos_Gen_FP'!G86","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A87","v":"PANAM GENERATING LTD No. 18-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B87+'GEN-502 Cos_Gen_FP'!B87","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C87+'GEN-502 Cos_Gen_FP'!C87","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D87+'GEN-502 Cos_Gen_FP'!D87","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E87+'GEN-502 Cos_Gen_FP'!E87","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F87+'GEN-502 Cos_Gen_FP'!F87","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G87+'GEN-502 Cos_Gen_FP'!G87","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A88","v":"PANAM GENERATING LTD No. 19-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B88+'GEN-502 Cos_Gen_FP'!B88","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C88+'GEN-502 Cos_Gen_FP'!C88","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D88+'GEN-502 Cos_Gen_FP'!D88","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E88+'GEN-502 Cos_Gen_FP'!E88","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F88+'GEN-502 Cos_Gen_FP'!F88","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G88+'GEN-502 Cos_Gen_FP'!G88","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B89+'GEN-502 Cos_Gen_FP'!B89","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C89+'GEN-502 Cos_Gen_FP'!C89","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D89+'GEN-502 Cos_Gen_FP'!D89","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E89+'GEN-502 Cos_Gen_FP'!E89","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F89+'GEN-502 Cos_Gen_FP'!F89","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G89+'GEN-502 Cos_Gen_FP'!G89","v":0},0]
[{"$f":"+'GEN-502 Gen_P'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B90+'GEN-502 Cos_Gen_FP'!B90","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C90+'GEN-502 Cos_Gen_FP'!C90","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D90+'GEN-502 Cos_Gen_FP'!D90","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E90+'GEN-502 Cos_Gen_FP'!E90","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F90+'GEN-502 Cos_Gen_FP'!F90","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G90+'GEN-502 Cos_Gen_FP'!G90","v":0},0]

{"sheet":"GEN-502 Gen_P","index":9,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Compra Mensual de Energía en Horas de Punta para atender Clientes Regulados  (MWh) "]
[null,"ESTIMACION DE COMPRA DE ENERGIA HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta",0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":100314.94448680988},102485.49416859464,99123.644775990164,100899.33546166116,94783.290679171565,102824.37484295118,{"$f":"+SUM(B8:G8)","v":600431.08441517851}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":100314.94448680988},102485.49416859464,99123.644775990164,100899.33546166116,94783.290679171565,102824.37484295118,600431.08441517851]
["Mercado Ocasional",{"$f":"+'Compras (p)'!B11*B7-B24","v":-892.68862102793355},{"$f":"+'Compras (p)'!C11*C7-C24","v":1099.4399457742547},{"$f":"+'Compras (p)'!D11*D7-D24","v":-1434.6275664946588},{"$f":"+'Compras (p)'!E11*E7-E24","v":-1783.2138953135},{"$f":"+'Compras (p)'!F11*F7-F24","v":-2574.3012778100237},{"$f":"+'Compras (p)'!G11*G7-G24","v":1202.242154125619},-4383.1492607462424]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"+SUM(B25:B107)","v":101207.63310783781},101386.05422282038,100558.27234248482,102682.54935697466,97357.591956981589,101622.13268882556,604814.23367592483]
[{"$f":"+'GEN-502 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B25*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2206.0214549992766},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C25*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2195.1271070992852},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D25*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2152.7199677391395},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E25*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2191.2835698364088},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F25*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2082.4824654303625},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G25*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2231.4883805726258},13059.1229456771]
[{"$f":"+'GEN-502 Pot'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B26*B$7/('GEN-502 Pot'!B$6/1.0645)","v":4483.7308432499376},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C26*C$7/('GEN-502 Pot'!C$6/1.0645)","v":4461.5881194855838},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D26*D$7/('GEN-502 Pot'!D$6/1.0645)","v":4375.3957579869311},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E26*E$7/('GEN-502 Pot'!E$6/1.0645)","v":4453.776143526019},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F26*F$7/('GEN-502 Pot'!F$6/1.0645)","v":4232.6382817434351},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G26*G$7/('GEN-502 Pot'!G$6/1.0645)","v":4535.4922798475764},26542.621425839483]
[{"$f":"+'GEN-502 Pot'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B27*B$7/('GEN-502 Pot'!B$6/1.0645)","v":862.7138104458104},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C27*C$7/('GEN-502 Pot'!C$6/1.0645)","v":858.45333312006892},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D27*D$7/('GEN-502 Pot'!D$6/1.0645)","v":841.86907701295422},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E27*E$7/('GEN-502 Pot'!E$6/1.0645)","v":856.95023229113917},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F27*F$7/('GEN-502 Pot'!F$6/1.0645)","v":814.40113778884506},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G27*G$7/('GEN-502 Pot'!G$6/1.0645)","v":872.67321875162452},{"$f":"+SUM(B27:G27)","v":5107.0608094104427}]
[{"$f":"+'GEN-502 Pot'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B28*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2546.7306508336264},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C28*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2534.1537243241964},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D28*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2485.19701024605},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E28*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2529.7165715790106},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F28*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2404.1116701364185},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G28*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2576.1308181770437},15076.040445296345]
[{"$f":"+'GEN-502 Pot'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B29*B$7/('GEN-502 Pot'!B$6/1.0645)","v":107.83987330873398},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C29*C$7/('GEN-502 Pot'!C$6/1.0645)","v":107.30731044781807},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D29*D$7/('GEN-502 Pot'!D$6/1.0645)","v":105.23426599685855},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E29*E$7/('GEN-502 Pot'!E$6/1.0645)","v":107.11942171693258},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F29*F$7/('GEN-502 Pot'!F$6/1.0645)","v":101.80075299392045},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G29*G$7/('GEN-502 Pot'!G$6/1.0645)","v":109.08480681614355},638.38643128040724]
[{"$f":"+'GEN-502 Pot'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B30*B$7/('GEN-502 Pot'!B$6/1.0645)","v":472.76768572671028},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C30*C$7/('GEN-502 Pot'!C$6/1.0645)","v":470.43294159604528},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D30*D$7/('GEN-502 Pot'!D$6/1.0645)","v":461.34475929929039},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E30*E$7/('GEN-502 Pot'!E$6/1.0645)","v":469.60924143997642},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F30*F$7/('GEN-502 Pot'!F$6/1.0645)","v":446.29231212453885},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G30*G$7/('GEN-502 Pot'!G$6/1.0645)","v":478.22544745364263},2798.6723876402039]
[{"$f":"+'GEN-502 Pot'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B31*B$7/('GEN-502 Pot'!B$6/1.0645)","v":339.73610331079311},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C31*C$7/('GEN-502 Pot'!C$6/1.0645)","v":338.05833027949842},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D31*D$7/('GEN-502 Pot'!D$6/1.0645)","v":331.52746166708135},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E31*E$7/('GEN-502 Pot'!E$6/1.0645)","v":337.46641021015364},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F31*F$7/('GEN-502 Pot'!F$6/1.0645)","v":320.71060615255755},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G31*G$7/('GEN-502 Pot'!G$6/1.0645)","v":343.65811142997455},2011.1570230500588]
[{"$f":"+'GEN-502 Pot'!A32","v":"Río Chico No. 29-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B32*B$7/('GEN-502 Pot'!B$6/1.0645)","v":208.34532052236244},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C32*C$7/('GEN-502 Pot'!C$6/1.0645)","v":207.31641556771572},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D32*D$7/('GEN-502 Pot'!D$6/1.0645)","v":203.31131896160454},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E32*E$7/('GEN-502 Pot'!E$6/1.0645)","v":206.95341683025609},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F32*F$7/('GEN-502 Pot'!F$6/1.0645)","v":196.67781369897457},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G32*G$7/('GEN-502 Pot'!G$6/1.0645)","v":210.7505168812983},1233.3548024622116]
[{"$f":"+'GEN-502 Pot'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B33*B$7/('GEN-502 Pot'!B$6/1.0645)","v":198.25207360249246},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C33*C$7/('GEN-502 Pot'!C$6/1.0645)","v":197.27301374030228},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D33*D$7/('GEN-502 Pot'!D$6/1.0645)","v":193.46194322933965},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E33*E$7/('GEN-502 Pot'!E$6/1.0645)","v":196.9276004032711},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F33*F$7/('GEN-502 Pot'!F$6/1.0645)","v":187.14979678769066},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G33*G$7/('GEN-502 Pot'!G$6/1.0645)","v":200.54075071021288},1173.605178473309]
[{"$f":"+'GEN-502 Pot'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B34*B$7/('GEN-502 Pot'!B$6/1.0645)","v":862.7138104458104},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C34*C$7/('GEN-502 Pot'!C$6/1.0645)","v":858.45333312006892},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D34*D$7/('GEN-502 Pot'!D$6/1.0645)","v":841.86907701295422},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E34*E$7/('GEN-502 Pot'!E$6/1.0645)","v":856.95023229113917},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F34*F$7/('GEN-502 Pot'!F$6/1.0645)","v":814.40113778884506},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G34*G$7/('GEN-502 Pot'!G$6/1.0645)","v":872.67321875162452},5107.0608094104427]
[{"$f":"+'GEN-502 Pot'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B35*B$7/('GEN-502 Pot'!B$6/1.0645)","v":164.17442518777756},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C35*C$7/('GEN-502 Pot'!C$6/1.0645)","v":163.3636564165929},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D35*D$7/('GEN-502 Pot'!D$6/1.0645)","v":160.20767272816042},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E35*E$7/('GEN-502 Pot'!E$6/1.0645)","v":163.07761635139295},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F35*F$7/('GEN-502 Pot'!F$6/1.0645)","v":154.98052430581092},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G35*G$7/('GEN-502 Pot'!G$6/1.0645)","v":166.06970043899034},971.87359542872514]
[{"$f":"+'GEN-502 Pot'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B36*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1026.6294344305143},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C36*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1021.5594664128821},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D36*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1001.8242016454157},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E36*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1019.7707764264554},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F36*F$7/('GEN-502 Pot'!F$6/1.0645)","v":969.13735396872551},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G36*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1038.4811303144334},6077.4023631984264]
[{"$f":"+'GEN-502 Pot'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B37*B$7/('GEN-502 Pot'!B$6/1.0645)","v":114.99960859176483},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C37*C$7/('GEN-502 Pot'!C$6/1.0645)","v":114.43168766718712},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D37*D$7/('GEN-502 Pot'!D$6/1.0645)","v":112.22100906437419},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E37*E$7/('GEN-502 Pot'!E$6/1.0645)","v":114.23132457468999},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F37*F$7/('GEN-502 Pot'!F$6/1.0645)","v":108.55953729778378},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G37*G$7/('GEN-502 Pot'!G$6/1.0645)","v":116.32719607570967},680.77036327150961]
[{"$f":"+'GEN-502 Pot'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B38*B$7/('GEN-502 Pot'!B$6/1.0645)","v":258.81414313374313},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C38*C$7/('GEN-502 Pot'!C$6/1.0645)","v":257.53599993602074},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D38*D$7/('GEN-502 Pot'!D$6/1.0645)","v":252.56072310388632},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E38*E$7/('GEN-502 Pot'!E$6/1.0645)","v":257.08506968734179},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F38*F$7/('GEN-502 Pot'!F$6/1.0645)","v":244.32034133665351},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G38*G$7/('GEN-502 Pot'!G$6/1.0645)","v":261.80196562548741},1532.1182428231327]
[{"$f":"+'GEN-502 Pot'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B39*B$7/('GEN-502 Pot'!B$6/1.0645)","v":269.15325119653306},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C39*C$7/('GEN-502 Pot'!C$6/1.0645)","v":267.82404873102496},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D39*D$7/('GEN-502 Pot'!D$6/1.0645)","v":267.70098144104747},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E39*E$7/('GEN-502 Pot'!E$6/1.0645)","v":277.63799336266095},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F39*F$7/('GEN-502 Pot'!F$6/1.0645)","v":258.9666134861784},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G39*G$7/('GEN-502 Pot'!G$6/1.0645)","v":272.26043122894544},1613.5433194463903]
[{"$f":"+'GEN-502 Pot'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B40*B$7/('GEN-502 Pot'!B$6/1.0645)","v":342.91159407250603},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C40*C$7/('GEN-502 Pot'!C$6/1.0645)","v":334.7800609137812},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D40*D$7/('GEN-502 Pot'!D$6/1.0645)","v":328.31252440883179},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E40*E$7/('GEN-502 Pot'!E$6/1.0645)","v":340.62068630141272},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F40*F$7/('GEN-502 Pot'!F$6/1.0645)","v":317.6005637094641},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G40*G$7/('GEN-502 Pot'!G$6/1.0645)","v":340.32553903618179},2004.5509684421777]
[{"$f":"+'GEN-502 Pot'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B41*B$7/('GEN-502 Pot'!B$6/1.0645)","v":761.18609848004121},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C41*C$7/('GEN-502 Pot'!C$6/1.0645)","v":637.56287369791835},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D41*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.73238947752739392},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E41*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.75836303742578681},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F41*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70849356519803519},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G41*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.75918774092686703},{"$f":"+SUM(B41:G41)","v":1401.7074059990377}]
[{"$f":"+'GEN-502 Pot'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B42*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.76346354906708891},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C42*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.74681705896151174},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D42*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.73238947752739392},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E42*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.75836303742578681},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F42*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70849356519803519},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G42*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.75918774092686703},4.4687144291066838]
[{"$f":"+'GEN-502 Pot'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B43*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.76346354906708891},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C43*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.74681705896151174},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D43*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.73238947752739392},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E43*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.75836303742578681},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F43*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70849356519803519},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G43*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.75918774092686703},4.4687144291066838]
[{"$f":"+'GEN-502 Pot'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B44*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.76346354906708891},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C44*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.74681705896151174},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D44*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.73238947752739392},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E44*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.75836303742578681},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F44*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70849356519803519},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G44*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.75918774092686703},4.4687144291066838]
[{"$f":"+'GEN-502 Pot'!A45","v":"AES No. 117-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B45*B$7/('GEN-502 Pot'!B$6/1.0645)","v":27174.12632272689},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C45*C$7/('GEN-502 Pot'!C$6/1.0645)","v":27039.927996882328},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D45*D$7/('GEN-502 Pot'!D$6/1.0645)","v":26517.550048405643},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E45*E$7/('GEN-502 Pot'!E$6/1.0645)","v":26992.582688036484},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F45*F$7/('GEN-502 Pot'!F$6/1.0645)","v":25652.353222687485},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G45*G$7/('GEN-502 Pot'!G$6/1.0645)","v":27487.831999076225},160864.37227781507]
[{"$f":"+'GEN-502 Pot'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B46*B$7/('GEN-502 Pot'!B$6/1.0645)","v":138.66568460682925},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C46*C$7/('GEN-502 Pot'!C$6/1.0645)","v":137.98088972123384},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D46*D$7/('GEN-502 Pot'!D$6/1.0645)","v":135.31526967557852},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E46*E$7/('GEN-502 Pot'!E$6/1.0645)","v":137.73929337380903},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F46*F$7/('GEN-502 Pot'!F$6/1.0645)","v":130.90029387348528},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G46*G$7/('GEN-502 Pot'!G$6/1.0645)","v":140.26647985814327},820.86791110907927]
[{"$f":"+'GEN-502 Pot'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B47*B$7/('GEN-502 Pot'!B$6/1.0645)","v":684.01157972349688},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C47*C$7/('GEN-502 Pot'!C$6/1.0645)","v":680.63361615009512},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D47*D$7/('GEN-502 Pot'!D$6/1.0645)","v":667.48461693272486},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E47*E$7/('GEN-502 Pot'!E$6/1.0645)","v":679.44186709028963},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F47*F$7/('GEN-502 Pot'!F$6/1.0645)","v":645.7063768339334},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G47*G$7/('GEN-502 Pot'!G$6/1.0645)","v":691.90799974817571},4049.1860564787157]
[{"$f":"+'GEN-502 Pot'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B48*B$7/('GEN-502 Pot'!B$6/1.0645)","v":71.558532649847479},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C48*C$7/('GEN-502 Pot'!C$6/1.0645)","v":71.205143725123463},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D48*D$7/('GEN-502 Pot'!D$6/1.0645)","v":69.829548460801533},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E48*E$7/('GEN-502 Pot'!E$6/1.0645)","v":71.080467745162736},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F48*F$7/('GEN-502 Pot'!F$6/1.0645)","v":67.551196819743708},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G48*G$7/('GEN-502 Pot'!G$6/1.0645)","v":72.384624264234048},423.60951366491298]
[{"$f":"+'GEN-502 Pot'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B49*B$7/('GEN-502 Pot'!B$6/1.0645)","v":298.51424768523179},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C49*C$7/('GEN-502 Pot'!C$6/1.0645)","v":282.95353225309003},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D49*D$7/('GEN-502 Pot'!D$6/1.0645)","v":293.59978865499028},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E49*E$7/('GEN-502 Pot'!E$6/1.0645)","v":268.71758746480504},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F49*F$7/('GEN-502 Pot'!F$6/1.0645)","v":251.86946242790154},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G49*G$7/('GEN-502 Pot'!G$6/1.0645)","v":273.47774950319024},{"$f":"+SUM(B49:G49)","v":1669.1323679892089}]
[{"$f":"+'GEN-502 Pot'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B50*B$7/('GEN-502 Pot'!B$6/1.0645)","v":337.73557001103421},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C50*C$7/('GEN-502 Pot'!C$6/1.0645)","v":597.45364716920949},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D50*D$7/('GEN-502 Pot'!D$6/1.0645)","v":707.76603819673153},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E50*E$7/('GEN-502 Pot'!E$6/1.0645)","v":969.16225460854787},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F50*F$7/('GEN-502 Pot'!F$6/1.0645)","v":591.83643506628971},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G50*G$7/('GEN-502 Pot'!G$6/1.0645)","v":189.79693523171679},3393.7508802835296]
[{"$f":"+'GEN-502 Pot'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B51*B$7/('GEN-502 Pot'!B$6/1.0645)","v":112.57852333701142},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C51*C$7/('GEN-502 Pot'!C$6/1.0645)","v":186.70426474037797},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D51*D$7/('GEN-502 Pot'!D$6/1.0645)","v":279.38133086713088},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E51*E$7/('GEN-502 Pot'!E$6/1.0645)","v":335.47924197988198},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F51*F$7/('GEN-502 Pot'!F$6/1.0645)","v":226.29040164299317},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G51*G$7/('GEN-502 Pot'!G$6/1.0645)","v":94.898467615858394},1235.3322301832538]
[{"$f":"+'GEN-502 Pot'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B52*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1420.624503971701},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C52*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1575.6294805345224},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D52*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2277.4787270144961},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E52*E$7/('GEN-502 Pot'!E$6/1.0645)","v":3138.2733458083558},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F52*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1931.6954901061467},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G52*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1177.9714061546977},11521.672953589921]
[{"$f":"+'GEN-502 Pot'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B53*B$7/('GEN-502 Pot'!B$6/1.0645)","v":30.771463045449789},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C53*C$7/('GEN-502 Pot'!C$6/1.0645)","v":49.289925891459774},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D53*D$7/('GEN-502 Pot'!D$6/1.0645)","v":59.601350584987919},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E53*E$7/('GEN-502 Pot'!E$6/1.0645)","v":75.296452088817944},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F53*F$7/('GEN-502 Pot'!F$6/1.0645)","v":64.75386877784112},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G53*G$7/('GEN-502 Pot'!G$6/1.0645)","v":65.290145719710566},345.00320610826708]
[{"$f":"+'GEN-502 Pot'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B54*B$7/('GEN-502 Pot'!B$6/1.0645)","v":299.70473321937027},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C54*C$7/('GEN-502 Pot'!C$6/1.0645)","v":315.90361594071953},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D54*D$7/('GEN-502 Pot'!D$6/1.0645)","v":383.58267515258012},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E54*E$7/('GEN-502 Pot'!E$6/1.0645)","v":394.6187052882895},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F54*F$7/('GEN-502 Pot'!F$6/1.0645)","v":321.37512425508805},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G54*G$7/('GEN-502 Pot'!G$6/1.0645)","v":259.26261352652506},1974.4474673825725]
[{"$f":"+'GEN-502 Pot'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B55*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C55*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D55*D$7/('GEN-502 Pot'!D$6/1.0645)","v":74.501688231234894},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E55*E$7/('GEN-502 Pot'!E$6/1.0645)","v":372.75471331097992},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F55*F$7/('GEN-502 Pot'!F$6/1.0645)","v":139.25563178030347},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G55*G$7/('GEN-502 Pot'!G$6/1.0645)","v":151.83754818537341},738.34958150789168]
[{"$f":"+'GEN-502 Pot'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B56*B$7/('GEN-502 Pot'!B$6/1.0645)","v":36.025127467843653},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C56*C$7/('GEN-502 Pot'!C$6/1.0645)","v":41.821755301844661},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D56*D$7/('GEN-502 Pot'!D$6/1.0645)","v":50.661147997239738},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E56*E$7/('GEN-502 Pot'!E$6/1.0645)","v":50.694641010293275},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F56*F$7/('GEN-502 Pot'!F$6/1.0645)","v":46.650636646401665},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G56*G$7/('GEN-502 Pot'!G$6/1.0645)","v":37.959387046343352},263.81269546996634]
[{"$f":"+'GEN-502 Pot'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B57*B$7/('GEN-502 Pot'!B$6/1.0645)","v":144.10050987137461},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C57*C$7/('GEN-502 Pot'!C$6/1.0645)","v":244.20917828041442},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D57*D$7/('GEN-502 Pot'!D$6/1.0645)","v":243.62052051613813},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E57*E$7/('GEN-502 Pot'!E$6/1.0645)","v":182.82976007363379},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F57*F$7/('GEN-502 Pot'!F$6/1.0645)","v":227.68295796079619},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G57*G$7/('GEN-502 Pot'!G$6/1.0645)","v":164.74373978113016},1207.1866664834874]
[{"$f":"+'GEN-502 Pot'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B58*B$7/('GEN-502 Pot'!B$6/1.0645)","v":56.289261668505709},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C58*C$7/('GEN-502 Pot'!C$6/1.0645)","v":56.011279422113397},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D58*D$7/('GEN-502 Pot'!D$6/1.0645)","v":55.876266173426181},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E58*E$7/('GEN-502 Pot'!E$6/1.0645)","v":41.928478442083339},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F58*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.22086191761381},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G58*G$7/('GEN-502 Pot'!G$6/1.0645)","v":56.939080569515028},319.26522819325749]
[{"$f":"+'GEN-502 Pot'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B59*B$7/('GEN-502 Pot'!B$6/1.0645)","v":17.263334251023785},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C59*C$7/('GEN-502 Pot'!C$6/1.0645)","v":18.297017944557041},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D59*D$7/('GEN-502 Pot'!D$6/1.0645)","v":17.607653232141349},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E59*E$7/('GEN-502 Pot'!E$6/1.0645)","v":18.063179262617936},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F59*F$7/('GEN-502 Pot'!F$6/1.0645)","v":25.471565209499019},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G59*G$7/('GEN-502 Pot'!G$6/1.0645)","v":20.689174884638035},117.39192478447717]
[{"$f":"+'GEN-502 Pot'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B60*B$7/('GEN-502 Pot'!B$6/1.0645)","v":835.90200580738667},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C60*C$7/('GEN-502 Pot'!C$6/1.0645)","v":996.42520953197049},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D60*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1023.8590229951625},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E60*E$7/('GEN-502 Pot'!E$6/1.0645)","v":911.9713986980006},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F60*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1125.1500801065922},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G60*G$7/('GEN-502 Pot'!G$6/1.0645)","v":757.62355239168153},5650.9312695307935]
[{"$f":"+'GEN-502 Pot'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B61*B$7/('GEN-502 Pot'!B$6/1.0645)","v":347.26592431421915},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C61*C$7/('GEN-502 Pot'!C$6/1.0645)","v":442.63847084648813},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D61*D$7/('GEN-502 Pot'!D$6/1.0645)","v":441.6460078347605},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E61*E$7/('GEN-502 Pot'!E$6/1.0645)","v":523.90674955858231},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F61*F$7/('GEN-502 Pot'!F$6/1.0645)","v":502.08618038388414},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G61*G$7/('GEN-502 Pot'!G$6/1.0645)","v":257.06096907783717},2514.6043020157713]
[{"$f":"+'GEN-502 Pot'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B62*B$7/('GEN-502 Pot'!B$6/1.0645)","v":214.12435138699573},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C62*C$7/('GEN-502 Pot'!C$6/1.0645)","v":272.79682025121349},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D62*D$7/('GEN-502 Pot'!D$6/1.0645)","v":272.06122431329237},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E62*E$7/('GEN-502 Pot'!E$6/1.0645)","v":322.64619695334119},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F62*F$7/('GEN-502 Pot'!F$6/1.0645)","v":309.30752437475809},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G62*G$7/('GEN-502 Pot'!G$6/1.0645)","v":158.64667685485887},1549.5827941344596]
[{"$f":"+'GEN-502 Pot'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B63*B$7/('GEN-502 Pot'!B$6/1.0645)","v":305.89784600892125},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C63*C$7/('GEN-502 Pot'!C$6/1.0645)","v":398.55952536471324},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D63*D$7/('GEN-502 Pot'!D$6/1.0645)","v":399.34799002659651},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E63*E$7/('GEN-502 Pot'!E$6/1.0645)","v":427.38898603264619},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F63*F$7/('GEN-502 Pot'!F$6/1.0645)","v":360.7343848830983},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G63*G$7/('GEN-502 Pot'!G$6/1.0645)","v":198.54984630685115},2090.4785786228267]
[{"$f":"+'GEN-502 Pot'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B64*B$7/('GEN-502 Pot'!B$6/1.0645)","v":760.18971384820782},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C64*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1306.5783341186864},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D64*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1569.1444556024417},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E64*E$7/('GEN-502 Pot'!E$6/1.0645)","v":666.07668257647049},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F64*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1366.183255608853},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G64*G$7/('GEN-502 Pot'!G$6/1.0645)","v":411.40383680826926},6079.5762785629286]
[{"$f":"+'GEN-502 Pot'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B65*B$7/('GEN-502 Pot'!B$6/1.0645)","v":908.39222278829891},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C65*C$7/('GEN-502 Pot'!C$6/1.0645)","v":772.56937133949521},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D65*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1007.6669018394145},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E65*E$7/('GEN-502 Pot'!E$6/1.0645)","v":895.89667302673445},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F65*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1352.2454770245261},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G65*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2460.8154361077763},7397.5860821262449]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B66*B$7/('GEN-502 Pot'!B$6/1.0645)","v":327.38352188809063},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C66*C$7/('GEN-502 Pot'!C$6/1.0645)","v":314.17821101139469},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D66*D$7/('GEN-502 Pot'!D$6/1.0645)","v":313.15963866688571},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E66*E$7/('GEN-502 Pot'!E$6/1.0645)","v":314.91346469375895},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F66*F$7/('GEN-502 Pot'!F$6/1.0645)","v":357.91140448797296},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G66*G$7/('GEN-502 Pot'!G$6/1.0645)","v":469.91103274611254},2097.4572734942153]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B67*B$7/('GEN-502 Pot'!B$6/1.0645)","v":55.642258660821732},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C67*C$7/('GEN-502 Pot'!C$6/1.0645)","v":54.07985599376466},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D67*D$7/('GEN-502 Pot'!D$6/1.0645)","v":54.297840575306786},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E67*E$7/('GEN-502 Pot'!E$6/1.0645)","v":55.270526456455649},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F67*F$7/('GEN-502 Pot'!F$6/1.0645)","v":54.969328334330328},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G67*G$7/('GEN-502 Pot'!G$6/1.0645)","v":69.374052188144745},343.63386220882393]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B68*B$7/('GEN-502 Pot'!B$6/1.0645)","v":25362.517901211766},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C68*C$7/('GEN-502 Pot'!C$6/1.0645)","v":25237.266130423504},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D68*D$7/('GEN-502 Pot'!D$6/1.0645)","v":24749.713378511933},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E68*E$7/('GEN-502 Pot'!E$6/1.0645)","v":25193.077175500715},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F68*F$7/('GEN-502 Pot'!F$6/1.0645)","v":23942.196341174982},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G68*G$7/('GEN-502 Pot'!G$6/1.0645)","v":25655.309865804473},150140.08079262738]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B69*B$7/('GEN-502 Pot'!B$6/1.0645)","v":25362.517901211766},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C69*C$7/('GEN-502 Pot'!C$6/1.0645)","v":25237.266130423504},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D69*D$7/('GEN-502 Pot'!D$6/1.0645)","v":24749.713378511933},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E69*E$7/('GEN-502 Pot'!E$6/1.0645)","v":25193.077175500715},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F69*F$7/('GEN-502 Pot'!F$6/1.0645)","v":23942.196341174982},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G69*G$7/('GEN-502 Pot'!G$6/1.0645)","v":25655.309865804473},150140.08079262738]
[{"$f":"+'GEN-502 Pot'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},null,null,null,null,null,null,{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Pot'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"PANAM GENERATING LTD No. 31-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B75*B$7/('GEN-502 Pot'!B$6/1.0645)","v":25.051956457523456},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C75*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D75*D$7/('GEN-502 Pot'!D$6/1.0645)","v":8.5361256346296255},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E75*E$7/('GEN-502 Pot'!E$6/1.0645)","v":35.630209148208152},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F75*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2.5285891033791943},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G75*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},71.746880343740415]
[{"$f":"+'GEN-502 Pot'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B76*B$7/('GEN-502 Pot'!B$6/1.0645)","v":292.34183899192664},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C76*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D76*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E76*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F76*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G76*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},292.34183899192664]
[{"$f":"+'GEN-502 Pot'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B77*B$7/('GEN-502 Pot'!B$6/1.0645)","v":124.22457747532293},null,null,null,null,null,124.22457747532293]
[{"$f":"+'GEN-502 Pot'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B78*B$7/('GEN-502 Pot'!B$6/1.0645)","v":15.134694355743511},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C78*C$7/('GEN-502 Pot'!C$6/1.0645)","v":13.133679312771417},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D78*D$7/('GEN-502 Pot'!D$6/1.0645)","v":13.334539452912555},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E78*E$7/('GEN-502 Pot'!E$6/1.0645)","v":25.840899160013592},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F78*F$7/('GEN-502 Pot'!F$6/1.0645)","v":6.5266915842294866},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G78*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},73.970503865670551]
[{"$f":"+'GEN-502 Pot'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B79*B$7/('GEN-502 Pot'!B$6/1.0645)","v":7.9943691629431779},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C79*C$7/('GEN-502 Pot'!C$6/1.0645)","v":9.8257947878194773},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D79*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2.9750165673354139},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E79*E$7/('GEN-502 Pot'!E$6/1.0645)","v":3.8573686022284517},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F79*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1.9141541666643471},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G79*G$7/('GEN-502 Pot'!G$6/1.0645)","v":9.6168143665339514},36.183517653524817]
[{"$f":"+'GEN-502 Pot'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B80*B$7/('GEN-502 Pot'!B$6/1.0645)","v":207.04096245887158},null,null,null,null,null,207.04096245887158]
[{"$f":"+'GEN-502 Pot'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B81*B$7/('GEN-502 Pot'!B$6/1.0645)","v":5.0310953877505789},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C81*C$7/('GEN-502 Pot'!C$6/1.0645)","v":5.2534717251085672},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D81*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1.272842402323471},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E81*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2.1234165047922029},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F81*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.9637955567952583},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G81*G$7/('GEN-502 Pot'!G$6/1.0645)","v":4.233126127857739},18.877747704627819]
[{"$f":"+'GEN-502 Pot'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"PANAM GENERATING LTD No. 18-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PANAM GENERATING LTD No. 19-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Gen_FP","index":10,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Compra Mensual de Energía en Horas Fuera de Punta para atender Clientes Regulados  (MWh)"]
[null,"ESTIMACION DE COMPRA DE ENERGIA HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación Fuera de Punta",0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037]
["Total Compra de Energía en Horas de F.Punta",{"$f":"+B9+B15","v":266818.4982643039},272591.74381076405,263649.86968707916,268372.86609161727,252105.36086067263,273493.10136107891,{"$f":"+SUM(B8:G8)","v":1597031.4400755158}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":266818.4982643039},272591.74381076405,263649.86968707916,268372.86609161727,252105.36086067263,273493.10136107891,1597031.4400755158]
["Mercado Ocasional",{"$f":"+('Compras (p)'!B11)*B7-B24","v":-2374.3803926603287},{"$f":"+('Compras (p)'!C11)*C7-C24","v":2924.2992334192968},{"$f":"+('Compras (p)'!D11)*D7-D24","v":-3815.8339698926429},{"$f":"+('Compras (p)'!E11)*E7-E24","v":-4743.0066982109565},{"$f":"+('Compras (p)'!F11)*F7-F24","v":-6847.1472973347409},{"$f":"+('Compras (p)'!G11)*G7-G24","v":3197.7333761672489},-11658.335748512123]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"SUM(B25:B107)","v":269192.87865696423},269667.44457734475,267465.7036569718,273115.87278982822,258952.50815800737,270295.36798491166,1608689.7758240281]
[{"$f":"+'GEN-502 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B25*B$7/('GEN-502 Pot'!B$6/1.0645)","v":5867.593654892924},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C25*C$7/('GEN-502 Pot'!C$6/1.0645)","v":5838.6167804988318},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D25*D$7/('GEN-502 Pot'!D$6/1.0645)","v":5725.8219292666026},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E25*E$7/('GEN-502 Pot'!E$6/1.0645)","v":5828.3937090935697},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F25*F$7/('GEN-502 Pot'!F$6/1.0645)","v":5539.0036542455009},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G25*G$7/('GEN-502 Pot'!G$6/1.0645)","v":5935.3307888927657},34734.760516890194]
[{"$f":"+'GEN-502 Pot'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B26*B$7/('GEN-502 Pot'!B$6/1.0645)","v":11925.863452724063},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C26*C$7/('GEN-502 Pot'!C$6/1.0645)","v":11866.968057501441},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D26*D$7/('GEN-502 Pot'!D$6/1.0645)","v":11637.71291935053},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E26*E$7/('GEN-502 Pot'!E$6/1.0645)","v":11846.189700850082},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F26*F$7/('GEN-502 Pot'!F$6/1.0645)","v":11258.00543287228},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G26*G$7/('GEN-502 Pot'!G$6/1.0645)","v":12063.538939179631},70598.278502478031]
[{"$f":"+'GEN-502 Pot'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B27*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2294.6531497636743},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C27*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2283.3210978170882},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D27*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2239.2101596914854},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E27*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2279.3231381116166},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F27*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2166.1507134476042},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G27*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2321.1432642860204},{"$f":"+SUM(B27:G27)","v":13583.80152311749}]
[{"$f":"+'GEN-502 Pot'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B28*B$7/('GEN-502 Pot'!B$6/1.0645)","v":6773.8147213793145},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C28*C$7/('GEN-502 Pot'!C$6/1.0645)","v":6740.362510831882},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D28*D$7/('GEN-502 Pot'!D$6/1.0645)","v":6610.1470479503432},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E28*E$7/('GEN-502 Pot'!E$6/1.0645)","v":6728.5605361799853},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F28*F$7/('GEN-502 Pot'!F$6/1.0645)","v":6394.4756064718813},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G28*G$7/('GEN-502 Pot'!G$6/1.0645)","v":6852.0135235560056},40099.373946369415]
[{"$f":"+'GEN-502 Pot'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B29*B$7/('GEN-502 Pot'!B$6/1.0645)","v":286.83336462427644},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C29*C$7/('GEN-502 Pot'!C$6/1.0645)","v":285.41684963233911},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D29*D$7/('GEN-502 Pot'!D$6/1.0645)","v":279.90294928508928},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E29*E$7/('GEN-502 Pot'!E$6/1.0645)","v":284.91710167083534},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F29*F$7/('GEN-502 Pot'!F$6/1.0645)","v":270.77046371275901},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G29*G$7/('GEN-502 Pot'!G$6/1.0645)","v":290.14464880616225},1697.9853777314613]
[{"$f":"+'GEN-502 Pot'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B30*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1257.4713027935475},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C30*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1251.2613315279266},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D30*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1227.088510969857},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E30*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1249.0704472106725},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F30*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1187.0518905947338},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G30*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1271.9879014450671},7443.9313845418046]
[{"$f":"+'GEN-502 Pot'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B31*B$7/('GEN-502 Pot'!B$6/1.0645)","v":903.63282714542333},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C31*C$7/('GEN-502 Pot'!C$6/1.0645)","v":899.17027290758244},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D31*D$7/('GEN-502 Pot'!D$6/1.0645)","v":881.79941590874569},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E31*E$7/('GEN-502 Pot'!E$6/1.0645)","v":897.59587913402208},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F31*F$7/('GEN-502 Pot'!F$6/1.0645)","v":853.02865638640276},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G31*G$7/('GEN-502 Pot'!G$6/1.0645)","v":914.06461596705799},5349.2916674492344]
[{"$f":"+'GEN-502 Pot'!A32","v":"Río Chico No. 29-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B32*B$7/('GEN-502 Pot'!B$6/1.0645)","v":554.15856357754569},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C32*C$7/('GEN-502 Pot'!C$6/1.0645)","v":551.4218738823065},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D32*D$7/('GEN-502 Pot'!D$6/1.0645)","v":540.76908563312838},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E32*E$7/('GEN-502 Pot'!E$6/1.0645)","v":550.45636691326706},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F32*F$7/('GEN-502 Pot'!F$6/1.0645)","v":523.12523484441556},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G32*G$7/('GEN-502 Pot'!G$6/1.0645)","v":560.55592424803297},3280.4870490986964]
[{"$f":"+'GEN-502 Pot'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B33*B$7/('GEN-502 Pot'!B$6/1.0645)","v":527.31246403028808},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C33*C$7/('GEN-502 Pot'!C$6/1.0645)","v":524.70835271390501},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D33*D$7/('GEN-502 Pot'!D$6/1.0645)","v":514.57163663718791},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E33*E$7/('GEN-502 Pot'!E$6/1.0645)","v":523.78961953473004},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F33*F$7/('GEN-502 Pot'!F$6/1.0645)","v":497.78253863188922},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G33*G$7/('GEN-502 Pot'!G$6/1.0645)","v":533.39990585680619},3121.5645174048059]
[{"$f":"+'GEN-502 Pot'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B34*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2294.6531497636743},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C34*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2283.3210978170882},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D34*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2239.2101596914854},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E34*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2279.3231381116166},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F34*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2166.1507134476042},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G34*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2321.1432642860204},13583.80152311749]
[{"$f":"+'GEN-502 Pot'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B35*B$7/('GEN-502 Pot'!B$6/1.0645)","v":436.67245998195096},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C35*C$7/('GEN-502 Pot'!C$6/1.0645)","v":434.51597066648776},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D35*D$7/('GEN-502 Pot'!D$6/1.0645)","v":426.12165980281657},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E35*E$7/('GEN-502 Pot'!E$6/1.0645)","v":433.75515899450289},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F35*F$7/('GEN-502 Pot'!F$6/1.0645)","v":412.21844827844291},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G35*G$7/('GEN-502 Pot'!G$6/1.0645)","v":441.71352837822144},2584.9972261024222]
[{"$f":"+'GEN-502 Pot'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B36*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2730.6372482187726},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C36*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2717.1521064023345},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D36*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2664.6600900328676},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E36*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2712.3945343528235},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F36*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2577.7193490026489},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G36*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2762.1604845003644},16164.723812509812]
[{"$f":"+'GEN-502 Pot'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B37*B$7/('GEN-502 Pot'!B$6/1.0645)","v":305.87688626465803},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C37*C$7/('GEN-502 Pot'!C$6/1.0645)","v":304.36632560987317},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D37*D$7/('GEN-502 Pot'!D$6/1.0645)","v":298.48634483567128},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E37*E$7/('GEN-502 Pot'!E$6/1.0645)","v":303.83339824076415},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F37*F$7/('GEN-502 Pot'!F$6/1.0645)","v":288.74753270556778},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G37*G$7/('GEN-502 Pot'!G$6/1.0645)","v":309.4080141598364},1810.7185018163709]
[{"$f":"+'GEN-502 Pot'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B38*B$7/('GEN-502 Pot'!B$6/1.0645)","v":688.39594492910237},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C38*C$7/('GEN-502 Pot'!C$6/1.0645)","v":684.99632934512658},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D38*D$7/('GEN-502 Pot'!D$6/1.0645)","v":671.76304790744575},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E38*E$7/('GEN-502 Pot'!E$6/1.0645)","v":683.7969414334849},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F38*F$7/('GEN-502 Pot'!F$6/1.0645)","v":649.84521403428141},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G38*G$7/('GEN-502 Pot'!G$6/1.0645)","v":696.34297928580622},4075.1404569352471]
[{"$f":"+'GEN-502 Pot'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B39*B$7/('GEN-502 Pot'!B$6/1.0645)","v":715.89598792687025},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C39*C$7/('GEN-502 Pot'!C$6/1.0645)","v":712.36056449070691},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D39*D$7/('GEN-502 Pot'!D$6/1.0645)","v":712.03322912043643},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E39*E$7/('GEN-502 Pot'!E$6/1.0645)","v":738.46377355948584},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F39*F$7/('GEN-502 Pot'!F$6/1.0645)","v":688.80148680199807},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G39*G$7/('GEN-502 Pot'!G$6/1.0645)","v":724.16049043271676},4291.715532332214]
[{"$f":"+'GEN-502 Pot'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B40*B$7/('GEN-502 Pot'!B$6/1.0645)","v":912.07902307990662},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C40*C$7/('GEN-502 Pot'!C$6/1.0645)","v":890.45070561338366},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D40*D$7/('GEN-502 Pot'!D$6/1.0645)","v":873.24829986468615},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E40*E$7/('GEN-502 Pot'!E$6/1.0645)","v":905.98564811696167},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F40*F$7/('GEN-502 Pot'!F$6/1.0645)","v":844.75654041754478},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G40*G$7/('GEN-502 Pot'!G$6/1.0645)","v":905.20061304089597},5331.7208301333794]
[{"$f":"+'GEN-502 Pot'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B41*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2024.6089227793368},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C41*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1695.7948726325653},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D41*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1.9480154381596841},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E41*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2.0171001222226694},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F41*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1.8844568978545229},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G41*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2.0192936752450756},{"$f":"+SUM(B41:G41)","v":3728.2726615453835}]
[{"$f":"+'GEN-502 Pot'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B42*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2.0306665042156413},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C42*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1.9863900355990862},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D42*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1.9480154381596841},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E42*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2.0171001222226694},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F42*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1.8844568978545229},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G42*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2.0192936752450756},11.88592267329668]
[{"$f":"+'GEN-502 Pot'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B43*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2.0306665042156413},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C43*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1.9863900355990862},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D43*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1.9480154381596841},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E43*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2.0171001222226694},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F43*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1.8844568978545229},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G43*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2.0192936752450756},11.88592267329668]
[{"$f":"+'GEN-502 Pot'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B44*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2.0306665042156413},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C44*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1.9863900355990862},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D44*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1.9480154381596841},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E44*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2.0171001222226694},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F44*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1.8844568978545229},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G44*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2.0192936752450756},11.88592267329668]
[{"$f":"+'GEN-502 Pot'!A45","v":"AES No. 117-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B45*B$7/('GEN-502 Pot'!B$6/1.0645)","v":72277.960319539765},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C45*C$7/('GEN-502 Pot'!C$6/1.0645)","v":71921.018530311761},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D45*D$7/('GEN-502 Pot'!D$6/1.0645)","v":70531.593450609274},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E45*E$7/('GEN-502 Pot'!E$6/1.0645)","v":71795.089096061114},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F45*F$7/('GEN-502 Pot'!F$6/1.0645)","v":68230.335956801704},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G45*G$7/('GEN-502 Pot'!G$6/1.0645)","v":73112.357207149296},427868.35456047289]
[{"$f":"+'GEN-502 Pot'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B46*B$7/('GEN-502 Pot'!B$6/1.0645)","v":368.82410608770869},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C46*C$7/('GEN-502 Pot'!C$6/1.0645)","v":367.0026831289623},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D46*D$7/('GEN-502 Pot'!D$6/1.0645)","v":359.91264543653762},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E46*E$7/('GEN-502 Pot'!E$6/1.0645)","v":366.36008321590049},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F46*F$7/('GEN-502 Pot'!F$6/1.0645)","v":348.1696571967081},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G46*G$7/('GEN-502 Pot'!G$6/1.0645)","v":373.08191420562468},2183.3510892714417]
[{"$f":"+'GEN-502 Pot'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B47*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1819.3395154718437},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C47*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1810.354780720133},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D47*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1775.3809665710503},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E47*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1807.1849569608523},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F47*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1717.4550279412081},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G47*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1840.342477128529},10770.057724793616]
[{"$f":"+'GEN-502 Pot'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B48*B$7/('GEN-502 Pot'!B$6/1.0645)","v":190.33196217478806},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C48*C$7/('GEN-502 Pot'!C$6/1.0645)","v":189.39201546315431},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D48*D$7/('GEN-502 Pot'!D$6/1.0645)","v":185.73319608660444},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E48*E$7/('GEN-502 Pot'!E$6/1.0645)","v":189.06040128629428},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F48*F$7/('GEN-502 Pot'!F$6/1.0645)","v":179.67321801957783},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G48*G$7/('GEN-502 Pot'!G$6/1.0645)","v":192.52920731215983},1126.7200003425787]
[{"$f":"+'GEN-502 Pot'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B49*B$7/('GEN-502 Pot'!B$6/1.0645)","v":793.99060314831581},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C49*C$7/('GEN-502 Pot'!C$6/1.0645)","v":752.60208676361935},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D49*D$7/('GEN-502 Pot'!D$6/1.0645)","v":780.91908539053134},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E49*E$7/('GEN-502 Pot'!E$6/1.0645)","v":714.73720602012065},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F49*F$7/('GEN-502 Pot'!F$6/1.0645)","v":669.92442718728296},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G49*G$7/('GEN-502 Pot'!G$6/1.0645)","v":727.39832339474765},{"$f":"+SUM(B49:G49)","v":4439.571731904618}]
[{"$f":"+'GEN-502 Pot'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B50*B$7/('GEN-502 Pot'!B$6/1.0645)","v":898.31179254285132},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C50*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1589.1120284792692},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D50*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1882.5218156698331},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E50*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2577.785579925242},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F50*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1574.1713224319246},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G50*G$7/('GEN-502 Pot'!G$6/1.0645)","v":504.82341881126888},9026.7259578603898]
[{"$f":"+'GEN-502 Pot'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B51*B$7/('GEN-502 Pot'!B$6/1.0645)","v":299.43726418095048},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C51*C$7/('GEN-502 Pot'!C$6/1.0645)","v":496.5975088997717},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D51*D$7/('GEN-502 Pot'!D$6/1.0645)","v":743.10071671177627},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E51*E$7/('GEN-502 Pot'!E$6/1.0645)","v":892.31039305104525},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F51*F$7/('GEN-502 Pot'!F$6/1.0645)","v":601.88903504750078},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G51*G$7/('GEN-502 Pot'!G$6/1.0645)","v":252.41170940563444},3285.746627296679]
[{"$f":"+'GEN-502 Pot'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B52*B$7/('GEN-502 Pot'!B$6/1.0645)","v":3778.5885112765118},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C52*C$7/('GEN-502 Pot'!C$6/1.0645)","v":4190.8719978653289},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D52*D$7/('GEN-502 Pot'!D$6/1.0645)","v":6057.6562832151849},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E52*E$7/('GEN-502 Pot'!E$6/1.0645)","v":8347.2047515470495},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F52*F$7/('GEN-502 Pot'!F$6/1.0645)","v":5137.9392413641872},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G52*G$7/('GEN-502 Pot'!G$6/1.0645)","v":3133.1778450000916},30645.438630268352]
[{"$f":"+'GEN-502 Pot'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B53*B$7/('GEN-502 Pot'!B$6/1.0645)","v":81.846185542793137},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C53*C$7/('GEN-502 Pot'!C$6/1.0645)","v":131.10174234953971},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D53*D$7/('GEN-502 Pot'!D$6/1.0645)","v":158.52815289851227},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E53*E$7/('GEN-502 Pot'!E$6/1.0645)","v":200.27411044034568},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F53*F$7/('GEN-502 Pot'!F$6/1.0645)","v":172.23286233666943},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G53*G$7/('GEN-502 Pot'!G$6/1.0645)","v":173.6592560710765},917.64230963893669]
[{"$f":"+'GEN-502 Pot'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B54*B$7/('GEN-502 Pot'!B$6/1.0645)","v":797.15706617183832},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C54*C$7/('GEN-502 Pot'!C$6/1.0645)","v":840.24298505841352},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D54*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1020.2562924995989},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E54*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1049.6100144467487},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F54*F$7/('GEN-502 Pot'!F$6/1.0645)","v":854.79614699404556},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G54*G$7/('GEN-502 Pot'!G$6/1.0645)","v":689.58879009619329},5251.6512952668381]
[{"$f":"+'GEN-502 Pot'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B55*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C55*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D55*D$7/('GEN-502 Pot'!D$6/1.0645)","v":198.16019112314032},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E55*E$7/('GEN-502 Pot'!E$6/1.0645)","v":991.45599227893911},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F55*F$7/('GEN-502 Pot'!F$6/1.0645)","v":370.39325233692347},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G55*G$7/('GEN-502 Pot'!G$6/1.0645)","v":403.85873504901514},1963.8681707880182]
[{"$f":"+'GEN-502 Pot'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B56*B$7/('GEN-502 Pot'!B$6/1.0645)","v":95.819924537904157},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C56*C$7/('GEN-502 Pot'!C$6/1.0645)","v":111.23784199354886},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D56*D$7/('GEN-502 Pot'!D$6/1.0645)","v":134.74892996373543},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E56*E$7/('GEN-502 Pot'!E$6/1.0645)","v":134.83801494993571},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F56*F$7/('GEN-502 Pot'!F$6/1.0645)","v":124.08173953286935},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G56*G$7/('GEN-502 Pot'!G$6/1.0645)","v":100.96468376225378},701.69113474024732]
[{"$f":"+'GEN-502 Pot'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B57*B$7/('GEN-502 Pot'!B$6/1.0645)","v":383.27969815161663},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C57*C$7/('GEN-502 Pot'!C$6/1.0645)","v":649.54954164090145},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D57*D$7/('GEN-502 Pot'!D$6/1.0645)","v":647.9838249726688},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E57*E$7/('GEN-502 Pot'!E$6/1.0645)","v":486.29207014398736},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F57*F$7/('GEN-502 Pot'!F$6/1.0645)","v":605.59296757086986},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G57*G$7/('GEN-502 Pot'!G$6/1.0645)","v":438.18672752818139},3210.8848300082259]
[{"$f":"+'GEN-502 Pot'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B58*B$7/('GEN-502 Pot'!B$6/1.0645)","v":149.71863209047524},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C58*C$7/('GEN-502 Pot'!C$6/1.0645)","v":148.9792526699315},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D58*D$7/('GEN-502 Pot'!D$6/1.0645)","v":148.62014334235525},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E58*E$7/('GEN-502 Pot'!E$6/1.0645)","v":111.52170506254828},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F58*F$7/('GEN-502 Pot'!F$6/1.0645)","v":138.89746962634632},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G58*G$7/('GEN-502 Pot'!G$6/1.0645)","v":151.44702564338067},849.1842284350372]
[{"$f":"+'GEN-502 Pot'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B59*B$7/('GEN-502 Pot'!B$6/1.0645)","v":45.91715564871334},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C59*C$7/('GEN-502 Pot'!C$6/1.0645)","v":48.666555872177618},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D59*D$7/('GEN-502 Pot'!D$6/1.0645)","v":46.832978051204549},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E59*E$7/('GEN-502 Pot'!E$6/1.0645)","v":48.044589860330795},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F59*F$7/('GEN-502 Pot'!F$6/1.0645)","v":67.749474541487089},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G59*G$7/('GEN-502 Pot'!G$6/1.0645)","v":55.029234191247703},312.23998816516109]
[{"$f":"+'GEN-502 Pot'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B60*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2223.3388955817286},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C60*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2650.2998072732066},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D60*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2723.2684855430171},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E60*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2425.668880199521},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F60*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2992.6832560374492},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G60*G$7/('GEN-502 Pot'!G$6/1.0645)","v":2015.1332339659068},15030.39255860083]
[{"$f":"+'GEN-502 Pot'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B61*B$7/('GEN-502 Pot'!B$6/1.0645)","v":923.66070576920436},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C61*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1177.3333740995788},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D61*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1174.6936129779758},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E61*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1393.4913971480491},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F61*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1335.4528713007776},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G61*G$7/('GEN-502 Pot'!G$6/1.0645)","v":683.73283843798265},6688.3647997335684]
[{"$f":"+'GEN-502 Pot'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B62*B$7/('GEN-502 Pot'!B$6/1.0645)","v":569.52967647216792},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C62*C$7/('GEN-502 Pot'!C$6/1.0645)","v":725.58718227947202},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D62*D$7/('GEN-502 Pot'!D$6/1.0645)","v":723.63063827210078},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E62*E$7/('GEN-502 Pot'!E$6/1.0645)","v":858.176956406518},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F62*F$7/('GEN-502 Pot'!F$6/1.0645)","v":822.69864752179581},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G62*G$7/('GEN-502 Pot'!G$6/1.0645)","v":421.96971039147184},4121.5928113435266]
[{"$f":"+'GEN-502 Pot'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B63*B$7/('GEN-502 Pot'!B$6/1.0645)","v":813.62955750942501},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C63*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1060.0918394639521},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D63*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1062.1890041296397},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E63*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1136.7726714231335},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F63*F$7/('GEN-502 Pot'!F$6/1.0645)","v":959.48422579709836},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G63*G$7/('GEN-502 Pot'!G$6/1.0645)","v":528.10448227051677},5560.2717805937655]
[{"$f":"+'GEN-502 Pot'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B64*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2021.9587309009535},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C64*C$7/('GEN-502 Pot'!C$6/1.0645)","v":3475.2475890575079},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D64*D$7/('GEN-502 Pot'!D$6/1.0645)","v":4173.623076257124},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E64*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1771.6361314170028},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F64*F$7/('GEN-502 Pot'!F$6/1.0645)","v":3633.7852398784089},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G64*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1094.2552426153063},16170.506010126302]
[{"$f":"+'GEN-502 Pot'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B65*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2416.1489592531866},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C65*C$7/('GEN-502 Pot'!C$6/1.0645)","v":2054.8862437231933},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D65*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2680.2005511231523},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E65*E$7/('GEN-502 Pot'!E$6/1.0645)","v":2382.913195235933},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F65*F$7/('GEN-502 Pot'!F$6/1.0645)","v":3596.7134240085466},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G65*G$7/('GEN-502 Pot'!G$6/1.0645)","v":6545.2967404495557},19676.159113793568]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B66*B$7/('GEN-502 Pot'!B$6/1.0645)","v":870.77733146874095},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C66*C$7/('GEN-502 Pot'!C$6/1.0645)","v":835.65373911409847},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D66*D$7/('GEN-502 Pot'!D$6/1.0645)","v":832.94453217862372},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E66*E$7/('GEN-502 Pot'!E$6/1.0645)","v":837.6093727873797},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F66*F$7/('GEN-502 Pot'!F$6/1.0645)","v":951.97563977823324},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G66*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1249.8731541603138},5578.8337694873899]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B67*B$7/('GEN-502 Pot'!B$6/1.0645)","v":147.99772827334334},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C67*C$7/('GEN-502 Pot'!C$6/1.0645)","v":143.84203706062351},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D67*D$7/('GEN-502 Pot'!D$6/1.0645)","v":144.42183420839038},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E67*E$7/('GEN-502 Pot'!E$6/1.0645)","v":147.00899195860134},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F67*F$7/('GEN-502 Pot'!F$6/1.0645)","v":146.20786276457505},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G67*G$7/('GEN-502 Pot'!G$6/1.0645)","v":184.52166342756726},914.00011769310095]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B68*B$7/('GEN-502 Pot'!B$6/1.0645)","v":67459.429631570441},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C68*C$7/('GEN-502 Pot'!C$6/1.0645)","v":67126.2839616243},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D68*D$7/('GEN-502 Pot'!D$6/1.0645)","v":65829.487220568641},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E68*E$7/('GEN-502 Pot'!E$6/1.0645)","v":67008.749822990372},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F68*F$7/('GEN-502 Pot'!F$6/1.0645)","v":63681.646893014913},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G68*G$7/('GEN-502 Pot'!G$6/1.0645)","v":68238.200060006013},399343.79758977465]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B69*B$7/('GEN-502 Pot'!B$6/1.0645)","v":67459.429631570441},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C69*C$7/('GEN-502 Pot'!C$6/1.0645)","v":67126.2839616243},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D69*D$7/('GEN-502 Pot'!D$6/1.0645)","v":65829.487220568641},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E69*E$7/('GEN-502 Pot'!E$6/1.0645)","v":67008.749822990372},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F69*F$7/('GEN-502 Pot'!F$6/1.0645)","v":63681.646893014913},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G69*G$7/('GEN-502 Pot'!G$6/1.0645)","v":68238.200060006013},399343.79758977465]
[{"$f":"+'GEN-502 Pot'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},null,null,null,null,null,null,{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Pot'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"PANAM GENERATING LTD No. 31-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B75*B$7/('GEN-502 Pot'!B$6/1.0645)","v":66.633395799347142},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C75*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D75*D$7/('GEN-502 Pot'!D$6/1.0645)","v":22.704455796481838},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E75*E$7/('GEN-502 Pot'!E$6/1.0645)","v":94.769517606800662},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F75*F$7/('GEN-502 Pot'!F$6/1.0645)","v":6.725561687170452},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G75*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},190.83293088980008]
[{"$f":"+'GEN-502 Pot'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B76*B$7/('GEN-502 Pot'!B$6/1.0645)","v":777.5731807328774},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C76*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D76*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E76*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F76*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G76*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},777.5731807328774]
[{"$f":"+'GEN-502 Pot'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B77*B$7/('GEN-502 Pot'!B$6/1.0645)","v":330.41353288932464},null,null,null,null,null,330.41353288932464]
[{"$f":"+'GEN-502 Pot'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B78*B$7/('GEN-502 Pot'!B$6/1.0645)","v":40.255382090349386},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C78*C$7/('GEN-502 Pot'!C$6/1.0645)","v":34.933066143294283},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D78*D$7/('GEN-502 Pot'!D$6/1.0645)","v":35.46731556373495},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E78*E$7/('GEN-502 Pot'!E$6/1.0645)","v":68.731831961295839},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F78*F$7/('GEN-502 Pot'!F$6/1.0645)","v":17.359746905580547},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G78*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},196.74734266425503]
[{"$f":"+'GEN-502 Pot'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B79*B$7/('GEN-502 Pot'!B$6/1.0645)","v":21.26348756448175},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C79*C$7/('GEN-502 Pot'!C$6/1.0645)","v":26.134728209752808},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D79*D$7/('GEN-502 Pot'!D$6/1.0645)","v":7.9129730556969244},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E79*E$7/('GEN-502 Pot'!E$6/1.0645)","v":10.259860113203782},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F79*F$7/('GEN-502 Pot'!F$6/1.0645)","v":5.0912826878242026},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G79*G$7/('GEN-502 Pot'!G$6/1.0645)","v":25.578880400044085},96.241212031003556]
[{"$f":"+'GEN-502 Pot'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B80*B$7/('GEN-502 Pot'!B$6/1.0645)","v":550.68922148220781},null,null,null,null,null,550.68922148220781]
[{"$f":"+'GEN-502 Pot'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B81*B$7/('GEN-502 Pot'!B$6/1.0645)","v":13.381748082017648},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C81*C$7/('GEN-502 Pot'!C$6/1.0645)","v":13.973226457317715},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D81*D$7/('GEN-502 Pot'!D$6/1.0645)","v":3.3855164856292452},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E81*E$7/('GEN-502 Pot'!E$6/1.0645)","v":5.6478803422234742},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F81*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2.563511193805549},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G81*G$7/('GEN-502 Pot'!G$6/1.0645)","v":11.259303009900993},50.211185570894628]
[{"$f":"+'GEN-502 Pot'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"PANAM GENERATING LTD No. 18-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PANAM GENERATING LTD No. 19-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Pre_Gen_P","index":11,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía en Horas de Punta (B/./KWh)"]
[null,"PRECIO ESTIMADO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Gen_P'!B8=0,\"\",'GEN-502 Cos_Gen_P'!B8/'GEN-502 Gen_P'!B8)","v":64.244089831094129},{"$f":"+IF('GEN-502 Gen_P'!C8=0,\"\",'GEN-502 Cos_Gen_P'!C8/'GEN-502 Gen_P'!C8)","v":65.523934464409095},{"$f":"+IF('GEN-502 Gen_P'!D8=0,\"\",'GEN-502 Cos_Gen_P'!D8/'GEN-502 Gen_P'!D8)","v":64.953112920248316},{"$f":"+IF('GEN-502 Gen_P'!E8=0,\"\",'GEN-502 Cos_Gen_P'!E8/'GEN-502 Gen_P'!E8)","v":65.129706409992394},{"$f":"+IF('GEN-502 Gen_P'!F8=0,\"\",'GEN-502 Cos_Gen_P'!F8/'GEN-502 Gen_P'!F8)","v":63.506897317023864},{"$f":"+IF('GEN-502 Gen_P'!G8=0,\"\",'GEN-502 Cos_Gen_P'!G8/'GEN-502 Gen_P'!G8)","v":61.835222284595126},{"$f":"+IF('GEN-502 Gen_P'!H8>0,'GEN-502 Cos_Gen_P'!H8/'GEN-502 Gen_P'!H8,0)","v":64.19952310932679}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H9>0,'GEN-502 Cos_Gen_P'!H9/'GEN-502 Gen_P'!H9,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H10>0,'GEN-502 Cos_Gen_P'!H10/'GEN-502 Gen_P'!H10,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H11>0,'GEN-502 Cos_Gen_P'!H11/'GEN-502 Gen_P'!H11,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H12>0,'GEN-502 Cos_Gen_P'!H12/'GEN-502 Gen_P'!H12,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H13>0,'GEN-502 Cos_Gen_P'!H13/'GEN-502 Gen_P'!H13,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H14>0,'GEN-502 Cos_Gen_P'!H14/'GEN-502 Gen_P'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-502 Gen_P'!B15=0,\"\",'GEN-502 Cos_Gen_P'!B15/'GEN-502 Gen_P'!B15)","v":64.244089831094129},{"$f":"+IF('GEN-502 Gen_P'!C15=0,\"\",'GEN-502 Cos_Gen_P'!C15/'GEN-502 Gen_P'!C15)","v":65.523934464409095},{"$f":"+IF('GEN-502 Gen_P'!D15=0,\"\",'GEN-502 Cos_Gen_P'!D15/'GEN-502 Gen_P'!D15)","v":64.953112920248316},{"$f":"+IF('GEN-502 Gen_P'!E15=0,\"\",'GEN-502 Cos_Gen_P'!E15/'GEN-502 Gen_P'!E15)","v":65.129706409992394},{"$f":"+IF('GEN-502 Gen_P'!F15=0,\"\",'GEN-502 Cos_Gen_P'!F15/'GEN-502 Gen_P'!F15)","v":63.506897317023864},{"$f":"+IF('GEN-502 Gen_P'!G15=0,\"\",'GEN-502 Cos_Gen_P'!G15/'GEN-502 Gen_P'!G15)","v":61.835222284595126},{"$f":"+IF('GEN-502 Gen_P'!H15>0,'GEN-502 Cos_Gen_P'!H15/'GEN-502 Gen_P'!H15,0)","v":64.19952310932679}]
["Mercado Ocasional",100,{"$f":"+B16","v":100},{"$f":"+C16","v":100},100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H16<>0,'GEN-502 Cos_Gen_P'!H16/'GEN-502 Gen_P'!H16,0)","v":99.999999999999986}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H17>0,'GEN-502 Cos_Gen_P'!H17/'GEN-502 Gen_P'!H17,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H18>0,'GEN-502 Cos_Gen_P'!H18/'GEN-502 Gen_P'!H18,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H19>0,'GEN-502 Cos_Gen_P'!H19/'GEN-502 Gen_P'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H20>0,'GEN-502 Cos_Gen_P'!H20/'GEN-502 Gen_P'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H21>0,'GEN-502 Cos_Gen_P'!H21/'GEN-502 Gen_P'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H22>0,'GEN-502 Cos_Gen_P'!H22/'GEN-502 Gen_P'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H23>0,'GEN-502 Cos_Gen_P'!H23/'GEN-502 Gen_P'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-502 Gen_P'!B24=0,\"\",'GEN-502 Cos_Gen_P'!B24/'GEN-502 Gen_P'!B24)","v":56.374766568756236},{"$f":"+IF('GEN-502 Gen_P'!C24=0,\"\",'GEN-502 Cos_Gen_P'!C24/'GEN-502 Gen_P'!C24)","v":57.154291108899912},{"$f":"+IF('GEN-502 Gen_P'!D24=0,\"\",'GEN-502 Cos_Gen_P'!D24/'GEN-502 Gen_P'!D24)","v":58.077918122078763},{"$f":"+IF('GEN-502 Gen_P'!E24=0,\"\",'GEN-502 Cos_Gen_P'!E24/'GEN-502 Gen_P'!E24)","v":58.314403683061421},{"$f":"+IF('GEN-502 Gen_P'!F24=0,\"\",'GEN-502 Cos_Gen_P'!F24/'GEN-502 Gen_P'!F24)","v":58.015337810636375},{"$f":"+IF('GEN-502 Gen_P'!G24=0,\"\",'GEN-502 Cos_Gen_P'!G24/'GEN-502 Gen_P'!G24)","v":55.724061105218439},{"$f":"+IF('GEN-502 Gen_P'!H24>0,'GEN-502 Cos_Gen_P'!H24/'GEN-502 Gen_P'!H24,0)","v":57.272665026014032}]
["Hydro Caisan No. 05-08 (17,048)",30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,{"$f":"+IF('GEN-502 Gen_P'!H25>0,'GEN-502 Cos_Gen_P'!H25/'GEN-502 Gen_P'!H25,0)","v":30.599999999999994}]
["Electrón Inv. No. 07-08 (34,65)",69.5,69.5,69.5,69.5,69.5,69.5,{"$f":"+IF('GEN-502 Gen_P'!H26>0,'GEN-502 Cos_Gen_P'!H26/'GEN-502 Gen_P'!H26,0)","v":69.5}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,{"$f":"+IF('GEN-502 Gen_P'!H27>0,'GEN-502 Cos_Gen_P'!H27/'GEN-502 Gen_P'!H27,0)","v":79.699999999999974}]
["Enel Fortuna No. 25-11",95.8,95.8,95.8,95.8,95.8,95.8,{"$f":"+IF('GEN-502 Gen_P'!H28>0,'GEN-502 Cos_Gen_P'!H28/'GEN-502 Gen_P'!H28,0)","v":95.8}]
["Electrogeneradora del Istmo No. 26-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_P'!H29>0,'GEN-502 Cos_Gen_P'!H29/'GEN-502 Gen_P'!H29,0)","v":63.3}]
["ESEPSA No. 27-11",91,91,91,91,91,91,{"$f":"+IF('GEN-502 Gen_P'!H30>0,'GEN-502 Cos_Gen_P'!H30/'GEN-502 Gen_P'!H30,0)","v":90.999999999999986}]
["Pedregalito No. 28-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H31>0,'GEN-502 Cos_Gen_P'!H31/'GEN-502 Gen_P'!H31,0)","v":54.199999999999996}]
["Río Chico No. 29-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H32>0,'GEN-502 Cos_Gen_P'!H32/'GEN-502 Gen_P'!H32,0)","v":54.199999999999989}]
["Alto Valle No. 30-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H33>0,'GEN-502 Cos_Gen_P'!H33/'GEN-502 Gen_P'!H33,0)","v":54.199999999999996}]
["Hidroecológica del Teribe No. 31-11",102.1,102.1,102.1,102.1,102.1,102.1,{"$f":"+IF('GEN-502 Gen_P'!H34>0,'GEN-502 Cos_Gen_P'!H34/'GEN-502 Gen_P'!H34,0)","v":102.1}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",96.5,96.5,96.5,96.5,96.5,96.5,{"$f":"+IF('GEN-502 Gen_P'!H35>0,'GEN-502 Cos_Gen_P'!H35/'GEN-502 Gen_P'!H35,0)","v":96.5}]
["Las Perlas Norte No. 33-11",100.8,100.8,100.8,100.8,100.8,100.8,{"$f":"+IF('GEN-502 Gen_P'!H36>0,'GEN-502 Cos_Gen_P'!H36/'GEN-502 Gen_P'!H36,0)","v":100.79999999999998}]
["Hidroeléctrica San Lorenzo No. 34-11",89.5,89.5,89.5,89.5,89.5,89.5,{"$f":"+IF('GEN-502 Gen_P'!H37>0,'GEN-502 Cos_Gen_P'!H37/'GEN-502 Gen_P'!H37,0)","v":89.5}]
["Caldera Energy Corp. No. 35-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_P'!H38>0,'GEN-502 Cos_Gen_P'!H38/'GEN-502 Gen_P'!H38,0)","v":63.3}]
["PASO ANCHO No. 86-11",99.9,99.9,99.9,99.9,99.9,99.9,{"$f":"+IF('GEN-502 Gen_P'!H39>0,'GEN-502 Cos_Gen_P'!H39/'GEN-502 Gen_P'!H39,0)","v":99.9}]
["Hidroecológica del Teribe No. 87-11",111,111,111,111,111,111,{"$f":"+IF('GEN-502 Gen_P'!H40>0,'GEN-502 Cos_Gen_P'!H40/'GEN-502 Gen_P'!H40,0)","v":111}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_P'!H41>0,'GEN-502 Cos_Gen_P'!H41/'GEN-502 Gen_P'!H41,0)","v":95.000000000000014}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",98,98,98,98,98,98,{"$f":"+IF('GEN-502 Gen_P'!H42>0,'GEN-502 Cos_Gen_P'!H42/'GEN-502 Gen_P'!H42,0)","v":98}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",108,108,108,108,108,108,{"$f":"+IF('GEN-502 Gen_P'!H43>0,'GEN-502 Cos_Gen_P'!H43/'GEN-502 Gen_P'!H43,0)","v":107.99999999999999}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",110,110,110,110,110,110,{"$f":"+IF('GEN-502 Gen_P'!H44>0,'GEN-502 Cos_Gen_P'!H44/'GEN-502 Gen_P'!H44,0)","v":109.99999999999997}]
["AES No. 117-12",88.7,88.7,88.7,88.7,88.7,88.7,{"$f":"+IF('GEN-502 Gen_P'!H45>0,'GEN-502 Cos_Gen_P'!H45/'GEN-502 Gen_P'!H45,0)","v":88.699999999999989}]
["HIDRO PIEDRA No. 118-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H46>0,'GEN-502 Cos_Gen_P'!H46/'GEN-502 Gen_P'!H46,0)","v":100}]
["Corp. Energ. Del Istmo No. 119-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H47>0,'GEN-502 Cos_Gen_P'!H47/'GEN-502 Gen_P'!H47,0)","v":99.999999999999986}]
["Saltos del Francolí No. 121-12",103.5,103.5,103.5,103.5,103.5,103.5,{"$f":"+IF('GEN-502 Gen_P'!H48>0,'GEN-502 Cos_Gen_P'!H48/'GEN-502 Gen_P'!H48,0)","v":103.5}]
["ISTMUS HYDRO POWER CORP. No.02-13",120,120,120,120,120,120,{"$f":"+IF('GEN-502 Gen_P'!H49>0,'GEN-502 Cos_Gen_P'!H49/'GEN-502 Gen_P'!H49,0)","v":120}]
["CALDERA ENERGY CORP. No.03-13",122.5,122.5,122.5,122.5,122.5,122.5,{"$f":"+IF('GEN-502 Gen_P'!H50>0,'GEN-502 Cos_Gen_P'!H50/'GEN-502 Gen_P'!H50,0)","v":122.5}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",125,125,125,125,125,125,{"$f":"+IF('GEN-502 Gen_P'!H51>0,'GEN-502 Cos_Gen_P'!H51/'GEN-502 Gen_P'!H51,0)","v":124.99999999999999}]
["FOUNTAIN INTERTRADE CORP. No.05-13",132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,{"$f":"+IF('GEN-502 Gen_P'!H52>0,'GEN-502 Cos_Gen_P'!H52/'GEN-502 Gen_P'!H52,0)","v":132.29999999999998}]
["HIDROIBERICA, S.A. No.06-13",90,90,90,90,90,90,{"$f":"+IF('GEN-502 Gen_P'!H53>0,'GEN-502 Cos_Gen_P'!H53/'GEN-502 Gen_P'!H53,0)","v":90.000000000000014}]
["NAVITAS INTERNACIONAL, S.A. No.07-13",85,85,85,85,85,85,{"$f":"+IF('GEN-502 Gen_P'!H54>0,'GEN-502 Cos_Gen_P'!H54/'GEN-502 Gen_P'!H54,0)","v":85}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,136,136,136,136,{"$f":"+IF('GEN-502 Gen_P'!H55>0,'GEN-502 Cos_Gen_P'!H55/'GEN-502 Gen_P'!H55,0)","v":136}]
["HIDRONORTH CORP. No.09-13",140,140,140,140,140,140,{"$f":"+IF('GEN-502 Gen_P'!H56>0,'GEN-502 Cos_Gen_P'!H56/'GEN-502 Gen_P'!H56,0)","v":140}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",127.5,127.5,127.5,127.5,127.5,127.5,{"$f":"+IF('GEN-502 Gen_P'!H57>0,'GEN-502 Cos_Gen_P'!H57/'GEN-502 Gen_P'!H57,0)","v":127.49999999999999}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",127.6,127.6,127.6,127.6,127.6,127.6,{"$f":"+IF('GEN-502 Gen_P'!H58>0,'GEN-502 Cos_Gen_P'!H58/'GEN-502 Gen_P'!H58,0)","v":127.60000000000001}]
["CAFÉ DE ELETA, S.A. No.26-13",128,128,128,128,128,128,{"$f":"+IF('GEN-502 Gen_P'!H59>0,'GEN-502 Cos_Gen_P'!H59/'GEN-502 Gen_P'!H59,0)","v":128}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H60>0,'GEN-502 Cos_Gen_P'!H60/'GEN-502 Gen_P'!H60,0)","v":132.5}]
["GENERADORA PEDREGALITO, S.A. No.28-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_P'!H61>0,'GEN-502 Cos_Gen_P'!H61/'GEN-502 Gen_P'!H61,0)","v":132.00000000000003}]
["GENERADORA RIO CHICO, S.A. No.29-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_P'!H62>0,'GEN-502 Cos_Gen_P'!H62/'GEN-502 Gen_P'!H62,0)","v":132}]
["GENERADORA ALTO VALLE, S.A. No.30-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H63>0,'GEN-502 Cos_Gen_P'!H63/'GEN-502 Gen_P'!H63,0)","v":132.5}]
["HYDRO CAISÁN, S.A. No.31-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H64>0,'GEN-502 Cos_Gen_P'!H64/'GEN-502 Gen_P'!H64,0)","v":132.5}]
["FERSA PANAMÁ, S.A. No 05-14",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_P'!H65>0,'GEN-502 Cos_Gen_P'!H65/'GEN-502 Gen_P'!H65,0)","v":94.999999999999986}]
["Panama Solar2 No. 07-15",86,86,86,86,86,86,{"$f":"+IF('GEN-502 Gen_P'!H66>0,'GEN-502 Cos_Gen_P'!H66/'GEN-502 Gen_P'!H66,0)","v":86}]
["Solpac Investment No. 08-15",104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,{"$f":"+IF('GEN-502 Gen_P'!H67>0,'GEN-502 Cos_Gen_P'!H67/'GEN-502 Gen_P'!H67,0)","v":104.80000000000001}]
["GAS NATURAL ATLÁNTICO No. 16-15",{"$f":"26.8*(1+0.84*('Compras (p)'!B$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!C$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!D$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!E$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!F$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!G$21/2.8-1))","v":26.398000000000003},{"$f":"+IF('GEN-502 Gen_P'!H68>0,'GEN-502 Cos_Gen_P'!H68/'GEN-502 Gen_P'!H68,0)","v":26.398000000000003}]
["MARTANO INC No. 18-15",20.9,20.9,20.9,20.9,20.9,20.9,{"$f":"+IF('GEN-502 Gen_P'!H69>0,'GEN-502 Cos_Gen_P'!H69/'GEN-502 Gen_P'!H69,0)","v":20.9}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H70>0,'GEN-502 Cos_Gen_P'!H70/'GEN-502 Gen_P'!H70,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H71>0,'GEN-502 Cos_Gen_P'!H71/'GEN-502 Gen_P'!H71,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H72>0,'GEN-502 Cos_Gen_P'!H72/'GEN-502 Gen_P'!H72,0)","v":0}]
["PANAM GENERATING LTD No. 31-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H73>0,'GEN-502 Cos_Gen_P'!H73/'GEN-502 Gen_P'!H73,0)","v":0}]
["TROPITÉRMICA, S.A. No. 33-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H74>0,'GEN-502 Cos_Gen_P'!H74/'GEN-502 Gen_P'!H74,0)","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23",110.7,0,73.800000000000011,73.800000000000011,73.800000000000011,0,{"$f":"+IF('GEN-502 Gen_P'!H75>0,'GEN-502 Cos_Gen_P'!H75/'GEN-502 Gen_P'!H75,0)","v":86.684423529688246}]
["FOUNTAIN HYDRO POWER CORP No. 03-23",105,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_P'!H76>0,'GEN-502 Cos_Gen_P'!H76/'GEN-502 Gen_P'!H76,0)","v":105}]
["GENERADORA DEL ISTMO, S.A. No. 04-23",90.63,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H77>0,'GEN-502 Cos_Gen_P'!H77/'GEN-502 Gen_P'!H77,0)","v":90.63}]
["HIDRO BOQUERÓN, S.A. No. 05-23",74.5,74.5,74.5,74.5,74.5,0,{"$f":"+IF('GEN-502 Gen_P'!H78>0,'GEN-502 Cos_Gen_P'!H78/'GEN-502 Gen_P'!H78,0)","v":74.5}]
["HIDROIBÉRICA No. 06-23",80,80,80,80,80,80,{"$f":"+IF('GEN-502 Gen_P'!H79>0,'GEN-502 Cos_Gen_P'!H79/'GEN-502 Gen_P'!H79,0)","v":80.000000000000014}]
["IDEAL PANAMÁ, S.A. No. 08-23",90,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H80>0,'GEN-502 Cos_Gen_P'!H80/'GEN-502 Gen_P'!H80,0)","v":90}]
["SOLAR BOQUERÓN, S.A. No. 12-23",78.5,78.5,78.5,78.5,78.5,78.5,{"$f":"+IF('GEN-502 Gen_P'!H81>0,'GEN-502 Cos_Gen_P'!H81/'GEN-502 Gen_P'!H81,0)","v":78.499999999999986}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H82>0,'GEN-502 Cos_Gen_P'!H82/'GEN-502 Gen_P'!H82,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 14-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H83>0,'GEN-502 Cos_Gen_P'!H83/'GEN-502 Gen_P'!H83,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 15-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H84>0,'GEN-502 Cos_Gen_P'!H84/'GEN-502 Gen_P'!H84,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 16-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H85>0,'GEN-502 Cos_Gen_P'!H85/'GEN-502 Gen_P'!H85,0)","v":0}]
["PEDREGAL POWER, S. DE R.L. No. 17-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H86>0,'GEN-502 Cos_Gen_P'!H86/'GEN-502 Gen_P'!H86,0)","v":0}]
["PANAM GENERATING LTD No. 18-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H87>0,'GEN-502 Cos_Gen_P'!H87/'GEN-502 Gen_P'!H87,0)","v":0}]
["PANAM GENERATING LTD No. 19-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H88>0,'GEN-502 Cos_Gen_P'!H88/'GEN-502 Gen_P'!H88,0)","v":0}]
["SPARKLE POWER, S.A. No. 20-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H89>0,'GEN-502 Cos_Gen_P'!H89/'GEN-502 Gen_P'!H89,0)","v":0}]
["TROPITÉRMICA, S.A. No. 21-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H90>0,'GEN-502 Cos_Gen_P'!H90/'GEN-502 Gen_P'!H90,0)","v":0}]

{"sheet":"GEN-502 Pre_Gen_FP","index":12,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía en Horas Fuera de Punta (B/./KWh)"]
[null,"PRECIO ESTIMADO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Gen_FP'!B8=0,\"\",'GEN-502 Cos_Gen_FP'!B8/'GEN-502 Gen_FP'!B8)","v":55.986551735233839},{"$f":"+IF('GEN-502 Gen_FP'!C8=0,\"\",'GEN-502 Cos_Gen_FP'!C8/'GEN-502 Gen_FP'!C8)","v":57.613929658160338},{"$f":"+IF('GEN-502 Gen_FP'!D8=0,\"\",'GEN-502 Cos_Gen_FP'!D8/'GEN-502 Gen_FP'!D8)","v":57.471175155324218},{"$f":"+IF('GEN-502 Gen_FP'!E8=0,\"\",'GEN-502 Cos_Gen_FP'!E8/'GEN-502 Gen_FP'!E8)","v":57.57768590145578},{"$f":"+IF('GEN-502 Gen_FP'!F8=0,\"\",'GEN-502 Cos_Gen_FP'!F8/'GEN-502 Gen_FP'!F8)","v":56.875040098370405},{"$f":"+IF('GEN-502 Gen_FP'!G8=0,\"\",'GEN-502 Cos_Gen_FP'!G8/'GEN-502 Gen_FP'!G8)","v":56.241743806757789},{"$f":"+IF('GEN-502 Gen_FP'!H8>0,'GEN-502 Cos_Gen_FP'!H8/'GEN-502 Gen_FP'!H8,0)","v":56.96075531386564}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H9>0,'GEN-502 Cos_Gen_FP'!H9/'GEN-502 Gen_FP'!H9,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H10>0,'GEN-502 Cos_Gen_FP'!H10/'GEN-502 Gen_FP'!H10,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H11>0,'GEN-502 Cos_Gen_FP'!H11/'GEN-502 Gen_FP'!H11,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H12>0,'GEN-502 Cos_Gen_FP'!H12/'GEN-502 Gen_FP'!H12,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H13>0,'GEN-502 Cos_Gen_FP'!H13/'GEN-502 Gen_FP'!H13,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H14>0,'GEN-502 Cos_Gen_FP'!H14/'GEN-502 Gen_FP'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-502 Gen_FP'!B15=0,\"\",'GEN-502 Cos_Gen_FP'!B15/'GEN-502 Gen_FP'!B15)","v":55.986551735233839},{"$f":"+IF('GEN-502 Gen_FP'!C15=0,\"\",'GEN-502 Cos_Gen_FP'!C15/'GEN-502 Gen_FP'!C15)","v":57.613929658160338},{"$f":"+IF('GEN-502 Gen_FP'!D15=0,\"\",'GEN-502 Cos_Gen_FP'!D15/'GEN-502 Gen_FP'!D15)","v":57.471175155324218},{"$f":"+IF('GEN-502 Gen_FP'!E15=0,\"\",'GEN-502 Cos_Gen_FP'!E15/'GEN-502 Gen_FP'!E15)","v":57.57768590145578},{"$f":"+IF('GEN-502 Gen_FP'!F15=0,\"\",'GEN-502 Cos_Gen_FP'!F15/'GEN-502 Gen_FP'!F15)","v":56.875040098370405},{"$f":"+IF('GEN-502 Gen_FP'!G15=0,\"\",'GEN-502 Cos_Gen_FP'!G15/'GEN-502 Gen_FP'!G15)","v":56.241743806757789},{"$f":"+IF('GEN-502 Gen_FP'!H15>0,'GEN-502 Cos_Gen_FP'!H15/'GEN-502 Gen_FP'!H15,0)","v":56.96075531386564}]
["Mercado Ocasional",100,{"$f":"+B16","v":100},{"$f":"+C16","v":100},100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H16<>0,'GEN-502 Cos_Gen_P'!H16/'GEN-502 Gen_P'!H16,0)","v":99.999999999999986}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H17>0,'GEN-502 Cos_Gen_FP'!H17/'GEN-502 Gen_FP'!H17,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H18>0,'GEN-502 Cos_Gen_FP'!H18/'GEN-502 Gen_FP'!H18,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H19>0,'GEN-502 Cos_Gen_FP'!H19/'GEN-502 Gen_FP'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H20>0,'GEN-502 Cos_Gen_FP'!H20/'GEN-502 Gen_FP'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H21>0,'GEN-502 Cos_Gen_FP'!H21/'GEN-502 Gen_FP'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H22>0,'GEN-502 Cos_Gen_FP'!H22/'GEN-502 Gen_FP'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H23>0,'GEN-502 Cos_Gen_FP'!H23/'GEN-502 Gen_FP'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-502 Gen_FP'!B24=0,\"\",'GEN-502 Cos_Gen_FP'!B24/'GEN-502 Gen_FP'!B24)","v":56.374766568756243},{"$f":"+IF('GEN-502 Gen_FP'!C24=0,\"\",'GEN-502 Cos_Gen_FP'!C24/'GEN-502 Gen_FP'!C24)","v":57.154291108899905},{"$f":"+IF('GEN-502 Gen_FP'!D24=0,\"\",'GEN-502 Cos_Gen_FP'!D24/'GEN-502 Gen_FP'!D24)","v":58.077918122078785},{"$f":"+IF('GEN-502 Gen_FP'!E24=0,\"\",'GEN-502 Cos_Gen_FP'!E24/'GEN-502 Gen_FP'!E24)","v":58.3144036830614},{"$f":"+IF('GEN-502 Gen_FP'!F24=0,\"\",'GEN-502 Cos_Gen_FP'!F24/'GEN-502 Gen_FP'!F24)","v":58.015337810636389},{"$f":"+IF('GEN-502 Gen_FP'!G24=0,\"\",'GEN-502 Cos_Gen_FP'!G24/'GEN-502 Gen_FP'!G24)","v":55.724061105218418},{"$f":"+IF('GEN-502 Gen_FP'!H24>0,'GEN-502 Cos_Gen_FP'!H24/'GEN-502 Gen_FP'!H24,0)","v":57.272665026014018}]
["Hydro Caisan No. 05-08 (17,048)",30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,30.599999999999998,{"$f":"+IF('GEN-502 Gen_FP'!H25>0,'GEN-502 Cos_Gen_FP'!H25/'GEN-502 Gen_FP'!H25,0)","v":30.599999999999998}]
["Electrón Inv. No. 07-08 (34,65)",69.5,69.5,69.5,69.5,69.5,69.5,{"$f":"+IF('GEN-502 Gen_FP'!H26>0,'GEN-502 Cos_Gen_FP'!H26/'GEN-502 Gen_FP'!H26,0)","v":69.499999999999986}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,{"$f":"+IF('GEN-502 Gen_FP'!H27>0,'GEN-502 Cos_Gen_FP'!H27/'GEN-502 Gen_FP'!H27,0)","v":79.699999999999974}]
["Enel Fortuna No. 25-11",95.8,95.8,95.8,95.8,95.8,95.8,{"$f":"+IF('GEN-502 Gen_FP'!H28>0,'GEN-502 Cos_Gen_FP'!H28/'GEN-502 Gen_FP'!H28,0)","v":95.799999999999983}]
["Electrogeneradora del Istmo No. 26-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_FP'!H29>0,'GEN-502 Cos_Gen_FP'!H29/'GEN-502 Gen_FP'!H29,0)","v":63.29999999999999}]
["ESEPSA No. 27-11",91,91,91,91,91,91,{"$f":"+IF('GEN-502 Gen_FP'!H30>0,'GEN-502 Cos_Gen_FP'!H30/'GEN-502 Gen_FP'!H30,0)","v":91.000000000000014}]
["Pedregalito No. 28-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H31>0,'GEN-502 Cos_Gen_FP'!H31/'GEN-502 Gen_FP'!H31,0)","v":54.199999999999989}]
["Río Chico No. 29-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H32>0,'GEN-502 Cos_Gen_FP'!H32/'GEN-502 Gen_FP'!H32,0)","v":54.199999999999989}]
["Alto Valle No. 30-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H33>0,'GEN-502 Cos_Gen_FP'!H33/'GEN-502 Gen_FP'!H33,0)","v":54.20000000000001}]
["Hidroecológica del Teribe No. 31-11",102.1,102.1,102.1,102.1,102.1,102.1,{"$f":"+IF('GEN-502 Gen_FP'!H34>0,'GEN-502 Cos_Gen_FP'!H34/'GEN-502 Gen_FP'!H34,0)","v":102.09999999999997}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",96.5,96.5,96.5,96.5,96.5,96.5,{"$f":"+IF('GEN-502 Gen_FP'!H35>0,'GEN-502 Cos_Gen_FP'!H35/'GEN-502 Gen_FP'!H35,0)","v":96.500000000000014}]
["Las Perlas Norte No. 33-11",100.8,100.8,100.8,100.8,100.8,100.8,{"$f":"+IF('GEN-502 Gen_FP'!H36>0,'GEN-502 Cos_Gen_FP'!H36/'GEN-502 Gen_FP'!H36,0)","v":100.8}]
["Hidroeléctrica San Lorenzo No. 34-11",89.5,89.5,89.5,89.5,89.5,89.5,{"$f":"+IF('GEN-502 Gen_FP'!H37>0,'GEN-502 Cos_Gen_FP'!H37/'GEN-502 Gen_FP'!H37,0)","v":89.499999999999972}]
["Caldera Energy Corp. No. 35-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_FP'!H38>0,'GEN-502 Cos_Gen_FP'!H38/'GEN-502 Gen_FP'!H38,0)","v":63.3}]
["PASO ANCHO No. 86-11",99.9,99.9,99.9,99.9,99.9,99.9,{"$f":"+IF('GEN-502 Gen_FP'!H39>0,'GEN-502 Cos_Gen_FP'!H39/'GEN-502 Gen_FP'!H39,0)","v":99.9}]
["Hidroecológica del Teribe No. 87-11",111,111,111,111,111,111,{"$f":"+IF('GEN-502 Gen_FP'!H40>0,'GEN-502 Cos_Gen_FP'!H40/'GEN-502 Gen_FP'!H40,0)","v":110.99999999999999}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_FP'!H41>0,'GEN-502 Cos_Gen_FP'!H41/'GEN-502 Gen_FP'!H41,0)","v":95.000000000000043}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",98,98,98,98,98,98,{"$f":"+IF('GEN-502 Gen_FP'!H42>0,'GEN-502 Cos_Gen_FP'!H42/'GEN-502 Gen_FP'!H42,0)","v":98}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",108,108,108,108,108,108,{"$f":"+IF('GEN-502 Gen_FP'!H43>0,'GEN-502 Cos_Gen_FP'!H43/'GEN-502 Gen_FP'!H43,0)","v":108.00000000000001}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",110,110,110,110,110,110,{"$f":"+IF('GEN-502 Gen_FP'!H44>0,'GEN-502 Cos_Gen_FP'!H44/'GEN-502 Gen_FP'!H44,0)","v":110}]
["AES No. 117-12",88.7,88.7,88.7,88.7,88.7,88.7,{"$f":"+IF('GEN-502 Gen_FP'!H45>0,'GEN-502 Cos_Gen_FP'!H45/'GEN-502 Gen_FP'!H45,0)","v":88.700000000000017}]
["HIDRO PIEDRA No. 118-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_FP'!H46>0,'GEN-502 Cos_Gen_FP'!H46/'GEN-502 Gen_FP'!H46,0)","v":100.00000000000001}]
["Corp. Energ. Del Istmo No. 119-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_FP'!H47>0,'GEN-502 Cos_Gen_FP'!H47/'GEN-502 Gen_FP'!H47,0)","v":100.00000000000003}]
["Saltos del Francolí No. 121-12",103.5,103.5,103.5,103.5,103.5,103.5,{"$f":"+IF('GEN-502 Gen_FP'!H48>0,'GEN-502 Cos_Gen_FP'!H48/'GEN-502 Gen_FP'!H48,0)","v":103.5}]
["ISTMUS HYDRO POWER CORP. No.02-13",120,120,120,120,120,120,{"$f":"+IF('GEN-502 Gen_FP'!H49>0,'GEN-502 Cos_Gen_FP'!H49/'GEN-502 Gen_FP'!H49,0)","v":120.00000000000001}]
["CALDERA ENERGY CORP. No.03-13",122.5,122.5,122.5,122.5,122.5,122.5,{"$f":"+IF('GEN-502 Gen_FP'!H50>0,'GEN-502 Cos_Gen_FP'!H50/'GEN-502 Gen_FP'!H50,0)","v":122.49999999999999}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",125,125,125,125,125,125,{"$f":"+IF('GEN-502 Gen_FP'!H51>0,'GEN-502 Cos_Gen_FP'!H51/'GEN-502 Gen_FP'!H51,0)","v":125.00000000000001}]
["FOUNTAIN INTERTRADE CORP. No.05-13",132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,{"$f":"+IF('GEN-502 Gen_FP'!H52>0,'GEN-502 Cos_Gen_FP'!H52/'GEN-502 Gen_FP'!H52,0)","v":132.30000000000001}]
["HIDROIBERICA, S.A. No.06-13",90,90,90,90,90,90,{"$f":"+IF('GEN-502 Gen_FP'!H53>0,'GEN-502 Cos_Gen_FP'!H53/'GEN-502 Gen_FP'!H53,0)","v":90}]
["NAVITAS INTERNACIONAL, S.A. No.07-13",85,85,85,85,85,85,{"$f":"+IF('GEN-502 Gen_FP'!H54>0,'GEN-502 Cos_Gen_FP'!H54/'GEN-502 Gen_FP'!H54,0)","v":85.000000000000014}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,136,136,136,136,{"$f":"+IF('GEN-502 Gen_FP'!H55>0,'GEN-502 Cos_Gen_FP'!H55/'GEN-502 Gen_FP'!H55,0)","v":136}]
["HIDRONORTH CORP. No.09-13",140,140,140,140,140,140,{"$f":"+IF('GEN-502 Gen_FP'!H56>0,'GEN-502 Cos_Gen_FP'!H56/'GEN-502 Gen_FP'!H56,0)","v":140}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",127.5,127.5,127.5,127.5,127.5,127.5,{"$f":"+IF('GEN-502 Gen_FP'!H57>0,'GEN-502 Cos_Gen_FP'!H57/'GEN-502 Gen_FP'!H57,0)","v":127.5}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",127.6,127.6,127.6,127.6,127.6,127.6,{"$f":"+IF('GEN-502 Gen_FP'!H58>0,'GEN-502 Cos_Gen_FP'!H58/'GEN-502 Gen_FP'!H58,0)","v":127.60000000000001}]
["CAFÉ DE ELETA, S.A. No.26-13",128,128,128,128,128,128,{"$f":"+IF('GEN-502 Gen_FP'!H59>0,'GEN-502 Cos_Gen_FP'!H59/'GEN-502 Gen_FP'!H59,0)","v":128}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H60>0,'GEN-502 Cos_Gen_FP'!H60/'GEN-502 Gen_FP'!H60,0)","v":132.5}]
["GENERADORA PEDREGALITO, S.A. No.28-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_FP'!H61>0,'GEN-502 Cos_Gen_FP'!H61/'GEN-502 Gen_FP'!H61,0)","v":132}]
["GENERADORA RIO CHICO, S.A. No.29-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_FP'!H62>0,'GEN-502 Cos_Gen_FP'!H62/'GEN-502 Gen_FP'!H62,0)","v":132}]
["GENERADORA ALTO VALLE, S.A. No.30-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H63>0,'GEN-502 Cos_Gen_FP'!H63/'GEN-502 Gen_FP'!H63,0)","v":132.5}]
["HYDRO CAISÁN, S.A. No.31-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H64>0,'GEN-502 Cos_Gen_FP'!H64/'GEN-502 Gen_FP'!H64,0)","v":132.50000000000003}]
["FERSA PANAMÁ, S.A. No 05-14",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_FP'!H65>0,'GEN-502 Cos_Gen_FP'!H65/'GEN-502 Gen_FP'!H65,0)","v":95}]
["Panama Solar2 No. 07-15",86,86,86,86,86,86,{"$f":"+IF('GEN-502 Gen_FP'!H66>0,'GEN-502 Cos_Gen_FP'!H66/'GEN-502 Gen_FP'!H66,0)","v":86.000000000000014}]
["Solpac Investment No. 08-15",104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,{"$f":"+IF('GEN-502 Gen_FP'!H67>0,'GEN-502 Cos_Gen_FP'!H67/'GEN-502 Gen_FP'!H67,0)","v":104.80000000000001}]
["GAS NATURAL ATLÁNTICO No. 16-15",{"$f":"26.8*(1+0.84*('Compras (p)'!B$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!C$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!D$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!E$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!F$21/2.8-1))","v":26.398000000000003},{"$f":"26.8*(1+0.84*('Compras (p)'!G$21/2.8-1))","v":26.398000000000003},{"$f":"+IF('GEN-502 Gen_FP'!H68>0,'GEN-502 Cos_Gen_FP'!H68/'GEN-502 Gen_FP'!H68,0)","v":26.398000000000007}]
["MARTANO INC No. 18-15",20.9,20.9,20.9,20.9,20.9,20.9,{"$f":"+IF('GEN-502 Gen_FP'!H69>0,'GEN-502 Cos_Gen_FP'!H69/'GEN-502 Gen_FP'!H69,0)","v":20.9}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H70>0,'GEN-502 Cos_Gen_FP'!H70/'GEN-502 Gen_FP'!H70,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H71>0,'GEN-502 Cos_Gen_FP'!H71/'GEN-502 Gen_FP'!H71,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H72>0,'GEN-502 Cos_Gen_FP'!H72/'GEN-502 Gen_FP'!H72,0)","v":0}]
["PANAM GENERATING LTD No. 31-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H73>0,'GEN-502 Cos_Gen_FP'!H73/'GEN-502 Gen_FP'!H73,0)","v":0}]
["TROPITÉRMICA, S.A. No. 33-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H74>0,'GEN-502 Cos_Gen_FP'!H74/'GEN-502 Gen_FP'!H74,0)","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23",110.7,0,73.800000000000011,73.800000000000011,73.800000000000011,0,{"$f":"+IF('GEN-502 Gen_FP'!H75>0,'GEN-502 Cos_Gen_FP'!H75/'GEN-502 Gen_FP'!H75,0)","v":86.68442352968826}]
["FOUNTAIN HYDRO POWER CORP No. 03-23",105,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_FP'!H76>0,'GEN-502 Cos_Gen_FP'!H76/'GEN-502 Gen_FP'!H76,0)","v":105}]
["GENERADORA DEL ISTMO, S.A. No. 04-23",90.63,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H77>0,'GEN-502 Cos_Gen_FP'!H77/'GEN-502 Gen_FP'!H77,0)","v":90.63}]
["HIDRO BOQUERÓN, S.A. No. 05-23",74.5,74.5,74.5,74.5,74.5,0,{"$f":"+IF('GEN-502 Gen_FP'!H78>0,'GEN-502 Cos_Gen_FP'!H78/'GEN-502 Gen_FP'!H78,0)","v":74.499999999999986}]
["HIDROIBÉRICA No. 06-23",80,80,80,80,80,80,{"$f":"+IF('GEN-502 Gen_FP'!H79>0,'GEN-502 Cos_Gen_FP'!H79/'GEN-502 Gen_FP'!H79,0)","v":80}]
["IDEAL PANAMÁ, S.A. No. 08-23",90,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H80>0,'GEN-502 Cos_Gen_FP'!H80/'GEN-502 Gen_FP'!H80,0)","v":90}]
["SOLAR BOQUERÓN, S.A. No. 12-23",78.5,78.5,78.5,78.5,78.5,78.5,{"$f":"+IF('GEN-502 Gen_FP'!H81>0,'GEN-502 Cos_Gen_FP'!H81/'GEN-502 Gen_FP'!H81,0)","v":78.499999999999986}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H82>0,'GEN-502 Cos_Gen_FP'!H82/'GEN-502 Gen_FP'!H82,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 14-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H83>0,'GEN-502 Cos_Gen_FP'!H83/'GEN-502 Gen_FP'!H83,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 15-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H84>0,'GEN-502 Cos_Gen_FP'!H84/'GEN-502 Gen_FP'!H84,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 16-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H85>0,'GEN-502 Cos_Gen_FP'!H85/'GEN-502 Gen_FP'!H85,0)","v":0}]
["PEDREGAL POWER, S. DE R.L. No. 17-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H86>0,'GEN-502 Cos_Gen_FP'!H86/'GEN-502 Gen_FP'!H86,0)","v":0}]
["PANAM GENERATING LTD No. 18-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H87>0,'GEN-502 Cos_Gen_FP'!H87/'GEN-502 Gen_FP'!H87,0)","v":0}]
["PANAM GENERATING LTD No. 19-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H88>0,'GEN-502 Cos_Gen_FP'!H88/'GEN-502 Gen_FP'!H88,0)","v":0}]
["SPARKLE POWER, S.A. No. 20-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H89>0,'GEN-502 Cos_Gen_FP'!H89/'GEN-502 Gen_FP'!H89,0)","v":0}]
["TROPITÉRMICA, S.A. No. 21-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H90>0,'GEN-502 Cos_Gen_FP'!H90/'GEN-502 Gen_FP'!H90,0)","v":0}]

{"sheet":"GEN-502 Cos_Gen_P","index":13,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Energía en Horas de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA EN PUNTA",{"$f":"+B9+B15","v":6444642.3050118349},{"$f":"+C9+C15","v":6715252.8034555754},6438389.2922014715,6571544.0955813257,6019392.7085317736,6358168.0746884169,{"$f":"+SUM(B8:G8)","v":38547389.279470399}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,-B23,B24)","v":6444642.3050118349},6715252.8034555754,6438389.2922014715,6571544.0955813257,6019392.7085317736,6358168.0746884169,38547389.279470399]
["Mercado Ocasional",{"$f":"+'GEN-502 Pre_Gen_P'!B16*'GEN-502 Gen_P'!B16","v":-89268.862102793355},{"$f":"+'GEN-502 Pre_Gen_P'!C16*'GEN-502 Gen_P'!C16","v":109943.99457742547},{"$f":"+'GEN-502 Pre_Gen_P'!D16*'GEN-502 Gen_P'!D16","v":-143462.75664946588},{"$f":"+'GEN-502 Pre_Gen_P'!E16*'GEN-502 Gen_P'!E16","v":-178321.38953135},{"$f":"+'GEN-502 Pre_Gen_P'!F16*'GEN-502 Gen_P'!F16","v":-257430.12778100237},{"$f":"+'GEN-502 Pre_Gen_P'!G16*'GEN-502 Gen_P'!G16","v":120224.2154125619},-438314.92607462418]
["Servicios Auxiliares de Corto Plazo",279620.76193394599,284243.20762452896,289635.13409323973,304389.65110100975,304371.4411927606,305354.48879215732,1767614.6847376423]
["Generación Obligada ",70196.949999999983,52000.441736500004,42840.971736500003,34886.558403166659,49963.179772299998,65805.946022300006,315694.04767076665]
["Costos relacionados con el Mercado Regional",0,0,0,0,0,0,0]
["Otros Costos",490975.22000000003,486855.55833333335,421599.29166666674,435156.09745,286693.08578333334,216423.94911666666,2337703.2023500004]
["Costos de Fianzas",null,null,null,null,null,null,0]
["Costos de Autoabastecimiento autorizados por ASEP",null,null,null,null,null,null,0]
["Menos - Transacciones Esporádicas (CUSPT)",12438.456250000001,12438.456250000001,12438.456250000001,12438.456250000001,12438.456250000001,12438.456250000001,74630.737500000003]
["Sub-Total Contratos",{"$f":"SUM(B25:B107)","v":5705556.6914306823},5794648.0574337877,5840215.1076045306,5987871.6344084991,5648233.5858143819,5662797.9315947313,34639323.008286618]
[{"$f":"+'GEN-502 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-502 Pre_Gen_P'!B25*'GEN-502 Gen_P'!B25","v":67504.256522977856},{"$f":"+'GEN-502 Pre_Gen_P'!C25*'GEN-502 Gen_P'!C25","v":67170.889477238117},{"$f":"+'GEN-502 Pre_Gen_P'!D25*'GEN-502 Gen_P'!D25","v":65873.231012817661},{"$f":"+'GEN-502 Pre_Gen_P'!E25*'GEN-502 Gen_P'!E25","v":67053.277236994109},{"$f":"+'GEN-502 Pre_Gen_P'!F25*'GEN-502 Gen_P'!F25","v":63723.963442169086},{"$f":"+'GEN-502 Pre_Gen_P'!G25*'GEN-502 Gen_P'!G25","v":68283.544445522348},399609.16213771916]
[{"$f":"+'GEN-502 Pot'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-502 Pre_Gen_P'!B26*'GEN-502 Gen_P'!B26","v":311619.29360587068},{"$f":"+'GEN-502 Pre_Gen_P'!C26*'GEN-502 Gen_P'!C26","v":310080.37430424808},{"$f":"+'GEN-502 Pre_Gen_P'!D26*'GEN-502 Gen_P'!D26","v":304090.00518009171},{"$f":"+'GEN-502 Pre_Gen_P'!E26*'GEN-502 Gen_P'!E26","v":309537.44197505835},{"$f":"+'GEN-502 Pre_Gen_P'!F26*'GEN-502 Gen_P'!F26","v":294168.36058116873},{"$f":"+'GEN-502 Pre_Gen_P'!G26*'GEN-502 Gen_P'!G26","v":315216.71344940655},1844712.189095844]
[{"$f":"+'GEN-502 Pot'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-502 Pre_Gen_P'!B27*'GEN-502 Gen_P'!B27","v":68758.290692531082},{"$f":"+'GEN-502 Pre_Gen_P'!C27*'GEN-502 Gen_P'!C27","v":68418.73064966948},{"$f":"+'GEN-502 Pre_Gen_P'!D27*'GEN-502 Gen_P'!D27","v":67096.965437932435},{"$f":"+'GEN-502 Pre_Gen_P'!E27*'GEN-502 Gen_P'!E27","v":68298.933513603784},{"$f":"+'GEN-502 Pre_Gen_P'!F27*'GEN-502 Gen_P'!F27","v":64907.77068177094},{"$f":"+'GEN-502 Pre_Gen_P'!G27*'GEN-502 Gen_P'!G27","v":69552.05553450447},{"$f":"+SUM(B27:G27)","v":407032.74651001219}]
[{"$f":"+'GEN-502 Pot'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B28*'GEN-502 Gen_P'!B28","v":243976.7963498614},{"$f":"+'GEN-502 Pre_Gen_P'!C28*'GEN-502 Gen_P'!C28","v":242771.926790258},{"$f":"+'GEN-502 Pre_Gen_P'!D28*'GEN-502 Gen_P'!D28","v":238081.87358157159},{"$f":"+'GEN-502 Pre_Gen_P'!E28*'GEN-502 Gen_P'!E28","v":242346.84755726921},{"$f":"+'GEN-502 Pre_Gen_P'!F28*'GEN-502 Gen_P'!F28","v":230313.8979990689},{"$f":"+'GEN-502 Pre_Gen_P'!G28*'GEN-502 Gen_P'!G28","v":246793.33238136079},1444284.6746593898]
[{"$f":"+'GEN-502 Pot'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B29*'GEN-502 Gen_P'!B29","v":6826.2639804428609},{"$f":"+'GEN-502 Pre_Gen_P'!C29*'GEN-502 Gen_P'!C29","v":6792.5527513468833},{"$f":"+'GEN-502 Pre_Gen_P'!D29*'GEN-502 Gen_P'!D29","v":6661.3290376011464},{"$f":"+'GEN-502 Pre_Gen_P'!E29*'GEN-502 Gen_P'!E29","v":6780.6593946818321},{"$f":"+'GEN-502 Pre_Gen_P'!F29*'GEN-502 Gen_P'!F29","v":6443.9876645151644},{"$f":"+'GEN-502 Pre_Gen_P'!G29*'GEN-502 Gen_P'!G29","v":6905.068271461887},40409.861100049777]
[{"$f":"+'GEN-502 Pot'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B30*'GEN-502 Gen_P'!B30","v":43021.859401130634},{"$f":"+'GEN-502 Pre_Gen_P'!C30*'GEN-502 Gen_P'!C30","v":42809.397685240117},{"$f":"+'GEN-502 Pre_Gen_P'!D30*'GEN-502 Gen_P'!D30","v":41982.373096235424},{"$f":"+'GEN-502 Pre_Gen_P'!E30*'GEN-502 Gen_P'!E30","v":42734.440971037853},{"$f":"+'GEN-502 Pre_Gen_P'!F30*'GEN-502 Gen_P'!F30","v":40612.600403333039},{"$f":"+'GEN-502 Pre_Gen_P'!G30*'GEN-502 Gen_P'!G30","v":43518.51571828148},254679.1872752585]
[{"$f":"+'GEN-502 Pot'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B31*'GEN-502 Gen_P'!B31","v":18413.696799444984},{"$f":"+'GEN-502 Pre_Gen_P'!C31*'GEN-502 Gen_P'!C31","v":18322.761501148812},{"$f":"+'GEN-502 Pre_Gen_P'!D31*'GEN-502 Gen_P'!D31","v":17968.788422355807},{"$f":"+'GEN-502 Pre_Gen_P'!E31*'GEN-502 Gen_P'!E31","v":18290.679433390327},{"$f":"+'GEN-502 Pre_Gen_P'!F31*'GEN-502 Gen_P'!F31","v":17382.514853468616},{"$f":"+'GEN-502 Pre_Gen_P'!G31*'GEN-502 Gen_P'!G31","v":18626.269639504619},109004.71064931317]
[{"$f":"+'GEN-502 Pot'!A32","v":"Río Chico No. 29-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B32*'GEN-502 Gen_P'!B32","v":11292.316372312043},{"$f":"+'GEN-502 Pre_Gen_P'!C32*'GEN-502 Gen_P'!C32","v":11236.549723770191},{"$f":"+'GEN-502 Pre_Gen_P'!D32*'GEN-502 Gen_P'!D32","v":11019.473487718966},{"$f":"+'GEN-502 Pre_Gen_P'!E32*'GEN-502 Gen_P'!E32","v":11216.875192199879},{"$f":"+'GEN-502 Pre_Gen_P'!F32*'GEN-502 Gen_P'!F32","v":10659.937502484421},{"$f":"+'GEN-502 Pre_Gen_P'!G32*'GEN-502 Gen_P'!G32","v":11422.678014966366},66847.830293451858]
[{"$f":"+'GEN-502 Pot'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B33*'GEN-502 Gen_P'!B33","v":10745.262389255091},{"$f":"+'GEN-502 Pre_Gen_P'!C33*'GEN-502 Gen_P'!C33","v":10692.197344724382},{"$f":"+'GEN-502 Pre_Gen_P'!D33*'GEN-502 Gen_P'!D33","v":10485.637323030209},{"$f":"+'GEN-502 Pre_Gen_P'!E33*'GEN-502 Gen_P'!E33","v":10673.475941857292},{"$f":"+'GEN-502 Pre_Gen_P'!F33*'GEN-502 Gen_P'!F33","v":10143.518985892833},{"$f":"+'GEN-502 Pre_Gen_P'!G33*'GEN-502 Gen_P'!G33","v":10869.308688493536},63609.400673253345]
[{"$f":"+'GEN-502 Pot'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B34*'GEN-502 Gen_P'!B34","v":88083.080046517236},{"$f":"+'GEN-502 Pre_Gen_P'!C34*'GEN-502 Gen_P'!C34","v":87648.085311559029},{"$f":"+'GEN-502 Pre_Gen_P'!D34*'GEN-502 Gen_P'!D34","v":85954.832763022627},{"$f":"+'GEN-502 Pre_Gen_P'!E34*'GEN-502 Gen_P'!E34","v":87494.61871692531},{"$f":"+'GEN-502 Pre_Gen_P'!F34*'GEN-502 Gen_P'!F34","v":83150.35616824108},{"$f":"+'GEN-502 Pre_Gen_P'!G34*'GEN-502 Gen_P'!G34","v":89099.93563454086},521430.90864080616]
[{"$f":"+'GEN-502 Pot'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B35*'GEN-502 Gen_P'!B35","v":15842.832030620535},{"$f":"+'GEN-502 Pre_Gen_P'!C35*'GEN-502 Gen_P'!C35","v":15764.592844201215},{"$f":"+'GEN-502 Pre_Gen_P'!D35*'GEN-502 Gen_P'!D35","v":15460.040418267481},{"$f":"+'GEN-502 Pre_Gen_P'!E35*'GEN-502 Gen_P'!E35","v":15736.989977909419},{"$f":"+'GEN-502 Pre_Gen_P'!F35*'GEN-502 Gen_P'!F35","v":14955.620595510754},{"$f":"+'GEN-502 Pre_Gen_P'!G35*'GEN-502 Gen_P'!G35","v":16025.726092362567},93785.801958871976]
[{"$f":"+'GEN-502 Pot'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B36*'GEN-502 Gen_P'!B36","v":103484.24699059583},{"$f":"+'GEN-502 Pre_Gen_P'!C36*'GEN-502 Gen_P'!C36","v":102973.19421441852},{"$f":"+'GEN-502 Pre_Gen_P'!D36*'GEN-502 Gen_P'!D36","v":100983.87952585789},{"$f":"+'GEN-502 Pre_Gen_P'!E36*'GEN-502 Gen_P'!E36","v":102792.8942637867},{"$f":"+'GEN-502 Pre_Gen_P'!F36*'GEN-502 Gen_P'!F36","v":97689.045280047532},{"$f":"+'GEN-502 Pre_Gen_P'!G36*'GEN-502 Gen_P'!G36","v":104678.89793569488},612602.15821040131]
[{"$f":"+'GEN-502 Pot'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B37*'GEN-502 Gen_P'!B37","v":10292.464968962951},{"$f":"+'GEN-502 Pre_Gen_P'!C37*'GEN-502 Gen_P'!C37","v":10241.636046213247},{"$f":"+'GEN-502 Pre_Gen_P'!D37*'GEN-502 Gen_P'!D37","v":10043.780311261489},{"$f":"+'GEN-502 Pre_Gen_P'!E37*'GEN-502 Gen_P'!E37","v":10223.703549434755},{"$f":"+'GEN-502 Pre_Gen_P'!F37*'GEN-502 Gen_P'!F37","v":9716.0785881516476},{"$f":"+'GEN-502 Pre_Gen_P'!G37*'GEN-502 Gen_P'!G37","v":10411.284048776015},60928.947512800107]
[{"$f":"+'GEN-502 Pot'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B38*'GEN-502 Gen_P'!B38","v":16382.935260365939},{"$f":"+'GEN-502 Pre_Gen_P'!C38*'GEN-502 Gen_P'!C38","v":16302.028795950113},{"$f":"+'GEN-502 Pre_Gen_P'!D38*'GEN-502 Gen_P'!D38","v":15987.093772476002},{"$f":"+'GEN-502 Pre_Gen_P'!E38*'GEN-502 Gen_P'!E38","v":16273.484911208734},{"$f":"+'GEN-502 Pre_Gen_P'!F38*'GEN-502 Gen_P'!F38","v":15465.477606610166},{"$f":"+'GEN-502 Pre_Gen_P'!G38*'GEN-502 Gen_P'!G38","v":16572.064424093351},96983.084770704299]
[{"$f":"+'GEN-502 Pot'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B39*'GEN-502 Gen_P'!B39","v":26888.409794533654},{"$f":"+'GEN-502 Pre_Gen_P'!C39*'GEN-502 Gen_P'!C39","v":26755.622468229394},{"$f":"+'GEN-502 Pre_Gen_P'!D39*'GEN-502 Gen_P'!D39","v":26743.328045960643},{"$f":"+'GEN-502 Pre_Gen_P'!E39*'GEN-502 Gen_P'!E39","v":27736.03553692983},{"$f":"+'GEN-502 Pre_Gen_P'!F39*'GEN-502 Gen_P'!F39","v":25870.764687269224},{"$f":"+'GEN-502 Pre_Gen_P'!G39*'GEN-502 Gen_P'!G39","v":27198.817079771652},161192.97761269441]
[{"$f":"+'GEN-502 Pot'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B40*'GEN-502 Gen_P'!B40","v":38063.186942048167},{"$f":"+'GEN-502 Pre_Gen_P'!C40*'GEN-502 Gen_P'!C40","v":37160.586761429717},{"$f":"+'GEN-502 Pre_Gen_P'!D40*'GEN-502 Gen_P'!D40","v":36442.690209380329},{"$f":"+'GEN-502 Pre_Gen_P'!E40*'GEN-502 Gen_P'!E40","v":37808.896179456809},{"$f":"+'GEN-502 Pre_Gen_P'!F40*'GEN-502 Gen_P'!F40","v":35253.662571750516},{"$f":"+'GEN-502 Pre_Gen_P'!G40*'GEN-502 Gen_P'!G40","v":37776.134833016178},222505.15749708173]
[{"$f":"+'GEN-502 Pot'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B41*'GEN-502 Gen_P'!B41","v":72312.679355603919},{"$f":"+'GEN-502 Pre_Gen_P'!C41*'GEN-502 Gen_P'!C41","v":60568.473001302242},{"$f":"+'GEN-502 Pre_Gen_P'!D41*'GEN-502 Gen_P'!D41","v":69.577000365102421},{"$f":"+'GEN-502 Pre_Gen_P'!E41*'GEN-502 Gen_P'!E41","v":72.044488555449746},{"$f":"+'GEN-502 Pre_Gen_P'!F41*'GEN-502 Gen_P'!F41","v":67.306888693813349},{"$f":"+'GEN-502 Pre_Gen_P'!G41*'GEN-502 Gen_P'!G41","v":72.122835388052366},{"$f":"+SUM(B41:G41)","v":133162.2035699086}]
[{"$f":"+'GEN-502 Pot'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B42*'GEN-502 Gen_P'!B42","v":74.819427808574716},{"$f":"+'GEN-502 Pre_Gen_P'!C42*'GEN-502 Gen_P'!C42","v":73.188071778228149},{"$f":"+'GEN-502 Pre_Gen_P'!D42*'GEN-502 Gen_P'!D42","v":71.774168797684609},{"$f":"+'GEN-502 Pre_Gen_P'!E42*'GEN-502 Gen_P'!E42","v":74.319577667727103},{"$f":"+'GEN-502 Pre_Gen_P'!F42*'GEN-502 Gen_P'!F42","v":69.432369389407455},{"$f":"+'GEN-502 Pre_Gen_P'!G42*'GEN-502 Gen_P'!G42","v":74.400398610832966},437.93401405245498]
[{"$f":"+'GEN-502 Pot'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B43*'GEN-502 Gen_P'!B43","v":82.454063299245604},{"$f":"+'GEN-502 Pre_Gen_P'!C43*'GEN-502 Gen_P'!C43","v":80.656242367843262},{"$f":"+'GEN-502 Pre_Gen_P'!D43*'GEN-502 Gen_P'!D43","v":79.098063572958537},{"$f":"+'GEN-502 Pre_Gen_P'!E43*'GEN-502 Gen_P'!E43","v":81.903208041984982},{"$f":"+'GEN-502 Pre_Gen_P'!F43*'GEN-502 Gen_P'!F43","v":76.5173050413878},{"$f":"+'GEN-502 Pre_Gen_P'!G43*'GEN-502 Gen_P'!G43","v":81.992276020101642},482.62115834352181]
[{"$f":"+'GEN-502 Pot'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B44*'GEN-502 Gen_P'!B44","v":83.980990397379784},{"$f":"+'GEN-502 Pre_Gen_P'!C44*'GEN-502 Gen_P'!C44","v":82.149876485766285},{"$f":"+'GEN-502 Pre_Gen_P'!D44*'GEN-502 Gen_P'!D44","v":80.562842528013334},{"$f":"+'GEN-502 Pre_Gen_P'!E44*'GEN-502 Gen_P'!E44","v":83.419934116836544},{"$f":"+'GEN-502 Pre_Gen_P'!F44*'GEN-502 Gen_P'!F44","v":77.934292171783866},{"$f":"+'GEN-502 Pre_Gen_P'!G44*'GEN-502 Gen_P'!G44","v":83.51065150195538},491.55858720173512]
[{"$f":"+'GEN-502 Pot'!A45","v":"AES No. 117-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B45*'GEN-502 Gen_P'!B45","v":2410345.0048258752},{"$f":"+'GEN-502 Pre_Gen_P'!C45*'GEN-502 Gen_P'!C45","v":2398441.6133234627},{"$f":"+'GEN-502 Pre_Gen_P'!D45*'GEN-502 Gen_P'!D45","v":2352106.6892935806},{"$f":"+'GEN-502 Pre_Gen_P'!E45*'GEN-502 Gen_P'!E45","v":2394242.0844288361},{"$f":"+'GEN-502 Pre_Gen_P'!F45*'GEN-502 Gen_P'!F45","v":2275363.7308523799},{"$f":"+'GEN-502 Pre_Gen_P'!G45*'GEN-502 Gen_P'!G45","v":2438170.6983180614},14268669.821042195]
[{"$f":"+'GEN-502 Pot'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B46*'GEN-502 Gen_P'!B46","v":13866.568460682924},{"$f":"+'GEN-502 Pre_Gen_P'!C46*'GEN-502 Gen_P'!C46","v":13798.088972123383},{"$f":"+'GEN-502 Pre_Gen_P'!D46*'GEN-502 Gen_P'!D46","v":13531.526967557853},{"$f":"+'GEN-502 Pre_Gen_P'!E46*'GEN-502 Gen_P'!E46","v":13773.929337380903},{"$f":"+'GEN-502 Pre_Gen_P'!F46*'GEN-502 Gen_P'!F46","v":13090.029387348528},{"$f":"+'GEN-502 Pre_Gen_P'!G46*'GEN-502 Gen_P'!G46","v":14026.647985814327},82086.791110907929]
[{"$f":"+'GEN-502 Pot'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B47*'GEN-502 Gen_P'!B47","v":68401.157972349683},{"$f":"+'GEN-502 Pre_Gen_P'!C47*'GEN-502 Gen_P'!C47","v":68063.361615009519},{"$f":"+'GEN-502 Pre_Gen_P'!D47*'GEN-502 Gen_P'!D47","v":66748.461693272489},{"$f":"+'GEN-502 Pre_Gen_P'!E47*'GEN-502 Gen_P'!E47","v":67944.18670902896},{"$f":"+'GEN-502 Pre_Gen_P'!F47*'GEN-502 Gen_P'!F47","v":64570.637683393339},{"$f":"+'GEN-502 Pre_Gen_P'!G47*'GEN-502 Gen_P'!G47","v":69190.799974817564},404918.6056478715]
[{"$f":"+'GEN-502 Pot'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B48*'GEN-502 Gen_P'!B48","v":7406.3081292592142},{"$f":"+'GEN-502 Pre_Gen_P'!C48*'GEN-502 Gen_P'!C48","v":7369.7323755502784},{"$f":"+'GEN-502 Pre_Gen_P'!D48*'GEN-502 Gen_P'!D48","v":7227.3582656929584},{"$f":"+'GEN-502 Pre_Gen_P'!E48*'GEN-502 Gen_P'!E48","v":7356.8284116243431},{"$f":"+'GEN-502 Pre_Gen_P'!F48*'GEN-502 Gen_P'!F48","v":6991.5488708434741},{"$f":"+'GEN-502 Pre_Gen_P'!G48*'GEN-502 Gen_P'!G48","v":7491.8086113482241},43843.584664318492]
[{"$f":"+'GEN-502 Pot'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B49*'GEN-502 Gen_P'!B49","v":35821.709722227817},{"$f":"+'GEN-502 Pre_Gen_P'!C49*'GEN-502 Gen_P'!C49","v":33954.423870370803},{"$f":"+'GEN-502 Pre_Gen_P'!D49*'GEN-502 Gen_P'!D49","v":35231.974638598833},{"$f":"+'GEN-502 Pre_Gen_P'!E49*'GEN-502 Gen_P'!E49","v":32246.110495776604},{"$f":"+'GEN-502 Pre_Gen_P'!F49*'GEN-502 Gen_P'!F49","v":30224.335491348185},{"$f":"+'GEN-502 Pre_Gen_P'!G49*'GEN-502 Gen_P'!G49","v":32817.329940382828},{"$f":"+SUM(B49:G49)","v":200295.88415870507}]
[{"$f":"+'GEN-502 Pot'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B50*'GEN-502 Gen_P'!B50","v":41372.607326351688},{"$f":"+'GEN-502 Pre_Gen_P'!C50*'GEN-502 Gen_P'!C50","v":73188.071778228157},{"$f":"+'GEN-502 Pre_Gen_P'!D50*'GEN-502 Gen_P'!D50","v":86701.339679099619},{"$f":"+'GEN-502 Pre_Gen_P'!E50*'GEN-502 Gen_P'!E50","v":118722.37618954711},{"$f":"+'GEN-502 Pre_Gen_P'!F50*'GEN-502 Gen_P'!F50","v":72499.963295620488},{"$f":"+'GEN-502 Pre_Gen_P'!G50*'GEN-502 Gen_P'!G50","v":23250.124565885308},415734.48283473239]
[{"$f":"+'GEN-502 Pot'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B51*'GEN-502 Gen_P'!B51","v":14072.315417126427},{"$f":"+'GEN-502 Pre_Gen_P'!C51*'GEN-502 Gen_P'!C51","v":23338.033092547244},{"$f":"+'GEN-502 Pre_Gen_P'!D51*'GEN-502 Gen_P'!D51","v":34922.666358391361},{"$f":"+'GEN-502 Pre_Gen_P'!E51*'GEN-502 Gen_P'!E51","v":41934.905247485251},{"$f":"+'GEN-502 Pre_Gen_P'!F51*'GEN-502 Gen_P'!F51","v":28286.300205374147},{"$f":"+'GEN-502 Pre_Gen_P'!G51*'GEN-502 Gen_P'!G51","v":11862.308451982299},154416.52877290672]
[{"$f":"+'GEN-502 Pot'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B52*'GEN-502 Gen_P'!B52","v":187948.62187545604},{"$f":"+'GEN-502 Pre_Gen_P'!C52*'GEN-502 Gen_P'!C52","v":208455.78027471734},{"$f":"+'GEN-502 Pre_Gen_P'!D52*'GEN-502 Gen_P'!D52","v":301310.43558401789},{"$f":"+'GEN-502 Pre_Gen_P'!E52*'GEN-502 Gen_P'!E52","v":415193.56365044549},{"$f":"+'GEN-502 Pre_Gen_P'!F52*'GEN-502 Gen_P'!F52","v":255563.31334104325},{"$f":"+'GEN-502 Pre_Gen_P'!G52*'GEN-502 Gen_P'!G52","v":155845.61703426653},1524317.3317599464]
[{"$f":"+'GEN-502 Pot'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B53*'GEN-502 Gen_P'!B53","v":2769.431674090481},{"$f":"+'GEN-502 Pre_Gen_P'!C53*'GEN-502 Gen_P'!C53","v":4436.0933302313797},{"$f":"+'GEN-502 Pre_Gen_P'!D53*'GEN-502 Gen_P'!D53","v":5364.1215526489132},{"$f":"+'GEN-502 Pre_Gen_P'!E53*'GEN-502 Gen_P'!E53","v":6776.6806879936148},{"$f":"+'GEN-502 Pre_Gen_P'!F53*'GEN-502 Gen_P'!F53","v":5827.8481900057004},{"$f":"+'GEN-502 Pre_Gen_P'!G53*'GEN-502 Gen_P'!G53","v":5876.1131147739507},31050.28854974404]
[{"$f":"+'GEN-502 Pot'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B54*'GEN-502 Gen_P'!B54","v":25474.902323646475},{"$f":"+'GEN-502 Pre_Gen_P'!C54*'GEN-502 Gen_P'!C54","v":26851.807354961162},{"$f":"+'GEN-502 Pre_Gen_P'!D54*'GEN-502 Gen_P'!D54","v":32604.527387969312},{"$f":"+'GEN-502 Pre_Gen_P'!E54*'GEN-502 Gen_P'!E54","v":33542.589949504611},{"$f":"+'GEN-502 Pre_Gen_P'!F54*'GEN-502 Gen_P'!F54","v":27316.885561682484},{"$f":"+'GEN-502 Pre_Gen_P'!G54*'GEN-502 Gen_P'!G54","v":22037.322149754629},167828.03472751868]
[{"$f":"+'GEN-502 Pot'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B55*'GEN-502 Gen_P'!B55","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!C55*'GEN-502 Gen_P'!C55","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D55*'GEN-502 Gen_P'!D55","v":10132.229599447946},{"$f":"+'GEN-502 Pre_Gen_P'!E55*'GEN-502 Gen_P'!E55","v":50694.641010293271},{"$f":"+'GEN-502 Pre_Gen_P'!F55*'GEN-502 Gen_P'!F55","v":18938.765922121274},{"$f":"+'GEN-502 Pre_Gen_P'!G55*'GEN-502 Gen_P'!G55","v":20649.906553210785},100415.54308507327]
[{"$f":"+'GEN-502 Pot'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B56*'GEN-502 Gen_P'!B56","v":5043.5178454981115},{"$f":"+'GEN-502 Pre_Gen_P'!C56*'GEN-502 Gen_P'!C56","v":5855.0457422582522},{"$f":"+'GEN-502 Pre_Gen_P'!D56*'GEN-502 Gen_P'!D56","v":7092.5607196135634},{"$f":"+'GEN-502 Pre_Gen_P'!E56*'GEN-502 Gen_P'!E56","v":7097.2497414410582},{"$f":"+'GEN-502 Pre_Gen_P'!F56*'GEN-502 Gen_P'!F56","v":6531.0891304962333},{"$f":"+'GEN-502 Pre_Gen_P'!G56*'GEN-502 Gen_P'!G56","v":5314.314186488069},36933.777365795286]
[{"$f":"+'GEN-502 Pot'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B57*'GEN-502 Gen_P'!B57","v":18372.815008600264},{"$f":"+'GEN-502 Pre_Gen_P'!C57*'GEN-502 Gen_P'!C57","v":31136.670230752839},{"$f":"+'GEN-502 Pre_Gen_P'!D57*'GEN-502 Gen_P'!D57","v":31061.616365807611},{"$f":"+'GEN-502 Pre_Gen_P'!E57*'GEN-502 Gen_P'!E57","v":23310.794409388309},{"$f":"+'GEN-502 Pre_Gen_P'!F57*'GEN-502 Gen_P'!F57","v":29029.577140001515},{"$f":"+'GEN-502 Pre_Gen_P'!G57*'GEN-502 Gen_P'!G57","v":21004.826822094095},153916.29997664463]
[{"$f":"+'GEN-502 Pot'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B58*'GEN-502 Gen_P'!B58","v":7182.5097889013277},{"$f":"+'GEN-502 Pre_Gen_P'!C58*'GEN-502 Gen_P'!C58","v":7147.0392542616692},{"$f":"+'GEN-502 Pre_Gen_P'!D58*'GEN-502 Gen_P'!D58","v":7129.8115637291803},{"$f":"+'GEN-502 Pre_Gen_P'!E58*'GEN-502 Gen_P'!E58","v":5350.0738492098335},{"$f":"+'GEN-502 Pre_Gen_P'!F58*'GEN-502 Gen_P'!F58","v":6663.3819806875217},{"$f":"+'GEN-502 Pre_Gen_P'!G58*'GEN-502 Gen_P'!G58","v":7265.4266806701171},40738.243117459657]
[{"$f":"+'GEN-502 Pot'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B59*'GEN-502 Gen_P'!B59","v":2209.7067841310445},{"$f":"+'GEN-502 Pre_Gen_P'!C59*'GEN-502 Gen_P'!C59","v":2342.0182969033012},{"$f":"+'GEN-502 Pre_Gen_P'!D59*'GEN-502 Gen_P'!D59","v":2253.7796137140926},{"$f":"+'GEN-502 Pre_Gen_P'!E59*'GEN-502 Gen_P'!E59","v":2312.0869456150958},{"$f":"+'GEN-502 Pre_Gen_P'!F59*'GEN-502 Gen_P'!F59","v":3260.3603468158744},{"$f":"+'GEN-502 Pre_Gen_P'!G59*'GEN-502 Gen_P'!G59","v":2648.2143852336685},15026.166372413078]
[{"$f":"+'GEN-502 Pot'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B60*'GEN-502 Gen_P'!B60","v":110757.01576947873},{"$f":"+'GEN-502 Pre_Gen_P'!C60*'GEN-502 Gen_P'!C60","v":132026.34026298608},{"$f":"+'GEN-502 Pre_Gen_P'!D60*'GEN-502 Gen_P'!D60","v":135661.32054685903},{"$f":"+'GEN-502 Pre_Gen_P'!E60*'GEN-502 Gen_P'!E60","v":120836.21032748508},{"$f":"+'GEN-502 Pre_Gen_P'!F60*'GEN-502 Gen_P'!F60","v":149082.38561412346},{"$f":"+'GEN-502 Pre_Gen_P'!G60*'GEN-502 Gen_P'!G60","v":100385.1206918978},748748.39321283018]
[{"$f":"+'GEN-502 Pot'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B61*'GEN-502 Gen_P'!B61","v":45839.102009476926},{"$f":"+'GEN-502 Pre_Gen_P'!C61*'GEN-502 Gen_P'!C61","v":58428.278151736435},{"$f":"+'GEN-502 Pre_Gen_P'!D61*'GEN-502 Gen_P'!D61","v":58297.273034188387},{"$f":"+'GEN-502 Pre_Gen_P'!E61*'GEN-502 Gen_P'!E61","v":69155.690941732872},{"$f":"+'GEN-502 Pre_Gen_P'!F61*'GEN-502 Gen_P'!F61","v":66275.375810672704},{"$f":"+'GEN-502 Pre_Gen_P'!G61*'GEN-502 Gen_P'!G61","v":33932.047918274504},331927.76786608191]
[{"$f":"+'GEN-502 Pot'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B62*'GEN-502 Gen_P'!B62","v":28264.414383083436},{"$f":"+'GEN-502 Pre_Gen_P'!C62*'GEN-502 Gen_P'!C62","v":36009.180273160178},{"$f":"+'GEN-502 Pre_Gen_P'!D62*'GEN-502 Gen_P'!D62","v":35912.081609354595},{"$f":"+'GEN-502 Pre_Gen_P'!E62*'GEN-502 Gen_P'!E62","v":42589.297997841037},{"$f":"+'GEN-502 Pre_Gen_P'!F62*'GEN-502 Gen_P'!F62","v":40828.593217468071},{"$f":"+'GEN-502 Pre_Gen_P'!G62*'GEN-502 Gen_P'!G62","v":20941.361344841371},204544.92882574868]
[{"$f":"+'GEN-502 Pot'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B63*'GEN-502 Gen_P'!B63","v":40531.464596182064},{"$f":"+'GEN-502 Pre_Gen_P'!C63*'GEN-502 Gen_P'!C63","v":52809.137110824508},{"$f":"+'GEN-502 Pre_Gen_P'!D63*'GEN-502 Gen_P'!D63","v":52913.60867852404},{"$f":"+'GEN-502 Pre_Gen_P'!E63*'GEN-502 Gen_P'!E63","v":56629.040649325623},{"$f":"+'GEN-502 Pre_Gen_P'!F63*'GEN-502 Gen_P'!F63","v":47797.305997010524},{"$f":"+'GEN-502 Pre_Gen_P'!G63*'GEN-502 Gen_P'!G63","v":26307.854635657779},276988.41166752455]
[{"$f":"+'GEN-502 Pot'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B64*'GEN-502 Gen_P'!B64","v":100725.13708488754},{"$f":"+'GEN-502 Pre_Gen_P'!C64*'GEN-502 Gen_P'!C64","v":173121.62927072594},{"$f":"+'GEN-502 Pre_Gen_P'!D64*'GEN-502 Gen_P'!D64","v":207911.64036732353},{"$f":"+'GEN-502 Pre_Gen_P'!E64*'GEN-502 Gen_P'!E64","v":88255.160441382337},{"$f":"+'GEN-502 Pre_Gen_P'!F64*'GEN-502 Gen_P'!F64","v":181019.28136817302},{"$f":"+'GEN-502 Pre_Gen_P'!G64*'GEN-502 Gen_P'!G64","v":54511.008377095677},805543.85690958798]
[{"$f":"+'GEN-502 Pot'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'GEN-502 Pre_Gen_P'!B65*'GEN-502 Gen_P'!B65","v":86297.26116488839},{"$f":"+'GEN-502 Pre_Gen_P'!C65*'GEN-502 Gen_P'!C65","v":73394.090277252049},{"$f":"+'GEN-502 Pre_Gen_P'!D65*'GEN-502 Gen_P'!D65","v":95728.35567474438},{"$f":"+'GEN-502 Pre_Gen_P'!E65*'GEN-502 Gen_P'!E65","v":85110.183937539769},{"$f":"+'GEN-502 Pre_Gen_P'!F65*'GEN-502 Gen_P'!F65","v":128463.32031732997},{"$f":"+'GEN-502 Pre_Gen_P'!G65*'GEN-502 Gen_P'!G65","v":233777.46643023874},702770.67780199321]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B66*'GEN-502 Gen_P'!B66","v":28154.982882375793},{"$f":"+'GEN-502 Pre_Gen_P'!C66*'GEN-502 Gen_P'!C66","v":27019.326146979944},{"$f":"+'GEN-502 Pre_Gen_P'!D66*'GEN-502 Gen_P'!D66","v":26931.72892535217},{"$f":"+'GEN-502 Pre_Gen_P'!E66*'GEN-502 Gen_P'!E66","v":27082.557963663268},{"$f":"+'GEN-502 Pre_Gen_P'!F66*'GEN-502 Gen_P'!F66","v":30780.380785965674},{"$f":"+'GEN-502 Pre_Gen_P'!G66*'GEN-502 Gen_P'!G66","v":40412.348816165679},180381.32552050252]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B67*'GEN-502 Gen_P'!B67","v":5831.3087076541178},{"$f":"+'GEN-502 Pre_Gen_P'!C67*'GEN-502 Gen_P'!C67","v":5667.5689081465371},{"$f":"+'GEN-502 Pre_Gen_P'!D67*'GEN-502 Gen_P'!D67","v":5690.4136922921516},{"$f":"+'GEN-502 Pre_Gen_P'!E67*'GEN-502 Gen_P'!E67","v":5792.3511726365523},{"$f":"+'GEN-502 Pre_Gen_P'!F67*'GEN-502 Gen_P'!F67","v":5760.7856094378194},{"$f":"+'GEN-502 Pre_Gen_P'!G67*'GEN-502 Gen_P'!G67","v":7270.4006693175697},36012.82875948475]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B68*'GEN-502 Gen_P'!B68","v":669519.74755618826},{"$f":"+'GEN-502 Pre_Gen_P'!C68*'GEN-502 Gen_P'!C68","v":666213.35131091974},{"$f":"+'GEN-502 Pre_Gen_P'!D68*'GEN-502 Gen_P'!D68","v":653342.93376595806},{"$f":"+'GEN-502 Pre_Gen_P'!E68*'GEN-502 Gen_P'!E68","v":665046.85127886792},{"$f":"+'GEN-502 Pre_Gen_P'!F68*'GEN-502 Gen_P'!F68","v":632026.09901433729},{"$f":"+'GEN-502 Pre_Gen_P'!G68*'GEN-502 Gen_P'!G68","v":677248.86983750656},3963397.8527637781]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B69*'GEN-502 Gen_P'!B69","v":530076.6241353259},{"$f":"+'GEN-502 Pre_Gen_P'!C69*'GEN-502 Gen_P'!C69","v":527458.86212585121},{"$f":"+'GEN-502 Pre_Gen_P'!D69*'GEN-502 Gen_P'!D69","v":517269.00961089937},{"$f":"+'GEN-502 Pre_Gen_P'!E69*'GEN-502 Gen_P'!E69","v":526535.31296796491},{"$f":"+'GEN-502 Pre_Gen_P'!F69*'GEN-502 Gen_P'!F69","v":500391.90353055712},{"$f":"+'GEN-502 Pre_Gen_P'!G69*'GEN-502 Gen_P'!G69","v":536195.9761953135},3137927.6885659122]
[{"$f":"+'GEN-502 Pot'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},null,null,null,null,null,null,{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Pot'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"PANAM GENERATING LTD No. 31-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B75*'GEN-502 Gen_P'!B75","v":2773.2515798478466},{"$f":"+'GEN-502 Pre_Gen_P'!C75*'GEN-502 Gen_P'!C75","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D75*'GEN-502 Gen_P'!D75","v":629.96607183566641},{"$f":"+'GEN-502 Pre_Gen_P'!E75*'GEN-502 Gen_P'!E75","v":2629.509435137762},{"$f":"+'GEN-502 Pre_Gen_P'!F75*'GEN-502 Gen_P'!F75","v":186.60987582938458},{"$f":"+'GEN-502 Pre_Gen_P'!G75*'GEN-502 Gen_P'!G75","v":0},6219.3369626506592]
[{"$f":"+'GEN-502 Pot'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B76*'GEN-502 Gen_P'!B76","v":30695.893094152296},{"$f":"+'GEN-502 Pre_Gen_P'!C76*'GEN-502 Gen_P'!C76","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D76*'GEN-502 Gen_P'!D76","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!E76*'GEN-502 Gen_P'!E76","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!F76*'GEN-502 Gen_P'!F76","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!G76*'GEN-502 Gen_P'!G76","v":0},30695.893094152296]
[{"$f":"+'GEN-502 Pot'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B77*'GEN-502 Gen_P'!B77","v":11258.473456588517},null,null,null,null,null,11258.473456588517]
[{"$f":"+'GEN-502 Pot'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B78*'GEN-502 Gen_P'!B78","v":1127.5347295028917},{"$f":"+'GEN-502 Pre_Gen_P'!C78*'GEN-502 Gen_P'!C78","v":978.45910880147051},{"$f":"+'GEN-502 Pre_Gen_P'!D78*'GEN-502 Gen_P'!D78","v":993.42318924198537},{"$f":"+'GEN-502 Pre_Gen_P'!E78*'GEN-502 Gen_P'!E78","v":1925.1469874210127},{"$f":"+'GEN-502 Pre_Gen_P'!F78*'GEN-502 Gen_P'!F78","v":486.23852302509675},{"$f":"+'GEN-502 Pre_Gen_P'!G78*'GEN-502 Gen_P'!G78","v":0},5510.8025379924566]
[{"$f":"+'GEN-502 Pot'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B79*'GEN-502 Gen_P'!B79","v":639.54953303545426},{"$f":"+'GEN-502 Pre_Gen_P'!C79*'GEN-502 Gen_P'!C79","v":786.06358302555816},{"$f":"+'GEN-502 Pre_Gen_P'!D79*'GEN-502 Gen_P'!D79","v":238.00132538683312},{"$f":"+'GEN-502 Pre_Gen_P'!E79*'GEN-502 Gen_P'!E79","v":308.58948817827616},{"$f":"+'GEN-502 Pre_Gen_P'!F79*'GEN-502 Gen_P'!F79","v":153.13233333314776},{"$f":"+'GEN-502 Pre_Gen_P'!G79*'GEN-502 Gen_P'!G79","v":769.34514932271611},2894.681412281986]
[{"$f":"+'GEN-502 Pot'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B80*'GEN-502 Gen_P'!B80","v":18633.686621298442},null,null,null,null,null,18633.686621298442]
[{"$f":"+'GEN-502 Pot'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B81*'GEN-502 Gen_P'!B81","v":394.94098793842045},{"$f":"+'GEN-502 Pre_Gen_P'!C81*'GEN-502 Gen_P'!C81","v":412.39753042102251},{"$f":"+'GEN-502 Pre_Gen_P'!D81*'GEN-502 Gen_P'!D81","v":99.91812858239247},{"$f":"+'GEN-502 Pre_Gen_P'!E81*'GEN-502 Gen_P'!E81","v":166.68819562618793},{"$f":"+'GEN-502 Pre_Gen_P'!F81*'GEN-502 Gen_P'!F81","v":75.657951208427775},{"$f":"+'GEN-502 Pre_Gen_P'!G81*'GEN-502 Gen_P'!G81","v":332.30040103683251},1481.9031948132836]
[{"$f":"+'GEN-502 Pot'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"PANAM GENERATING LTD No. 18-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PANAM GENERATING LTD No. 19-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Cos_Gen_FP","index":14,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA F DE PUNTA",{"$f":"+B9+B15","v":14938247.656991851},15705081.553308623,15152267.840464532,15452288.588296592,14338502.507964898,15381728.93966544,{"$f":"+SUM(B8:G8)","v":90968117.086691931}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":14938247.656991851},15705081.553308623,15152267.840464532,15452288.588296592,14338502.507964898,15381728.93966544,90968117.086691931]
["Mercado Ocasional",{"$f":"+'GEN-502 Pre_Gen_FP'!B16*'GEN-502 Gen_FP'!B16","v":-237438.03926603287},{"$f":"+'GEN-502 Pre_Gen_FP'!C16*'GEN-502 Gen_FP'!C16","v":292429.92334192968},{"$f":"+'GEN-502 Pre_Gen_FP'!D16*'GEN-502 Gen_FP'!D16","v":-381583.39698926429},{"$f":"+'GEN-502 Pre_Gen_FP'!E16*'GEN-502 Gen_FP'!E16","v":-474300.66982109565},{"$f":"+'GEN-502 Pre_Gen_FP'!F16*'GEN-502 Gen_FP'!F16","v":-684714.72973347409},{"$f":"+'GEN-502 Pre_Gen_FP'!G16*'GEN-502 Gen_FP'!G16","v":319773.33761672489},-1165833.5748512123]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratos",{"$f":"SUM(B25:B107)","v":15175685.696257884},15412651.629966693,15533851.237453796,15926589.258117687,15023217.237698372,15061955.602048716,92133950.661543146]
[{"$f":"+'GEN-502 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-502 Pre_Gen_FP'!B25*'GEN-502 Gen_FP'!B25","v":179548.36583972347},{"$f":"+'GEN-502 Pre_Gen_FP'!C25*'GEN-502 Gen_FP'!C25","v":178661.67348326423},{"$f":"+'GEN-502 Pre_Gen_FP'!D25*'GEN-502 Gen_FP'!D25","v":175210.15103555802},{"$f":"+'GEN-502 Pre_Gen_FP'!E25*'GEN-502 Gen_FP'!E25","v":178348.84749826323},{"$f":"+'GEN-502 Pre_Gen_FP'!F25*'GEN-502 Gen_FP'!F25","v":169493.51181991232},{"$f":"+'GEN-502 Pre_Gen_FP'!G25*'GEN-502 Gen_FP'!G25","v":181621.12214011862},1062883.6718168398]
[{"$f":"+'GEN-502 Pot'!A26","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-502 Pre_Gen_FP'!B26*'GEN-502 Gen_FP'!B26","v":828847.50996432232},{"$f":"+'GEN-502 Pre_Gen_FP'!C26*'GEN-502 Gen_FP'!C26","v":824754.27999635017},{"$f":"+'GEN-502 Pre_Gen_FP'!D26*'GEN-502 Gen_FP'!D26","v":808821.04789486178},{"$f":"+'GEN-502 Pre_Gen_FP'!E26*'GEN-502 Gen_FP'!E26","v":823310.18420908065},{"$f":"+'GEN-502 Pre_Gen_FP'!F26*'GEN-502 Gen_FP'!F26","v":782431.37758462341},{"$f":"+'GEN-502 Pre_Gen_FP'!G26*'GEN-502 Gen_FP'!G26","v":838415.95627298439},4906580.3559222221]
[{"$f":"+'GEN-502 Pot'!A27","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-502 Pre_Gen_FP'!B27*'GEN-502 Gen_FP'!B27","v":182883.85603616483},{"$f":"+'GEN-502 Pre_Gen_FP'!C27*'GEN-502 Gen_FP'!C27","v":181980.6914960219},{"$f":"+'GEN-502 Pre_Gen_FP'!D27*'GEN-502 Gen_FP'!D27","v":178465.04972741136},{"$f":"+'GEN-502 Pre_Gen_FP'!E27*'GEN-502 Gen_FP'!E27","v":181662.05410749582},{"$f":"+'GEN-502 Pre_Gen_FP'!F27*'GEN-502 Gen_FP'!F27","v":172642.21186177403},{"$f":"+'GEN-502 Pre_Gen_FP'!G27*'GEN-502 Gen_FP'!G27","v":184995.11816359579},{"$f":"+SUM(B27:G27)","v":1082628.9813924637}]
[{"$f":"+'GEN-502 Pot'!A28","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B28*'GEN-502 Gen_FP'!B28","v":648931.45030813827},{"$f":"+'GEN-502 Pre_Gen_FP'!C28*'GEN-502 Gen_FP'!C28","v":645726.72853769432},{"$f":"+'GEN-502 Pre_Gen_FP'!D28*'GEN-502 Gen_FP'!D28","v":633252.08719364286},{"$f":"+'GEN-502 Pre_Gen_FP'!E28*'GEN-502 Gen_FP'!E28","v":644596.09936604253},{"$f":"+'GEN-502 Pre_Gen_FP'!F28*'GEN-502 Gen_FP'!F28","v":612590.76310000615},{"$f":"+'GEN-502 Pre_Gen_FP'!G28*'GEN-502 Gen_FP'!G28","v":656422.89555666526},3841520.0240621893]
[{"$f":"+'GEN-502 Pot'!A29","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B29*'GEN-502 Gen_FP'!B29","v":18156.551980716697},{"$f":"+'GEN-502 Pre_Gen_FP'!C29*'GEN-502 Gen_FP'!C29","v":18066.886581727063},{"$f":"+'GEN-502 Pre_Gen_FP'!D29*'GEN-502 Gen_FP'!D29","v":17717.85668974615},{"$f":"+'GEN-502 Pre_Gen_FP'!E29*'GEN-502 Gen_FP'!E29","v":18035.252535763877},{"$f":"+'GEN-502 Pre_Gen_FP'!F29*'GEN-502 Gen_FP'!F29","v":17139.770353017644},{"$f":"+'GEN-502 Pre_Gen_FP'!G29*'GEN-502 Gen_FP'!G29","v":18366.15626943007},107482.47441040148]
[{"$f":"+'GEN-502 Pot'!A30","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B30*'GEN-502 Gen_FP'!B30","v":114429.88855421283},{"$f":"+'GEN-502 Pre_Gen_FP'!C30*'GEN-502 Gen_FP'!C30","v":113864.78116904132},{"$f":"+'GEN-502 Pre_Gen_FP'!D30*'GEN-502 Gen_FP'!D30","v":111665.05449825698},{"$f":"+'GEN-502 Pre_Gen_FP'!E30*'GEN-502 Gen_FP'!E30","v":113665.4106961712},{"$f":"+'GEN-502 Pre_Gen_FP'!F30*'GEN-502 Gen_FP'!F30","v":108021.72204412078},{"$f":"+'GEN-502 Pre_Gen_FP'!G30*'GEN-502 Gen_FP'!G30","v":115750.8990315011},677397.75599330431]
[{"$f":"+'GEN-502 Pot'!A31","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B31*'GEN-502 Gen_FP'!B31","v":48976.899231281939},{"$f":"+'GEN-502 Pre_Gen_FP'!C31*'GEN-502 Gen_FP'!C31","v":48735.028791590965},{"$f":"+'GEN-502 Pre_Gen_FP'!D31*'GEN-502 Gen_FP'!D31","v":47793.528342254016},{"$f":"+'GEN-502 Pre_Gen_FP'!E31*'GEN-502 Gen_FP'!E31","v":48649.69664906399},{"$f":"+'GEN-502 Pre_Gen_FP'!F31*'GEN-502 Gen_FP'!F31","v":46234.153176143023},{"$f":"+'GEN-502 Pre_Gen_FP'!G31*'GEN-502 Gen_FP'!G31","v":49542.302185414541},289931.60837574844]
[{"$f":"+'GEN-502 Pot'!A32","v":"Río Chico No. 29-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B32*'GEN-502 Gen_FP'!B32","v":30035.394145902974},{"$f":"+'GEN-502 Pre_Gen_FP'!C32*'GEN-502 Gen_FP'!C32","v":29887.065564421009},{"$f":"+'GEN-502 Pre_Gen_FP'!D32*'GEN-502 Gen_FP'!D32","v":29309.684441315556},{"$f":"+'GEN-502 Pre_Gen_FP'!E32*'GEN-502 Gen_FP'!E32","v":29834.735086699071},{"$f":"+'GEN-502 Pre_Gen_FP'!F32*'GEN-502 Gen_FP'!F32","v":28353.387728567322},{"$f":"+'GEN-502 Pre_Gen_FP'!G32*'GEN-502 Gen_FP'!G32","v":30382.131094243385},177802.39806114932]
[{"$f":"+'GEN-502 Pot'!A33","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B33*'GEN-502 Gen_FP'!B33","v":28580.33555044161},{"$f":"+'GEN-502 Pre_Gen_FP'!C33*'GEN-502 Gen_FP'!C33","v":28439.192717093651},{"$f":"+'GEN-502 Pre_Gen_FP'!D33*'GEN-502 Gen_FP'!D33","v":27889.782705735583},{"$f":"+'GEN-502 Pre_Gen_FP'!E33*'GEN-502 Gen_FP'!E33","v":28389.397378782367},{"$f":"+'GEN-502 Pre_Gen_FP'!F33*'GEN-502 Gen_FP'!F33","v":26979.813593848394},{"$f":"+'GEN-502 Pre_Gen_FP'!G33*'GEN-502 Gen_FP'!G33","v":28910.274897438892},169188.7968433405]
[{"$f":"+'GEN-502 Pot'!A34","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B34*'GEN-502 Gen_FP'!B34","v":234284.08659087113},{"$f":"+'GEN-502 Pre_Gen_FP'!C34*'GEN-502 Gen_FP'!C34","v":233127.08408712471},{"$f":"+'GEN-502 Pre_Gen_FP'!D34*'GEN-502 Gen_FP'!D34","v":228623.35730450065},{"$f":"+'GEN-502 Pre_Gen_FP'!E34*'GEN-502 Gen_FP'!E34","v":232718.89240119603},{"$f":"+'GEN-502 Pre_Gen_FP'!F34*'GEN-502 Gen_FP'!F34","v":221163.98784300039},{"$f":"+'GEN-502 Pre_Gen_FP'!G34*'GEN-502 Gen_FP'!G34","v":236988.72728360267},1386906.1355102954]
[{"$f":"+'GEN-502 Pot'!A35","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B35*'GEN-502 Gen_FP'!B35","v":42138.892388258268},{"$f":"+'GEN-502 Pre_Gen_FP'!C35*'GEN-502 Gen_FP'!C35","v":41930.791169316071},{"$f":"+'GEN-502 Pre_Gen_FP'!D35*'GEN-502 Gen_FP'!D35","v":41120.740170971796},{"$f":"+'GEN-502 Pre_Gen_FP'!E35*'GEN-502 Gen_FP'!E35","v":41857.372842969526},{"$f":"+'GEN-502 Pre_Gen_FP'!F35*'GEN-502 Gen_FP'!F35","v":39779.080258869741},{"$f":"+'GEN-502 Pre_Gen_FP'!G35*'GEN-502 Gen_FP'!G35","v":42625.355488498368},249452.23231888379]
[{"$f":"+'GEN-502 Pot'!A36","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B36*'GEN-502 Gen_FP'!B36","v":275248.23462045228},{"$f":"+'GEN-502 Pre_Gen_FP'!C36*'GEN-502 Gen_FP'!C36","v":273888.9323253553},{"$f":"+'GEN-502 Pre_Gen_FP'!D36*'GEN-502 Gen_FP'!D36","v":268597.73707531305},{"$f":"+'GEN-502 Pre_Gen_FP'!E36*'GEN-502 Gen_FP'!E36","v":273409.36906276463},{"$f":"+'GEN-502 Pre_Gen_FP'!F36*'GEN-502 Gen_FP'!F36","v":259834.11037946699},{"$f":"+'GEN-502 Pre_Gen_FP'!G36*'GEN-502 Gen_FP'!G36","v":278425.77683763672},1629404.1603009889]
[{"$f":"+'GEN-502 Pot'!A37","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B37*'GEN-502 Gen_FP'!B37","v":27375.981320686893},{"$f":"+'GEN-502 Pre_Gen_FP'!C37*'GEN-502 Gen_FP'!C37","v":27240.786142083649},{"$f":"+'GEN-502 Pre_Gen_FP'!D37*'GEN-502 Gen_FP'!D37","v":26714.52786279258},{"$f":"+'GEN-502 Pre_Gen_FP'!E37*'GEN-502 Gen_FP'!E37","v":27193.089142548393},{"$f":"+'GEN-502 Pre_Gen_FP'!F37*'GEN-502 Gen_FP'!F37","v":25842.904177148317},{"$f":"+'GEN-502 Pre_Gen_FP'!G37*'GEN-502 Gen_FP'!G37","v":27692.017267305357},162059.30591256515]
[{"$f":"+'GEN-502 Pot'!A38","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B38*'GEN-502 Gen_FP'!B38","v":43575.46331401218},{"$f":"+'GEN-502 Pre_Gen_FP'!C38*'GEN-502 Gen_FP'!C38","v":43360.267647546512},{"$f":"+'GEN-502 Pre_Gen_FP'!D38*'GEN-502 Gen_FP'!D38","v":42522.600932541311},{"$f":"+'GEN-502 Pre_Gen_FP'!E38*'GEN-502 Gen_FP'!E38","v":43284.346392739593},{"$f":"+'GEN-502 Pre_Gen_FP'!F38*'GEN-502 Gen_FP'!F38","v":41135.202048370011},{"$f":"+'GEN-502 Pre_Gen_FP'!G38*'GEN-502 Gen_FP'!G38","v":44078.510588791534},257956.39092400114]
[{"$f":"+'GEN-502 Pot'!A39","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B39*'GEN-502 Gen_FP'!B39","v":71518.009193894337},{"$f":"+'GEN-502 Pre_Gen_FP'!C39*'GEN-502 Gen_FP'!C39","v":71164.820392621623},{"$f":"+'GEN-502 Pre_Gen_FP'!D39*'GEN-502 Gen_FP'!D39","v":71132.119589131602},{"$f":"+'GEN-502 Pre_Gen_FP'!E39*'GEN-502 Gen_FP'!E39","v":73772.530978592637},{"$f":"+'GEN-502 Pre_Gen_FP'!F39*'GEN-502 Gen_FP'!F39","v":68811.268531519614},{"$f":"+'GEN-502 Pre_Gen_FP'!G39*'GEN-502 Gen_FP'!G39","v":72343.632994228406},428742.38167998823]
[{"$f":"+'GEN-502 Pot'!A40","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B40*'GEN-502 Gen_FP'!B40","v":101240.77156186964},{"$f":"+'GEN-502 Pre_Gen_FP'!C40*'GEN-502 Gen_FP'!C40","v":98840.028323085586},{"$f":"+'GEN-502 Pre_Gen_FP'!D40*'GEN-502 Gen_FP'!D40","v":96930.561284980169},{"$f":"+'GEN-502 Pre_Gen_FP'!E40*'GEN-502 Gen_FP'!E40","v":100564.40694098275},{"$f":"+'GEN-502 Pre_Gen_FP'!F40*'GEN-502 Gen_FP'!F40","v":93767.975986347476},{"$f":"+'GEN-502 Pre_Gen_FP'!G40*'GEN-502 Gen_FP'!G40","v":100477.26804753946},591821.01214480505]
[{"$f":"+'GEN-502 Pot'!A41","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B41*'GEN-502 Gen_FP'!B41","v":192337.84766403699},{"$f":"+'GEN-502 Pre_Gen_FP'!C41*'GEN-502 Gen_FP'!C41","v":161100.51290009372},{"$f":"+'GEN-502 Pre_Gen_FP'!D41*'GEN-502 Gen_FP'!D41","v":185.06146662517},{"$f":"+'GEN-502 Pre_Gen_FP'!E41*'GEN-502 Gen_FP'!E41","v":191.62451161115359},{"$f":"+'GEN-502 Pre_Gen_FP'!F41*'GEN-502 Gen_FP'!F41","v":179.02340529617967},{"$f":"+'GEN-502 Pre_Gen_FP'!G41*'GEN-502 Gen_FP'!G41","v":191.83289914828219},{"$f":"+SUM(B41:G41)","v":354185.90284681157}]
[{"$f":"+'GEN-502 Pot'!A42","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B42*'GEN-502 Gen_FP'!B42","v":199.00531741313284},{"$f":"+'GEN-502 Pre_Gen_FP'!C42*'GEN-502 Gen_FP'!C42","v":194.66622348871044},{"$f":"+'GEN-502 Pre_Gen_FP'!D42*'GEN-502 Gen_FP'!D42","v":190.90551293964904},{"$f":"+'GEN-502 Pre_Gen_FP'!E42*'GEN-502 Gen_FP'!E42","v":197.67581197782161},{"$f":"+'GEN-502 Pre_Gen_FP'!F42*'GEN-502 Gen_FP'!F42","v":184.67677598974325},{"$f":"+'GEN-502 Pre_Gen_FP'!G42*'GEN-502 Gen_FP'!G42","v":197.89078017401741},1164.8204219830745]
[{"$f":"+'GEN-502 Pot'!A43","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B43*'GEN-502 Gen_FP'!B43","v":219.31198245528927},{"$f":"+'GEN-502 Pre_Gen_FP'!C43*'GEN-502 Gen_FP'!C43","v":214.53012384470131},{"$f":"+'GEN-502 Pre_Gen_FP'!D43*'GEN-502 Gen_FP'!D43","v":210.38566732124588},{"$f":"+'GEN-502 Pre_Gen_FP'!E43*'GEN-502 Gen_FP'!E43","v":217.8468132000483},{"$f":"+'GEN-502 Pre_Gen_FP'!F43*'GEN-502 Gen_FP'!F43","v":203.52134496828847},{"$f":"+'GEN-502 Pre_Gen_FP'!G43*'GEN-502 Gen_FP'!G43","v":218.08371692646816},1283.6796487160416]
[{"$f":"+'GEN-502 Pot'!A44","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B44*'GEN-502 Gen_FP'!B44","v":223.37331546372056},{"$f":"+'GEN-502 Pre_Gen_FP'!C44*'GEN-502 Gen_FP'!C44","v":218.50290391589948},{"$f":"+'GEN-502 Pre_Gen_FP'!D44*'GEN-502 Gen_FP'!D44","v":214.28169819756525},{"$f":"+'GEN-502 Pre_Gen_FP'!E44*'GEN-502 Gen_FP'!E44","v":221.88101344449365},{"$f":"+'GEN-502 Pre_Gen_FP'!F44*'GEN-502 Gen_FP'!F44","v":207.29025876399751},{"$f":"+'GEN-502 Pre_Gen_FP'!G44*'GEN-502 Gen_FP'!G44","v":222.12230427695832},1307.4514940626348]
[{"$f":"+'GEN-502 Pot'!A45","v":"AES No. 117-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B45*'GEN-502 Gen_FP'!B45","v":6411055.0803431775},{"$f":"+'GEN-502 Pre_Gen_FP'!C45*'GEN-502 Gen_FP'!C45","v":6379394.3436386539},{"$f":"+'GEN-502 Pre_Gen_FP'!D45*'GEN-502 Gen_FP'!D45","v":6256152.3390690433},{"$f":"+'GEN-502 Pre_Gen_FP'!E45*'GEN-502 Gen_FP'!E45","v":6368224.4028206207},{"$f":"+'GEN-502 Pre_Gen_FP'!F45*'GEN-502 Gen_FP'!F45","v":6052030.7993683117},{"$f":"+'GEN-502 Pre_Gen_FP'!G45*'GEN-502 Gen_FP'!G45","v":6485066.084274143},37951923.049513951]
[{"$f":"+'GEN-502 Pot'!A46","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B46*'GEN-502 Gen_FP'!B46","v":36882.410608770871},{"$f":"+'GEN-502 Pre_Gen_FP'!C46*'GEN-502 Gen_FP'!C46","v":36700.268312896231},{"$f":"+'GEN-502 Pre_Gen_FP'!D46*'GEN-502 Gen_FP'!D46","v":35991.264543653764},{"$f":"+'GEN-502 Pre_Gen_FP'!E46*'GEN-502 Gen_FP'!E46","v":36636.008321590052},{"$f":"+'GEN-502 Pre_Gen_FP'!F46*'GEN-502 Gen_FP'!F46","v":34816.965719670807},{"$f":"+'GEN-502 Pre_Gen_FP'!G46*'GEN-502 Gen_FP'!G46","v":37308.191420562471},218335.1089271442]
[{"$f":"+'GEN-502 Pot'!A47","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B47*'GEN-502 Gen_FP'!B47","v":181933.95154718438},{"$f":"+'GEN-502 Pre_Gen_FP'!C47*'GEN-502 Gen_FP'!C47","v":181035.4780720133},{"$f":"+'GEN-502 Pre_Gen_FP'!D47*'GEN-502 Gen_FP'!D47","v":177538.09665710502},{"$f":"+'GEN-502 Pre_Gen_FP'!E47*'GEN-502 Gen_FP'!E47","v":180718.49569608524},{"$f":"+'GEN-502 Pre_Gen_FP'!F47*'GEN-502 Gen_FP'!F47","v":171745.50279412081},{"$f":"+'GEN-502 Pre_Gen_FP'!G47*'GEN-502 Gen_FP'!G47","v":184034.2477128529},1077005.7724793619]
[{"$f":"+'GEN-502 Pot'!A48","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B48*'GEN-502 Gen_FP'!B48","v":19699.358085090564},{"$f":"+'GEN-502 Pre_Gen_FP'!C48*'GEN-502 Gen_FP'!C48","v":19602.07360043647},{"$f":"+'GEN-502 Pre_Gen_FP'!D48*'GEN-502 Gen_FP'!D48","v":19223.38579496356},{"$f":"+'GEN-502 Pre_Gen_FP'!E48*'GEN-502 Gen_FP'!E48","v":19567.751533131457},{"$f":"+'GEN-502 Pre_Gen_FP'!F48*'GEN-502 Gen_FP'!F48","v":18596.178065026306},{"$f":"+'GEN-502 Pre_Gen_FP'!G48*'GEN-502 Gen_FP'!G48","v":19926.772956808541},116615.5200354569]
[{"$f":"+'GEN-502 Pot'!A49","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B49*'GEN-502 Gen_FP'!B49","v":95278.872377797903},{"$f":"+'GEN-502 Pre_Gen_FP'!C49*'GEN-502 Gen_FP'!C49","v":90312.250411634319},{"$f":"+'GEN-502 Pre_Gen_FP'!D49*'GEN-502 Gen_FP'!D49","v":93710.290246863762},{"$f":"+'GEN-502 Pre_Gen_FP'!E49*'GEN-502 Gen_FP'!E49","v":85768.464722414472},{"$f":"+'GEN-502 Pre_Gen_FP'!F49*'GEN-502 Gen_FP'!F49","v":80390.931262473954},{"$f":"+'GEN-502 Pre_Gen_FP'!G49*'GEN-502 Gen_FP'!G49","v":87287.79880736972},{"$f":"+SUM(B49:G49)","v":532748.60782855423}]
[{"$f":"+'GEN-502 Pot'!A50","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B50*'GEN-502 Gen_FP'!B50","v":110043.19458649929},{"$f":"+'GEN-502 Pre_Gen_FP'!C50*'GEN-502 Gen_FP'!C50","v":194666.22348871047},{"$f":"+'GEN-502 Pre_Gen_FP'!D50*'GEN-502 Gen_FP'!D50","v":230608.92241955455},{"$f":"+'GEN-502 Pre_Gen_FP'!E50*'GEN-502 Gen_FP'!E50","v":315778.73354084213},{"$f":"+'GEN-502 Pre_Gen_FP'!F50*'GEN-502 Gen_FP'!F50","v":192835.98699791078},{"$f":"+'GEN-502 Pre_Gen_FP'!G50*'GEN-502 Gen_FP'!G50","v":61840.868804380436},1105773.9298378977]
[{"$f":"+'GEN-502 Pot'!A51","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B51*'GEN-502 Gen_FP'!B51","v":37429.658022618809},{"$f":"+'GEN-502 Pre_Gen_FP'!C51*'GEN-502 Gen_FP'!C51","v":62074.688612471466},{"$f":"+'GEN-502 Pre_Gen_FP'!D51*'GEN-502 Gen_FP'!D51","v":92887.589588972027},{"$f":"+'GEN-502 Pre_Gen_FP'!E51*'GEN-502 Gen_FP'!E51","v":111538.79913138066},{"$f":"+'GEN-502 Pre_Gen_FP'!F51*'GEN-502 Gen_FP'!F51","v":75236.129380937593},{"$f":"+'GEN-502 Pre_Gen_FP'!G51*'GEN-502 Gen_FP'!G51","v":31551.463675704304},410718.3284120849]
[{"$f":"+'GEN-502 Pot'!A52","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B52*'GEN-502 Gen_FP'!B52","v":499907.26004188258},{"$f":"+'GEN-502 Pre_Gen_FP'!C52*'GEN-502 Gen_FP'!C52","v":554452.36531758308},{"$f":"+'GEN-502 Pre_Gen_FP'!D52*'GEN-502 Gen_FP'!D52","v":801427.92626936908},{"$f":"+'GEN-502 Pre_Gen_FP'!E52*'GEN-502 Gen_FP'!E52","v":1104335.1886296747},{"$f":"+'GEN-502 Pre_Gen_FP'!F52*'GEN-502 Gen_FP'!F52","v":679749.36163248203},{"$f":"+'GEN-502 Pre_Gen_FP'!G52*'GEN-502 Gen_FP'!G52","v":414519.42889351217},4054391.5307845036]
[{"$f":"+'GEN-502 Pot'!A53","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B53*'GEN-502 Gen_FP'!B53","v":7366.1566988513823},{"$f":"+'GEN-502 Pre_Gen_FP'!C53*'GEN-502 Gen_FP'!C53","v":11799.156811458573},{"$f":"+'GEN-502 Pre_Gen_FP'!D53*'GEN-502 Gen_FP'!D53","v":14267.533760866105},{"$f":"+'GEN-502 Pre_Gen_FP'!E53*'GEN-502 Gen_FP'!E53","v":18024.669939631112},{"$f":"+'GEN-502 Pre_Gen_FP'!F53*'GEN-502 Gen_FP'!F53","v":15500.957610300249},{"$f":"+'GEN-502 Pre_Gen_FP'!G53*'GEN-502 Gen_FP'!G53","v":15629.333046396885},82587.807867504307]
[{"$f":"+'GEN-502 Pot'!A54","v":"NAVITAS INTERNACIONAL, S.A. No.07-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B54*'GEN-502 Gen_FP'!B54","v":67758.350624606261},{"$f":"+'GEN-502 Pre_Gen_FP'!C54*'GEN-502 Gen_FP'!C54","v":71420.653729965154},{"$f":"+'GEN-502 Pre_Gen_FP'!D54*'GEN-502 Gen_FP'!D54","v":86721.784862465909},{"$f":"+'GEN-502 Pre_Gen_FP'!E54*'GEN-502 Gen_FP'!E54","v":89216.851227973631},{"$f":"+'GEN-502 Pre_Gen_FP'!F54*'GEN-502 Gen_FP'!F54","v":72657.672494493876},{"$f":"+'GEN-502 Pre_Gen_FP'!G54*'GEN-502 Gen_FP'!G54","v":58615.047158176429},446390.36009768129]
[{"$f":"+'GEN-502 Pot'!A55","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B55*'GEN-502 Gen_FP'!B55","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!C55*'GEN-502 Gen_FP'!C55","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D55*'GEN-502 Gen_FP'!D55","v":26949.785992747085},{"$f":"+'GEN-502 Pre_Gen_FP'!E55*'GEN-502 Gen_FP'!E55","v":134838.01494993572},{"$f":"+'GEN-502 Pre_Gen_FP'!F55*'GEN-502 Gen_FP'!F55","v":50373.482317821588},{"$f":"+'GEN-502 Pre_Gen_FP'!G55*'GEN-502 Gen_FP'!G55","v":54924.787966666059},267086.07122717047]
[{"$f":"+'GEN-502 Pot'!A56","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B56*'GEN-502 Gen_FP'!B56","v":13414.789435306582},{"$f":"+'GEN-502 Pre_Gen_FP'!C56*'GEN-502 Gen_FP'!C56","v":15573.297879096839},{"$f":"+'GEN-502 Pre_Gen_FP'!D56*'GEN-502 Gen_FP'!D56","v":18864.850194922961},{"$f":"+'GEN-502 Pre_Gen_FP'!E56*'GEN-502 Gen_FP'!E56","v":18877.322092990998},{"$f":"+'GEN-502 Pre_Gen_FP'!F56*'GEN-502 Gen_FP'!F56","v":17371.443534601709},{"$f":"+'GEN-502 Pre_Gen_FP'!G56*'GEN-502 Gen_FP'!G56","v":14135.055726715529},98236.758863634619]
[{"$f":"+'GEN-502 Pot'!A57","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B57*'GEN-502 Gen_FP'!B57","v":48868.161514331121},{"$f":"+'GEN-502 Pre_Gen_FP'!C57*'GEN-502 Gen_FP'!C57","v":82817.566559214931},{"$f":"+'GEN-502 Pre_Gen_FP'!D57*'GEN-502 Gen_FP'!D57","v":82617.937684015269},{"$f":"+'GEN-502 Pre_Gen_FP'!E57*'GEN-502 Gen_FP'!E57","v":62002.238943358388},{"$f":"+'GEN-502 Pre_Gen_FP'!F57*'GEN-502 Gen_FP'!F57","v":77213.103365285904},{"$f":"+'GEN-502 Pre_Gen_FP'!G57*'GEN-502 Gen_FP'!G57","v":55868.807759843126},409387.81582604878]
[{"$f":"+'GEN-502 Pot'!A58","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B58*'GEN-502 Gen_FP'!B58","v":19104.097454744639},{"$f":"+'GEN-502 Pre_Gen_FP'!C58*'GEN-502 Gen_FP'!C58","v":19009.752640683259},{"$f":"+'GEN-502 Pre_Gen_FP'!D58*'GEN-502 Gen_FP'!D58","v":18963.930290484528},{"$f":"+'GEN-502 Pre_Gen_FP'!E58*'GEN-502 Gen_FP'!E58","v":14230.169565981159},{"$f":"+'GEN-502 Pre_Gen_FP'!F58*'GEN-502 Gen_FP'!F58","v":17723.317124321791},{"$f":"+'GEN-502 Pre_Gen_FP'!G58*'GEN-502 Gen_FP'!G58","v":19324.640472095372},108355.90754831076]
[{"$f":"+'GEN-502 Pot'!A59","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B59*'GEN-502 Gen_FP'!B59","v":5877.3959230353075},{"$f":"+'GEN-502 Pre_Gen_FP'!C59*'GEN-502 Gen_FP'!C59","v":6229.3191516387351},{"$f":"+'GEN-502 Pre_Gen_FP'!D59*'GEN-502 Gen_FP'!D59","v":5994.6211905541822},{"$f":"+'GEN-502 Pre_Gen_FP'!E59*'GEN-502 Gen_FP'!E59","v":6149.7075021223418},{"$f":"+'GEN-502 Pre_Gen_FP'!F59*'GEN-502 Gen_FP'!F59","v":8671.9327413103474},{"$f":"+'GEN-502 Pre_Gen_FP'!G59*'GEN-502 Gen_FP'!G59","v":7043.741976479706},39966.71848514062]
[{"$f":"+'GEN-502 Pot'!A60","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B60*'GEN-502 Gen_FP'!B60","v":294592.40366457903},{"$f":"+'GEN-502 Pre_Gen_FP'!C60*'GEN-502 Gen_FP'!C60","v":351164.72446369985},{"$f":"+'GEN-502 Pre_Gen_FP'!D60*'GEN-502 Gen_FP'!D60","v":360833.07433444978},{"$f":"+'GEN-502 Pre_Gen_FP'!E60*'GEN-502 Gen_FP'!E60","v":321401.12662643654},{"$f":"+'GEN-502 Pre_Gen_FP'!F60*'GEN-502 Gen_FP'!F60","v":396530.53142496198},{"$f":"+'GEN-502 Pre_Gen_FP'!G60*'GEN-502 Gen_FP'!G60","v":267005.15350048267},1991527.0140146099]
[{"$f":"+'GEN-502 Pot'!A61","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B61*'GEN-502 Gen_FP'!B61","v":121923.21316153498},{"$f":"+'GEN-502 Pre_Gen_FP'!C61*'GEN-502 Gen_FP'!C61","v":155408.00538114441},{"$f":"+'GEN-502 Pre_Gen_FP'!D61*'GEN-502 Gen_FP'!D61","v":155059.55691309282},{"$f":"+'GEN-502 Pre_Gen_FP'!E61*'GEN-502 Gen_FP'!E61","v":183940.86442354249},{"$f":"+'GEN-502 Pre_Gen_FP'!F61*'GEN-502 Gen_FP'!F61","v":176279.77901170263},{"$f":"+'GEN-502 Pre_Gen_FP'!G61*'GEN-502 Gen_FP'!G61","v":90252.734673813713},882864.15356483101]
[{"$f":"+'GEN-502 Pot'!A62","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B62*'GEN-502 Gen_FP'!B62","v":75177.917294326166},{"$f":"+'GEN-502 Pre_Gen_FP'!C62*'GEN-502 Gen_FP'!C62","v":95777.508060890308},{"$f":"+'GEN-502 Pre_Gen_FP'!D62*'GEN-502 Gen_FP'!D62","v":95519.244251917306},{"$f":"+'GEN-502 Pre_Gen_FP'!E62*'GEN-502 Gen_FP'!E62","v":113279.35824566038},{"$f":"+'GEN-502 Pre_Gen_FP'!F62*'GEN-502 Gen_FP'!F62","v":108596.22147287705},{"$f":"+'GEN-502 Pre_Gen_FP'!G62*'GEN-502 Gen_FP'!G62","v":55700.00177167428},544050.25109734549]
[{"$f":"+'GEN-502 Pot'!A63","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B63*'GEN-502 Gen_FP'!B63","v":107805.91636999881},{"$f":"+'GEN-502 Pre_Gen_FP'!C63*'GEN-502 Gen_FP'!C63","v":140462.16872897366},{"$f":"+'GEN-502 Pre_Gen_FP'!D63*'GEN-502 Gen_FP'!D63","v":140740.04304717726},{"$f":"+'GEN-502 Pre_Gen_FP'!E63*'GEN-502 Gen_FP'!E63","v":150622.37896356519},{"$f":"+'GEN-502 Pre_Gen_FP'!F63*'GEN-502 Gen_FP'!F63","v":127131.65991811553},{"$f":"+'GEN-502 Pre_Gen_FP'!G63*'GEN-502 Gen_FP'!G63","v":69973.843900843465},736736.0109286739]
[{"$f":"+'GEN-502 Pot'!A64","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B64*'GEN-502 Gen_FP'!B64","v":267909.53184437635},{"$f":"+'GEN-502 Pre_Gen_FP'!C64*'GEN-502 Gen_FP'!C64","v":460470.30555011978},{"$f":"+'GEN-502 Pre_Gen_FP'!D64*'GEN-502 Gen_FP'!D64","v":553005.05760406889},{"$f":"+'GEN-502 Pre_Gen_FP'!E64*'GEN-502 Gen_FP'!E64","v":234741.78741275286},{"$f":"+'GEN-502 Pre_Gen_FP'!F64*'GEN-502 Gen_FP'!F64","v":481476.54428388918},{"$f":"+'GEN-502 Pre_Gen_FP'!G64*'GEN-502 Gen_FP'!G64","v":144988.81964652808},2142592.0463417354]
[{"$f":"+'GEN-502 Pot'!A65","v":"FERSA PANAMÁ, S.A. No 05-14"},{"$f":"+'GEN-502 Pre_Gen_FP'!B65*'GEN-502 Gen_FP'!B65","v":229534.15112905274},{"$f":"+'GEN-502 Pre_Gen_FP'!C65*'GEN-502 Gen_FP'!C65","v":195214.19315370335},{"$f":"+'GEN-502 Pre_Gen_FP'!D65*'GEN-502 Gen_FP'!D65","v":254619.05235669948},{"$f":"+'GEN-502 Pre_Gen_FP'!E65*'GEN-502 Gen_FP'!E65","v":226376.75354741362},{"$f":"+'GEN-502 Pre_Gen_FP'!F65*'GEN-502 Gen_FP'!F65","v":341687.77528081194},{"$f":"+'GEN-502 Pre_Gen_FP'!G65*'GEN-502 Gen_FP'!G65","v":621803.19034270779},1869235.1158103889]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B66*'GEN-502 Gen_FP'!B66","v":74886.850506311719},{"$f":"+'GEN-502 Pre_Gen_FP'!C66*'GEN-502 Gen_FP'!C66","v":71866.221563812462},{"$f":"+'GEN-502 Pre_Gen_FP'!D66*'GEN-502 Gen_FP'!D66","v":71633.229767361641},{"$f":"+'GEN-502 Pre_Gen_FP'!E66*'GEN-502 Gen_FP'!E66","v":72034.40605971466},{"$f":"+'GEN-502 Pre_Gen_FP'!F66*'GEN-502 Gen_FP'!F66","v":81869.905020928054},{"$f":"+'GEN-502 Pre_Gen_FP'!G66*'GEN-502 Gen_FP'!G66","v":107489.09125778699},479779.70417591557]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B67*'GEN-502 Gen_FP'!B67","v":15510.161923046384},{"$f":"+'GEN-502 Pre_Gen_FP'!C67*'GEN-502 Gen_FP'!C67","v":15074.645483953345},{"$f":"+'GEN-502 Pre_Gen_FP'!D67*'GEN-502 Gen_FP'!D67","v":15135.408225039313},{"$f":"+'GEN-502 Pre_Gen_FP'!E67*'GEN-502 Gen_FP'!E67","v":15406.542357261422},{"$f":"+'GEN-502 Pre_Gen_FP'!F67*'GEN-502 Gen_FP'!F67","v":15322.584017727468},{"$f":"+'GEN-502 Pre_Gen_FP'!G67*'GEN-502 Gen_FP'!G67","v":19337.87032720905},95787.212334236989]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B68*'GEN-502 Gen_FP'!B68","v":1780794.0234141967},{"$f":"+'GEN-502 Pre_Gen_FP'!C68*'GEN-502 Gen_FP'!C68","v":1771999.6440189586},{"$f":"+'GEN-502 Pre_Gen_FP'!D68*'GEN-502 Gen_FP'!D68","v":1737766.8036485713},{"$f":"+'GEN-502 Pre_Gen_FP'!E68*'GEN-502 Gen_FP'!E68","v":1768896.9778273001},{"$f":"+'GEN-502 Pre_Gen_FP'!F68*'GEN-502 Gen_FP'!F68","v":1681068.1146818078},{"$f":"+'GEN-502 Pre_Gen_FP'!G68*'GEN-502 Gen_FP'!G68","v":1801352.005184039},10541877.568774873]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 18-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B69*'GEN-502 Gen_FP'!B69","v":1409902.0792998222},{"$f":"+'GEN-502 Pre_Gen_FP'!C69*'GEN-502 Gen_FP'!C69","v":1402939.3347979477},{"$f":"+'GEN-502 Pre_Gen_FP'!D69*'GEN-502 Gen_FP'!D69","v":1375836.2829098846},{"$f":"+'GEN-502 Pre_Gen_FP'!E69*'GEN-502 Gen_FP'!E69","v":1400482.8713004987},{"$f":"+'GEN-502 Pre_Gen_FP'!F69*'GEN-502 Gen_FP'!F69","v":1330946.4200640116},{"$f":"+'GEN-502 Pre_Gen_FP'!G69*'GEN-502 Gen_FP'!G69","v":1426178.3812541256},8346285.3696262902]
[{"$f":"+'GEN-502 Pot'!A70","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},null,null,null,null,null,null,{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Pot'!A71","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A72","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"PANAM GENERATING LTD No. 31-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"TROPITÉRMICA, S.A. No. 33-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 02-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B75*'GEN-502 Gen_FP'!B75","v":7376.3169149877285},{"$f":"+'GEN-502 Pre_Gen_FP'!C75*'GEN-502 Gen_FP'!C75","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D75*'GEN-502 Gen_FP'!D75","v":1675.5888377803599},{"$f":"+'GEN-502 Pre_Gen_FP'!E75*'GEN-502 Gen_FP'!E75","v":6993.9903993818898},{"$f":"+'GEN-502 Pre_Gen_FP'!F75*'GEN-502 Gen_FP'!F75","v":496.34645251317943},{"$f":"+'GEN-502 Pre_Gen_FP'!G75*'GEN-502 Gen_FP'!G75","v":0},16542.242604663159]
[{"$f":"+'GEN-502 Pot'!A76","v":"FOUNTAIN HYDRO POWER CORP No. 03-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B76*'GEN-502 Gen_FP'!B76","v":81645.183976952132},{"$f":"+'GEN-502 Pre_Gen_FP'!C76*'GEN-502 Gen_FP'!C76","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D76*'GEN-502 Gen_FP'!D76","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!E76*'GEN-502 Gen_FP'!E76","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!F76*'GEN-502 Gen_FP'!F76","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!G76*'GEN-502 Gen_FP'!G76","v":0},81645.183976952132]
[{"$f":"+'GEN-502 Pot'!A77","v":"GENERADORA DEL ISTMO, S.A. No. 04-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B77*'GEN-502 Gen_FP'!B77","v":29945.378485759491},null,null,null,null,null,29945.378485759491]
[{"$f":"+'GEN-502 Pot'!A78","v":"HIDRO BOQUERÓN, S.A. No. 05-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B78*'GEN-502 Gen_FP'!B78","v":2999.0259657310294},{"$f":"+'GEN-502 Pre_Gen_FP'!C78*'GEN-502 Gen_FP'!C78","v":2602.5134276754243},{"$f":"+'GEN-502 Pre_Gen_FP'!D78*'GEN-502 Gen_FP'!D78","v":2642.3150094982539},{"$f":"+'GEN-502 Pre_Gen_FP'!E78*'GEN-502 Gen_FP'!E78","v":5120.5214811165397},{"$f":"+'GEN-502 Pre_Gen_FP'!F78*'GEN-502 Gen_FP'!F78","v":1293.3011444657507},{"$f":"+'GEN-502 Pre_Gen_FP'!G78*'GEN-502 Gen_FP'!G78","v":0},14657.677028486998]
[{"$f":"+'GEN-502 Pot'!A79","v":"HIDROIBÉRICA No. 06-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B79*'GEN-502 Gen_FP'!B79","v":1701.07900515854},{"$f":"+'GEN-502 Pre_Gen_FP'!C79*'GEN-502 Gen_FP'!C79","v":2090.7782567802246},{"$f":"+'GEN-502 Pre_Gen_FP'!D79*'GEN-502 Gen_FP'!D79","v":633.037844455754},{"$f":"+'GEN-502 Pre_Gen_FP'!E79*'GEN-502 Gen_FP'!E79","v":820.78880905630263},{"$f":"+'GEN-502 Pre_Gen_FP'!F79*'GEN-502 Gen_FP'!F79","v":407.30261502593623},{"$f":"+'GEN-502 Pre_Gen_FP'!G79*'GEN-502 Gen_FP'!G79","v":2046.3104320035268},7699.2969624802845]
[{"$f":"+'GEN-502 Pot'!A80","v":"IDEAL PANAMÁ, S.A. No. 08-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B80*'GEN-502 Gen_FP'!B80","v":49562.029933398706},null,null,null,null,null,49562.029933398706]
[{"$f":"+'GEN-502 Pot'!A81","v":"SOLAR BOQUERÓN, S.A. No. 12-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B81*'GEN-502 Gen_FP'!B81","v":1050.4672244383853},{"$f":"+'GEN-502 Pre_Gen_FP'!C81*'GEN-502 Gen_FP'!C81","v":1096.8982768994406},{"$f":"+'GEN-502 Pre_Gen_FP'!D81*'GEN-502 Gen_FP'!D81","v":265.76304412189575},{"$f":"+'GEN-502 Pre_Gen_FP'!E81*'GEN-502 Gen_FP'!E81","v":443.35860686454271},{"$f":"+'GEN-502 Pre_Gen_FP'!F81*'GEN-502 Gen_FP'!F81","v":201.23562871373559},{"$f":"+'GEN-502 Pre_Gen_FP'!G81*'GEN-502 Gen_FP'!G81","v":883.85528627722795},3941.5780673152276]
[{"$f":"+'GEN-502 Pot'!A82","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 13-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A83","v":"CELSIA CENTROAMÉRICA, S.A. No. 14-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A84","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 15-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A85","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 16-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"PEDREGAL POWER, S. DE R.L. No. 17-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"PANAM GENERATING LTD No. 18-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PANAM GENERATING LTD No. 19-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"SPARKLE POWER, S.A. No. 20-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"TROPITÉRMICA, S.A. No. 21-23"},null,null,null,null,null,null,0]

{"sheet":"Trans (p)","index":15,"n_rows":72,"n_cols":7,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
["Costo de Transmisión            "]
[]
["Demanda Máxima","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["S/E Llano Sánchez (Zona 5)",240.23,240.23,240.23,240.23,240.23,240.23]
["S/E Chorrera (Zona 6)",171.22,171.22,171.22,171.22,171.22,171.22]
["S/E Panamá (Zona 7)",526.59999999999991,526.59999999999991,526.59999999999991,526.59999999999991,526.59999999999991,526.59999999999991]
[0]
[0]
[0]
[0]
[]
["Total",938.05,938.05,938.05,938.05,938.05,938.05]
[]
[]
["Cargos de Transmisión (B/./kW/mes)","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Cargo por Uso de la Red"]
["S/E Llano Sánchez (Zona 5)",0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999]
["S/E Chorrera (Zona 6)",0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999]
["S/E Panamá (Zona 7)",0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999,0.27424999999999999]
[]
["Seg Eléctrico (Gen Obligada/Desplazada)"]
[]
["Estimado Seguimiento Eléctrico, $/MWh"]
[]
["Cargo por Operación Integrada Demanda",0.26879999999999998,0.26879999999999998,0.26879999999999998,0.26879999999999998,0.26879999999999998,0.26879999999999998]
[]
[]
["Costo de Transmisión","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Cargo por Uso de la Red"]
["S/E Llano Sánchez (Zona 5)",{"$f":"+B5*B18*1000","v":65883.077499999999},65883.077499999999,65883.077499999999,65883.077499999999,65883.077499999999,65883.077499999999]
["S/E Chorrera (Zona 6)",46957.084999999999,46957.084999999999,46957.084999999999,46957.084999999999,46957.084999999999,46957.084999999999]
["S/E Panamá (Zona 7)",144420.04999999999,144420.04999999999,144420.04999999999,144420.04999999999,144420.04999999999,144420.04999999999]
["Ajuste por Cargos Tarifairos nuevos"]
[]
[]
["Uso de Red (Gen Obligada/Desplazada & 3° Línea)",2238917.0529999998,{"$f":"+B37","v":2238917.0529999998},{"$f":"+C37","v":2238917.0529999998},2238917.0529999998,2238917.0529999998,2238917.0529999998]
["Cargo por Seguimiento Eléctrico",298206.30105407478,301942.23619965021,296628.90751585911,300072.88095738727,282072.2658130973,307124.84301477659]
["Cargo por Operación Integrada Demanda",252147.83999999997,252147.83999999997,252147.83999999997,252147.83999999997,252147.83999999997,252147.83999999997]
["Uso de Red Gen Obligada/Desplazada de 'p-2' y 3° Línea"]
["Devolución ETESA"]
[]
[]
[]
["Sub total ",{"$f":"+SUM(B31:B44)","v":3046531.4065540745},3050267.3416996496,3044954.0130158588,3048397.986457387,3030397.371313097,3055449.9485147763]
["Cargo por Conexión EDEMET",322453.34000000003,322453.34000000003,322453.34000000003,322453.34000000003,322453.34000000003,322453.34000000003]
["Reducción de ingresos en los cargos por operación integrada debido a penalidad aplicada por incumplimiento en índices de gestión del cnd"]
["Credito  Adicional Otorgado Por ETESA"]
["Factura de ETESA "]
["Remanente a Devolver por ETESA Res. 3198"]
["Aplicación Real del DTER (Documento) Pago MER ",225874.245,225874.245,225874.245,225874.245,225874.245,225874.245]
["Compensación por Eliminación Cargos (-)"]
["Ingreso adicional por inversiones (CUSPTA)"]
["Ajuste IPSOI 2"]
["CUSPTA"]
["Ajuste IPSOI 3"]
["Total",{"$f":"+SUM(B45:B56)","v":3594858.9915540745},{"$f":"+SUM(C45:C56)","v":3598594.9266996495},3593281.5980158588,3596725.5714573869,3578724.9563130969,3603777.5335147763]
[]
[]
["Costos de Distribución",{"$f":"+B61+B62","v":891000},{"$f":"+C61+C62","v":891000},891000,891000,891000,891000]
["Peaje a la ACP",682000,682000,682000,682000,682000,682000]
["Peaje a ELEKTRA",209000,209000,209000,209000,209000,209000]
[]
[]
["Acuerdo Pago por Ajuste transferencias indirectas de energía de ACP (ene00-dic06)"]
["Peaje Total Global",{"$f":"+B60+B57","v":4485858.991554074},4489594.9266996495,4484281.5980158588,4487725.5714573869,4469724.9563130969,4494777.5335147763]
[]
[]
[]
["Energía Transmitida (MWh)",356119.43946858036,363824.92083997792,351890.30902917724,358194.03550668008,336481.99199364887,365027.9519179092]
["Compras mensuales de energía p, MWh",367133.44275111379,375077.2379793587,362773.51446306932,369272.20155327843,346888.65153984423,376317.4762040301]
[null,"Costos ACP/ENSA y Real del DTER: promedio ene/22 - ago/23"]

{"sheet":"A.Pub (p)","index":16,"n_rows":134,"n_cols":8,"rows_kept":134,"cut":false,"hidden":false,"merged":[[25,0,25,1]]}
[null,"INFORMACION PARA ACTUALIZAR:  CARGO POR GENERACIÓN"]
[]
[null,"CONSUMO DE ENERGIA DEL ALUMBRADO PUBLICO"]
[]
[4,"Tipo de Luminaria","Horas de uso por mes (coeficiente de utilización)","Consumo Promedio por día por luminaria"]
[null,"Mercurio 400",12,5.5103999999999997]
[null,"Mercurio 250",12,3.4704000000000002]
[null,"Mercurio 175",12,2.4234]
[null,"Mercurio 100",12,1.5227999999999999]
[null,"Sodio 400",12,5.6748000000000003]
[null,"Sodio 250",12,3.6312000000000002]
[null,"Sodio 200",12,2.7143999999999999]
[null,"Sodio 150",12,2.0748000000000002]
[null,"Sodio 100",12,1.6194]
[null,"Sodio 70",12,1.4034]
[null,"Descarga de Alta Intensidad 250",12,3.6312000000000002]
[null,"LED 50",12,0.65880000000000005]
[null,"LED 71 (8000 Lúmenes)",12,0.87]
[null,"LED 77",12,0.94679999999999997]
[null,"LED 100",12,1.4987999999999999]
[null,"LED 149 (16000 Lúmenes)",12,1.81]
[null,"LED 154",12,1.8708]
[null,"LED 156 (20000 Lúmenes)",12,1.89]
[null,"LED 184",12,2.2308000000000003]
[]
["Cantidad de Luminarias "]
[null,"Detalle ","2023-07-01",{"$f":"+DATE(YEAR(C27),MONTH(C27)+1,1)","v":"2023-08-01"},{"$f":"+DATE(YEAR(D27),MONTH(D27)+1,1)","v":"2023-09-01"},{"$f":"+DATE(YEAR(E27),MONTH(E27)+1,1)","v":"2023-10-01"},{"$f":"+DATE(YEAR(F27),MONTH(F27)+1,1)","v":"2023-11-01"},{"$f":"+DATE(YEAR(G27),MONTH(G27)+1,1)","v":"2023-12-01"}]
[1,"Cantidad Acumulada de Luminarias Existentes al Inicio"]
[null,"Mercurio 400",0,{"$f":"C93","v":0},{"$f":"D93","v":0},{"$f":"E93","v":0},{"$f":"F93","v":0},{"$f":"G93","v":0}]
[null,"Mercurio 250",0,0,0,0,0,0]
[null,"Mercurio 175",0,0,0,0,0,0]
[null,"Mercurio 100",0,0,0,0,0,0]
[null,"Sodio 400",0,0,0,0,0,0]
[null,"Sodio 250",9707,9716.7070000000003,9726.4237069999999,9736.1501307069993,9745.8862808377071,9755.6321671185451]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",159681,160000.36199999999,160320.36272400001,160641.00344944801,160962.2854563469,161284.2100272596]
[null,"Sodio 70",1667,1667,1667,1667,1667,1667]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",8701,8703.6103000000003,8706.22138309,8708.8332495049272,8711.4458994797787,8714.0593332496228]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",1387.2947126006929,1388.6820073132938,1390.070689320607,1391.4607600099275,1392.8522207699375,1394.2450729907075]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)",4096.4931615011046,4100.5896546626054,4104.6902443172685,4108.7949345615862,4112.9037294961481,4117.016633225644]
[null,"LED 184",0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C29:C46)","v":185239.78787410181},185576.9509619759,185914.76874772785,186253.24252423146,186592.37358693048,186932.16323384413]
[2,"Cantidad de Luminarias Instaladas"]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",4,4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",65,66.3,67.625999999999991,68.978519999999989,70.358090399999995,71.765252207999993]
[null,"Sodio 70"]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",16,16.32,16.6464,16.979327999999999,17.31891456,17.6652928512]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",6,6.18,6.3653999999999993,6.5563619999999991,6.7530528599999995,6.9556444457999991]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)",1,1.05,1.1025,1.1576250000000001,1.2155062500000002,1.2762815625000004]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C50:C68)","v":92},93.929999999999993,95.901899999999998,97.916666999999975,99.975292709999991,102.0787942803]
[3,"Cantidad de Luminarias Retiradas "]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250"]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100"]
[null,"Sodio 70"]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)"]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)"]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C71:C89)","v":0},0,0,0,0,0]
[]
[5,"Cantidad Neta de Luminarias\n     = 1 + 2 - 3 ","2023-07-01",{"$f":"+DATE(YEAR(C92),MONTH(C92)+1,1)","v":"2023-08-01"},{"$f":"+DATE(YEAR(D92),MONTH(D92)+1,1)","v":"2023-09-01"},{"$f":"+DATE(YEAR(E92),MONTH(E92)+1,1)","v":"2023-10-01"},{"$f":"+DATE(YEAR(F92),MONTH(F92)+1,1)","v":"2023-11-01"},{"$f":"+DATE(YEAR(G92),MONTH(G92)+1,1)","v":"2023-12-01"}]
[null,"Mercurio 400",{"$f":"C29+C50-C71","v":0},0,0,0,{"$f":"G29+G50-G71","v":0},0]
[null,"Mercurio 250",{"$f":"C30+C51-C72","v":0},{"$f":"D30+D51-D72","v":0},0,0,0,0]
[null,"Mercurio 175",{"$f":"C31+C52-C73","v":0},0,0,0,0,0]
[null,"Mercurio 100",{"$f":"C32+C53-C74","v":0},0,0,0,0,0]
[null,"Sodio 400",{"$f":"C33+C54-C75","v":0},0,0,0,0,0]
[null,"Sodio 250",{"$f":"C34+C55-C76","v":9711},{"$f":"D34+D55-D76","v":9720.7870000000003},9730.5853069999994,9740.3949627069996,9750.2160094777064,9760.0484903313445]
[null,"Sodio 200",{"$f":"C35+C56-C77","v":0},0,0,0,0,0]
[null,"Sodio 150",{"$f":"C36+C57-C78","v":0},0,0,0,0,0]
[null,"Sodio 100",{"$f":"C37+C58-C79","v":159746},160066.66199999998,160387.988724,160709.98196944801,161032.6435467469,161355.97527946759]
[null,"Sodio 70",{"$f":"C38+C59-C80","v":1667},1667,1667,1667,1667,1667]
[null,"Descarga de Alta Intensidad 250",{"$f":"C39+C60-C81","v":0},0,0,0,0,0]
[null,"LED 50",{"$f":"C40+C61-C82","v":0},0,0,0,0,0]
[null,"LED 71 (8000 Lúmenes)",{"$f":"C41+C62-C83","v":8717},8719.9303,8722.8677830899996,8725.8125775049266,8728.7648140397796,8731.7246261008222]
[null,"LED 77",{"$f":"C42+C63-C84","v":0},0,0,0,0,0]
[null,"LED 100",{"$f":"C43+C64-C85","v":0},0,0,0,0,0]
[null,"LED 149 (16000 Lúmenes)",{"$f":"C44+C65-C86","v":1393.2947126006929},1394.8620073132938,1396.4360893206069,1398.0171220099276,1399.6052736299375,1401.2007174365076]
[null,"LED 154",{"$f":"C45+C66-C87","v":0},0,0,0,{"$f":"G45+G66-G87","v":0},0]
[null,"LED 156 (20000 Lúmenes)",{"$f":"C46+C67-C88","v":4097.4931615011046},4101.6396546626056,4105.7927443172684,4109.952559561586,4114.1192357461478,4118.2929147881441]
[null,"LED 184",{"$f":"C47+C68-C89","v":0},0,0,0,0,0]
[null,"Total",{"$f":"SUM(C93:C111)","v":185331.78787410181},185670.8809619759,186010.67064772788,186351.15919123145,186692.34887964049,187034.2420281244]
[]
[6,"Consumo de Energía\n    = 4 * 5     ","2023-07-01",{"$f":"+DATE(YEAR(C114),MONTH(C114)+1,1)","v":"2023-08-01"},{"$f":"+DATE(YEAR(D114),MONTH(D114)+1,1)","v":"2023-09-01"},{"$f":"+DATE(YEAR(E114),MONTH(E114)+1,1)","v":"2023-10-01"},{"$f":"+DATE(YEAR(F114),MONTH(F114)+1,1)","v":"2023-11-01"},{"$f":"+DATE(YEAR(G114),MONTH(G114)+1,1)","v":"2023-12-01"}]
[null,"Mercurio 400",{"$f":"+C93*D6*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D93*D6*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E93*D6*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F93*D6*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G93*D6*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H93*D6*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 250",{"$f":"+C94*D7*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D94*D7*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E94*D7*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F94*D7*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G94*D7*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H94*D7*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 175",{"$f":"+C95*D8*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D95*D8*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E95*D8*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F95*D8*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G95*D8*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H95*D8*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 100",{"$f":"+C96*D9*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D96*D9*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E96*D9*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F96*D9*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G96*D9*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H96*D9*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 400",{"$f":"+C97*D10*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D97*D10*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E97*D10*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F97*D10*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G97*D10*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H97*D10*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 250",{"$f":"+C98*D11*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":1093140.0792},{"$f":"+D98*D11*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":1094241.7743864001},{"$f":"+E98*D11*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":1060011.041003352},{"$f":"+F98*D11*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":1096448.9878460316},{"$f":"+G98*D11*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":1062149.5312084635},{"$f":"+H98*D11*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":1098661.3304208266}]
[null,"Sodio 200",{"$f":"+C99*D12*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D99*D12*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E99*D12*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F99*D12*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G99*D12*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H99*D12*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 150",{"$f":"+C100*D13*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D100*D13*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E100*D13*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F100*D13*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G100*D13*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H100*D13*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 100",{"$f":"+C101*D14*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":8019472.8443999998},{"$f":"+D101*D14*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":8035570.5257267989},{"$f":"+E101*D14*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":7791969.2681893678},{"$f":"+F101*D14*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":8067866.0888410471},{"$f":"+G101*D14*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":7823287.8887880575},{"$f":"+H101*D14*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":8100295.8573946636}]
[null,"Sodio 70",{"$f":"+C102*D15*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":72523.501799999998},{"$f":"+D102*D15*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":72523.501799999998},{"$f":"+E102*D15*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":70184.034},{"$f":"+F102*D15*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":72523.501799999998},{"$f":"+G102*D15*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":70184.034},{"$f":"+H102*D15*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":72523.501799999998}]
[null,"Descarga de Alta Intensidad 250",{"$f":"+C103*D16*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D103*D16*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E103*D16*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F103*D16*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G103*D16*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H103*D16*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 50",{"$f":"+C104*D17*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D104*D17*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E104*D17*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F104*D17*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G104*D17*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H104*D17*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 71 (8000 Lúmenes)",{"$f":"+C105*D18*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":235097.49},{"$f":"+D105*D18*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":235176.52019100002},{"$f":"+E105*D18*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":227666.84913864898},{"$f":"+F105*D18*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":235335.16521530785},{"$f":"+G105*D18*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":227820.76164643824},{"$f":"+H105*D18*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":235494.61316593917}]
[null,"LED 77",{"$f":"+C106*D19*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D106*D19*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E106*D19*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F106*D19*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G106*D19*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H106*D19*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 100",{"$f":"+C107*D20*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D107*D20*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E107*D20*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F107*D20*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G107*D20*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H107*D20*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 149 (16000 Lúmenes)",{"$f":"+C108*D21*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":78177.76632402488},{"$f":"+D108*D21*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":78265.707230348926},{"$f":"+E108*D21*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":75826.479650108959},{"$f":"+F108*D21*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":78442.740715977037},{"$f":"+G108*D21*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":75998.566358105614},{"$f":"+H108*D21*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":78621.372255362439}]
[null,"LED 154",{"$f":"+C109*D22*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D109*D22*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E109*D22*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F109*D22*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G109*D22*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H109*D22*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 156 (20000 Lúmenes)",{"$f":"+C110*D23*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":240072.12433234972},{"$f":"+D110*D23*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":240315.06736668205},{"$f":"+E110*D23*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":232798.44860278911},{"$f":"+F110*D23*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":240802.12046471331},{"$f":"+G110*D23*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":233270.56066680659},{"$f":"+H110*D23*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":241290.78187743734}]
[null,"LED 184",{"$f":"+C111*D24*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D111*D24*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E111*D24*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F111*D24*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G111*D24*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H111*D24*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Total",{"$f":"SUM(C115:C133)","v":9738483.8060563747},{"$f":"SUM(D115:D133)","v":9756093.0967012309},9458456.1205842681,9791418.6048830785,9492711.3426678721,9826887.4569142312]

{"sheet":"Ventas (p)","index":17,"n_rows":189,"n_cols":7,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
["PROYECCIÓN DE CLIENTES Y ENERGÍA FACTURADA"]
["EDEMET"]
[null,"2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Cantidad de clientes",557246,560596,560734,561268,562017,562750]
["Consumo (MWh)",394046.4711209801,401037.01092183561,390209.73422750097,395928.57886688499,376231.05485506286,402128.42055954644]
[]
["GRANDES CLIENTES CON SU POTENCIA Y ENERGÍA CONTRATADA","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",4,4,4,4,4,4]
["kWh",249252.5,249252.5,249252.5,249252.5,249252.5,249252.5]
["kW",828,828,828,828,828,828]
["BTH con SMEC"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["MTD con SMEC"]
["Clientes",14,14,14,14,14,14]
["kWh",3428451.75,3428451.75,3428451.75,3428451.75,3428451.75,3428451.75]
["kW",7227,7227,7227,7227,7227,7227]
["MTH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
[]
["TOTAL"]
["Clientes",18,18,18,18,18,18]
["kWh",3677704.25,3677704.25,3677704.25,3677704.25,3677704.25,3677704.25]
["kW",8055,8055,8055,8055,8055,8055]
[]
[]
["GRANDES CLIENTES SIN POTENCIA CONTRATADA","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",212.5,212.5,212.5,212.5,212.5,212.5]
["kWh",23411152,23411152,23411152,23411152,23411152,23411152]
["kW",52595.25,52595.25,52595.25,52595.25,52595.25,52595.25]
["BTH con SMEC"]
["Clientes",6,6,6,6,6,6]
["kWh",1007127.25,1007127.25,1007127.25,1007127.25,1007127.25,1007127.25]
["- punta",254247.75,254247.75,254247.75,254247.75,254247.75,254247.75]
["- fuera de punta",752879.5,752879.5,752879.5,752879.5,752879.5,752879.5]
["kW",4199.75,4199.75,4199.75,4199.75,4199.75,4199.75]
["- punta",2093.75,2093.75,2093.75,2093.75,2093.75,2093.75]
["- fuera de punta",2106,2106,2106,2106,2106,2106]
["MTD con SMEC"]
["Clientes",106,106,106,106,106,106]
["kWh",41824820.75,41824820.75,41824820.75,41824820.75,41824820.75,41824820.75]
["kW",88654,88654,88654,88654,88654,88654]
["MTH"]
["Clientes",3,3,3,3,3,3]
["kWh",1048237.25,1048237.25,1048237.25,1048237.25,1048237.25,1048237.25]
["- punta",266167.25,266167.25,266167.25,266167.25,266167.25,266167.25]
["- fuera de punta",782070,782070,782070,782070,782070,782070]
["kW",4125,4125,4125,4125,4125,4125]
["- punta",1983.75,1983.75,1983.75,1983.75,1983.75,1983.75]
["- fuera de punta",2141.25,2141.25,2141.25,2141.25,2141.25,2141.25]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
[]
["TOTAL"]
["Clientes",{"$f":"+B57+B61+B65+B73+B77+B85+B89","v":327.5},327.5,327.5,327.5,327.5,327.5]
["kWh",{"$f":"+B58+B62+B66+B74+B78+B86+B90","v":67291337.25},67291337.25,67291337.25,67291337.25,67291337.25,67291337.25]
["kW",{"$f":"+B63+B69+B75+B81+B87+B93","v":149574},149574,149574,149574,149574,149574]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["POTENCIA GRANDES CLIENTES 2020","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["ATH",0,0,0,0,0,0]
["MTH",{"$f":"+IFERROR(AVERAGE('Ventas (r)'!N586:P586),0)","v":0},{"$f":"+B186","v":0},{"$f":"+C186","v":0},0,0,0]
["MTD",{"$f":"+AVERAGE('Ventas (r)'!N588:P588)","v":15208.666666666666},{"$f":"+B187","v":15208.666666666666},15208.666666666666,15208.666666666666,15208.666666666666,15208.666666666666]
["BTH",{"$f":"+AVERAGE('Ventas (r)'!N589:P589)","v":0},{"$f":"+B188","v":0},0,0,0,0]
["BTD",{"$f":"+AVERAGE('Ventas (r)'!N591:P591)","v":1849},{"$f":"+B189","v":1849},1849,1849,1849,1849]

{"sheet":"Grandes Clientes","index":18,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["Grandes Clientes, MT","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Número de G. Clientes",{"$f":"+B6+B10","v":123},{"$f":"+C6+C10","v":123},{"$f":"+D6+D10","v":123},123,123,123]
["Total de Energía Contratada por GC (MWh)",{"$f":"+B7+B11","v":46301.509749999997},46301.509749999997,46301.509749999997,46301.509749999997,46301.509749999997,46301.509749999997]
["Mtred"]
["Número de G. Clientes con Pot. Contrada",{"$f":"+'Ventas (p)'!B25+'Ventas (p)'!B29","v":14},{"$f":"+'Ventas (p)'!C25+'Ventas (p)'!C29","v":14},{"$f":"+'Ventas (p)'!D25+'Ventas (p)'!D29","v":14},{"$f":"+'Ventas (p)'!E25+'Ventas (p)'!E29","v":14},{"$f":"+'Ventas (p)'!F25+'Ventas (p)'!F29","v":14},{"$f":"+'Ventas (p)'!G25+'Ventas (p)'!G29","v":14}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B26+'Ventas (p)'!B30)/1000","v":3428.4517500000002},{"$f":"+('Ventas (p)'!C26+'Ventas (p)'!C30)/1000","v":3428.4517500000002},{"$f":"+('Ventas (p)'!D26+'Ventas (p)'!D30)/1000","v":3428.4517500000002},{"$f":"+('Ventas (p)'!E26+'Ventas (p)'!E30)/1000","v":3428.4517500000002},{"$f":"+('Ventas (p)'!F26+'Ventas (p)'!F30)/1000","v":3428.4517500000002},{"$f":"+('Ventas (p)'!G26+'Ventas (p)'!G30)/1000","v":3428.4517500000002}]
["Total Potencia Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B27+'Ventas (p)'!B33)/1000","v":7.2270000000000003},{"$f":"+('Ventas (p)'!C27+'Ventas (p)'!C33)/1000","v":7.2270000000000003},{"$f":"+('Ventas (p)'!D27+'Ventas (p)'!D33)/1000","v":7.2270000000000003},{"$f":"+('Ventas (p)'!E27+'Ventas (p)'!E33)/1000","v":7.2270000000000003},{"$f":"+('Ventas (p)'!F27+'Ventas (p)'!F33)/1000","v":7.2270000000000003},{"$f":"+('Ventas (p)'!G27+'Ventas (p)'!G33)/1000","v":7.2270000000000003}]
["MtredsD"]
["Número de G. Clientes sin Pot. Contrada",{"$f":"+'Ventas (p)'!B73+'Ventas (p)'!B77","v":109},{"$f":"+'Ventas (p)'!C73+'Ventas (p)'!C77","v":109},{"$f":"+'Ventas (p)'!D73+'Ventas (p)'!D77","v":109},{"$f":"+'Ventas (p)'!E73+'Ventas (p)'!E77","v":109},{"$f":"+'Ventas (p)'!F73+'Ventas (p)'!F77","v":109},{"$f":"+'Ventas (p)'!G73+'Ventas (p)'!G77","v":109}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B74+'Ventas (p)'!B78)/1000","v":42873.057999999997},{"$f":"+('Ventas (p)'!C74+'Ventas (p)'!C78)/1000","v":42873.057999999997},{"$f":"+('Ventas (p)'!D74+'Ventas (p)'!D78)/1000","v":42873.057999999997},{"$f":"+('Ventas (p)'!E74+'Ventas (p)'!E78)/1000","v":42873.057999999997},{"$f":"+('Ventas (p)'!F74+'Ventas (p)'!F78)/1000","v":42873.057999999997},{"$f":"+('Ventas (p)'!G74+'Ventas (p)'!G78)/1000","v":42873.057999999997}]
["Potencia No-Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B75+'Ventas (p)'!B81)/1000","v":92.778999999999996},{"$f":"+('Ventas (p)'!C75+'Ventas (p)'!C81)/1000","v":92.778999999999996},{"$f":"+('Ventas (p)'!D75+'Ventas (p)'!D81)/1000","v":92.778999999999996},{"$f":"+('Ventas (p)'!E75+'Ventas (p)'!E81)/1000","v":92.778999999999996},{"$f":"+('Ventas (p)'!F75+'Ventas (p)'!F81)/1000","v":92.778999999999996},{"$f":"+('Ventas (p)'!G75+'Ventas (p)'!G81)/1000","v":92.778999999999996}]
[]
["Grandes Clientes, BT","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Número de G. Clientes",{"$f":"+B18+B22","v":222.5},222.5,222.5,222.5,222.5,222.5]
["Total de Energía Contratada por GC (MWh)",{"$f":"+B19+B23","v":24667.531749999998},24667.531749999998,24667.531749999998,24667.531749999998,24667.531749999998,24667.531749999998]
["Btred"]
["Número de G. Clientes con Pot. Contrada",{"$f":"+'Ventas (p)'!B13+'Ventas (p)'!B17","v":4},{"$f":"+'Ventas (p)'!C13+'Ventas (p)'!C17","v":4},{"$f":"+'Ventas (p)'!D13+'Ventas (p)'!D17","v":4},{"$f":"+'Ventas (p)'!E13+'Ventas (p)'!E17","v":4},{"$f":"+'Ventas (p)'!F13+'Ventas (p)'!F17","v":4},{"$f":"+'Ventas (p)'!G13+'Ventas (p)'!G17","v":4}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B14+'Ventas (p)'!B18)/1000","v":249.2525},{"$f":"+('Ventas (p)'!C14+'Ventas (p)'!C18)/1000","v":249.2525},{"$f":"+('Ventas (p)'!D14+'Ventas (p)'!D18)/1000","v":249.2525},{"$f":"+('Ventas (p)'!E14+'Ventas (p)'!E18)/1000","v":249.2525},{"$f":"+('Ventas (p)'!F14+'Ventas (p)'!F18)/1000","v":249.2525},{"$f":"+('Ventas (p)'!G14+'Ventas (p)'!G18)/1000","v":249.2525}]
["Total Potencia Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B15+'Ventas (p)'!B21)/1000","v":0.82799999999999996},{"$f":"+('Ventas (p)'!C15+'Ventas (p)'!C21)/1000","v":0.82799999999999996},{"$f":"+('Ventas (p)'!D15+'Ventas (p)'!D21)/1000","v":0.82799999999999996},{"$f":"+('Ventas (p)'!E15+'Ventas (p)'!E21)/1000","v":0.82799999999999996},{"$f":"+('Ventas (p)'!F15+'Ventas (p)'!F21)/1000","v":0.82799999999999996},{"$f":"+('Ventas (p)'!G15+'Ventas (p)'!G21)/1000","v":0.82799999999999996}]
["BtredsD"]
["Número de G. Clientes sin Pot. Contrada",{"$f":"+'Ventas (p)'!B61+'Ventas (p)'!B65","v":218.5},{"$f":"+'Ventas (p)'!C61+'Ventas (p)'!C65","v":218.5},{"$f":"+'Ventas (p)'!D61+'Ventas (p)'!D65","v":218.5},{"$f":"+'Ventas (p)'!E61+'Ventas (p)'!E65","v":218.5},{"$f":"+'Ventas (p)'!F61+'Ventas (p)'!F65","v":218.5},{"$f":"+'Ventas (p)'!G61+'Ventas (p)'!G65","v":218.5}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B62+'Ventas (p)'!B66)/1000","v":24418.27925},{"$f":"+('Ventas (p)'!C62+'Ventas (p)'!C66)/1000","v":24418.27925},{"$f":"+('Ventas (p)'!D62+'Ventas (p)'!D66)/1000","v":24418.27925},{"$f":"+('Ventas (p)'!E62+'Ventas (p)'!E66)/1000","v":24418.27925},{"$f":"+('Ventas (p)'!F62+'Ventas (p)'!F66)/1000","v":24418.27925},{"$f":"+('Ventas (p)'!G62+'Ventas (p)'!G66)/1000","v":24418.27925}]
["Potencia No-Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B63+'Ventas (p)'!B69)/1000","v":56.795000000000002},{"$f":"+('Ventas (p)'!C63+'Ventas (p)'!C69)/1000","v":56.795000000000002},{"$f":"+('Ventas (p)'!D63+'Ventas (p)'!D69)/1000","v":56.795000000000002},{"$f":"+('Ventas (p)'!E63+'Ventas (p)'!E69)/1000","v":56.795000000000002},{"$f":"+('Ventas (p)'!F63+'Ventas (p)'!F69)/1000","v":56.795000000000002},{"$f":"+('Ventas (p)'!G63+'Ventas (p)'!G69)/1000","v":56.795000000000002}]

{"sheet":"Compras (r)","index":19,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
[]
[]
["Datos","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Energía Facturada",351173.42300000001,351086.69400000002,359813.30599999998,356340.20600000001,352690.04100000003,349876.62300000002]
["Pérdidas",5.210865065242154E-3,2.6520074299752672E-2,-3.1513667126034095E-2,-3.5789660883283059E-3,-5.7393030910004139E-2,3.3072575872831189E-2]
["Energía Requerida Puesta en Red",353012.92572222487,360651.19036476791,348820.68698372052,355069.42457046011,333546.78032677318,361843.72711925977]
["Generación Propia",0,0,0,0,0,0]
["Compras a Nivel de Distribución",0,0,0,0,0,0]
[]
["Energía del Mercado Mayorista",353012.92572222487,360651.19036476791,348820.68698372052,355069.42457046011,333546.78032677318,361843.72711925977]
[]
[]
["Pérdidas de Transmisión","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Energía Pérdidas de Transmisión (MWh)",22760.112000000001,19461.508000000002,23916.671999999999,18594.499,14288.72,10365.804]
["Precio Medio de las Pérdidas (US$/MWh)",84.849872443509938,84.601967637862387,81.493644684344048,81.938476535452764,84.31506950937522,89.784639956534008]
["Costo de las Pérdidas de Transmisión (B/.)",1931192.6,1646481.87,1949056.77,1523604.92,1204754.42,930689.98]

{"sheet":"GEN-522 Pot","index":20,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Potencia Contratada Mensual para atender Clientes Regulados (MW)"]
[null,"POTENCIA CONTRATADA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
["Demanda Máxima Mensual",816.15492358758286,837.22542070755094,844.63217235388299,844.63431012089052,834.89040073116496,826.31174619877413,{"$f":"+IF(SUM(B6:G6)>0,AVERAGE(B6:G6),0)","v":833.97482894997438}]
["Demanda Máxima de Generación (DMG)",856.23940911465604,856.23940911465604,856.23940911465604,856.23940911465604,856.23940911465604,856.23940911465604,856.23940911465604]
["TOTAL",{"$f":"+B9+B15","v":833.08986145022823},845.65811716968619,849.47639112922377,841.57186663853304,835.76790698630157,844.08503027397262,841.60819560799098]
["Generación Propia",0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[]
[]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":833.08986145022823},845.65811716968619,849.47639112922377,841.57186663853304,835.76790698630157,844.08503027397262,{"$f":"+IF(SUM(B15:G15)>0,AVERAGE(B15:G15),0)","v":841.60819560799098}]
["Reserva de largo Plazo",0.15071426666666668,2.2607375806451615,7.953980033333333,5.9014884193548394,0,0,2.7111533833333339]
["Compensacion de Potencia",1.8197771835616419,8.4281095890410871,5.2530410958904055,2.0010082191780798,0.42453698630136988,1.4356602739726028,3.2270222246575311]
[]
[]
[]
[]
[]
[]
["Sub-Total Contratos",{"$f":"+SUM('GEN-522 Pot'!B25:B120)","v":831.11936999999989},{"$f":"+SUM('GEN-522 Pot'!C25:C120)","v":834.96926999999994},{"$f":"+SUM('GEN-522 Pot'!D25:D120)","v":836.26936999999998},{"$f":"+SUM('GEN-522 Pot'!E25:E120)","v":833.66937000000007},{"$f":"+SUM('GEN-522 Pot'!F25:F120)","v":835.34337000000016},{"$f":"+SUM('GEN-522 Pot'!G25:G120)","v":842.64936999999998},{"$f":"+IF(SUM(B24:G24)>0,AVERAGE(B24:G24),0)","v":835.67002000000002}]
["Hydro Caisan No. 05-08 (17,048)",17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998,17.047999999999998]
["Enel Fortuna No. 06-08 (26,95)",26.95,26.95,26.95,26.95,26.95,26.95,26.95]
["Electrón Inv. No. 07-08 (34,65)",34.65,34.65,34.65,34.65,34.65,34.65,34.65]
["AES No.08-08 (31,57)",31.57,31.57,31.57,31.57,31.57,31.57,31.569999999999997]
["Alternegy No.  09-08 (61,6)",61.6,61.6,61.6,61.6,61.6,61.6,61.6]
["Bontex No. 10-08 (15,4)",15.4,15.4,15.4,15.4,15.4,15.4,15.4]
["Empresa Nacional de Energía No. 24-11 (Cesión)",6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,{"$f":"+IF(SUM(B31:G31)>0,AVERAGE(B31:G31),0)","v":6.6670000000000007}]
["Enel Fortuna No. 25-11",19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002,19.680980000000002]
["Electrogeneradora del Istmo No. 26-11",0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001,0.83338000000000001]
["ESEPSA No. 27-11",3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999,3.6535199999999999]
["Pedregalito No. 28-11",2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999,2.6254599999999999]
["Río Chico No. 29-11",1.61008,1.61008,1.61008,1.61008,1.61008,1.61008,1.61008]
["Alto Valle No. 30-11",1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000001,1.5320800000000003]
["Hidroecológica del Teribe No. 31-11",6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6669999999999998,6.6670000000000007]
["Desarrollos Hidroeléctricos Corp. No. 32-11",1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999,1.2687299999999999]
["Las Perlas Norte No. 33-11",7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997,7.9337299999999997]
["Hidroeléctrica San Lorenzo No. 34-11",0.88871,0.88871,0.88871,0.88871,0.88871,0.88871,0.88871]
["Caldera Energy Corp. No. 35-11",2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002,2.0001000000000002]
["PASO ANCHO No. 86-11",0,0,0,0,0,0,0]
["Hidroecológica del Teribe No. 87-11",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",0,0,0,0,0,0,0]
["AES No. 117-12",185.4,185.4,185.4,185.4,185.4,185.4,{"$f":"+IF(SUM(B49:G49)>0,AVERAGE(B49:G49),0)","v":185.4}]
["HIDRO PIEDRA No. 118-12",1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001,1.0716000000000001]
["Corp. Energ. Del Istmo No. 119-12",5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2859999999999996,5.2860000000000005]
["Saltos del Francolí No. 121-12",0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005,0.55300000000000005]
["ISTMUS HYDRO POWER CORP. No.02-13",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No.03-13",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",0,0,0,0,0,0,0]
["FOUNTAIN INTERTRADE CORP. No.05-13",0,0,0,0,0,0,0]
["HIDROIBERICA, S.A. No.06-13",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,0,0,0,0,0]
["HIDRONORTH CORP. No.09-13",0,0,0,0,0,0,0]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",0,0,0,0,0,0,0]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",0,0,0,0,0,0,0]
["CAFÉ DE ELETA, S.A. No.26-13",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No.28-13",0,0,0,0,0,0,0]
["GENERADORA RIO CHICO, S.A. No.29-13",0,0,0,0,0,0,{"$f":"+IF(SUM(B65:G65)>0,AVERAGE(B65:G65),0)","v":0}]
["GENERADORA ALTO VALLE, S.A. No.30-13",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No.31-13",0,0,0,0,0,0,0]
["Panama Solar2 No. 07-15",0,0,0,0,0,0,0]
["Solpac Investment No. 08-15",0,0,0,0,0,0,0]
["GAS NATURAL ATLÁNTICO No. 16-15",196,196,196,196,196,196,196]
["BAHÍA LAS MINAS CORP No. 05-20",14.5364,22.8506,16.976599999999998,6.702,12.0275,12.48,{"$f":"+IF(SUM(B71:G71)>0,AVERAGE(B71:G71),0)","v":14.262183333333333}]
["ELECTRON INVESTMENT, S.A. No. 07-20",1.1182000000000001,1.7577,1.3059000000000001,1.4360999999999999,0.92520000000000002,0.96,1.2505166666666667]
["ENEL FORTUNA, S.A. No. 08-20",14.9091,29.4421,19.4175,26.3126,10.2873,15.6912,19.343299999999999]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0.6663,0.26950000000000002,0,0,0,0.46879999999999999,0.23409999999999997]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,7.1292999999999997,0,0,1.1882166666666667]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 07-21",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 08-21",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,0,0,0]
["HIDRO BOQUERÓN, S.A. No. 11-21",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 12-21",0,0,0,0,0,0,0]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",0,0,0,0,0,0,0]
["IDEAL PANAMÁ, S.A. No. 14-21",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",0,0,0,0,0,0,0]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 19-21",0,0,0,0,0,0,0]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",0,0,0,0,0,0,0]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",23.400000000000002,23.400000000000002,17.6128,0,24.750000000000004,27.403200000000002,19.427666666666667]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",3.4164000000000003,3.4164000000000003,4.2048000000000005,40.913799999999995,3.6135000000000006,4.3362000000000007,9.9835166666666648]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",26,46.800000000000004,57.6,35.370999999999995,49.500000000000007,59.400000000000006,{"$f":"+IF(SUM(B99:G99)>0,AVERAGE(B99:G99),0)","v":45.778500000000008}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",23.670400000000001,4.4303999999999997,0,0,5.5,0,5.600133333333333]
["PANAM GENERATING LTD No. 31-21",71.219200000000001,71.219200000000001,87.65440000000001,84.915199999999999,75.328000000000017,90.393600000000006,80.121600000000015]
["SPARKLE POWER, S.A. No. 32-21",20.8,0,0,0,22,0,7.1333333333333329]
["TROPITÉRMICA, S.A. No. 33-21",0.49399999999999411,0.49399999999999411,0.60799999999999277,0,0.52249999999999996,0.62699999999999256,0.45758333333332896]

{"sheet":"GEN-522 Pre_Pot","index":21,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Potencia Contratada (B/./KW/Mes)"]
[null,"PRECIO DE POTENCIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Pot'!B8=0,0,'GEN-522 Cos_Pot'!B8/'GEN-522 Pot'!B8/1000)","v":18.369894083233202},{"$f":"+IF('GEN-522 Pot'!C8=0,0,'GEN-522 Cos_Pot'!C8/'GEN-522 Pot'!C8/1000)","v":18.061430506866891},{"$f":"+IF('GEN-522 Pot'!D8=0,0,'GEN-522 Cos_Pot'!D8/'GEN-522 Pot'!D8/1000)","v":18.025101238373381},{"$f":"+IF('GEN-522 Pot'!E8=0,0,'GEN-522 Cos_Pot'!E8/'GEN-522 Pot'!E8/1000)","v":18.403216328961733},{"$f":"+IF('GEN-522 Pot'!F8=0,0,'GEN-522 Cos_Pot'!F8/'GEN-522 Pot'!F8/1000)","v":18.785282057121211},{"$f":"+IF('GEN-522 Pot'!G8=0,0,'GEN-522 Cos_Pot'!G8/'GEN-522 Pot'!G8/1000)","v":18.400276251901715},{"$f":"+IF('GEN-522 Pot'!H8>0,'GEN-522 Cos_Pot'!H8/'GEN-522 Pot'!H8,0)/1000/6","v":18.339616341619074}]
["Generación Propia",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H9>0,'GEN-522 Cos_Pot'!H9/'GEN-522 Pot'!H9,0)/1000/6","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H10>0,'GEN-522 Cos_Pot'!H10/'GEN-522 Pot'!H10,0)/1000/6","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H11>0,'GEN-522 Cos_Pot'!H11/'GEN-522 Pot'!H11,0)/1000/6","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H12>0,'GEN-522 Cos_Pot'!H12/'GEN-522 Pot'!H12,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H13>0,'GEN-522 Cos_Pot'!H13/'GEN-522 Pot'!H13,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H14>0,'GEN-522 Cos_Pot'!H14/'GEN-522 Pot'!H14,0)/1000/6","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-522 Pot'!B15=0,0,'GEN-522 Cos_Pot'!B15/'GEN-522 Pot'!B15/1000)","v":18.369894083233202},{"$f":"+IF('GEN-522 Pot'!C15=0,0,'GEN-522 Cos_Pot'!C15/'GEN-522 Pot'!C15/1000)","v":18.061430506866891},{"$f":"+IF('GEN-522 Pot'!D15=0,0,'GEN-522 Cos_Pot'!D15/'GEN-522 Pot'!D15/1000)","v":18.025101238373381},{"$f":"+IF('GEN-522 Pot'!E15=0,0,'GEN-522 Cos_Pot'!E15/'GEN-522 Pot'!E15/1000)","v":18.403216328961733},{"$f":"+IF('GEN-522 Pot'!F15=0,0,'GEN-522 Cos_Pot'!F15/'GEN-522 Pot'!F15/1000)","v":18.785282057121211},{"$f":"+IF('GEN-522 Pot'!G15=0,0,'GEN-522 Cos_Pot'!G15/'GEN-522 Pot'!G15/1000)","v":18.400276251901715},{"$f":"+IF('GEN-522 Pot'!H15>0,'GEN-522 Cos_Pot'!H15/'GEN-522 Pot'!H15,0)/1000/6","v":18.339616341619074}]
["Reserva de largo Plazo",4.4605882414645484,4.0454742702493265,2.7431851612099223,8.8845501802631617,0,0,{"$f":"+IF('GEN-522 Pot'!H16>0,'GEN-522 Cos_Pot'!H16/'GEN-522 Pot'!H16,0)/1000/6","v":5.1681165487729093}]
["Compensacion de Potencia",0.1287685119457167,0.23534103099217907,0.2102934242917347,0.21615603367069774,0.44031499264307283,0.45154833058532562,{"$f":"+IF('GEN-522 Pot'!H17>0,'GEN-522 Cos_Pot'!H17/'GEN-522 Pot'!H17,0)/1000/6","v":0.23707201667873745}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H18>0,'GEN-522 Cos_Pot'!H18/'GEN-522 Pot'!H18,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H19>0,'GEN-522 Cos_Pot'!H19/'GEN-522 Pot'!H19,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H20>0,'GEN-522 Cos_Pot'!H20/'GEN-522 Pot'!H20,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H21>0,'GEN-522 Cos_Pot'!H21/'GEN-522 Pot'!H21,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H22>0,'GEN-522 Cos_Pot'!H22/'GEN-522 Pot'!H22,0)/1000/6","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H23>0,'GEN-522 Cos_Pot'!H23/'GEN-522 Pot'!H23,0)/1000/6","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-522 Pot'!B24=0,0,'GEN-522 Cos_Pot'!B24/'GEN-522 Pot'!B24/1000)","v":18.411119190219814},{"$f":"+IF('GEN-522 Pot'!C24=0,0,'GEN-522 Cos_Pot'!C24/'GEN-522 Pot'!C24/1000)","v":18.273203431922589},{"$f":"+IF('GEN-522 Pot'!D24=0,0,'GEN-522 Cos_Pot'!D24/'GEN-522 Pot'!D24/1000)","v":18.274215112903541},{"$f":"+IF('GEN-522 Pot'!E24=0,0,'GEN-522 Cos_Pot'!E24/'GEN-522 Pot'!E24/1000)","v":18.467791383671752},{"$f":"+IF('GEN-522 Pot'!F24=0,0,'GEN-522 Cos_Pot'!F24/'GEN-522 Pot'!F24/1000)","v":18.586097555341244},{"$f":"+IF('GEN-522 Pot'!G24=0,0,'GEN-522 Cos_Pot'!G24/'GEN-522 Pot'!G24/1000)","v":18.248013414091698},{"$f":"+IF('GEN-522 Pot'!H24>0,'GEN-522 Cos_Pot'!H24/'GEN-522 Pot'!H24,0)/1000/6","v":18.376481874683243}]
["Hydro Caisan No. 05-08 (17,048)",31.62,31.62,31.62,31.62,31.62,31.62,{"$f":"+IF('GEN-522 Pot'!H25>0,'GEN-522 Cos_Pot'!H25/'GEN-522 Pot'!H25,0)/1000/6","v":31.619999999999994}]
["Enel Fortuna No. 06-08 (26,95)",12,12,12,12,12,12,{"$f":"+IF('GEN-522 Pot'!H26>0,'GEN-522 Cos_Pot'!H26/'GEN-522 Pot'!H26,0)/1000/6","v":12}]
["Electrón Inv. No. 07-08 (34,65)",15,15,15,15,15,15,{"$f":"+IF('GEN-522 Pot'!H27>0,'GEN-522 Cos_Pot'!H27/'GEN-522 Pot'!H27,0)/1000/6","v":15}]
["AES No.08-08 (31,57)",10,10,10,10,10,10,{"$f":"+IF('GEN-522 Pot'!H28>0,'GEN-522 Cos_Pot'!H28/'GEN-522 Pot'!H28,0)/1000/6","v":10.000000000000002}]
["Alternegy No.  09-08 (61,6)",28,28,28,28,28,28,{"$f":"+IF('GEN-522 Pot'!H29>0,'GEN-522 Cos_Pot'!H29/'GEN-522 Pot'!H29,0)/1000/6","v":28}]
["Bontex No. 10-08 (15,4)",28,28,28,28,28,28,{"$f":"+IF('GEN-522 Pot'!H30>0,'GEN-522 Cos_Pot'!H30/'GEN-522 Pot'!H30,0)/1000/6","v":28}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",10.25,10.25,10.25,10.25,10.25,10.25,{"$f":"+IF('GEN-522 Pot'!H31>0,'GEN-522 Cos_Pot'!H31/'GEN-522 Pot'!H31,0)/1000/6","v":10.249999999999998}]
["Enel Fortuna No. 25-11",8.15,8.31,8.3800000000000026,8.18,8.240000000000002,8.1099999999999977,{"$f":"+IF('GEN-522 Pot'!H32>0,'GEN-522 Cos_Pot'!H32/'GEN-522 Pot'!H32,0)/1000/6","v":8.2283333333333317}]
["Electrogeneradora del Istmo No. 26-11",20.93,21.13,21.71,22.84,23.37,23.56,{"$f":"+IF('GEN-522 Pot'!H33>0,'GEN-522 Cos_Pot'!H33/'GEN-522 Pot'!H33,0)/1000/6","v":22.256666666666664}]
["ESEPSA No. 27-11",11.5,11.5,11.5,11.5,11.5,11.5,{"$f":"+IF('GEN-522 Pot'!H34>0,'GEN-522 Cos_Pot'!H34/'GEN-522 Pot'!H34,0)/1000/6","v":11.499999999999998}]
["Pedregalito No. 28-11",25.120000000000005,25.35,26.049999999999997,27.409999999999997,28.04,28.270000000000003,{"$f":"+IF('GEN-522 Pot'!H35>0,'GEN-522 Cos_Pot'!H35/'GEN-522 Pot'!H35,0)/1000/6","v":26.706666666666674}]
["Río Chico No. 29-11",25.120000000000005,25.35,26.049999999999997,27.409999999999997,28.04,28.270000000000003,{"$f":"+IF('GEN-522 Pot'!H36>0,'GEN-522 Cos_Pot'!H36/'GEN-522 Pot'!H36,0)/1000/6","v":26.706666666666667}]
["Alto Valle No. 30-11",25.120000000000005,25.35,26.049999999999997,27.409999999999997,28.04,28.270000000000003,{"$f":"+IF('GEN-522 Pot'!H37>0,'GEN-522 Cos_Pot'!H37/'GEN-522 Pot'!H37,0)/1000/6","v":26.706666666666663}]
["Hidroecológica del Teribe No. 31-11",8.5,8.5,8.5,8.5,8.5,8.5,{"$f":"+IF('GEN-522 Pot'!H38>0,'GEN-522 Cos_Pot'!H38/'GEN-522 Pot'!H38,0)/1000/6","v":8.4999999999999982}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",10.35,10.35,10.35,10.35,10.35,10.35,{"$f":"+IF('GEN-522 Pot'!H39>0,'GEN-522 Cos_Pot'!H39/'GEN-522 Pot'!H39,0)/1000/6","v":10.350000000000001}]
["Las Perlas Norte No. 33-11",9,9,9,9,9,9,{"$f":"+IF('GEN-522 Pot'!H40>0,'GEN-522 Cos_Pot'!H40/'GEN-522 Pot'!H40,0)/1000/6","v":9.0000000000000018}]
["Hidroeléctrica San Lorenzo No. 34-11",15,15,15,15,15,15,{"$f":"+IF('GEN-522 Pot'!H41>0,'GEN-522 Cos_Pot'!H41/'GEN-522 Pot'!H41,0)/1000/6","v":15}]
["Caldera Energy Corp. No. 35-11",22.54,22.64,23.34,24.35,25.14,25.38,{"$f":"+IF('GEN-522 Pot'!H42>0,'GEN-522 Cos_Pot'!H42/'GEN-522 Pot'!H42,0)/1000/6","v":23.89833333333333}]
["PASO ANCHO No. 86-11",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H43>0,'GEN-522 Cos_Pot'!H43/'GEN-522 Pot'!H43,0)/1000/6","v":0}]
["Hidroecológica del Teribe No. 87-11",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H44>0,'GEN-522 Cos_Pot'!H44/'GEN-522 Pot'!H44,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H45>0,'GEN-522 Cos_Pot'!H45/'GEN-522 Pot'!H45,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H46>0,'GEN-522 Cos_Pot'!H46/'GEN-522 Pot'!H46,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H47>0,'GEN-522 Cos_Pot'!H47/'GEN-522 Pot'!H47,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H48>0,'GEN-522 Cos_Pot'!H48/'GEN-522 Pot'!H48,0)/1000/6","v":0}]
["AES No. 117-12",10,10,10,10,10,10,{"$f":"+IF('GEN-522 Pot'!H49>0,'GEN-522 Cos_Pot'!H49/'GEN-522 Pot'!H49,0)/1000/6","v":10}]
["HIDRO PIEDRA No. 118-12",11.513115868558302,11.799336980439355,12.145055594052787,12.73581543212128,13.264234545388234,13.531266712863344,{"$f":"+IF('GEN-522 Pot'!H50>0,'GEN-522 Cos_Pot'!H50/'GEN-522 Pot'!H50,0)/1000/6","v":12.498137522237217}]
["Corp. Energ. Del Istmo No. 119-12",10.316000000000001,10.486000000000001,10.454000000000002,10.33,10.533000000000001,10.678000000000003,{"$f":"+IF('GEN-522 Pot'!H51>0,'GEN-522 Cos_Pot'!H51/'GEN-522 Pot'!H51,0)/1000/6","v":10.466166666666666}]
["Saltos del Francolí No. 121-12",13.53,13.53,13.53,13.53,13.53,13.53,{"$f":"+IF('GEN-522 Pot'!H52>0,'GEN-522 Cos_Pot'!H52/'GEN-522 Pot'!H52,0)/1000/6","v":13.529999999999996}]
["ISTMUS HYDRO POWER CORP. No.02-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H53>0,'GEN-522 Cos_Pot'!H53/'GEN-522 Pot'!H53,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No.03-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H54>0,'GEN-522 Cos_Pot'!H54/'GEN-522 Pot'!H54,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H55>0,'GEN-522 Cos_Pot'!H55/'GEN-522 Pot'!H55,0)/1000/6","v":0}]
["FOUNTAIN INTERTRADE CORP. No.05-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H56>0,'GEN-522 Cos_Pot'!H56/'GEN-522 Pot'!H56,0)/1000/6","v":0}]
["HIDROIBERICA, S.A. No.06-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H57>0,'GEN-522 Cos_Pot'!H57/'GEN-522 Pot'!H57,0)/1000/6","v":0}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H58>0,'GEN-522 Cos_Pot'!H58/'GEN-522 Pot'!H58,0)/1000/6","v":0}]
["HIDRONORTH CORP. No.09-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H59>0,'GEN-522 Cos_Pot'!H59/'GEN-522 Pot'!H59,0)/1000/6","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H60>0,'GEN-522 Cos_Pot'!H60/'GEN-522 Pot'!H60,0)/1000/6","v":0}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H61>0,'GEN-522 Cos_Pot'!H61/'GEN-522 Pot'!H61,0)/1000/6","v":0}]
["CAFÉ DE ELETA, S.A. No.26-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H62>0,'GEN-522 Cos_Pot'!H62/'GEN-522 Pot'!H62,0)/1000/6","v":0}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H63>0,'GEN-522 Cos_Pot'!H63/'GEN-522 Pot'!H63,0)/1000/6","v":0}]
["GENERADORA PEDREGALITO, S.A. No.28-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H64>0,'GEN-522 Cos_Pot'!H64/'GEN-522 Pot'!H64,0)/1000/6","v":0}]
["GENERADORA RIO CHICO, S.A. No.29-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H65>0,'GEN-522 Cos_Pot'!H65/'GEN-522 Pot'!H65,0)/1000/6","v":0}]
["GENERADORA ALTO VALLE, S.A. No.30-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H66>0,'GEN-522 Cos_Pot'!H66/'GEN-522 Pot'!H66,0)/1000/6","v":0}]
["HYDRO CAISÁN, S.A. No.31-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H67>0,'GEN-522 Cos_Pot'!H67/'GEN-522 Pot'!H67,0)/1000/6","v":0}]
["Panama Solar2 No. 07-15",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H68>0,'GEN-522 Cos_Pot'!H68/'GEN-522 Pot'!H68,0)/1000/6","v":0}]
["Solpac Investment No. 08-15",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H69>0,'GEN-522 Cos_Pot'!H69/'GEN-522 Pot'!H69,0)/1000/6","v":0}]
["GAS NATURAL ATLÁNTICO No. 16-15",38.83,38.83,38.83,38.83,38.83,38.83,{"$f":"+IF('GEN-522 Pot'!H70>0,'GEN-522 Cos_Pot'!H70/'GEN-522 Pot'!H70,0)/1000/6","v":38.829999999999991}]
["BAHÍA LAS MINAS CORP No. 05-20",4.7989999999999995,4.8879999999999999,4.8410000000000002,4.8,4.9799999999999986,4.97,{"$f":"+IF('GEN-522 Pot'!H71>0,'GEN-522 Cos_Pot'!H71/'GEN-522 Pot'!H71,0)/1000/6","v":4.8815549162061433}]
["ELECTRON INVESTMENT, S.A. No. 07-20",3.4190037560364872,3.5079990897195197,3.4610000765755418,3.419998607339322,3.5999999999999996,3.5900000000000003,{"$f":"+IF('GEN-522 Pot'!H72>0,'GEN-522 Cos_Pot'!H72/'GEN-522 Pot'!H72,0)/1000/6","v":3.4915488264850532}]
["ENEL FORTUNA, S.A. No. 08-20",5.1790000737804425,5.2679999048980877,5.2210001287498393,5.180000076009212,5.3600001944144724,5.35,{"$f":"+IF('GEN-522 Pot'!H73>0,'GEN-522 Cos_Pot'!H73/'GEN-522 Pot'!H73,0)/1000/6","v":5.2479937066925855}]
["FOUNTAIN HYDRO POWER CORP No. 10-20",4.6689929461203654,4.7579962894248604,4.7579962894248604,4.7579962894248604,4.7579962894248604,4.8399957337883954,{"$f":"+IF('GEN-522 Pot'!H74>0,'GEN-522 Cos_Pot'!H74/'GEN-522 Pot'!H74,0)/1000/6","v":4.7431439555745412}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",5.4910044096031365,5.4910044096031365,5.4910044096031365,5.4,5.4,5.4,{"$f":"+IF('GEN-522 Pot'!H75>0,'GEN-522 Cos_Pot'!H75/'GEN-522 Pot'!H75,0)/1000/6","v":5.3999999999999995}]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H76>0,'GEN-522 Cos_Pot'!H76/'GEN-522 Pot'!H76,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H77>0,'GEN-522 Cos_Pot'!H77/'GEN-522 Pot'!H77,0)/1000/6","v":0}]
["ENEL FORTUNA, S.A. No. 07-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H78>0,'GEN-522 Cos_Pot'!H78/'GEN-522 Pot'!H78,0)/1000/6","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 08-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H79>0,'GEN-522 Cos_Pot'!H79/'GEN-522 Pot'!H79,0)/1000/6","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H80>0,'GEN-522 Cos_Pot'!H80/'GEN-522 Pot'!H80,0)/1000/6","v":0}]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H81>0,'GEN-522 Cos_Pot'!H81/'GEN-522 Pot'!H81,0)/1000/6","v":0}]
["HIDRO BOQUERÓN, S.A. No. 11-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H82>0,'GEN-522 Cos_Pot'!H82/'GEN-522 Pot'!H82,0)/1000/6","v":0}]
["HYDRO CAISÁN, S.A. No. 12-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H83>0,'GEN-522 Cos_Pot'!H83/'GEN-522 Pot'!H83,0)/1000/6","v":0}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H84>0,'GEN-522 Cos_Pot'!H84/'GEN-522 Pot'!H84,0)/1000/6","v":0}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H85>0,'GEN-522 Cos_Pot'!H85/'GEN-522 Pot'!H85,0)/1000/6","v":0}]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H86>0,'GEN-522 Cos_Pot'!H86/'GEN-522 Pot'!H86,0)/1000/6","v":0}]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H87>0,'GEN-522 Cos_Pot'!H87/'GEN-522 Pot'!H87,0)/1000/6","v":0}]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H88>0,'GEN-522 Cos_Pot'!H88/'GEN-522 Pot'!H88,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No. 19-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H89>0,'GEN-522 Cos_Pot'!H89/'GEN-522 Pot'!H89,0)/1000/6","v":0}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H90>0,'GEN-522 Cos_Pot'!H90/'GEN-522 Pot'!H90,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H91>0,'GEN-522 Cos_Pot'!H91/'GEN-522 Pot'!H91,0)/1000/6","v":0}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H92>0,'GEN-522 Cos_Pot'!H92/'GEN-522 Pot'!H92,0)/1000/6","v":0}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H93>0,'GEN-522 Cos_Pot'!H93/'GEN-522 Pot'!H93,0)/1000/6","v":0}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H94>0,'GEN-522 Cos_Pot'!H94/'GEN-522 Pot'!H94,0)/1000/6","v":0}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H95>0,'GEN-522 Cos_Pot'!H95/'GEN-522 Pot'!H95,0)/1000/6","v":0}]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H96>0,'GEN-522 Cos_Pot'!H96/'GEN-522 Pot'!H96,0)/1000/6","v":0}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",6.3150000000000004,6.4040000000000008,6.357000022710757,6.357000022710757,6.4960000000000004,6.486000175162026,{"$f":"+IF('GEN-522 Pot'!H97>0,'GEN-522 Cos_Pot'!H97/'GEN-522 Pot'!H97,0)/1000/6","v":6.4178433677058502}]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",9.2089999999999996,9.2979999999999983,9.2509999999999994,9.2099999999999973,9.3899999999999988,9.379999999999999,{"$f":"+IF('GEN-522 Pot'!H98>0,'GEN-522 Cos_Pot'!H98/'GEN-522 Pot'!H98,0)/1000/6","v":9.2410045658593916}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",5.1689999999999996,5.258,5.2109999999999994,5.17,8.6,5.34,{"$f":"+IF('GEN-522 Pot'!H99>0,'GEN-522 Cos_Pot'!H99/'GEN-522 Pot'!H99,0)/1000/6","v":5.8484007048432476}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",7.4190001013924567,6.7579992777175875,9.2110000000000003,9.2110000000000003,8.9600000000000009,8.9600000000000009,{"$f":"+IF('GEN-522 Pot'!H100>0,'GEN-522 Cos_Pot'!H100/'GEN-522 Pot'!H100,0)/1000/6","v":7.5840854979643355}]
["PANAM GENERATING LTD No. 31-21",6.8109999971917299,6.9,6.8529999634929908,6.8119999717365092,6.9920000531011048,6.9820000531011042,{"$f":"+IF('GEN-522 Pot'!H101>0,'GEN-522 Cos_Pot'!H101/'GEN-522 Pot'!H101,0)/1000/6","v":6.8925356187761215}]
["SPARKLE POWER, S.A. No. 32-21",6.99,6.99,6.99,6.99,6.99,6.99,{"$f":"+IF('GEN-522 Pot'!H102>0,'GEN-522 Cos_Pot'!H102/'GEN-522 Pot'!H102,0)/1000/6","v":6.9899999999999993}]
["TROPITÉRMICA, S.A. No. 33-21",5.2500099304865948,5.2500099304865948,5.2500099304865948,5.2500099304865948,5.2500099304865948,5.2500099304865948,{"$f":"+IF('GEN-522 Pot'!H103>0,'GEN-522 Cos_Pot'!H103/'GEN-522 Pot'!H103,0)/1000/6","v":5.2500099304865939}]

{"sheet":"GEN-522 Cos_Pot","index":22,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Potencia para suministrar Clientes Regulados (B/.)"]
[null,"COSTO DE POTENCIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE POTENCIA",{"$f":"+B9+B15","v":15303772.516656114},15273795.315828186,15311897.949712321,15487629.118117059,15700135.867027519,15531397.737135919,{"$f":"+SUM(B8:G8)","v":92608628.504477113}]
["Generación Propia",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":15303772.516656114},15273795.315828186,15311897.949712321,15487629.118117059,15700135.867027519,15531397.737135919,92608628.504477113]
["Reserva de largo Plazo",672.27428571428572,9145.7557142857131,21819.24,52432.07,0,0,84069.34]
["Compensacion de Potencia",234.33,1983.48,1104.68,432.53,186.93,648.27,4590.2199999999993]
["Seguimiento de la Demanda",1028.1300000000001,5102.75,6807.67,38732.51,174175.57,154072.46,379919.08999999997]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratos",{"$f":"+SUM('GEN-522 Cos_Pot'!B25:B120)","v":15301837.7823704},{"$f":"+SUM('GEN-522 Cos_Pot'!C25:C120)","v":15257563.330113899},{"$f":"+SUM('GEN-522 Cos_Pot'!D25:D120)","v":15282166.359712321},{"$f":"+SUM('GEN-522 Cos_Pot'!E25:E120)","v":15396032.008117059},{"$f":"+SUM('GEN-522 Cos_Pot'!F25:F120)","v":15525773.367027519},{"$f":"+SUM('GEN-522 Cos_Pot'!G25:G120)","v":15376677.007135918},92140049.854477108]
["Hydro Caisan No. 05-08 (17,048)",539057.75999999989,539057.75999999989,539057.75999999989,539057.75999999989,539057.75999999989,539057.75999999989,3234346.5599999991]
["Enel Fortuna No. 06-08 (26,95)",323400,323400,323400,323400,323400,323400,1940400]
["Electrón Inv. No. 07-08 (34,65)",519750,519750,519750,519750,519750,519750,3118500]
["AES No.08-08 (31,57)",315700,315700,315700,315700,315700,315700,1894200]
["Alternegy No.  09-08 (61,6)",1724800,1724800,1724800,1724800,1724800,1724800,10348800]
["Bontex No. 10-08 (15,4)",431200,431200,431200,431200,431200,431200,2587200]
["Empresa Nacional de Energía No. 24-11 (Cesión)",68336.75,68336.75,68336.75,68336.75,68336.75,68336.75,{"$f":"+SUM(B31:G31)","v":410020.5}]
["Enel Fortuna No. 25-11",160399.98700000002,163548.94380000001,164926.61240000007,160990.41640000002,162171.27520000006,159612.74779999995,971649.98259999999]
["Electrogeneradora del Istmo No. 26-11",17442.643400000001,17609.3194,18092.679800000002,19034.3992,19476.090600000003,19634.432799999999,111289.5652]
["ESEPSA No. 27-11",42015.479999999996,42015.479999999996,42015.479999999996,42015.479999999996,42015.479999999996,42015.479999999996,252092.87999999995]
["Pedregalito No. 28-11",65951.555200000017,66555.411000000007,68393.232999999993,71963.858599999992,73617.898400000005,74221.75420000001,420703.71040000004]
["Río Chico No. 29-11",40445.209600000002,40815.527999999998,41942.583999999995,44132.292799999996,45146.643199999999,45516.961600000002,257999.21919999999]
["Alto Valle No. 30-11",38485.849600000009,38838.22800000001,39910.683999999994,41994.312799999992,42959.523199999996,43311.901600000005,245500.49920000002]
["Hidroecológica del Teribe No. 31-11",56669.5,56669.5,56669.5,56669.5,56669.5,56669.5,340017]
["Desarrollos Hidroeléctricos Corp. No. 32-11",13131.355499999998,13131.355499999998,13131.355499999998,13131.355499999998,13131.355499999998,13131.355499999998,78788.133000000002]
["Las Perlas Norte No. 33-11",71403.570000000007,71403.570000000007,71403.570000000007,71403.570000000007,71403.570000000007,71403.570000000007,428421.42000000004]
["Hidroeléctrica San Lorenzo No. 34-11",13330.65,13330.65,13330.65,13330.65,13330.65,13330.65,79983.899999999994]
["Caldera Energy Corp. No. 35-11",45082.254000000008,45282.264000000003,46682.334000000003,48702.435000000005,50282.514000000003,50762.538000000008,286794.33900000004]
["PASO ANCHO No. 86-11",0,0,0,0,0,0,0]
["Hidroecológica del Teribe No. 87-11",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",0,0,0,0,0,0,{"$f":"+SUM(B45:G45)","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",0,0,0,0,0,0,0]
["AES No. 117-12",1854000,1854000,1854000,1854000,1854000,1854000,11124000]
["HIDRO PIEDRA No. 118-12",12337.454964747078,12644.169508238814,13014.641574586967,13647.699817061164,14213.953738838032,14500.10540950436,80358.025012976417]
["Corp. Energ. Del Istmo No. 119-12",54530.375999999997,55428.995999999999,55259.844000000005,54604.38,55677.438000000002,56443.90800000001,331944.94200000004]
["Saltos del Francolí No. 121-12",7482.09,7482.09,7482.09,7482.09,7482.09,7482.09,44892.539999999994]
["ISTMUS HYDRO POWER CORP. No.02-13",0,0,0,0,0,0,{"$f":"+SUM(B53:G53)","v":0}]
["CALDERA ENERGY CORP. No.03-13",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",0,0,0,0,0,0,0]
["FOUNTAIN INTERTRADE CORP. No.05-13",0,0,0,0,0,0,0]
["HIDROIBERICA, S.A. No.06-13",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,0,0,0,0,0]
["HIDRONORTH CORP. No.09-13",0,0,0,0,0,0,0]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",0,0,0,0,0,0,0]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",0,0,0,0,0,0,0]
["CAFÉ DE ELETA, S.A. No.26-13",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No.28-13",0,0,0,0,0,0,0]
["GENERADORA RIO CHICO, S.A. No.29-13",0,0,0,0,0,0,0]
["GENERADORA ALTO VALLE, S.A. No.30-13",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No.31-13",0,0,0,0,0,0,0]
["Panama Solar2 No. 07-15",0,0,0,0,0,0,0]
["Solpac Investment No. 08-15",0,0,0,0,0,0,0]
["GAS NATURAL ATLÁNTICO No. 16-15",7610679.9999999991,7610679.9999999991,7610679.9999999991,7610679.9999999991,7610679.9999999991,7610679.9999999991,45664079.999999993]
["BAHÍA LAS MINAS CORP No. 05-20",69760.183599999989,111693.7328,82183.720599999986,32169.599999999995,59896.949999999983,62025.599999999999,{"$f":"+SUM(B71:G71)","v":417729.78699999989}]
["ELECTRON INVESTMENT, S.A. No. 07-20",3823.1300000000006,6166.01,4519.72,4911.46,3330.72,3446.4,26197.440000000002]
["ENEL FORTUNA, S.A. No. 08-20",77214.23,155100.97999999998,101378.77,136299.26999999999,55139.93,83947.92,609081.10000000009]
["FOUNTAIN HYDRO POWER CORP No. 10-20",3110.9499999999994,1282.28,0,0,0,2268.9899999999998,6662.2199999999993]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,38498.22,0,0,38498.22]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 07-21",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 08-21",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,0,0,0]
["HIDRO BOQUERÓN, S.A. No. 11-21",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 12-21",0,0,0,0,0,0,0]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",0,0,0,0,0,0,{"$f":"+SUM(B84:G84)","v":0}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",0,0,0,0,0,0,0]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 19-21",0,0,0,0,0,0,0]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",0,0,0,0,0,0,0]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",147771.00000000003,149853.60000000003,111964.57000000002,0,160776.00000000003,177737.16000000003,748102.33000000019]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",31461.627600000003,31765.6872,38898.604800000001,376816.09799999982,33930.764999999999,40673.556000000004,553546.3385999999]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",134393.99999999997,246074.40000000002,300153.59999999998,182868.06999999995,425700.00000000006,317196,1606386.07]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",175610.7,29940.639999999999,0,0,49280,0,254831.34000000003]
["PANAM GENERATING LTD No. 31-21",485073.97099999723,491412.48000000004,600695.60000000009,578442.34000000008,526693.38000000012,631128.12,3313445.890999998]
["SPARKLE POWER, S.A. No. 32-21",145392,0,0,0,153780,0,299172]
["TROPITÉRMICA, S.A. No. 33-21",2593.504905660347,2593.504905660347,3192.0060377358113,0,2743.1301886792453,3291.7562264150561,14413.902264150807]

{"sheet":"GEN-522 Gen","index":23,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Compra Mensual de Energía para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA "]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":353012.92572222475},360651.19036476791,348820.68698372052,355069.42457045999,333546.78032677324,361843.72711925965,{"$f":"+SUM(B8:G8)","v":2112944.7350872061}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":353012.92572222475},360651.19036476791,348820.68698372052,355069.42457045999,333546.78032677324,361843.72711925965,2112944.7350872061]
["Mercado Ocasional",{"$f":"+'GEN-522 Gen_P'!B16+'GEN-522 Gen_FP'!B16","v":29946.216238508787},{"$f":"+'GEN-522 Gen_P'!C16+'GEN-522 Gen_FP'!C16","v":20504.91955094444},{"$f":"+'GEN-522 Gen_P'!D16+'GEN-522 Gen_FP'!D16","v":20007.949642600568},{"$f":"+'GEN-522 Gen_P'!E16+'GEN-522 Gen_FP'!E16","v":20115.770068340156},{"$f":"+'GEN-522 Gen_P'!F16+'GEN-522 Gen_FP'!F16","v":11730.867075451781},{"$f":"+'GEN-522 Gen_P'!G16+'GEN-522 Gen_FP'!G16","v":8567.3641095839303},110873.08668542966]
[{"$f":"+'GEN-522 Gen_P'!A17","v":"Energía Transferencia ACP"},{"$f":"+'GEN-522 Gen_P'!B17+'GEN-522 Gen_FP'!B17","v":-868.99176908400818},{"$f":"+'GEN-522 Gen_P'!C17+'GEN-522 Gen_FP'!C17","v":-1057.0118851764373},{"$f":"+'GEN-522 Gen_P'!D17+'GEN-522 Gen_FP'!D17","v":-4666.3062808801069},{"$f":"+'GEN-522 Gen_P'!E17+'GEN-522 Gen_FP'!E17","v":-1197.5988413800774},{"$f":"+'GEN-522 Gen_P'!F17+'GEN-522 Gen_FP'!F17","v":-875.90093147846517},{"$f":"+'GEN-522 Gen_P'!G17+'GEN-522 Gen_FP'!G17","v":-1107.5453031243069},-9773.3550111234017]
[{"$f":"+'GEN-522 Gen_P'!A18","v":"Autoconsumo"},{"$f":"+'GEN-522 Gen_P'!B18+'GEN-522 Gen_FP'!B18","v":0},{"$f":"+'GEN-522 Gen_P'!C18+'GEN-522 Gen_FP'!C18","v":0},{"$f":"+'GEN-522 Gen_P'!D18+'GEN-522 Gen_FP'!D18","v":0},{"$f":"+'GEN-522 Gen_P'!E18+'GEN-522 Gen_FP'!E18","v":0},{"$f":"+'GEN-522 Gen_P'!F18+'GEN-522 Gen_FP'!F18","v":0},{"$f":"+'GEN-522 Gen_P'!G18+'GEN-522 Gen_FP'!G18","v":800.92572000000007},800.92572000000007]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"+SUM(B25:B120)","v":323935.70125279995},341203.28269899992,333479.04362200008,336151.25334349991,322691.81418279995,353582.98259280005,2011044.0776928999]
[{"$f":"+'GEN-522 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-522 Gen_P'!B25+'GEN-522 Gen_FP'!B25","v":7868.7508948999994},{"$f":"+'GEN-522 Gen_P'!C25+'GEN-522 Gen_FP'!C25","v":7840.2975357000032},{"$f":"+'GEN-522 Gen_P'!D25+'GEN-522 Gen_FP'!D25","v":7594.9827720999965},{"$f":"+'GEN-522 Gen_P'!E25+'GEN-522 Gen_FP'!E25","v":7654.6174928000046},{"$f":"+'GEN-522 Gen_P'!F25+'GEN-522 Gen_FP'!F25","v":7269.1963404999997},{"$f":"+'GEN-522 Gen_P'!G25+'GEN-522 Gen_FP'!G25","v":7953.6376517000062},46181.482687700016]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 06-08 (26,95)"},{"$f":"+'GEN-522 Gen_P'!B26+'GEN-522 Gen_FP'!B26","v":12439.162165600004},{"$f":"+'GEN-522 Gen_P'!C26+'GEN-522 Gen_FP'!C26","v":12394.182225799999},{"$f":"+'GEN-522 Gen_P'!D26+'GEN-522 Gen_FP'!D26","v":12006.381142400009},{"$f":"+'GEN-522 Gen_P'!E26+'GEN-522 Gen_FP'!E26","v":12100.65353160001},{"$f":"+'GEN-522 Gen_P'!F26+'GEN-522 Gen_FP'!F26","v":11491.36798340001},{"$f":"+'GEN-522 Gen_P'!G26+'GEN-522 Gen_FP'!G26","v":12573.353749599999},73005.100798400032]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-522 Gen_P'!B27+'GEN-522 Gen_FP'!B27","v":15993.208499},{"$f":"+'GEN-522 Gen_P'!C27+'GEN-522 Gen_FP'!C27","v":15935.377147300009},{"$f":"+'GEN-522 Gen_P'!D27+'GEN-522 Gen_FP'!D27","v":15436.775754099996},{"$f":"+'GEN-522 Gen_P'!E27+'GEN-522 Gen_FP'!E27","v":15557.983112500013},{"$f":"+'GEN-522 Gen_P'!F27+'GEN-522 Gen_FP'!F27","v":14774.615976799991},{"$f":"+'GEN-522 Gen_P'!G27+'GEN-522 Gen_FP'!G27","v":16165.740534100005},93863.701023800008]
[{"$f":"+'GEN-522 Pot'!A28","v":"AES No.08-08 (31,57)"},{"$f":"+'GEN-522 Gen_P'!B28+'GEN-522 Gen_FP'!B28","v":14571.589965899984},{"$f":"+'GEN-522 Gen_P'!C28+'GEN-522 Gen_FP'!C28","v":14518.899178599997},{"$f":"+'GEN-522 Gen_P'!D28+'GEN-522 Gen_FP'!D28","v":14064.617909800007},{"$f":"+'GEN-522 Gen_P'!E28+'GEN-522 Gen_FP'!E28","v":14175.051280199987},{"$f":"+'GEN-522 Gen_P'!F28+'GEN-522 Gen_FP'!F28","v":13461.316780200013},{"$f":"+'GEN-522 Gen_P'!G28+'GEN-522 Gen_FP'!G28","v":14728.785821199997},85520.260935899991]
[{"$f":"+'GEN-522 Pot'!A29","v":"Alternegy No.  09-08 (61,6)"},{"$f":"+'GEN-522 Gen_P'!B29+'GEN-522 Gen_FP'!B29","v":28432.370666200004},{"$f":"+'GEN-522 Gen_P'!C29+'GEN-522 Gen_FP'!C29","v":28329.55937380001},{"$f":"+'GEN-522 Gen_P'!D29+'GEN-522 Gen_FP'!D29","v":27443.156895200016},{"$f":"+'GEN-522 Gen_P'!E29+'GEN-522 Gen_FP'!E29","v":27658.636644800001},{"$f":"+'GEN-522 Gen_P'!F29+'GEN-522 Gen_FP'!F29","v":26265.983959599987},{"$f":"+'GEN-522 Gen_P'!G29+'GEN-522 Gen_FP'!G29","v":28739.094283000009},166868.80182260004]
[{"$f":"+'GEN-522 Pot'!A30","v":"Bontex No. 10-08 (15,4)"},{"$f":"+'GEN-522 Gen_P'!B30+'GEN-522 Gen_FP'!B30","v":7108.0926656999991},{"$f":"+'GEN-522 Gen_P'!C30+'GEN-522 Gen_FP'!C30","v":7082.3898453999991},{"$f":"+'GEN-522 Gen_P'!D30+'GEN-522 Gen_FP'!D30","v":6860.7892248000016},{"$f":"+'GEN-522 Gen_P'!E30+'GEN-522 Gen_FP'!E30","v":6914.6591612000029},{"$f":"+'GEN-522 Gen_P'!F30+'GEN-522 Gen_FP'!F30","v":6566.4959912999957},{"$f":"+'GEN-522 Gen_P'!G30+'GEN-522 Gen_FP'!G30","v":7184.7735705999985},41717.200459]
[{"$f":"+'GEN-522 Pot'!A31","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-522 Gen_P'!B31+'GEN-522 Gen_FP'!B31","v":3077.2502466000005},{"$f":"+'GEN-522 Gen_P'!C31+'GEN-522 Gen_FP'!C31","v":3066.1229267000003},{"$f":"+'GEN-522 Gen_P'!D31+'GEN-522 Gen_FP'!D31","v":2970.1871256999984},{"$f":"+'GEN-522 Gen_P'!E31+'GEN-522 Gen_FP'!E31","v":2993.5086124000004},{"$f":"+'GEN-522 Gen_P'!F31+'GEN-522 Gen_FP'!F31","v":2842.7810887000005},{"$f":"+'GEN-522 Gen_P'!G31+'GEN-522 Gen_FP'!G31","v":3110.4471024999998},{"$f":"+SUM(B31:G31)","v":18060.297102599998}]
[{"$f":"+'GEN-522 Pot'!A32","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-522 Gen_P'!B32+'GEN-522 Gen_FP'!B32","v":9084.0408833999973},{"$f":"+'GEN-522 Gen_P'!C32+'GEN-522 Gen_FP'!C32","v":9051.1930419000018},{"$f":"+'GEN-522 Gen_P'!D32+'GEN-522 Gen_FP'!D32","v":8767.9906167000063},{"$f":"+'GEN-522 Gen_P'!E32+'GEN-522 Gen_FP'!E32","v":8836.835627599994},{"$f":"+'GEN-522 Gen_P'!F32+'GEN-522 Gen_FP'!F32","v":8391.8880671000006},{"$f":"+'GEN-522 Gen_P'!G32+'GEN-522 Gen_FP'!G32","v":9182.0379839000016},53313.986220599996]
[{"$f":"+'GEN-522 Pot'!A33","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-522 Gen_P'!B33+'GEN-522 Gen_FP'!B33","v":384.65858890000015},{"$f":"+'GEN-522 Gen_P'!C33+'GEN-522 Gen_FP'!C33","v":383.26766659999993},{"$f":"+'GEN-522 Gen_P'!D33+'GEN-522 Gen_FP'!D33","v":371.27561870000005},{"$f":"+'GEN-522 Gen_P'!E33+'GEN-522 Gen_FP'!E33","v":374.1908211999999},{"$f":"+'GEN-522 Gen_P'!F33+'GEN-522 Gen_FP'!F33","v":355.34976670000009},{"$f":"+'GEN-522 Gen_P'!G33+'GEN-522 Gen_FP'!G33","v":388.80822070000011},2257.5506828000002]
[{"$f":"+'GEN-522 Pot'!A34","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-522 Gen_P'!B34+'GEN-522 Gen_FP'!B34","v":1686.334980399999},{"$f":"+'GEN-522 Gen_P'!C34+'GEN-522 Gen_FP'!C34","v":1680.2372048},{"$f":"+'GEN-522 Gen_P'!D34+'GEN-522 Gen_FP'!D34","v":1627.664328599999},{"$f":"+'GEN-522 Gen_P'!E34+'GEN-522 Gen_FP'!E34","v":1640.4445142},{"$f":"+'GEN-522 Gen_P'!F34+'GEN-522 Gen_FP'!F34","v":1557.8457423},{"$f":"+'GEN-522 Gen_P'!G34+'GEN-522 Gen_FP'!G34","v":1704.5268795000018},9897.0536497999983]
[{"$f":"+'GEN-522 Pot'!A35","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-522 Gen_P'!B35+'GEN-522 Gen_FP'!B35","v":1211.8190235999998},{"$f":"+'GEN-522 Gen_P'!C35+'GEN-522 Gen_FP'!C35","v":1207.4370929999995},{"$f":"+'GEN-522 Gen_P'!D35+'GEN-522 Gen_FP'!D35","v":1169.6576410000002},{"$f":"+'GEN-522 Gen_P'!E35+'GEN-522 Gen_FP'!E35","v":1178.8416258000007},{"$f":"+'GEN-522 Gen_P'!F35+'GEN-522 Gen_FP'!F35","v":1119.4852301000005},{"$f":"+'GEN-522 Gen_P'!G35+'GEN-522 Gen_FP'!G35","v":1224.8919230000008},7112.132536500003]
[{"$f":"+'GEN-522 Pot'!A36","v":"Río Chico No. 29-11"},{"$f":"+'GEN-522 Gen_P'!B36+'GEN-522 Gen_FP'!B36","v":743.15570319999938},{"$f":"+'GEN-522 Gen_P'!C36+'GEN-522 Gen_FP'!C36","v":740.46845729999995},{"$f":"+'GEN-522 Gen_P'!D36+'GEN-522 Gen_FP'!D36","v":717.29996900000026},{"$f":"+'GEN-522 Gen_P'!E36+'GEN-522 Gen_FP'!E36","v":722.93210449999992},{"$f":"+'GEN-522 Gen_P'!F36+'GEN-522 Gen_FP'!F36","v":686.53141890000018},{"$f":"+'GEN-522 Gen_P'!G36+'GEN-522 Gen_FP'!G36","v":751.17274240000029},4361.5603953]
[{"$f":"+'GEN-522 Pot'!A37","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-522 Gen_P'!B37+'GEN-522 Gen_FP'!B37","v":707.15367599999968},{"$f":"+'GEN-522 Gen_P'!C37+'GEN-522 Gen_FP'!C37","v":704.59661300000005},{"$f":"+'GEN-522 Gen_P'!D37+'GEN-522 Gen_FP'!D37","v":682.55051560000004},{"$f":"+'GEN-522 Gen_P'!E37+'GEN-522 Gen_FP'!E37","v":687.90980510000009},{"$f":"+'GEN-522 Gen_P'!F37+'GEN-522 Gen_FP'!F37","v":653.27254419999986},{"$f":"+'GEN-522 Gen_P'!G37+'GEN-522 Gen_FP'!G37","v":714.78233090000003},4150.2654848000002]
[{"$f":"+'GEN-522 Pot'!A38","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-522 Gen_P'!B38+'GEN-522 Gen_FP'!B38","v":3077.2502466000005},{"$f":"+'GEN-522 Gen_P'!C38+'GEN-522 Gen_FP'!C38","v":3066.1229267000003},{"$f":"+'GEN-522 Gen_P'!D38+'GEN-522 Gen_FP'!D38","v":2970.1871256999984},{"$f":"+'GEN-522 Gen_P'!E38+'GEN-522 Gen_FP'!E38","v":2993.5086124000004},{"$f":"+'GEN-522 Gen_P'!F38+'GEN-522 Gen_FP'!F38","v":2842.7810887000005},{"$f":"+'GEN-522 Gen_P'!G38+'GEN-522 Gen_FP'!G38","v":3110.4471024999998},18060.297102599998]
[{"$f":"+'GEN-522 Pot'!A39","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-522 Gen_P'!B39+'GEN-522 Gen_FP'!B39","v":585.60067519999996},{"$f":"+'GEN-522 Gen_P'!C39+'GEN-522 Gen_FP'!C39","v":583.4831463999999},{"$f":"+'GEN-522 Gen_P'!D39+'GEN-522 Gen_FP'!D39","v":565.22656590000008},{"$f":"+'GEN-522 Gen_P'!E39+'GEN-522 Gen_FP'!E39","v":569.6646442},{"$f":"+'GEN-522 Gen_P'!F39+'GEN-522 Gen_FP'!F39","v":540.98119930000007},{"$f":"+'GEN-522 Gen_P'!G39+'GEN-522 Gen_FP'!G39","v":591.91803670000036},3436.8742677000005]
[{"$f":"+'GEN-522 Pot'!A40","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-522 Gen_P'!B40+'GEN-522 Gen_FP'!B40","v":3661.9277939000044},{"$f":"+'GEN-522 Gen_P'!C40+'GEN-522 Gen_FP'!C40","v":3648.686284200001},{"$f":"+'GEN-522 Gen_P'!D40+'GEN-522 Gen_FP'!D40","v":3534.5226810999993},{"$f":"+'GEN-522 Gen_P'!E40+'GEN-522 Gen_FP'!E40","v":3562.2752477999984},{"$f":"+'GEN-522 Gen_P'!F40+'GEN-522 Gen_FP'!F40","v":3382.9094940999994},{"$f":"+'GEN-522 Gen_P'!G40+'GEN-522 Gen_FP'!G40","v":3701.432052999995},21491.753554099996]
[{"$f":"+'GEN-522 Pot'!A41","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-522 Gen_P'!B41+'GEN-522 Gen_FP'!B41","v":410.19694940000011},{"$f":"+'GEN-522 Gen_P'!C41+'GEN-522 Gen_FP'!C41","v":408.71368160000009},{"$f":"+'GEN-522 Gen_P'!D41+'GEN-522 Gen_FP'!D41","v":395.92545300000006},{"$f":"+'GEN-522 Gen_P'!E41+'GEN-522 Gen_FP'!E41","v":399.0342045000001},{"$f":"+'GEN-522 Gen_P'!F41+'GEN-522 Gen_FP'!F41","v":378.94225080000035},{"$f":"+'GEN-522 Gen_P'!G41+'GEN-522 Gen_FP'!G41","v":414.62208399999963},2407.4346233000001]
[{"$f":"+'GEN-522 Pot'!A42","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-522 Gen_P'!B42+'GEN-522 Gen_FP'!B42","v":923.17507419999913},{"$f":"+'GEN-522 Gen_P'!C42+'GEN-522 Gen_FP'!C42","v":919.83687710000072},{"$f":"+'GEN-522 Gen_P'!D42+'GEN-522 Gen_FP'!D42","v":891.05613919999996},{"$f":"+'GEN-522 Gen_P'!E42+'GEN-522 Gen_FP'!E42","v":898.05258519999973},{"$f":"+'GEN-522 Gen_P'!F42+'GEN-522 Gen_FP'!F42","v":852.83432639999955},{"$f":"+'GEN-522 Gen_P'!G42+'GEN-522 Gen_FP'!G42","v":933.13413119999996},5418.0891333]
[{"$f":"+'GEN-522 Pot'!A43","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-522 Gen_P'!B43+'GEN-522 Gen_FP'!B43","v":960.05407379999963},{"$f":"+'GEN-522 Gen_P'!C43+'GEN-522 Gen_FP'!C43","v":956.58252540000024},{"$f":"+'GEN-522 Gen_P'!D43+'GEN-522 Gen_FP'!D43","v":944.47228260000065},{"$f":"+'GEN-522 Gen_P'!E43+'GEN-522 Gen_FP'!E43","v":969.84829870000044},{"$f":"+'GEN-522 Gen_P'!F43+'GEN-522 Gen_FP'!F43","v":903.9591877999992},{"$f":"+'GEN-522 Gen_P'!G43+'GEN-522 Gen_FP'!G43","v":970.41097549999972},5705.3273438000006]
[{"$f":"+'GEN-522 Pot'!A44","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-522 Gen_P'!B44+'GEN-522 Gen_FP'!B44","v":1223.1458170000005},{"$f":"+'GEN-522 Gen_P'!C44+'GEN-522 Gen_FP'!C44","v":1195.7281551999988},{"$f":"+'GEN-522 Gen_P'!D44+'GEN-522 Gen_FP'!D44","v":1158.3150650000002},{"$f":"+'GEN-522 Gen_P'!E44+'GEN-522 Gen_FP'!E44","v":1189.8601808000005},{"$f":"+'GEN-522 Gen_P'!F44+'GEN-522 Gen_FP'!F44","v":1108.6291929000004},{"$f":"+'GEN-522 Gen_P'!G44+'GEN-522 Gen_FP'!G44","v":1213.0137201999996},7088.6921310999996]
[{"$f":"+'GEN-522 Pot'!A45","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-522 Gen_P'!B45+'GEN-522 Gen_FP'!B45","v":1621.9462230999998},{"$f":"+'GEN-522 Gen_P'!C45+'GEN-522 Gen_FP'!C45","v":1110.4387935999996},{"$f":"+'GEN-522 Gen_P'!D45+'GEN-522 Gen_FP'!D45","v":572.40547400000003},{"$f":"+'GEN-522 Gen_P'!E45+'GEN-522 Gen_FP'!E45","v":673.17497140000023},{"$f":"+'GEN-522 Gen_P'!F45+'GEN-522 Gen_FP'!F45","v":937.31039609999971},{"$f":"+'GEN-522 Gen_P'!G45+'GEN-522 Gen_FP'!G45","v":7753.0052940999976},{"$f":"+SUM(B45:G45)","v":12668.281152299996}]
[{"$f":"+'GEN-522 Pot'!A46","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-522 Gen_P'!B46+'GEN-522 Gen_FP'!B46","v":1641.1519781000009},{"$f":"+'GEN-522 Gen_P'!C46+'GEN-522 Gen_FP'!C46","v":1146.7787691000003},{"$f":"+'GEN-522 Gen_P'!D46+'GEN-522 Gen_FP'!D46","v":388.90997379999999},{"$f":"+'GEN-522 Gen_P'!E46+'GEN-522 Gen_FP'!E46","v":586.97738459999994},{"$f":"+'GEN-522 Gen_P'!F46+'GEN-522 Gen_FP'!F46","v":732.01656760000014},{"$f":"+'GEN-522 Gen_P'!G46+'GEN-522 Gen_FP'!G46","v":7552.4433364999968},12048.278009699998]
[{"$f":"+'GEN-522 Pot'!A47","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-522 Gen_P'!B47+'GEN-522 Gen_FP'!B47","v":851.90520389999995},{"$f":"+'GEN-522 Gen_P'!C47+'GEN-522 Gen_FP'!C47","v":619.22912710000026},{"$f":"+'GEN-522 Gen_P'!D47+'GEN-522 Gen_FP'!D47","v":321.2659865},{"$f":"+'GEN-522 Gen_P'!E47+'GEN-522 Gen_FP'!E47","v":368.38672039999994},{"$f":"+'GEN-522 Gen_P'!F47+'GEN-522 Gen_FP'!F47","v":478.80068480000023},{"$f":"+'GEN-522 Gen_P'!G47+'GEN-522 Gen_FP'!G47","v":4179.8606465000003},6819.4483692000003]
[{"$f":"+'GEN-522 Pot'!A48","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-522 Gen_P'!B48+'GEN-522 Gen_FP'!B48","v":588.60417710000002},{"$f":"+'GEN-522 Gen_P'!C48+'GEN-522 Gen_FP'!C48","v":397.03915340000015},{"$f":"+'GEN-522 Gen_P'!D48+'GEN-522 Gen_FP'!D48","v":158.26251450000004},{"$f":"+'GEN-522 Gen_P'!E48+'GEN-522 Gen_FP'!E48","v":218.25762570000006},{"$f":"+'GEN-522 Gen_P'!F48+'GEN-522 Gen_FP'!F48","v":260.04271260000013},{"$f":"+'GEN-522 Gen_P'!G48+'GEN-522 Gen_FP'!G48","v":2438.3528000999995},4060.5589834000002]
[{"$f":"+'GEN-522 Pot'!A49","v":"AES No. 117-12"},{"$f":"+'GEN-522 Gen_P'!B49+'GEN-522 Gen_FP'!B49","v":85574.050671700039},{"$f":"+'GEN-522 Gen_P'!C49+'GEN-522 Gen_FP'!C49","v":85264.615388899983},{"$f":"+'GEN-522 Gen_P'!D49+'GEN-522 Gen_FP'!D49","v":82596.774163599985},{"$f":"+'GEN-522 Gen_P'!E49+'GEN-522 Gen_FP'!E49","v":83245.31223700002},{"$f":"+'GEN-522 Gen_P'!F49+'GEN-522 Gen_FP'!F49","v":79053.78938529997},{"$f":"+'GEN-522 Gen_P'!G49+'GEN-522 Gen_FP'!G49","v":86497.209092400008},502231.75093890005]
[{"$f":"+'GEN-522 Pot'!A50","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-522 Gen_P'!B50+'GEN-522 Gen_FP'!B50","v":494.61247469999989},{"$f":"+'GEN-522 Gen_P'!C50+'GEN-522 Gen_FP'!C50","v":492.82395789999993},{"$f":"+'GEN-522 Gen_P'!D50+'GEN-522 Gen_FP'!D50","v":477.40400869999985},{"$f":"+'GEN-522 Gen_P'!E50+'GEN-522 Gen_FP'!E50","v":481.15251699999976},{"$f":"+'GEN-522 Gen_P'!F50+'GEN-522 Gen_FP'!F50","v":456.92578559999976},{"$f":"+'GEN-522 Gen_P'!G50+'GEN-522 Gen_FP'!G50","v":499.94827090000069},2902.8670148000001]
[{"$f":"+'GEN-522 Pot'!A51","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-522 Gen_P'!B51+'GEN-522 Gen_FP'!B51","v":2439.8297309999998},{"$f":"+'GEN-522 Gen_P'!C51+'GEN-522 Gen_FP'!C51","v":2431.0073190999992},{"$f":"+'GEN-522 Gen_P'!D51+'GEN-522 Gen_FP'!D51","v":2354.9436244999988},{"$f":"+'GEN-522 Gen_P'!E51+'GEN-522 Gen_FP'!E51","v":2373.4343064999985},{"$f":"+'GEN-522 Gen_P'!F51+'GEN-522 Gen_FP'!F51","v":2253.9284298999992},{"$f":"+'GEN-522 Gen_P'!G51+'GEN-522 Gen_FP'!G51","v":2466.1502003999976},14319.293611399993]
[{"$f":"+'GEN-522 Pot'!A52","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-522 Gen_P'!B52+'GEN-522 Gen_FP'!B52","v":255.24514579999988},{"$f":"+'GEN-522 Gen_P'!C52+'GEN-522 Gen_FP'!C52","v":254.32218099999997},{"$f":"+'GEN-522 Gen_P'!D52+'GEN-522 Gen_FP'!D52","v":246.36470380000006},{"$f":"+'GEN-522 Gen_P'!E52+'GEN-522 Gen_FP'!E52","v":248.29912469999999},{"$f":"+'GEN-522 Gen_P'!F52+'GEN-522 Gen_FP'!F52","v":235.79690210000007},{"$f":"+'GEN-522 Gen_P'!G52+'GEN-522 Gen_FP'!G52","v":257.9986869999999},1498.0267443999996]
[{"$f":"+'GEN-522 Pot'!A53","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-522 Gen_P'!B53+'GEN-522 Gen_FP'!B53","v":1064.5984241000006},{"$f":"+'GEN-522 Gen_P'!C53+'GEN-522 Gen_FP'!C53","v":1010.9881557000006},{"$f":"+'GEN-522 Gen_P'!D53+'GEN-522 Gen_FP'!D53","v":1035.4891161999997},{"$f":"+'GEN-522 Gen_P'!E53+'GEN-522 Gen_FP'!E53","v":938.5078304999995},{"$f":"+'GEN-522 Gen_P'!F53+'GEN-522 Gen_FP'!F53","v":879.05767060000062},{"$f":"+'GEN-522 Gen_P'!G53+'GEN-522 Gen_FP'!G53","v":974.60986949999972},{"$f":"+SUM(B53:G53)","v":5903.2510666000016}]
[{"$f":"+'GEN-522 Pot'!A54","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-522 Gen_P'!B54+'GEN-522 Gen_FP'!B54","v":1204.6832380999997},{"$f":"+'GEN-522 Gen_P'!C54+'GEN-522 Gen_FP'!C54","v":2133.914862799998},{"$f":"+'GEN-522 Gen_P'!D54+'GEN-522 Gen_FP'!D54","v":2497.0599725000011},{"$f":"+'GEN-522 Gen_P'!E54+'GEN-522 Gen_FP'!E54","v":3385.4889655999978},{"$f":"+'GEN-522 Gen_P'!F54+'GEN-522 Gen_FP'!F54","v":2065.8878625999992},{"$f":"+'GEN-522 Gen_P'!G54+'GEN-522 Gen_FP'!G54","v":676.48841970000001},11963.523321299994]
[{"$f":"+'GEN-522 Pot'!A55","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-522 Gen_P'!B55+'GEN-522 Gen_FP'!B55","v":401.56107829999985},{"$f":"+'GEN-522 Gen_P'!C55+'GEN-522 Gen_FP'!C55","v":666.84839440000019},{"$f":"+'GEN-522 Gen_P'!D55+'GEN-522 Gen_FP'!D55","v":985.68156919999967},{"$f":"+'GEN-522 Gen_P'!E55+'GEN-522 Gen_FP'!E55","v":1171.9000278000003},{"$f":"+'GEN-522 Gen_P'!F55+'GEN-522 Gen_FP'!F55","v":789.89830089999975},{"$f":"+'GEN-522 Gen_P'!G55+'GEN-522 Gen_FP'!G55","v":338.24421080000019},4354.1335814000004]
[{"$f":"+'GEN-522 Pot'!A56","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-522 Gen_P'!B56+'GEN-522 Gen_FP'!B56","v":5067.2854110000007},{"$f":"+'GEN-522 Gen_P'!C56+'GEN-522 Gen_FP'!C56","v":5627.6485739999989},{"$f":"+'GEN-522 Gen_P'!D56+'GEN-522 Gen_FP'!D56","v":8035.1424962000092},{"$f":"+'GEN-522 Gen_P'!E56+'GEN-522 Gen_FP'!E56","v":10776.855505099995},{"$f":"+'GEN-522 Gen_P'!F56+'GEN-522 Gen_FP'!F56","v":6742.8533106000004},{"$f":"+'GEN-522 Gen_P'!G56+'GEN-522 Gen_FP'!G56","v":4198.6137177000028},40448.399014600014]
[{"$f":"+'GEN-522 Pot'!A57","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-522 Gen_P'!B57+'GEN-522 Gen_FP'!B57","v":109.76002890000007},{"$f":"+'GEN-522 Gen_P'!C57+'GEN-522 Gen_FP'!C57","v":176.04797660000003},{"$f":"+'GEN-522 Gen_P'!D57+'GEN-522 Gen_FP'!D57","v":210.27873379999986},{"$f":"+'GEN-522 Gen_P'!E57+'GEN-522 Gen_FP'!E57","v":263.02645029999996},{"$f":"+'GEN-522 Gen_P'!F57+'GEN-522 Gen_FP'!F57","v":226.03243670000001},{"$f":"+'GEN-522 Gen_P'!G57+'GEN-522 Gen_FP'!G57","v":232.71201569999985},1217.8576419999999]
[{"$f":"+'GEN-522 Pot'!A58","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-522 Gen_P'!B58+'GEN-522 Gen_FP'!B58","v":0},{"$f":"+'GEN-522 Gen_P'!C58+'GEN-522 Gen_FP'!C58","v":0},{"$f":"+'GEN-522 Gen_P'!D58+'GEN-522 Gen_FP'!D58","v":262.84841809999983},{"$f":"+'GEN-522 Gen_P'!E58+'GEN-522 Gen_FP'!E58","v":1302.1111415000003},{"$f":"+'GEN-522 Gen_P'!F58+'GEN-522 Gen_FP'!F58","v":486.09126059999943},{"$f":"+'GEN-522 Gen_P'!G58+'GEN-522 Gen_FP'!G58","v":541.19073700000035},2592.2415572]
[{"$f":"+'GEN-522 Pot'!A59","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-522 Gen_P'!B59+'GEN-522 Gen_FP'!B59","v":128.49954630000002},{"$f":"+'GEN-522 Gen_P'!C59+'GEN-522 Gen_FP'!C59","v":149.37404009999989},{"$f":"+'GEN-522 Gen_P'!D59+'GEN-522 Gen_FP'!D59","v":178.73692440000002},{"$f":"+'GEN-522 Gen_P'!E59+'GEN-522 Gen_FP'!E59","v":177.08711319999986},{"$f":"+'GEN-522 Gen_P'!F59+'GEN-522 Gen_FP'!F59","v":162.84057349999995},{"$f":"+'GEN-522 Gen_P'!G59+'GEN-522 Gen_FP'!G59","v":135.29768430000001},931.83588179999981]
[{"$f":"+'GEN-522 Pot'!A60","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-522 Gen_P'!B60+'GEN-522 Gen_FP'!B60","v":513.9981812000002},{"$f":"+'GEN-522 Gen_P'!C60+'GEN-522 Gen_FP'!C60","v":872.23770130000025},{"$f":"+'GEN-522 Gen_P'!D60+'GEN-522 Gen_FP'!D60","v":859.51432809999983},{"$f":"+'GEN-522 Gen_P'!E60+'GEN-522 Gen_FP'!E60","v":638.6630639},{"$f":"+'GEN-522 Gen_P'!F60+'GEN-522 Gen_FP'!F60","v":794.75921199999971},{"$f":"+'GEN-522 Gen_P'!G60+'GEN-522 Gen_FP'!G60","v":587.19194940000023},4266.3644359]
[{"$f":"+'GEN-522 Pot'!A61","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-522 Gen_P'!B61+'GEN-522 Gen_FP'!B61","v":200.78053879999987},{"$f":"+'GEN-522 Gen_P'!C61+'GEN-522 Gen_FP'!C61","v":200.05451779999993},{"$f":"+'GEN-522 Gen_P'!D61+'GEN-522 Gen_FP'!D61","v":197.13631410000013},{"$f":"+'GEN-522 Gen_P'!E61+'GEN-522 Gen_FP'!E61","v":146.46505300000004},{"$f":"+'GEN-522 Gen_P'!F61+'GEN-522 Gen_FP'!F61","v":182.28422330000006},{"$f":"+'GEN-522 Gen_P'!G61+'GEN-522 Gen_FP'!G61","v":202.94652489999982},1129.6671718999999]
[{"$f":"+'GEN-522 Pot'!A62","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-522 Gen_P'!B62+'GEN-522 Gen_FP'!B62","v":61.577314399999977},{"$f":"+'GEN-522 Gen_P'!C62+'GEN-522 Gen_FP'!C62","v":65.351144900000037},{"$f":"+'GEN-522 Gen_P'!D62+'GEN-522 Gen_FP'!D62","v":62.121328399999953},{"$f":"+'GEN-522 Gen_P'!E62+'GEN-522 Gen_FP'!E62","v":63.098509300000018},{"$f":"+'GEN-522 Gen_P'!F62+'GEN-522 Gen_FP'!F62","v":88.912061499999993},{"$f":"+'GEN-522 Gen_P'!G62+'GEN-522 Gen_FP'!G62","v":73.741904600000012},414.8022631]
[{"$f":"+'GEN-522 Pot'!A63","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-522 Gen_P'!B63+'GEN-522 Gen_FP'!B63","v":2981.1894511999999},{"$f":"+'GEN-522 Gen_P'!C63+'GEN-522 Gen_FP'!C63","v":3558.2202495000015},{"$f":"+'GEN-522 Gen_P'!D63+'GEN-522 Gen_FP'!D63","v":3349.156629799998},{"$f":"+'GEN-522 Gen_P'!E63+'GEN-522 Gen_FP'!E63","v":3184.9683399999994},{"$f":"+'GEN-522 Gen_P'!F63+'GEN-522 Gen_FP'!F63","v":3926.4490684999996},{"$f":"+'GEN-522 Gen_P'!G63+'GEN-522 Gen_FP'!G63","v":2699.9725930999994},19699.956332099999]
[{"$f":"+'GEN-522 Pot'!A64","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-522 Gen_P'!B64+'GEN-522 Gen_FP'!B64","v":1238.6820761999998},{"$f":"+'GEN-522 Gen_P'!C64+'GEN-522 Gen_FP'!C64","v":1580.9641731999998},{"$f":"+'GEN-522 Gen_P'!D64+'GEN-522 Gen_FP'!D64","v":1558.1654234000005},{"$f":"+'GEN-522 Gen_P'!E64+'GEN-522 Gen_FP'!E64","v":1830.1172092999991},{"$f":"+'GEN-522 Gen_P'!F64+'GEN-522 Gen_FP'!F64","v":1752.6020444000012},{"$f":"+'GEN-522 Gen_P'!G64+'GEN-522 Gen_FP'!G64","v":916.23591760000045},8876.7668441000005]
[{"$f":"+'GEN-522 Pot'!A65","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-522 Gen_P'!B65+'GEN-522 Gen_FP'!B65","v":763.76917229999992},{"$f":"+'GEN-522 Gen_P'!C65+'GEN-522 Gen_FP'!C65","v":974.3436877000006},{"$f":"+'GEN-522 Gen_P'!D65+'GEN-522 Gen_FP'!D65","v":959.85559679999903},{"$f":"+'GEN-522 Gen_P'!E65+'GEN-522 Gen_FP'!E65","v":1127.0714833000004},{"$f":"+'GEN-522 Gen_P'!F65+'GEN-522 Gen_FP'!F65","v":1079.6811781000004},{"$f":"+'GEN-522 Gen_P'!G65+'GEN-522 Gen_FP'!G65","v":565.46034200000031},5470.1814602000013]
[{"$f":"+'GEN-522 Pot'!A66","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-522 Gen_P'!B66+'GEN-522 Gen_FP'!B66","v":1091.1199178999991},{"$f":"+'GEN-522 Gen_P'!C66+'GEN-522 Gen_FP'!C66","v":1423.9880622000001},{"$f":"+'GEN-522 Gen_P'!D66+'GEN-522 Gen_FP'!D66","v":1408.9343478999997},{"$f":"+'GEN-522 Gen_P'!E66+'GEN-522 Gen_FP'!E66","v":1493.4092259000004},{"$f":"+'GEN-522 Gen_P'!F66+'GEN-522 Gen_FP'!F66","v":1259.1938284999997},{"$f":"+'GEN-522 Gen_P'!G66+'GEN-522 Gen_FP'!G66","v":707.68620100000044},7384.3315833999986]
[{"$f":"+'GEN-522 Pot'!A67","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-522 Gen_P'!B67+'GEN-522 Gen_FP'!B67","v":2711.5527263999998},{"$f":"+'GEN-522 Gen_P'!C67+'GEN-522 Gen_FP'!C67","v":4666.6832450999991},{"$f":"+'GEN-522 Gen_P'!D67+'GEN-522 Gen_FP'!D67","v":5536.0777457999993},{"$f":"+'GEN-522 Gen_P'!E67+'GEN-522 Gen_FP'!E67","v":2326.7468874000006},{"$f":"+'GEN-522 Gen_P'!F67+'GEN-522 Gen_FP'!F67","v":4770.005021699998},{"$f":"+'GEN-522 Gen_P'!G67+'GEN-522 Gen_FP'!G67","v":1466.356300799999},21477.421927199994]
[{"$f":"+'GEN-522 Pot'!A68","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-522 Gen_P'!B68+'GEN-522 Gen_FP'!B68","v":1094.1996979999994},{"$f":"+'GEN-522 Gen_P'!C68+'GEN-522 Gen_FP'!C68","v":1063.8657578},{"$f":"+'GEN-522 Gen_P'!D68+'GEN-522 Gen_FP'!D68","v":1145.9680550999992},{"$f":"+'GEN-522 Gen_P'!E68+'GEN-522 Gen_FP'!E68","v":1197.9560595999997},{"$f":"+'GEN-522 Gen_P'!F68+'GEN-522 Gen_FP'!F68","v":975.06896840000013},{"$f":"+'GEN-522 Gen_P'!G68+'GEN-522 Gen_FP'!G68","v":1511.9319708999997},6988.9905097999981]
[{"$f":"+'GEN-522 Pot'!A69","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-522 Gen_P'!B69+'GEN-522 Gen_FP'!B69","v":172.88722239999998},{"$f":"+'GEN-522 Gen_P'!C69+'GEN-522 Gen_FP'!C69","v":188.12061400000002},{"$f":"+'GEN-522 Gen_P'!D69+'GEN-522 Gen_FP'!D69","v":157.06013659999996},{"$f":"+'GEN-522 Gen_P'!E69+'GEN-522 Gen_FP'!E69","v":159.23690519999997},{"$f":"+'GEN-522 Gen_P'!F69+'GEN-522 Gen_FP'!F69","v":104.4361904},{"$f":"+'GEN-522 Gen_P'!G69+'GEN-522 Gen_FP'!G69","v":213.8149542000001},995.55602279999994]
[{"$f":"+'GEN-522 Pot'!A70","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-522 Gen_P'!B70+'GEN-522 Gen_FP'!B70","v":90466.633935399965},{"$f":"+'GEN-522 Gen_P'!C70+'GEN-522 Gen_FP'!C70","v":90139.507099299968},{"$f":"+'GEN-522 Gen_P'!D70+'GEN-522 Gen_FP'!D70","v":87319.135579499984},{"$f":"+'GEN-522 Gen_P'!E70+'GEN-522 Gen_FP'!E70","v":88004.75295770001},{"$f":"+'GEN-522 Gen_P'!F70+'GEN-522 Gen_FP'!F70","v":83573.585325700013},{"$f":"+'GEN-522 Gen_P'!G70+'GEN-522 Gen_FP'!G70","v":91442.572716900031},530946.18761449994]
[{"$f":"+'GEN-522 Pot'!A71","v":"BAHÍA LAS MINAS CORP No. 05-20"},{"$f":"+'GEN-522 Gen_P'!B71+'GEN-522 Gen_FP'!B71","v":0},{"$f":"+'GEN-522 Gen_P'!C71+'GEN-522 Gen_FP'!C71","v":0},{"$f":"+'GEN-522 Gen_P'!D71+'GEN-522 Gen_FP'!D71","v":0},{"$f":"+'GEN-522 Gen_P'!E71+'GEN-522 Gen_FP'!E71","v":0},{"$f":"+'GEN-522 Gen_P'!F71+'GEN-522 Gen_FP'!F71","v":0},{"$f":"+'GEN-522 Gen_P'!G71+'GEN-522 Gen_FP'!G71","v":0},{"$f":"+SUM(B71:G71)","v":0}]
[{"$f":"+'GEN-522 Pot'!A72","v":"ELECTRON INVESTMENT, S.A. No. 07-20"},{"$f":"+'GEN-522 Gen_P'!B72+'GEN-522 Gen_FP'!B72","v":0},{"$f":"+'GEN-522 Gen_P'!C72+'GEN-522 Gen_FP'!C72","v":0},{"$f":"+'GEN-522 Gen_P'!D72+'GEN-522 Gen_FP'!D72","v":0},{"$f":"+'GEN-522 Gen_P'!E72+'GEN-522 Gen_FP'!E72","v":0},{"$f":"+'GEN-522 Gen_P'!F72+'GEN-522 Gen_FP'!F72","v":0},{"$f":"+'GEN-522 Gen_P'!G72+'GEN-522 Gen_FP'!G72","v":0},0]
[{"$f":"+'GEN-522 Pot'!A73","v":"ENEL FORTUNA, S.A. No. 08-20"},{"$f":"+'GEN-522 Gen_P'!B73+'GEN-522 Gen_FP'!B73","v":0},{"$f":"+'GEN-522 Gen_P'!C73+'GEN-522 Gen_FP'!C73","v":0},{"$f":"+'GEN-522 Gen_P'!D73+'GEN-522 Gen_FP'!D73","v":0},{"$f":"+'GEN-522 Gen_P'!E73+'GEN-522 Gen_FP'!E73","v":0},{"$f":"+'GEN-522 Gen_P'!F73+'GEN-522 Gen_FP'!F73","v":0},{"$f":"+'GEN-522 Gen_P'!G73+'GEN-522 Gen_FP'!G73","v":0},0]
[{"$f":"+'GEN-522 Pot'!A74","v":"FOUNTAIN HYDRO POWER CORP No. 10-20"},{"$f":"+'GEN-522 Gen_P'!B74+'GEN-522 Gen_FP'!B74","v":0},{"$f":"+'GEN-522 Gen_P'!C74+'GEN-522 Gen_FP'!C74","v":0},{"$f":"+'GEN-522 Gen_P'!D74+'GEN-522 Gen_FP'!D74","v":0},{"$f":"+'GEN-522 Gen_P'!E74+'GEN-522 Gen_FP'!E74","v":0},{"$f":"+'GEN-522 Gen_P'!F74+'GEN-522 Gen_FP'!F74","v":0},{"$f":"+'GEN-522 Gen_P'!G74+'GEN-522 Gen_FP'!G74","v":0},0]
[{"$f":"+'GEN-522 Pot'!A75","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 12-20"},{"$f":"+'GEN-522 Gen_P'!B75+'GEN-522 Gen_FP'!B75","v":0},{"$f":"+'GEN-522 Gen_P'!C75+'GEN-522 Gen_FP'!C75","v":0},{"$f":"+'GEN-522 Gen_P'!D75+'GEN-522 Gen_FP'!D75","v":0},{"$f":"+'GEN-522 Gen_P'!E75+'GEN-522 Gen_FP'!E75","v":0},{"$f":"+'GEN-522 Gen_P'!F75+'GEN-522 Gen_FP'!F75","v":0},{"$f":"+'GEN-522 Gen_P'!G75+'GEN-522 Gen_FP'!G75","v":0},0]
[{"$f":"+'GEN-522 Pot'!A76","v":"CALDERA ENERGY CORP. No. 05-21"},{"$f":"+'GEN-522 Gen_P'!B76+'GEN-522 Gen_FP'!B76","v":0},{"$f":"+'GEN-522 Gen_P'!C76+'GEN-522 Gen_FP'!C76","v":0},{"$f":"+'GEN-522 Gen_P'!D76+'GEN-522 Gen_FP'!D76","v":0},{"$f":"+'GEN-522 Gen_P'!E76+'GEN-522 Gen_FP'!E76","v":314.30268860000001},{"$f":"+'GEN-522 Gen_P'!F76+'GEN-522 Gen_FP'!F76","v":341.1166747000002},{"$f":"+'GEN-522 Gen_P'!G76+'GEN-522 Gen_FP'!G76","v":457.2128626999999},1112.6322260000002]
[{"$f":"+'GEN-522 Pot'!A77","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21"},{"$f":"+'GEN-522 Gen_P'!B77+'GEN-522 Gen_FP'!B77","v":0},{"$f":"+'GEN-522 Gen_P'!C77+'GEN-522 Gen_FP'!C77","v":0},{"$f":"+'GEN-522 Gen_P'!D77+'GEN-522 Gen_FP'!D77","v":0},{"$f":"+'GEN-522 Gen_P'!E77+'GEN-522 Gen_FP'!E77","v":235.72701759999981},{"$f":"+'GEN-522 Gen_P'!F77+'GEN-522 Gen_FP'!F77","v":136.4466698999999},{"$f":"+'GEN-522 Gen_P'!G77+'GEN-522 Gen_FP'!G77","v":114.30321649999993},486.47690399999965]
[{"$f":"+'GEN-522 Pot'!A78","v":"ENEL FORTUNA, S.A. No. 07-21"},{"$f":"+'GEN-522 Gen_P'!B78+'GEN-522 Gen_FP'!B78","v":0},{"$f":"+'GEN-522 Gen_P'!C78+'GEN-522 Gen_FP'!C78","v":11351.09336980001},{"$f":"+'GEN-522 Gen_P'!D78+'GEN-522 Gen_FP'!D78","v":0},{"$f":"+'GEN-522 Gen_P'!E78+'GEN-522 Gen_FP'!E78","v":0},{"$f":"+'GEN-522 Gen_P'!F78+'GEN-522 Gen_FP'!F78","v":4228.4823009999991},{"$f":"+'GEN-522 Gen_P'!G78+'GEN-522 Gen_FP'!G78","v":0},15579.575670800008]
[{"$f":"+'GEN-522 Pot'!A79","v":"FOUNTAIN HYDRO POWER CORP No. 08-21"},{"$f":"+'GEN-522 Gen_P'!B79+'GEN-522 Gen_FP'!B79","v":810.9687545000005},{"$f":"+'GEN-522 Gen_P'!C79+'GEN-522 Gen_FP'!C79","v":480.13084550000002},{"$f":"+'GEN-522 Gen_P'!D79+'GEN-522 Gen_FP'!D79","v":447.19871409999973},{"$f":"+'GEN-522 Gen_P'!E79+'GEN-522 Gen_FP'!E79","v":226.29793519999998},{"$f":"+'GEN-522 Gen_P'!F79+'GEN-522 Gen_FP'!F79","v":1001.5185561000008},{"$f":"+'GEN-522 Gen_P'!G79+'GEN-522 Gen_FP'!G79","v":2841.5779481999989},5807.6927536000003]
[{"$f":"+'GEN-522 Pot'!A80","v":"GENERADORA DEL ISTMO, S.A. No. 09-21"},{"$f":"+'GEN-522 Gen_P'!B80+'GEN-522 Gen_FP'!B80","v":0},{"$f":"+'GEN-522 Gen_P'!C80+'GEN-522 Gen_FP'!C80","v":1333.6967884000007},{"$f":"+'GEN-522 Gen_P'!D80+'GEN-522 Gen_FP'!D80","v":1871.1243323999993},{"$f":"+'GEN-522 Gen_P'!E80+'GEN-522 Gen_FP'!E80","v":1571.5134461},{"$f":"+'GEN-522 Gen_P'!F80+'GEN-522 Gen_FP'!F80","v":1364.466698499999},{"$f":"+'GEN-522 Gen_P'!G80+'GEN-522 Gen_FP'!G80","v":2286.0643185000004},8426.8655839000003]
[{"$f":"+'GEN-522 Pot'!A81","v":"GENERADORA PEDREGALITO, S.A. No. 10-21"},{"$f":"+'GEN-522 Gen_P'!B81+'GEN-522 Gen_FP'!B81","v":0},{"$f":"+'GEN-522 Gen_P'!C81+'GEN-522 Gen_FP'!C81","v":0},{"$f":"+'GEN-522 Gen_P'!D81+'GEN-522 Gen_FP'!D81","v":0},{"$f":"+'GEN-522 Gen_P'!E81+'GEN-522 Gen_FP'!E81","v":0},{"$f":"+'GEN-522 Gen_P'!F81+'GEN-522 Gen_FP'!F81","v":1067.0129583000003},{"$f":"+'GEN-522 Gen_P'!G81+'GEN-522 Gen_FP'!G81","v":0},1067.0129583000003]
[{"$f":"+'GEN-522 Pot'!A82","v":"HIDRO BOQUERÓN, S.A. No. 11-21"},{"$f":"+'GEN-522 Gen_P'!B82+'GEN-522 Gen_FP'!B82","v":87.558778100000012},{"$f":"+'GEN-522 Gen_P'!C82+'GEN-522 Gen_FP'!C82","v":150.70773809999994},{"$f":"+'GEN-522 Gen_P'!D82+'GEN-522 Gen_FP'!D82","v":154.74198180000005},{"$f":"+'GEN-522 Gen_P'!E82+'GEN-522 Gen_FP'!E82","v":211.9971627999999},{"$f":"+'GEN-522 Gen_P'!F82+'GEN-522 Gen_FP'!F82","v":158.55102960000005},{"$f":"+'GEN-522 Gen_P'!G82+'GEN-522 Gen_FP'!G82","v":126.64796500000006},890.20465540000009]
[{"$f":"+'GEN-522 Pot'!A83","v":"HYDRO CAISÁN, S.A. No. 12-21"},{"$f":"+'GEN-522 Gen_P'!B83+'GEN-522 Gen_FP'!B83","v":340.86535279999976},{"$f":"+'GEN-522 Gen_P'!C83+'GEN-522 Gen_FP'!C83","v":0},{"$f":"+'GEN-522 Gen_P'!D83+'GEN-522 Gen_FP'!D83","v":0},{"$f":"+'GEN-522 Gen_P'!E83+'GEN-522 Gen_FP'!E83","v":0},{"$f":"+'GEN-522 Gen_P'!F83+'GEN-522 Gen_FP'!F83","v":1363.1022319999993},{"$f":"+'GEN-522 Gen_P'!G83+'GEN-522 Gen_FP'!G83","v":2313.4970896},4017.4646743999992]
[{"$f":"+'GEN-522 Pot'!A84","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21"},{"$f":"+'GEN-522 Gen_P'!B84+'GEN-522 Gen_FP'!B84","v":323.0951208999997},{"$f":"+'GEN-522 Gen_P'!C84+'GEN-522 Gen_FP'!C84","v":533.47871450000048},{"$f":"+'GEN-522 Gen_P'!D84+'GEN-522 Gen_FP'!D84","v":1122.6746008999996},{"$f":"+'GEN-522 Gen_P'!E84+'GEN-522 Gen_FP'!E84","v":1100.0594117999999},{"$f":"+'GEN-522 Gen_P'!F84+'GEN-522 Gen_FP'!F84","v":682.23335019999945},{"$f":"+'GEN-522 Gen_P'!G84+'GEN-522 Gen_FP'!G84","v":914.4257272000001},{"$f":"+SUM(B84:G84)","v":4675.9669254999999}]
[{"$f":"+'GEN-522 Pot'!A85","v":"IDEAL PANAMÁ, S.A. No. 14-21"},{"$f":"+'GEN-522 Gen_P'!B85+'GEN-522 Gen_FP'!B85","v":0},{"$f":"+'GEN-522 Gen_P'!C85+'GEN-522 Gen_FP'!C85","v":2000.5451848999996},{"$f":"+'GEN-522 Gen_P'!D85+'GEN-522 Gen_FP'!D85","v":7484.4973351000008},{"$f":"+'GEN-522 Gen_P'!E85+'GEN-522 Gen_FP'!E85","v":6286.0537825999972},{"$f":"+'GEN-522 Gen_P'!F85+'GEN-522 Gen_FP'!F85","v":5457.8667968999971},{"$f":"+'GEN-522 Gen_P'!G85+'GEN-522 Gen_FP'!G85","v":3429.0964758000009},24658.059575299998]
[{"$f":"+'GEN-522 Pot'!A86","v":"ISTMUS HYDRO POWER S.DE R.L. No. 15-21"},{"$f":"+'GEN-522 Gen_P'!B86+'GEN-522 Gen_FP'!B86","v":323.0951208999997},{"$f":"+'GEN-522 Gen_P'!C86+'GEN-522 Gen_FP'!C86","v":266.73935729999999},{"$f":"+'GEN-522 Gen_P'!D86+'GEN-522 Gen_FP'!D86","v":374.22486740000028},{"$f":"+'GEN-522 Gen_P'!E86+'GEN-522 Gen_FP'!E86","v":471.45403329999959},{"$f":"+'GEN-522 Gen_P'!F86+'GEN-522 Gen_FP'!F86","v":409.34001139999998},{"$f":"+'GEN-522 Gen_P'!G86+'GEN-522 Gen_FP'!G86","v":0},1844.8533902999993]
[{"$f":"+'GEN-522 Pot'!A87","v":"LAS PERLAS NORTE, S.DE R.L. No. 16-21"},{"$f":"+'GEN-522 Gen_P'!B87+'GEN-522 Gen_FP'!B87","v":161.5475611999999},{"$f":"+'GEN-522 Gen_P'!C87+'GEN-522 Gen_FP'!C87","v":133.36967899999985},{"$f":"+'GEN-522 Gen_P'!D87+'GEN-522 Gen_FP'!D87","v":187.11243390000016},{"$f":"+'GEN-522 Gen_P'!E87+'GEN-522 Gen_FP'!E87","v":157.15134359999999},{"$f":"+'GEN-522 Gen_P'!F87+'GEN-522 Gen_FP'!F87","v":136.4466698999999},{"$f":"+'GEN-522 Gen_P'!G87+'GEN-522 Gen_FP'!G87","v":0},775.62768759999972]
[{"$f":"+'GEN-522 Pot'!A88","v":"LAS PERLAS SUR, S.DE R.L. No. 17-21"},{"$f":"+'GEN-522 Gen_P'!B88+'GEN-522 Gen_FP'!B88","v":484.64268110000012},{"$f":"+'GEN-522 Gen_P'!C88+'GEN-522 Gen_FP'!C88","v":400.10903700000006},{"$f":"+'GEN-522 Gen_P'!D88+'GEN-522 Gen_FP'!D88","v":748.44973229999982},{"$f":"+'GEN-522 Gen_P'!E88+'GEN-522 Gen_FP'!E88","v":628.60537779999981},{"$f":"+'GEN-522 Gen_P'!F88+'GEN-522 Gen_FP'!F88","v":545.78667959999927},{"$f":"+'GEN-522 Gen_P'!G88+'GEN-522 Gen_FP'!G88","v":685.81929549999973},3493.4128032999988]
[{"$f":"+'GEN-522 Pot'!A89","v":"CALDERA ENERGY CORP. No. 19-21"},{"$f":"+'GEN-522 Gen_P'!B89+'GEN-522 Gen_FP'!B89","v":0},{"$f":"+'GEN-522 Gen_P'!C89+'GEN-522 Gen_FP'!C89","v":0},{"$f":"+'GEN-522 Gen_P'!D89+'GEN-522 Gen_FP'!D89","v":144.4738064},{"$f":"+'GEN-522 Gen_P'!E89+'GEN-522 Gen_FP'!E89","v":228.20371639999996},{"$f":"+'GEN-522 Gen_P'!F89+'GEN-522 Gen_FP'!F89","v":106.60698189999995},{"$f":"+'GEN-522 Gen_P'!G89+'GEN-522 Gen_FP'!G89","v":341.92225020000018},821.20675490000008]
[{"$f":"+'GEN-522 Pot'!A90","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21"},{"$f":"+'GEN-522 Gen_P'!B90+'GEN-522 Gen_FP'!B90","v":497.8519515000001},{"$f":"+'GEN-522 Gen_P'!C90+'GEN-522 Gen_FP'!C90","v":550.16239050000001},{"$f":"+'GEN-522 Gen_P'!D90+'GEN-522 Gen_FP'!D90","v":1054.8292067},{"$f":"+'GEN-522 Gen_P'!E90+'GEN-522 Gen_FP'!E90","v":1075.3677950000001},{"$f":"+'GEN-522 Gen_P'!F90+'GEN-522 Gen_FP'!F90","v":737.81992890000038},{"$f":"+'GEN-522 Gen_P'!G90+'GEN-522 Gen_FP'!G90","v":336.41959600000001},4252.4508686000008]
[{"$f":"+'GEN-522 Pot'!A91","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21"},{"$f":"+'GEN-522 Gen_P'!B91+'GEN-522 Gen_FP'!B91","v":0},{"$f":"+'GEN-522 Gen_P'!C91+'GEN-522 Gen_FP'!C91","v":0},{"$f":"+'GEN-522 Gen_P'!D91+'GEN-522 Gen_FP'!D91","v":144.4738064},{"$f":"+'GEN-522 Gen_P'!E91+'GEN-522 Gen_FP'!E91","v":65.20106250000002},{"$f":"+'GEN-522 Gen_P'!F91+'GEN-522 Gen_FP'!F91","v":106.60698189999995},{"$f":"+'GEN-522 Gen_P'!G91+'GEN-522 Gen_FP'!G91","v":170.96112660000017},487.24297740000014]
[{"$f":"+'GEN-522 Pot'!A92","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21"},{"$f":"+'GEN-522 Gen_P'!B92+'GEN-522 Gen_FP'!B92","v":296.36631360000007},{"$f":"+'GEN-522 Gen_P'!C92+'GEN-522 Gen_FP'!C92","v":228.82744920000002},{"$f":"+'GEN-522 Gen_P'!D92+'GEN-522 Gen_FP'!D92","v":325.77130680000005},{"$f":"+'GEN-522 Gen_P'!E92+'GEN-522 Gen_FP'!E92","v":377.4090972000003},{"$f":"+'GEN-522 Gen_P'!F92+'GEN-522 Gen_FP'!F92","v":286.25124959999994},{"$f":"+'GEN-522 Gen_P'!G92+'GEN-522 Gen_FP'!G92","v":458.18004240000027},1972.8054588000007]
[{"$f":"+'GEN-522 Pot'!A93","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21"},{"$f":"+'GEN-522 Gen_P'!B93+'GEN-522 Gen_FP'!B93","v":861.39871829999936},{"$f":"+'GEN-522 Gen_P'!C93+'GEN-522 Gen_FP'!C93","v":709.56994059999988},{"$f":"+'GEN-522 Gen_P'!D93+'GEN-522 Gen_FP'!D93","v":1042.1465089999999},{"$f":"+'GEN-522 Gen_P'!E93+'GEN-522 Gen_FP'!E93","v":813.94576870000003},{"$f":"+'GEN-522 Gen_P'!F93+'GEN-522 Gen_FP'!F93","v":742.28935999999976},{"$f":"+'GEN-522 Gen_P'!G93+'GEN-522 Gen_FP'!G93","v":916.10503859999903},5085.4553351999984]
[{"$f":"+'GEN-522 Pot'!A94","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21"},{"$f":"+'GEN-522 Gen_P'!B94+'GEN-522 Gen_FP'!B94","v":606.66044850000037},{"$f":"+'GEN-522 Gen_P'!C94+'GEN-522 Gen_FP'!C94","v":700.0326477000001},{"$f":"+'GEN-522 Gen_P'!D94+'GEN-522 Gen_FP'!D94","v":1188.9360331000003},{"$f":"+'GEN-522 Gen_P'!E94+'GEN-522 Gen_FP'!E94","v":1054.3707904000005},{"$f":"+'GEN-522 Gen_P'!F94+'GEN-522 Gen_FP'!F94","v":914.20304069999997},{"$f":"+'GEN-522 Gen_P'!G94+'GEN-522 Gen_FP'!G94","v":997.60164710000015},5461.804607500002]
[{"$f":"+'GEN-522 Pot'!A95","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 25-21"},{"$f":"+'GEN-522 Gen_P'!B95+'GEN-522 Gen_FP'!B95","v":1213.3208987000003},{"$f":"+'GEN-522 Gen_P'!C95+'GEN-522 Gen_FP'!C95","v":1399.2348878999996},{"$f":"+'GEN-522 Gen_P'!D95+'GEN-522 Gen_FP'!D95","v":2376.6983866000005},{"$f":"+'GEN-522 Gen_P'!E95+'GEN-522 Gen_FP'!E95","v":2108.7415809000008},{"$f":"+'GEN-522 Gen_P'!F95+'GEN-522 Gen_FP'!F95","v":1828.4060800999996},{"$f":"+'GEN-522 Gen_P'!G95+'GEN-522 Gen_FP'!G95","v":1995.2032918999996},10921.605126100001]
[{"$f":"+'GEN-522 Pot'!A96","v":"SALTOS DEL FRANCOLÍ, S.A. No. 26-21"},{"$f":"+'GEN-522 Gen_P'!B96+'GEN-522 Gen_FP'!B96","v":1039.2673969000007},{"$f":"+'GEN-522 Gen_P'!C96+'GEN-522 Gen_FP'!C96","v":1037.9898155999999},{"$f":"+'GEN-522 Gen_P'!D96+'GEN-522 Gen_FP'!D96","v":1763.9625776},{"$f":"+'GEN-522 Gen_P'!E96+'GEN-522 Gen_FP'!E96","v":1763.885609599999},{"$f":"+'GEN-522 Gen_P'!F96+'GEN-522 Gen_FP'!F96","v":1361.8428998000009},{"$f":"+'GEN-522 Gen_P'!G96+'GEN-522 Gen_FP'!G96","v":710.87744680000037},7677.8257463000009]
[{"$f":"+'GEN-522 Pot'!A97","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+'GEN-522 Gen_P'!B97+'GEN-522 Gen_FP'!B97","v":0},{"$f":"+'GEN-522 Gen_P'!C97+'GEN-522 Gen_FP'!C97","v":0},{"$f":"+'GEN-522 Gen_P'!D97+'GEN-522 Gen_FP'!D97","v":0},{"$f":"+'GEN-522 Gen_P'!E97+'GEN-522 Gen_FP'!E97","v":0},{"$f":"+'GEN-522 Gen_P'!F97+'GEN-522 Gen_FP'!F97","v":0},{"$f":"+'GEN-522 Gen_P'!G97+'GEN-522 Gen_FP'!G97","v":0},0]
[{"$f":"+'GEN-522 Pot'!A98","v":"CELSIA CENTROAMÉRICA, S.A. No. 28-21"},{"$f":"+'GEN-522 Gen_P'!B98+'GEN-522 Gen_FP'!B98","v":0},{"$f":"+'GEN-522 Gen_P'!C98+'GEN-522 Gen_FP'!C98","v":0},{"$f":"+'GEN-522 Gen_P'!D98+'GEN-522 Gen_FP'!D98","v":0},{"$f":"+'GEN-522 Gen_P'!E98+'GEN-522 Gen_FP'!E98","v":0},{"$f":"+'GEN-522 Gen_P'!F98+'GEN-522 Gen_FP'!F98","v":0},{"$f":"+'GEN-522 Gen_P'!G98+'GEN-522 Gen_FP'!G98","v":0},0]
[{"$f":"+'GEN-522 Pot'!A99","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+'GEN-522 Gen_P'!B99+'GEN-522 Gen_FP'!B99","v":0},{"$f":"+'GEN-522 Gen_P'!C99+'GEN-522 Gen_FP'!C99","v":0},{"$f":"+'GEN-522 Gen_P'!D99+'GEN-522 Gen_FP'!D99","v":0},{"$f":"+'GEN-522 Gen_P'!E99+'GEN-522 Gen_FP'!E99","v":0},{"$f":"+'GEN-522 Gen_P'!F99+'GEN-522 Gen_FP'!F99","v":0},{"$f":"+'GEN-522 Gen_P'!G99+'GEN-522 Gen_FP'!G99","v":0},0]
[{"$f":"+'GEN-522 Pot'!A100","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+'GEN-522 Gen_P'!B100+'GEN-522 Gen_FP'!B100","v":0},{"$f":"+'GEN-522 Gen_P'!C100+'GEN-522 Gen_FP'!C100","v":0},{"$f":"+'GEN-522 Gen_P'!D100+'GEN-522 Gen_FP'!D100","v":0},{"$f":"+'GEN-522 Gen_P'!E100+'GEN-522 Gen_FP'!E100","v":0},{"$f":"+'GEN-522 Gen_P'!F100+'GEN-522 Gen_FP'!F100","v":0},{"$f":"+'GEN-522 Gen_P'!G100+'GEN-522 Gen_FP'!G100","v":0},0]
[{"$f":"+'GEN-522 Pot'!A101","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+'GEN-522 Gen_P'!B101+'GEN-522 Gen_FP'!B101","v":0},{"$f":"+'GEN-522 Gen_P'!C101+'GEN-522 Gen_FP'!C101","v":0},{"$f":"+'GEN-522 Gen_P'!D101+'GEN-522 Gen_FP'!D101","v":0},{"$f":"+'GEN-522 Gen_P'!E101+'GEN-522 Gen_FP'!E101","v":0},{"$f":"+'GEN-522 Gen_P'!F101+'GEN-522 Gen_FP'!F101","v":0},{"$f":"+'GEN-522 Gen_P'!G101+'GEN-522 Gen_FP'!G101","v":0},0]
[{"$f":"+'GEN-522 Pot'!A102","v":"SPARKLE POWER, S.A. No. 32-21"},{"$f":"+'GEN-522 Gen_P'!B102+'GEN-522 Gen_FP'!B102","v":0},{"$f":"+'GEN-522 Gen_P'!C102+'GEN-522 Gen_FP'!C102","v":0},{"$f":"+'GEN-522 Gen_P'!D102+'GEN-522 Gen_FP'!D102","v":0},{"$f":"+'GEN-522 Gen_P'!E102+'GEN-522 Gen_FP'!E102","v":0},{"$f":"+'GEN-522 Gen_P'!F102+'GEN-522 Gen_FP'!F102","v":0},{"$f":"+'GEN-522 Gen_P'!G102+'GEN-522 Gen_FP'!G102","v":0},0]
[{"$f":"+'GEN-522 Pot'!A103","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+'GEN-522 Gen_P'!B103+'GEN-522 Gen_FP'!B103","v":0},{"$f":"+'GEN-522 Gen_P'!C103+'GEN-522 Gen_FP'!C103","v":0},{"$f":"+'GEN-522 Gen_P'!D103+'GEN-522 Gen_FP'!D103","v":0},{"$f":"+'GEN-522 Gen_P'!E103+'GEN-522 Gen_FP'!E103","v":0},{"$f":"+'GEN-522 Gen_P'!F103+'GEN-522 Gen_FP'!F103","v":0},{"$f":"+'GEN-522 Gen_P'!G103+'GEN-522 Gen_FP'!G103","v":0},0]

{"sheet":"GEN-522 Pre_Gen","index":24,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía en Horas de Punta (B/./MWh)"]
[null,"PRECIO ENERGIA EN HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+'GEN-522 Cos_Gen'!B8/'GEN-522 Gen'!B8","v":79.293355440034389},{"$f":"+'GEN-522 Cos_Gen'!C8/'GEN-522 Gen'!C8","v":83.476963838189477},{"$f":"+'GEN-522 Cos_Gen'!D8/'GEN-522 Gen'!D8","v":80.433872691727132},{"$f":"+'GEN-522 Cos_Gen'!E8/'GEN-522 Gen'!E8","v":80.692675976725724},{"$f":"+'GEN-522 Cos_Gen'!F8/'GEN-522 Gen'!F8","v":78.025555208288196},{"$f":"+'GEN-522 Cos_Gen'!G8/'GEN-522 Gen'!G8","v":78.320056548504326},{"$f":"+IF('GEN-522 Gen'!H8>0,'GEN-522 Cos_Gen'!H8/'GEN-522 Gen'!H8,0)","v":80.064063015518414}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H9>0,'GEN-522 Cos_Gen'!H9/'GEN-522 Gen'!H9,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H10>0,'GEN-522 Cos_Gen'!H10/'GEN-522 Gen'!H10,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H11>0,'GEN-522 Cos_Gen'!H11/'GEN-522 Gen'!H11,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H12>0,'GEN-522 Cos_Gen'!H12/'GEN-522 Gen'!H12,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H13>0,'GEN-522 Cos_Gen'!H13/'GEN-522 Gen'!H13,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H14>0,'GEN-522 Cos_Gen'!H14/'GEN-522 Gen'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+'GEN-522 Cos_Gen'!B15/'GEN-522 Gen'!B15","v":79.293355440034389},{"$f":"+'GEN-522 Cos_Gen'!C15/'GEN-522 Gen'!C15","v":83.476963838189477},{"$f":"+'GEN-522 Cos_Gen'!D15/'GEN-522 Gen'!D15","v":80.433872691727132},{"$f":"+'GEN-522 Cos_Gen'!E15/'GEN-522 Gen'!E15","v":80.692675976725724},{"$f":"+'GEN-522 Cos_Gen'!F15/'GEN-522 Gen'!F15","v":78.025555208288196},{"$f":"+'GEN-522 Cos_Gen'!G15/'GEN-522 Gen'!G15","v":78.320056548504326},{"$f":"+IF('GEN-522 Gen'!H15>0,'GEN-522 Cos_Gen'!H15/'GEN-522 Gen'!H15,0)","v":80.064063015518414}]
["Mercado Ocasional",{"$f":"+'GEN-522 Cos_Gen'!B16/'GEN-522 Gen'!B16","v":68.617457083838261},{"$f":"+'GEN-522 Cos_Gen'!C16/'GEN-522 Gen'!C16","v":71.065716165091914},{"$f":"+'GEN-522 Cos_Gen'!D16/'GEN-522 Gen'!D16","v":38.530559221757855},{"$f":"+'GEN-522 Cos_Gen'!E16/'GEN-522 Gen'!E16","v":95.888105783309342},{"$f":"+'GEN-522 Cos_Gen'!F16/'GEN-522 Gen'!F16","v":101.76106176441884},{"$f":"+'GEN-522 Cos_Gen'!G16/'GEN-522 Gen'!G16","v":108.63923959841891},{"$f":"+IF('GEN-522 Gen'!H16>0,'GEN-522 Cos_Gen'!H16/'GEN-522 Gen'!H16,0)","v":75.187840779572241}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H17>0,'GEN-522 Cos_Gen'!H17/'GEN-522 Gen'!H17,0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H19>0,'GEN-522 Cos_Gen'!H19/'GEN-522 Gen'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H20>0,'GEN-522 Cos_Gen'!H20/'GEN-522 Gen'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H21>0,'GEN-522 Cos_Gen'!H21/'GEN-522 Gen'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H22>0,'GEN-522 Cos_Gen'!H22/'GEN-522 Gen'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H23>0,'GEN-522 Cos_Gen'!H23/'GEN-522 Gen'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+'GEN-522 Cos_Gen'!B24/'GEN-522 Gen'!B24","v":77.761843412842666},{"$f":"+'GEN-522 Cos_Gen'!C24/'GEN-522 Gen'!C24","v":81.617542460900495},{"$f":"+'GEN-522 Cos_Gen'!D24/'GEN-522 Gen'!D24","v":80.369302278732675},{"$f":"+'GEN-522 Cos_Gen'!E24/'GEN-522 Gen'!E24","v":75.82798928860143},{"$f":"+'GEN-522 Cos_Gen'!F24/'GEN-522 Gen'!F24","v":74.681796949043033},{"$f":"+'GEN-522 Cos_Gen'!G24/'GEN-522 Gen'!G24","v":75.118636543835905},{"$f":"+IF('GEN-522 Gen'!H24>0,'GEN-522 Cos_Gen'!H24/'GEN-522 Gen'!H24,0)","v":77.566195699121167}]
[{"$f":"+'GEN-522 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B25/'GEN-522 Gen'!B25,0)","v":30.600000000000026},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C25/'GEN-522 Gen'!C25,0)","v":30.599999999999987},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D25/'GEN-522 Gen'!D25,0)","v":30.600000000000033},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E25/'GEN-522 Gen'!E25,0)","v":30.599999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F25/'GEN-522 Gen'!F25,0)","v":30.599999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G25/'GEN-522 Gen'!G25,0)","v":30.59999999999998},{"$f":"+IF('GEN-522 Gen'!H25>0,'GEN-522 Cos_Gen'!H25/'GEN-522 Gen'!H25,0)","v":30.599999999999991}]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 06-08 (26,95)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B26/'GEN-522 Gen'!B26,0)","v":75.000000046626937},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C26/'GEN-522 Gen'!C26,0)","v":75.000000150473824},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D26/'GEN-522 Gen'!D26,0)","v":75.000000026652387},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E26/'GEN-522 Gen'!E26,0)","v":74.999999242189631},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F26/'GEN-522 Gen'!F26,0)","v":75.000000090937718},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G26/'GEN-522 Gen'!G26,0)","v":75.000000085895905},{"$f":"+IF('GEN-522 Gen'!H26>0,'GEN-522 Cos_Gen'!H26/'GEN-522 Gen'!H26,0)","v":74.999999941373915}]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B27/'GEN-522 Gen'!B27,0)","v":69.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C27/'GEN-522 Gen'!C27,0)","v":69.499999999999972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D27/'GEN-522 Gen'!D27,0)","v":69.499999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E27/'GEN-522 Gen'!E27,0)","v":69.499999999999957},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F27/'GEN-522 Gen'!F27,0)","v":69.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G27/'GEN-522 Gen'!G27,0)","v":69.499999999999929},{"$f":"+IF('GEN-522 Gen'!H27>0,'GEN-522 Cos_Gen'!H27/'GEN-522 Gen'!H27,0)","v":69.499999999999972}]
[{"$f":"+'GEN-522 Pot'!A28","v":"AES No.08-08 (31,57)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B28/'GEN-522 Gen'!B28,0)","v":79.800000000000139},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C28/'GEN-522 Gen'!C28,0)","v":79.800000000000026},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D28/'GEN-522 Gen'!D28,0)","v":79.799999999999983},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E28/'GEN-522 Gen'!E28,0)","v":79.800000705464896},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F28/'GEN-522 Gen'!F28,0)","v":79.799999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G28/'GEN-522 Gen'!G28,0)","v":79.799999999999955},{"$f":"+IF('GEN-522 Gen'!H28>0,'GEN-522 Cos_Gen'!H28/'GEN-522 Gen'!H28,0)","v":79.800000116931372}]
[{"$f":"+'GEN-522 Pot'!A29","v":"Alternegy No.  09-08 (61,6)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B29/'GEN-522 Gen'!B29,0)","v":71.099999999999952},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C29/'GEN-522 Gen'!C29,0)","v":71.099999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D29/'GEN-522 Gen'!D29,0)","v":71.099999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E29/'GEN-522 Gen'!E29,0)","v":71.100000000000023},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F29/'GEN-522 Gen'!F29,0)","v":71.100000000000023},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G29/'GEN-522 Gen'!G29,0)","v":71.100000000000023},{"$f":"+IF('GEN-522 Gen'!H29>0,'GEN-522 Cos_Gen'!H29/'GEN-522 Gen'!H29,0)","v":71.09999999999998}]
[{"$f":"+'GEN-522 Pot'!A30","v":"Bontex No. 10-08 (15,4)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B30/'GEN-522 Gen'!B30,0)","v":71.100000000000037},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C30/'GEN-522 Gen'!C30,0)","v":71.100000000000065},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D30/'GEN-522 Gen'!D30,0)","v":71.099999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E30/'GEN-522 Gen'!E30,0)","v":71.099999999999937},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F30/'GEN-522 Gen'!F30,0)","v":71.100000000000051},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G30/'GEN-522 Gen'!G30,0)","v":71.099999999999966},{"$f":"+IF('GEN-522 Gen'!H30>0,'GEN-522 Cos_Gen'!H30/'GEN-522 Gen'!H30,0)","v":71.099999999999994}]
[{"$f":"+'GEN-522 Pot'!A31","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B31/'GEN-522 Gen'!B31,0)","v":79.700000000000031},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C31/'GEN-522 Gen'!C31,0)","v":79.700000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D31/'GEN-522 Gen'!D31,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E31/'GEN-522 Gen'!E31,0)","v":79.7},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F31/'GEN-522 Gen'!F31,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G31/'GEN-522 Gen'!G31,0)","v":79.700000000000131},{"$f":"+IF('GEN-522 Gen'!H31>0,'GEN-522 Cos_Gen'!H31/'GEN-522 Gen'!H31,0)","v":79.700000000000045}]
[{"$f":"+'GEN-522 Pot'!A32","v":"Enel Fortuna No. 25-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B32/'GEN-522 Gen'!B32,0)","v":93.800000000000068},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C32/'GEN-522 Gen'!C32,0)","v":93.799999999999969},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D32/'GEN-522 Gen'!D32,0)","v":93.799999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E32/'GEN-522 Gen'!E32,0)","v":93.800000000000097},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F32/'GEN-522 Gen'!F32,0)","v":93.799999999999926},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G32/'GEN-522 Gen'!G32,0)","v":93.79999999999994},{"$f":"+IF('GEN-522 Gen'!H32>0,'GEN-522 Cos_Gen'!H32/'GEN-522 Gen'!H32,0)","v":93.800000000000011}]
[{"$f":"+'GEN-522 Pot'!A33","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B33/'GEN-522 Gen'!B33,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C33/'GEN-522 Gen'!C33,0)","v":63.300000000000011},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D33/'GEN-522 Gen'!D33,0)","v":63.29999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E33/'GEN-522 Gen'!E33,0)","v":63.300000000000026},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F33/'GEN-522 Gen'!F33,0)","v":63.300000000000033},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G33/'GEN-522 Gen'!G33,0)","v":63.300000000000018},{"$f":"+IF('GEN-522 Gen'!H33>0,'GEN-522 Cos_Gen'!H33/'GEN-522 Gen'!H33,0)","v":63.300000000000004}]
[{"$f":"+'GEN-522 Pot'!A34","v":"ESEPSA No. 27-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B34/'GEN-522 Gen'!B34,0)","v":91.000000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C34/'GEN-522 Gen'!C34,0)","v":91.000000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D34/'GEN-522 Gen'!D34,0)","v":91.000000000000071},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E34/'GEN-522 Gen'!E34,0)","v":90.999999999999929},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F34/'GEN-522 Gen'!F34,0)","v":91.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G34/'GEN-522 Gen'!G34,0)","v":90.999999999999901},{"$f":"+IF('GEN-522 Gen'!H34>0,'GEN-522 Cos_Gen'!H34/'GEN-522 Gen'!H34,0)","v":91.000000000000014}]
[{"$f":"+'GEN-522 Pot'!A35","v":"Pedregalito No. 28-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B35/'GEN-522 Gen'!B35,0)","v":54.20000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C35/'GEN-522 Gen'!C35,0)","v":54.2},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D35/'GEN-522 Gen'!D35,0)","v":54.199999999999982},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E35/'GEN-522 Gen'!E35,0)","v":54.199999999999939},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F35/'GEN-522 Gen'!F35,0)","v":54.19999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G35/'GEN-522 Gen'!G35,0)","v":54.2},{"$f":"+IF('GEN-522 Gen'!H35>0,'GEN-522 Cos_Gen'!H35/'GEN-522 Gen'!H35,0)","v":54.19999999999996}]
[{"$f":"+'GEN-522 Pot'!A36","v":"Río Chico No. 29-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B36/'GEN-522 Gen'!B36,0)","v":54.200000000000053},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C36/'GEN-522 Gen'!C36,0)","v":54.199999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D36/'GEN-522 Gen'!D36,0)","v":54.19999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E36/'GEN-522 Gen'!E36,0)","v":54.199999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F36/'GEN-522 Gen'!F36,0)","v":54.19999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G36/'GEN-522 Gen'!G36,0)","v":54.200000000000024},{"$f":"+IF('GEN-522 Gen'!H36>0,'GEN-522 Cos_Gen'!H36/'GEN-522 Gen'!H36,0)","v":54.199999999999996}]
[{"$f":"+'GEN-522 Pot'!A37","v":"Alto Valle No. 30-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B37/'GEN-522 Gen'!B37,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C37/'GEN-522 Gen'!C37,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D37/'GEN-522 Gen'!D37,0)","v":54.199999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E37/'GEN-522 Gen'!E37,0)","v":54.199999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F37/'GEN-522 Gen'!F37,0)","v":54.200000000000053},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G37/'GEN-522 Gen'!G37,0)","v":54.200000000000045},{"$f":"+IF('GEN-522 Gen'!H37>0,'GEN-522 Cos_Gen'!H37/'GEN-522 Gen'!H37,0)","v":54.200000000000017}]
[{"$f":"+'GEN-522 Pot'!A38","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B38/'GEN-522 Gen'!B38,0)","v":100.89999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C38/'GEN-522 Gen'!C38,0)","v":100.89999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D38/'GEN-522 Gen'!D38,0)","v":100.89999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E38/'GEN-522 Gen'!E38,0)","v":100.90000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F38/'GEN-522 Gen'!F38,0)","v":100.89999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G38/'GEN-522 Gen'!G38,0)","v":100.90000000000009},{"$f":"+IF('GEN-522 Gen'!H38>0,'GEN-522 Cos_Gen'!H38/'GEN-522 Gen'!H38,0)","v":100.9}]
[{"$f":"+'GEN-522 Pot'!A39","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B39/'GEN-522 Gen'!B39,0)","v":96.500000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C39/'GEN-522 Gen'!C39,0)","v":96.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D39/'GEN-522 Gen'!D39,0)","v":96.499999999999943},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E39/'GEN-522 Gen'!E39,0)","v":96.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F39/'GEN-522 Gen'!F39,0)","v":96.499999999999972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G39/'GEN-522 Gen'!G39,0)","v":96.500000000000028},{"$f":"+IF('GEN-522 Gen'!H39>0,'GEN-522 Cos_Gen'!H39/'GEN-522 Gen'!H39,0)","v":96.500000000000014}]
[{"$f":"+'GEN-522 Pot'!A40","v":"Las Perlas Norte No. 33-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B40/'GEN-522 Gen'!B40,0)","v":100.79999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C40/'GEN-522 Gen'!C40,0)","v":100.80000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D40/'GEN-522 Gen'!D40,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E40/'GEN-522 Gen'!E40,0)","v":100.80000000000015},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F40/'GEN-522 Gen'!F40,0)","v":100.79999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G40/'GEN-522 Gen'!G40,0)","v":100.80000000000015},{"$f":"+IF('GEN-522 Gen'!H40>0,'GEN-522 Cos_Gen'!H40/'GEN-522 Gen'!H40,0)","v":100.80000000000003}]
[{"$f":"+'GEN-522 Pot'!A41","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B41/'GEN-522 Gen'!B41,0)","v":89.499999999999972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C41/'GEN-522 Gen'!C41,0)","v":89.499999999999943},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D41/'GEN-522 Gen'!D41,0)","v":89.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E41/'GEN-522 Gen'!E41,0)","v":89.500000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F41/'GEN-522 Gen'!F41,0)","v":89.499999999999829},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G41/'GEN-522 Gen'!G41,0)","v":89.500000000000099},{"$f":"+IF('GEN-522 Gen'!H41>0,'GEN-522 Cos_Gen'!H41/'GEN-522 Gen'!H41,0)","v":89.500000000000014}]
[{"$f":"+'GEN-522 Pot'!A42","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B42/'GEN-522 Gen'!B42,0)","v":63.30000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C42/'GEN-522 Gen'!C42,0)","v":63.299999999999983},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D42/'GEN-522 Gen'!D42,0)","v":63.299999999999983},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E42/'GEN-522 Gen'!E42,0)","v":63.3},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F42/'GEN-522 Gen'!F42,0)","v":63.300000000000061},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G42/'GEN-522 Gen'!G42,0)","v":63.299999999999955},{"$f":"+IF('GEN-522 Gen'!H42>0,'GEN-522 Cos_Gen'!H42/'GEN-522 Gen'!H42,0)","v":63.300000000000004}]
[{"$f":"+'GEN-522 Pot'!A43","v":"PASO ANCHO No. 86-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B43/'GEN-522 Gen'!B43,0)","v":99.900000000000048},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C43/'GEN-522 Gen'!C43,0)","v":99.899999999999977},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D43/'GEN-522 Gen'!D43,0)","v":99.899999999999935},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E43/'GEN-522 Gen'!E43,0)","v":99.899999999999949},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F43/'GEN-522 Gen'!F43,0)","v":99.900000000000176},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G43/'GEN-522 Gen'!G43,0)","v":99.900000000000077},{"$f":"+IF('GEN-522 Gen'!H43>0,'GEN-522 Cos_Gen'!H43/'GEN-522 Gen'!H43,0)","v":99.90000000000002}]
[{"$f":"+'GEN-522 Pot'!A44","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B44/'GEN-522 Gen'!B44,0)","v":109.69999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C44/'GEN-522 Gen'!C44,0)","v":109.70000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D44/'GEN-522 Gen'!D44,0)","v":109.69999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E44/'GEN-522 Gen'!E44,0)","v":109.69999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F44/'GEN-522 Gen'!F44,0)","v":109.7},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G44/'GEN-522 Gen'!G44,0)","v":109.7000000000001},{"$f":"+IF('GEN-522 Gen'!H44>0,'GEN-522 Cos_Gen'!H44/'GEN-522 Gen'!H44,0)","v":109.70000000000005}]
[{"$f":"+'GEN-522 Pot'!A45","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B45/'GEN-522 Gen'!B45,0)","v":99.4},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C45/'GEN-522 Gen'!C45,0)","v":99.050000000000026},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D45/'GEN-522 Gen'!D45,0)","v":98.689999999999984},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E45/'GEN-522 Gen'!E45,0)","v":98.689999999999969},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F45/'GEN-522 Gen'!F45,0)","v":98.690000000000012},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G45/'GEN-522 Gen'!G45,0)","v":98.739999999999981},{"$f":"+IF('GEN-522 Gen'!H45>0,'GEN-522 Cos_Gen'!H45/'GEN-522 Gen'!H45,0)","v":98.843058652984652}]
[{"$f":"+'GEN-522 Pot'!A46","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B46/'GEN-522 Gen'!B46,0)","v":102.53999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C46/'GEN-522 Gen'!C46,0)","v":102.16999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D46/'GEN-522 Gen'!D46,0)","v":101.80000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E46/'GEN-522 Gen'!E46,0)","v":101.80000000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F46/'GEN-522 Gen'!F46,0)","v":101.79999999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G46/'GEN-522 Gen'!G46,0)","v":101.86000000000008},{"$f":"+IF('GEN-522 Gen'!H46>0,'GEN-522 Cos_Gen'!H46/'GEN-522 Gen'!H46,0)","v":101.97362706993209}]
[{"$f":"+'GEN-522 Pot'!A47","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B47/'GEN-522 Gen'!B47,0)","v":113.01000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C47/'GEN-522 Gen'!C47,0)","v":112.59999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D47/'GEN-522 Gen'!D47,0)","v":112.18999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E47/'GEN-522 Gen'!E47,0)","v":112.19000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F47/'GEN-522 Gen'!F47,0)","v":112.18999999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G47/'GEN-522 Gen'!G47,0)","v":112.25000000000003},{"$f":"+IF('GEN-522 Gen'!H47>0,'GEN-522 Cos_Gen'!H47/'GEN-522 Gen'!H47,0)","v":112.36644210835784}]
[{"$f":"+'GEN-522 Pot'!A48","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B48/'GEN-522 Gen'!B48,0)","v":115.10000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C48/'GEN-522 Gen'!C48,0)","v":114.68},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D48/'GEN-522 Gen'!D48,0)","v":114.26999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E48/'GEN-522 Gen'!E48,0)","v":114.26999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F48/'GEN-522 Gen'!F48,0)","v":114.26999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G48/'GEN-522 Gen'!G48,0)","v":114.33000000000007},{"$f":"+IF('GEN-522 Gen'!H48>0,'GEN-522 Cos_Gen'!H48/'GEN-522 Gen'!H48,0)","v":114.46643322290205}]
[{"$f":"+'GEN-522 Pot'!A49","v":"AES No. 117-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B49/'GEN-522 Gen'!B49,0)","v":87.799999895116997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C49/'GEN-522 Gen'!C49,0)","v":87.800000103848262},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D49/'GEN-522 Gen'!D49,0)","v":87.799999981063678},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E49/'GEN-522 Gen'!E49,0)","v":87.80000006716773},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F49/'GEN-522 Gen'!F49,0)","v":87.799999902226872},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G49/'GEN-522 Gen'!G49,0)","v":87.800000019506754},{"$f":"+IF('GEN-522 Gen'!H49>0,'GEN-522 Cos_Gen'!H49/'GEN-522 Gen'!H49,0)","v":87.799999995748138}]
[{"$f":"+'GEN-522 Pot'!A50","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B50/'GEN-522 Gen'!B50,0)","v":100.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C50/'GEN-522 Gen'!C50,0)","v":100.00000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D50/'GEN-522 Gen'!D50,0)","v":100.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E50/'GEN-522 Gen'!E50,0)","v":99.999999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F50/'GEN-522 Gen'!F50,0)","v":100},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G50/'GEN-522 Gen'!G50,0)","v":99.999999999999829},{"$f":"+IF('GEN-522 Gen'!H50>0,'GEN-522 Cos_Gen'!H50/'GEN-522 Gen'!H50,0)","v":99.999999999999986}]
[{"$f":"+'GEN-522 Pot'!A51","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B51/'GEN-522 Gen'!B51,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C51/'GEN-522 Gen'!C51,0)","v":100.00000000000011},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D51/'GEN-522 Gen'!D51,0)","v":100.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E51/'GEN-522 Gen'!E51,0)","v":100.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F51/'GEN-522 Gen'!F51,0)","v":99.999999999999972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G51/'GEN-522 Gen'!G51,0)","v":100.00000000000007},{"$f":"+IF('GEN-522 Gen'!H51>0,'GEN-522 Cos_Gen'!H51/'GEN-522 Gen'!H51,0)","v":100.00000000000004}]
[{"$f":"+'GEN-522 Pot'!A52","v":"Saltos del Francolí No. 121-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B52/'GEN-522 Gen'!B52,0)","v":103.50000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C52/'GEN-522 Gen'!C52,0)","v":103.49999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D52/'GEN-522 Gen'!D52,0)","v":103.50000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E52/'GEN-522 Gen'!E52,0)","v":103.50000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F52/'GEN-522 Gen'!F52,0)","v":103.49999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G52/'GEN-522 Gen'!G52,0)","v":103.49999999999993},{"$f":"+IF('GEN-522 Gen'!H52>0,'GEN-522 Cos_Gen'!H52/'GEN-522 Gen'!H52,0)","v":103.50000000000003}]
[{"$f":"+'GEN-522 Pot'!A53","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B53/'GEN-522 Gen'!B53,0)","v":119.99999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C53/'GEN-522 Gen'!C53,0)","v":119.99999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D53/'GEN-522 Gen'!D53,0)","v":120.0000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E53/'GEN-522 Gen'!E53,0)","v":120.00000000000013},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F53/'GEN-522 Gen'!F53,0)","v":119.99999999999982},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G53/'GEN-522 Gen'!G53,0)","v":120.0000000000001},{"$f":"+IF('GEN-522 Gen'!H53>0,'GEN-522 Cos_Gen'!H53/'GEN-522 Gen'!H53,0)","v":119.99999999999994}]
[{"$f":"+'GEN-522 Pot'!A54","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B54/'GEN-522 Gen'!B54,0)","v":122.41400000000019},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C54/'GEN-522 Gen'!C54,0)","v":122.04500000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D54/'GEN-522 Gen'!D54,0)","v":122.38299999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E54/'GEN-522 Gen'!E54,0)","v":122.22100000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F54/'GEN-522 Gen'!F54,0)","v":121.93800000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G54/'GEN-522 Gen'!G54,0)","v":122.33199999999997},{"$f":"+IF('GEN-522 Gen'!H54>0,'GEN-522 Cos_Gen'!H54/'GEN-522 Gen'!H54,0)","v":122.20026217225316}]
[{"$f":"+'GEN-522 Pot'!A55","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B55/'GEN-522 Gen'!B55,0)","v":122.50000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C55/'GEN-522 Gen'!C55,0)","v":122.50000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D55/'GEN-522 Gen'!D55,0)","v":122.50000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E55/'GEN-522 Gen'!E55,0)","v":122.49999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F55/'GEN-522 Gen'!F55,0)","v":122.50000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G55/'GEN-522 Gen'!G55,0)","v":122.50000000000003},{"$f":"+IF('GEN-522 Gen'!H55>0,'GEN-522 Cos_Gen'!H55/'GEN-522 Gen'!H55,0)","v":122.50000000000003}]
[{"$f":"+'GEN-522 Pot'!A56","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B56/'GEN-522 Gen'!B56,0)","v":130.30699999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C56/'GEN-522 Gen'!C56,0)","v":129.70100000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D56/'GEN-522 Gen'!D56,0)","v":129.8779999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E56/'GEN-522 Gen'!E56,0)","v":129.83500000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F56/'GEN-522 Gen'!F56,0)","v":129.31800000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G56/'GEN-522 Gen'!G56,0)","v":129.70099999999994},{"$f":"+IF('GEN-522 Gen'!H56>0,'GEN-522 Cos_Gen'!H56/'GEN-522 Gen'!H56,0)","v":129.78393482764068}]
[{"$f":"+'GEN-522 Pot'!A57","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B57/'GEN-522 Gen'!B57,0)","v":119.99999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C57/'GEN-522 Gen'!C57,0)","v":119.99999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D57/'GEN-522 Gen'!D57,0)","v":120.00000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E57/'GEN-522 Gen'!E57,0)","v":120.00000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F57/'GEN-522 Gen'!F57,0)","v":119.99999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G57/'GEN-522 Gen'!G57,0)","v":119.99999999999999},{"$f":"+IF('GEN-522 Gen'!H57>0,'GEN-522 Cos_Gen'!H57/'GEN-522 Gen'!H57,0)","v":119.99999999999996}]
[{"$f":"+'GEN-522 Pot'!A58","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B58/'GEN-522 Gen'!B58,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C58/'GEN-522 Gen'!C58,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D58/'GEN-522 Gen'!D58,0)","v":136.00000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E58/'GEN-522 Gen'!E58,0)","v":136},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F58/'GEN-522 Gen'!F58,0)","v":136.00000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G58/'GEN-522 Gen'!G58,0)","v":135.99999999999994},{"$f":"+IF('GEN-522 Gen'!H58>0,'GEN-522 Cos_Gen'!H58/'GEN-522 Gen'!H58,0)","v":136.00000000000003}]
[{"$f":"+'GEN-522 Pot'!A59","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B59/'GEN-522 Gen'!B59,0)","v":140.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C59/'GEN-522 Gen'!C59,0)","v":140.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D59/'GEN-522 Gen'!D59,0)","v":140.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E59/'GEN-522 Gen'!E59,0)","v":140.0000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F59/'GEN-522 Gen'!F59,0)","v":139.99999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G59/'GEN-522 Gen'!G59,0)","v":140.00000000000003},{"$f":"+IF('GEN-522 Gen'!H59>0,'GEN-522 Cos_Gen'!H59/'GEN-522 Gen'!H59,0)","v":140.00000000000006}]
[{"$f":"+'GEN-522 Pot'!A60","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B60/'GEN-522 Gen'!B60,0)","v":127.49999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C60/'GEN-522 Gen'!C60,0)","v":127.49999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D60/'GEN-522 Gen'!D60,0)","v":127.50000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E60/'GEN-522 Gen'!E60,0)","v":127.49999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F60/'GEN-522 Gen'!F60,0)","v":127.5},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G60/'GEN-522 Gen'!G60,0)","v":127.49999999999984},{"$f":"+IF('GEN-522 Gen'!H60>0,'GEN-522 Cos_Gen'!H60/'GEN-522 Gen'!H60,0)","v":127.49999999999994}]
[{"$f":"+'GEN-522 Pot'!A61","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B61/'GEN-522 Gen'!B61,0)","v":127.60000000000015},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C61/'GEN-522 Gen'!C61,0)","v":127.59999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D61/'GEN-522 Gen'!D61,0)","v":127.59999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E61/'GEN-522 Gen'!E61,0)","v":127.59999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F61/'GEN-522 Gen'!F61,0)","v":127.59999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G61/'GEN-522 Gen'!G61,0)","v":127.60000000000012},{"$f":"+IF('GEN-522 Gen'!H61>0,'GEN-522 Cos_Gen'!H61/'GEN-522 Gen'!H61,0)","v":127.6}]
[{"$f":"+'GEN-522 Pot'!A62","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B62/'GEN-522 Gen'!B62,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C62/'GEN-522 Gen'!C62,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D62/'GEN-522 Gen'!D62,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E62/'GEN-522 Gen'!E62,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F62/'GEN-522 Gen'!F62,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G62/'GEN-522 Gen'!G62,0)","v":128},{"$f":"+IF('GEN-522 Gen'!H62>0,'GEN-522 Cos_Gen'!H62/'GEN-522 Gen'!H62,0)","v":128}]
[{"$f":"+'GEN-522 Pot'!A63","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B63/'GEN-522 Gen'!B63,0)","v":132.49999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C63/'GEN-522 Gen'!C63,0)","v":132.4999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D63/'GEN-522 Gen'!D63,0)","v":132.50000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E63/'GEN-522 Gen'!E63,0)","v":132.5},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F63/'GEN-522 Gen'!F63,0)","v":132.50000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G63/'GEN-522 Gen'!G63,0)","v":132.50000000000011},{"$f":"+IF('GEN-522 Gen'!H63>0,'GEN-522 Cos_Gen'!H63/'GEN-522 Gen'!H63,0)","v":132.5}]
[{"$f":"+'GEN-522 Pot'!A64","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B64/'GEN-522 Gen'!B64,0)","v":133.84799999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C64/'GEN-522 Gen'!C64,0)","v":133.99900000000011},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D64/'GEN-522 Gen'!D64,0)","v":134.0259999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E64/'GEN-522 Gen'!E64,0)","v":133.8730000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F64/'GEN-522 Gen'!F64,0)","v":133.50999999999979},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G64/'GEN-522 Gen'!G64,0)","v":133.87599999999995},{"$f":"+IF('GEN-522 Gen'!H64>0,'GEN-522 Cos_Gen'!H64/'GEN-522 Gen'!H64,0)","v":133.84744879485405}]
[{"$f":"+'GEN-522 Pot'!A65","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B65/'GEN-522 Gen'!B65,0)","v":133.8479999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C65/'GEN-522 Gen'!C65,0)","v":133.999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D65/'GEN-522 Gen'!D65,0)","v":134.02600000000024},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E65/'GEN-522 Gen'!E65,0)","v":133.87299999999988},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F65/'GEN-522 Gen'!F65,0)","v":133.51000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G65/'GEN-522 Gen'!G65,0)","v":133.87599999999986},{"$f":"+IF('GEN-522 Gen'!H65>0,'GEN-522 Cos_Gen'!H65/'GEN-522 Gen'!H65,0)","v":133.84746210770376}]
[{"$f":"+'GEN-522 Pot'!A66","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B66/'GEN-522 Gen'!B66,0)","v":134.9140000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C66/'GEN-522 Gen'!C66,0)","v":134.54499999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D66/'GEN-522 Gen'!D66,0)","v":134.88299999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E66/'GEN-522 Gen'!E66,0)","v":134.721},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F66/'GEN-522 Gen'!F66,0)","v":134.43799999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G66/'GEN-522 Gen'!G66,0)","v":134.83199999999991},{"$f":"+IF('GEN-522 Gen'!H66>0,'GEN-522 Cos_Gen'!H66/'GEN-522 Gen'!H66,0)","v":134.70886795059576}]
[{"$f":"+'GEN-522 Pot'!A67","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B67/'GEN-522 Gen'!B67,0)","v":134.34800000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C67/'GEN-522 Gen'!C67,0)","v":134.49900000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D67/'GEN-522 Gen'!D67,0)","v":134.52599999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E67/'GEN-522 Gen'!E67,0)","v":134.37300000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F67/'GEN-522 Gen'!F67,0)","v":134.00999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G67/'GEN-522 Gen'!G67,0)","v":134.37600000000015},{"$f":"+IF('GEN-522 Gen'!H67>0,'GEN-522 Cos_Gen'!H67/'GEN-522 Gen'!H67,0)","v":134.35624381811914}]
[{"$f":"+'GEN-522 Pot'!A68","v":"Panama Solar2 No. 07-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B68/'GEN-522 Gen'!B68,0)","v":88.412000000000049},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C68/'GEN-522 Gen'!C68,0)","v":88.435000000000045},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D68/'GEN-522 Gen'!D68,0)","v":87.921000000000106},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E68/'GEN-522 Gen'!E68,0)","v":88.093000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F68/'GEN-522 Gen'!F68,0)","v":87.550999999999959},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G68/'GEN-522 Gen'!G68,0)","v":87.921000000000021},{"$f":"+IF('GEN-522 Gen'!H68>0,'GEN-522 Cos_Gen'!H68/'GEN-522 Gen'!H68,0)","v":88.053973706841859}]
[{"$f":"+'GEN-522 Pot'!A69","v":"Solpac Investment No. 08-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B69/'GEN-522 Gen'!B69,0)","v":106.73999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C69/'GEN-522 Gen'!C69,0)","v":106.37999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D69/'GEN-522 Gen'!D69,0)","v":106.01999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E69/'GEN-522 Gen'!E69,0)","v":106.02000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F69/'GEN-522 Gen'!F69,0)","v":106.02000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G69/'GEN-522 Gen'!G69,0)","v":106.07999999999994},{"$f":"+IF('GEN-522 Gen'!H69>0,'GEN-522 Cos_Gen'!H69/'GEN-522 Gen'!H69,0)","v":106.22594633925607}]
[{"$f":"+'GEN-522 Pot'!A70","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B70/'GEN-522 Gen'!B70,0)","v":61.399999999999984},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C70/'GEN-522 Gen'!C70,0)","v":74.990000000000052},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D70/'GEN-522 Gen'!D70,0)","v":68.509999885477598},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E70/'GEN-522 Gen'!E70,0)","v":50.009999886369791},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F70/'GEN-522 Gen'!F70,0)","v":47.190000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G70/'GEN-522 Gen'!G70,0)","v":49.590000109358243},{"$f":"+IF('GEN-522 Gen'!H70>0,'GEN-522 Cos_Gen'!H70/'GEN-522 Gen'!H70,0)","v":58.717888977786188}]
[{"$f":"+'GEN-522 Pot'!A71","v":"BAHÍA LAS MINAS CORP No. 05-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B71/'GEN-522 Gen'!B71,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C71/'GEN-522 Gen'!C71,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D71/'GEN-522 Gen'!D71,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E71/'GEN-522 Gen'!E71,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F71/'GEN-522 Gen'!F71,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G71/'GEN-522 Gen'!G71,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H71>0,'GEN-522 Cos_Gen'!H71/'GEN-522 Gen'!H71,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A72","v":"ELECTRON INVESTMENT, S.A. No. 07-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B72/'GEN-522 Gen'!B72,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C72/'GEN-522 Gen'!C72,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D72/'GEN-522 Gen'!D72,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E72/'GEN-522 Gen'!E72,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F72/'GEN-522 Gen'!F72,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G72/'GEN-522 Gen'!G72,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H72>0,'GEN-522 Cos_Gen'!H72/'GEN-522 Gen'!H72,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A73","v":"ENEL FORTUNA, S.A. No. 08-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B73/'GEN-522 Gen'!B73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C73/'GEN-522 Gen'!C73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D73/'GEN-522 Gen'!D73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E73/'GEN-522 Gen'!E73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F73/'GEN-522 Gen'!F73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G73/'GEN-522 Gen'!G73,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H73>0,'GEN-522 Cos_Gen'!H73/'GEN-522 Gen'!H73,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A74","v":"FOUNTAIN HYDRO POWER CORP No. 10-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B74/'GEN-522 Gen'!B74,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C74/'GEN-522 Gen'!C74,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D74/'GEN-522 Gen'!D74,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E74/'GEN-522 Gen'!E74,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F74/'GEN-522 Gen'!F74,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G74/'GEN-522 Gen'!G74,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H74>0,'GEN-522 Cos_Gen'!H74/'GEN-522 Gen'!H74,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A75","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 12-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B75/'GEN-522 Gen'!B75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C75/'GEN-522 Gen'!C75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D75/'GEN-522 Gen'!D75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E75/'GEN-522 Gen'!E75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F75/'GEN-522 Gen'!F75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G75/'GEN-522 Gen'!G75,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H75>0,'GEN-522 Cos_Gen'!H75/'GEN-522 Gen'!H75,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A76","v":"CALDERA ENERGY CORP. No. 05-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B76/'GEN-522 Gen'!B76,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C76/'GEN-522 Gen'!C76,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D76/'GEN-522 Gen'!D76,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E76/'GEN-522 Gen'!E76,0)","v":65.920999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F76/'GEN-522 Gen'!F76,0)","v":67.137999999999977},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G76/'GEN-522 Gen'!G76,0)","v":67.531999999999996},{"$f":"+IF('GEN-522 Gen'!H76>0,'GEN-522 Cos_Gen'!H76/'GEN-522 Gen'!H76,0)","v":66.956120939342256}]
[{"$f":"+'GEN-522 Pot'!A77","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B77/'GEN-522 Gen'!B77,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C77/'GEN-522 Gen'!C77,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D77/'GEN-522 Gen'!D77,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E77/'GEN-522 Gen'!E77,0)","v":67.049999999999983},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F77/'GEN-522 Gen'!F77,0)","v":68.630000000000038},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G77/'GEN-522 Gen'!G77,0)","v":68.630000000000067},{"$f":"+IF('GEN-522 Gen'!H77>0,'GEN-522 Cos_Gen'!H77/'GEN-522 Gen'!H77,0)","v":67.864395950258753}]
[{"$f":"+'GEN-522 Pot'!A78","v":"ENEL FORTUNA, S.A. No. 07-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B78/'GEN-522 Gen'!B78,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C78/'GEN-522 Gen'!C78,0)","v":66.066999999999936},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D78/'GEN-522 Gen'!D78,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E78/'GEN-522 Gen'!E78,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F78/'GEN-522 Gen'!F78,0)","v":65.980000000000075},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G78/'GEN-522 Gen'!G78,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H78>0,'GEN-522 Cos_Gen'!H78/'GEN-522 Gen'!H78,0)","v":66.043387164325864}]
[{"$f":"+'GEN-522 Pot'!A79","v":"FOUNTAIN HYDRO POWER CORP No. 08-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B79/'GEN-522 Gen'!B79,0)","v":68.406999999999954},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C79/'GEN-522 Gen'!C79,0)","v":67.800999999999988},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D79/'GEN-522 Gen'!D79,0)","v":67.978000000000037},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E79/'GEN-522 Gen'!E79,0)","v":67.934999999999988},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F79/'GEN-522 Gen'!F79,0)","v":67.417999999999964},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G79/'GEN-522 Gen'!G79,0)","v":67.801000000000045},{"$f":"+IF('GEN-522 Gen'!H79>0,'GEN-522 Cos_Gen'!H79/'GEN-522 Gen'!H79,0)","v":67.838423390522593}]
[{"$f":"+'GEN-522 Pot'!A80","v":"GENERADORA DEL ISTMO, S.A. No. 09-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B80/'GEN-522 Gen'!B80,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C80/'GEN-522 Gen'!C80,0)","v":64.628999999999948},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D80/'GEN-522 Gen'!D80,0)","v":64.65600000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E80/'GEN-522 Gen'!E80,0)","v":64.503000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F80/'GEN-522 Gen'!F80,0)","v":64.140000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G80/'GEN-522 Gen'!G80,0)","v":64.505999999999943},{"$f":"+IF('GEN-522 Gen'!H80>0,'GEN-522 Cos_Gen'!H80/'GEN-522 Gen'!H80,0)","v":64.498951590770631}]
[{"$f":"+'GEN-522 Pot'!A81","v":"GENERADORA PEDREGALITO, S.A. No. 10-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B81/'GEN-522 Gen'!B81,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C81/'GEN-522 Gen'!C81,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D81/'GEN-522 Gen'!D81,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E81/'GEN-522 Gen'!E81,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F81/'GEN-522 Gen'!F81,0)","v":66.009999999999948},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G81/'GEN-522 Gen'!G81,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H81>0,'GEN-522 Cos_Gen'!H81/'GEN-522 Gen'!H81,0)","v":66.009999999999948}]
[{"$f":"+'GEN-522 Pot'!A82","v":"HIDRO BOQUERÓN, S.A. No. 11-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B82/'GEN-522 Gen'!B82,0)","v":68.999999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C82/'GEN-522 Gen'!C82,0)","v":69.000000000000057},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D82/'GEN-522 Gen'!D82,0)","v":68.999999999999929},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E82/'GEN-522 Gen'!E82,0)","v":68.999999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F82/'GEN-522 Gen'!F82,0)","v":69},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G82/'GEN-522 Gen'!G82,0)","v":69},{"$f":"+IF('GEN-522 Gen'!H82>0,'GEN-522 Cos_Gen'!H82/'GEN-522 Gen'!H82,0)","v":68.999999999999986}]
[{"$f":"+'GEN-522 Pot'!A83","v":"HYDRO CAISÁN, S.A. No. 12-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B83/'GEN-522 Gen'!B83,0)","v":69.848000000000056},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C83/'GEN-522 Gen'!C83,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D83/'GEN-522 Gen'!D83,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E83/'GEN-522 Gen'!E83,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F83/'GEN-522 Gen'!F83,0)","v":66.010000000000048},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G83/'GEN-522 Gen'!G83,0)","v":69.376000000000033},{"$f":"+IF('GEN-522 Gen'!H83>0,'GEN-522 Cos_Gen'!H83/'GEN-522 Gen'!H83,0)","v":68.273983174661893}]
[{"$f":"+'GEN-522 Pot'!A84","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B84/'GEN-522 Gen'!B84,0)","v":70.000000000000057},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C84/'GEN-522 Gen'!C84,0)","v":69.999999999999957},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D84/'GEN-522 Gen'!D84,0)","v":69.999999999999972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E84/'GEN-522 Gen'!E84,0)","v":70.000000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F84/'GEN-522 Gen'!F84,0)","v":70.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G84/'GEN-522 Gen'!G84,0)","v":70.000000000000057},{"$f":"+IF('GEN-522 Gen'!H84>0,'GEN-522 Cos_Gen'!H84/'GEN-522 Gen'!H84,0)","v":70}]
[{"$f":"+'GEN-522 Pot'!A85","v":"IDEAL PANAMÁ, S.A. No. 14-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B85/'GEN-522 Gen'!B85,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C85/'GEN-522 Gen'!C85,0)","v":68.840000000000032},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D85/'GEN-522 Gen'!D85,0)","v":62.719999999999978},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E85/'GEN-522 Gen'!E85,0)","v":62.54},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F85/'GEN-522 Gen'!F85,0)","v":63.170000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G85/'GEN-522 Gen'!G85,0)","v":69.579999999999927},{"$f":"+IF('GEN-522 Gen'!H85>0,'GEN-522 Cos_Gen'!H85/'GEN-522 Gen'!H85,0)","v":64.224233884261807}]
[{"$f":"+'GEN-522 Pot'!A86","v":"ISTMUS HYDRO POWER S.DE R.L. No. 15-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B86/'GEN-522 Gen'!B86,0)","v":62.420000000000094},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C86/'GEN-522 Gen'!C86,0)","v":62.420000000000023},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D86/'GEN-522 Gen'!D86,0)","v":62.419999999999938},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E86/'GEN-522 Gen'!E86,0)","v":62.420000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F86/'GEN-522 Gen'!F86,0)","v":62.419999999999973},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G86/'GEN-522 Gen'!G86,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H86>0,'GEN-522 Cos_Gen'!H86/'GEN-522 Gen'!H86,0)","v":62.420000000000016}]
[{"$f":"+'GEN-522 Pot'!A87","v":"LAS PERLAS NORTE, S.DE R.L. No. 16-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B87/'GEN-522 Gen'!B87,0)","v":62.420000000000094},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C87/'GEN-522 Gen'!C87,0)","v":62.420000000000073},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D87/'GEN-522 Gen'!D87,0)","v":62.419999999999973},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E87/'GEN-522 Gen'!E87,0)","v":62.420000000000059},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F87/'GEN-522 Gen'!F87,0)","v":62.420000000000108},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G87/'GEN-522 Gen'!G87,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H87>0,'GEN-522 Cos_Gen'!H87/'GEN-522 Gen'!H87,0)","v":62.420000000000066}]
[{"$f":"+'GEN-522 Pot'!A88","v":"LAS PERLAS SUR, S.DE R.L. No. 17-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B88/'GEN-522 Gen'!B88,0)","v":62.419999999999973},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C88/'GEN-522 Gen'!C88,0)","v":62.420000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D88/'GEN-522 Gen'!D88,0)","v":62.420000000000023},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E88/'GEN-522 Gen'!E88,0)","v":62.420000000000037},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F88/'GEN-522 Gen'!F88,0)","v":62.42000000000008},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G88/'GEN-522 Gen'!G88,0)","v":62.41999999999998},{"$f":"+IF('GEN-522 Gen'!H88>0,'GEN-522 Cos_Gen'!H88/'GEN-522 Gen'!H88,0)","v":62.420000000000023}]
[{"$f":"+'GEN-522 Pot'!A89","v":"CALDERA ENERGY CORP. No. 19-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B89/'GEN-522 Gen'!B89,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C89/'GEN-522 Gen'!C89,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D89/'GEN-522 Gen'!D89,0)","v":62.38300000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E89/'GEN-522 Gen'!E89,0)","v":61.121000000000024},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F89/'GEN-522 Gen'!F89,0)","v":61.937999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G89/'GEN-522 Gen'!G89,0)","v":62.332000000000001},{"$f":"+IF('GEN-522 Gen'!H89>0,'GEN-522 Cos_Gen'!H89/'GEN-522 Gen'!H89,0)","v":61.953301596160813}]
[{"$f":"+'GEN-522 Pot'!A90","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B90/'GEN-522 Gen'!B90,0)","v":63.099999999999987},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C90/'GEN-522 Gen'!C90,0)","v":63.100000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D90/'GEN-522 Gen'!D90,0)","v":63.099999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E90/'GEN-522 Gen'!E90,0)","v":63.099999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F90/'GEN-522 Gen'!F90,0)","v":63.099999999999952},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G90/'GEN-522 Gen'!G90,0)","v":63.09999999999998},{"$f":"+IF('GEN-522 Gen'!H90>0,'GEN-522 Cos_Gen'!H90/'GEN-522 Gen'!H90,0)","v":63.099999999999966}]
[{"$f":"+'GEN-522 Pot'!A91","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B91/'GEN-522 Gen'!B91,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C91/'GEN-522 Gen'!C91,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D91/'GEN-522 Gen'!D91,0)","v":63.160000000000032},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E91/'GEN-522 Gen'!E91,0)","v":61.999999999999979},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F91/'GEN-522 Gen'!F91,0)","v":63.160000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G91/'GEN-522 Gen'!G91,0)","v":63.159999999999954},{"$f":"+IF('GEN-522 Gen'!H91>0,'GEN-522 Cos_Gen'!H91/'GEN-522 Gen'!H91,0)","v":63.00477306804175}]
[{"$f":"+'GEN-522 Pot'!A92","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B92/'GEN-522 Gen'!B92,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C92/'GEN-522 Gen'!C92,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D92/'GEN-522 Gen'!D92,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E92/'GEN-522 Gen'!E92,0)","v":64.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F92/'GEN-522 Gen'!F92,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G92/'GEN-522 Gen'!G92,0)","v":64},{"$f":"+IF('GEN-522 Gen'!H92>0,'GEN-522 Cos_Gen'!H92/'GEN-522 Gen'!H92,0)","v":64}]
[{"$f":"+'GEN-522 Pot'!A93","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B93/'GEN-522 Gen'!B93,0)","v":58.999999999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C93/'GEN-522 Gen'!C93,0)","v":58.999999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D93/'GEN-522 Gen'!D93,0)","v":59.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E93/'GEN-522 Gen'!E93,0)","v":58.999999999999979},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F93/'GEN-522 Gen'!F93,0)","v":59},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G93/'GEN-522 Gen'!G93,0)","v":59.000000000000071},{"$f":"+IF('GEN-522 Gen'!H93>0,'GEN-522 Cos_Gen'!H93/'GEN-522 Gen'!H93,0)","v":59}]
[{"$f":"+'GEN-522 Pot'!A94","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B94/'GEN-522 Gen'!B94,0)","v":62.619999999999926},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C94/'GEN-522 Gen'!C94,0)","v":62.619999999999976},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D94/'GEN-522 Gen'!D94,0)","v":62.620000000000019},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E94/'GEN-522 Gen'!E94,0)","v":62.619999999999912},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F94/'GEN-522 Gen'!F94,0)","v":62.619999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G94/'GEN-522 Gen'!G94,0)","v":62.620000000000019},{"$f":"+IF('GEN-522 Gen'!H94>0,'GEN-522 Cos_Gen'!H94/'GEN-522 Gen'!H94,0)","v":62.619999999999955}]
[{"$f":"+'GEN-522 Pot'!A95","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 25-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B95/'GEN-522 Gen'!B95,0)","v":61.609999999999943},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C95/'GEN-522 Gen'!C95,0)","v":61.610000000000021},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D95/'GEN-522 Gen'!D95,0)","v":61.60999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E95/'GEN-522 Gen'!E95,0)","v":61.609999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F95/'GEN-522 Gen'!F95,0)","v":61.609999999999957},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G95/'GEN-522 Gen'!G95,0)","v":61.610000000000078},{"$f":"+IF('GEN-522 Gen'!H95>0,'GEN-522 Cos_Gen'!H95/'GEN-522 Gen'!H95,0)","v":61.609999999999985}]
[{"$f":"+'GEN-522 Pot'!A96","v":"SALTOS DEL FRANCOLÍ, S.A. No. 26-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B96/'GEN-522 Gen'!B96,0)","v":63.099999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C96/'GEN-522 Gen'!C96,0)","v":63.1},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D96/'GEN-522 Gen'!D96,0)","v":63.100000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E96/'GEN-522 Gen'!E96,0)","v":63.100000000000072},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F96/'GEN-522 Gen'!F96,0)","v":63.100000000000016},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G96/'GEN-522 Gen'!G96,0)","v":63.099999999999966},{"$f":"+IF('GEN-522 Gen'!H96>0,'GEN-522 Cos_Gen'!H96/'GEN-522 Gen'!H96,0)","v":63.100000000000016}]
[{"$f":"+'GEN-522 Pot'!A97","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B97/'GEN-522 Gen'!B97,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C97/'GEN-522 Gen'!C97,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D97/'GEN-522 Gen'!D97,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E97/'GEN-522 Gen'!E97,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F97/'GEN-522 Gen'!F97,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G97/'GEN-522 Gen'!G97,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H97>0,'GEN-522 Cos_Gen'!H97/'GEN-522 Gen'!H97,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A98","v":"CELSIA CENTROAMÉRICA, S.A. No. 28-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B98/'GEN-522 Gen'!B98,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C98/'GEN-522 Gen'!C98,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D98/'GEN-522 Gen'!D98,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E98/'GEN-522 Gen'!E98,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F98/'GEN-522 Gen'!F98,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G98/'GEN-522 Gen'!G98,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H98>0,'GEN-522 Cos_Gen'!H98/'GEN-522 Gen'!H98,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A99","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B99/'GEN-522 Gen'!B99,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C99/'GEN-522 Gen'!C99,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D99/'GEN-522 Gen'!D99,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E99/'GEN-522 Gen'!E99,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F99/'GEN-522 Gen'!F99,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G99/'GEN-522 Gen'!G99,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H99>0,'GEN-522 Cos_Gen'!H99/'GEN-522 Gen'!H99,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A100","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B100/'GEN-522 Gen'!B100,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C100/'GEN-522 Gen'!C100,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D100/'GEN-522 Gen'!D100,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E100/'GEN-522 Gen'!E100,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F100/'GEN-522 Gen'!F100,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G100/'GEN-522 Gen'!G100,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H100>0,'GEN-522 Cos_Gen'!H100/'GEN-522 Gen'!H100,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A101","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B101/'GEN-522 Gen'!B101,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C101/'GEN-522 Gen'!C101,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D101/'GEN-522 Gen'!D101,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E101/'GEN-522 Gen'!E101,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F101/'GEN-522 Gen'!F101,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G101/'GEN-522 Gen'!G101,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H101>0,'GEN-522 Cos_Gen'!H101/'GEN-522 Gen'!H101,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A102","v":"SPARKLE POWER, S.A. No. 32-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B102/'GEN-522 Gen'!B102,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C102/'GEN-522 Gen'!C102,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D102/'GEN-522 Gen'!D102,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E102/'GEN-522 Gen'!E102,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F102/'GEN-522 Gen'!F102,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G102/'GEN-522 Gen'!G102,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H102>0,'GEN-522 Cos_Gen'!H102/'GEN-522 Gen'!H102,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A103","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B103/'GEN-522 Gen'!B103,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C103/'GEN-522 Gen'!C103,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D103/'GEN-522 Gen'!D103,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E103/'GEN-522 Gen'!E103,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F103/'GEN-522 Gen'!F103,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G103/'GEN-522 Gen'!G103,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H103>0,'GEN-522 Cos_Gen'!H103/'GEN-522 Gen'!H103,0)","v":0}]

{"sheet":"GEN-522 Cos_Gen","index":25,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Compra Mensual de Energía para atender Clientes Regulados  (B/.) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":27991579.394218829},30106066.376279719,28056998.729089376,28651502.026106585,26025172.722933423,28339621.169701986,{"$f":"+SUM(B8:G8)","v":169170940.41832992}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,B24)-B23","v":27991579.394218829},30106066.376279719,28056998.729089376,28651502.026106585,26025172.722933423,28339621.169701986,169170940.41832992]
[{"$f":"+'GEN-522 Cos_Gen_P'!A16","v":"Mercado Ocasional"},{"$f":"+'GEN-522 Cos_Gen_P'!B16+'GEN-522 Cos_Gen_FP'!B16","v":2054833.2075692171},{"$f":"+'GEN-522 Cos_Gen_P'!C16+'GEN-522 Cos_Gen_FP'!C16","v":1457196.7927954614},{"$f":"+'GEN-522 Cos_Gen_P'!D16+'GEN-522 Cos_Gen_FP'!D16","v":770917.48861017008},{"$f":"+'GEN-522 Cos_Gen_P'!E16+'GEN-522 Cos_Gen_FP'!E16","v":1928863.0882257286},{"$f":"+'GEN-522 Cos_Gen_P'!F16+'GEN-522 Cos_Gen_FP'!F16","v":1193745.489015236},{"$f":"+'GEN-522 Cos_Gen_P'!G16+'GEN-522 Cos_Gen_FP'!G16","v":930751.92222798348},8336307.9884437965]
[{"$f":"+'GEN-522 Cos_Gen_P'!A17","v":"Servicios Auxiliares de Corto Plazo"},{"$f":"+'GEN-522 Cos_Gen_P'!B17+'GEN-522 Cos_Gen_FP'!B17","v":216050.33},{"$f":"+'GEN-522 Cos_Gen_P'!C17+'GEN-522 Cos_Gen_FP'!C17","v":219540.09},{"$f":"+'GEN-522 Cos_Gen_P'!D17+'GEN-522 Cos_Gen_FP'!D17","v":112580.93},{"$f":"+'GEN-522 Cos_Gen_P'!E17+'GEN-522 Cos_Gen_FP'!E17","v":304608.17},{"$f":"+'GEN-522 Cos_Gen_P'!F17+'GEN-522 Cos_Gen_FP'!F17","v":292574.87},{"$f":"+'GEN-522 Cos_Gen_P'!G17+'GEN-522 Cos_Gen_FP'!G17","v":347155.92},1492510.31]
[{"$f":"+'GEN-522 Cos_Gen_P'!A18","v":"Generación Obligada "},{"$f":"+'GEN-522 Cos_Gen_P'!B18+'GEN-522 Cos_Gen_FP'!B18","v":134683.99},{"$f":"+'GEN-522 Cos_Gen_P'!C18+'GEN-522 Cos_Gen_FP'!C18","v":90766.13},{"$f":"+'GEN-522 Cos_Gen_P'!D18+'GEN-522 Cos_Gen_FP'!D18","v":64367.34},{"$f":"+'GEN-522 Cos_Gen_P'!E18+'GEN-522 Cos_Gen_FP'!E18","v":46458.22},{"$f":"+'GEN-522 Cos_Gen_P'!F18+'GEN-522 Cos_Gen_FP'!F18","v":29355.48},{"$f":"+'GEN-522 Cos_Gen_P'!G18+'GEN-522 Cos_Gen_FP'!G18","v":55550.54},421181.6999999999]
[{"$f":"+'GEN-522 Cos_Gen_P'!A19","v":"Costos relacionados con el Mercado Regional"},{"$f":"+'GEN-522 Cos_Gen_P'!B19+'GEN-522 Cos_Gen_FP'!B19","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C19+'GEN-522 Cos_Gen_FP'!C19","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D19+'GEN-522 Cos_Gen_FP'!D19","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E19+'GEN-522 Cos_Gen_FP'!E19","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F19+'GEN-522 Cos_Gen_FP'!F19","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G19+'GEN-522 Cos_Gen_FP'!G19","v":0},0]
[{"$f":"+'GEN-522 Cos_Gen_P'!A20","v":"Otros Ajustes"},{"$f":"+'GEN-522 Cos_Gen_P'!B20+'GEN-522 Cos_Gen_FP'!B20","v":405187.6},{"$f":"+'GEN-522 Cos_Gen_P'!C20+'GEN-522 Cos_Gen_FP'!C20","v":506360.12000000005},{"$f":"+'GEN-522 Cos_Gen_P'!D20+'GEN-522 Cos_Gen_FP'!D20","v":325094.12000000005},{"$f":"+'GEN-522 Cos_Gen_P'!E20+'GEN-522 Cos_Gen_FP'!E20","v":890778.07000000007},{"$f":"+'GEN-522 Cos_Gen_P'!F20+'GEN-522 Cos_Gen_FP'!F20","v":421614.82000000012},{"$f":"+'GEN-522 Cos_Gen_P'!G20+'GEN-522 Cos_Gen_FP'!G20","v":396816.59},2945851.3200000003]
[{"$f":"+'GEN-522 Cos_Gen_P'!A21","v":"Costos de Fianzas"},{"$f":"+'GEN-522 Cos_Gen_P'!B21+'GEN-522 Cos_Gen_FP'!B21","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C21+'GEN-522 Cos_Gen_FP'!C21","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D21+'GEN-522 Cos_Gen_FP'!D21","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E21+'GEN-522 Cos_Gen_FP'!E21","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F21+'GEN-522 Cos_Gen_FP'!F21","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G21+'GEN-522 Cos_Gen_FP'!G21","v":0},0]
[{"$f":"+'GEN-522 Cos_Gen_P'!A22","v":"Costos de Autoabastecimiento autorizados por ASEP"},{"$f":"+'GEN-522 Cos_Gen_P'!B22+'GEN-522 Cos_Gen_FP'!B22","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C22+'GEN-522 Cos_Gen_FP'!C22","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D22+'GEN-522 Cos_Gen_FP'!D22","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E22+'GEN-522 Cos_Gen_FP'!E22","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F22+'GEN-522 Cos_Gen_FP'!F22","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G22+'GEN-522 Cos_Gen_FP'!G22","v":61349.13},61349.13]
[{"$f":"+'GEN-522 Cos_Gen_P'!A23","v":"Menos - Transacciones Esporádicas (CUSPT)"},{"$f":"+'GEN-522 Cos_Gen_P'!B23+'GEN-522 Cos_Gen_FP'!B23","v":9013.01},{"$f":"+'GEN-522 Cos_Gen_P'!C23+'GEN-522 Cos_Gen_FP'!C23","v":15970.17},{"$f":"+'GEN-522 Cos_Gen_P'!D23+'GEN-522 Cos_Gen_FP'!D23","v":17439.21},{"$f":"+'GEN-522 Cos_Gen_P'!E23+'GEN-522 Cos_Gen_FP'!E23","v":8879.16},{"$f":"+'GEN-522 Cos_Gen_P'!F23+'GEN-522 Cos_Gen_FP'!F23","v":11322.48},{"$f":"+'GEN-522 Cos_Gen_P'!G23+'GEN-522 Cos_Gen_FP'!G23","v":12674.49},75298.52]
["Sub-Total Contratros",{"$f":"+SUM(B25:B120)","v":25189837.276649613},27848173.41348426,26801478.060479205,25489673.637880854,24099204.543918189,26560671.557474002,155989038.48988611]
[{"$f":"+'GEN-522 Pot'!A25","v":"Hydro Caisan No. 05-08 (17,048)"},{"$f":"+'GEN-522 Cos_Gen_P'!B25+'GEN-522 Cos_Gen_FP'!B25","v":240783.77738394018},{"$f":"+'GEN-522 Cos_Gen_P'!C25+'GEN-522 Cos_Gen_FP'!C25","v":239913.10459241999},{"$f":"+'GEN-522 Cos_Gen_P'!D25+'GEN-522 Cos_Gen_FP'!D25","v":232406.47282626014},{"$f":"+'GEN-522 Cos_Gen_P'!E25+'GEN-522 Cos_Gen_FP'!E25","v":234231.29527967988},{"$f":"+'GEN-522 Cos_Gen_P'!F25+'GEN-522 Cos_Gen_FP'!F25","v":222437.40801929997},{"$f":"+'GEN-522 Cos_Gen_P'!G25+'GEN-522 Cos_Gen_FP'!G25","v":243381.31214202003},1413153.3702436201]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 06-08 (26,95)"},{"$f":"+'GEN-522 Cos_Gen_P'!B26+'GEN-522 Cos_Gen_FP'!B26","v":932937.16300000041},{"$f":"+'GEN-522 Cos_Gen_P'!C26+'GEN-522 Cos_Gen_FP'!C26","v":929563.66879999987},{"$f":"+'GEN-522 Cos_Gen_P'!D26+'GEN-522 Cos_Gen_FP'!D26","v":900478.58599999931},{"$f":"+'GEN-522 Cos_Gen_P'!E26+'GEN-522 Cos_Gen_FP'!E26","v":907549.0057000001},{"$f":"+'GEN-522 Cos_Gen_P'!F26+'GEN-522 Cos_Gen_FP'!F26","v":861852.5997999995},{"$f":"+'GEN-522 Cos_Gen_P'!G26+'GEN-522 Cos_Gen_FP'!G26","v":943001.53229999961},5475382.5555999987]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrón Inv. No. 07-08 (34,65)"},{"$f":"+'GEN-522 Cos_Gen_P'!B27+'GEN-522 Cos_Gen_FP'!B27","v":1111527.9906805002},{"$f":"+'GEN-522 Cos_Gen_P'!C27+'GEN-522 Cos_Gen_FP'!C27","v":1107508.7117373501},{"$f":"+'GEN-522 Cos_Gen_P'!D27+'GEN-522 Cos_Gen_FP'!D27","v":1072855.9149099495},{"$f":"+'GEN-522 Cos_Gen_P'!E27+'GEN-522 Cos_Gen_FP'!E27","v":1081279.8263187502},{"$f":"+'GEN-522 Cos_Gen_P'!F27+'GEN-522 Cos_Gen_FP'!F27","v":1026835.8103875995},{"$f":"+'GEN-522 Cos_Gen_P'!G27+'GEN-522 Cos_Gen_FP'!G27","v":1123518.9671199492},6523527.2211540984]
[{"$f":"+'GEN-522 Pot'!A28","v":"AES No.08-08 (31,57)"},{"$f":"+'GEN-522 Cos_Gen_P'!B28+'GEN-522 Cos_Gen_FP'!B28","v":1162812.8792788207},{"$f":"+'GEN-522 Cos_Gen_P'!C28+'GEN-522 Cos_Gen_FP'!C28","v":1158608.1544522801},{"$f":"+'GEN-522 Cos_Gen_P'!D28+'GEN-522 Cos_Gen_FP'!D28","v":1122356.5092020403},{"$f":"+'GEN-522 Cos_Gen_P'!E28+'GEN-522 Cos_Gen_FP'!E28","v":1131169.10215996},{"$f":"+'GEN-522 Cos_Gen_P'!F28+'GEN-522 Cos_Gen_FP'!F28","v":1074213.0790599606},{"$f":"+'GEN-522 Cos_Gen_P'!G28+'GEN-522 Cos_Gen_FP'!G28","v":1175357.1085317591},6824516.8326848205]
[{"$f":"+'GEN-522 Pot'!A29","v":"Alternegy No.  09-08 (61,6)"},{"$f":"+'GEN-522 Cos_Gen_P'!B29+'GEN-522 Cos_Gen_FP'!B29","v":2021541.5543668191},{"$f":"+'GEN-522 Cos_Gen_P'!C29+'GEN-522 Cos_Gen_FP'!C29","v":2014231.6714771797},{"$f":"+'GEN-522 Cos_Gen_P'!D29+'GEN-522 Cos_Gen_FP'!D29","v":1951208.4552487202},{"$f":"+'GEN-522 Cos_Gen_P'!E29+'GEN-522 Cos_Gen_FP'!E29","v":1966529.0654452806},{"$f":"+'GEN-522 Cos_Gen_P'!F29+'GEN-522 Cos_Gen_FP'!F29","v":1867511.4595275596},{"$f":"+'GEN-522 Cos_Gen_P'!G29+'GEN-522 Cos_Gen_FP'!G29","v":2043349.6035213014},11864371.80958686]
[{"$f":"+'GEN-522 Pot'!A30","v":"Bontex No. 10-08 (15,4)"},{"$f":"+'GEN-522 Cos_Gen_P'!B30+'GEN-522 Cos_Gen_FP'!B30","v":505385.3885312702},{"$f":"+'GEN-522 Cos_Gen_P'!C30+'GEN-522 Cos_Gen_FP'!C30","v":503557.9180079404},{"$f":"+'GEN-522 Cos_Gen_P'!D30+'GEN-522 Cos_Gen_FP'!D30","v":487802.11388327985},{"$f":"+'GEN-522 Cos_Gen_P'!E30+'GEN-522 Cos_Gen_FP'!E30","v":491632.26636131981},{"$f":"+'GEN-522 Cos_Gen_P'!F30+'GEN-522 Cos_Gen_FP'!F30","v":466877.86498143},{"$f":"+'GEN-522 Cos_Gen_P'!G30+'GEN-522 Cos_Gen_FP'!G30","v":510837.40086965967},2966092.9526348999]
[{"$f":"+'GEN-522 Pot'!A31","v":"Empresa Nacional de Energía No. 24-11 (Cesión)"},{"$f":"+'GEN-522 Cos_Gen_P'!B31+'GEN-522 Cos_Gen_FP'!B31","v":245256.84465402015},{"$f":"+'GEN-522 Cos_Gen_P'!C31+'GEN-522 Cos_Gen_FP'!C31","v":244369.99725799006},{"$f":"+'GEN-522 Cos_Gen_P'!D31+'GEN-522 Cos_Gen_FP'!D31","v":236723.91391828982},{"$f":"+'GEN-522 Cos_Gen_P'!E31+'GEN-522 Cos_Gen_FP'!E31","v":238582.63640828006},{"$f":"+'GEN-522 Cos_Gen_P'!F31+'GEN-522 Cos_Gen_FP'!F31","v":226569.65276939003},{"$f":"+'GEN-522 Cos_Gen_P'!G31+'GEN-522 Cos_Gen_FP'!G31","v":247902.63406925037},{"$f":"+SUM(B31:G31)","v":1439405.6790772206}]
[{"$f":"+'GEN-522 Pot'!A32","v":"Enel Fortuna No. 25-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B32+'GEN-522 Cos_Gen_FP'!B32","v":852083.03486292041},{"$f":"+'GEN-522 Cos_Gen_P'!C32+'GEN-522 Cos_Gen_FP'!C32","v":849001.90733021987},{"$f":"+'GEN-522 Cos_Gen_P'!D32+'GEN-522 Cos_Gen_FP'!D32","v":822437.5198464602},{"$f":"+'GEN-522 Cos_Gen_P'!E32+'GEN-522 Cos_Gen_FP'!E32","v":828895.18186888029},{"$f":"+'GEN-522 Cos_Gen_P'!F32+'GEN-522 Cos_Gen_FP'!F32","v":787159.10069397942},{"$f":"+'GEN-522 Cos_Gen_P'!G32+'GEN-522 Cos_Gen_FP'!G32","v":861275.16288981959},5000851.90749228]
[{"$f":"+'GEN-522 Pot'!A33","v":"Electrogeneradora del Istmo No. 26-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B33+'GEN-522 Cos_Gen_FP'!B33","v":24348.888677370011},{"$f":"+'GEN-522 Cos_Gen_P'!C33+'GEN-522 Cos_Gen_FP'!C33","v":24260.84329578},{"$f":"+'GEN-522 Cos_Gen_P'!D33+'GEN-522 Cos_Gen_FP'!D33","v":23501.746663709982},{"$f":"+'GEN-522 Cos_Gen_P'!E33+'GEN-522 Cos_Gen_FP'!E33","v":23686.278981960004},{"$f":"+'GEN-522 Cos_Gen_P'!F33+'GEN-522 Cos_Gen_FP'!F33","v":22493.640232110018},{"$f":"+'GEN-522 Cos_Gen_P'!G33+'GEN-522 Cos_Gen_FP'!G33","v":24611.560370310013},142902.95822124003]
[{"$f":"+'GEN-522 Pot'!A34","v":"ESEPSA No. 27-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B34+'GEN-522 Cos_Gen_FP'!B34","v":153456.4832164},{"$f":"+'GEN-522 Cos_Gen_P'!C34+'GEN-522 Cos_Gen_FP'!C34","v":152901.58563680007},{"$f":"+'GEN-522 Cos_Gen_P'!D34+'GEN-522 Cos_Gen_FP'!D34","v":148117.45390260001},{"$f":"+'GEN-522 Cos_Gen_P'!E34+'GEN-522 Cos_Gen_FP'!E34","v":149280.45079219987},{"$f":"+'GEN-522 Cos_Gen_P'!F34+'GEN-522 Cos_Gen_FP'!F34","v":141763.96254930002},{"$f":"+'GEN-522 Cos_Gen_P'!G34+'GEN-522 Cos_Gen_FP'!G34","v":155111.9460345},900631.88213180006]
[{"$f":"+'GEN-522 Pot'!A35","v":"Pedregalito No. 28-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B35+'GEN-522 Cos_Gen_FP'!B35","v":65680.59107912},{"$f":"+'GEN-522 Cos_Gen_P'!C35+'GEN-522 Cos_Gen_FP'!C35","v":65443.090440599975},{"$f":"+'GEN-522 Cos_Gen_P'!D35+'GEN-522 Cos_Gen_FP'!D35","v":63395.444142199995},{"$f":"+'GEN-522 Cos_Gen_P'!E35+'GEN-522 Cos_Gen_FP'!E35","v":63893.21611835996},{"$f":"+'GEN-522 Cos_Gen_P'!F35+'GEN-522 Cos_Gen_FP'!F35","v":60676.099471419926},{"$f":"+'GEN-522 Cos_Gen_P'!G35+'GEN-522 Cos_Gen_FP'!G35","v":66389.142226600045},385477.5834782999]
[{"$f":"+'GEN-522 Pot'!A36","v":"Río Chico No. 29-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B36+'GEN-522 Cos_Gen_FP'!B36","v":40279.039113440005},{"$f":"+'GEN-522 Cos_Gen_P'!C36+'GEN-522 Cos_Gen_FP'!C36","v":40133.390385659979},{"$f":"+'GEN-522 Cos_Gen_P'!D36+'GEN-522 Cos_Gen_FP'!D36","v":38877.658319799986},{"$f":"+'GEN-522 Cos_Gen_P'!E36+'GEN-522 Cos_Gen_FP'!E36","v":39182.920063899976},{"$f":"+'GEN-522 Cos_Gen_P'!F36+'GEN-522 Cos_Gen_FP'!F36","v":37210.00290437998},{"$f":"+'GEN-522 Cos_Gen_P'!G36+'GEN-522 Cos_Gen_FP'!G36","v":40713.562638080031},236396.57342525997]
[{"$f":"+'GEN-522 Pot'!A37","v":"Alto Valle No. 30-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B37+'GEN-522 Cos_Gen_FP'!B37","v":38327.729239199994},{"$f":"+'GEN-522 Cos_Gen_P'!C37+'GEN-522 Cos_Gen_FP'!C37","v":38189.136424600016},{"$f":"+'GEN-522 Cos_Gen_P'!D37+'GEN-522 Cos_Gen_FP'!D37","v":36994.237945519984},{"$f":"+'GEN-522 Cos_Gen_P'!E37+'GEN-522 Cos_Gen_FP'!E37","v":37284.711436419995},{"$f":"+'GEN-522 Cos_Gen_P'!F37+'GEN-522 Cos_Gen_FP'!F37","v":35407.371895640026},{"$f":"+'GEN-522 Cos_Gen_P'!G37+'GEN-522 Cos_Gen_FP'!G37","v":38741.202334780035},224944.38927616007]
[{"$f":"+'GEN-522 Pot'!A38","v":"Hidroecológica del Teribe No. 31-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B38+'GEN-522 Cos_Gen_FP'!B38","v":310494.54988194001},{"$f":"+'GEN-522 Cos_Gen_P'!C38+'GEN-522 Cos_Gen_FP'!C38","v":309371.80330402998},{"$f":"+'GEN-522 Cos_Gen_P'!D38+'GEN-522 Cos_Gen_FP'!D38","v":299691.88098312973},{"$f":"+'GEN-522 Cos_Gen_P'!E38+'GEN-522 Cos_Gen_FP'!E38","v":302045.01899116009},{"$f":"+'GEN-522 Cos_Gen_P'!F38+'GEN-522 Cos_Gen_FP'!F38","v":286836.61184983002},{"$f":"+'GEN-522 Cos_Gen_P'!G38+'GEN-522 Cos_Gen_FP'!G38","v":313844.11264225026},1822283.97765234]
[{"$f":"+'GEN-522 Pot'!A39","v":"Desarrollos Hidroeléctricos Corp. No. 32-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B39+'GEN-522 Cos_Gen_FP'!B39","v":56510.465156800019},{"$f":"+'GEN-522 Cos_Gen_P'!C39+'GEN-522 Cos_Gen_FP'!C39","v":56306.123627599998},{"$f":"+'GEN-522 Cos_Gen_P'!D39+'GEN-522 Cos_Gen_FP'!D39","v":54544.363609349974},{"$f":"+'GEN-522 Cos_Gen_P'!E39+'GEN-522 Cos_Gen_FP'!E39","v":54972.638165300006},{"$f":"+'GEN-522 Cos_Gen_P'!F39+'GEN-522 Cos_Gen_FP'!F39","v":52204.685732449994},{"$f":"+'GEN-522 Cos_Gen_P'!G39+'GEN-522 Cos_Gen_FP'!G39","v":57120.090541550053},331658.3668330501]
[{"$f":"+'GEN-522 Pot'!A40","v":"Las Perlas Norte No. 33-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B40+'GEN-522 Cos_Gen_FP'!B40","v":369122.32162512012},{"$f":"+'GEN-522 Cos_Gen_P'!C40+'GEN-522 Cos_Gen_FP'!C40","v":367787.57744736015},{"$f":"+'GEN-522 Cos_Gen_P'!D40+'GEN-522 Cos_Gen_FP'!D40","v":356279.88625487988},{"$f":"+'GEN-522 Cos_Gen_P'!E40+'GEN-522 Cos_Gen_FP'!E40","v":359077.34497824038},{"$f":"+'GEN-522 Cos_Gen_P'!F40+'GEN-522 Cos_Gen_FP'!F40","v":340997.27700527973},{"$f":"+'GEN-522 Cos_Gen_P'!G40+'GEN-522 Cos_Gen_FP'!G40","v":373104.35094240005},2166368.7582532801]
[{"$f":"+'GEN-522 Pot'!A41","v":"Hidroeléctrica San Lorenzo No. 34-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B41+'GEN-522 Cos_Gen_FP'!B41","v":36712.6269713},{"$f":"+'GEN-522 Cos_Gen_P'!C41+'GEN-522 Cos_Gen_FP'!C41","v":36579.874503199986},{"$f":"+'GEN-522 Cos_Gen_P'!D41+'GEN-522 Cos_Gen_FP'!D41","v":35435.328043500012},{"$f":"+'GEN-522 Cos_Gen_P'!E41+'GEN-522 Cos_Gen_FP'!E41","v":35713.561302750022},{"$f":"+'GEN-522 Cos_Gen_P'!F41+'GEN-522 Cos_Gen_FP'!F41","v":33915.331446599965},{"$f":"+'GEN-522 Cos_Gen_P'!G41+'GEN-522 Cos_Gen_FP'!G41","v":37108.676518000007},215465.39878535003]
[{"$f":"+'GEN-522 Pot'!A42","v":"Caldera Energy Corp. No. 35-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B42+'GEN-522 Cos_Gen_FP'!B42","v":58436.98219686003},{"$f":"+'GEN-522 Cos_Gen_P'!C42+'GEN-522 Cos_Gen_FP'!C42","v":58225.674320430029},{"$f":"+'GEN-522 Cos_Gen_P'!D42+'GEN-522 Cos_Gen_FP'!D42","v":56403.853611359984},{"$f":"+'GEN-522 Cos_Gen_P'!E42+'GEN-522 Cos_Gen_FP'!E42","v":56846.728643159979},{"$f":"+'GEN-522 Cos_Gen_P'!F42+'GEN-522 Cos_Gen_FP'!F42","v":53984.412861120021},{"$f":"+'GEN-522 Cos_Gen_P'!G42+'GEN-522 Cos_Gen_FP'!G42","v":59067.390504959956},342965.04213789001]
[{"$f":"+'GEN-522 Pot'!A43","v":"PASO ANCHO No. 86-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B43+'GEN-522 Cos_Gen_FP'!B43","v":95909.401972620006},{"$f":"+'GEN-522 Cos_Gen_P'!C43+'GEN-522 Cos_Gen_FP'!C43","v":95562.59428746},{"$f":"+'GEN-522 Cos_Gen_P'!D43+'GEN-522 Cos_Gen_FP'!D43","v":94352.78103174},{"$f":"+'GEN-522 Cos_Gen_P'!E43+'GEN-522 Cos_Gen_FP'!E43","v":96887.845040129992},{"$f":"+'GEN-522 Cos_Gen_P'!F43+'GEN-522 Cos_Gen_FP'!F43","v":90305.522861220074},{"$f":"+'GEN-522 Cos_Gen_P'!G43+'GEN-522 Cos_Gen_FP'!G43","v":96944.056452450051},569962.20164562017]
[{"$f":"+'GEN-522 Pot'!A44","v":"Hidroecológica del Teribe No. 87-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B44+'GEN-522 Cos_Gen_FP'!B44","v":134179.09612490004},{"$f":"+'GEN-522 Cos_Gen_P'!C44+'GEN-522 Cos_Gen_FP'!C44","v":131171.37862544006},{"$f":"+'GEN-522 Cos_Gen_P'!D44+'GEN-522 Cos_Gen_FP'!D44","v":127067.16263049992},{"$f":"+'GEN-522 Cos_Gen_P'!E44+'GEN-522 Cos_Gen_FP'!E44","v":130527.66183376002},{"$f":"+'GEN-522 Cos_Gen_P'!F44+'GEN-522 Cos_Gen_FP'!F44","v":121616.62246113004},{"$f":"+'GEN-522 Cos_Gen_P'!G44+'GEN-522 Cos_Gen_FP'!G44","v":133067.60510594008},777629.52678167028]
[{"$f":"+'GEN-522 Pot'!A45","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B45+'GEN-522 Cos_Gen_FP'!B45","v":161221.45457613998},{"$f":"+'GEN-522 Cos_Gen_P'!C45+'GEN-522 Cos_Gen_FP'!C45","v":109988.96250607999},{"$f":"+'GEN-522 Cos_Gen_P'!D45+'GEN-522 Cos_Gen_FP'!D45","v":56490.696229059991},{"$f":"+'GEN-522 Cos_Gen_P'!E45+'GEN-522 Cos_Gen_FP'!E45","v":66435.637927465999},{"$f":"+'GEN-522 Cos_Gen_P'!F45+'GEN-522 Cos_Gen_FP'!F45","v":92503.162991108984},{"$f":"+'GEN-522 Cos_Gen_P'!G45+'GEN-522 Cos_Gen_FP'!G45","v":765531.74273943366},{"$f":"+SUM(B45:G45)","v":1252171.6569692886}]
[{"$f":"+'GEN-522 Pot'!A46","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B46+'GEN-522 Cos_Gen_FP'!B46","v":168283.72383437396},{"$f":"+'GEN-522 Cos_Gen_P'!C46+'GEN-522 Cos_Gen_FP'!C46","v":117166.38683894699},{"$f":"+'GEN-522 Cos_Gen_P'!D46+'GEN-522 Cos_Gen_FP'!D46","v":39591.035332840002},{"$f":"+'GEN-522 Cos_Gen_P'!E46+'GEN-522 Cos_Gen_FP'!E46","v":59754.297752280036},{"$f":"+'GEN-522 Cos_Gen_P'!F46+'GEN-522 Cos_Gen_FP'!F46","v":74519.28658167996},{"$f":"+'GEN-522 Cos_Gen_P'!G46+'GEN-522 Cos_Gen_FP'!G46","v":769291.87825589033},1228606.6085960113]
[{"$f":"+'GEN-522 Pot'!A47","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B47+'GEN-522 Cos_Gen_FP'!B47","v":96273.807092739036},{"$f":"+'GEN-522 Cos_Gen_P'!C47+'GEN-522 Cos_Gen_FP'!C47","v":69725.19971145998},{"$f":"+'GEN-522 Cos_Gen_P'!D47+'GEN-522 Cos_Gen_FP'!D47","v":36042.831025434993},{"$f":"+'GEN-522 Cos_Gen_P'!E47+'GEN-522 Cos_Gen_FP'!E47","v":41329.306161676002},{"$f":"+'GEN-522 Cos_Gen_P'!F47+'GEN-522 Cos_Gen_FP'!F47","v":53716.648827711993},{"$f":"+'GEN-522 Cos_Gen_P'!G47+'GEN-522 Cos_Gen_FP'!G47","v":469189.35756962514},766277.1503886471]
[{"$f":"+'GEN-522 Pot'!A48","v":"Unión Eólica de Panamá (PE Marañon) No. 18-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B48+'GEN-522 Cos_Gen_FP'!B48","v":67748.340784210013},{"$f":"+'GEN-522 Cos_Gen_P'!C48+'GEN-522 Cos_Gen_FP'!C48","v":45532.450111912018},{"$f":"+'GEN-522 Cos_Gen_P'!D48+'GEN-522 Cos_Gen_FP'!D48","v":18084.657531914992},{"$f":"+'GEN-522 Cos_Gen_P'!E48+'GEN-522 Cos_Gen_FP'!E48","v":24940.298888738991},{"$f":"+'GEN-522 Cos_Gen_P'!F48+'GEN-522 Cos_Gen_FP'!F48","v":29715.080768801996},{"$f":"+'GEN-522 Cos_Gen_P'!G48+'GEN-522 Cos_Gen_FP'!G48","v":278776.87563543313},464797.70372101117]
[{"$f":"+'GEN-522 Pot'!A49","v":"AES No. 117-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B49+'GEN-522 Cos_Gen_FP'!B49","v":7513401.6400000006},{"$f":"+'GEN-522 Cos_Gen_P'!C49+'GEN-522 Cos_Gen_FP'!C49","v":7486233.2400000002},{"$f":"+'GEN-522 Cos_Gen_P'!D49+'GEN-522 Cos_Gen_FP'!D49","v":7251996.7699999996},{"$f":"+'GEN-522 Cos_Gen_P'!E49+'GEN-522 Cos_Gen_FP'!E49","v":7308938.4199999999},{"$f":"+'GEN-522 Cos_Gen_P'!F49+'GEN-522 Cos_Gen_FP'!F49","v":6940922.7003000006},{"$f":"+'GEN-522 Cos_Gen_P'!G49+'GEN-522 Cos_Gen_FP'!G49","v":7594454.9600000009},44095947.730300002]
[{"$f":"+'GEN-522 Pot'!A50","v":"HIDRO PIEDRA No. 118-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B50+'GEN-522 Cos_Gen_FP'!B50","v":49461.247470000017},{"$f":"+'GEN-522 Cos_Gen_P'!C50+'GEN-522 Cos_Gen_FP'!C50","v":49282.395790000061},{"$f":"+'GEN-522 Cos_Gen_P'!D50+'GEN-522 Cos_Gen_FP'!D50","v":47740.400869999998},{"$f":"+'GEN-522 Cos_Gen_P'!E50+'GEN-522 Cos_Gen_FP'!E50","v":48115.251699999972},{"$f":"+'GEN-522 Cos_Gen_P'!F50+'GEN-522 Cos_Gen_FP'!F50","v":45692.578559999973},{"$f":"+'GEN-522 Cos_Gen_P'!G50+'GEN-522 Cos_Gen_FP'!G50","v":49994.827089999984},290286.70147999999]
[{"$f":"+'GEN-522 Pot'!A51","v":"Corp. Energ. Del Istmo No. 119-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B51+'GEN-522 Cos_Gen_FP'!B51","v":243982.9731},{"$f":"+'GEN-522 Cos_Gen_P'!C51+'GEN-522 Cos_Gen_FP'!C51","v":243100.73191000021},{"$f":"+'GEN-522 Cos_Gen_P'!D51+'GEN-522 Cos_Gen_FP'!D51","v":235494.36244999996},{"$f":"+'GEN-522 Cos_Gen_P'!E51+'GEN-522 Cos_Gen_FP'!E51","v":237343.43064999999},{"$f":"+'GEN-522 Cos_Gen_P'!F51+'GEN-522 Cos_Gen_FP'!F51","v":225392.84298999986},{"$f":"+'GEN-522 Cos_Gen_P'!G51+'GEN-522 Cos_Gen_FP'!G51","v":246615.02003999994},1431929.3611399999]
[{"$f":"+'GEN-522 Pot'!A52","v":"Saltos del Francolí No. 121-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B52+'GEN-522 Cos_Gen_FP'!B52","v":26417.872590300023},{"$f":"+'GEN-522 Cos_Gen_P'!C52+'GEN-522 Cos_Gen_FP'!C52","v":26322.345733499991},{"$f":"+'GEN-522 Cos_Gen_P'!D52+'GEN-522 Cos_Gen_FP'!D52","v":25498.746843300021},{"$f":"+'GEN-522 Cos_Gen_P'!E52+'GEN-522 Cos_Gen_FP'!E52","v":25698.959406450002},{"$f":"+'GEN-522 Cos_Gen_P'!F52+'GEN-522 Cos_Gen_FP'!F52","v":24404.979367349999},{"$f":"+'GEN-522 Cos_Gen_P'!G52+'GEN-522 Cos_Gen_FP'!G52","v":26702.864104499971},155045.76804540001]
[{"$f":"+'GEN-522 Pot'!A53","v":"ISTMUS HYDRO POWER CORP. No.02-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B53+'GEN-522 Cos_Gen_FP'!B53","v":127751.81089200001},{"$f":"+'GEN-522 Cos_Gen_P'!C53+'GEN-522 Cos_Gen_FP'!C53","v":121318.5786839998},{"$f":"+'GEN-522 Cos_Gen_P'!D53+'GEN-522 Cos_Gen_FP'!D53","v":124258.69394400006},{"$f":"+'GEN-522 Cos_Gen_P'!E53+'GEN-522 Cos_Gen_FP'!E53","v":112620.93966000006},{"$f":"+'GEN-522 Cos_Gen_P'!F53+'GEN-522 Cos_Gen_FP'!F53","v":105486.92047199991},{"$f":"+'GEN-522 Cos_Gen_P'!G53+'GEN-522 Cos_Gen_FP'!G53","v":116953.18434000007},{"$f":"+SUM(B53:G53)","v":708390.12799199985}]
[{"$f":"+'GEN-522 Pot'!A54","v":"CALDERA ENERGY CORP. No.03-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B54+'GEN-522 Cos_Gen_FP'!B54","v":147470.09390877359},{"$f":"+'GEN-522 Cos_Gen_P'!C54+'GEN-522 Cos_Gen_FP'!C54","v":260433.63943042594},{"$f":"+'GEN-522 Cos_Gen_P'!D54+'GEN-522 Cos_Gen_FP'!D54","v":305597.6906144676},{"$f":"+'GEN-522 Cos_Gen_P'!E54+'GEN-522 Cos_Gen_FP'!E54","v":413777.84686459752},{"$f":"+'GEN-522 Cos_Gen_P'!F54+'GEN-522 Cos_Gen_FP'!F54","v":251910.23418971887},{"$f":"+'GEN-522 Cos_Gen_P'!G54+'GEN-522 Cos_Gen_FP'!G54","v":82756.181358740374},1461945.6863667241]
[{"$f":"+'GEN-522 Pot'!A55","v":"ELECTROGENERADORA DEL ISTMO, S.A. No.04-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B55+'GEN-522 Cos_Gen_FP'!B55","v":49191.232091750018},{"$f":"+'GEN-522 Cos_Gen_P'!C55+'GEN-522 Cos_Gen_FP'!C55","v":81688.928314000048},{"$f":"+'GEN-522 Cos_Gen_P'!D55+'GEN-522 Cos_Gen_FP'!D55","v":120745.99222699998},{"$f":"+'GEN-522 Cos_Gen_P'!E55+'GEN-522 Cos_Gen_FP'!E55","v":143557.75340550003},{"$f":"+'GEN-522 Cos_Gen_P'!F55+'GEN-522 Cos_Gen_FP'!F55","v":96762.541860250014},{"$f":"+'GEN-522 Cos_Gen_P'!G55+'GEN-522 Cos_Gen_FP'!G55","v":41434.915823000032},533381.36372150015]
[{"$f":"+'GEN-522 Pot'!A56","v":"FOUNTAIN INTERTRADE CORP. No.05-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B56+'GEN-522 Cos_Gen_FP'!B56","v":660302.760051177},{"$f":"+'GEN-522 Cos_Gen_P'!C56+'GEN-522 Cos_Gen_FP'!C56","v":729911.64769637422},{"$f":"+'GEN-522 Cos_Gen_P'!D56+'GEN-522 Cos_Gen_FP'!D56","v":1043588.237121464},{"$f":"+'GEN-522 Cos_Gen_P'!E56+'GEN-522 Cos_Gen_FP'!E56","v":1399213.0345046588},{"$f":"+'GEN-522 Cos_Gen_P'!F56+'GEN-522 Cos_Gen_FP'!F56","v":871972.30442017131},{"$f":"+'GEN-522 Cos_Gen_P'!G56+'GEN-522 Cos_Gen_FP'!G56","v":544564.39779940783},5249552.3815932535]
[{"$f":"+'GEN-522 Pot'!A57","v":"HIDROIBERICA, S.A. No.06-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B57+'GEN-522 Cos_Gen_FP'!B57","v":13171.203468000002},{"$f":"+'GEN-522 Cos_Gen_P'!C57+'GEN-522 Cos_Gen_FP'!C57","v":21125.757191999997},{"$f":"+'GEN-522 Cos_Gen_P'!D57+'GEN-522 Cos_Gen_FP'!D57","v":25233.44805599999},{"$f":"+'GEN-522 Cos_Gen_P'!E57+'GEN-522 Cos_Gen_FP'!E57","v":31563.174036},{"$f":"+'GEN-522 Cos_Gen_P'!F57+'GEN-522 Cos_Gen_FP'!F57","v":27123.892403999977},{"$f":"+'GEN-522 Cos_Gen_P'!G57+'GEN-522 Cos_Gen_FP'!G57","v":27925.441883999978},146142.91703999994]
[{"$f":"+'GEN-522 Pot'!A58","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B58+'GEN-522 Cos_Gen_FP'!B58","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C58+'GEN-522 Cos_Gen_FP'!C58","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D58+'GEN-522 Cos_Gen_FP'!D58","v":35747.384861600003},{"$f":"+'GEN-522 Cos_Gen_P'!E58+'GEN-522 Cos_Gen_FP'!E58","v":177087.11524400004},{"$f":"+'GEN-522 Cos_Gen_P'!F58+'GEN-522 Cos_Gen_FP'!F58","v":66108.411441599994},{"$f":"+'GEN-522 Cos_Gen_P'!G58+'GEN-522 Cos_Gen_FP'!G58","v":73601.940232000023},352544.85177920008]
[{"$f":"+'GEN-522 Pot'!A59","v":"HIDRONORTH CORP. No.09-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B59+'GEN-522 Cos_Gen_FP'!B59","v":17989.936482000008},{"$f":"+'GEN-522 Cos_Gen_P'!C59+'GEN-522 Cos_Gen_FP'!C59","v":20912.365613999995},{"$f":"+'GEN-522 Cos_Gen_P'!D59+'GEN-522 Cos_Gen_FP'!D59","v":25023.169416000008},{"$f":"+'GEN-522 Cos_Gen_P'!E59+'GEN-522 Cos_Gen_FP'!E59","v":24792.195848000014},{"$f":"+'GEN-522 Cos_Gen_P'!F59+'GEN-522 Cos_Gen_FP'!F59","v":22797.680289999989},{"$f":"+'GEN-522 Cos_Gen_P'!G59+'GEN-522 Cos_Gen_FP'!G59","v":18941.675802000005},130457.02345200002]
[{"$f":"+'GEN-522 Pot'!A60","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B60+'GEN-522 Cos_Gen_FP'!B60","v":65534.768102999966},{"$f":"+'GEN-522 Cos_Gen_P'!C60+'GEN-522 Cos_Gen_FP'!C60","v":111210.30691574991},{"$f":"+'GEN-522 Cos_Gen_P'!D60+'GEN-522 Cos_Gen_FP'!D60","v":109588.07683275006},{"$f":"+'GEN-522 Cos_Gen_P'!E60+'GEN-522 Cos_Gen_FP'!E60","v":81429.54064724996},{"$f":"+'GEN-522 Cos_Gen_P'!F60+'GEN-522 Cos_Gen_FP'!F60","v":101331.79952999996},{"$f":"+'GEN-522 Cos_Gen_P'!G60+'GEN-522 Cos_Gen_FP'!G60","v":74866.97354849994},543961.46557724976]
[{"$f":"+'GEN-522 Pot'!A61","v":"FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B61+'GEN-522 Cos_Gen_FP'!B61","v":25619.596750880013},{"$f":"+'GEN-522 Cos_Gen_P'!C61+'GEN-522 Cos_Gen_FP'!C61","v":25526.95647127998},{"$f":"+'GEN-522 Cos_Gen_P'!D61+'GEN-522 Cos_Gen_FP'!D61","v":25154.593679159996},{"$f":"+'GEN-522 Cos_Gen_P'!E61+'GEN-522 Cos_Gen_FP'!E61","v":18688.940762799997},{"$f":"+'GEN-522 Cos_Gen_P'!F61+'GEN-522 Cos_Gen_FP'!F61","v":23259.466893079993},{"$f":"+'GEN-522 Cos_Gen_P'!G61+'GEN-522 Cos_Gen_FP'!G61","v":25895.976577240002},144145.53113443998]
[{"$f":"+'GEN-522 Pot'!A62","v":"CAFÉ DE ELETA, S.A. No.26-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B62+'GEN-522 Cos_Gen_FP'!B62","v":7881.8962431999971},{"$f":"+'GEN-522 Cos_Gen_P'!C62+'GEN-522 Cos_Gen_FP'!C62","v":8364.9465472000047},{"$f":"+'GEN-522 Cos_Gen_P'!D62+'GEN-522 Cos_Gen_FP'!D62","v":7951.530035199994},{"$f":"+'GEN-522 Cos_Gen_P'!E62+'GEN-522 Cos_Gen_FP'!E62","v":8076.6091904000023},{"$f":"+'GEN-522 Cos_Gen_P'!F62+'GEN-522 Cos_Gen_FP'!F62","v":11380.743871999999},{"$f":"+'GEN-522 Cos_Gen_P'!G62+'GEN-522 Cos_Gen_FP'!G62","v":9438.9637888000016},53094.689676800001]
[{"$f":"+'GEN-522 Pot'!A63","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B63+'GEN-522 Cos_Gen_FP'!B63","v":395007.60228399973},{"$f":"+'GEN-522 Cos_Gen_P'!C63+'GEN-522 Cos_Gen_FP'!C63","v":471464.18305874954},{"$f":"+'GEN-522 Cos_Gen_P'!D63+'GEN-522 Cos_Gen_FP'!D63","v":443763.25344850018},{"$f":"+'GEN-522 Cos_Gen_P'!E63+'GEN-522 Cos_Gen_FP'!E63","v":422008.30504999997},{"$f":"+'GEN-522 Cos_Gen_P'!F63+'GEN-522 Cos_Gen_FP'!F63","v":520254.50157625019},{"$f":"+'GEN-522 Cos_Gen_P'!G63+'GEN-522 Cos_Gen_FP'!G63","v":357746.36858575023},2610244.21400325]
[{"$f":"+'GEN-522 Pot'!A64","v":"GENERADORA PEDREGALITO, S.A. No.28-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B64+'GEN-522 Cos_Gen_FP'!B64","v":165795.11853521751},{"$f":"+'GEN-522 Cos_Gen_P'!C64+'GEN-522 Cos_Gen_FP'!C64","v":211847.61824462694},{"$f":"+'GEN-522 Cos_Gen_P'!D64+'GEN-522 Cos_Gen_FP'!D64","v":208834.67903660832},{"$f":"+'GEN-522 Cos_Gen_P'!E64+'GEN-522 Cos_Gen_FP'!E64","v":245003.28116061896},{"$f":"+'GEN-522 Cos_Gen_P'!F64+'GEN-522 Cos_Gen_FP'!F64","v":233989.89894784379},{"$f":"+'GEN-522 Cos_Gen_P'!G64+'GEN-522 Cos_Gen_FP'!G64","v":122661.9997046176},1188132.5956295331]
[{"$f":"+'GEN-522 Pot'!A65","v":"GENERADORA RIO CHICO, S.A. No.29-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B65+'GEN-522 Cos_Gen_FP'!B65","v":102228.97617401031},{"$f":"+'GEN-522 Cos_Gen_P'!C65+'GEN-522 Cos_Gen_FP'!C65","v":130561.07980811238},{"$f":"+'GEN-522 Cos_Gen_P'!D65+'GEN-522 Cos_Gen_FP'!D65","v":128645.60621671689},{"$f":"+'GEN-522 Cos_Gen_P'!E65+'GEN-522 Cos_Gen_FP'!E65","v":150884.44068382081},{"$f":"+'GEN-522 Cos_Gen_P'!F65+'GEN-522 Cos_Gen_FP'!F65","v":144148.23408813111},{"$f":"+'GEN-522 Cos_Gen_P'!G65+'GEN-522 Cos_Gen_FP'!G65","v":75701.568745591969},732169.90571638336]
[{"$f":"+'GEN-522 Pot'!A66","v":"GENERADORA ALTO VALLE, S.A. No.30-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B66+'GEN-522 Cos_Gen_FP'!B66","v":147207.35260356058},{"$f":"+'GEN-522 Cos_Gen_P'!C66+'GEN-522 Cos_Gen_FP'!C66","v":191590.473828699},{"$f":"+'GEN-522 Cos_Gen_P'!D66+'GEN-522 Cos_Gen_FP'!D66","v":190041.29164779562},{"$f":"+'GEN-522 Cos_Gen_P'!E66+'GEN-522 Cos_Gen_FP'!E66","v":201193.58432247397},{"$f":"+'GEN-522 Cos_Gen_P'!F66+'GEN-522 Cos_Gen_FP'!F66","v":169283.49991588295},{"$f":"+'GEN-522 Cos_Gen_P'!G66+'GEN-522 Cos_Gen_FP'!G66","v":95418.745853231987},994734.94817164412]
[{"$f":"+'GEN-522 Pot'!A67","v":"HYDRO CAISÁN, S.A. No.31-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B67+'GEN-522 Cos_Gen_FP'!B67","v":364291.68568638724},{"$f":"+'GEN-522 Cos_Gen_P'!C67+'GEN-522 Cos_Gen_FP'!C67","v":627664.22978270485},{"$f":"+'GEN-522 Cos_Gen_P'!D67+'GEN-522 Cos_Gen_FP'!D67","v":744746.39483149047},{"$f":"+'GEN-522 Cos_Gen_P'!E67+'GEN-522 Cos_Gen_FP'!E67","v":312651.95950060041},{"$f":"+'GEN-522 Cos_Gen_P'!F67+'GEN-522 Cos_Gen_FP'!F67","v":639228.37295801635},{"$f":"+'GEN-522 Cos_Gen_P'!G67+'GEN-522 Cos_Gen_FP'!G67","v":197043.09427630089},2885625.7370355004]
[{"$f":"+'GEN-522 Pot'!A68","v":"Panama Solar2 No. 07-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B68+'GEN-522 Cos_Gen_FP'!B68","v":96740.383699576007},{"$f":"+'GEN-522 Cos_Gen_P'!C68+'GEN-522 Cos_Gen_FP'!C68","v":94082.968291043042},{"$f":"+'GEN-522 Cos_Gen_P'!D68+'GEN-522 Cos_Gen_FP'!D68","v":100754.65737244715},{"$f":"+'GEN-522 Cos_Gen_P'!E68+'GEN-522 Cos_Gen_FP'!E68","v":105531.54315834277},{"$f":"+'GEN-522 Cos_Gen_P'!F68+'GEN-522 Cos_Gen_FP'!F68","v":85368.263252388366},{"$f":"+'GEN-522 Cos_Gen_P'!G68+'GEN-522 Cos_Gen_FP'!G68","v":132930.5708134989},615408.38658729626]
[{"$f":"+'GEN-522 Pot'!A69","v":"Solpac Investment No. 08-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B69+'GEN-522 Cos_Gen_FP'!B69","v":18453.98211897599},{"$f":"+'GEN-522 Cos_Gen_P'!C69+'GEN-522 Cos_Gen_FP'!C69","v":20012.270917319998},{"$f":"+'GEN-522 Cos_Gen_P'!D69+'GEN-522 Cos_Gen_FP'!D69","v":16651.515682331992},{"$f":"+'GEN-522 Cos_Gen_P'!E69+'GEN-522 Cos_Gen_FP'!E69","v":16882.296689303999},{"$f":"+'GEN-522 Cos_Gen_P'!F69+'GEN-522 Cos_Gen_FP'!F69","v":11072.324906208003},{"$f":"+'GEN-522 Cos_Gen_P'!G69+'GEN-522 Cos_Gen_FP'!G69","v":22681.490341535999},105753.88065567598]
[{"$f":"+'GEN-522 Pot'!A70","v":"GAS NATURAL ATLÁNTICO No. 16-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B70+'GEN-522 Cos_Gen_FP'!B70","v":5554651.3236335563},{"$f":"+'GEN-522 Cos_Gen_P'!C70+'GEN-522 Cos_Gen_FP'!C70","v":6759561.6373765096},{"$f":"+'GEN-522 Cos_Gen_P'!D70+'GEN-522 Cos_Gen_FP'!D70","v":5982233.9685515473},{"$f":"+'GEN-522 Cos_Gen_P'!E70+'GEN-522 Cos_Gen_FP'!E70","v":4401117.6854145788},{"$f":"+'GEN-522 Cos_Gen_P'!F70+'GEN-522 Cos_Gen_FP'!F70","v":3943837.4915197841},{"$f":"+'GEN-522 Cos_Gen_P'!G70+'GEN-522 Cos_Gen_FP'!G70","v":4534637.1910310714},31176039.297527045]
[{"$f":"+'GEN-522 Pot'!A71","v":"BAHÍA LAS MINAS CORP No. 05-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B71+'GEN-522 Cos_Gen_FP'!B71","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C71+'GEN-522 Cos_Gen_FP'!C71","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D71+'GEN-522 Cos_Gen_FP'!D71","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E71+'GEN-522 Cos_Gen_FP'!E71","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F71+'GEN-522 Cos_Gen_FP'!F71","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G71+'GEN-522 Cos_Gen_FP'!G71","v":0},{"$f":"+SUM(B71:G71)","v":0}]
[{"$f":"+'GEN-522 Pot'!A72","v":"ELECTRON INVESTMENT, S.A. No. 07-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B72+'GEN-522 Cos_Gen_FP'!B72","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C72+'GEN-522 Cos_Gen_FP'!C72","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D72+'GEN-522 Cos_Gen_FP'!D72","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E72+'GEN-522 Cos_Gen_FP'!E72","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F72+'GEN-522 Cos_Gen_FP'!F72","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G72+'GEN-522 Cos_Gen_FP'!G72","v":0},0]
[{"$f":"+'GEN-522 Pot'!A73","v":"ENEL FORTUNA, S.A. No. 08-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B73+'GEN-522 Cos_Gen_FP'!B73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C73+'GEN-522 Cos_Gen_FP'!C73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D73+'GEN-522 Cos_Gen_FP'!D73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E73+'GEN-522 Cos_Gen_FP'!E73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F73+'GEN-522 Cos_Gen_FP'!F73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G73+'GEN-522 Cos_Gen_FP'!G73","v":0},0]
[{"$f":"+'GEN-522 Pot'!A74","v":"FOUNTAIN HYDRO POWER CORP No. 10-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B74+'GEN-522 Cos_Gen_FP'!B74","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C74+'GEN-522 Cos_Gen_FP'!C74","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D74+'GEN-522 Cos_Gen_FP'!D74","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E74+'GEN-522 Cos_Gen_FP'!E74","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F74+'GEN-522 Cos_Gen_FP'!F74","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G74+'GEN-522 Cos_Gen_FP'!G74","v":0},0]
[{"$f":"+'GEN-522 Pot'!A75","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 12-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B75+'GEN-522 Cos_Gen_FP'!B75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C75+'GEN-522 Cos_Gen_FP'!C75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D75+'GEN-522 Cos_Gen_FP'!D75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E75+'GEN-522 Cos_Gen_FP'!E75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F75+'GEN-522 Cos_Gen_FP'!F75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G75+'GEN-522 Cos_Gen_FP'!G75","v":0},0]
[{"$f":"+'GEN-522 Pot'!A76","v":"CALDERA ENERGY CORP. No. 05-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B76+'GEN-522 Cos_Gen_FP'!B76","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C76+'GEN-522 Cos_Gen_FP'!C76","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D76+'GEN-522 Cos_Gen_FP'!D76","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E76+'GEN-522 Cos_Gen_FP'!E76","v":20719.147535200598},{"$f":"+'GEN-522 Cos_Gen_P'!F76+'GEN-522 Cos_Gen_FP'!F76","v":22901.891306008605},{"$f":"+'GEN-522 Cos_Gen_P'!G76+'GEN-522 Cos_Gen_FP'!G76","v":30876.499043856391},74497.537885065598]
[{"$f":"+'GEN-522 Pot'!A77","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B77+'GEN-522 Cos_Gen_FP'!B77","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C77+'GEN-522 Cos_Gen_FP'!C77","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D77+'GEN-522 Cos_Gen_FP'!D77","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E77+'GEN-522 Cos_Gen_FP'!E77","v":15805.496530079985},{"$f":"+'GEN-522 Cos_Gen_P'!F77+'GEN-522 Cos_Gen_FP'!F77","v":9364.3349552369982},{"$f":"+'GEN-522 Cos_Gen_P'!G77+'GEN-522 Cos_Gen_FP'!G77","v":7844.6297483950038},33014.461233711991]
[{"$f":"+'GEN-522 Pot'!A78","v":"ENEL FORTUNA, S.A. No. 07-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B78+'GEN-522 Cos_Gen_FP'!B78","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C78+'GEN-522 Cos_Gen_FP'!C78","v":749932.68566257658},{"$f":"+'GEN-522 Cos_Gen_P'!D78+'GEN-522 Cos_Gen_FP'!D78","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E78+'GEN-522 Cos_Gen_FP'!E78","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F78+'GEN-522 Cos_Gen_FP'!F78","v":278995.26221998024},{"$f":"+'GEN-522 Cos_Gen_P'!G78+'GEN-522 Cos_Gen_FP'!G78","v":0},1028927.9478825568]
[{"$f":"+'GEN-522 Pot'!A79","v":"FOUNTAIN HYDRO POWER CORP No. 08-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B79+'GEN-522 Cos_Gen_FP'!B79","v":55475.939589081499},{"$f":"+'GEN-522 Cos_Gen_P'!C79+'GEN-522 Cos_Gen_FP'!C79","v":32553.351455745498},{"$f":"+'GEN-522 Cos_Gen_P'!D79+'GEN-522 Cos_Gen_FP'!D79","v":30399.674187089797},{"$f":"+'GEN-522 Cos_Gen_P'!E79+'GEN-522 Cos_Gen_FP'!E79","v":15373.550227811995},{"$f":"+'GEN-522 Cos_Gen_P'!F79+'GEN-522 Cos_Gen_FP'!F79","v":67520.378015149821},{"$f":"+'GEN-522 Cos_Gen_P'!G79+'GEN-522 Cos_Gen_FP'!G79","v":192661.82646590823},393984.71994078683]
[{"$f":"+'GEN-522 Pot'!A80","v":"GENERADORA DEL ISTMO, S.A. No. 09-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B80+'GEN-522 Cos_Gen_FP'!B80","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C80+'GEN-522 Cos_Gen_FP'!C80","v":86195.48973750358},{"$f":"+'GEN-522 Cos_Gen_P'!D80+'GEN-522 Cos_Gen_FP'!D80","v":120979.4148356544},{"$f":"+'GEN-522 Cos_Gen_P'!E80+'GEN-522 Cos_Gen_FP'!E80","v":101367.33181378838},{"$f":"+'GEN-522 Cos_Gen_P'!F80+'GEN-522 Cos_Gen_FP'!F80","v":87516.894041789987},{"$f":"+'GEN-522 Cos_Gen_P'!G80+'GEN-522 Cos_Gen_FP'!G80","v":147464.86492916089},543523.99535789725]
[{"$f":"+'GEN-522 Pot'!A81","v":"GENERADORA PEDREGALITO, S.A. No. 10-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B81+'GEN-522 Cos_Gen_FP'!B81","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C81+'GEN-522 Cos_Gen_FP'!C81","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D81+'GEN-522 Cos_Gen_FP'!D81","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E81+'GEN-522 Cos_Gen_FP'!E81","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F81+'GEN-522 Cos_Gen_FP'!F81","v":70433.525377382961},{"$f":"+'GEN-522 Cos_Gen_P'!G81+'GEN-522 Cos_Gen_FP'!G81","v":0},70433.525377382961]
[{"$f":"+'GEN-522 Pot'!A82","v":"HIDRO BOQUERÓN, S.A. No. 11-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B82+'GEN-522 Cos_Gen_FP'!B82","v":6041.555688899999},{"$f":"+'GEN-522 Cos_Gen_P'!C82+'GEN-522 Cos_Gen_FP'!C82","v":10398.833928900005},{"$f":"+'GEN-522 Cos_Gen_P'!D82+'GEN-522 Cos_Gen_FP'!D82","v":10677.196744199991},{"$f":"+'GEN-522 Cos_Gen_P'!E82+'GEN-522 Cos_Gen_FP'!E82","v":14627.804233199991},{"$f":"+'GEN-522 Cos_Gen_P'!F82+'GEN-522 Cos_Gen_FP'!F82","v":10940.021042400003},{"$f":"+'GEN-522 Cos_Gen_P'!G82+'GEN-522 Cos_Gen_FP'!G82","v":8738.7095850000042},61424.121222599992]
[{"$f":"+'GEN-522 Pot'!A83","v":"HYDRO CAISÁN, S.A. No. 12-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B83+'GEN-522 Cos_Gen_FP'!B83","v":23808.763162374402},{"$f":"+'GEN-522 Cos_Gen_P'!C83+'GEN-522 Cos_Gen_FP'!C83","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D83+'GEN-522 Cos_Gen_FP'!D83","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E83+'GEN-522 Cos_Gen_FP'!E83","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F83+'GEN-522 Cos_Gen_FP'!F83","v":89978.378334320019},{"$f":"+'GEN-522 Cos_Gen_P'!G83+'GEN-522 Cos_Gen_FP'!G83","v":160501.17408808967},274288.31558478408]
[{"$f":"+'GEN-522 Pot'!A84","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B84+'GEN-522 Cos_Gen_FP'!B84","v":22616.658462999996},{"$f":"+'GEN-522 Cos_Gen_P'!C84+'GEN-522 Cos_Gen_FP'!C84","v":37343.510015000007},{"$f":"+'GEN-522 Cos_Gen_P'!D84+'GEN-522 Cos_Gen_FP'!D84","v":78587.22206299995},{"$f":"+'GEN-522 Cos_Gen_P'!E84+'GEN-522 Cos_Gen_FP'!E84","v":77004.158826000028},{"$f":"+'GEN-522 Cos_Gen_P'!F84+'GEN-522 Cos_Gen_FP'!F84","v":47756.334513999973},{"$f":"+'GEN-522 Cos_Gen_P'!G84+'GEN-522 Cos_Gen_FP'!G84","v":64009.800904000062},{"$f":"+SUM(B84:G84)","v":327317.68478499999}]
[{"$f":"+'GEN-522 Pot'!A85","v":"IDEAL PANAMÁ, S.A. No. 14-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B85+'GEN-522 Cos_Gen_FP'!B85","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C85+'GEN-522 Cos_Gen_FP'!C85","v":137717.53052851604},{"$f":"+'GEN-522 Cos_Gen_P'!D85+'GEN-522 Cos_Gen_FP'!D85","v":469427.67285747186},{"$f":"+'GEN-522 Cos_Gen_P'!E85+'GEN-522 Cos_Gen_FP'!E85","v":393129.80356380384},{"$f":"+'GEN-522 Cos_Gen_P'!F85+'GEN-522 Cos_Gen_FP'!F85","v":344773.4455601729},{"$f":"+'GEN-522 Cos_Gen_P'!G85+'GEN-522 Cos_Gen_FP'!G85","v":238596.53278616379},1583644.9852961283]
[{"$f":"+'GEN-522 Pot'!A86","v":"ISTMUS HYDRO POWER S.DE R.L. No. 15-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B86+'GEN-522 Cos_Gen_FP'!B86","v":20167.597446578013},{"$f":"+'GEN-522 Cos_Gen_P'!C86+'GEN-522 Cos_Gen_FP'!C86","v":16649.870682666005},{"$f":"+'GEN-522 Cos_Gen_P'!D86+'GEN-522 Cos_Gen_FP'!D86","v":23359.116223107994},{"$f":"+'GEN-522 Cos_Gen_P'!E86+'GEN-522 Cos_Gen_FP'!E86","v":29428.160758585982},{"$f":"+'GEN-522 Cos_Gen_P'!F86+'GEN-522 Cos_Gen_FP'!F86","v":25551.003511587987},{"$f":"+'GEN-522 Cos_Gen_P'!G86+'GEN-522 Cos_Gen_FP'!G86","v":0},115155.74862252599]
[{"$f":"+'GEN-522 Pot'!A87","v":"LAS PERLAS NORTE, S.DE R.L. No. 16-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B87+'GEN-522 Cos_Gen_FP'!B87","v":10083.798770104009},{"$f":"+'GEN-522 Cos_Gen_P'!C87+'GEN-522 Cos_Gen_FP'!C87","v":8324.9353631800004},{"$f":"+'GEN-522 Cos_Gen_P'!D87+'GEN-522 Cos_Gen_FP'!D87","v":11679.558124038005},{"$f":"+'GEN-522 Cos_Gen_P'!E87+'GEN-522 Cos_Gen_FP'!E87","v":9809.3868675120084},{"$f":"+'GEN-522 Cos_Gen_P'!F87+'GEN-522 Cos_Gen_FP'!F87","v":8517.0011351580088},{"$f":"+'GEN-522 Cos_Gen_P'!G87+'GEN-522 Cos_Gen_FP'!G87","v":0},48414.680259992034]
[{"$f":"+'GEN-522 Pot'!A88","v":"LAS PERLAS SUR, S.DE R.L. No. 17-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B88+'GEN-522 Cos_Gen_FP'!B88","v":30251.396154261995},{"$f":"+'GEN-522 Cos_Gen_P'!C88+'GEN-522 Cos_Gen_FP'!C88","v":24974.806089540009},{"$f":"+'GEN-522 Cos_Gen_P'!D88+'GEN-522 Cos_Gen_FP'!D88","v":46718.232290166008},{"$f":"+'GEN-522 Cos_Gen_P'!E88+'GEN-522 Cos_Gen_FP'!E88","v":39237.54768227601},{"$f":"+'GEN-522 Cos_Gen_P'!F88+'GEN-522 Cos_Gen_FP'!F88","v":34068.004540631999},{"$f":"+'GEN-522 Cos_Gen_P'!G88+'GEN-522 Cos_Gen_FP'!G88","v":42808.840425109971},218058.82718198601]
[{"$f":"+'GEN-522 Pot'!A89","v":"CALDERA ENERGY CORP. No. 19-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B89+'GEN-522 Cos_Gen_FP'!B89","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C89+'GEN-522 Cos_Gen_FP'!C89","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D89+'GEN-522 Cos_Gen_FP'!D89","v":9012.7094646512014},{"$f":"+'GEN-522 Cos_Gen_P'!E89+'GEN-522 Cos_Gen_FP'!E89","v":13948.039350084404},{"$f":"+'GEN-522 Cos_Gen_P'!F89+'GEN-522 Cos_Gen_FP'!F89","v":6603.0232449221967},{"$f":"+'GEN-522 Cos_Gen_P'!G89+'GEN-522 Cos_Gen_FP'!G89","v":21312.697699466411},50876.469759124215]
[{"$f":"+'GEN-522 Pot'!A90","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B90+'GEN-522 Cos_Gen_FP'!B90","v":31414.45813965},{"$f":"+'GEN-522 Cos_Gen_P'!C90+'GEN-522 Cos_Gen_FP'!C90","v":34715.246840550011},{"$f":"+'GEN-522 Cos_Gen_P'!D90+'GEN-522 Cos_Gen_FP'!D90","v":66559.722942769964},{"$f":"+'GEN-522 Cos_Gen_P'!E90+'GEN-522 Cos_Gen_FP'!E90","v":67855.7078645},{"$f":"+'GEN-522 Cos_Gen_P'!F90+'GEN-522 Cos_Gen_FP'!F90","v":46556.43751358999},{"$f":"+'GEN-522 Cos_Gen_P'!G90+'GEN-522 Cos_Gen_FP'!G90","v":21228.076507599995},268329.64980865992]
[{"$f":"+'GEN-522 Pot'!A91","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B91+'GEN-522 Cos_Gen_FP'!B91","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C91+'GEN-522 Cos_Gen_FP'!C91","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D91+'GEN-522 Cos_Gen_FP'!D91","v":9124.9656122240049},{"$f":"+'GEN-522 Cos_Gen_P'!E91+'GEN-522 Cos_Gen_FP'!E91","v":4042.4658749999999},{"$f":"+'GEN-522 Cos_Gen_P'!F91+'GEN-522 Cos_Gen_FP'!F91","v":6733.2969768039975},{"$f":"+'GEN-522 Cos_Gen_P'!G91+'GEN-522 Cos_Gen_FP'!G91","v":10797.904756056003},30698.633220084004]
[{"$f":"+'GEN-522 Pot'!A92","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B92+'GEN-522 Cos_Gen_FP'!B92","v":18967.444070400004},{"$f":"+'GEN-522 Cos_Gen_P'!C92+'GEN-522 Cos_Gen_FP'!C92","v":14644.956748800001},{"$f":"+'GEN-522 Cos_Gen_P'!D92+'GEN-522 Cos_Gen_FP'!D92","v":20849.363635200003},{"$f":"+'GEN-522 Cos_Gen_P'!E92+'GEN-522 Cos_Gen_FP'!E92","v":24154.182220800023},{"$f":"+'GEN-522 Cos_Gen_P'!F92+'GEN-522 Cos_Gen_FP'!F92","v":18320.079974399996},{"$f":"+'GEN-522 Cos_Gen_P'!G92+'GEN-522 Cos_Gen_FP'!G92","v":29323.522713600018},126259.54936320004]
[{"$f":"+'GEN-522 Pot'!A93","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B93+'GEN-522 Cos_Gen_FP'!B93","v":50822.524379699957},{"$f":"+'GEN-522 Cos_Gen_P'!C93+'GEN-522 Cos_Gen_FP'!C93","v":41864.626495399985},{"$f":"+'GEN-522 Cos_Gen_P'!D93+'GEN-522 Cos_Gen_FP'!D93","v":61486.644031000011},{"$f":"+'GEN-522 Cos_Gen_P'!E93+'GEN-522 Cos_Gen_FP'!E93","v":48022.800353299986},{"$f":"+'GEN-522 Cos_Gen_P'!F93+'GEN-522 Cos_Gen_FP'!F93","v":43795.072239999987},{"$f":"+'GEN-522 Cos_Gen_P'!G93+'GEN-522 Cos_Gen_FP'!G93","v":54050.19727740001},300041.86477679992]
[{"$f":"+'GEN-522 Pot'!A94","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B94+'GEN-522 Cos_Gen_FP'!B94","v":37989.07728506998},{"$f":"+'GEN-522 Cos_Gen_P'!C94+'GEN-522 Cos_Gen_FP'!C94","v":43836.044398973987},{"$f":"+'GEN-522 Cos_Gen_P'!D94+'GEN-522 Cos_Gen_FP'!D94","v":74451.174392722038},{"$f":"+'GEN-522 Cos_Gen_P'!E94+'GEN-522 Cos_Gen_FP'!E94","v":66024.698894847941},{"$f":"+'GEN-522 Cos_Gen_P'!F94+'GEN-522 Cos_Gen_FP'!F94","v":57247.394408633954},{"$f":"+'GEN-522 Cos_Gen_P'!G94+'GEN-522 Cos_Gen_FP'!G94","v":62469.815141402025},342018.20452164987]
[{"$f":"+'GEN-522 Pot'!A95","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 25-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B95+'GEN-522 Cos_Gen_FP'!B95","v":74752.700568906948},{"$f":"+'GEN-522 Cos_Gen_P'!C95+'GEN-522 Cos_Gen_FP'!C95","v":86206.86144351901},{"$f":"+'GEN-522 Cos_Gen_P'!D95+'GEN-522 Cos_Gen_FP'!D95","v":146428.38759842591},{"$f":"+'GEN-522 Cos_Gen_P'!E95+'GEN-522 Cos_Gen_FP'!E95","v":129919.56879924903},{"$f":"+'GEN-522 Cos_Gen_P'!F95+'GEN-522 Cos_Gen_FP'!F95","v":112648.0985949609},{"$f":"+'GEN-522 Cos_Gen_P'!G95+'GEN-522 Cos_Gen_FP'!G95","v":122924.47481395912},672880.09181902092]
[{"$f":"+'GEN-522 Pot'!A96","v":"SALTOS DEL FRANCOLÍ, S.A. No. 26-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B96+'GEN-522 Cos_Gen_FP'!B96","v":65577.772744390037},{"$f":"+'GEN-522 Cos_Gen_P'!C96+'GEN-522 Cos_Gen_FP'!C96","v":65497.157364359999},{"$f":"+'GEN-522 Cos_Gen_P'!D96+'GEN-522 Cos_Gen_FP'!D96","v":111306.03864656002},{"$f":"+'GEN-522 Cos_Gen_P'!E96+'GEN-522 Cos_Gen_FP'!E96","v":111301.18196576007},{"$f":"+'GEN-522 Cos_Gen_P'!F96+'GEN-522 Cos_Gen_FP'!F96","v":85932.286977380078},{"$f":"+'GEN-522 Cos_Gen_P'!G96+'GEN-522 Cos_Gen_FP'!G96","v":44856.366893079998},484470.80459153018]
[{"$f":"+'GEN-522 Pot'!A97","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B97+'GEN-522 Cos_Gen_FP'!B97","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C97+'GEN-522 Cos_Gen_FP'!C97","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D97+'GEN-522 Cos_Gen_FP'!D97","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E97+'GEN-522 Cos_Gen_FP'!E97","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F97+'GEN-522 Cos_Gen_FP'!F97","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G97+'GEN-522 Cos_Gen_FP'!G97","v":0},0]
[{"$f":"+'GEN-522 Pot'!A98","v":"CELSIA CENTROAMÉRICA, S.A. No. 28-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B98+'GEN-522 Cos_Gen_FP'!B98","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C98+'GEN-522 Cos_Gen_FP'!C98","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D98+'GEN-522 Cos_Gen_FP'!D98","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E98+'GEN-522 Cos_Gen_FP'!E98","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F98+'GEN-522 Cos_Gen_FP'!F98","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G98+'GEN-522 Cos_Gen_FP'!G98","v":0},0]
[{"$f":"+'GEN-522 Pot'!A99","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 29-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B99+'GEN-522 Cos_Gen_FP'!B99","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C99+'GEN-522 Cos_Gen_FP'!C99","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D99+'GEN-522 Cos_Gen_FP'!D99","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E99+'GEN-522 Cos_Gen_FP'!E99","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F99+'GEN-522 Cos_Gen_FP'!F99","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G99+'GEN-522 Cos_Gen_FP'!G99","v":0},0]
[{"$f":"+'GEN-522 Pot'!A100","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 30-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B100+'GEN-522 Cos_Gen_FP'!B100","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C100+'GEN-522 Cos_Gen_FP'!C100","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D100+'GEN-522 Cos_Gen_FP'!D100","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E100+'GEN-522 Cos_Gen_FP'!E100","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F100+'GEN-522 Cos_Gen_FP'!F100","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G100+'GEN-522 Cos_Gen_FP'!G100","v":0},0]
[{"$f":"+'GEN-522 Pot'!A101","v":"PANAM GENERATING LTD No. 31-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B101+'GEN-522 Cos_Gen_FP'!B101","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C101+'GEN-522 Cos_Gen_FP'!C101","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D101+'GEN-522 Cos_Gen_FP'!D101","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E101+'GEN-522 Cos_Gen_FP'!E101","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F101+'GEN-522 Cos_Gen_FP'!F101","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G101+'GEN-522 Cos_Gen_FP'!G101","v":0},0]
[{"$f":"+'GEN-522 Pot'!A102","v":"SPARKLE POWER, S.A. No. 32-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B102+'GEN-522 Cos_Gen_FP'!B102","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C102+'GEN-522 Cos_Gen_FP'!C102","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D102+'GEN-522 Cos_Gen_FP'!D102","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E102+'GEN-522 Cos_Gen_FP'!E102","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F102+'GEN-522 Cos_Gen_FP'!F102","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G102+'GEN-522 Cos_Gen_FP'!G102","v":0},0]
[{"$f":"+'GEN-522 Pot'!A103","v":"TROPITÉRMICA, S.A. No. 33-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B103+'GEN-522 Cos_Gen_FP'!B103","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C103+'GEN-522 Cos_Gen_FP'!C103","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D103+'GEN-522 Cos_Gen_FP'!D103","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E103+'GEN-522 Cos_Gen_FP'!E103","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F103+'GEN-522 Cos_Gen_FP'!F103","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G103+'GEN-522 Cos_Gen_FP'!G103","v":0},0]

{"sheet":"GEN-522 Gen_P","index":26,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Compra Mensual de Energía en Horas de Punta para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta",0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969,0.27323837277012969]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":97336.246663490776},108768.2072615645,105012.52947180532,98992.321838657343,86119.66002756638,95397.962592096068,{"$f":"+SUM(B8:G8)","v":591626.92785518034}]
["Generación Propia",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":97336.246663490776},108768.2072615645,105012.52947180532,98992.321838657343,86119.66002756638,95397.962592096068,591626.92785518034]
["Mercado Ocasional",7648.2135663972967,5991.2621626669179,6772.9546768512937,6270.5662853039894,3197.7118286468412,1919.9222273696676,31800.630747236009]
["Energía Transferencia ACP",-239.60708240655512,-318.78249920241808,-1404.79233064598,-333.88707034664435,-226.15205688045828,-290.18859667362887,-2813.4096361556849]
["Autoconsumo",0,0,0,0,0,800.92572000000007,800.92572000000007]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"+SUM(B25:B120)","v":89927.640179500042},103095.7275981,99644.367125600009,93055.642623699998,83148.100255800004,92967.303241400034,561838.78102410003]
["Hydro Caisan No. 05-08 (17,048)",2169.6507020999998,2364.543123200001,2286.471418000001,2134.0855669000002,1876.860754,2083.9377306999995,12915.549294900002]
["Enel Fortuna No. 06-08 (26,95)",3429.8502124000001,3737.9421145000019,3614.5239749000002,3373.6277581999989,2966.9989029000003,3294.3525249999993,20417.295487899999]
["Electrón Inv. No. 07-08 (34,65)",4409.8074159000016,4805.9255758000027,4647.2451100000026,4337.5214043999995,3814.7128744000001,4235.5961035999981,26250.808484100002]
["AES No.08-08 (31,57)",4017.8245348999985,4378.7321912999996,4234.1566560999991,3951.9639464999996,3475.6272859999985,3859.0986722999987,23917.403287099994]
["Alternegy No.  09-08 (61,6)",7839.6576281000007,8543.867690400004,8261.769085300004,7711.149163500002,6781.7117777000003,7529.9486282000007,46668.103973200006]
["Bontex No. 10-08 (15,4)",1959.9144062000012,2135.966923200001,2065.4422716000017,1927.7872905000006,1695.4279443999997,1882.4871574999995,11667.025993400004]
["Empresa Nacional de Energía No. 24-11 (Cesión)",848.49021730000015,924.70723839999994,894.17555970000001,834.5816795000004,733.98818840000001,814.97025180000003,{"$f":"+SUM(B31:G31)","v":5050.9131351000005}]
["Enel Fortuna No. 25-11",2504.7426125000015,2729.7352131000002,2639.6057163000023,2463.6846179000004,2166.7326925999996,2405.7916939000015,14910.292546300007]
["Electrogeneradora del Istmo No. 26-11",106.06191319999998,115.58909899999998,111.77261590000001,104.32333579999998,91.749073599999974,101.87189320000007,631.36793069999999]
["ESEPSA No. 27-11",464.97314800000015,506.74012140000019,490.00874329999976,457.3512606999999,402.22596780000015,446.60418720000013,2767.9034283999999]
["Pedregalito No. 28-11",334.13486190000009,364.14907229999983,352.12571850000023,328.65768930000002,289.04404189999997,320.93472250000008,1989.0461064000003]
["Río Chico No. 29-11",204.91032399999995,223.31672860000009,215.94333080000004,201.55141309999999,177.25809209999997,196.81525450000001,1219.7951431000001]
["Alto Valle No. 30-11",194.98348430000019,212.49819470000006,205.48199999999994,191.78729559999994,168.67086009999994,187.28057879999997,1160.7024134999999]
["Hidroecológica del Teribe No. 31-11",848.49021730000015,924.70723839999994,894.17555970000001,834.5816795000004,733.98818840000001,814.97025180000003,5050.9131351000005]
["Desarrollos Hidroeléctricos Corp. No. 32-11",161.46767500000001,175.97177320000003,170.16159590000007,158.82088169999997,139.67794130000004,155.08882659999995,961.18869370000004]
["Las Perlas Norte No. 33-11",1009.7033587999999,1100.4016141000002,1064.0689161000003,993.15219859999991,873.44594419999964,969.81459899999982,6010.5866308000004]
["Hidroeléctrica San Lorenzo No. 34-11",113.10360580000007,123.26332330000007,119.19345430000011,111.24959979999997,97.840504400000015,108.63539940000005,673.28588700000034]
["Caldera Energy Corp. No. 35-11",254.54706529999999,277.41217060000008,268.25266839999989,250.37450409999994,220.19645710000003,244.49107559999999,1515.2739411]
["PASO ANCHO No. 86-11",264.71571229999984,288.49423450000006,284.33361170000006,270.39094470000003,233.39657370000006,254.25800610000005,1595.5890830000003]
["Hidroecológica del Teribe No. 87-11",337.25799920000009,360.61779210000003,348.71103299999993,331.72963130000011,286.24108150000006,317.82250699999992,1982.3800441000001]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",665.07021850000024,454.85681429999988,215.10790199999997,202.65442669999999,364.02043570000006,2408.9722514000009,{"$f":"+SUM(B45:G45)","v":4310.6820486000015}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",651.50827670000024,442.44321210000027,151.66102989999999,187.77139559999995,297.28892859999996,2010.707989699999,3741.3808325999994]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",347.1158539999999,238.67535749999999,127.54936489999997,104.2300468,177.61098690000006,1270.3189344999998,2265.5005445999996]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",211.03933619999998,147.1989719,57.794027600000035,69.697013300000009,97.979919700000025,645.7582940999996,1229.4675627999995]
["AES No. 117-12",23595.333185700001,25714.822562200003,24865.779032300015,23208.556084799995,20411.190965800004,22663.189539900006,140458.87137070001]
["HIDRO PIEDRA No. 118-12",136.3794992,148.63000930000004,143.72259329999994,134.14395169999995,117.97536209999994,130.99176939999998,811.84318499999983]
["Corp. Energ. Del Istmo No. 119-12",672.73425750000047,733.16371139999956,708.95635300000004,661.70672809999996,581.95013729999982,646.15760389999923,4004.6687911999993]
["Saltos del Francolí No. 121-12",70.378744800000007,76.700630200000006,74.168154299999998,69.225088700000001,60.881276100000008,67.5984026,418.95229670000003]
["ISTMUS HYDRO POWER CORP. No.02-13",293.54172580000011,304.90234330000004,311.73425139999989,261.65331140000001,226.96715910000003,255.35816049999985,{"$f":"+SUM(B53:G53)","v":1654.1569515000001}]
["CALDERA ENERGY CORP. No.03-13",332.16731220000003,643.56406019999986,751.74051419999978,943.86468589999981,533.3992466000002,177.24716730000009,3381.9829863999994]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",110.72243739999989,201.11376880000012,296.73967709999988,326.72239220000006,203.9467708,88.623583800000063,1227.8686301]
["FOUNTAIN INTERTRADE CORP. No.05-13",1397.2026180999999,1697.2337689999995,2418.9816105000009,3004.5566372999988,1740.9622947000009,1100.0814880000009,11359.018417600002]
["HIDROIBERICA, S.A. No.06-13",30.264132700000015,53.094035400000031,63.304464500000002,73.33102550000001,58.360152100000001,60.97302530000001,339.32683550000007]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,79.130580300000005,363.0248794000002,125.50570489999997,141.79773410000001,709.45889870000019]
["HIDRONORTH CORP. No.09-13",35.431179900000004,45.049483800000004,53.808794499999962,49.37138340000002,42.04441180000002,35.449433699999979,261.15468709999999]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",141.7247191999999,263.05680999999998,258.75699839999999,178.05744459999997,205.20182769999991,153.85054090000006,1200.6483407999999]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",55.36121839999997,60.334130699999996,59.347935699999994,40.834038900000024,47.064639500000027,53.174149700000001,316.11611290000002]
["CAFÉ DE ELETA, S.A. No.26-13",16.978712999999996,19.709149199999992,18.701641000000009,17.591684700000012,22.956534399999992,19.321164299999996,115.2588866]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",822.00337450000018,1073.1181033000003,1008.2644211999998,887.96010689999969,1013.7844420999995,707.42156079999961,5512.5520087999985]
["GENERADORA PEDREGALITO, S.A. No.28-13",341.54181189999997,476.80052239999992,469.08608170000008,510.23146730000002,452.51081899999986,240.06356369999995,2490.2342659999999]
["GENERADORA RIO CHICO, S.A. No.29-13",210.59407569999999,293.85079510000008,288.96476149999978,314.2243211,278.76688640000003,148.15662790000005,1534.5574677]
["GENERADORA ALTO VALLE, S.A. No.30-13",300.85449760000017,429.45834149999996,424.16002950000001,416.35824089999994,325.11592330000002,185.42131830000014,2081.3683510999999]
["HYDRO CAISÁN, S.A. No.31-13",747.65643940000007,1407.4177316999994,1666.6375580000004,648.69040859999984,1231.5852818000005,384.20095989999999,6086.1883794000005]
["Panama Solar2 No. 07-15",743.44528119999939,717.0871155000001,766.96549939999932,697.6089496999997,581.81087119999995,861.96937369999989,4368.8870906999982]
["Solpac Investment No. 08-15",111.48799760000001,126.76379550000003,109.30075179999996,89.862506899999985,66.64635340000001,116.00855250000004,620.06995770000003]
["GAS NATURAL ATLÁNTICO No. 16-15",24944.365180700002,27185.033560399992,26287.4470898,24535.474608699998,21578.173836200003,23958.927452899992,148489.42172869999]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+SUM(B71:G71)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,87.626695000000041,88.074178999999972,119.79463689999994,295.49551089999994]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,65.720021400000036,35.229671200000013,29.948659400000004,130.89835200000005]
["ENEL FORTUNA, S.A. No. 07-21",0,3423.3585712000004,0,0,1091.7675222,0,4515.1260934000002]
["FOUNTAIN HYDRO POWER CORP No. 08-21",223.60841649999998,144.80191319999994,134.62928259999995,63.091219700000025,258.58578940000001,744.52367100000015,1569.2402924]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,402.22753740000013,563.30243760000019,438.13347550000003,352.2967156000002,598.97318639999992,2354.9333525000006]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,275.49603170000017,0,275.49603170000017]
["HIDRO BOQUERÓN, S.A. No. 11-21",24.142582299999987,45.45171180000002,46.585111300000037,59.10420580000001,40.936877799999998,33.183114999999994,249.40360400000003]
["HYDRO CAISÁN, S.A. No. 12-21",93.986804800000044,0,0,0,351.94441899999993,606.16086480000024,1052.0920886000004]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",89.087018199999974,160.89101479999999,337.98146249999996,306.69343310000005,176.14835770000008,239.58927439999994,{"$f":"+SUM(B84:G84)","v":1310.3905607000002}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,603.34130729999958,2253.2097503999998,1752.5339008999993,1409.1868633000004,898.45977919999973,6916.7316010999984]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",89.087018199999974,80.445507599999956,112.66048779999998,131.44004259999991,105.68901520000001,0,519.3220713999998]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",44.543508700000032,40.222753399999974,56.330243799999998,43.813347500000027,35.229671200000013,0,220.13952460000004]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",133.63052700000003,120.6682613,225.32097499999986,175.25339030000004,140.91868629999999,179.69195590000001,975.48379579999994]
["CALDERA ENERGY CORP. No. 19-21",0,0,19.201090899999997,33.834200800000005,12.095660900000002,39.436995899999985,104.56794849999999]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",166.06302360000007,204.09556549999994,262.05628640000015,237.6904754,173.59489260000004,119.59160199999998,1163.0918455000001]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,19.201090899999997,9.6669140999999978,12.095660900000002,19.718497899999996,60.682163799999991]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",47.860864000000007,43.919105799999976,62.890157200000004,88.452266499999965,41.479789799999992,67.577281600000035,352.17946489999997]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",202.39988439999999,176.42157240000006,260.75081,184.73473359999983,155.79211649999996,276.05897200000004,1256.1580888999999]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",354.04134939999994,401.22255959999984,444.81778190000017,412.07961080000024,322.04202179999999,238.08404150000007,2172.2873650000001]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Gen_FP","index":27,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Porción de Compra Mensual de Energía en Horas Fuera de Punta para atender Clientes Regulados  (MWh)"]
[null,"COMPRA DE ENERGIA HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación Fuera de Punta",0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037,0.72676162722987037]
["Total Compra de Energía en Horas de F.Punta",{"$f":"+B9+B15","v":255676.67905873407},251882.98310320341,243808.15751191517,256077.10273180276,247427.12029920681,266445.7645271637,{"$f":"+SUM(B8:G8)","v":1521317.8072320258}]
["Generación Propia",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":255676.67905873407},251882.98310320341,243808.15751191517,256077.10273180276,247427.12029920681,266445.7645271637,1521317.8072320258]
["Mercado Ocasional",22298.002672111492,14513.657388277521,13234.994965749274,13845.203783036168,8533.1552468049395,6647.4418822142625,79072.455938193656]
["Energía Transferencia ACP",-629.38468667745303,-738.22938597401935,-3261.5139502341272,-863.71177103343291,-649.74887459800686,-817.35670645067808,-6959.9453749677177]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"SUM(B25:B120)","v":234008.06107330002},238107.55510089992,233834.67649640003,243095.61071980002,239543.71392699989,260615.67935140012,1449205.2966688001]
["Hydro Caisan No. 05-08 (17,048)",5699.1001927999996,5475.7544125000022,5308.5113540999955,5520.5319259000044,5392.3355864999994,5869.6999210000067,33265.933392800005]
["Enel Fortuna No. 06-08 (26,95)",9009.3119532000037,8656.2401112999978,8391.8571675000076,8727.0257734000115,8524.3690805000097,9279.0012245999987,52587.805310500022]
["Electrón Inv. No. 07-08 (34,65)",11583.4010831,11129.451571500005,10789.530644099994,11220.461708100014,10959.903102399991,11930.144430500008,67612.892539700013]
["AES No.08-08 (31,57)",10553.765430999985,10140.166987299997,9830.4612537000066,10223.087333699987,9985.6894942000145,10869.687148899999,61602.857648799989]
["Alternegy No.  09-08 (61,6)",20592.713038100002,19785.691683400004,19181.38780990001,19947.487481299999,19484.272181899989,21209.14565480001,120200.69784940001]
["Bontex No. 10-08 (15,4)",5148.1782594999977,4946.4229221999985,4795.3469531999999,4986.8718707000025,4871.0680468999963,5302.2864130999988,30050.174465599994]
["Empresa Nacional de Energía No. 24-11 (Cesión)",2228.7600293000005,2141.4156883000005,2076.0115659999983,2158.9269328999999,2108.7929003000004,2295.4768506999999,{"$f":"+SUM(B31:G31)","v":13009.383967499998}]
["Enel Fortuna No. 25-11",6579.2982708999953,6321.4578288000012,6128.384900400004,6373.1510096999937,6225.155374500001,6776.24629,38403.693674299997]
["Electrogeneradora del Istmo No. 26-11",278.59667570000016,267.67856759999995,259.50300280000005,269.86748539999991,263.60069310000011,286.93632750000006,1626.1827521000002]
["ESEPSA No. 27-11",1221.361832399999,1173.4970833999998,1137.6555852999991,1183.0932535000002,1155.6197744999999,1257.9226923000017,7129.1502213999993]
["Pedregalito No. 28-11",877.68416169999978,843.28802069999961,817.53192249999995,850.18393650000053,830.44118820000062,903.95720050000079,5123.0864301000011]
["Río Chico No. 29-11",538.24537919999943,517.15172869999992,501.35663820000025,521.38069139999993,509.27332680000018,554.35748790000025,3141.7652522000003]
["Alto Valle No. 30-11",512.17019169999946,492.09841829999999,477.06851560000013,496.12250950000021,484.60168409999989,527.50175210000009,2989.5630712999996]
["Hidroecológica del Teribe No. 31-11",2228.7600293000005,2141.4156883000005,2076.0115659999983,2158.9269328999999,2108.7929003000004,2295.4768506999999,13009.383967499998]
["Desarrollos Hidroeléctricos Corp. No. 32-11",424.13300019999991,407.51137319999981,395.06497000000002,410.84376250000003,401.30325800000008,436.82921010000041,2475.6855740000005]
["Las Perlas Norte No. 33-11",2652.2244351000045,2548.2846701000008,2470.4537649999988,2569.1230491999986,2509.4635498999996,2731.6174539999952,15481.166923299999]
["Hidroeléctrica San Lorenzo No. 34-11",297.09334360000003,285.4503583,276.73199869999996,287.78460470000016,281.10174640000031,305.98668459999959,1734.1487363000001]
["Caldera Energy Corp. No. 35-11",668.62800889999914,642.42470650000064,622.80347080000001,647.67808109999976,632.63786929999947,688.64305559999991,3902.8151921999993]
["PASO ANCHO No. 86-11",695.33836149999979,668.08829090000017,660.13867090000053,699.45735400000046,670.56261409999911,716.15296939999973,4109.7382607999998]
["Hidroecológica del Teribe No. 87-11",885.88781780000045,835.11036309999884,809.6040320000003,858.13054950000037,822.38811140000018,895.19121319999965,5106.3120870000002]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",956.87600459999965,655.58197929999972,357.29757200000006,470.52054470000019,573.2899603999997,5344.0330426999972,{"$f":"+SUM(B45:G45)","v":8357.5991036999967}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",989.64370140000062,704.33555699999999,237.24894390000003,399.20598899999999,434.72763900000024,5541.7353467999983,8306.8971770999997]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",504.78934990000005,380.55376960000024,193.71662160000002,264.15667359999998,301.18969790000017,2909.5417120000002,4553.9478246000008]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",377.56484090000009,249.84018150000014,100.4684869,148.56061240000005,162.06279290000009,1792.5945059999997,2831.0914205999998]
["AES No. 117-12",61978.717486000038,59549.792826699973,57730.995131299969,60036.756152200025,58642.598419499969,63834.019552500009,361772.87956819998]
["HIDRO PIEDRA No. 118-12",358.2329754999999,344.19394859999989,333.68141539999993,347.00856529999982,338.95042349999983,368.95650150000074,2091.0238297999999]
["Corp. Energ. Del Istmo No. 119-12",1767.0954734999996,1697.8436076999994,1645.9872714999988,1711.7275783999987,1671.9782925999996,1819.9925964999984,10314.624820199995]
["Saltos del Francolí No. 121-12",184.86640099999985,177.62155079999997,172.19654950000006,179.07403600000001,174.91562600000006,190.40028439999992,1079.0744476999998]
["ISTMUS HYDRO POWER CORP. No.02-13",771.05669830000033,706.08581240000046,723.75486479999972,676.85451909999949,652.09051150000062,719.25170899999989,{"$f":"+SUM(B53:G53)","v":4249.0941151000006}]
["CALDERA ENERGY CORP. No.03-13",872.51592589999973,1490.3508025999981,1745.3194583000011,2441.6242796999977,1532.488615999999,499.24125239999989,8581.5403348999953]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",290.83864089999997,465.73462560000002,688.94189209999979,845.17763560000014,585.95153009999979,249.62062700000013,3126.2649512999997]
["FOUNTAIN INTERTRADE CORP. No.05-13",3670.0827929000011,3930.4148049999994,5616.1608857000083,7772.2988677999965,5001.8910158999997,3098.5322297000021,29089.38059700001]
["HIDROIBERICA, S.A. No.06-13",79.495896200000047,122.9539412,146.97426929999986,189.69542479999996,167.67228460000001,171.73899039999984,878.5308064999997]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,183.71783779999981,939.08626210000011,360.58555569999947,399.39300290000028,1882.7826584999998]
["HIDRONORTH CORP. No.09-13",93.068366400000002,104.32455629999987,124.92812990000006,127.71572979999985,120.79616169999993,99.848250600000028,670.68119469999976]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",372.27346200000034,609.18089130000021,600.75732969999979,460.60561930000006,589.55738429999974,433.34140850000017,3065.7160951000005]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",145.41932039999992,139.72038709999993,137.78837840000014,105.63101410000002,135.21958380000004,149.77237519999983,813.5510589999999]
["CAFÉ DE ELETA, S.A. No.26-13",44.598601399999986,45.641995700000038,43.419687399999944,45.506824600000002,65.955527099999998,54.420740300000013,299.54337650000002]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",2159.1860766999998,2485.1021462000012,2340.8922085999984,2297.0082330999999,2912.6646264000001,1992.5510322999999,14187.404323299999]
["GENERADORA PEDREGALITO, S.A. No.28-13",897.14026429999979,1104.1636507999999,1089.0793417000004,1319.885741999999,1300.0912254000013,676.17235390000053,6386.532578100001]
["GENERADORA RIO CHICO, S.A. No.29-13",553.17509659999996,680.49289260000046,670.89083529999925,812.84716220000041,800.91429170000038,417.30371410000032,3935.6239925000009]
["GENERADORA ALTO VALLE, S.A. No.30-13",790.26542029999905,994.5297207000001,984.77431839999963,1077.0509850000005,934.07790519999958,522.26488270000027,5302.9632322999996]
["HYDRO CAISÁN, S.A. No.31-13",1963.8962869999998,3259.2655134000001,3869.4401877999985,1678.0564788000006,3538.4197398999977,1082.1553408999989,15391.233547799997]
["Panama Solar2 No. 07-15",350.75441680000012,346.77864229999994,379.00255569999985,500.34710990000008,393.25809720000012,649.96259719999978,2620.1034190999999]
["Solpac Investment No. 08-15",61.399224799999971,61.356818499999981,47.759384799999992,69.374398299999982,37.789836999999991,97.806401700000052,375.48606509999996]
["GAS NATURAL ATLÁNTICO No. 16-15",65522.268754699966,62954.473538899976,61031.688489699984,63469.278349000007,61995.411489500009,67483.645264000035,382456.76588579995]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+SUM(B71:G71)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,226.67599359999997,253.04249570000025,337.41822579999996,817.13671510000017]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,170.00699619999978,101.21699869999989,84.354557099999923,355.57855199999955]
["ENEL FORTUNA, S.A. No. 07-21",0,7927.7347986000095,0,0,3136.7147787999993,0,11064.44957740001]
["FOUNTAIN HYDRO POWER CORP No. 08-21",587.36033800000052,335.32893230000008,312.56943149999978,163.20671549999994,742.9327667000008,2097.054277199999,4238.4524612000005]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,931.46925100000067,1307.821894799999,1133.3799706,1012.1699828999987,1687.0911321000003,6071.9322313999992]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,791.51692660000003,0,791.51692660000003]
["HIDRO BOQUERÓN, S.A. No. 11-21",63.416195800000025,105.25602629999993,108.15687050000001,152.89295699999988,117.61415180000006,93.464850000000069,640.80105140000001]
["HYDRO CAISÁN, S.A. No. 12-21",246.87854799999968,0,0,0,1011.1578129999995,1707.3362247999996,2965.3725857999989]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",234.00810269999971,372.58769970000054,784.69313839999973,793.36597869999991,506.08499249999943,674.83645280000019,{"$f":"+SUM(B84:G84)","v":3365.5763647999993}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,1397.2038775999999,5231.2875847000005,4533.5198816999982,4048.6799335999967,2530.636696600001,17741.327974199998]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",234.00810269999971,186.29384970000004,261.56437960000028,340.01399069999968,303.65099619999995,0,1325.5313188999996]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",117.00405249999989,93.146925599999889,130.78219010000015,113.33799609999996,101.21699869999989,0,555.48816299999976]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",351.01215410000009,279.44077570000007,523.12875729999996,453.35198749999984,404.86799329999928,506.12733959999974,2517.929007499999]
["CALDERA ENERGY CORP. No. 19-21",0,0,125.2727155,194.36951559999994,94.511320999999953,302.48525430000018,716.63880640000002]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",331.78892790000003,346.06682500000005,792.7729202999999,837.67731960000015,564.2250363000004,216.82799400000005,3089.3590231000007]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,125.2727155,55.534148400000028,94.511320999999953,151.24262870000018,426.56081360000019]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",248.50544960000008,184.90834340000004,262.88114960000001,288.95683070000035,244.77145979999997,390.60276080000023,1620.6259939000006]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",658.99883389999934,533.14836819999982,781.39569899999992,629.21103510000023,586.49724349999985,640.04606659999899,3829.2972462999983]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",606.66044850000037,700.0326477000001,1188.9360331000003,1054.3707904000005,914.20304069999997,997.60164710000015,5461.804607500002]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",1213.3208987000003,1399.2348878999996,2376.6983866000005,2108.7415809000008,1828.4060800999996,1995.2032918999996,10921.605126100001]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",685.22604750000062,636.7672560000002,1319.1447956999998,1351.8059987999989,1039.8008780000009,472.79340530000036,5505.5383813000008]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Pre_Gen_P","index":28,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía en Horas de Punta (B/./KWh)"]
[null,"PRECIO ENERGIA EN HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Gen_P'!B8=0,\"\",'GEN-522 Cos_Gen_P'!B8/'GEN-522 Gen_P'!B8)","v":85.165729616770506},{"$f":"+IF('GEN-522 Gen_P'!C8=0,\"\",'GEN-522 Cos_Gen_P'!C8/'GEN-522 Gen_P'!C8)","v":90.049349283133139},{"$f":"+IF('GEN-522 Gen_P'!D8=0,\"\",'GEN-522 Cos_Gen_P'!D8/'GEN-522 Gen_P'!D8)","v":84.021726312808923},{"$f":"+IF('GEN-522 Gen_P'!E8=0,\"\",'GEN-522 Cos_Gen_P'!E8/'GEN-522 Gen_P'!E8)","v":90.803587827486211},{"$f":"+IF('GEN-522 Gen_P'!F8=0,\"\",'GEN-522 Cos_Gen_P'!F8/'GEN-522 Gen_P'!F8)","v":84.847073785619855},{"$f":"+IF('GEN-522 Gen_P'!G8=0,\"\",'GEN-522 Cos_Gen_P'!G8/'GEN-522 Gen_P'!G8)","v":84.587785293524433},{"$f":"+IF('GEN-522 Gen_P'!H8>0,'GEN-522 Cos_Gen_P'!H8/'GEN-522 Gen_P'!H8,0)","v":86.664267403582585}]
["Generación Propia",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H9>0,'GEN-522 Cos_Gen_P'!H9/'GEN-522 Gen_P'!H9,0)","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H10>0,'GEN-522 Cos_Gen_P'!H10/'GEN-522 Gen_P'!H10,0)","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H11>0,'GEN-522 Cos_Gen_P'!H11/'GEN-522 Gen_P'!H11,0)","v":0}]
[null,0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H12>0,'GEN-522 Cos_Gen_P'!H12/'GEN-522 Gen_P'!H12,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H13>0,'GEN-522 Cos_Gen_P'!H13/'GEN-522 Gen_P'!H13,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H14>0,'GEN-522 Cos_Gen_P'!H14/'GEN-522 Gen_P'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-522 Gen_P'!B15=0,\"\",'GEN-522 Cos_Gen_P'!B15/'GEN-522 Gen_P'!B15)","v":85.165729616770506},{"$f":"+IF('GEN-522 Gen_P'!C15=0,\"\",'GEN-522 Cos_Gen_P'!C15/'GEN-522 Gen_P'!C15)","v":90.049349283133139},{"$f":"+IF('GEN-522 Gen_P'!D15=0,\"\",'GEN-522 Cos_Gen_P'!D15/'GEN-522 Gen_P'!D15)","v":84.021726312808923},{"$f":"+IF('GEN-522 Gen_P'!E15=0,\"\",'GEN-522 Cos_Gen_P'!E15/'GEN-522 Gen_P'!E15)","v":90.803587827486211},{"$f":"+IF('GEN-522 Gen_P'!F15=0,\"\",'GEN-522 Cos_Gen_P'!F15/'GEN-522 Gen_P'!F15)","v":84.847073785619855},{"$f":"+IF('GEN-522 Gen_P'!G15=0,\"\",'GEN-522 Cos_Gen_P'!G15/'GEN-522 Gen_P'!G15)","v":84.587785293524433},{"$f":"+IF('GEN-522 Gen_P'!H15>0,'GEN-522 Cos_Gen_P'!H15/'GEN-522 Gen_P'!H15,0)","v":86.664267403582585}]
["Mercado Ocasional",68.021221286888817,92.961353819274663,43.993944626486687,107.95880934158431,106.22800812119043,105.77993410165601,{"$f":"+IF('GEN-522 Gen_P'!H16>0,'GEN-522 Cos_Gen_P'!H16/'GEN-522 Gen_P'!H16,0)","v":81.599146811474441}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H17>0,'GEN-522 Cos_Gen_P'!H17/'GEN-522 Gen_P'!H17,0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H19>0,'GEN-522 Cos_Gen_P'!H19/'GEN-522 Gen_P'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H20>0,'GEN-522 Cos_Gen_P'!H20/'GEN-522 Gen_P'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H21>0,'GEN-522 Cos_Gen_P'!H21/'GEN-522 Gen_P'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H22>0,'GEN-522 Cos_Gen_P'!H22/'GEN-522 Gen_P'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H23>0,'GEN-522 Cos_Gen_P'!H23/'GEN-522 Gen_P'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-522 Gen_P'!B24=0,\"\",'GEN-522 Cos_Gen_P'!B24/'GEN-522 Gen_P'!B24)","v":78.091259970654804},{"$f":"+IF('GEN-522 Gen_P'!C24=0,\"\",'GEN-522 Cos_Gen_P'!C24/'GEN-522 Gen_P'!C24)","v":81.835149442454835},{"$f":"+IF('GEN-522 Gen_P'!D24=0,\"\",'GEN-522 Cos_Gen_P'!D24/'GEN-522 Gen_P'!D24)","v":80.694594884118914},{"$f":"+IF('GEN-522 Gen_P'!E24=0,\"\",'GEN-522 Cos_Gen_P'!E24/'GEN-522 Gen_P'!E24)","v":76.072010473242358},{"$f":"+IF('GEN-522 Gen_P'!F24=0,\"\",'GEN-522 Cos_Gen_P'!F24/'GEN-522 Gen_P'!F24)","v":74.987785427049118},{"$f":"+IF('GEN-522 Gen_P'!G24=0,\"\",'GEN-522 Cos_Gen_P'!G24/'GEN-522 Gen_P'!G24)","v":75.491223212798218},{"$f":"+IF('GEN-522 Gen_P'!H24>0,'GEN-522 Cos_Gen_P'!H24/'GEN-522 Gen_P'!H24,0)","v":78.016002957047604}]
["Hydro Caisan No. 05-08 (17,048)",30.600000000000012,30.599999999999991,30.59999999999998,30.6,30.599999999999984,30.6,{"$f":"+IF('GEN-522 Gen_P'!H25>0,'GEN-522 Cos_Gen_P'!H25/'GEN-522 Gen_P'!H25,0)","v":30.599999999999994}]
["Enel Fortuna No. 06-08 (26,95)",75.000000107876446,75.00000024411824,75.000000133489181,75.000000217866415,75.000000128918131,75.000000068298732,{"$f":"+IF('GEN-522 Gen_P'!H26>0,'GEN-522 Cos_Gen_P'!H26/'GEN-522 Gen_P'!H26,0)","v":75.000000152199405}]
["Electrón Inv. No. 07-08 (34,65)",69.499999999999986,69.500000000000014,69.499999999999929,69.5,69.500000000000014,69.500000000000028,{"$f":"+IF('GEN-522 Gen_P'!H27>0,'GEN-522 Cos_Gen_P'!H27/'GEN-522 Gen_P'!H27,0)","v":69.5}]
["AES No.08-08 (31,57)",79.80000000000004,79.8,79.8,79.800000000000026,79.800000000000054,79.799999999999983,{"$f":"+IF('GEN-522 Gen_P'!H28>0,'GEN-522 Cos_Gen_P'!H28/'GEN-522 Gen_P'!H28,0)","v":79.800000000000011}]
["Alternegy No.  09-08 (61,6)",71.099999999999937,71.100000000000009,71.099999999999952,71.099999999999952,71.09999999999998,71.099999999999994,{"$f":"+IF('GEN-522 Gen_P'!H29>0,'GEN-522 Cos_Gen_P'!H29/'GEN-522 Gen_P'!H29,0)","v":71.099999999999994}]
["Bontex No. 10-08 (15,4)",71.099999999999966,71.100000000000009,71.099999999999937,71.099999999999952,71.100000000000037,71.100000000000009,{"$f":"+IF('GEN-522 Gen_P'!H30>0,'GEN-522 Cos_Gen_P'!H30/'GEN-522 Gen_P'!H30,0)","v":71.099999999999994}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",79.700000000000017,79.7,79.69999999999996,79.699999999999974,79.7,79.699999999999989,{"$f":"+IF('GEN-522 Gen_P'!H31>0,'GEN-522 Cos_Gen_P'!H31/'GEN-522 Gen_P'!H31,0)","v":79.699999999999989}]
["Enel Fortuna No. 25-11",93.799999999999969,93.799999999999955,93.799999999999883,93.799999999999969,93.8,93.799999999999912,{"$f":"+IF('GEN-522 Gen_P'!H32>0,'GEN-522 Cos_Gen_P'!H32/'GEN-522 Gen_P'!H32,0)","v":93.799999999999926}]
["Electrogeneradora del Istmo No. 26-11",63.300000000000026,63.300000000000026,63.29999999999994,63.300000000000011,63.29999999999999,63.299999999999926,{"$f":"+IF('GEN-522 Gen_P'!H33>0,'GEN-522 Cos_Gen_P'!H33/'GEN-522 Gen_P'!H33,0)","v":63.29999999999999}]
["ESEPSA No. 27-11",90.999999999999972,91,91.000000000000071,91.000000000000028,90.999999999999972,90.999999999999972,{"$f":"+IF('GEN-522 Gen_P'!H34>0,'GEN-522 Cos_Gen_P'!H34/'GEN-522 Gen_P'!H34,0)","v":91.000000000000014}]
["Pedregalito No. 28-11",54.199999999999967,54.200000000000031,54.199999999999967,54.199999999999996,54.2,54.199999999999953,{"$f":"+IF('GEN-522 Gen_P'!H35>0,'GEN-522 Cos_Gen_P'!H35/'GEN-522 Gen_P'!H35,0)","v":54.199999999999982}]
["Río Chico No. 29-11",54.200000000000045,54.20000000000001,54.2,54.2,54.199999999999996,54.20000000000001,{"$f":"+IF('GEN-522 Gen_P'!H36>0,'GEN-522 Cos_Gen_P'!H36/'GEN-522 Gen_P'!H36,0)","v":54.2}]
["Alto Valle No. 30-11",54.199999999999953,54.200000000000017,54.20000000000001,54.200000000000017,54.20000000000001,54.200000000000067,{"$f":"+IF('GEN-522 Gen_P'!H37>0,'GEN-522 Cos_Gen_P'!H37/'GEN-522 Gen_P'!H37,0)","v":54.20000000000001}]
["Hidroecológica del Teribe No. 31-11",100.90000000000003,100.90000000000006,100.89999999999995,100.89999999999999,100.89999999999996,100.9,{"$f":"+IF('GEN-522 Gen_P'!H38>0,'GEN-522 Cos_Gen_P'!H38/'GEN-522 Gen_P'!H38,0)","v":100.9}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",96.500000000000057,96.500000000000043,96.499999999999972,96.500000000000028,96.499999999999943,96.5,{"$f":"+IF('GEN-522 Gen_P'!H39>0,'GEN-522 Cos_Gen_P'!H39/'GEN-522 Gen_P'!H39,0)","v":96.500000000000028}]
["Las Perlas Norte No. 33-11",100.80000000000007,100.80000000000005,100.79999999999995,100.80000000000007,100.8,100.79999999999998,{"$f":"+IF('GEN-522 Gen_P'!H40>0,'GEN-522 Cos_Gen_P'!H40/'GEN-522 Gen_P'!H40,0)","v":100.80000000000003}]
["Hidroeléctrica San Lorenzo No. 34-11",89.499999999999986,89.499999999999915,89.499999999999886,89.500000000000057,89.499999999999957,89.499999999999929,{"$f":"+IF('GEN-522 Gen_P'!H41>0,'GEN-522 Cos_Gen_P'!H41/'GEN-522 Gen_P'!H41,0)","v":89.499999999999943}]
["Caldera Energy Corp. No. 35-11",63.300000000000011,63.3,63.300000000000033,63.300000000000026,63.29999999999999,63.29999999999999,{"$f":"+IF('GEN-522 Gen_P'!H42>0,'GEN-522 Cos_Gen_P'!H42/'GEN-522 Gen_P'!H42,0)","v":63.300000000000011}]
["PASO ANCHO No. 86-11",99.900000000000034,99.899999999999963,99.899999999999991,99.899999999999935,99.899999999999991,99.899999999999977,{"$f":"+IF('GEN-522 Gen_P'!H43>0,'GEN-522 Cos_Gen_P'!H43/'GEN-522 Gen_P'!H43,0)","v":99.899999999999963}]
["Hidroecológica del Teribe No. 87-11",109.69999999999997,109.7,109.70000000000005,109.7,109.69999999999997,109.70000000000005,{"$f":"+IF('GEN-522 Gen_P'!H44>0,'GEN-522 Cos_Gen_P'!H44/'GEN-522 Gen_P'!H44,0)","v":109.69999999999999}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",99.399999999999963,99.050000000000054,98.689999999999984,98.690000000000055,98.689999999999941,98.739999999999938,{"$f":"+IF('GEN-522 Gen_P'!H45>0,'GEN-522 Cos_Gen_P'!H45/'GEN-522 Gen_P'!H45,0)","v":98.865470357666112}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",102.53999999999999,102.16999999999993,101.79999999999994,101.8,101.79999999999995,101.86000000000013,{"$f":"+IF('GEN-522 Gen_P'!H46>0,'GEN-522 Cos_Gen_P'!H46/'GEN-522 Gen_P'!H46,0)","v":102.00486088610354}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",113.01000000000006,112.6,112.19000000000003,112.18999999999998,112.19000000000001,112.25000000000003,{"$f":"+IF('GEN-522 Gen_P'!H47>0,'GEN-522 Cos_Gen_P'!H47/'GEN-522 Gen_P'!H47,0)","v":112.39247668181694}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",115.10000000000004,114.68,114.26999999999991,114.27,114.26999999999998,114.33000000000011,{"$f":"+IF('GEN-522 Gen_P'!H48>0,'GEN-522 Cos_Gen_P'!H48/'GEN-522 Gen_P'!H48,0)","v":114.49307194876006}]
["AES No. 117-12",87.799999999810979,87.800000020954442,87.799999994532996,87.80000000235087,87.799999995235936,87.799999991033019,{"$f":"+IF('GEN-522 Gen_P'!H49>0,'GEN-522 Cos_Gen_P'!H49/'GEN-522 Gen_P'!H49,0)","v":87.800000001086005}]
["HIDRO PIEDRA No. 118-12",100.00000000000003,100.00000000000003,100.00000000000001,100,100.00000000000006,100.00000000000001,{"$f":"+IF('GEN-522 Gen_P'!H50>0,'GEN-522 Cos_Gen_P'!H50/'GEN-522 Gen_P'!H50,0)","v":100.00000000000003}]
["Corp. Energ. Del Istmo No. 119-12",99.999999999999943,100.0000000000001,99.999999999999943,100.00000000000006,99.999999999999986,100.00000000000017,{"$f":"+IF('GEN-522 Gen_P'!H51>0,'GEN-522 Cos_Gen_P'!H51/'GEN-522 Gen_P'!H51,0)","v":100.00000000000001}]
["Saltos del Francolí No. 121-12",103.50000000000003,103.49999999999999,103.50000000000006,103.49999999999999,103.50000000000003,103.50000000000006,{"$f":"+IF('GEN-522 Gen_P'!H52>0,'GEN-522 Cos_Gen_P'!H52/'GEN-522 Gen_P'!H52,0)","v":103.50000000000001}]
["ISTMUS HYDRO POWER CORP. No.02-13",119.99999999999999,119.99999999999994,120.00000000000001,120.0000000000001,120,120.00000000000003,{"$f":"+IF('GEN-522 Gen_P'!H53>0,'GEN-522 Cos_Gen_P'!H53/'GEN-522 Gen_P'!H53,0)","v":120.00000000000001}]
["CALDERA ENERGY CORP. No.03-13",122.41399999999999,122.045,122.38300000000011,122.22100000000005,121.9379999999999,122.33200000000001,{"$f":"+IF('GEN-522 Gen_P'!H54>0,'GEN-522 Cos_Gen_P'!H54/'GEN-522 Gen_P'!H54,0)","v":122.20365675152908}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",122.50000000000013,122.49999999999996,122.50000000000006,122.49999999999991,122.5,122.4999999999999,{"$f":"+IF('GEN-522 Gen_P'!H55>0,'GEN-522 Cos_Gen_P'!H55/'GEN-522 Gen_P'!H55,0)","v":122.5}]
["FOUNTAIN INTERTRADE CORP. No.05-13",130.30699999999996,129.70100000000008,129.87799999999993,129.83500000000009,129.31799999999984,129.70099999999982,{"$f":"+IF('GEN-522 Gen_P'!H56>0,'GEN-522 Cos_Gen_P'!H56/'GEN-522 Gen_P'!H56,0)","v":129.78997657570383}]
["HIDROIBERICA, S.A. No.06-13",119.99999999999991,119.99999999999987,119.99999999999997,120.00000000000004,120.00000000000004,120,{"$f":"+IF('GEN-522 Gen_P'!H57>0,'GEN-522 Cos_Gen_P'!H57/'GEN-522 Gen_P'!H57,0)","v":119.99999999999999}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,135.99999999999997,135.99999999999989,136.00000000000003,136.00000000000003,{"$f":"+IF('GEN-522 Gen_P'!H58>0,'GEN-522 Cos_Gen_P'!H58/'GEN-522 Gen_P'!H58,0)","v":135.99999999999994}]
["HIDRONORTH CORP. No.09-13",139.99999999999997,140,140.00000000000011,139.99999999999989,139.99999999999989,140.00000000000006,{"$f":"+IF('GEN-522 Gen_P'!H59>0,'GEN-522 Cos_Gen_P'!H59/'GEN-522 Gen_P'!H59,0)","v":140}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",127.50000000000009,127.49999999999987,127.5,127.49999999999996,127.50000000000001,127.49999999999993,{"$f":"+IF('GEN-522 Gen_P'!H60>0,'GEN-522 Cos_Gen_P'!H60/'GEN-522 Gen_P'!H60,0)","v":127.49999999999997}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",127.60000000000001,127.6,127.59999999999995,127.59999999999991,127.59999999999991,127.6,{"$f":"+IF('GEN-522 Gen_P'!H61>0,'GEN-522 Cos_Gen_P'!H61/'GEN-522 Gen_P'!H61,0)","v":127.59999999999998}]
["CAFÉ DE ELETA, S.A. No.26-13",128,128,128,128,128,128,{"$f":"+IF('GEN-522 Gen_P'!H62>0,'GEN-522 Cos_Gen_P'!H62/'GEN-522 Gen_P'!H62,0)","v":128}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",132.49999999999994,132.49999999999994,132.49999999999997,132.50000000000003,132.5,132.50000000000006,{"$f":"+IF('GEN-522 Gen_P'!H63>0,'GEN-522 Cos_Gen_P'!H63/'GEN-522 Gen_P'!H63,0)","v":132.49999999999997}]
["GENERADORA PEDREGALITO, S.A. No.28-13",133.84799999999996,133.99900000000011,134.02600000000001,133.87300000000002,133.51000000000002,133.87600000000009,{"$f":"+IF('GEN-522 Gen_P'!H64>0,'GEN-522 Cos_Gen_P'!H64/'GEN-522 Gen_P'!H64,0)","v":133.85684379087132}]
["GENERADORA RIO CHICO, S.A. No.29-13",133.84800000000004,133.99899999999994,134.0260000000001,133.87299999999993,133.50999999999996,133.87599999999992,{"$f":"+IF('GEN-522 Gen_P'!H65>0,'GEN-522 Cos_Gen_P'!H65/'GEN-522 Gen_P'!H65,0)","v":133.85685465933898}]
["GENERADORA ALTO VALLE, S.A. No.30-13",134.91399999999987,134.54500000000002,134.88299999999998,134.72099999999998,134.43799999999996,134.83199999999999,{"$f":"+IF('GEN-522 Gen_P'!H66>0,'GEN-522 Cos_Gen_P'!H66/'GEN-522 Gen_P'!H66,0)","v":134.71127953642124}]
["HYDRO CAISÁN, S.A. No.31-13",134.34799999999998,134.49900000000002,134.52599999999995,134.37300000000005,134.00999999999996,134.37599999999995,{"$f":"+IF('GEN-522 Gen_P'!H67>0,'GEN-522 Cos_Gen_P'!H67/'GEN-522 Gen_P'!H67,0)","v":134.36769715972974}]
["Panama Solar2 No. 07-15",88.412000000000063,88.435000000000031,87.921000000000134,88.093000000000004,87.550999999999959,87.920999999999978,{"$f":"+IF('GEN-522 Gen_P'!H68>0,'GEN-522 Cos_Gen_P'!H68/'GEN-522 Gen_P'!H68,0)","v":88.067108863467681}]
["Solpac Investment No. 08-15",106.73999999999994,106.37999999999997,106.01999999999997,106.02000000000001,106.02000000000002,106.07999999999998,{"$f":"+IF('GEN-522 Gen_P'!H69>0,'GEN-522 Cos_Gen_P'!H69/'GEN-522 Gen_P'!H69,0)","v":106.23427717332866}]
["GAS NATURAL ATLÁNTICO No. 16-15",61.399999999999977,74.990000000000052,68.510000000000019,50.009999999999955,47.19,49.590000000000018,{"$f":"+IF('GEN-522 Gen_P'!H70>0,'GEN-522 Cos_Gen_P'!H70/'GEN-522 Gen_P'!H70,0)","v":59.294183432802122}]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H71>0,'GEN-522 Cos_Gen_P'!H71/'GEN-522 Gen_P'!H71,0)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H72>0,'GEN-522 Cos_Gen_P'!H72/'GEN-522 Gen_P'!H72,0)","v":0}]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H73>0,'GEN-522 Cos_Gen_P'!H73/'GEN-522 Gen_P'!H73,0)","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H74>0,'GEN-522 Cos_Gen_P'!H74/'GEN-522 Gen_P'!H74,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H75>0,'GEN-522 Cos_Gen_P'!H75/'GEN-522 Gen_P'!H75,0)","v":0}]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,65.92099999999995,67.138000000000062,67.532000000000025,{"$f":"+IF('GEN-522 Gen_P'!H76>0,'GEN-522 Cos_Gen_P'!H76/'GEN-522 Gen_P'!H76,0)","v":66.93683755020389}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,67.049999999999955,68.629999999999953,68.629999999999967,{"$f":"+IF('GEN-522 Gen_P'!H77>0,'GEN-522 Cos_Gen_P'!H77/'GEN-522 Gen_P'!H77,0)","v":67.836730778306475}]
["ENEL FORTUNA, S.A. No. 07-21",0,66.06700000000005,0,0,65.98,0,{"$f":"+IF('GEN-522 Gen_P'!H78>0,'GEN-522 Cos_Gen_P'!H78/'GEN-522 Gen_P'!H78,0)","v":66.045963206682075}]
["FOUNTAIN HYDRO POWER CORP No. 08-21",68.407000000000011,67.801000000000045,67.978000000000009,67.93499999999996,67.418000000000021,67.800999999999959,{"$f":"+IF('GEN-522 Gen_P'!H79>0,'GEN-522 Cos_Gen_P'!H79/'GEN-522 Gen_P'!H79,0)","v":67.844812250967394}]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,64.628999999999934,64.655999999999992,64.502999999999972,64.139999999999972,64.505999999999986,{"$f":"+IF('GEN-522 Gen_P'!H80>0,'GEN-522 Cos_Gen_P'!H80/'GEN-522 Gen_P'!H80,0)","v":64.507577265191003}]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,66.009999999999948,0,{"$f":"+IF('GEN-522 Gen_P'!H81>0,'GEN-522 Cos_Gen_P'!H81/'GEN-522 Gen_P'!H81,0)","v":66.009999999999948}]
["HIDRO BOQUERÓN, S.A. No. 11-21",69.000000000000043,69,68.999999999999929,68.999999999999972,69,69.000000000000057,{"$f":"+IF('GEN-522 Gen_P'!H82>0,'GEN-522 Cos_Gen_P'!H82/'GEN-522 Gen_P'!H82,0)","v":68.999999999999986}]
["HYDRO CAISÁN, S.A. No. 12-21",69.847999999999971,0,0,0,66.010000000000034,69.375999999999991,{"$f":"+IF('GEN-522 Gen_P'!H83>0,'GEN-522 Cos_Gen_P'!H83/'GEN-522 Gen_P'!H83,0)","v":68.292175537442006}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",69.999999999999986,70.000000000000057,69.999999999999972,70.000000000000028,70,70.000000000000014,{"$f":"+IF('GEN-522 Gen_P'!H84>0,'GEN-522 Cos_Gen_P'!H84/'GEN-522 Gen_P'!H84,0)","v":70}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,68.84000000000006,62.720000000000041,62.54,63.169999999999966,69.579999999999984,{"$f":"+IF('GEN-522 Gen_P'!H85>0,'GEN-522 Cos_Gen_P'!H85/'GEN-522 Gen_P'!H85,0)","v":64.191007039031703}]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",62.420000000000009,62.420000000000037,62.419999999999987,62.42000000000003,62.419999999999973,0,{"$f":"+IF('GEN-522 Gen_P'!H86>0,'GEN-522 Cos_Gen_P'!H86/'GEN-522 Gen_P'!H86,0)","v":62.420000000000009}]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",62.419999999999987,62.42000000000003,62.419999999999995,62.419999999999916,62.420000000000023,0,{"$f":"+IF('GEN-522 Gen_P'!H87>0,'GEN-522 Cos_Gen_P'!H87/'GEN-522 Gen_P'!H87,0)","v":62.41999999999998}]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",62.420000000000009,62.420000000000023,62.420000000000023,62.419999999999995,62.42000000000003,62.419999999999959,{"$f":"+IF('GEN-522 Gen_P'!H88>0,'GEN-522 Cos_Gen_P'!H88/'GEN-522 Gen_P'!H88,0)","v":62.42}]
["CALDERA ENERGY CORP. No. 19-21",0,0,62.382999999999996,61.120999999999974,61.937999999999981,62.332000000000029,{"$f":"+IF('GEN-522 Gen_P'!H89>0,'GEN-522 Cos_Gen_P'!H89/'GEN-522 Gen_P'!H89,0)","v":61.903956296651458}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",63.09999999999998,63.100000000000044,63.099999999999952,63.100000000000016,63.099999999999945,63.100000000000023,{"$f":"+IF('GEN-522 Gen_P'!H90>0,'GEN-522 Cos_Gen_P'!H90/'GEN-522 Gen_P'!H90,0)","v":63.099999999999987}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,63.160000000000011,62.000000000000036,63.159999999999975,63.160000000000018,{"$f":"+IF('GEN-522 Gen_P'!H91>0,'GEN-522 Cos_Gen_P'!H91/'GEN-522 Gen_P'!H91,0)","v":62.975207308807285}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",64,64,64,64.000000000000014,64,64,{"$f":"+IF('GEN-522 Gen_P'!H92>0,'GEN-522 Cos_Gen_P'!H92/'GEN-522 Gen_P'!H92,0)","v":64.000000000000014}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",59.000000000000014,58.999999999999979,59.000000000000007,59.000000000000021,59.000000000000036,59,{"$f":"+IF('GEN-522 Gen_P'!H93>0,'GEN-522 Cos_Gen_P'!H93/'GEN-522 Gen_P'!H93,0)","v":59.000000000000007}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H94>0,'GEN-522 Cos_Gen_P'!H94/'GEN-522 Gen_P'!H94,0)","v":0}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H95>0,'GEN-522 Cos_Gen_P'!H95/'GEN-522 Gen_P'!H95,0)","v":0}]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",63.10000000000003,63.100000000000009,63.099999999999994,63.1,63.1,63.1,{"$f":"+IF('GEN-522 Gen_P'!H96>0,'GEN-522 Cos_Gen_P'!H96/'GEN-522 Gen_P'!H96,0)","v":63.100000000000016}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H97>0,'GEN-522 Cos_Gen_P'!H97/'GEN-522 Gen_P'!H97,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H98>0,'GEN-522 Cos_Gen_P'!H98/'GEN-522 Gen_P'!H98,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H99>0,'GEN-522 Cos_Gen_P'!H99/'GEN-522 Gen_P'!H99,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H100>0,'GEN-522 Cos_Gen_P'!H100/'GEN-522 Gen_P'!H100,0)","v":0}]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H101>0,'GEN-522 Cos_Gen_P'!H101/'GEN-522 Gen_P'!H101,0)","v":0}]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H102>0,'GEN-522 Cos_Gen_P'!H102/'GEN-522 Gen_P'!H102,0)","v":0}]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H103>0,'GEN-522 Cos_Gen_P'!H103/'GEN-522 Gen_P'!H103,0)","v":0}]

{"sheet":"GEN-522 Pre_Gen_FP","index":29,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Precio Mensual de la Energía en Horas Fuera de Punta (B/./KWh)"]
[null,"PRECIO ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Gen_FP'!B8=0,\"\",'GEN-522 Cos_Gen_FP'!B8/'GEN-522 Gen_FP'!B8)","v":77.057739491519186},{"$f":"+IF('GEN-522 Gen_FP'!C8=0,\"\",'GEN-522 Cos_Gen_FP'!C8/'GEN-522 Gen_FP'!C8)","v":80.638873811339124},{"$f":"+IF('GEN-522 Gen_FP'!D8=0,\"\",'GEN-522 Cos_Gen_FP'!D8/'GEN-522 Gen_FP'!D8)","v":78.888520034255151},{"$f":"+IF('GEN-522 Gen_FP'!E8=0,\"\",'GEN-522 Cos_Gen_FP'!E8/'GEN-522 Gen_FP'!E8)","v":76.784077240894717},{"$f":"+IF('GEN-522 Gen_FP'!F8=0,\"\",'GEN-522 Cos_Gen_FP'!F8/'GEN-522 Gen_FP'!F8)","v":75.651252585192069},{"$f":"+IF('GEN-522 Gen_FP'!G8=0,\"\",'GEN-522 Cos_Gen_FP'!G8/'GEN-522 Gen_FP'!G8)","v":76.075965510255202},{"$f":"+IF('GEN-522 Gen_FP'!H8>0,'GEN-522 Cos_Gen_FP'!H8/'GEN-522 Gen_FP'!H8,0)","v":77.497302390773328}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H9>0,'GEN-522 Cos_Gen_FP'!H9/'GEN-522 Gen_FP'!H9,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H10>0,'GEN-522 Cos_Gen_FP'!H10/'GEN-522 Gen_FP'!H10,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H11>0,'GEN-522 Cos_Gen_FP'!H11/'GEN-522 Gen_FP'!H11,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H12>0,'GEN-522 Cos_Gen_FP'!H12/'GEN-522 Gen_FP'!H12,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H13>0,'GEN-522 Cos_Gen_FP'!H13/'GEN-522 Gen_FP'!H13,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H14>0,'GEN-522 Cos_Gen_FP'!H14/'GEN-522 Gen_FP'!H14,0)","v":0}]
["Sub-Total Mercado Mayorista",{"$f":"+IF('GEN-522 Gen_FP'!B15=0,\"\",'GEN-522 Cos_Gen_FP'!B15/'GEN-522 Gen_FP'!B15)","v":77.057739491519186},{"$f":"+IF('GEN-522 Gen_FP'!C15=0,\"\",'GEN-522 Cos_Gen_FP'!C15/'GEN-522 Gen_FP'!C15)","v":80.638873811339124},{"$f":"+IF('GEN-522 Gen_FP'!D15=0,\"\",'GEN-522 Cos_Gen_FP'!D15/'GEN-522 Gen_FP'!D15)","v":78.888520034255151},{"$f":"+IF('GEN-522 Gen_FP'!E15=0,\"\",'GEN-522 Cos_Gen_FP'!E15/'GEN-522 Gen_FP'!E15)","v":76.784077240894717},{"$f":"+IF('GEN-522 Gen_FP'!F15=0,\"\",'GEN-522 Cos_Gen_FP'!F15/'GEN-522 Gen_FP'!F15)","v":75.651252585192069},{"$f":"+IF('GEN-522 Gen_FP'!G15=0,\"\",'GEN-522 Cos_Gen_FP'!G15/'GEN-522 Gen_FP'!G15)","v":76.075965510255202},{"$f":"+IF('GEN-522 Gen_FP'!H15>0,'GEN-522 Cos_Gen_FP'!H15/'GEN-522 Gen_FP'!H15,0)","v":77.497302390773328}]
["Mercado Ocasional",68.82196592609003,62.027160141926828,35.734694030712468,90.421220069055181,100.08711973596135,109.46506768016015,{"$f":"+IF('GEN-522 Gen_FP'!H16>0,'GEN-522 Cos_Gen_FP'!H16/'GEN-522 Gen_FP'!H16,0)","v":72.609400875196272}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H17>0,'GEN-522 Cos_Gen_FP'!H17/'GEN-522 Gen_FP'!H17,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H18>0,'GEN-522 Cos_Gen_FP'!H18/'GEN-522 Gen_FP'!H18,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H19>0,'GEN-522 Cos_Gen_FP'!H19/'GEN-522 Gen_FP'!H19,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H20>0,'GEN-522 Cos_Gen_FP'!H20/'GEN-522 Gen_FP'!H20,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H21>0,'GEN-522 Cos_Gen_FP'!H21/'GEN-522 Gen_FP'!H21,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H22>0,'GEN-522 Cos_Gen_FP'!H22/'GEN-522 Gen_FP'!H22,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H23>0,'GEN-522 Cos_Gen_FP'!H23/'GEN-522 Gen_FP'!H23,0)","v":0}]
["Sub-Total Contratos",{"$f":"+IF('GEN-522 Gen_FP'!B24=0,\"\",'GEN-522 Cos_Gen_FP'!B24/'GEN-522 Gen_FP'!B24)","v":77.635250963231158},{"$f":"+IF('GEN-522 Gen_FP'!C24=0,\"\",'GEN-522 Cos_Gen_FP'!C24/'GEN-522 Gen_FP'!C24)","v":81.523323064610182},{"$f":"+IF('GEN-522 Gen_FP'!D24=0,\"\",'GEN-522 Cos_Gen_FP'!D24/'GEN-522 Gen_FP'!D24)","v":80.230684789316598},{"$f":"+IF('GEN-522 Gen_FP'!E24=0,\"\",'GEN-522 Cos_Gen_FP'!E24/'GEN-522 Gen_FP'!E24)","v":75.734579341447983},{"$f":"+IF('GEN-522 Gen_FP'!F24=0,\"\",'GEN-522 Cos_Gen_FP'!F24/'GEN-522 Gen_FP'!F24)","v":74.575585184061694},{"$f":"+IF('GEN-522 Gen_FP'!G24=0,\"\",'GEN-522 Cos_Gen_FP'!G24/'GEN-522 Gen_FP'!G24)","v":74.985726743768069},{"$f":"+IF('GEN-522 Gen_FP'!H24>0,'GEN-522 Cos_Gen_FP'!H24/'GEN-522 Gen_FP'!H24,0)","v":77.391811047015551}]
["Hydro Caisan No. 05-08 (17,048)",30.60000000000003,30.59999999999998,30.600000000000058,30.599999999999948,30.600000000000005,30.599999999999973,{"$f":"+IF('GEN-522 Gen_FP'!H25>0,'GEN-522 Cos_Gen_FP'!H25/'GEN-522 Gen_FP'!H25,0)","v":30.6}]
["Enel Fortuna No. 06-08 (26,95)",75.000000023309227,75.000000110036225,74.999999980635863,74.999998865019876,75.000000077718212,75.000000092143509,{"$f":"+IF('GEN-522 Gen_FP'!H26>0,'GEN-522 Cos_Gen_FP'!H26/'GEN-522 Gen_FP'!H26,0)","v":74.999999859520599}]
["Electrón Inv. No. 07-08 (34,65)",69.500000000000014,69.499999999999943,69.5,69.499999999999929,69.500000000000014,69.499999999999901,{"$f":"+IF('GEN-522 Gen_FP'!H27>0,'GEN-522 Cos_Gen_FP'!H27/'GEN-522 Gen_FP'!H27,0)","v":69.499999999999972}]
["AES No.08-08 (31,57)",79.800000000000182,79.800000000000026,79.799999999999969,79.800000978178176,79.799999999999926,79.79999999999994,{"$f":"+IF('GEN-522 Gen_FP'!H28>0,'GEN-522 Cos_Gen_FP'!H28/'GEN-522 Gen_FP'!H28,0)","v":79.80000016233015}]
["Alternegy No.  09-08 (61,6)",71.099999999999966,71.099999999999952,71.09999999999998,71.100000000000051,71.100000000000023,71.100000000000023,{"$f":"+IF('GEN-522 Gen_FP'!H29>0,'GEN-522 Cos_Gen_FP'!H29/'GEN-522 Gen_FP'!H29,0)","v":71.100000000000009}]
["Bontex No. 10-08 (15,4)",71.100000000000065,71.100000000000094,71.099999999999966,71.099999999999937,71.100000000000051,71.099999999999952,{"$f":"+IF('GEN-522 Gen_FP'!H30>0,'GEN-522 Cos_Gen_FP'!H30/'GEN-522 Gen_FP'!H30,0)","v":71.100000000000009}]
["Empresa Nacional de Energía No. 24-11 (Cesión)",79.700000000000031,79.700000000000017,79.699999999999989,79.700000000000031,79.699999999999989,79.700000000000173,{"$f":"+IF('GEN-522 Gen_FP'!H31>0,'GEN-522 Cos_Gen_FP'!H31/'GEN-522 Gen_FP'!H31,0)","v":79.700000000000045}]
["Enel Fortuna No. 25-11",93.800000000000111,93.799999999999969,93.799999999999983,93.800000000000153,93.799999999999898,93.799999999999955,{"$f":"+IF('GEN-522 Gen_FP'!H32>0,'GEN-522 Cos_Gen_FP'!H32/'GEN-522 Gen_FP'!H32,0)","v":93.800000000000011}]
["Electrogeneradora del Istmo No. 26-11",63.3,63.300000000000004,63.29999999999994,63.30000000000004,63.30000000000004,63.300000000000047,{"$f":"+IF('GEN-522 Gen_FP'!H33>0,'GEN-522 Cos_Gen_FP'!H33/'GEN-522 Gen_FP'!H33,0)","v":63.300000000000004}]
["ESEPSA No. 27-11",91.000000000000057,91.000000000000057,91.000000000000071,90.999999999999872,91.000000000000014,90.999999999999886,{"$f":"+IF('GEN-522 Gen_FP'!H34>0,'GEN-522 Cos_Gen_FP'!H34/'GEN-522 Gen_FP'!H34,0)","v":90.999999999999986}]
["Pedregalito No. 28-11",54.200000000000031,54.199999999999996,54.199999999999996,54.199999999999918,54.199999999999875,54.20000000000001,{"$f":"+IF('GEN-522 Gen_FP'!H35>0,'GEN-522 Cos_Gen_FP'!H35/'GEN-522 Gen_FP'!H35,0)","v":54.199999999999982}]
["Río Chico No. 29-11",54.200000000000053,54.199999999999953,54.199999999999939,54.19999999999996,54.199999999999946,54.200000000000024,{"$f":"+IF('GEN-522 Gen_FP'!H36>0,'GEN-522 Cos_Gen_FP'!H36/'GEN-522 Gen_FP'!H36,0)","v":54.199999999999974}]
["Alto Valle No. 30-11",54.200000000000045,54.200000000000017,54.199999999999953,54.199999999999967,54.200000000000081,54.200000000000031,{"$f":"+IF('GEN-522 Gen_FP'!H37>0,'GEN-522 Cos_Gen_FP'!H37/'GEN-522 Gen_FP'!H37,0)","v":54.200000000000017}]
["Hidroecológica del Teribe No. 31-11",100.89999999999996,100.89999999999993,100.89999999999996,100.90000000000003,100.9,100.90000000000012,{"$f":"+IF('GEN-522 Gen_FP'!H38>0,'GEN-522 Cos_Gen_FP'!H38/'GEN-522 Gen_FP'!H38,0)","v":100.90000000000002}]
["Desarrollos Hidroeléctricos Corp. No. 32-11",96.500000000000028,96.500000000000028,96.499999999999929,96.5,96.499999999999972,96.500000000000043,{"$f":"+IF('GEN-522 Gen_FP'!H39>0,'GEN-522 Cos_Gen_FP'!H39/'GEN-522 Gen_FP'!H39,0)","v":96.499999999999986}]
["Las Perlas Norte No. 33-11",100.79999999999986,100.8,100.8,100.80000000000017,100.79999999999993,100.80000000000021,{"$f":"+IF('GEN-522 Gen_FP'!H40>0,'GEN-522 Cos_Gen_FP'!H40/'GEN-522 Gen_FP'!H40,0)","v":100.80000000000001}]
["Hidroeléctrica San Lorenzo No. 34-11",89.499999999999972,89.499999999999957,89.500000000000071,89.5,89.499999999999801,89.500000000000156,{"$f":"+IF('GEN-522 Gen_FP'!H41>0,'GEN-522 Cos_Gen_FP'!H41/'GEN-522 Gen_FP'!H41,0)","v":89.499999999999986}]
["Caldera Energy Corp. No. 35-11",63.300000000000118,63.299999999999976,63.299999999999976,63.29999999999999,63.30000000000009,63.299999999999947,{"$f":"+IF('GEN-522 Gen_FP'!H42>0,'GEN-522 Cos_Gen_FP'!H42/'GEN-522 Gen_FP'!H42,0)","v":63.300000000000018}]
["PASO ANCHO No. 86-11",99.900000000000048,99.899999999999991,99.899999999999906,99.899999999999935,99.900000000000247,99.900000000000105,{"$f":"+IF('GEN-522 Gen_FP'!H43>0,'GEN-522 Cos_Gen_FP'!H43/'GEN-522 Gen_FP'!H43,0)","v":99.900000000000048}]
["Hidroecológica del Teribe No. 87-11",109.69999999999997,109.70000000000022,109.69999999999986,109.69999999999996,109.70000000000003,109.7000000000001,{"$f":"+IF('GEN-522 Gen_FP'!H44>0,'GEN-522 Cos_Gen_FP'!H44/'GEN-522 Gen_FP'!H44,0)","v":109.70000000000002}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",99.400000000000034,99.05,98.689999999999969,98.689999999999927,98.690000000000055,98.74,{"$f":"+IF('GEN-522 Gen_FP'!H45>0,'GEN-522 Cos_Gen_FP'!H45/'GEN-522 Gen_FP'!H45,0)","v":98.831499145062523}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",102.53999999999988,102.17,101.80000000000003,101.80000000000011,101.79999999999988,101.86000000000007,{"$f":"+IF('GEN-522 Gen_FP'!H46>0,'GEN-522 Cos_Gen_FP'!H46/'GEN-522 Gen_FP'!H46,0)","v":101.95955953079425}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",113.01000000000006,112.59999999999991,112.18999999999996,112.19000000000003,112.18999999999988,112.25000000000003,{"$f":"+IF('GEN-522 Gen_FP'!H47>0,'GEN-522 Cos_Gen_FP'!H47/'GEN-522 Gen_FP'!H47,0)","v":112.35349041399908}]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",115.10000000000001,114.67999999999999,114.26999999999994,114.2699999999999,114.26999999999991,114.33000000000007,{"$f":"+IF('GEN-522 Gen_FP'!H48>0,'GEN-522 Cos_Gen_FP'!H48/'GEN-522 Gen_FP'!H48,0)","v":114.45486473411417}]
["AES No. 117-12",87.799999855259941,87.800000139643515,87.79999997526221,87.800000092224138,87.799999869854048,87.800000029615859,{"$f":"+IF('GEN-522 Gen_FP'!H49>0,'GEN-522 Cos_Gen_FP'!H49/'GEN-522 Gen_FP'!H49,0)","v":87.799999993675712}]
["HIDRO PIEDRA No. 118-12",100.00000000000006,100.00000000000018,100.00000000000001,99.999999999999986,99.999999999999972,99.999999999999758,{"$f":"+IF('GEN-522 Gen_FP'!H50>0,'GEN-522 Cos_Gen_FP'!H50/'GEN-522 Gen_FP'!H50,0)","v":100}]
["Corp. Energ. Del Istmo No. 119-12",100.00000000000003,100.00000000000014,100.00000000000007,100.00000000000004,99.999999999999957,100.00000000000004,{"$f":"+IF('GEN-522 Gen_FP'!H51>0,'GEN-522 Cos_Gen_FP'!H51/'GEN-522 Gen_FP'!H51,0)","v":100.00000000000003}]
["Saltos del Francolí No. 121-12",103.50000000000018,103.49999999999997,103.50000000000007,103.50000000000001,103.49999999999994,103.49999999999987,{"$f":"+IF('GEN-522 Gen_FP'!H52>0,'GEN-522 Cos_Gen_FP'!H52/'GEN-522 Gen_FP'!H52,0)","v":103.50000000000001}]
["ISTMUS HYDRO POWER CORP. No.02-13",119.99999999999996,119.99999999999967,120.00000000000013,120.00000000000013,119.99999999999976,120.00000000000011,{"$f":"+IF('GEN-522 Gen_FP'!H53>0,'GEN-522 Cos_Gen_FP'!H53/'GEN-522 Gen_FP'!H53,0)","v":119.99999999999994}]
["CALDERA ENERGY CORP. No.03-13",122.41400000000024,122.04500000000012,122.38299999999995,122.22100000000007,121.93800000000014,122.33199999999997,{"$f":"+IF('GEN-522 Gen_FP'!H54>0,'GEN-522 Cos_Gen_FP'!H54/'GEN-522 Gen_FP'!H54,0)","v":122.19892436937518}]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",122.50000000000009,122.50000000000009,122.50000000000001,122.50000000000006,122.50000000000007,122.50000000000007,{"$f":"+IF('GEN-522 Gen_FP'!H55>0,'GEN-522 Cos_Gen_FP'!H55/'GEN-522 Gen_FP'!H55,0)","v":122.50000000000007}]
["FOUNTAIN INTERTRADE CORP. No.05-13",130.30699999999999,129.70100000000005,129.8779999999999,129.83500000000009,129.31800000000015,129.70099999999996,{"$f":"+IF('GEN-522 Gen_FP'!H56>0,'GEN-522 Cos_Gen_FP'!H56/'GEN-522 Gen_FP'!H56,0)","v":129.78157560492383}]
["HIDROIBERICA, S.A. No.06-13",119.99999999999996,120,120.00000000000006,120.00000000000001,119.99999999999984,119.99999999999999,{"$f":"+IF('GEN-522 Gen_FP'!H57>0,'GEN-522 Cos_Gen_FP'!H57/'GEN-522 Gen_FP'!H57,0)","v":119.99999999999997}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,136.00000000000017,136.00000000000003,136.00000000000017,135.99999999999991,{"$f":"+IF('GEN-522 Gen_FP'!H58>0,'GEN-522 Cos_Gen_FP'!H58/'GEN-522 Gen_FP'!H58,0)","v":136.00000000000006}]
["HIDRONORTH CORP. No.09-13",140.00000000000009,140.00000000000011,140,140.00000000000028,140,140.00000000000003,{"$f":"+IF('GEN-522 Gen_FP'!H59>0,'GEN-522 Cos_Gen_FP'!H59/'GEN-522 Gen_FP'!H59,0)","v":140.00000000000006}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",127.49999999999982,127.49999999999986,127.50000000000016,127.49999999999991,127.50000000000001,127.49999999999982,{"$f":"+IF('GEN-522 Gen_FP'!H60>0,'GEN-522 Cos_Gen_FP'!H60/'GEN-522 Gen_FP'!H60,0)","v":127.49999999999994}]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",127.60000000000018,127.59999999999994,127.59999999999987,127.59999999999995,127.59999999999992,127.60000000000016,{"$f":"+IF('GEN-522 Gen_FP'!H61>0,'GEN-522 Cos_Gen_FP'!H61/'GEN-522 Gen_FP'!H61,0)","v":127.60000000000001}]
["CAFÉ DE ELETA, S.A. No.26-13",128,128,128,128,128,128,{"$f":"+IF('GEN-522 Gen_FP'!H62>0,'GEN-522 Cos_Gen_FP'!H62/'GEN-522 Gen_FP'!H62,0)","v":128}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",132.49999999999989,132.49999999999974,132.50000000000017,132.50000000000003,132.50000000000009,132.50000000000011,{"$f":"+IF('GEN-522 Gen_FP'!H63>0,'GEN-522 Cos_Gen_FP'!H63/'GEN-522 Gen_FP'!H63,0)","v":132.5}]
["GENERADORA PEDREGALITO, S.A. No.28-13",133.84799999999996,133.99900000000011,134.02599999999987,133.87300000000013,133.50999999999971,133.87599999999986,{"$f":"+IF('GEN-522 Gen_FP'!H64>0,'GEN-522 Cos_Gen_FP'!H64/'GEN-522 Gen_FP'!H64,0)","v":133.84378550170942}]
["GENERADORA RIO CHICO, S.A. No.29-13",133.84799999999984,133.99900000000002,134.02600000000027,133.87299999999985,133.51000000000005,133.87599999999983,{"$f":"+IF('GEN-522 Gen_FP'!H65>0,'GEN-522 Cos_Gen_FP'!H65/'GEN-522 Gen_FP'!H65,0)","v":133.84379981418186}]
["GENERADORA ALTO VALLE, S.A. No.30-13",134.91400000000016,134.54499999999999,134.88299999999998,134.721,134.43800000000002,134.83199999999988,{"$f":"+IF('GEN-522 Gen_FP'!H66>0,'GEN-522 Cos_Gen_FP'!H66/'GEN-522 Gen_FP'!H66,0)","v":134.70792142349509}]
["HYDRO CAISÁN, S.A. No.31-13",134.34800000000004,134.499,134.52599999999998,134.37300000000008,134.00999999999991,134.37600000000023,{"$f":"+IF('GEN-522 Gen_FP'!H67>0,'GEN-522 Cos_Gen_FP'!H67/'GEN-522 Gen_FP'!H67,0)","v":134.35171479876539}]
["Panama Solar2 No. 07-15",88.411999999999992,88.435000000000073,87.921000000000049,88.092999999999961,87.550999999999931,87.921000000000078,{"$f":"+IF('GEN-522 Gen_FP'!H68>0,'GEN-522 Cos_Gen_FP'!H68/'GEN-522 Gen_FP'!H68,0)","v":88.032071511761089}]
["Solpac Investment No. 08-15",106.74,106.38000000000001,106.02,106.02000000000004,106.02000000000004,106.07999999999991,{"$f":"+IF('GEN-522 Gen_FP'!H69>0,'GEN-522 Cos_Gen_FP'!H69/'GEN-522 Gen_FP'!H69,0)","v":106.21218897137709}]
["GAS NATURAL ATLÁNTICO No. 16-15",61.399999999999984,74.990000000000052,68.50999983615074,50.009999842443492,47.190000000000005,49.590000148184025,{"$f":"+IF('GEN-522 Gen_FP'!H70>0,'GEN-522 Cos_Gen_FP'!H70/'GEN-522 Gen_FP'!H70,0)","v":58.494141778092718}]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H71>0,'GEN-522 Cos_Gen_FP'!H71/'GEN-522 Gen_FP'!H71,0)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H72>0,'GEN-522 Cos_Gen_FP'!H72/'GEN-522 Gen_FP'!H72,0)","v":0}]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H73>0,'GEN-522 Cos_Gen_FP'!H73/'GEN-522 Gen_FP'!H73,0)","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H74>0,'GEN-522 Cos_Gen_FP'!H74/'GEN-522 Gen_FP'!H74,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H75>0,'GEN-522 Cos_Gen_FP'!H75/'GEN-522 Gen_FP'!H75,0)","v":0}]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,65.921000000000006,67.137999999999948,67.531999999999982,{"$f":"+IF('GEN-522 Gen_FP'!H76>0,'GEN-522 Cos_Gen_FP'!H76/'GEN-522 Gen_FP'!H76,0)","v":66.963094258274126}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,67.05,68.630000000000052,68.630000000000109,{"$f":"+IF('GEN-522 Gen_FP'!H77>0,'GEN-522 Cos_Gen_FP'!H77/'GEN-522 Gen_FP'!H77,0)","v":67.874580269295933}]
["ENEL FORTUNA, S.A. No. 07-21",0,66.066999999999894,0,0,65.980000000000089,0,{"$f":"+IF('GEN-522 Gen_FP'!H78>0,'GEN-522 Cos_Gen_FP'!H78/'GEN-522 Gen_FP'!H78,0)","v":66.042335945647622}]
["FOUNTAIN HYDRO POWER CORP No. 08-21",68.40699999999994,67.800999999999974,67.978000000000051,67.935000000000002,67.41799999999995,67.801000000000059,{"$f":"+IF('GEN-522 Gen_FP'!H79>0,'GEN-522 Cos_Gen_FP'!H79/'GEN-522 Gen_FP'!H79,0)","v":67.836057985383746}]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,64.628999999999948,64.656000000000049,64.503000000000085,64.140000000000072,64.505999999999929,{"$f":"+IF('GEN-522 Gen_FP'!H80>0,'GEN-522 Cos_Gen_FP'!H80/'GEN-522 Gen_FP'!H80,0)","v":64.495606216084909}]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,66.009999999999948,0,{"$f":"+IF('GEN-522 Gen_FP'!H81>0,'GEN-522 Cos_Gen_FP'!H81/'GEN-522 Gen_FP'!H81,0)","v":66.009999999999948}]
["HIDRO BOQUERÓN, S.A. No. 11-21",68.999999999999957,69.000000000000085,68.999999999999929,69,68.999999999999986,68.999999999999986,{"$f":"+IF('GEN-522 Gen_FP'!H82>0,'GEN-522 Cos_Gen_FP'!H82/'GEN-522 Gen_FP'!H82,0)","v":69}]
["HYDRO CAISÁN, S.A. No. 12-21",69.848000000000098,0,0,0,66.010000000000048,69.376000000000047,{"$f":"+IF('GEN-522 Gen_FP'!H83>0,'GEN-522 Cos_Gen_FP'!H83/'GEN-522 Gen_FP'!H83,0)","v":68.26752865995924}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",70.000000000000085,69.999999999999901,69.999999999999972,70.000000000000028,70.000000000000028,70.000000000000071,{"$f":"+IF('GEN-522 Gen_FP'!H84>0,'GEN-522 Cos_Gen_FP'!H84/'GEN-522 Gen_FP'!H84,0)","v":70.000000000000014}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,68.840000000000018,62.719999999999949,62.54,63.17000000000003,69.579999999999899,{"$f":"+IF('GEN-522 Gen_FP'!H85>0,'GEN-522 Cos_Gen_FP'!H85/'GEN-522 Gen_FP'!H85,0)","v":64.237187884703175}]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",62.420000000000137,62.420000000000009,62.419999999999931,62.420000000000016,62.419999999999973,0,{"$f":"+IF('GEN-522 Gen_FP'!H86>0,'GEN-522 Cos_Gen_FP'!H86/'GEN-522 Gen_FP'!H86,0)","v":62.420000000000009}]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",62.42000000000013,62.420000000000087,62.419999999999966,62.420000000000115,62.420000000000137,0,{"$f":"+IF('GEN-522 Gen_FP'!H87>0,'GEN-522 Cos_Gen_FP'!H87/'GEN-522 Gen_FP'!H87,0)","v":62.420000000000087}]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",62.419999999999959,62.420000000000009,62.420000000000023,62.420000000000044,62.420000000000101,62.419999999999987,{"$f":"+IF('GEN-522 Gen_FP'!H88>0,'GEN-522 Cos_Gen_FP'!H88/'GEN-522 Gen_FP'!H88,0)","v":62.420000000000016}]
["CALDERA ENERGY CORP. No. 19-21",0,0,62.38300000000001,61.121000000000038,61.937999999999988,62.332000000000001,{"$f":"+IF('GEN-522 Gen_FP'!H89>0,'GEN-522 Cos_Gen_FP'!H89/'GEN-522 Gen_FP'!H89,0)","v":61.960501787793923}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",63.099999999999994,63.1,63.099999999999973,63.099999999999987,63.099999999999945,63.099999999999966,{"$f":"+IF('GEN-522 Gen_FP'!H90>0,'GEN-522 Cos_Gen_FP'!H90/'GEN-522 Gen_FP'!H90,0)","v":63.099999999999973}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,63.160000000000032,61.999999999999964,63.160000000000011,63.159999999999947,{"$f":"+IF('GEN-522 Gen_FP'!H91>0,'GEN-522 Cos_Gen_FP'!H91/'GEN-522 Gen_FP'!H91,0)","v":63.008979066782231}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",64,64,64.000000000000014,64.000000000000014,64,64,{"$f":"+IF('GEN-522 Gen_FP'!H92>0,'GEN-522 Cos_Gen_FP'!H92/'GEN-522 Gen_FP'!H92,0)","v":64.000000000000014}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",58.999999999999993,58.999999999999993,59.000000000000014,58.999999999999972,58.999999999999986,59.000000000000107,{"$f":"+IF('GEN-522 Gen_FP'!H93>0,'GEN-522 Cos_Gen_FP'!H93/'GEN-522 Gen_FP'!H93,0)","v":59.000000000000014}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",62.619999999999926,62.619999999999976,62.620000000000019,62.619999999999912,62.619999999999955,62.620000000000019,{"$f":"+IF('GEN-522 Gen_FP'!H94>0,'GEN-522 Cos_Gen_FP'!H94/'GEN-522 Gen_FP'!H94,0)","v":62.619999999999955}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",61.609999999999943,61.610000000000021,61.60999999999995,61.609999999999992,61.609999999999957,61.610000000000078,{"$f":"+IF('GEN-522 Gen_FP'!H95>0,'GEN-522 Cos_Gen_FP'!H95/'GEN-522 Gen_FP'!H95,0)","v":61.609999999999985}]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",63.099999999999973,63.09999999999998,63.100000000000016,63.100000000000094,63.100000000000016,63.099999999999945,{"$f":"+IF('GEN-522 Gen_FP'!H96>0,'GEN-522 Cos_Gen_FP'!H96/'GEN-522 Gen_FP'!H96,0)","v":63.100000000000016}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H97>0,'GEN-522 Cos_Gen_FP'!H97/'GEN-522 Gen_FP'!H97,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H98>0,'GEN-522 Cos_Gen_FP'!H98/'GEN-522 Gen_FP'!H98,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H99>0,'GEN-522 Cos_Gen_FP'!H99/'GEN-522 Gen_FP'!H99,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H100>0,'GEN-522 Cos_Gen_FP'!H100/'GEN-522 Gen_FP'!H100,0)","v":0}]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H101>0,'GEN-522 Cos_Gen_FP'!H101/'GEN-522 Gen_FP'!H101,0)","v":0}]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H102>0,'GEN-522 Cos_Gen_FP'!H102/'GEN-522 Gen_FP'!H102,0)","v":0}]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H103>0,'GEN-522 Cos_Gen_FP'!H103/'GEN-522 Gen_FP'!H103,0)","v":0}]

{"sheet":"GEN-522 Cos_Gen_P","index":30,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Energía en Horas de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA EN PUNTA",{"$f":"+B9+B15","v":8289712.4652541364},9794506.2865968402,8823334.0106958076,8988857.9903233033,7307001.1487514218,8069502.3771798974,{"$f":"+SUM(B8:G8)","v":51272914.278801411}]
["Generación Propia",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,B24)-B23","v":8289712.4652541364},{"$f":"+SUM(C16:C22,C24)-C23","v":9794506.2865968402},8823334.0106958076,8988857.9903233033,7307001.1487514218,8069502.3771798974,51272914.278801411]
["Mercado Ocasional",520240.82744929561,556955.84172771208,297968.99301109987,676962.87005889998,339686.55810272333,203089.24669146806,2594904.3370411992]
["Servicios Auxiliares de Corto Plazo",216050.33,219540.09,112580.93,304608.17,292574.87,347155.92,1492510.31]
["Generación Obligada ",134683.99,90766.13,64367.34,46458.22,29355.48,55550.54,421181.6999999999]
["Costos relacionados con el Mercado Regional",0,0,0,0,0,0,0]
["Otros Ajustes",405187.6,506360.12000000005,325094.12000000005,890778.07000000007,421614.82000000012,396816.59,2945851.3200000003]
["Costos de Fianzas",0,0,0,0,0,0,0]
["Costos de Autoabastecimiento autorizados por ASEP",0,0,0,0,0,61349.13,61349.13]
["Menos - Transacciones Esporádicas (CUSPT)",9013.01,15970.17,17439.21,8879.16,11322.48,12674.49,75298.52]
["Sub-Total Contratos",{"$f":"SUM(B25:B120)","v":7022562.7278048405},8436854.2748691291,8040761.8376847086,7078929.8202644037,6235091.9006486991,7018215.4404884297,43832416.001760207]
["Hydro Caisan No. 05-08 (17,048)",66391.311484260019,72355.019569920012,69966.025390799987,65303.018347140009,57431.939072399968,63768.494559419989,395215.80842393998]
["Enel Fortuna No. 06-08 (26,95)",257238.76630000005,280345.65950000001,271089.29859999986,253022.08260000011,222524.91809999998,247076.43960000007,1531297.1647000001]
["Electrón Inv. No. 07-08 (34,65)",306481.61540505005,334011.82751810027,322983.53514499986,301457.73760579998,265122.54477080004,294373.92920019996,1824431.18964495]
["AES No.08-08 (31,57)",320622.39788502007,349422.82886573998,337885.70115677989,315366.72293070005,277355.05742280005,307956.07404953981,1908608.7823105799]
["Alternegy No.  09-08 (61,6)",557399.6573579096,607468.99278744031,587411.78196482989,548262.70552484982,482179.70739446988,535379.34746502002,3318102.19249452]
["Bontex No. 10-08 (15,4)",139349.91428082003,151867.24823952009,146852.94551076001,137065.67635454994,120544.92684684004,133844.83689824998,829525.54813074018]
["Empresa Nacional de Energía No. 24-11 (Cesión)",67624.670318810022,73699.166900479991,71265.792108089969,66516.159856150014,58498.858615480007,64953.129068459988,{"$f":"+SUM(B31:G31)","v":402557.77686747001}]
["Enel Fortuna No. 25-11",234944.85705250007,256049.16298877989,247595.01618893992,231093.61715901995,203239.52656587996,225663.26088781992,1398585.4408429395]
["Electrogeneradora del Istmo No. 26-11",6713.7191055600015,7316.7899667000011,7075.2065864699935,6603.6671561399999,5807.7163588799976,6448.4908395599969,39965.590013309993]
["ESEPSA No. 27-11",42312.556468000002,46113.351047400014,44590.795640300013,41618.964723700003,36602.563069800002,40640.981035199999,251879.21198440003]
["Pedregalito No. 28-11",18110.109514979995,19736.879718660002,19085.2139427,17813.246760059999,15666.187070979999,17394.66195949999,107806.29896687999]
["Río Chico No. 29-11",11106.139560800006,12103.766690120006,11704.128529360003,10924.086590020001,9607.3885918199976,10667.386793900003,66112.896756020011]
["Alto Valle No. 30-11",10568.104849060001,11517.402152740007,11137.124399999999,10394.87142152,9141.960617419998,10150.607370960011,62910.07081170001]
["Hidroecológica del Teribe No. 31-11",85612.662925570039,93302.960354560055,90222.31397372995,84209.291461550034,74059.408209559973,82230.498406620012,509637.13533159008]
["Desarrollos Hidroeléctricos Corp. No. 32-11",15581.630637500011,16981.27611380001,16420.594004350001,15326.215084050002,13478.921335449997,14966.071766899995,92754.708942050027]
["Las Perlas Norte No. 33-11",101778.09856704006,110920.48270128008,107258.14674287998,100109.74161888006,88043.35117535996,97757.311579199959,605867.13238464016]
["Hidroeléctrica San Lorenzo No. 34-11",10122.772719100005,11032.067435349996,10667.814159849997,9956.8391821000041,8756.7251437999967,9722.8682462999968,60259.086886499994]
["Caldera Energy Corp. No. 35-11",16112.829233490002,17560.190398980005,16980.393909720002,15848.706109530003,13938.435734430001,15476.285085479996,95916.840471630014]
["PASO ANCHO No. 86-11",26445.099658769992,28820.574026549995,28404.927808830005,27012.055375529984,23316.317712630003,25400.374809389999,159399.34939169997]
["Hidroecológica del Teribe No. 87-11",36997.202512240001,39559.771793370004,38253.600320100006,36390.740553610012,31400.64664055,34865.129017900006,217467.09083777]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",66107.979718899995,45053.56745641501,21228.998848379993,19999.965371023009,35925.176799232984,237861.92010323593,{"$f":"+SUM(B45:G45)","v":426177.6082971869}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",66805.658692818019,45204.422980256997,15439.09284381999,19115.128072079995,30264.012931479981,204810.71583084215,381639.03135129716]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",39227.56266054001,26874.845254499996,14309.763248131001,11693.568950491997,19926.176620311009,142593.30039762502,254625.21713159903]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",24290.627596620005,16880.778097492002,6604.1235338519991,7964.2777097910011,11196.165424119001,73829.545764453025,140765.51812632702]
["AES No. 117-12",2071670.2537,2257761.4215000002,2183215.3988999999,2037711.2242999999,1792102.5667000001,1989828.0414,12332288.906500001]
["HIDRO PIEDRA No. 118-12",13637.949920000003,14863.000930000007,14372.259329999997,13414.395169999994,11797.53621,13099.176939999999,81184.318500000008]
["Corp. Energ. Del Istmo No. 119-12",67273.425750000009,73316.371140000032,70895.635299999965,66170.672810000033,58195.013729999977,64615.760390000032,400466.87912]
["Saltos del Francolí No. 121-12",7284.2000868000032,7938.5152257,7676.4039700500043,7164.7966804499993,6301.2120763500025,6996.4346691000037,43361.562708450008]
["ISTMUS HYDRO POWER CORP. No.02-13",35225.007096000008,36588.281195999989,37408.110167999992,31398.397368000027,27236.059092000003,30642.979259999989,{"$f":"+SUM(B53:G53)","v":198498.83418000003}]
["CALDERA ENERGY CORP. No.03-13",40661.929355650798,78543.775727108979,92000.259349338652,115360.08577538392,65041.637331910773,21683.000470143612,413290.68800953677]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",13563.4985815,24636.436678000005,36350.610444750004,40023.493044499977,24983.479423000001,10856.389015499999,150413.90718725001]
["FOUNTAIN INTERTRADE CORP. No.05-13",182065.28155675661,220132.91707306905,314172.49360851891,390096.61100384564,225137.76202601445,142681.66907508794,1474286.7343432927]
["HIDROIBERICA, S.A. No.06-13",3631.6959239999992,6371.2842479999972,7596.5357399999984,8799.7230600000039,7003.2182520000024,7316.7630360000012,40719.220260000002]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,10761.758920799999,49371.383598399982,17068.775866399999,19284.491837600006,96486.410223199986]
["HIDRONORTH CORP. No.09-13",4960.365186,6306.9277320000001,7533.2312300000012,6911.9936759999973,5886.2176519999975,4962.9207179999994,36561.656193999996]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",18069.901697999998,33539.743274999964,32991.517295999998,22702.324186499987,26163.233031749991,19615.943964749997,153082.66345199995]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",7064.0914678399968,7698.6350773199993,7572.7965953199964,5210.4233636399995,6005.4480001999991,6785.0215017199998,40336.416006039995]
["CAFÉ DE ELETA, S.A. No.26-13",2173.2752639999994,2522.7710975999989,2393.8100480000012,2251.7356416000016,2938.4364031999989,2473.1090303999995,14753.1374848]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",108915.44712124998,142188.14868724998,133595.03580899994,117654.71416424998,134326.43857824994,93733.356805999996,730413.1411659997]
["GENERADORA PEDREGALITO, S.A. No.28-13",45714.688439191181,63890.793201077635,62869.731185924211,68306.217221852916,60414.719444689988,32138.749653901217,333334.89914663712]
["GENERADORA RIO CHICO, S.A. No.29-13",28187.595844293606,39375.712692604895,38728.791124798998,42066.152538620277,37218.167003263996,19834.616716740395,205411.03592032215]
["GENERADORA ALTO VALLE, S.A. No.30-13",40589.483689206383,57781.4725571175,57211.977259048494,56092.198572288886,43707.93449660539,25000.727189025616,280383.79376329225]
["HYDRO CAISÁN, S.A. No.31-13",100446.1473205112,189296.27749591824,224206.08412750796,87166.476274807806,165044.74361401802,51627.388187522381,817787.11702028557]
["Panama Solar2 No. 07-15",65729.484201454397,63415.59905924253,67432.373672747446,61454.465205922075,50938.123584431174,75785.209305077675,384755.25502887531]
["Solpac Investment No. 08-15",11900.228863823995,13485.13256529,11588.065705835992,9527.2229815379997,7065.8463874680028,12306.187249200002,65872.683753155987]
["GAS NATURAL ATLÁNTICO No. 16-15",1531584.0220949796,2038605.6666943969,1800953.0001221986,1227019.0851810859,1018274.0233302781,1188123.2123893111,8804559.0098122507]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+SUM(B71:G71)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,5776.4393610949983,5913.1242297020035,8089.9714191307994,19779.5350099278]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,4406.5274348699995,2417.812334455999,2055.3764946219994,8879.7162639479975]
["ENEL FORTUNA, S.A. No. 07-21",0,226171.03072347058,0,0,72034.821114756007,0,298205.8518382266]
["FOUNTAIN HYDRO POWER CORP No. 08-21",15296.380947515501,9817.7145168732022,9151.8293725827971,4286.1020103194987,17433.336749769205,50479.449417470976,106464.81301453119]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,25995.563514624584,36420.882405465607,28260.923570176488,22596.311338584001,38637.364361918386,151911.04519076907]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,18185.493052516998,0,18185.493052516998]
["HIDRO BOQUERÓN, S.A. No. 11-21",1665.8381787000001,3136.1681142000011,3214.372679699999,4078.1902001999988,2824.6445681999999,2289.6349350000014,17208.848675999998]
["HYDRO CAISÁN, S.A. No. 12-21",6564.7903416704003,0,0,0,23231.851098190007,42053.016156364807,71849.65759622521]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",6236.0912739999967,11262.371036000008,23658.70237499999,21468.540317000014,12330.385039000004,16771.249207999997,{"$f":"+SUM(B84:G84)","v":91727.339249000011}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,41534.015594532008,141321.31554508809,109603.47016228596,89018.334154660974,62514.831436735971,443991.96689330303]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",5560.8116760439989,5021.4085843920002,7032.2676484759977,8204.487459091999,6597.1083287839983,0,32416.083696787991]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",2780.4058130540016,2510.7042672279995,3516.1338179959994,2734.8291509499982,2199.0360763040017,0,13741.109125531999]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",8341.2174953400026,7532.1128703460026,14064.535259499997,10939.316622526001,8796.1443988460032,11216.371887277994,60889.698533835995]
["CALDERA ENERGY CORP. No. 19-21",0,0,1197.8216536146997,2067.9801870967995,749.18104482419994,2458.1868284388001,6473.1697139744992]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",10478.576789160001,12878.430183050004,16535.751671839997,14998.268997740004,10953.837723059993,7546.2300862000011,73391.095451049987]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,1212.740901244,599.34867420000023,763.96194244399987,1245.4203273640001,3821.4718452520001]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",3063.0952960000004,2810.8227711999984,4024.9700608000003,5660.9450559999987,2654.7065471999995,4324.9460224000022,22539.485753600002]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",11941.593179600002,10408.872771599999,15384.297790000002,10899.349282399993,9191.7348735000032,16287.479348000003,74113.327245100008]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",22340.009147140008,25317.143510759994,28068.002037890008,26002.223441480015,20320.85157558,15023.103018650005,137071.33273150004]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Cos_Gen_FP","index":31,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA F DE PUNTA",{"$f":"+B9+B15","v":19701866.928964689},20311560.089682885,19233664.718393557,19662644.035783276,18718171.574182,20270118.792522084,{"$f":"+SUM(B8:G8)","v":117898026.1395285}]
["Generación Propia",0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":19701866.928964689},20311560.089682885,19233664.718393557,19662644.035783276,18718171.574182,20270118.792522084,117898026.1395285]
["Mercado Ocasional",1534592.3801199214,900240.95106774929,472948.49559907016,1251900.2181668286,854058.93091251282,727662.67553651542,5741403.6514025973]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratos",18167274.54884477,19411319.138615135,18760716.222794488,18410743.817616448,17864112.643269487,19542456.116985567,112156622.48812589]
["Hydro Caisan No. 05-08 (17,048)",174392.46589968016,167558.08502249996,162440.44743546017,168928.27693253985,165005.46894690001,179612.81758260005,1017937.5618196802]
["Enel Fortuna No. 06-08 (26,95)",675698.39670000039,649218.0092999998,629389.28739999945,654526.92310000001,639327.68169999949,695925.09269999957,3944085.3908999986]
["Electrón Inv. No. 07-08 (34,65)",805046.37527545006,773496.88421924971,749872.37976494955,779822.08871295012,761713.26561679947,829145.03791974927,4699096.0315091489]
["AES No.08-08 (31,57)",842190.4813938007,809185.32558654004,784470.80804526026,815802.37922925991,796858.02163716045,867401.03448221926,4915908.0503742406]
["Alternegy No.  09-08 (61,6)",1464141.8970089094,1406762.6786897394,1363796.6732838904,1418266.3599204309,1385331.7521330896,1507970.2560562813,8546269.6170923412]
["Bontex No. 10-08 (15,4)",366035.47425045021,351690.66976842034,340949.16837251984,354566.59000676987,346332.93813458999,376992.56397140969,2136567.4045041599]
["Empresa Nacional de Energía No. 24-11 (Cesión)",177632.17433521012,170670.83035751007,165458.12181019984,172066.47655213004,168070.79415391001,182949.50500079038,{"$f":"+SUM(B31:G31)","v":1036847.9022097505}]
["Enel Fortuna No. 25-11",617138.17781042028,592952.74434143992,574842.50365752028,597801.56470986037,583919.57412809948,635611.90200199967,3602266.46664934]
["Electrogeneradora del Istmo No. 26-11",17635.169571810009,16944.053329079998,16426.540077239988,17082.611825820004,16685.923873230018,18163.069530750017,102937.36820793002]
["ESEPSA No. 27-11",111143.92674839999,106788.23458940005,103526.6582623,107661.48606849987,105161.39947950002,114470.96499930001,648752.67014739988]
["Pedregalito No. 28-11",47570.481564140013,45706.210721939977,44310.230199499994,46079.969358299961,45009.912400439927,48994.480267100051,277671.28451141994]
["Río Chico No. 29-11",29172.899552639999,28029.623695539973,27173.529790439981,28258.833473879975,27602.614312559981,30046.175844180027,170283.67666923994]
["Alto Valle No. 30-11",27759.624390139994,26671.734271860008,25857.113545519984,26889.840014899994,26265.411278220032,28590.594963820022,162034.31846446003]
["Hidroecológica del Teribe No. 31-11",224881.88695636997,216068.84294946992,209469.56700939976,217835.72752961007,212777.20364027005,231613.61423563026,1312646.84232075]
["Desarrollos Hidroeléctricos Corp. No. 32-11",40928.834519300006,39324.847513799992,38123.769604999972,39646.423081250003,38725.764396999999,42154.01877465006,238903.65789100001]
["Las Perlas Norte No. 33-11",267344.22305808007,256867.09474608008,249021.73951199988,258967.60335936031,252953.92582991978,275347.03936320008,1560501.6258686401]
["Hidroeléctrica San Lorenzo No. 34-11",26589.854252199995,25547.80706784999,24767.513883650015,25756.722120650014,25158.60630279997,27385.808271700011,155206.31189884999]
["Caldera Energy Corp. No. 35-11",42324.152963370027,40665.483921450024,39423.459701639986,40998.022533629977,40045.977126690021,43591.105419479958,247048.20166626002]
["PASO ANCHO No. 86-11",69464.302313850014,66742.020260910009,65947.853222909995,69875.789664600001,66989.205148590074,71543.681643060045,410562.85225392017]
["Hidroecológica del Teribe No. 87-11",97181.893612660031,91611.606832070058,88813.562310399924,94136.921280150011,90215.975820580046,98202.476088040057,560162.43594390014]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",95113.474857239999,64935.39504966497,35261.697380679994,46435.672556442987,56577.986191876,527669.82263619767,{"$f":"+SUM(B45:G45)","v":825994.04867210158}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",101478.06514155594,71961.963858689996,24151.94248902001,40639.169680200044,44255.273650199975,564481.16242504818,846967.57724471414]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",57046.244432199033,42850.354456959991,21733.067777303993,29635.737211184005,33790.472207400984,326596.05717200012,511651.93325704813]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",43457.713187590016,28651.672014420015,11480.533998062994,16976.021178947991,18518.915344682995,204947.32987098009,324032.1855946841]
["AES No. 117-12",5441731.3863000004,5228471.8185000001,5068781.3711000001,5271227.1957,5148820.1336000003,5604626.9186000004,31763658.823800001]
["HIDRO PIEDRA No. 118-12",35823.29755000001,34419.394860000051,33368.141539999997,34700.856529999975,33895.042349999974,36895.650149999987,209102.38297999999]
["Corp. Energ. Del Istmo No. 119-12",176709.54735000001,169784.36077000017,164598.72714999999,171172.75783999995,167197.82925999988,181999.25964999991,1031462.4820199999]
["Saltos del Francolí No. 121-12",19133.67250350002,18383.83050779999,17822.342873250018,18534.162726000002,18103.767290999996,19706.429435399968,111684.20533694999]
["ISTMUS HYDRO POWER CORP. No.02-13",92526.803796000007,84730.297487999822,86850.583776000058,81222.542292000027,78250.861379999915,86310.205080000072,{"$f":"+SUM(B53:G53)","v":509891.29381199984}]
["CALDERA ENERGY CORP. No.03-13",106808.16455312278,181889.86370331695,213597.43126512895,298417.7610892136,186868.59685780809,61073.180888596769,1048654.998357187]
["ELECTROGENERADORA DEL ISTMO, S.A. No.04-13",35627.733510250022,57052.491636000042,84395.381782249984,103534.26036100007,71779.062437250017,30578.526807500035,382967.45653425017]
["FOUNTAIN INTERTRADE CORP. No.05-13",478237.47849442041,509778.73062330513,729415.74351294513,1009116.4235008132,646834.54239415692,401882.72872431984,3775265.6472499608]
["HIDROIBERICA, S.A. No.06-13",9539.5075440000019,14754.472944000001,17636.912315999991,22763.450975999996,20120.674151999974,20608.678847999978,105423.69677999994]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,24985.625940800004,127715.73164560006,49039.635575199994,54317.448394400009,256058.44155600006]
["HIDRONORTH CORP. No.09-13",13029.571296000009,14605.437881999993,17489.938186000007,17880.202172000016,16911.46263799999,13978.755084000008,93895.367258000013]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No.24-13",47464.866404999972,77670.563640749941,76596.559536750065,58727.216460749965,75168.566498249973,55251.029583749943,390878.80212524987]
["FUERZA ELÉCTRICA DEL ISTMO, S.A. No.25-13",18555.505283040016,17828.321393959981,17581.79708384,13478.517399159997,17254.018892879994,19110.955075520003,103809.11512839999]
["CAFÉ DE ELETA, S.A. No.26-13",5708.6209791999981,5842.1754496000049,5557.7199871999928,5824.8735488000002,8442.3074687999997,6965.8547584000016,38341.552192000003]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.27-13",286092.15516274975,329276.03437149955,310168.21763950022,304353.59088575002,385928.06299800024,264013.01177975023,1879831.0728372501]
["GENERADORA PEDREGALITO, S.A. No.28-13",120080.43009602632,147956.8250435493,145964.94785068411,176697.06393876605,173575.17950315381,90523.250050716379,854797.69648289587]
["GENERADORA RIO CHICO, S.A. No.29-13",74041.380329716703,91185.367115507484,89916.815091917888,108818.28814520054,106930.0670848671,55866.952028851578,526758.86979606131]
["GENERADORA ALTO VALLE, S.A. No.30-13",106617.8689143542,133809.00127158151,132829.31438874712,145101.38575018509,125575.56541927757,70418.018664206378,714351.15440835187]
["HYDRO CAISÁN, S.A. No.31-13",263845.53836587607,438367.95228678663,520540.31070398254,225485.48322579262,474183.62934399839,145415.7060887785,2067838.6200152149]
["Panama Solar2 No. 07-15",31010.899498121609,30667.36923180052,33322.283699699707,44077.077952420688,34430.139667957184,57145.361508421229,230653.13155842092]
["Solpac Investment No. 08-15",6553.7532551519962,6527.1383520299987,5063.4499764959992,7355.0737077660006,4006.4785187400007,10375.303092335997,39881.196902519994]
["GAS NATURAL ATLÁNTICO No. 16-15",4023067.3015385768,4720955.9706821125,4181280.9684293489,3174098.6002334924,2925563.4681895059,3346513.9786417601,22371480.287714798]
["BAHÍA LAS MINAS CORP No. 05-20",0,0,0,0,0,0,{"$f":"+SUM(B71:G71)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 07-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 08-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 10-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,14942.708174105601,16988.767076306602,22786.527624725593,54718.002875137798]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 06-21",0,0,0,11398.969095209985,6946.5226207809983,5789.253253773004,24134.744969763986]
["ENEL FORTUNA, S.A. No. 07-21",0,523761.65493910603,0,0,206960.44110522425,0,730722.09604433028]
["FOUNTAIN HYDRO POWER CORP No. 08-21",40179.558641566,22735.636938872296,21247.844814507,11087.448217492496,50087.041265380612,142182.37704843725,287519.90692625567]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,60199.926222878988,84558.532430188789,73106.408243611892,64920.58270320599,108827.5005672425,391612.95016712812]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,52248.032324865962,0,52248.032324865962]
["HIDRO BOQUERÓN, S.A. No. 11-21",4375.7175101999992,7262.6658147000035,7462.8240644999933,10549.614032999993,8115.376474200003,6449.0746500000032,44215.272546599997]
["HYDRO CAISÁN, S.A. No. 12-21",17243.972820704003,0,0,0,66746.527236130016,118448.15793172485,202438.65798855887]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",16380.567188999999,26081.138978999999,54928.519687999964,55535.618509000014,35425.949474999972,47238.55169600006,{"$f":"+SUM(B84:G84)","v":235590.34553600001}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,96183.514933984028,328106.35731238377,283526.33340151788,255755.11140551191,176081.70134942781,1139653.0184028256]
["ISTMUS HYDRO POWER S.DE R.L. No. 15-21",14606.785770534014,11628.462098274003,16326.848574631998,21223.673299493985,18953.89518280399,0,82739.66492573799]
["LAS PERLAS NORTE, S.DE R.L. No. 16-21",7303.3929570500077,5814.2310959520009,8163.4243060420049,7074.5577165620107,6317.9650588540071,0,34673.571134460035]
["LAS PERLAS SUR, S.DE R.L. No. 17-21",21910.178658921992,17442.693219194007,32653.697030666011,28298.231059750011,25271.860141785997,31592.468537831977,157169.12864814998]
["CALDERA ENERGY CORP. No. 19-21",0,0,7814.8878110365013,11880.059162987603,5853.8422000979963,18854.510871027611,44403.300045149706]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 20-21",20935.881350489999,21836.816657500003,50023.971270929971,52857.43886676,35602.599790529996,13681.846421399996,194938.55435760997]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 21-21",0,0,7912.2247109800046,3443.1172007999999,5969.3350343599977,9552.4844286920033,26877.161374832009]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 22-21",15904.348774400005,11834.133977600002,16824.393574400005,18493.237164800026,15665.373427199998,24998.576691200014,103720.06360960005]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",38880.931200099956,31455.753723799986,46102.346241000007,37123.451070899995,34603.337366499982,37762.717929400009,225928.53753169996]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 24-21",37989.07728506998,43836.044398973987,74451.174392722038,66024.698894847941,57247.394408633954,62469.815141402025,342018.20452164987]
["PHOTOVOLTAICS INVESTMENT CORP. No. 25-21",74752.700568906948,86206.86144351901,146428.38759842591,129919.56879924903,112648.0985949609,122924.47481395912,672880.09181902092]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",43237.763597250021,40180.013853600001,83238.036608670009,85298.958524280053,65611.435401800074,29833.263874429995,347399.47186003014]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 31-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 32-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 33-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Otras Compr","index":32,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
[]
[null,"TOTAL OTRAS COMPRAS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[]
[]
["TOTAL OTRAS COMPRAS",{"$f":"+SUM('GEN-522 Otras Compr'!B9:B60)","v":31495.78},{"$f":"+SUM('GEN-522 Otras Compr'!C9:C60)","v":97456.69},{"$f":"+SUM('GEN-522 Otras Compr'!D9:D60)","v":1086.21},{"$f":"+SUM('GEN-522 Otras Compr'!E9:E60)","v":481601.09},{"$f":"+SUM('GEN-522 Otras Compr'!F9:F60)","v":82938.790000000008},{"$f":"+SUM('GEN-522 Otras Compr'!G9:G60)","v":17138.22}]
["Diferencia por Importaciones al MER",0,0,0,0,0,838.06]
["Ajustes DTE",31495.78,97456.69,1086.21,115.19,82938.790000000008,16300.16]
["Costos Primas Garantías Pago",0,0,0,481485.9,0,0]

{"sheet":"GEN-522 Otras Vent","index":33,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
[]
[null,"TOTAL OTRAS VENTAS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[]
[]
["TOTAL OTRAS VENTAS",{"$f":"+SUM('GEN-522 Otras Vent'!B9:B60)","v":7858.74},{"$f":"+SUM('GEN-522 Otras Vent'!C9:C60)","v":6965.5599999999995},{"$f":"+SUM('GEN-522 Otras Vent'!D9:D60)","v":0},{"$f":"+SUM('GEN-522 Otras Vent'!E9:E60)","v":8076.19},{"$f":"+SUM('GEN-522 Otras Vent'!F9:F60)","v":21190.9},{"$f":"+SUM('GEN-522 Otras Vent'!G9:G60)","v":858.08999999999992}]
["Diferencia por Importaciones al MER",0,0,0,0,0,838.06]
["Incumplimiento Potencia Contrato ",0,1136.6600000000001,0,7961.21,15536.04,20.03]
["Ajuste DTE",7858.74,5828.9,0,114.98,5654.86,0]

{"sheet":"GEN-522 Ajustes","index":34,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDEMET"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"AJUSTE CONTRATOS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["AJUSTE CONTRATOS",{"$f":"+B9+B15","v":381550.56},415868.99000000005,324007.91000000003,417253.17,359866.93000000011,380536.46,{"$f":"+SUM(B8:G8)","v":2279084.02}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":381550.56},415868.99000000005,324007.91000000003,417253.17,359866.93000000011,380536.46,2279084.02]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratos",{"$f":"SUM(B25:B83)","v":381550.56},415868.99000000005,324007.91000000003,417253.17,359866.93000000011,380536.46,2279084.02]
["Enel Fortuna No. 25-11",3148.96,1377.67,-3936.2,1180.8599999999999,-2558.5300000000002,1771.29,{"$f":"+SUM(B25:G25)","v":984.05}]
["Caldera Energy Corp. No. 35-11",-180.01,240.01,-240.01,520.03,100.01,-820.04,-380.01]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 15-12'",-148.93,0,0,0,0,0,{"$f":"+SUM(B27:G27)","v":-148.93}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 16-12'",-224.01,0,0,0,0,0,-224.01]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 17-12'",-110.15,0,0,0,0,0,-110.15]
["Unión Eólica de Panamá (PE Marañon) No. 18-12'",-111.45,0,0,0,0,0,-111.45]
["AES No. 117-12",252144,281808,242874,259560,203940,215064,1455390]
["HIDRO PIEDRA No. 118-12",182.17,-34.29,-132.88,217.53,155.38,-182.17,205.73999999999998]
["Corp. Energ. Del Istmo No. 119-12",898.62,-169.15,-655.46,1073.06,766.47,-898.62,1014.92]
["CALDERA ENERGY CORP. No.03-13",-444.52,721.26,-404.52,-958.1,813.96,-273.98,{"$f":"+SUM(B34:G34)","v":-545.90000000000009}]
["FOUNTAIN INTERTRADE CORP. No.05-13",-3070.77,996.09,-345.51,-5571.63,2582.52,-1624.87,-7034.1699999999992]
["HIDROECOLÓGICA DEL TERIBE, S.A. No.08-13",0,0,709.17,3201.89,696.08,1081.3,5688.4400000000005]
["GENERADORA PEDREGALITO, S.A. No.28-13",187.04,42.68,-238.4,-664.33,641.45000000000005,183.25,151.69000000000005]
["GENERADORA RIO CHICO, S.A. No.29-13",115.33,26.31,-146.86000000000001,-409.13,395.17,113.09,93.91]
["GENERADORA ALTO VALLE, S.A. No.30-13",-402.62,481.31,-228.25,-422.63,496.12,-286.62,-362.69000000000005]
["HYDRO CAISÁN, S.A. No.31-13",409.44,126,-847.02,-844.61,1745.82,293.27999999999997,882.90999999999985]
["Panama Solar2 No. 07-15",300.59000000000003,-217.03,197.1,-661.27,331.53,325.07,275.99]
["Solpac Investment No. 08-15",-2.77,0,0,0,0,0,-2.77]
["GAS NATURAL ATLÁNTICO No. 16-15",99568,131712,82320,117600,127596,147196,705992]
["BAHÍA LAS MINAS CORP No. 05-20",1293.74,-1073.98,-696.04,1206.3599999999999,-120.27,811.2,{"$f":"+SUM(B44:G44)","v":1421.01}]
["ELECTRON INVESTMENT, S.A. No. 07-20",99.52,-82.61,-53.54,258.5,-9.25,62.4,275.02]
["ENEL FORTUNA, S.A. No. 08-20",1326.91,-1383.78,-796.12,4736.2700000000004,-102.87,1019.93,4800.3400000000011]
["FOUNTAIN HYDRO POWER CORP No. 10-20",59.31,-12.67,0,0,0,30.47,77.11]
["GENERADORA DEL ATLÁNTICO, S.A. No. 12-20",0,0,0,1283.27,0,0,1283.27]
["CALDERA ENERGY CORP. No. 05-21",0,0,0,-88.95,134.4,-185.17,-139.71999999999997]
["ENEL FORTUNA, S.A. No. 07-21",0,2667.5,0,0,583.53,0,3251.0299999999997]
["FOUNTAIN HYDRO POWER CORP No. 08-21",-491.45,84.98,-19.23,-117,383.58,-1099.69,-1258.8100000000002]
["GENERADORA DEL ISTMO, S.A. No. 09-21",0,36.01,-286.27999999999997,-570.46,499.4,457.22,135.88999999999999]
["GENERADORA PEDREGALITO, S.A. No. 10-21",0,0,0,0,390.52,0,390.52]
["HYDRO CAISÁN, S.A. No. 12-21",51.47,0,0,0,498.89,462.7,1013.06]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 13-21",558.80999999999995,0,0,0,0,0,{"$f":"+SUM(B55:G55)","v":558.80999999999995}]
["IDEAL PANAMÁ, S.A. No. 14-21",0,2956.81,10740.25,5770.6,7100.68,3134.19,29702.53]
["CALDERA ENERGY CORP. No. 19-21",0,0,-23.41,-64.58,42.01,-138.47999999999999,-184.45999999999998]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 23-21",2189.6800000000003,2353.64,2811.72,2001.49,1062.96,1830.38,12249.869999999999]
["SALTOS DEL FRANCOLÍ, S.A. No. 26-21",240.46000000000004,0,0,0,0,0,240.46000000000004]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 27-21",2082.6,-1099.8,-722.13,0,-247.5,1781.21,1794.38]
["CELSIA CENTROAMÉRICA, S.A. No. 28-21",304.06,-160.57,-172.4,7364.48,-36.130000000000003,281.85000000000002,7581.29]
["GENERADORA DEL ATLÁNTICO, S.A. No. 29-21",2314,-2199.6,-2361.6,6366.78,-495,3861,7485.58]
["GENERADORA DEL ATLÁNTICO, S.A. No. 30-21",2106.67,-208.23,0,0,-55,0,1843.44]
["PANAM GENERATING LTD No. 31-21",6338.51,-3347.3,-3593.83,15284.74,-753.28,5875.58,19804.419999999998]
["SPARKLE POWER, S.A. No. 32-21",10566.4,0,0,0,12980,0,23546.400000000001]
["TROPITÉRMICA, S.A. No. 33-21",250.95,227.73000000000002,255.36,0,308.27999999999997,410.69,1453.01]

{"sheet":"Trans (r)","index":35,"n_rows":70,"n_cols":7,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
["Costo de Transmisión            "]
[]
["Demanda Máxima","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["S/E Llano Sánchez (Zona 5)",255.91,248.92,222.04,225.2,231,237.58]
["S/E Chorrera (Zona 6)",166.92,166.1,167.68,169.6,163.91,168.22]
["S/E Panamá (Zona 7)",415.7,412.76,420.79,428.02,412.85,418.34]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
["Total",838.53,827.78,810.51,822.81999999999994,807.76,824.14]
[]
[]
["Cargos de Transmisión (B/./kW/mes)","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Cargo por Uso de la Red"]
["S/E Llano Sánchez (Zona 5)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
["S/E Chorrera (Zona 6)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
["S/E Panamá (Zona 7)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
[null,0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[]
["Estimado Segumiento Eléctrico, $/MWh",1.0375818937808936,1.1167333721889328,1.1079454987084432,0.75207435932577404,0.84365863080529513,0.77096688181098327]
[]
["Cargo por Operación Integrada Demanda",6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2]
[]
[]
["Costo de Transmisión","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Cargo por Uso de la Red"]
["S/E Llano Sánchez (Zona 5)",90080.320000000007,73431.399999999994,65723.839999999997,95484.800000000003,96327,110949.86]
["S/E Chorrera (Zona 6)",58755.839999999997,48999.5,49633.279999999999,71910.399999999994,68350.47,78558.740000000005]
["S/E Panamá (Zona 7)",146326.39999999999,121764.2,124553.84,181480.48,172158.45,195364.78]
[null,0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[]
[null,0,0,0,0,0,0]
["Cargo Seguimiento Eléctrico",366279.82,402751.22,386474.31,267038.61000000004,281399.62,278969.53000000003]
["Cargo por Operación Integrada Demanda",137267.35999999999,135507.59,132680.49,134695.63,132230.32,134911.72]
[null,1989672.4699999997,2068522.74,1843150.6099999999,2010638.3199999998,1950601.51,1972067.42]
[null,0,0,0,0,0,0]
[]
[]
[]
["Sub total ",2788382.21,2850976.65,2602216.37,2761248.2399999998,2701067.37,2770822.05]
["Cargo por Conexión EDEMET",322453.33500000002,322453.33500000002,322453.33500000002,322453.33500000002,322453.33500000002,322453.33500000002]
["Reducción De Ingresos En Los Cargos Por Operación Integrada Debido A Penalidad Aplicada Por Incumplimiento En Índices De Gestión Del Cnd",0,0,0,0,0,0]
["Credito  Adicional Otorgado Por ETESA",0,0,0,0,0,0]
["Ajustes",0,0,0,0,0,0]
["Remanente a Devolver por ETESA Res. 3198",0,0,0,0,0,0]
["Compensación Crédito EDECHI",0,0,0,0,0,0]
["Aplicación Real del DTER (Documento)",250747.31,221130.57,222011.41,228745.13,209270.1,223340.95]
["Ajuste Tranferencias Indirectas EDEMET-ACP Res. No. 6243 ASEP",0,0,0,0,0,0]
["Acuerdos / Ajustes / Modificaciones EDEMET - ACP",0,0,0,251875.05,0,0]
["Dev. Res. AN No. 13393-CS / DSAN-2658",0,0,0,0,0,0]
["Operación Integrada - Hidromet / IMHPA",56600.78,55875.15,54709.43,55540.35,114985.25,114985.25]
["Total",3418183.6349999998,3450435.7049999996,3201390.5450000004,3619862.1049999995,3347776.0550000002,3431601.585]
[]
[]
["Costos de Distribución",996450.74500000011,893486.35755999992,389129.35499999998,824535.11499999999,815835.5,892803.09499999997]
["Peaje a la ACP",679748.06,711597.11255999992,198256.19,631885.24,630909.65,647037.15]
["Peaje a ELEKTRA",316702.685,181889.245,190873.16500000001,192649.875,184925.85,245765.94499999998]
["Aplicación Res. No. 9757-Elec de 4 de abril de 2016",0,0,0,0,0,0]
[null,0,0,0,0,0,0]
["Costo por uso de redes, otros costos de transporte y Tasa de Regulación del Mercado Regional.",0,0,0,0,0,0]
["Peaje Total Global",4414634.38,4343922.0625599995,3590519.9000000004,4444397.22,4163611.5550000002,4324404.68]
[]
[]
[]
["Energía Transmitida (MWh)",0,0,0,0,0,0]

{"sheet":"A.Pub (r)","index":36,"n_rows":134,"n_cols":8,"rows_kept":134,"cut":false,"hidden":false,"merged":[[25,0,25,1]]}
[null,"INFORMACION PARA ACTUALIZAR: CARGO POR GENERACIÓN"]
[]
[null,"CONSUMO DE ENERGIA DEL ALUMBRADO PUBLICO"]
[]
[4,"Tipo de Luminaria","Horas de uso por mes (coeficiente de utilización)","Consumo Promedio por día por luminaria"]
[null,"Mercurio 400",12,5.5103999999999997]
[null,"Mercurio 250",12,3.4704000000000002]
[null,"Mercurio 175",12,2.4234]
[null,"Mercurio 100",12,1.5227999999999999]
[null,"Sodio 400",12,5.6748000000000003]
[null,"Sodio 250",12,3.6312000000000002]
[null,"Sodio 200",12,2.7143999999999999]
[null,"Sodio 150",12,2.0748000000000002]
[null,"Sodio 100",12,1.6194]
[null,"Sodio 70",12,1.4034]
[null,"Descarga de Alta Intensidad 250",12,3.6312000000000002]
[null,"LED 50",12,0.65880000000000005]
[null,"LED 71 (8000 Lúmenes)",12,0.87]
[null,"LED 77",12,0.94679999999999997]
[null,"LED 100",12,1.4987999999999999]
[null,"LED 149 (16000 Lúmenes)",12,1.81]
[null,"LED 154",12,1.8708]
[null,"LED 156 (20000 Lúmenes)",12,1.89]
[null,"LED 184",12,2.2308000000000003]
[]
[null,"Cantidad de Luminarias "]
[null,"Detalle "]
[1,"Cantidad Acumulada de Luminarias Existentes al Inicio"]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",10413,10129,10030,10750,9714,9715]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",163571,162265,161832,158616,159683,159630]
[null,"Sodio 70",1712,1698,1690,1671,1670,1670]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",4654,5773,6187,7300,7287,7276]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",700,1122,1122,1089,1186,1199]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)",875,1183,1467,3200,3667,3910]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C29:C47)","v":181925},{"$f":"SUM(D29:D47)","v":182170},182328,182626,183207,183400]
[2,"Cantidad de Luminarias Instaladas"]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",4,12,null,null,1]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",134,151,null,31,null,233]
[null,"Sodio 70"]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",1119,414,1126,null,2,9]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",422,null,null,84,null,77]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)",308,284,1733,467,243,149]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C50:C68)","v":1987},{"$f":"SUM(D50:D68)","v":861},2859,582,246,468]
[3,"Cantidad de Luminarias Retiradas "]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",288,111,280,null,null,3]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",1440,584,2216,null,53,183]
[null,"Sodio 70",14,8,19,1]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",null,null,null,null,null,1]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)"]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C71:C89)","v":1742},{"$f":"SUM(D71:D89)","v":703},2515,1,53,187]
[]
[5,"Cantidad Neta de Luminarias\n     = 1 + 2 - 3 "]
[null,"Mercurio 400",{"$f":"C29+C50-C71","v":0},0,0,0,0,0]
[null,"Mercurio 250",0,0,0,0,0,0]
[null,"Mercurio 175",0,0,0,0,0,0]
[null,"Mercurio 100",0,0,0,0,0,0]
[null,"Sodio 400",0,0,0,0,0,0]
[null,"Sodio 250",10129,10030,9750,10750,9715,9712]
[null,"Sodio 200",0,0,0,0,0,0]
[null,"Sodio 150",0,0,0,0,0,0]
[null,"Sodio 100",162265,161832,159616,158647,159630,159680]
[null,"Sodio 70",1698,1690,1671,1670,1670,1670]
[null,"Descarga de Alta Intensidad 250",0,0,0,0,0,0]
[null,"LED 50",0,0,0,0,0,0]
[null,"LED 71 (8000 Lúmenes)",5773,6187,7313,7300,7289,7284]
[null,"LED 77",0,0,0,0,0,0]
[null,"LED 100",0,0,0,0,0,0]
[null,"LED 149 (16000 Lúmenes)",1122,1122,1122,1173,1186,1276]
[null,"LED 154",{"$f":"C45+C66-C87","v":0},0,0,0,0,0]
[null,"LED 156 (20000 Lúmenes)",1183,1467,3200,3667,3910,4059]
[null,"LED 184",0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C93:C111)","v":182170},182328,182672,183207,183400,183681]
[]
[6,"Consumo de Energía\n    = 4 * 5     ","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,"Mercurio 400",{"$f":"+C93*D6*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D93*D6*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E93*D6*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F93*D6*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G93*D6*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H93*D6*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 250",{"$f":"+C94*D7*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D94*D7*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E94*D7*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F94*D7*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G94*D7*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H94*D7*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 175",{"$f":"+C95*D8*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D95*D8*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E95*D8*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F95*D8*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G95*D8*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H95*D8*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Mercurio 100",{"$f":"+C96*D9*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D96*D9*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E96*D9*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F96*D9*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G96*D9*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H96*D9*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 400",{"$f":"+C97*D10*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D97*D10*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E97*D10*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F97*D10*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G97*D10*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H97*D10*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 250",{"$f":"+C98*D11*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":1140193.1688000001},{"$f":"+D98*D11*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":1129049.0160000001},{"$f":"+E98*D11*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":1062126.0000000002},{"$f":"+F98*D11*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":1210097.4000000001},{"$f":"+G98*D11*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":1058313.24},{"$f":"+H98*D11*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":1093252.6464000002}]
[null,"Sodio 200",{"$f":"+C99*D12*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D99*D12*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E99*D12*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F99*D12*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G99*D12*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H99*D12*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 150",{"$f":"+C100*D13*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D100*D13*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E100*D13*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F100*D13*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G100*D13*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H100*D13*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Sodio 100",{"$f":"+C101*D14*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":8145930.1710000001},{"$f":"+D101*D14*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":8124192.9648000002},{"$f":"+E101*D14*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":7754464.5119999992},{"$f":"+F101*D14*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":7964301.5057999995},{"$f":"+G101*D14*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":7755144.6599999992},{"$f":"+H101*D14*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":8016159.5519999992}]
[null,"Sodio 70",{"$f":"+C102*D15*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":73872.169200000004},{"$f":"+D102*D15*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":73524.126000000004},{"$f":"+E102*D15*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":70352.441999999995},{"$f":"+F102*D15*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":72654.017999999996},{"$f":"+G102*D15*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":70310.34},{"$f":"+H102*D15*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":72654.017999999996}]
[null,"Descarga de Alta Intensidad 250",{"$f":"+C103*D16*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D103*D16*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E103*D16*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F103*D16*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G103*D16*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H103*D16*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 50",{"$f":"+C104*D17*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D104*D17*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E104*D17*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F104*D17*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G104*D17*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H104*D17*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 71 (8000 Lúmenes)",{"$f":"+C105*D18*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":155697.81},{"$f":"+D105*D18*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":166863.38999999998},{"$f":"+E105*D18*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":190869.30000000002},{"$f":"+F105*D18*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":196881},{"$f":"+G105*D18*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":190242.90000000002},{"$f":"+H105*D18*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":196449.48}]
[null,"LED 77",{"$f":"+C106*D19*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D106*D19*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E106*D19*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F106*D19*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G106*D19*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H106*D19*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 100",{"$f":"+C107*D20*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D107*D20*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E107*D20*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F107*D20*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G107*D20*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H107*D20*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 149 (16000 Lúmenes)",{"$f":"+C108*D21*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":62955.420000000006},{"$f":"+D108*D21*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":62955.420000000006},{"$f":"+E108*D21*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":60924.600000000006},{"$f":"+F108*D21*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":65817.03},{"$f":"+G108*D21*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":64399.799999999996},{"$f":"+H108*D21*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":71596.36}]
[null,"LED 154",{"$f":"+C109*D22*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D109*D22*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E109*D22*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F109*D22*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G109*D22*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H109*D22*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 156 (20000 Lúmenes)",{"$f":"+C110*D23*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":69311.97},{"$f":"+D110*D23*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":85951.529999999984},{"$f":"+E110*D23*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":181440},{"$f":"+F110*D23*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":214849.52999999997},{"$f":"+G110*D23*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":221697},{"$f":"+H110*D23*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":237816.80999999997}]
[null,"LED 184",{"$f":"+C111*D24*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D111*D24*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E111*D24*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F111*D24*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G111*D24*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H111*D24*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"Total",{"$f":"SUM(C115:C133)","v":9647960.7090000007},9642536.446800001,9320176.8540000003,9724600.4837999977,9360107.9399999995,9687928.8663999997]

{"sheet":"Ventas (r)","index":37,"n_rows":688,"n_cols":16,"rows_kept":688,"cut":false,"hidden":false,"merged":[]}
["FACTURACIÓN REAL"]
["EDEMET"]
["Categoría","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["BTS"]
["Clientes",532090,532324,536780,536060,538844,538455,539567,542628,543351,543872,545006,545024,547534,547674,549153]
["    - Regulares",417992,418063,421775,421078,423132,422559,423268,425578,426038,426323,426972,426951,428790,428094,428594]
["    - Agropecuarios",349,358,362,358,337,320,320,311,322,316,310,310,331,338,328]
["    - Jubilados, Pen. Tercera Edad",113735,113889,114628,114609,115360,115561,115964,116725,116977,117220,117711,117751,118401,119230,120219]
["entre 0 - 600",103732,105001,104605,103644,104522,106260,107441,107446,107843,108203,109060,108880,108417,110151,109996]
["mayor de 600",10003,8888,10023,10965,10838,9301,8523,9279,9134,9017,8651,8871,9984,9079,10223]
["    - Partidos Políticos",14,14,15,15,15,15,15,14,14,13,13,12,12,12,12]
["kWh",163099185,159172823,169119481,170608119,171305248,163555024,160393640,161865532,164300237,163400298,160563421,160459521,165020917,163355326,170201653]
["    - Regulares",131730298,128873809,137180644,137844563,138379870,132297247,130082833,130656537,133108373,132548177,129775815,129621184,132563849,132038641,136961425]
["    - Agropecuarios",303293,320007,338294,366297,368844,273707,296680,297112,257016,289809,289639,294860,297928,365115,325950]
["    - Jubilados, Pen. Tercera Edad",31060856,29973080,31595141,32390279,32550700,30979074,30009607,30907622,30930130,30556531,30494384,30539285,32155444,30946967,32908616]
["entre 0 - 600",21196500,21027884,21553639,21615146,21929907,21718088,21770459,21839412,21925354,21916130,22057691,21928626,22344474,21927716,22711773]
["mayor de 600",9864356,8945196,10041502,10775133,10620793,9260986,8239148,9068210,9004776,8640401,8436693,8610659,9810970,9019251,10196843]
["    - Partidos Políticos",4738,5927,5402,6980,5834,4996,4520,4261,4718,5781,3583,4192,3696,4603,5662]
[]
["BTS (0-300)"]
["Clientes",387823,394314,388660,382602,384318,393582,398903,398739,399750,400712,404898,404522,401320,409186,400455]
["    - Regulares",307395,311637,307815,303327,304631,311136,315058,315139,315733,316210,319410,319173,317521,321932,315376]
["    - Agropecuarios",113,122,119,121,128,109,107,100,118,112,106,97,115,129,105]
["    - Jubilados, Pen. Tercera Edad",80309,82550,80719,79149,79553,82329,83731,83493,83892,84384,85376,85248,83678,87121,84969]
["entre 0 - 600",80309,82550,80719,79149,79553,82329,83731,83493,83892,84384,85376,85248,83678,87121,84969]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",6,5,7,5,6,8,7,7,7,6,6,4,6,4,5]
["kWh",49023290,49311721,49318733,48405314,49101048,49733569,50345605,50200039,50196781,50298530,51008692,50670710,50425539,50357170,50333979]
["    - Regulares",37451450,37530851,37595189,36919949,37498784,37905143,38335430,38237825,38161022,38196912,38698781,38469803,38300145,37928424,37965738]
["    - Agropecuarios",16642,18465,17694,18354,20028,15799,14780,12632,16442,15789,14689,14098,16566,20007,15785]
["    - Jubilados, Pen. Tercera Edad",11554133,11761662,11704976,11466766,11581579,11811770,11994754,11948956,12018591,12085086,12294748,12186508,12108090,12408441,12351814]
["entre 0 - 600",11554133,11761662,11704976,11466766,11581579,11811770,11994754,11948956,12018591,12085086,12294748,12186508,12108090,12408441,12351814]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",1065,743,874,245,657,857,641,626,726,743,474,301,738,298,642]
[]
["BTS (301-750)"]
["Clientes",103663,99338,106371,109849,111855,105838,103544,105489,104946,104419,102708,102805,106554,98883,106408]
["    - Regulares",75986,72995,78054,80617,82051,77739,75935,77283,76809,76493,75038,75135,77434,71895,77061]
["    - Agropecuarios",100,96,102,97,78,82,82,87,88,88,90,95,98,83,89]
["    - Jubilados, Pen. Tercera Edad",27569,26239,28208,29128,29719,28012,27519,28113,28044,27832,27573,27567,29016,26898,29255]
["entre 0 - 600",23423,22451,23886,24495,24969,23931,23710,23953,23951,23819,23684,23632,24739,23030,25027]
["mayor de 600",4146,3788,4322,4633,4750,4081,3809,4160,4093,4013,3889,3935,4277,3868,4228]
["    - Partidos Políticos",8,8,7,7,7,5,8,6,5,6,7,8,6,7,3]
["kWh",47044412,45161179,48397119,50167735,51015058,48064143,46861476,47889897,47770280,47426996,46587020,46700370,48456185,45107342,48438370]
["    - Regulares",34594438,33321367,35613228,36869424,37457939,35402561,34510610,35194659,35088974,34880249,34184121,34291851,35316322,32966333,35215179]
["    - Agropecuarios",49165,47344,49202,46563,37755,41752,42326,40558,42799,43464,46027,46222,47213,41158,44590]
["    - Jubilados, Pen. Tercera Edad",12397136,11788179,12731156,13247741,13515780,12617399,12304661,12651802,12636098,12499984,12353763,12358406,13089692,12096346,13177191]
["entre 0 - 600",9642367,9266222,9848663,10148380,10348328,9906318,9775705,9890456,9906763,9831044,9762943,9742118,10236384,9519275,10359959]
["mayor de 600",2754769,2521957,2882493,3099361,3167452,2711081,2528956,2761346,2729335,2668940,2590820,2616288,2853308,2577071,2817232]
["    - Partidos Políticos",3673,4289,3533,4007,3584,2431,3879,2878,2409,3299,3109,3891,2958,3505,1410]
[]
["BTS (751-más)"]
["Clientes",40604,38672,41749,43609,42671,39035,37120,38400,38655,38741,37400,37697,39660,39605,42290]
["    - Regulares",34611,33431,35906,37134,36450,33684,32275,33156,33496,33620,32524,32643,33835,34267,36157]
["    - Agropecuarios",136,140,141,140,131,129,131,124,116,116,114,118,118,126,134]
["    - Jubilados, Pen. Tercera Edad",5857,5100,5701,6332,6088,5220,4714,5119,5041,5004,4762,4936,5707,5211,5995]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",5857,5100,5701,6332,6088,5220,4714,5119,5041,5004,4762,4936,5707,5211,5995]
["    - Partidos Políticos",0,1,1,3,2,2,0,1,2,1,0,0,0,1,4]
["kWh",67031483,64699923,71403629,72035070,71189142,65757312,63186559,63775596,66333176,65674772,62967709,63088441,66139193,67890814,71429304]
["    - Regulares",59684410,58021591,63972227,64055190,63423147,58989543,57236793,57224053,59858377,59471016,56892913,56859530,58947382,61143884,63780508]
["    - Agropecuarios",237486,254198,271398,301380,311061,216156,239574,243922,197775,230556,228923,234540,234149,303950,265575]
["    - Jubilados, Pen. Tercera Edad",7109587,6423239,7159009,7675772,7453341,6549905,5710192,6306864,6275441,5971461,5845873,5994371,6957662,6442180,7379611]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",7109587,6423239,7159009,7675772,7453341,6549905,5710192,6306864,6275441,5971461,5845873,5994371,6957662,6442180,7379611]
["    - Partidos Políticos",0,895,995,2728,1593,1708,0,757,1583,1739,0,0,0,800,3610]
[]
["BTD"]
["Clientes",7330,7296,7373,7344,7406,7434,7474,7491,7485,7448,7518,7528,7552,7527,7550]
["    - Regulares",7256,7226,7298,7272,7330,7363,7400,7418,7414,7378,7447,7456,7484,7456,7481]
["    - Agropecuarios",72,68,73,70,74,69,72,71,69,68,69,70,66,69,67]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
["kWh",83234365,82885902,88296627,90120266,91294182,89958801,90707176,88299883,90503953,90042665,89730918,85271923,84627126,85498549,88879712]
["    - Regulares",82517891,82059801,87376051,89313580,90511622,89277897,89870897,87631971,89753339,89347333,88956143,84652017,83937362,84806987,88237116]
["    - Agropecuarios",696207,800114,898734,778580,761160,660510,818990,645931,734566,671723,758754,604299,674642,682288,614898]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",20267,25987,21842,28106,21400,20394,17289,21981,16048,23609,16021,15607,15122,9274,27698]
["kW",317030,318956,334575,340501,341429,337486,333541,336635,339178,340007,338054,339156,337449,334141,343735.36]
["    - Regulares",313996,315996,331127,337447,338311,334565,330497,333755,336092,337120,335027,335831,334533,331109,340923.36]
["    - Agropecuarios",2915,2846,3346,2933,2992,2795,2925,2754,2960,2767,2922,3213,2799,2913,2683]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",119,114,102,121,126,126,119,126,126,120,105,112,117,119,129]
[]
["BTD 0-10,000"]
["Clientes",5087,5070,4976,4872,4889,4995,5105,5065,5024,4982,5056,5152,5244,5214,5114]
["    - Regulares",5031,5018,4921,4818,4831,4936,5051,5006,4970,4928,5006,5092,5194,5156,5060]
["    - Agropecuarios",55,51,54,53,57,58,53,58,53,53,49,59,49,56,53]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",1,1,1,1,1,1,1,1,1,1,1,1,1,2,1]
["kWh",22641346,23262238,23598906,23493762,23391930,23749496,24184201,23793748,23941449,23735231,23696157,23693335,23730563,24144156,23687068]
["    - Regulares",22430859,23018258,23356692,23258659,23127672,23511703,23921520,23570102,23665685,23533361,23457299,23452829,23506859,23885040,23501854]
["    - Agropecuarios",207980,241273,239572,232197,261338,235159,260032,220865,272916,199141,236517,238099,221302,249842,182236]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",2507,2707,2642,2906,2920,2634,2649,2781,2848,2729,2341,2407,2402,9274,2978]
["kW",125096,125560,126605,122557,120687,122637,125959,127667,125264,122748,126054,130307,135309,132492,128631.36]
["    - Regulares",123681,124337,125365,121204,119290,121191,124727,126322,123920,121525,124884,128269,134158,130989,127492.36]
["    - Agropecuarios",1390,1204,1224,1331,1373,1422,1215,1321,1320,1202,1153,2014,1128,1384,1112]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",25,19,16,22,24,24,17,24,24,21,17,24,23,119,27]
[]
["BTD 10,001-30,000"]
["Clientes",1714,1705,1816,1865,1924,1844,1799,1842,1877,1863,1877,1813,1754,1760,1847]
["    - Regulares",1700,1692,1803,1852,1911,1837,1784,1832,1864,1851,1860,1804,1740,1751,1836]
["    - Agropecuarios",13,12,12,12,12,6,14,9,12,11,16,8,13,9,10]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",1,1,1,1,1,1,1,1,1,1,1,1,1,0,1]
["kWh",27649838,27647360,29414261,30265774,31183230,29806583,29530765,29725418,30636679,30226942,30482644,29583172,28465250,28597424,30344361]
["    - Regulares",27439451,27446457,29232012,30051071,30980528,29697472,29313167,29552192,30436309,30042070,30238647,29436732,28272950,28461938,30165139]
["    - Agropecuarios",192627,177623,163049,189503,184222,91351,202958,154026,187170,163992,230317,133240,179580,135486,154502]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",17760,23280,19200,25200,18480,17760,14640,19200,13200,20880,13680,13200,12720,0,24720]
["kW",96709,99912,105013,108762,113304,108217,106681,107580,110196,109296,110233,111290,103945,101845,110485]
["    - Regulares",95891,99246,104261,108073,112578,107745,105876,106916,109525,108630,109419,110763,103152,101484,109817]
["    - Agropecuarios",724,571,666,590,624,370,703,562,569,567,726,439,699,361,566]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",94,95,86,99,102,102,102,102,102,99,88,88,94,0,102]
[]
["BTD 30,001-50,000"]
["Clientes",299,297,336,357,354,349,333,350,338,353,347,333,345,334,355]
["    - Regulares",299,296,335,357,351,347,332,348,337,352,347,333,344,333,354]
["    - Agropecuarios",0,1,1,0,3,2,1,2,1,1,0,0,1,1,1]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",11247764,11155797,12737298,13408616,13466760,13217939,12689939,13343682,12776602,13506346,13227309,12536942,12732413,12717202,13538981]
["    - Regulares",11247764,11111397,12701185,13408616,13338840,13125059,12642659,13250642,12729322,13456426,13227309,12536942,12694973,12675442,13506341]
["    - Agropecuarios",0,44400,36113,0,127920,92880,47280,93040,47280,49920,0,0,37440,41760,32640]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",36403,37054,41328,44743,44941,42779,41653,43210,40857,43904,41344,41995,43440,43080,44895]
["    - Regulares",36403,36922,41277,44743,44366,42460,41544,42773,40634,43681,41344,41995,43206,42827,44668]
["    - Agropecuarios",0,132,51,0,575,319,109,437,223,223,0,0,234,253,227]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BTD 50,001-más"]
["Clientes",230,224,245,250,239,246,237,234,246,250,238,230,209,219,234]
["    - Regulares",226,220,239,245,237,243,233,232,243,247,234,227,206,216,231]
["    - Agropecuarios",4,4,6,5,2,3,4,2,3,3,4,3,3,3,3]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",21695417,20820507,22546162,22952114,23252262,23184783,24302271,21437035,23149223,22574146,22324808,19458474,19698900,20039767,21309302]
["    - Regulares",21399817,20483689,22086162,22595234,23064582,22943663,23993551,21259035,22922023,22315476,22032888,19225514,19462580,19784567,21063782]
["    - Agropecuarios",295600,336818,460000,356880,187680,241120,308720,178000,227200,258670,291920,232960,236320,255200,245520]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",58822,56430,61629,64439,62497,63853,59248,58178,62861,64059,60423,55564,54755,56724,59724]
["    - Regulares",58021,55491,60224,63427,62077,63169,58350,57744,62013,63284,59380,54804,54017,55809,58946]
["    - Agropecuarios",801,939,1405,1012,420,684,898,434,848,775,1043,760,738,915,778]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BTH"]
["Clientes",117,113,127,121,128,115,123,116,113,111,119,107,120,115,111]
["kWh",722494,731457,922313,832537,827629,749865,821468,757274,767414,845033,789783,781996,815161,831392,810944]
["- punta",174326,178594,240102,148714,208198,193496,215412,200163,194519,230088,192079,180881,192019,218045,199873]
["- fuera de punta",548168,552863,682211,683823,619431,556369,606056,557111,572895,614945,597704,601115,623142,613347,611071]
["kW ",6022,6040,7267,6919,6872,5929,6826,6234,6016,6934,6178,7033,6697,6169,6126]
["- punta",2636,2735,3183,3017,2965,2603,3058,2747,2602,3120,2713,3491,2890,2639,2722]
["- fuera de punta",3386,3305,4084,3902,3907,3326,3768,3487,3414,3814,3465,3542,3807,3530,3404]
[]
["MTD"]
["Clientes",481,494,506,486,498,493,494,494,501,477,513,493,516,495,510]
["    - Regulares",431,444,455,434,448,444,442,444,450,431,459,442,464,445,457]
["    - Agropecuarios",50,50,51,52,50,49,52,50,51,46,54,51,52,50,53]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",21868156,24251755,24070273,25586391,25703385,25941165,26157886,25377746,27550127,27008308,25787546,26884922,25479997,26063740,27413568]
["    - Regulares",20768666,23278599,23224277,24739228,24820956,24943560,24630356,24069027,26488884,25352879,24541774,25616222,24239822,24698304,26523518]
["    - Agropecuarios",1099490,973156,845996,847163,882429,997605,1527530,1308719,1061243,1655429,1245772,1268700,1240175,1365436,890050]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",66703,73823,74571,77582,78172,78985,75621,76917,81409,81185,80113,83101,77857,82170,81561]
["    - Regulares",62994,70130,71261,74069,74801,75469,71481,72761,77887,76939,75805,78490,73731,78042,77669]
["    - Agropecuarios",3709,3693,3310,3513,3371,3516,4140,4156,3522,4246,4308,4611,4126,4128,3892]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (0-10,000)"]
["Clientes",270,275,288,266,273,275,276,268,277,255,281,272,295,276,286]
["    - Regulares",237,241,252,229,239,241,239,237,242,223,243,235,259,241,250]
["    - Agropecuarios",33,34,36,37,34,34,37,31,35,32,38,37,36,35,36]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",627479,629050,672072,657303,657678,743891,643976,705666,666100,608937,643369,681496,662755,656522,633603]
["    - Regulares",564724,582304,598671,586315,589346,653641,568775,609171,604080,511410,575197,564636,582700,594382,561708]
["    - Agropecuarios",62755,46746,73401,70988,68332,90250,75201,96495,62020,97527,68172,116860,80055,62140,71895]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",5182,5960,6377,6301,6411,6420,4299,6011,4917,5074,7639,5505,6944,7116,5707]
["    - Regulares",4378,5144,5462,5420,5611,5547,3339,5237,4184,4166,6862,4485,6042,6295,4743]
["    - Agropecuarios",804,816,915,881,800,873,960,774,733,908,777,1020,902,821,964]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (10,001-30,000)"]
["Clientes",86,94,87,88,85,83,85,98,91,86,102,95,103,88,95]
["    - Regulares",75,84,76,79,74,73,76,85,81,79,93,87,93,81,84]
["    - Agropecuarios",11,10,11,9,11,10,9,13,10,7,9,8,10,7,11]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",1518040,1640023,1550709,1614828,1509123,1532056,1567894,1774779,1671323,1540285,1774287,1685428,1823155,1573235,1649543]
["    - Regulares",1361065,1487878,1366014,1454383,1326896,1355131,1400419,1519075,1503941,1420270,1633867,1555648,1656275,1465015,1471568]
["    - Agropecuarios",156975,152145,184695,160445,182227,176925,167475,255704,167382,120015,140420,129780,166880,108220,177975]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",6353,7105,6274,7528,6314,6357,6541,8582,6889,6739,7829,7676,8885,6921,8191]
["    - Regulares",5672,6364,5570,6794,5483,5604,5910,7673,6257,6274,7277,7046,8246,6528,7622]
["    - Agropecuarios",681,741,704,734,831,753,631,909,632,465,552,630,639,393,569]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (30,001-50,000)"]
["Clientes",54,42,47,45,49,47,49,43,38,44,39,37,35,40,37]
["    - Regulares",52,40,47,43,48,46,48,42,37,43,38,35,33,37,34]
["    - Agropecuarios",2,2,0,2,1,1,1,1,1,1,1,2,2,3,3]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",2095720,1620625,1813699,1772480,1928047,1867364,1958948,1692861,1512132,1745239,1509123,1475243,1429717,1636787,1489154]
["    - Regulares",2014940,1550450,1813699,1695480,1894447,1836564,1924241,1656111,1480982,1704639,1476923,1384243,1338367,1509871,1358254]
["    - Agropecuarios",80780,70175,0,77000,33600,30800,34707,36750,31150,40600,32200,91000,91350,126916,130900]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",9165,6909,7374,7361,7991,8217,8239,6820,6666,7139,6608,5605,6255,5975,6122]
["    - Regulares",8937,6756,7374,7155,7906,8110,8106,6700,6543,7022,6492,5364,5660,5256,5006]
["    - Agropecuarios",228,153,0,206,85,107,133,120,123,117,116,241,595,719,1116]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (50,001-más)"]
["Clientes",71,83,84,87,91,88,84,85,95,92,91,89,83,91,92]
["    - Regulares",67,79,80,83,87,84,79,80,90,86,85,85,79,86,89]
["    - Agropecuarios",4,4,4,4,4,4,5,5,5,6,6,4,4,5,3]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",17626917,20362057,20033793,21541780,21608537,21797854,21987068,21204440,23700572,23113847,21860767,23042755,21564370,22197196,23641268]
["    - Regulares",16827937,19657967,19445893,21003050,21010267,21098224,20736921,20284670,22899881,21716560,20855787,22111695,20662480,21129036,23131988]
["    - Agropecuarios",798980,704090,587900,538730,598270,699630,1250147,919770,800691,1397287,1004980,931060,901890,1068160,509280]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",46003,53849,54546,56392,57456,57991,56542,55504,62937,62233,58037,64315,55773,62158,61541]
["    - Regulares",44007,51866,52855,54700,55801,56208,54126,53151,60903,59477,55174,61595,53783,59963,60298]
["    - Agropecuarios",1996,1983,1691,1692,1655,1783,2416,2353,2034,2756,2863,2720,1990,2195,1243]
["    - Jubilados, Pen. Tercera Edad",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTH"]
["Clientes",7,10,8,8,8,8,5,8,9,9,8,8,8,8,8]
["kWh",46970,73850,61530,56350,54530,50626,39060,63630,40123,88534,63728,61005,58251,62895,55946]
["- punta",280,420,490,350,0,126,70,140,274,115,308,181,1018,4802,1891]
["- fuera de punta",46690,73430,61040,56000,54530,50500,38990,63490,39849,88419,63420,60824,57233,58093,54055]
["kW ",411,645,306,475,515,527,347,431,395,577,447,404,396,453,445]
["- punta",89,226,66,122,169,174,123,162,121,225,174,127,92,169,162]
["- fuera de punta",322,419,240,353,346,353,224,269,274,352,273,277,304,284,283]
[]
["ATD"]
["Clientes",0,1,2,1,1,0,0,1,0,0,0,0,0,0,0]
["kWh",0,169,3396,0,0,0,0,0,0,19360,0,0,0,0,0]
["kW",0,0,27,1,-1,0,0,13,-13,60,0,0,0,0,0]
[]
["ATH"]
["Clientes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- fuera de punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- fuera de punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AP"]
["Clientes"]
["kWh",9165408,10142580,9123072,10084920,9757800,10083060,9750240,10075248,9817080,9349920,9673860,10314612,8748432,9696180,8767248]
["kW"]
[]
[]
["RECUPERACIÓN POR FRAUDE","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["BTS",120705,131519,146912,201834,357789,279645,294750,370739,276610,324983,646228,843328,493739,251543,259722]
["PREPAGO",0,2949,10124,8860,5550,796,1514,16598,1353,0,1941,784,1903,3026,618]
[]
["BTD",4142,14532,8529,37649,207699,70577,6273,306491,87683,63967,94559,72932,183327,39215,52813]
["- punta",1553.7291010034633,5451.1809019271677,3199.3615409122494,14122.729822230658,77911.149335904949,26474.538571106092,2353.1005916452741,114969.57650788326,32891.267205042655,23995.023999007371,35470.562545095723,27357.935971604194,68768.830251004809,14710.160959886724,19810.983826966658]
["- f. punta",2588.2708989965367,9080.8190980728323,5329.6384590877506,23526.270177769344,129787.85066409505,44102.461428893905,3919.8994083547259,191521.42349211674,54791.732794957345,39971.976000992625,59088.437454904277,45574.064028395806,114558.16974899519,24504.839040113278,33002.016173033342]
["BTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- f. punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD",0,0,0,0,0,0,0,0,0,0,13420,0,0,0,0]
["- punta",0,0,0,0,0,0,0,0,0,0,3883.5176997164649,0,0,0,0]
["- f. punta",0,0,0,0,0,0,0,0,0,0,9536.4823002835346,0,0,0,0]
["MTH",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- f. punta",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",124847,149000,165565,248343,571038,351018,302537,693828,365646,388950,756148,917044,678969,293784,313153]
[]
[]
[]
["TOTAL","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["TOTAL CLIENTES",547453,546516,553815,553319,556490,555633,557246,560596,560734,561268,562017,562750,565638,567074,570456]
["TOTAL KWH",350366635,346528587,356256502,369710809,368793917,361235688,355142056,355140139,363914563,360372730,356797674,353814273,358184687,358337015,363029053]
["TOTAL KW",545406,548541,567573,579382,584408,578088,565086,572032,577311,582184,583103,584968,577003,579594,590331.36]
[]
[]
[]
[]
["check"]
[]
["GRANDES CLIENTES CON SU POTENCIA CONTRATADA","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["kWh",258472,251774,237856,270229,253245,265434,252926,257215,257802,248748,248885,226842,254866,254715,227172]
["kW",819,823,828,848,858,879,813,817,812,807,799,766,817,823,821]
["BTH con SMEC"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["MTD con SMEC"]
["Clientes",16,14,14,14,14,14,14,14,14,14,14,14,14,14,15]
["kWh",5645763,3836798,3758428,4093112,4081603,3780317,3715707,3796230,3843455,3783776,3858748,3710808,4066095,3813376,3416668]
["kW",10912,7952,7966,7976,7930,7677,7928,7765,7626,7722,7392,7409,7685,7356,7310]
["MTH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
[]
["TOTAL"]
["Clientes",20,18,18,18,18,18,18,18,18,18,18,18,18,18,19]
["kWh",5904235,4088572,3996284,4363341,4334848,4045751,3968633,4053445,4101257,4032524,4107633,3937650,4320961,4068091,3643840]
["kW",11731,8775,8794,8824,8788,8556,8741,8582,8438,8529,8191,8175,8502,8179,8131]
[]
[]
["GRANDES CLIENTES SIN POTENCIA CONTRATADA","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",192,194,196,197,196,193,195,196,201,203,210,211,214,216,212]
["kWh",21622138,21383663,19542312,22082830,21031446,21770514,21112927,21758696,22487095,21947735,23212060,22815300,24334540,23716510,21379796]
["kW",47817,46420,48177,48505,49209,48718,48311,48148,50269,49989,53066,54105,52522,52597,51807]
["BTH con SMEC"]
["Clientes",8,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["kWh",1069979,1028975,945717,1063616,1008973,1061111,1018779,1008862,1030147,985154,1005839,985383,1043554,1004360,924294]
["- punta",279773,249043,238457,268775,245777,264494,276049,250753,284397,266952,251257,235153,243224,245559,237361]
["- fuera de punta",790206,779932,707260,794841,763196,796617,742730,758109,745750,718202,754582,750230,800330,758801,686933]
["kW",4644,4198,4378,4368,4345,4367,4360,4269,4316,4172,4208,4214,4380,4070,4127]
["- punta",2349,2124,2206,2204,2145,2116,2190,2043,2173,2037,2127,2112,2190,2048,2058]
["- fuera de punta",2295,2074,2172,2164,2200,2251,2170,2226,2143,2135,2081,2102,2190,2022,2069]
["MTD con SMEC"]
["Clientes",101,102,102,100,102,103,101,101,101,104,106,106,106,106,106]
["kWh",41934565,41159473,38454026,42998050,41517463,42214788,39320889,39951597,41425730,40766674,40022541,40383057,41942959,42215674,39063571]
["kW",87029,85965,85673,88140,90836,89570,83336,86731,83290,86819,88869,84749,85167,87688,90200]
["MTH"]
["Clientes",3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["kWh",987591,937285,876053,1014344,1044495,980528,985520,1031922,1026041,999767,1018056,993353,1058383,1072189,1003070]
["- punta",256924,233983,225587,264572,265064,236906,274056,266575,290723,276025,249713,234575,246463,263685,261698]
["- fuera de punta",730667,703302,650466,749772,779431,743622,711464,765347,735318,723742,768343,758778,811920,808504,741372]
["kW",4019,3719,3805,4067,4243,3950,4003,4072,4013,3912,3977,4031,4033,4127,4199]
["- punta",1921,1827,1798,1975,2134,1804,1951,1958,1942,1905,1921,1921,1915,1985,2008]
["- fuera de punta",2098,1892,2007,2092,2109,2146,2052,2114,2071,2007,2056,2110,2118,2142,2191]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
[]
["TOTAL"]
["Clientes",304,305,307,306,307,305,305,306,311,316,325,326,329,331,327]
["kWh",65614273,64509396,59818108,67158840,64602377,66026941,62438115,63751077,65969013,64699330,65258496,65177093,68379436,68008733,62370731]
["kW",143509,140302,142033,145080,148633,146605,140010,143220,141888,144892,150120,147099,146102,148482,150333]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CLIENTES PREPAGO","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["CLIENTES",7104,5955,8694,8975,9280,8805,9260,9534,8946,9017,8510,9246,9561,10906,12778]
["0-300"]
["301-750"]
["750-más"]
["kWh",711549,672083,845418,900045,913918,824455,865838,896304,865359,886758,822289,925551,734406,752109,885411]
["0-300"]
["301-750"]
["750-más"]
[]
[]
[]
[]
[]
[]
["GRANDES CLIENTES DESDE 1ENE2019"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes"]
["kWh"]
["kW"]
["BTH con SMEC"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["MTD con SMEC"]
["Clientes"]
["kWh"]
["kW"]
["MTH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
[]
["TOTAL"]
["Clientes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["G.C. CARGO 11.25"]
["POTENCIA","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
[]
["MTH",null,null,null,null,3355,3185]
[]
["Mtred20",21219,22070,21114,22579,22714,21313,12708,13877,15032,16188,14338,13379,15106,14993,15527]
["BTHre20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Btred20",2727,2936,2883,3177,3090,-550,1785,1779,1810,1806,1761,1782,1807,1816,1924]
[""]
[]
[]
["G.C. CARGO 11.25"]
["ENERGÍA","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTH",null,null,null,null,892185,835283]
["Mtred20",9739358,10144539,9459448,10796005,9582341,9403967,6199166,6411949,7216523,7440913,6223865,5610240,6316654,6263175,6112162]
["BTHre20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Btred20",1216216,1299006,1196150,1425064,1339496,718527,747869,759677,784013,755120,783068,760117,822599,818952,757847]
[""]
[]
[]
["G.C. CARGO 11.25"]
["CLIENTES","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTH",null,null,null,null,2,2]
["Mtred20",9,10,10,10,12,12,5,5,5,5,5,5,5,5,5]
["BTHre20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Btred20",18,19,19,19,19,18,13,13,13,13,13,13,13,13,13]
[""]
[]
[]
["G.C. CARGO 12.50"]
["POTENCIA",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
[]
["MTHre21",null,null,null,null,null,null,1669,1692,1668,1647,1661,1682,1688,1754,1769]
[null,null,null,null,null,null,null,1610,1732,1628,1598,1653,1712,1715,1729,1742]
["Mtred21",null,null,null,null,null,null,3998,4035,4182,4651,4662,4723,4740,4795,4724]
["BTHre21"]
[]
["Btred21",null,null,null,null,null,null,1173,1164,1263,1124,1446,2011,1741,1763,1793]
[""]
[]
[]
["G.C. CARGO 12.50"]
["ENERGÍA",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTHre21",null,null,null,null,null,null,852885,901467,891907,869237,883192,864743,935161,946532,883667]
["Mtred21",null,null,null,null,null,null,1686349,1716696,1816359,1894484,2080866,1931619,2113363,2062032,1860135]
["BTHre21"]
["Btred21",null,null,null,null,null,null,546087,562271,574772,553207,672105,853252,839246,652445,801777]
[""]
[]
[]
["G.C. CARGO 12.50"]
["CLIENTES",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTHre21",null,null,null,null,null,null,2,2,2,2,2,2,2,2,2]
["Mtred21",null,null,null,null,null,null,5,5,5,7,7,7,7,7,7]
["BTHre21"]
["Btred21",null,null,null,null,null,null,5,5,5,5,8,8,8,8,8]
[""]
[]
[]
["G.C. CARGO 13.93"]
["POTENCIA",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
[]
["MTHre22"]
[]
["Mtred22",null,null,null,null,null,null,0,0,0,739,3522,3326,157,3330,5294]
["BTHre22"]
[]
["Btred22",null,null,null,null,null,null,439,806,824,918,1032,1461,913,1753,1764]
[""]
[]
[]
["G.C. CARGO 13.93"]
["ENERGÍA",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTH"]
["Mtred20",null,null,null,null,null,null,0,0,0,306470,964339,1826753,1877755,1894057,1733690]
["BTHre20"]
["Btred20",null,null,null,null,null,null,186000,327385,334110,394841,455202,572712,606512,809149,756518]
[""]
[]
[]
["G.C. CARGO 13.93"]
["CLIENTES",null,null,null,null,null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01"]
["ATH"]
["MTH"]
["Mtred20",null,null,null,null,null,null,0,0,0,1,3,3,3,3,3]
["BTHre20"]
["Btred20",null,null,null,null,null,null,2,3,3,4,4,4,6,6,6]
[""]
[]
[]
[]
[]
[]
[]
[]
["Energía no consumida por las luminarias defectuosas apagadas de noche","Péríodo: ene/22 - jun/22",null,null,null,null,null,"Péríodo: jul/22 - dic/22"]
[null,"Tipo de luminaria","Cantidad de luminarias","Horas apagadas ","Potencia\n(kW) ","Factor de uso\n12 horas/día","Energía no consumida\n(kWh)","Tipo de luminaria","Cantidad de luminarias","Horas apagadas ","Potencia\n(kW) ","Factor de uso\n12 horas/día","Energía no consumida\n(kWh)"]
[null,"Sodio 100",11011,5730383.5300000003,0.13489999999999999,0.5,386641.7,"Sodio 100",13550,8522889.9499999993,0.13489999999999999,0.5,575058.31000000006]

{"sheet":"FCP","index":38,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["EDEMET: Porcentaje de Energía en la Punta"]
[]
["% Energía Pico","FCP","FCP"]
["Alta Tensión"]
[" Horaria",0.28938283902507189,0.27530547390181148]
[" Demanda Máxima",0.28938283902507189,0.27530547390181148]
[]
["Media Tensión"]
[" Horaria",0.28938283902507189,0.27530547390181148]
[" Demanda Máxima",0.28938283902507189,0.27530547390181148]
["- Regulares",0.28938283902507189,0.27530547390181148]
["- Agropecuarios",0.28938283902507189,0.27530547390181148]
["- Jubilados",0.28938283902507189,0.27530547390181148]
["- Partidos Polìticos",0.28938283902507189,0.27530547390181148]
[]
["Baja Tensión"]
[" Horaria",0.37511566900131899,0.3568677305479605]
[" Demanda Máxima",0.37511566900131899,0.3568677305479605]
["- Regulares",0.37511566900131899,0.3568677305479605]
["- Agropecuarios",0.37511566900131899,0.3568677305479605]
["- Jubilados"]
["entre 0 - 600",0.37511566900131899,0.3568677305479605]
["mayor de 600",0.37511566900131899,0.3568677305479605]
["- Partidos Polìticos",0.37511566900131899,0.3568677305479605]
["Simple",0.27657619018219542,0.26312181940225521]
["- Regulares",0.27657619018219542,0.26312181940225521]
["- Agropecuarios",0.27657619018219542,0.26312181940225521]
["- Jubilados"]
["entre 0 - 600",0.27657619018219542,0.26312181940225521]
["mayor de 600",0.27657619018219542,0.26312181940225521]
["- Partidos Polìticos",0.27657619018219542,0.26312181940225521]
[]
["Sub - Total"]
[]
["Alumbrado Público"]
[]
["Total"]

{"sheet":"Cargo Combustible","index":39,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["EDEMET"]
[]
["APLICADO FACTURA CLIENTE"]
["Cargo por Variación de Combustible"]
["Tarifa ATH"]
["Tarifa ATD"]
["Tarifa MTH"]
["Tarifa MTD"]
["Tarifa BTH"]
["Tarifa BTD"]
["Tarifa BTS"]
["Promedio"]
["CALCULADO MES"]
["Cargo por Variación de Combustible"]
["Tarifa ATH"]
["Tarifa ATD"]
["Tarifa MTH"]
["Tarifa MTD"]
["Tarifa BTH"]
["Tarifa BTD"]
["Tarifa BTS"]
["Promedio"]
[]
["CVC QUE DEBIERON APLICARSE"]
["Cargo por Variación de Combustible","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
["Tarifa ATH",0,0,0,0,0,0,0,0,0,0,0,0]
["Tarifa ATD",0,0,0,0,0,0,1.8686918954465765E-4,-3.56382752950144E-3,-7.9007368078549394E-3,-9.1671353919115933E-3,-8.4823614633086422E-3,-3.4652661602058901E-3]
["Tarifa MTH",5.6769434871171334E-3,1.0411311493033195E-2,3.0405709618415711E-3,-4.1807018978563229E-4,8.6892884303294959E-4,-2.9140555374837394E-3,2.472574626228984E-4,-4.7059929353921422E-3,-1.0433882200993925E-2,-1.2106315287511844E-2,-1.1201988174785606E-2,-4.5763046902526465E-3]
["Tarifa MTD",4.3566672138326034E-3,7.9893575847889576E-3,2.3330363922124744E-3,-3.2078612174269339E-4,6.6673090055779764E-4,-2.2359608486475779E-3,1.9453539606448258E-4,-3.7087634008333716E-3,-8.2221887789269577E-3,-9.5401124737953154E-3,-8.8274776113556625E-3,-3.6062551195894491E-3]
["Tarifa BTH",5.5643063671431334E-3,1.0204686124122625E-2,2.9802085354051211E-3,-4.0977052127746244E-4,8.5167857851364305E-4,-2.8562047373831721E-3,2.4562473717552798E-4,-4.6751120635018855E-3,-1.0365393225599403E-2,-1.2026848305464743E-2,-1.1128457280269361E-2,-4.5462653997266076E-3]
["Tarifa BTD",4.4356010717716415E-3,8.1336397735335686E-3,2.3752840780272219E-3,-3.2705807603885216E-4,6.7815646429200357E-4,-2.2761177856227702E-3,1.9760109137204599E-4,-3.7687046048735288E-3,-8.3591208143813725E-3,-9.7025674680378919E-3,-8.9741905963224688E-3,-3.6644382464203766E-3]
["Tarifa BTS1",1.8142508386290172E-3,3.3252325192289832E-3,9.7071155608770862E-4,-1.3414593084751242E-4,2.7653751863648433E-4,-9.304928834824312E-4,8.0699241065295229E-5,-1.5389030804369723E-3,-3.4179022982059534E-3,-3.971352803083604E-3,-3.6701949762666954E-3,-1.4971421498867774E-3]
["Tarifa BTS2",3.002544450813716E-3,5.5051198185374793E-3,1.6074559352557672E-3,-2.2149848163863011E-4,4.5876078035345081E-4,-1.5406925842115947E-3,1.3423852643000474E-4,-2.5511092093339995E-3,-5.6610407935085878E-3,-6.5724078495885026E-3,-6.0782682255765639E-3,-2.4815534337326445E-3]
["Tarifa BTS3",4.0716117636908512E-3,7.4661917835870169E-3,2.1802731350594297E-3,-3.0013121963344124E-4,6.2262429077845384E-4,-2.0896419613759725E-3,1.8261563404371696E-4,-3.4661041737746282E-3,-7.6889845958471956E-3,-8.924181194802934E-3,-8.2553542764755624E-3,-3.3714378697014794E-3]
["PREPAGO",1.5439009700868971E-3,2.8321845195900253E-3,8.2737918690307629E-4,-1.1376237490887668E-4,2.3644692021446389E-4,-7.9295268273018541E-4,6.9490987689792611E-5,-1.3143313778169353E-3,-2.9149827665811874E-3,-3.3822214732898764E-3,-3.1295736191179445E-3,-1.2785125469025279E-3]
["Promedio",3.6128874249255131E-3,6.6246569467155476E-3,1.9344777338373557E-3,-2.6641795903171225E-4,5.5225876545414063E-4,-1.8539589088573858E-3,1.6160257648426023E-4,-3.0761997997685153E-3,-6.8242892334465389E-3,-7.9216206746686984E-3,-7.326862333529395E-3,-2.9917285160544604E-3]
["Cargo Mensual por Variación de Combustible","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
["Tarifa ATH",0,0,0,0,0,0,0,0,0,0,0]
["Tarifa ATD",0,0,0,0,0,0,1.8686918954465765E-4,-3.7506967190460978E-3,-4.150040088808842E-3,-5.0170953031027513E-3,-3.4652661602058901E-3]
["Tarifa MTH",5.6769434871171334E-3,4.734368005916062E-3,-1.6937970440744909E-3,1.2757268542888587E-3,-4.0679801125590912E-4,-2.5072575262278301E-3,2.472574626228984E-4,-4.9532503980150404E-3,-5.4806318029788836E-3,-6.6256834845329592E-3,-4.5763046902526465E-3]
["Tarifa MTD",4.3566672138326034E-3,3.6326903709563547E-3,-1.2996539787438804E-3,9.7886785700118705E-4,-3.1213695644338941E-4,-1.9238238922041886E-3,1.9453539606448258E-4,-3.9032987968978541E-3,-4.3188899820291032E-3,-5.221222491766213E-3,-3.6062551195894491E-3]
["Tarifa BTH",5.5643063671431334E-3,4.6403797569794913E-3,-1.6601712215743704E-3,1.250400700296908E-3,-3.9872212178326496E-4,-2.457482615599907E-3,2.4562473717552798E-4,-4.9207368006774135E-3,-5.4446564249219891E-3,-6.5821918805427536E-3,-4.5462653997266076E-3]
["Tarifa BTD",4.4356010717716415E-3,3.6980387017619266E-3,-1.3227546237347045E-3,9.9569654769585234E-4,-3.1754008340384871E-4,-1.9585777022189214E-3,1.9760109137204599E-4,-3.9663056962455749E-3,-4.3928151181357985E-3,-5.3097523499020926E-3,-3.6644382464203766E-3]
["Tarifa BTS1",1.8142508386290172E-3,1.5109816805999659E-3,-5.4027012451225731E-4,4.0612419366474489E-4,-1.2958667502826059E-4,-8.0090620845417058E-4,8.0699241065295229E-5,-1.6196023215022675E-3,-1.7982999767036862E-3,-2.173052826379918E-3,-1.4971421498867774E-3]
["Tarifa BTS2",3.002544450813716E-3,2.5025753677237633E-3,-8.9511943246799619E-4,6.7362095082936608E-4,-2.1486017047591527E-4,-1.3258324137356793E-3,1.3423852643000474E-4,-2.6853477357640042E-3,-2.9756930577445832E-3,-3.5967147918439198E-3,-2.4815534337326445E-3]
["Tarifa BTS3",4.0716117636908512E-3,3.3945800198961654E-3,-1.2143068848367358E-3,9.1417566520329461E-4,-2.9155137442484082E-4,-1.7980905869511316E-3,1.8261563404371696E-4,-3.6487198078183451E-3,-4.0402647880288505E-3,-4.8839164067740826E-3,-3.3714378697014794E-3]
["PREPAGO",1.5439009700868971E-3,1.288283549503128E-3,-4.609043626000517E-4,3.4714198769117502E-4,-1.1069506747671115E-4,-6.8225761525347428E-4,6.9490987689792611E-5,-1.3838223655067278E-3,-1.5311604010744594E-3,-1.8510610722154168E-3,-1.2785125469025279E-3]
["Promedio",3.6128874249255131E-3,3.0117695217900349E-3,-1.0772917879526792E-3,8.1087382892096696E-4,-2.5861506346682632E-4,-1.5953438453905596E-3,1.6160257648426023E-4,-3.2378023762527756E-3,-3.5864868571937633E-3,-4.3351338174749347E-3,-2.9917285160544604E-3]

{"sheet":"Tarifa VAD 18-22","index":40,"n_rows":88,"n_cols":3,"rows_kept":88,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,3,1]]}
["TARIFAS"]
["EDEMET"]
["CARGOS","Unidad","Jul-Dic/2018"]
[null,null,"Nuevo Régimen"]
["Comercialización"]
["CCOMF","B/./mes"]
["BTS",null,2.7953174946650199]
["BTD",null,5.0490000000000013]
["BTH",null,5.0600000000000014]
["MTD",null,12.716000000000005]
["MTH",null,12.771000000000006]
["ATD",null,12.771000000000006]
["ATH",null,12.770974123479409]
["CCOMV","B/./kWh"]
["BTS (0-300)",null,6.6489197729641897E-3]
["BTS (301-750)",null,6.6489197729641897E-3]
["BTS (750-más)",null,6.6489197729641897E-3]
["BTD (0-10,000)",null,6.2054511979216919E-3]
["BTD (10,001-30,000)",null,6.2054511979216919E-3]
["BTD (30,001-50,000)",null,6.2054511979216919E-3]
["BTD (50,001-más)",null,6.2054511979216919E-3]
["BTH",null,6.1995826000742736E-3]
["MTD (0-10,000)",null,6.2054908576322024E-3]
["MTD (10,001-30,000)",null,6.2054908576322024E-3]
["MTD (30,001-50,000)",null,6.2054908576322024E-3]
["MTD (50,001-más)",null,6.2054908576322024E-3]
["MTH",null,6.1995826000742753E-3]
["ATD",null,6.1995826000742753E-3]
["ATH",null,6.1995826000742745E-3]
["Distribución"]
["CD","B/.kWh o B/./kW"]
["BTS (0-300)",null,3.2332699833084171E-2]
["BTS (301-750)",null,3.2332699833084171E-2]
["BTS (750-más)",null,3.2332699833084171E-2]
["BTD (0-10,000)",null,0]
["BTD (10,001-30,000)",null,0]
["BTD (30,001-50,000)",null,0]
["BTD (50,001-más)",null,0]
["BTD (0-10,000)",null,10.48385392174624]
["BTD (10,001-30,000)",null,10.48385392174624]
["BTD (30,001-50,000)",null,10.48385392174624]
["BTD (50,001-más)",null,10.48385392174624]
["MTD (0-10,000)",null,11.039903632512891]
["MTD (10,001-30,000)",null,11.039903632512891]
["MTD (30,001-50,000)",null,11.039903632512891]
["MTD (50,001-más)",null,11.039903632512891]
["ATD",null,4.2630477825443283]
["CDPUNTA"," B/./kW"]
["BTH",null,10.831384990975398]
["MTH ",null,9.9162198420052849]
["ATH ",null,4.5252396481421906]
["CDFUERA DE PUNTA"," B/./kW"]
["BTH",null,1.5059679666596812]
["MTH ",null,1.6565647633256491]
["ATH ",null,3.7063867594307469]
["Alumbrado Público"]
["CSERAP","B/.KWh"]
["BTS (0-300)",null,1.514060111173429E-3]
["BTS (301-750)",null,1.514060111173429E-3]
["BTS (750-más)",null,1.514060111173429E-3]
["BTD (0-10,000)",null,1.413075574894173E-3]
["BTD (10,001-30,000)",null,1.413075574894173E-3]
["BTD (30,001-50,000)",null,1.413075574894173E-3]
["BTD (50,001-más)",null,1.413075574894173E-3]
["BTH",null,1.4117392059481339E-3]
["MTD (0-10,000)",null,1.4130846060131752E-3]
["MTD (10,001-30,000)",null,1.4130846060131752E-3]
["MTD (30,001-50,000)",null,1.4130846060131752E-3]
["MTD (50,001-más)",null,1.4130846060131752E-3]
["MTH",null,1.4117392059481344E-3]
["ATD",null,1.4117392059481342E-3]
["ATH",null,1.4117392059481339E-3]
[]
["Cargo por Conexión y Reconexión"]
["CSERAP"]
["BTS",null,10.88000000000001]
["BTD",null,108.89999999999992]
["BTH",null,108.89999999999998]
["MTD",null,108.89999999999999]
["MTH",null,108.89999999999998]
["ATD",null,108.9]
["ATH",null,108.89999999999999]
[]
["PREPAGO"]
["CD",null,3.5670118275836604E-2]
["CCOMF",null,1.0497157370276167E-2]
["CCOMV",null,7.0487079653806847E-3]
["CSERAP",null,1.6050979602864873E-3]

{"sheet":"Tarifa ABASTECIMIENTO 18-22","index":41,"n_rows":178,"n_cols":5,"rows_kept":178,"cut":false,"hidden":false,"merged":[[174,0,174,2]]}
["EDEMET"]
["CARGOS","Unidad","Jul-Dic/2018"]
[null,null,"Nuevo Régimen"]
["Pérdidas de Energía en Distribución"]
["CPERDEP"," B/./kW"]
["BTH",null,1.3776648980661334E-2]
["MTH ",null,1.3872118852382159E-2]
["ATH ",null,1.4489619370193085E-2]
["CPERDEFP"," B/./kW"]
["BTH",null,9.4721955567645399E-3]
["MTH ",null,9.4999724436547091E-3]
["ATH ",null,9.4182525906255036E-3]
["CPERDESM","B/./kWh o B/./kW"]
["BTS (0-300)",null,1.1339114983955258E-2]
["BTS (301-750)",null,1.1339114983955258E-2]
["BTS (750-más)",null,1.1339114983955258E-2]
["BTD (0-10,000)",null,1.0599285517020119E-2]
["BTD (10,001-30,000)",null,1.0599285517020119E-2]
["BTD (30,001-50,000)",null,1.0599285517020119E-2]
["BTD (50,001-más)",null,1.0599285517020119E-2]
["MTD (0-10,000)",null,1.0599363746578865E-2]
["MTD (10,001-30,000)",null,1.0599363746578865E-2]
["MTD (30,001-50,000)",null,1.0599363746578865E-2]
["MTD (50,001-más)",null,1.0599363746578865E-2]
["ATD",null,1.0588568001294946E-2]
["Pérdidas de Potencia en Distribución"]
["CPERDP","B/./kWh o B/./kW"]
["BTS (0-300)",null,0]
["BTS (301-750)",null,0]
["BTS (750-más)",null,0]
["BTD (0-10,000)",null,0]
["BTD (10,001-30,000)",null,0]
["BTD (30,001-50,000)",null,0]
["BTD (50,001-más)",null,0]
["BTH",null,0]
["MTD (0-10,000)",null,0]
["MTD (10,001-30,000)",null,0]
["MTD (30,001-50,000)",null,0]
["MTD (50,001-más)",null,0]
["MTH",null,0]
["ATD",null,0]
["ATH",null,0]
["Alumbrado Público"]
["CCONAP","B/./KWh"]
["BTS (0-300)",null,2.218655684423971E-3]
["BTS (301-750)",null,2.218655684423971E-3]
["BTS (750-más)",null,2.218655684423971E-3]
["BTD (0-10,000)",null,2.0738977509659725E-3]
["BTD (10,001-30,000)",null,2.0738977509659725E-3]
["BTD (30,001-50,000)",null,2.0738977509659725E-3]
["BTD (50,001-más)",null,2.0738977509659725E-3]
["BTH",null,2.071800719829044E-3]
["MTD (0-10,000)",null,2.0739130576680775E-3]
["MTD (10,001-30,000)",null,2.0739130576680775E-3]
["MTD (30,001-50,000)",null,2.0739130576680775E-3]
["MTD (50,001-más)",null,2.0739130576680775E-3]
["MTH",null,2.071800719829044E-3]
["ATD",null,2.0718007198290435E-3]
["ATH",null,2.0718007198290435E-3]
["Transmisión"]
["CPT (energía)","B/./kWh"]
["BTS (0-300)",null,2.0271209022697089E-2]
["BTS (301-750)",null,2.0271209022697089E-2]
["BTS (750-más)",null,2.0271209022697089E-2]
["BTD (0-10,000)",null,1.1407861923434393E-2]
["BTD (10,001-30,000)",null,1.1407861923434393E-2]
["BTD (30,001-50,000)",null,1.1407861923434393E-2]
["BTD (50,001-más)",null,1.1407861923434393E-2]
["BTH",null,1.4600411943020374E-2]
["MTD (0-10,000)",null,9.7840649307139385E-3]
["MTD (10,001-30,000)",null,9.7840649307139385E-3]
["MTD (30,001-50,000)",null,9.7840649307139385E-3]
["MTD (50,001-más)",null,9.7840649307139385E-3]
["MTH",null,1.062348541000163E-2]
["ATD",null,4.1882762836283954E-3]
["ATH",null,4.194617298252299E-3,null,"CPT punta"]
["ATH",null,4.194617298252299E-3,null,"CPT fpunta"]
["CPT (potencia)","B/./kW"]
["BTS"]
["BTD (0-10,000)",null,1.0990965980237604]
["BTD (10,001-30,000)",null,1.0990965980237604]
["BTD (30,001-50,000)",null,1.0990965980237604]
["BTD (50,001-más)",null,1.0990965980237604]
["BTH",null,2.2557711551001098]
["MTD",null,1.4066935633169102]
["BTH Fuera de Punta",null,0.225577115510011]
[]
["ATH Fuera de Punta",null,0.12759299443133587]
["MTH punta",null,3.5846188691706891]
["MTH fuera de punta",null,0.35846188691706893]
["ATD",null,8.4280073925041226]
["ATH",null,4.504032703426156]
["Pérdidas en Transmisión"]
["CPET","B/./kWh"]
["BTS (0-300)",null,2.5833043497257391E-3]
["BTS (301-750)",null,2.5833043497257391E-3]
["BTS (750-más)",null,2.5833043497257391E-3]
["BTD (0-10,000)",null,2.4147546275743053E-3]
["BTD (10,001-30,000)",null,2.4147546275743053E-3]
["BTD (30,001-50,000)",null,2.4147546275743053E-3]
["BTD (50,001-más)",null,2.4147546275743053E-3]
["BTH",null,2.4123129374573715E-3]
["MTD (0-10,000)",null,2.4147724500198551E-3]
["MTD (10,001-30,000)",null,2.4147724500198551E-3]
["MTD (30,001-50,000)",null,2.4147724500198551E-3]
["MTD (50,001-más)",null,2.4147724500198551E-3]
["MTH",null,2.4123129374573711E-3]
["ATD",null,2.4123129374573715E-3]
["ATH",null,2.4123129374573711E-3,null,"CPET punta"]
["Generación"]
["CPGENGC"]
["BTD (0-10,000)"]
["BTD (10,001-30,000)"]
["BTD (30,001-50,000)"]
["BTD (50,001-más)"]
["BTH"]
["MTD (0-10,000)"]
["MTD (10,001-30,000)"]
["MTD (30,001-50,000)"]
["MTD (50,001-más)"]
["MTH"]
["ATD"]
["ATH"]
["CPOTGEN BTD",null,1.2161182284389451]
["CPOTGEN MTD","B/./kWh o B/./kW",1.7857388269984236]
["BTS (0-300)",null,2.9614448597756061E-2]
["BTS (301-750)",null,4.7459672113329063E-2]
["BTS (750-más)",null,6.0602846443380806E-2]
["BTD (0-10,000)",null,2.1963671537941199E-2]
["BTD (10,001-30,000)",null,2.3150133537418408E-2]
["BTD (30,001-50,000)",null,2.5424185703083059E-2]
["BTD (50,001-más)",null,2.7669988773522065E-2]
["BTH",null,6.9099087443822245E-3]
["BTH",null,0.62575008523853881]
["MTD (0-10,000)",null,2.3460873584900541E-2]
["MTD (10,001-30,000)",null,2.3460873584900541E-2]
["MTD (30,001-50,000)",null,2.3460873584900541E-2]
["MTD (50,001-más)",null,2.3460873584900541E-2]
["MTH",null,3.0337561983791446E-3]
["MTH",null,0.59613024131072456]
["ATD",null,1.9380684468586762]
["ATH",null,6.9770464086912307]
["ATH punta",null,9.1597241872368451E-3]
["BTH",null,0.17350557039325826]
["MTH ",null,0.1675974448366917]
["ATH ",null,0.1303338415767446]
["ATH Fuera de Punta",null,9.1597241872368451E-3]
["CENEGENFP","B/./kWh"]
["BTH",null,0.10805261347610391]
["MTH ",null,0.1192376124429594]
["ATH ",null,9.1038395470966593E-2]
["CENEGEN SM","B/./kWh"]
["BTS (0-300)",null,4.573706499160822E-2]
["BTS (301-750)",null,7.3297535855258944E-2]
["BTS (750-más)",null,9.3596080889629826E-2]
["BTD (0-10,000)",null,8.876983307028162E-2]
["BTD (10,001-30,000)",null,9.3533814111720071E-2]
["BTD (30,001-50,000)",null,0.10277574006581496]
["BTD (50,001-más)",null,0.11179080977984132]
["MTD (0-10,000)",null,0.10934470771301577]
["MTD (10,001-30,000)",null,0.10934470771301577]
["MTD (30,001-50,000)",null,0.10934470771301577]
["MTD (50,001-más)",null,0.10934470771301577]
["ATD",null,9.4737138515561661E-2]
["ATD",null,1.8192229982984295E-3]
["PREPAGO"]
["CONAP",null,2.3427735256173737E-3]
["CENEGEN",null,3.3375947756455498E-2]
["CPOTGEN",null,3.3985377495818314E-2]
["CPT",null,2.1813592034362558E-2]
["CPET",null,2.7278216631982577E-3]
["CPERDP",null,0]
["CPERDE",null,1.1973456978854611E-2]
[]
["Nota:"]
["Cargo tarifario = BASE + Correc"]
["BASE - valor correspondiente al cargo BASE"]
["Correc - valor correspondiente a la corrección para cubrir apartamientos entre los costos y los ingresos reales de p-1 y p-2"]

{"sheet":"Tarifa VAD 22-26","index":42,"n_rows":103,"n_cols":7,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,0,3,0],[2,1,3,1]]}
["TARIFAS"]
["EDEMET"]
["CARGOS","Unidad","2022-2026"]
[null,null,"Nuevo Régimen"]
["Comercialización"]
["CCOMF"]
["BTS","$/Cliente mes",{"$f":"+[6]Tablero!$E$552","v":2.9984372244653783},"BTS",0]
["BTD","$/Cliente mes",{"$f":"+[6]Tablero!$E$546","v":5.3783436471426009},"BTD",0]
["BTH","$/Cliente mes",{"$f":"+[6]Tablero!$E$541","v":5.3878070709770967},"BTH",0]
["MTD","$/Cliente mes",{"$f":"+[6]Tablero!$E$536","v":13.572856771823915},"MTD",0]
["MTH","$/Cliente mes",{"$f":"+[6]Tablero!$E$531","v":13.633472955635119},"MTH",0]
["ATD","$/Cliente mes",{"$f":"+[6]Tablero!$E$530","v":13.633952499757507},"ATD",0]
["ATH","$/Cliente mes",{"$f":"+[6]Tablero!$E$526","v":13.633925040907451},"ATH"]
["CCOMV"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$F$552","v":8.2737052886945762E-3},"BTS_1 (0-300)","CCOMV"]
["BTS (301-750)","$/kWh",{"$f":"+C15","v":8.2737052886945762E-3},"BTS_2 (301-750)","CCOMV"]
["BTS (750-más)","$/kWh",{"$f":"+C16","v":8.2737052886945762E-3},"BTS_3 (751-más)","CCOMV"]
["BTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$F$546","v":7.7218649190540127E-3},"BTD_1 (0-10,000)","CCOMV"]
["BTD (10,001-30,000)","$/kWh",{"$f":"+C18","v":7.7218649190540127E-3},"BTD_2 (10,001-30,000)","CCOMV"]
["BTD (30,001-50,000)","$/kWh",{"$f":"+C19","v":7.7218649190540127E-3},"BTD_3 (30,001-50,000)","CCOMV"]
["BTD (50,001-más)","$/kWh",{"$f":"+C20","v":7.7218649190540127E-3},"BTD_4 (50,001-más)","CCOMV"]
["BTH","$/kWh",{"$f":"+[6]Tablero!$F$542","v":7.7102921801535662E-3},"BTH Punta","CCOMV"]
["MTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$F$536","v":7.721860457586536E-3},"MTD_1 (0-10,000)","CCOMV"]
["MTD (10,001-30,000)","$/kWh",{"$f":"+C23","v":7.721860457586536E-3},"MTD_1 (0-10,000)","CCOMV"]
["MTD (30,001-50,000)","$/kWh",{"$f":"+C24","v":7.721860457586536E-3},"MTD_1 (0-10,000)","CCOMV"]
["MTD (50,001-más)","$/kWh",{"$f":"+C25","v":7.721860457586536E-3},"MTD_1 (0-10,000)","CCOMV"]
["MTH","$/kWh",{"$f":"+[6]Tablero!$F$532","v":7.7099794234655279E-3},"MTH Punta","CCOMV"]
["ATD","$/kWh",{"$f":"+[6]Tablero!$F$530","v":7.7099785257681202E-3},"ATD","CCOMV"]
["ATH","$/kWh",{"$f":"+[6]Tablero!$F$527","v":7.7099785257681219E-3},"ATH Punta","CCOMV"]
["Distribución"]
["CD"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$B$552","v":4.6680750709212765E-2},"BTS_1 (0-300)","CD"]
["BTS (301-750)","$/kWh",{"$f":"+C32","v":4.6680750709212765E-2},"BTS_2 (301-750)","CD"]
["BTS (750-más)","$/kWh",{"$f":"+C33","v":4.6680750709212765E-2},"BTS_3 (751-más)","CD"]
["BTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$B$546","v":0},"BTD_1 (0-10,000)","CD"]
["BTD (10,001-30,000)","$/kWh",{"$f":"+C35","v":0},"BTD_2 (10,001-30,000)","CD"]
["BTD (30,001-50,000)","$/kWh",{"$f":"+C36","v":0},"BTD_3 (30,001-50,000)","CD"]
["BTD (50,001-más)","$/kWh",{"$f":"+C37","v":0},"BTD_4 (50,001-más)","CD"]
["BTD (0-10,000)","$/kW mes",{"$f":"+[6]Tablero!$C$546","v":15.249511720179401},"BTD_1 (0-10,000)",0]
["BTD (10,001-30,000)","$/kW mes",{"$f":"+C39","v":15.249511720179401},"BTD_2 (10,001-30,000)",0]
["BTD (30,001-50,000)","$/kW mes",{"$f":"+C40","v":15.249511720179401},"BTD_3 (30,001-50,000)",0]
["BTD (50,001-más)","$/kW mes",{"$f":"+C41","v":15.249511720179401},"BTD_4 (50,001-más)",0]
["MTD (0-10,000)","$/kW mes",{"$f":"+[6]Tablero!$C$536","v":16.061077529084606},"MTD_1 (0-10,000)",0]
["MTD (10,001-30,000)","$/kW mes",{"$f":"+C43","v":16.061077529084606},"MTD_1 (0-10,000)",0]
["MTD (30,001-50,000)","$/kW mes",{"$f":"+C44","v":16.061077529084606},"MTD_1 (0-10,000)",0]
["MTD (50,001-más)","$/kW mes",{"$f":"+C45","v":16.061077529084606},"MTD_1 (0-10,000)",0]
["ATD","$/kW mes",{"$f":"+[6]Tablero!$C$530","v":6.179510718888837},"ATD",0]
["CDPUNTA"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$542","v":15.777271495038521},"BTH Punta",0]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$532","v":14.423605098413145},"MTH Punta",0]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$527","v":6.5497118218637436},"ATH Punta",0]
["CDFUERA DE PUNTA MEDIO"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$543","v":2.1786304501271605},"BTH Fuera de Punta Medio",0]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$533","v":2.3920687626193562},"MTH Fuera de Punta Medio",0]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$528","v":5.3821544970967281},"ATH Fuera de Punta Medio",0]
["CDFUERA DE PUNTA BAJO"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$544","v":2.1786304501271605},"BTH Fuera de Punta Bajo",0]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$534","v":2.3920687626193562},"MTH Fuera de Punta Bajo",0]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$529","v":5.3821544970967281},"ATH Fuera de Punta Bajo",0]
["Alumbrado Público"]
["CSERAP"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$H$552","v":1.4178038633381057E-3},"BTS_1 (0-300)","CSERAP"]
["BTS (301-750)","$/kWh",{"$f":"+C62","v":1.4178038633381057E-3},"BTS_2 (301-750)","CSERAP"]
["BTS (750-más)","$/kWh",{"$f":"+C63","v":1.4178038633381057E-3},"BTS_3 (751-más)","CSERAP"]
["BTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$H$546","v":1.3366082242385669E-3},"BTD_1 (0-10,000)","CSERAP"]
["BTD (10,001-30,000)","$/kWh",{"$f":"+C65","v":1.3366082242385669E-3},"BTD_2 (10,001-30,000)","CSERAP"]
["BTD (30,001-50,000)","$/kWh",{"$f":"+C66","v":1.3366082242385669E-3},"BTD_3 (30,001-50,000)","CSERAP"]
["BTD (50,001-más)","$/kWh",{"$f":"+C67","v":1.3366082242385669E-3},"BTD_4 (50,001-más)","CSERAP"]
["BTH","$/kWh",{"$f":"+[6]Tablero!$H$542","v":1.3272430597887929E-3},"BTH Punta","CSERAP"]
["MTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$H$536","v":1.3366084909220311E-3},"MTD_1 (0-10,000)","CSERAP"]
["MTD (10,001-30,000)","$/kWh",{"$f":"+C70","v":1.3366084909220311E-3},"MTD_1 (0-10,000)","CSERAP"]
["MTD (30,001-50,000)","$/kWh",{"$f":"+C71","v":1.3366084909220311E-3},"MTD_1 (0-10,000)","CSERAP"]
["MTD (50,001-más)","$/kWh",{"$f":"+C72","v":1.3366084909220311E-3},"MTD_1 (0-10,000)","CSERAP"]
["MTH","$/kWh",{"$f":"+[6]Tablero!$H$532","v":1.3272616526372153E-3},"MTH Punta","CSERAP"]
["ATD","$/kWh",{"$f":"+[6]Tablero!$H$530","v":1.327261706003786E-3},"ATD","CSERAP"]
["ATH","$/kWh",{"$f":"+[6]Tablero!$H$527","v":1.327261706003786E-3},"ATH Punta","CSERAP"]
[]
["Cargo por Conexión y Reconexión"]
["CSERAP"]
["BTS","$/Cliente mes",{"$f":"+[6]Pliegos!$D$12","v":11.3081309384708},"BTS",0]
["BTD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$88","v":112.78557922437209},"BTD",0]
["BTH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$152","v":112.78755580553069},"BTH",0]
["MTD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$178","v":112.78935831342424},"MTD",0]
["MTH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$266","v":112.78853879069902},"MTH",0]
["ATD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$291","v":112.79168799578558},"ATD",0]
["ATH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$316","v":112.7913997095372},"ATH",0]
[]
["PREPAGO"]
["CD","$/kWh",{"$f":"+[6]Tablero!$B$568","v":4.7328987468762664E-2},"BTS Prep","CD",559]
["CCOMF","$/kWh",{"$f":"+[6]Tablero!$D$568","v":1.0688144357806868E-2},"BTS Prep","CCOMF",559]
["CCOMV","$/kWh",{"$f":"+[6]Tablero!$F$568","v":8.3643040397086699E-3},"BTS Prep","CCOMV",559]
["CSERAP","$/kWh",{"$f":"+[6]Tablero!$H$568","v":1.4399589116331269E-3},"BTS Prep","CSERAP",559]
["CONEXIÓN","$/Cliente mes",{"$f":"+[6]Pliegos!$D$341","v":11.308090862664768},"BTS Prepago",0]
[]
[]
[]
[]
[]
[null,{"$f":"+[4]Tablero!$D$523","v":"CCOMF"},{"$f":"+[4]Tablero!$F$523","v":"CCOMV"},{"$f":"+[4]Tablero!$B$523","v":"CD"},{"$f":"+[4]Tablero!$H$523","v":"CSERAP"},{"$f":"+[4]Tablero!$J$523","v":"CX"}]
["BTSH_1"]
["BTSH_1 Punta",{"$f":"+[6]Tablero!$E$558","v":3.0030993475421162},{"$f":"+[6]Tablero!$F$558","v":7.9522337257097835E-3},{"$f":"+[6]Tablero!$B$558","v":4.4890164491969309E-2},{"$f":"+[6]Tablero!$H$558","v":1.3791759621958701E-3},{"$f":"+[6]Tablero!$K$557","v":11.307320592075287},{"$f":"+[5]Tablero!$A557","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+B101","v":3.0030993475421162},7.9522337257097835E-3,4.4890164491969309E-2,1.3791759621958701E-3,{"$f":"+F101","v":11.307320592075287},{"$f":"+[5]Tablero!$A558","v":"BTSH_1 Fuera de Punta Medio"}]
["BTSH_1 Fuera de Punta Bajo",3.0030993475421162,7.9522337257097835E-3,4.4890164491969309E-2,1.3791759621958701E-3,{"$f":"+F102","v":11.307320592075287},{"$f":"+[5]Tablero!$A559","v":"BTSH_1 Fuera de Punta Bajo"}]

{"sheet":"Tarifa ABASTECIMIENTO 22-26","index":43,"n_rows":198,"n_cols":10,"rows_kept":198,"cut":false,"hidden":false,"merged":[[191,0,191,2]]}
["EDEMET"]
["CARGOS","Unidad","Jul-Dic/2023"]
[null,null,"Nuevo Régimen"]
["Pérdidas de Energía en Distribución"]
["CPERDEP"]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$X$541","v":8.736104455545823E-3},{"$f":"+[4]Tablero!$Y$541","v":0.10659080907041153}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$X$531","v":8.8135331471595746E-3},{"$f":"+[4]Tablero!$Y$531","v":0.15158711669772029}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$X$526","v":9.1946589390873509E-3},{"$f":"+[4]Tablero!$Y$526","v":0.21405516684396841}]
[]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$X$542","v":6.0086771613127024E-3},{"$f":"+[4]Tablero!$Y$542","v":0.10659080907041153}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$X$532","v":6.0265510438685744E-3},{"$f":"+[4]Tablero!$Y$532","v":0.15158711669772029}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$X$527","v":5.9729552564149052E-3},{"$f":"+[4]Tablero!$Y$527","v":0.21405516684396841}]
[]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$X$543","v":6.0086771613127024E-3},{"$f":"+[4]Tablero!$Y$543","v":0.10659080907041153}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$X$533","v":6.0265510438685744E-3},{"$f":"+[4]Tablero!$Y$533","v":0.15158711669772029}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$X$528","v":5.9729552564149052E-3},{"$f":"+[4]Tablero!$Y$528","v":0.21405516684396841}]
["CPERDESM"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$X$551","v":7.7605167351045739E-3},{"$f":"+[4]Tablero!$Y$551","v":0}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$X$552","v":7.7605167351045739E-3},{"$f":"+[4]Tablero!$Y$552","v":0}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$X$553","v":7.7605167351045739E-3},{"$f":"+[4]Tablero!$Y$553","v":0}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$X$545","v":6.7292514797719525E-3},{"$f":"+[4]Tablero!$Y$545","v":0.16977593598318089}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$X$546","v":6.7292514797719525E-3},{"$f":"+[4]Tablero!$Y$546","v":0.16977593598318089}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$X$547","v":6.7292514797719525E-3},{"$f":"+[4]Tablero!$Y$547","v":0.16977593598318089}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$X$548","v":6.7292514797719525E-3},{"$f":"+[4]Tablero!$Y$548","v":0.16977593598318089}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$X$535","v":6.7292516180586731E-3},{"$f":"+[4]Tablero!$Y$535","v":0.25705952805940235}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$X$535","v":6.7292516180586731E-3},{"$f":"+[4]Tablero!$Y$535","v":0.25705952805940235}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$X$535","v":6.7292516180586731E-3},{"$f":"+[4]Tablero!$Y$535","v":0.25705952805940235}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$X$535","v":6.7292516180586731E-3},{"$f":"+[4]Tablero!$Y$535","v":0.25705952805940235}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$X$529","v":6.7292516846947596E-3},{"$f":"+[4]Tablero!$Y$529","v":5.6053077235503367E-2}]
["Pérdidas de Potencia en Distribución"]
["CPERDP"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$V$551","v":0}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$V$552","v":0}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$V$553","v":0}]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$W$545","v":0}]
["BTD_2 (10,001-30,000)","$/kW mes",{"$f":"+[4]Tablero!$W$546","v":0}]
["BTD_3 (30,001-50,000)","$/kW mes",{"$f":"+[4]Tablero!$W$547","v":0}]
["BTD_4 (50,001-más)","$/kW mes",{"$f":"+[4]Tablero!$W$548","v":0}]
["BTH Punta","$/kW mes",{"$f":"+[4]Tablero!$W$541","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$W$535","v":0}]
["MTH Punta","$/kW mes",{"$f":"+[4]Tablero!$W$531","v":0}]
["ATD","$/kW mes",{"$f":"+[4]Tablero!$W$529","v":0}]
["ATH Punta","$/kW mes",{"$f":"+[4]Tablero!$W$526","v":0}]
["Alumbrado Público"]
["CCONAP"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$L$551","v":1.8533544397470166E-3}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$L$552","v":1.8533544397470166E-3}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$L$553","v":1.8533544397470166E-3}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$L$545","v":1.7410881215614337E-3}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$L$546","v":1.7410881215614337E-3}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$L$547","v":1.7410881215614337E-3}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$L$548","v":1.7410881215614337E-3}]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$L$541","v":1.7410856572745615E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$L$535","v":1.7410881573409504E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$L$535","v":1.7410881573409504E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$L$535","v":1.7410881573409504E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$L$535","v":1.7410881573409504E-3}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$L$531","v":1.7410881673715118E-3}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$L$529","v":1.7410881745819908E-3}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$L$526","v":1.7410881745819904E-3}]
["Transmisión"]
["CPT (energía)"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$R$551","v":1.2976048654146116E-2}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$R$552","v":1.2976048654146116E-2}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$R$553","v":1.2976048654146116E-2}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$R$545","v":4.3861319731893179E-3}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$R$546","v":4.3861319731893179E-3}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$R$547","v":4.3861319731893179E-3}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$R$548","v":4.3861319731893179E-3}]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$R$541","v":6.8535884807013996E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$R$535","v":4.2182814317885545E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$R$535","v":4.2182814317885545E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$R$535","v":4.2182814317885545E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$R$535","v":4.2182814317885545E-3}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$R$531","v":5.8405360723414405E-3}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$R$529","v":3.091325534118438E-2}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$R$526","v":1.7811236450279409E-3}]
["CPT (potencia)"]
["BTS"]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$S$545","v":1.2725911831832586}]
["BTD_2 (10,001-30,000)","$/kW mes",{"$f":"+[4]Tablero!$S$546","v":1.2725911831832586}]
["BTD_3 (30,001-50,000)","$/kW mes",{"$f":"+[4]Tablero!$S$547","v":1.2725911831832586}]
["BTD_4 (50,001-más)","$/kW mes",{"$f":"+[4]Tablero!$S$548","v":1.2725911831832586}]
["BTH Punta","$/kW mes",{"$f":"+[4]Tablero!$S$541","v":2.4198810806948265}]
["BTH Fuera de Punta Medio","$/kW mes",{"$f":"+[4]Tablero!$S$542","v":0.23652972969197553}]
["BTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[4]Tablero!$S$543","v":0.23652972969197553}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$S$535","v":1.8531062887326692}]
["MTH Punta","$/kW mes",{"$f":"+[4]Tablero!$S$531","v":2.9112283621992714}]
["MTH Fuera de Punta Medio","$/kW mes",{"$f":"+[4]Tablero!$S$532","v":0.30210860362445269}]
["MTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[4]Tablero!$S$533","v":0.30210860362445269}]
["ATH Punta","$/kW mes",{"$f":"+[4]Tablero!$S$526","v":6.23585275534177}]
["ATH Fuera de Punta Medio","$/kW mes",{"$f":"+[4]Tablero!$S$527","v":0.1875444437696773}]
["ATH Fuera de Punta Bajo","$/kW mes",{"$f":"+[4]Tablero!$S$528","v":0.1875444437696773}]
["ATD","$/kW mes",{"$f":"+[4]Tablero!$S$529","v":2.9612513337234034}]
["CPET"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$T$551","v":2.7728622536164552E-3}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$T$552","v":2.7728622536164552E-3}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$T$553","v":2.7728622536164552E-3}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$T$545","v":2.5964310502576645E-3}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$T$546","v":2.5964310502576645E-3}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$T$547","v":2.5964310502576645E-3}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$T$548","v":2.5964310502576645E-3}]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$T$541","v":2.5964273753426091E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$T$535","v":2.596431103614555E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$T$535","v":2.596431103614555E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$T$535","v":2.596431103614555E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$T$535","v":2.596431103614555E-3}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$T$531","v":2.5964311185728227E-3}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$T$529","v":2.5964311293255869E-3}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$T$526","v":2.5964311293255864E-3}]
["Generación"]
["CPGENGC"]
["BTD (0-10,000)"]
["BTD (10,001-30,000)"]
["BTD (30,001-50,000)"]
["BTD (50,001-más)"]
["BTH"]
["MTD (0-10,000)"]
["MTD (10,001-30,000)"]
["MTD (30,001-50,000)"]
["MTD (50,001-más)"]
["MTH"]
["ATD"]
["ATH"]
["CPOTGEN"]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$Q$545","v":1.421491833082789}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[4]Tablero!$Q$535","v":2.3318203242045983}]
["ATD","$/kW mes",{"$f":"+[4]Tablero!$Q$529","v":0.41957131602422615}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$P$529","v":2.4820065798146555E-2}]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$P$551","v":3.3461117457831202E-2}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$P$552","v":5.3633154190464272E-2}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$P$553","v":6.8493704992058674E-2}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$P$545","v":2.6318869291825694E-2}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$P$546","v":2.7745073957457414E-2}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$P$547","v":3.0465649243998597E-2}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$P$548","v":3.3162254704226637E-2}]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$P$541","v":1.8095590744394391E-3}]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$P$542","v":1.8095590744394391E-3}]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$P$543","v":1.8095590744394391E-3}]
["BTH Punta","$/kW mes",{"$f":"+[4]Tablero!$Q$541","v":0.1253561660452196}]
["BTH Fuera de Punta Medio","$/kW mes",{"$f":"+[4]Tablero!$Q$542","v":0}]
["BTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[4]Tablero!$Q$543","v":0}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$P$535","v":3.0078624452777425E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$P$535","v":3.0078624452777425E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$P$535","v":3.0078624452777425E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$P$535","v":3.0078624452777425E-2}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$P$531","v":1.2134251180903242E-3}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$P$532","v":1.2134251180903242E-3}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$P$533","v":1.2134251180903242E-3}]
["MTH Punta","$/kW mes",{"$f":"+[4]Tablero!$Q$531","v":0.11942856143527354}]
["MTH Fuera de Punta Medio","$/kW mes",{"$f":"+[4]Tablero!$Q$532","v":0}]
["MTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[4]Tablero!$Q$533","v":0}]
["ATH Punta","$/kW mes",{"$f":"+[4]Tablero!$Q$526","v":1.3893522646970164}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$P$526","v":1.652385302345324E-3}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$P$527","v":1.652385302345324E-3}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$P$528","v":1.652385302345324E-3}]
["CENEGENFP"]
["BTH Punta","$/kWh",{"$f":"+[4]Tablero!$N$541","v":0.18417060382341827}]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$N$542","v":9.2085301911709133E-2}]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$N$543","v":4.1856955414413241E-2}]
["MTH Punta","$/kWh",{"$f":"+[4]Tablero!$N$531","v":0.19070494236616653}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$N$532","v":9.9893065048944379E-2}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$N$533","v":4.5405938658611075E-2}]
["ATH Punta","$/kWh",{"$f":"+[4]Tablero!$N$526","v":0.14995064720869872}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[4]Tablero!$N$527","v":7.6718935781194708E-2}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[4]Tablero!$N$528","v":3.4872243536906683E-2}]
["CENEGEN SM"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[4]Tablero!$N$551","v":3.1168326474146968E-2}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[4]Tablero!$N$552","v":6.8570318243123332E-2}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[4]Tablero!$N$553","v":0.13714063648624666}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$N$545","v":7.1897060303513033E-2}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[4]Tablero!$N$546","v":7.5743490655204734E-2}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[4]Tablero!$N$547","v":8.3221505699304449E-2}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[4]Tablero!$N$548","v":9.0540119125225971E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$N$535","v":7.6575791315811922E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$N$535","v":7.6575791315811922E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$N$535","v":7.6575791315811922E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[4]Tablero!$N$535","v":7.6575791315811922E-2}]
["ATD","$/kWh",{"$f":"+[4]Tablero!$N$529","v":7.3360010779649584E-2}]
["PREPAGO"]
["CONAP","$/kWh",{"$f":"+[4]Tablero!$L$567","v":1.8402712672247802E-3}]
["CENEGEN","$/kWh",{"$f":"+[4]Tablero!$N$567","v":4.1588688979141052E-2}]
["CPOTGEN","$/kWh",{"$f":"+[4]Tablero!$P$567","v":4.7190843082005447E-2}]
["CPT","$/kWh",{"$f":"+[4]Tablero!$R$567","v":1.3163234357005279E-2}]
["CPET","$/kWh",{"$f":"+[4]Tablero!$T$567","v":2.8060644063924644E-3}]
["CPERDP","$/kWh",{"$f":"+[4]Tablero!$V$567","v":0}]
["CPERDE","$/kWh",{"$f":"+[4]Tablero!$X$567","v":7.852408044723428E-3}]
[]
[]
[]
[]
["BTSH",{"$f":"+[4]Tablero!$X$523","v":"CPERDE"},{"$f":"+[4]Tablero!$V$523","v":"CPERDP"},null,{"$f":"+[4]Tablero!$L$523","v":"CCONAP"},{"$f":"+[4]Tablero!$R$523","v":"CPT"},{"$f":"+[4]Tablero!$T$523","v":"CPET"},{"$f":"+[4]Tablero!$N$523","v":"CENEGEN"},{"$f":"+[4]Tablero!$P$523","v":"CPOTGEN"}]
["BTSH_1 Punta",{"$f":"+[4]Tablero!X557","v":7.6528750251253679E-3},{"$f":"+[4]Tablero!V557","v":0},null,{"$f":"+[4]Tablero!L557","v":1.7846528264014033E-3},{"$f":"+[4]Tablero!R557","v":1.2434547783297471E-2},{"$f":"+[4]Tablero!T557","v":2.6470879281268169E-3},{"$f":"+[4]Tablero!N557","v":0.23417644562021456},{"$f":"+[4]Tablero!P557","v":4.4579733663952119E-2},{"$f":"+[4]Tablero!A557","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+[4]Tablero!X558","v":7.6528750251253679E-3},{"$f":"+[4]Tablero!V558","v":0},null,{"$f":"+[4]Tablero!L558","v":1.7846528264014033E-3},{"$f":"+[4]Tablero!R558","v":1.2434547783297471E-2},{"$f":"+[4]Tablero!T558","v":2.6470879281268169E-3},{"$f":"+[4]Tablero!N558","v":3.9440243472878243E-2},{"$f":"+[4]Tablero!P558","v":4.4579733663952119E-2},{"$f":"+[4]Tablero!A558","v":"BTSH_1 Fuera de Punta Medio"}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+[4]Tablero!X559","v":7.6528750251253679E-3},{"$f":"+[4]Tablero!V559","v":0},null,{"$f":"+[4]Tablero!L559","v":1.7846528264014033E-3},{"$f":"+[4]Tablero!R559","v":1.2434547783297471E-2},{"$f":"+[4]Tablero!T559","v":2.6470879281268169E-3},{"$f":"+[4]Tablero!N559","v":1.2325076085274451E-3},{"$f":"+[4]Tablero!P559","v":4.4579733663952119E-2},{"$f":"+[4]Tablero!A559","v":"BTSH_1 Fuera de Punta Bajo"}]

{"sheet":"811-Clientes (BTS-POR RANGO)","index":44,"n_rows":228,"n_cols":13,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["CANTIDAD DE CLIENTES "]
["TIPO CLIENTE TARIFA BTS",null,null,null,"SEMESTRE","p-3",null,null,null,null,null,"p-2"]
["EDEMET"]
["Tarifas","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Baja Tensión"]
["Simple (Igual o Menor de 15 kW)"]
[null,{"$f":"+SUM(B8:B43)","v":532090},532324,536780,536060,538844,538455,539567,542628,543351,543872,545006,545024]
["       1-25",{"$f":"+B45+B82+B119+B156+B193","v":64317},{"$f":"+C45+C82+C119+C156+C193","v":64882},64226,63795,63743,65371,{"$f":"+H45+H82+H119+H156+H193","v":66571},{"$f":"+I45+I82+I119+I156+I193","v":67711},67866,67829,67360,67459]
["       26-50",{"$f":"+B46+B83+B120+B157+B194","v":24940},25742,23730,23806,24159,25787,26139,26047,26208,26345,26454,26932]
["       51-75",32479,34376,31942,31612,31081,33200,33386,33525,33730,33972,33892,34688]
["       76-100",38049,39596,38263,37538,37083,38519,38951,38618,38911,39000,39664,40023]
["      101-125",38798,40238,39163,38343,37706,38221,38898,39120,39376,39561,40149,40289]
["      126-150",36790,37650,37165,36831,36261,37231,37610,37309,37493,37692,38484,38400]
["      151-175",33572,34162,34290,33353,33550,34048,34463,34146,34302,34616,35648,34794]
["      176-200",30099,30047,30547,30072,30187,30649,31406,30744,30924,30844,31514,31417]
["      201-225",26791,26993,26990,26056,26787,27276,27740,27423,27361,27774,28013,27390]
["      226-250",23803,23532,23739,23349,24166,24356,24579,24497,24468,24025,24472,24543]
["      251-275",20680,20309,20808,20197,20995,21170,21202,21407,21037,21034,21319,20881]
["      276-300",17505,16787,17797,17650,18600,17754,17958,18192,18074,18020,17929,17706]
["      301-325",14408,13526,14741,14858,15215,14495,14323,14475,14212,14249,14034,14057]
["      326-350",11840,11026,11921,12270,12482,11722,11603,11858,11776,11824,11556,11501]
["      351-375",9841,9401,9945,10263,10405,10225,9989,10022,9900,10071,9944,9799]
["      376-400",8472,8259,8657,8918,9180,8775,8698,8723,8681,8606,8522,8488]
["      401-425",7421,7195,7524,8003,8041,7640,7616,7705,7694,7506,7526,7480]
["      426-450",{"$f":"+B62+B99+B136+B173+B210","v":6820},6566,7004,7056,7192,6911,6740,6948,6740,6787,6712,6827]
["      451-475",5834,5825,6012,6220,6384,5972,5927,5967,5950,6055,5894,5906]
["      476-500",5345,5151,5594,5620,5881,5595,5396,5525,5491,5462,5297,5362]
["      501-525",4820,4560,4951,5184,5292,4955,4795,4892,4980,4883,4861,4770]
["      526-550",4396,4261,4498,4775,4748,4561,4468,4450,4574,4548,4567,4468]
["      551-575",4016,4032,4199,4345,4336,4141,4078,4167,4283,4042,3937,4105]
["      576-600",3654,3689,3986,3967,4211,3932,3744,3881,3801,3728,3765,3798]
["      601-625",3441,3193,3463,3615,3802,3551,3392,3479,3436,3476,3360,3370]
["      626-650",3214,2979,3292,3361,3503,3244,3130,3241,3309,3236,3082,3160]
["      651-675",2916,2847,3004,3179,3257,2973,2838,2979,2796,2820,2710,2778]
["      676-700",2665,2449,2795,2966,2975,2687,2577,2705,2701,2653,2512,2612]
["      701-725",2427,2341,2563,2739,2579,2384,2282,2437,2442,2375,2361,2280]
["      726-750",2133,2038,2222,2510,2372,2075,1948,2035,2180,2098,2068,2044]
["      751-1000",14326,13098,14337,15471,15039,13360,12494,13140,13014,13113,12605,13177]
["     1001-1500",12202,11639,12299,12714,12404,11492,11008,11233,11349,11369,10931,11042]
["     1501-2000",5279,5169,5649,5741,5626,5166,4998,5178,5136,5180,5018,4904]
["     2001-2500",{"$f":"+B78+B115+B152+B189+B226","v":2894},2856,3112,3181,3117,2935,2767,2855,2962,2844,2844,2848]
["     2501-3000",1824,1883,1880,1876,1925,1861,1771,1870,1880,1916,1791,1783]
["     3001-más",4079,4027,4472,4626,4560,4221,4082,4124,4314,4319,4211,3943]
["Regulares",{"$f":"+SUM(B45:B80)","v":417992},418063,421775,421078,423132,422559,423268,425578,426038,426323,426972,426951]
["       1-25",{"$f":"57001+2","v":57003},57495,57050,56687,56655,57955,58898,59836,60056,60007,59605,59781]
["       26-50",20503,21154,19665,19828,19959,21199,21402,21379,21529,21668,21893,22038]
["       51-75",25908,27394,25576,25290,24825,26280,26532,26659,26812,26886,26805,27622]
["       76-100",29927,30958,30003,29401,29032,30079,30423,30106,30322,30464,31133,31187]
["      101-125",30303,31310,30598,29922,29321,29646,30078,30440,30579,30663,31110,31309]
["      126-150",28679,29119,28744,28629,28165,28729,29062,28946,29099,29114,29745,29616]
["      151-175",25980,26334,26418,25726,25959,26266,26465,26102,26276,26564,27250,26663]
["      176-200",22902,22790,23272,22937,23149,23342,23931,23412,23466,23466,24028,23904]
["      201-225",20181,20349,20384,19625,20187,20625,21014,20699,20621,20883,20980,20550]
["      226-250",17884,17438,17706,17453,18096,18198,18311,18204,18274,17867,18188,18260]
["      251-275",15293,14940,15331,14943,15577,15752,15700,15929,15529,15465,15642,15353]
["      276-300",12832,12356,13068,12886,13706,13065,13242,13427,13170,13163,13031,12890]
["      301-325",10510,9859,10756,10863,11198,10644,10470,10549,10295,10326,10207,10193]
["      326-350",8514,8024,8642,9010,9107,8462,8303,8631,8480,8617,8241,8244]
["      351-375",7155,6785,7197,7523,7586,7413,7232,7295,7168,7262,7094,7002]
["      376-400",6090,5952,6303,6471,6610,6394,6306,6319,6338,6192,6176,6085]
["      401-425",5441,5228,5468,5816,5828,5591,5543,5564,5532,5409,5421,5395]
["      426-450",5006,4888,5155,5171,5334,5077,4885,5049,4940,5016,4910,5024]
["      451-475",4292,4186,4378,4518,4696,4447,4331,4295,4351,4427,4265,4304]
["      476-500",3897,3772,4115,4110,4271,4081,3939,4012,4011,3974,3849,3896]
["      501-525",3544,3350,3634,3855,3889,3608,3538,3646,3634,3558,3609,3527]
["      526-550",3242,3155,3291,3511,3516,3327,3267,3242,3371,3330,3390,3262]
["      551-575",2977,2991,3169,3158,3184,3057,3016,3145,3137,2998,2902,3075]
["      576-600",2719,2793,2977,2935,3151,2861,2797,2871,2838,2793,2826,2872]
["      601-625",2532,2376,2573,2636,2813,2640,2509,2556,2542,2587,2466,2499]
["      626-650",2404,2251,2441,2509,2584,2388,2346,2391,2464,2429,2337,2340]
["      651-675",2175,2133,2232,2374,2351,2218,2126,2211,2100,2121,2059,2105]
["      676-700",2015,1899,2102,2214,2181,2091,1988,2071,2094,2010,1888,2020]
["      701-725",1855,1784,1951,2063,1955,1823,1783,1860,1847,1836,1802,1718]
["      726-750",1618,1569,1670,1880,1797,1617,1556,1576,1667,1608,1596,1574]
["      751-1000",11362,10525,11460,12134,11835,10664,10110,10531,10475,10554,10215,10714]
["     1001-1500",10348,9974,10414,10738,10526,9829,9467,9583,9704,9773,9375,9359]
["     1501-2000",4654,4674,5098,5142,5052,4662,4530,4665,4652,4712,4566,4454]
["     2001-2500",2657,2628,2874,2935,2871,2718,2569,2659,2755,2637,2648,2645]
["     2501-3000",1700,1789,1791,1774,1809,1761,1676,1763,1770,1804,1680,1680]
["     3001-más",3890,3841,4269,4411,4357,4050,3923,3955,4140,4140,4040,3791]
["Agricultura",{"$f":"+SUM(B82:B117)","v":349},358,362,358,337,320,320,311,322,316,310,310]
["       1-25",20,19,22,25,18,24,19,24,23,27,23,19]
["       26-50",1,2,1,0,3,0,3,3,4,1,1,1]
["       51-75",4,5,1,3,3,3,3,3,1,3,4,1]
["       76-100",2,3,2,3,0,0,1,2,4,0,0,0]
["      101-125",10,16,15,13,13,14,20,9,15,8,13,8]
["      126-150",16,11,17,8,17,14,14,5,14,19,11,14]
["      151-175",14,16,9,10,19,7,12,19,11,12,13,15]
["      176-200",14,7,11,13,9,10,8,10,11,8,12,10]
["      201-225",7,14,14,13,16,14,7,8,14,6,5,11]
["      226-250",13,13,15,12,13,9,11,12,9,11,7,9]
["      251-275",6,8,5,16,10,6,4,4,6,10,12,2]
["      276-300",6,8,7,5,7,8,5,1,6,7,5,7]
["      301-325",7,6,5,12,12,6,6,5,9,10,2,12]
["      326-350",4,10,10,6,4,6,3,7,5,5,2,11]
["      351-375",13,4,6,8,0,4,5,8,9,9,12,6]
["      376-400",9,6,10,6,5,3,11,9,7,10,9,6]
["      401-425",6,8,6,6,7,5,1,9,8,4,5,4]
["      426-450",3,5,12,6,6,6,7,3,3,1,5,3]
["      451-475",3,8,4,8,4,3,5,8,3,2,2,8]
["      476-500",11,8,11,7,6,6,4,4,5,8,6,8]
["      501-525",10,4,5,5,8,7,7,4,5,4,8,5]
["      526-550",2,3,2,3,1,6,3,3,7,4,7,3]
["      551-575",6,6,5,4,2,5,6,2,3,3,3,3]
["      576-600",5,9,7,3,4,3,3,1,4,4,1,2]
["      601-625",7,3,2,1,4,2,2,3,1,3,3,3]
["      626-650",1,2,5,6,3,7,5,5,5,1,1,2]
["      651-675",1,2,6,2,3,2,5,5,6,7,6,2]
["      676-700",4,6,1,7,2,3,4,5,3,6,3,4]
["      701-725",1,5,2,3,6,3,1,4,4,3,12,8]
["      726-750",7,1,3,4,1,5,4,2,1,4,3,5]
["      751-1000",44,33,37,34,38,38,37,33,26,31,17,31]
["     1001-1500",37,47,57,47,40,38,35,34,34,35,45,31]
["     1501-2000",20,22,21,19,14,28,13,28,21,17,13,15]
["     2001-2500",10,7,7,10,9,10,16,7,7,6,11,9]
["     2501-3000",9,7,3,7,2,4,10,9,7,10,8,13]
["     3001-más",16,24,16,23,28,11,20,13,21,17,20,19]
["Jubilados",{"$f":"+SUM(B119:B154)","v":113076},113206,113940,113913,114649,114817,115208,115965,116197,116417,116885,116915]
["       1-25",7290,7360,7147,7075,7066,7384,7649,7845,7780,7789,7727,7654]
["       26-50",4421,4573,4047,3966,4186,4570,4708,4646,4655,4652,4544,4872]
["       51-75",6545,6950,6334,6287,6228,6886,6819,6830,6881,7050,7048,7027]
["       76-100",8078,8596,8235,8097,8018,8406,8494,8476,8550,8500,8482,8791]
["      101-125",8438,8865,8501,8368,8333,8519,8750,8627,8735,8838,8977,8926]
["      126-150",8050,8459,8351,8141,8023,8421,8464,8291,8313,8489,8660,8701]
["      151-175",7516,7765,7794,7556,7509,7706,7923,7964,7953,7973,8316,8039]
["      176-200",7133,7189,7218,7070,6975,7240,7397,7267,7380,7306,7401,7432]
["      201-225",6562,6586,6542,6381,6539,6584,6675,6655,6662,6822,6946,6762]
["      226-250",5869,6036,5975,5838,6012,6095,6208,6222,6141,6102,6226,6227]
["      251-275",5341,5326,5433,5204,5362,5377,5457,5426,5445,5506,5624,5479]
["      276-300",4631,4388,4688,4719,4861,4647,4669,4721,4859,4807,4856,4768]
["      301-325",3865,3623,3948,3952,3973,3810,3813,3898,3876,3881,3793,3818]
["      326-350",3294,2966,3246,3229,3333,3229,3268,3184,3265,3185,3280,3225]
["      351-375",2656,2600,2719,2705,2795,2786,2730,2701,2704,2773,2811,2765]
["      376-400",2357,2281,2329,2420,2546,2349,2361,2376,2319,2382,2316,2367]
["      401-425",1960,1933,2029,2168,2189,2030,2052,2117,2133,2075,2083,2058]
["      426-450",1793,1659,1824,1861,1832,1810,1837,1879,1784,1754,1786,1780]
["      451-475",1526,1618,1614,1680,1670,1513,1575,1653,1589,1612,1610,1583]
["      476-500",1424,1368,1454,1495,1591,1494,1441,1496,1464,1467,1427,1443]
["      501-525",1255,1194,1302,1311,1383,1329,1243,1230,1323,1309,1231,1226]
["      526-550",1146,1097,1196,1250,1220,1219,1192,1197,1185,1198,1162,1193]
["      551-575",1024,1031,1021,1179,1142,1072,1045,1011,1136,1033,1017,1017]
["      576-600",926,875,995,1027,1048,1062,934,995,953,922,933,916]
["      601-625",898,810,883,970,980,902,872,916,882,879,885,867]
["      626-650",807,718,841,840,911,842,775,839,838,797,742,810]
["      651-675",733,709,763,800,893,749,699,754,682,685,638,666]
["      676-700",640,539,689,734,784,587,579,627,598,635,616,581]
["      701-725",566,546,601,666,616,553,496,571,583,534,542,550]
["      726-750",502,466,545,623,566,448,388,453,510,483,466,461]
["      751-1000",2903,2527,2822,3278,3148,2644,2337,2562,2499,2513,2362,2418]
["     1001-1500",1809,1611,1822,1923,1833,1618,1501,1611,1603,1552,1501,1643]
["     1501-2000",604,473,529,577,558,474,451,482,462,449,438,433]
["     2001-2500",226,220,230,236,237,206,182,189,199,201,185,194]
["     2501-3000",115,87,86,95,114,96,85,98,103,102,103,90]
["     3001-más",173,162,187,192,175,160,139,156,153,162,151,133]
["Partidos Políticos",{"$f":"+SUM(B156:B191)","v":14},14,15,15,15,15,15,14,14,13,13,12]
["       1-25",2,2,3,4,3,4,3,3,4,3,3,3]
["       26-50",0,0,0,0,0,0,0,0,0,0,1,0]
["       51-75",0,0,0,0,0,0,1,1,0,0,0,0]
["       76-100",0,0,0,0,0,0,0,0,0,0,0,0]
["      101-125",0,0,0,0,0,0,1,1,0,0,0,0]
["      126-150",0,0,1,0,1,0,0,0,0,0,1,0]
["      151-175",0,0,0,0,0,0,0,1,0,0,0,0]
["      176-200",0,1,1,0,0,1,1,0,0,0,0,0]
["      201-225",0,0,0,1,1,2,0,0,2,1,0,0]
["      226-250",0,1,1,0,0,1,0,0,0,0,0,0]
["      251-275",3,0,0,0,0,0,1,1,1,2,0,0]
["      276-300",1,1,1,0,1,0,0,0,0,0,1,1]
["      301-325",1,0,0,0,0,0,0,0,0,0,1,0]
["      326-350",0,1,0,1,0,0,3,2,1,0,1,2]
["      351-375",0,0,1,0,1,0,0,0,0,0,1,0]
["      376-400",1,1,0,1,0,1,0,0,0,0,1,0]
["      401-425",2,1,1,0,0,0,0,0,0,0,0,0]
["      426-450",1,0,1,0,1,0,0,0,0,1,0,1]
["      451-475",1,0,1,0,0,0,1,1,0,0,0,1]
["      476-500",0,0,0,1,0,2,0,0,1,0,0,1]
["      501-525",0,0,0,0,1,1,1,1,2,1,0,0]
["      526-550",0,1,0,0,2,0,0,0,1,2,0,1]
["      551-575",1,0,0,0,0,1,0,1,0,0,2,1]
["      576-600",0,1,1,0,1,0,0,0,0,0,1,0]
["      601-625",0,0,1,1,1,0,2,0,0,1,0,0]
["      626-650",0,1,0,0,0,0,0,0,0,0,0,0]
["      651-675",1,0,1,0,0,0,1,1,0,1,0,0]
["      676-700",0,1,0,0,0,0,0,0,0,0,0,1]
["      701-725",0,1,0,2,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,1,0,0,0,0,0,0,0,0]
["      751-1000",0,1,1,2,2,2,0,1,2,0,0,0]
["     1001-1500",0,0,0,1,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,1,0,0]
["     2001-2500",0,0,0,0,0,0,0,0,0,0,0,0]
["     2501-3000",0,0,0,0,0,0,0,0,0,0,0,0]
["     3001-más",0,0,0,0,0,0,0,0,0,0,0,0]
["Discapacitados",{"$f":"+SUM(B193:B228)","v":659},683,688,696,711,744,756,760,780,803,826,836]
["       1-25",2,6,4,4,1,4,2,3,3,3,2,2]
["       26-50",15,13,17,12,11,18,26,19,20,24,15,21]
["       51-75",22,27,31,32,25,31,31,32,36,33,35,38]
["       76-100",42,39,23,37,33,34,33,34,35,36,49,45]
["      101-125",47,47,49,40,39,42,49,43,47,52,49,46]
["      126-150",45,61,52,53,55,67,70,67,67,70,67,69]
["      151-175",62,47,69,61,63,69,63,60,62,67,69,77]
["      176-200",50,60,45,52,54,56,69,55,67,64,73,71]
["      201-225",41,44,50,36,44,51,44,61,62,62,82,67]
["      226-250",37,44,42,46,45,53,49,59,44,45,51,47]
["      251-275",37,35,39,34,46,35,40,47,56,51,41,47]
["      276-300",35,34,33,40,25,34,42,43,39,43,36,40]
["      301-325",25,38,32,31,32,35,34,23,32,32,31,34]
["      326-350",28,25,23,24,38,25,26,34,25,17,32,19]
["      351-375",17,12,22,27,23,22,22,18,19,27,26,26]
["      376-400",15,19,15,20,19,28,20,19,17,22,20,30]
["      401-425",12,25,20,13,17,14,20,15,21,18,17,23]
["      426-450",17,14,12,18,19,18,11,17,13,15,11,19]
["      451-475",12,13,15,14,14,9,15,10,7,14,17,10]
["      476-500",13,3,14,7,13,12,12,13,10,13,15,14]
["      501-525",11,12,10,13,11,10,6,11,16,11,13,12]
["      526-550",6,5,9,11,9,9,6,8,10,14,8,9]
["      551-575",8,4,4,4,8,6,11,8,7,8,13,9]
["      576-600",4,11,6,2,7,6,10,14,6,9,4,8]
["      601-625",4,4,4,7,4,7,7,4,11,6,6,1]
["      626-650",2,7,5,6,5,7,4,6,2,9,2,8]
["      651-675",6,3,2,3,10,4,7,8,8,6,7,5]
["      676-700",6,4,3,11,8,6,6,2,6,2,5,6]
["      701-725",5,5,9,5,2,5,2,2,8,2,5,4]
["      726-750",6,2,4,2,8,5,0,4,2,3,3,4]
["      751-1000",17,12,17,23,16,12,10,13,12,15,11,14]
["     1001-1500",8,7,6,5,5,7,5,5,8,9,10,9]
["     1501-2000",1,0,1,3,2,2,4,3,1,1,1,2]
["     2001-2500",1,1,1,0,0,1,0,0,1,0,0,0]
["     2501-3000",0,0,0,0,0,0,0,0,0,0,0,0]
["     3001-más",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"811-Energía (BTS-POR RANGO)","index":45,"n_rows":228,"n_cols":13,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["CANTIDAD DE ENERGÍA "]
["TIPO CLIENTE TARIFA BTS",null,null,null,"SEMESTRE","p-3",null,null,null,null,null,"p-2"]
["EDEMET"]
["Tarifas","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Baja Tensión"]
["Simple (Igual o Menor de 15 kW)"]
["TOTAL",{"$f":"+SUM(B8:B43)","v":163098945},159172823,169119481,170608119,171305248,163555024,{"$f":"+SUM(H8:H43)","v":160393640},161865532,164300237,163400298,160563421,160459521]
["       1-25",{"$f":"+B45+B82+B119+B156+B193","v":329226},{"$f":"+C45+C82+C119+C156+C193","v":334350},325032,321453,325110,329976,{"$f":"+H45+H82+H119+H156+H193","v":337775},{"$f":"+I45+I82+I119+I156+I193","v":340494},345161,349863,353790,351924]
["       26-50",{"$f":"+B46+B83+B120+B157+B194","v":959122},988445,901861,907897,926940,987912,{"$f":"+H46+H83+H120+H157+H194","v":1001820},999313,1004079,1012710,1012281,1032126]
["       51-75",{"$f":"+B47+B84+B121+B158+B195","v":2053307},2174258,2014603,1998523,1963421,2100819,{"$f":"+H47+H84+H121+H158+H195","v":2108668},2120711,2130977,2148565,2139997,2192433]
["       76-100",{"$f":"+B48+B85+B122+B159+B196","v":3348067},3470906,3351107,3293085,3256058,3381344,{"$f":"+H48+H85+H122+H159+H196","v":3422513},3394469,3417668,3428121,3482820,3516120]
["      101-125",{"$f":"+B49+B86+B123+B160+B197","v":4375586},4535241,4414586,4317871,4251168,4310293,{"$f":"+H49+H86+H123+H160+H197","v":4384793},4410765,4438894,4462340,4527533,4541824]
["      126-150",{"$f":"+B50+B87+B124+B161+B198","v":5063868},5178550,5111757,5071295,4991047,5120643,{"$f":"+H50+H87+H124+H161+H198","v":5178933},5139117,5161890,5191452,5298047,5290063]
["      151-175",{"$f":"+B51+B88+B125+B162+B199","v":5457321},5552667,5566004,5420980,5455116,5539644,{"$f":"+H51+H88+H125+H162+H199","v":5601295},5552682,5575582,5629450,5793618,5656144]
["      176-200",{"$f":"+B52+B89+B126+B163+B200","v":5645580},5629970,5716746,5634505,5657440,5745698,{"$f":"+H52+H89+H126+H163+H200","v":5886253},5768844,5800018,5785796,5909911,5889406]
["      201-225",{"$f":"+B53+B90+B127+B164+B201","v":5695055},5731152,5733828,5531196,5692457,5794771,{"$f":"+H53+H90+H127+H164+H201","v":5892902},5828053,5814691,5902243,5951803,5820583]
["      226-250",{"$f":"+B54+B91+B128+B165+B202","v":5654080},5587194,5634117,5546488,5744656,5786497,{"$f":"+H54+H91+H128+H165+H202","v":5834741},5815631,5808207,5703068,5809926,5829750]
["      251-275",{"$f":"+B55+B92+B129+B166+B203","v":5424218},5320946,5450295,5295570,5502335,5547614,{"$f":"+H55+H92+H129+H166+H203","v":5550473},5612410,5515584,5516599,5586692,5477468]
["      276-300",{"$f":"+B56+B93+B130+B167+B204","v":5017620},4808042,5098797,5066451,5335300,5088358,{"$f":"+H56+H93+H130+H167+H204","v":5145439},5217550,5184030,5168323,5142274,5072869]
["      301-325",{"$f":"+B57+B94+B131+B168+B205","v":4495689},4219137,4587953,4634279,4748535,4517332,{"$f":"+H57+H94+H131+H168+H205","v":4460018},4516300,4443051,4445523,4376857,4387474]
["      326-350",{"$f":"+B58+B95+B132+B169+B206","v":3988943},3717045,4013129,4133071,4208782,3951272,{"$f":"+H58+H95+H132+H169+H206","v":3907162},3997473,3967356,3988786,3889393,3878551]
["      351-375",{"$f":"+B59+B96+B133+B170+B207","v":3565041},3404902,3594399,3714278,3762175,3702238,{"$f":"+H59+H96+H133+H170+H207","v":3615148},3626472,3583806,3646155,3597747,3549530]
["      376-400",{"$f":"+B60+B97+B134+B171+B208","v":3274748},3188821,3341142,3448268,3544717,3391461,{"$f":"+H60+H97+H134+H171+H208","v":3357806},3372723,3357100,3327847,3300682,3284390]
["      401-425",{"$f":"+B61+B98+B135+B172+B209","v":3057791},2959966,3090470,3296143,3310969,3140773,{"$f":"+H61+H98+H135+H172+H209","v":3132482},3172994,3173869,3091716,3099231,3078663]
["      426-450",{"$f":"+B62+B99+B136+B173+B210","v":2979770},2864835,3063642,3084450,3139599,3021765,{"$f":"+H62+H99+H136+H173+H210","v":2944837},3033243,2944107,2966051,2934250,2984065]
["      451-475",{"$f":"+B63+B100+B137+B174+B211","v":2694172},2687376,2776895,2870599,2944952,2759490,{"$f":"+H63+H100+H137+H174+H211","v":2739236},2756629,2747787,2792225,2723650,2726155]
["      476-500",{"$f":"+B64+B101+B138+B175+B212","v":2593467},2497204,2711394,2722714,2858953,2715286,{"$f":"+H64+H101+H138+H175+H212","v":2618798},2685484,2670471,2657188,2579366,2609723]
["      501-525",{"$f":"+B65+B102+B139+B176+B213","v":2464476},2332571,2533179,2649256,2709619,2531294,{"$f":"+H65+H102+H139+H176+H213","v":2448071},2503080,2543981,2498914,2486885,2442512]
["      526-550",{"$f":"+B66+B103+B140+B177+B214","v":2360252},2289979,2419442,2568331,2546084,2446810,{"$f":"+H66+H103+H140+H177+H214","v":2395825},2391418,2454653,2444220,2451287,2398320]
["      551-575",{"$f":"+B67+B104+B141+B178+B215","v":2253364},2266071,2357858,2439549,2436712,2323045,{"$f":"+H67+H104+H141+H178+H215","v":2289660},2337282,2410945,2272796,2210509,2308016]
["      576-600",{"$f":"+B68+B105+B142+B179+B216","v":2127255},2158096,2336958,2322095,2469336,2293472,{"$f":"+H68+H105+H142+H179+H216","v":2190000},2271503,2222940,2191887,2207627,2225416]
["      601-625",{"$f":"+B69+B106+B143+B180+B217","v":2100880},1952713,2119406,2207029,2324925,2168538,{"$f":"+H69+H106+H143+H180+H217","v":2073608},2121757,2099024,2126183,2055315,2059153]
["      626-650",{"$f":"+B70+B107+B144+B181+B218","v":2041873},1900614,2092224,2140143,2234402,2064646,{"$f":"+H70+H107+H144+H181+H218","v":1993450},2056683,2108123,2060277,1961375,2010964]
["      651-675",{"$f":"+B71+B108+B145+B182+B219","v":1928596},1881579,1982414,2103818,2157630,1966712,{"$f":"+H71+H108+H145+H182+H219","v":1873211},1970940,1850366,1862303,1792616,1836365]
["      676-700",{"$f":"+B72+B109+B146+B183+B220","v":1822911},1677928,1919425,2035914,2037254,1841726,{"$f":"+H72+H109+H146+H183+H220","v":1765996},1851881,1854341,1817849,1721165,1790270]
["      701-725",{"$f":"+B73+B110+B147+B184+B221","v":1723930},1663311,1823662,1949545,1833132,1699027,{"$f":"+H73+H110+H147+H184+H221","v":1620901},1729302,1733080,1688691,1678278,1624149]
["      726-750",{"$f":"+B74+B111+B148+B185+B222","v":1571254},1499031,1633527,1848253,1747282,1529256,{"$f":"+H74+H111+H148+H185+H222","v":1435267},1494733,1605280,1548385,1520787,1506654]
["      751-1000",{"$f":"+B75+B112+B149+B186+B223","v":12247247},11171488,12216439,13155759,12811614,11353443,{"$f":"+H75+H112+H149+H186+H223","v":10638872},11189129,11100497,11178076,10788125,11269220]
["     1001-1500",{"$f":"+B76+B113+B150+B187+B224","v":14720662},14028778,14845751,15318918,14970147,13837302,{"$f":"+H76+H113+H150+H187+H224","v":13312350},13540864,13697526,13720228,13189325,13293356]
["     1501-2000",{"$f":"+B77+B114+B151+B188+B225","v":9033194},8875697,9694087,9832849,9621986,8847756,{"$f":"+H77+H114+H151+H188+H225","v":8575328},8880947,8814522,8914393,8621526,8420737]
["     2001-2500",{"$f":"+B78+B115+B152+B189+B226","v":6418536},6320068,6911559,7083803,6941186,6515036,{"$f":"+H78+H115+H152+H189+H226","v":6144690},6338327,6571059,6310129,6324820,6342856]
["     2501-3000",{"$f":"+B79+B116+B153+B190+B227","v":4960201},5120222,5075695,5077577,5218718,5029446,{"$f":"+H79+H116+H153+H190+H227","v":4782670},5078612,5123931,5204100,4861582,4837629]
["     3001-más",{"$f":"+B80+B117+B154+B191+B228","v":19651643},19183670,22660098,21566164,21625491,20174329,{"$f":"+H80+H117+H154+H191+H228","v":19732649},18747717,21025641,20347846,19182331,18924643]
["Regulares",{"$f":"+SUM(B45:B80)","v":131730058},128873809,137180644,137844563,138379870,132297247,130082833,130656537,133108373,132548177,129775815,129621184]
["       1-25",286311,289430,282123,279377,282130,284623,291593,293339,297642,302060,304611,305068]
["       26-50",786237,810282,745861,754636,763650,809022,816962,817425,821944,830304,835657,841780]
["       51-75",1636858,1730415,1613215,1597347,1566918,1660716,1674090,1685190,1692058,1697925,1690175,1745080]
["       76-100",2633468,2713434,2626258,2577449,2548235,2640022,2671338,2644047,2661667,2675934,2733159,2738621]
["      101-125",3417988,3527966,3449599,3370227,3305234,3342865,3388186,3430917,3445036,3457894,3507527,3528214]
["      126-150",3947269,4003485,3951981,3942777,3875096,3948907,4000778,3986916,4006299,4009098,4093940,4079789]
["      151-175",4222649,4280347,4285958,4180085,4220440,4272717,4300043,4244543,4270789,4318035,4427028,4332503]
["      176-200",4295115,4268396,4355640,4294437,4338348,4373248,4484134,4391549,4402098,4400728,4504144,4481126]
["      201-225",4289967,4320547,4329592,4162788,4288880,4380846,4463868,4397340,4380959,4437421,4454920,4364036]
["      226-250",{"$f":"4248500-240","v":4248260},4139707,4201169,4145501,4302147,4322231,4346269,4321866,4337216,4239846,4317653,4336207]
["      251-275",4009571,3909783,4011581,3916025,4078812,4125974,4106337,4174071,4069867,4054034,4095784,4025983]
["      276-300",3677517,3537059,3742212,3699300,3928894,3743972,3791832,3850622,3775447,3773633,3734183,3691396]
["      301-325",3279541,3075903,3345363,3391056,3492695,3318144,3257595,3290483,3219047,3220377,3181876,3181623]
["      326-350",2866200,2704899,2909225,3035953,3069808,2851759,2794305,2908798,2856240,2907338,2771961,2778210]
["      351-375",2590876,2456110,2602058,2720529,2741472,2682920,2614295,2640936,2594378,2628943,2565838,2534981]
["      376-400",2352985,2295899,2430584,2501044,2549217,2470739,2433787,2442273,2451391,2393220,2390393,2352798]
["      401-425",2242337,2149993,2245190,2393451,2399742,2296909,2278115,2291446,2281905,2228865,2231477,2219838]
["      426-450",2186722,2131826,2254299,2259104,2329234,2218925,2133062,2203055,2155938,2192318,2147528,2195501]
["      451-475",1981955,1931033,2021627,2082797,2163392,2054910,2002948,1984446,2008795,2039594,1970081,1986833]
["      476-500",1890902,1828867,1992372,1990408,2075568,1979180,1911845,1948440,1949744,1932439,1873251,1897755]
["      501-525",1811368,1712959,1859200,1972163,1989737,1843008,1806621,1866358,1855770,1823426,1844925,1805815]
["      526-550",1739365,1695699,1770637,1888613,1883875,1783693,1750829,1744424,1807014,1787477,1819759,1750755]
["      551-575",1670483,1680841,1780100,1771381,1787587,1715089,1691936,1762831,1766265,1685113,1628716,1731383]
["      576-600",1581793,1634919,1746771,1718802,1846861,1666211,1634870,1679397,1659701,1642365,1657085,1681367]
["      601-625",1545752,1451808,1574057,1607652,1719232,1613552,1532404,1557210,1552758,1581684,1508195,1528541]
["      626-650",1529122,1437051,1550360,1596581,1647871,1519357,1492555,1518610,1569350,1546119,1487087,1488656]
["      651-675",1438227,1410205,1469944,1570141,1556818,1465458,1402292,1462466,1389289,1401063,1360156,1391047]
["      676-700",1376687,1300308,1443492,1518613,1493035,1431555,1361762,1417395,1438128,1377018,1292487,1383007]
["      701-725",1318760,1267802,1389478,1466599,1388196,1299713,1266075,1319232,1308144,1305224,1280671,1223515]
["      726-750",1191363,1155245,1228471,1384537,1323599,1191439,1145314,1156859,1225117,1187666,1172635,1160226]
["      751-1000",9727294,8998129,9792849,10350843,10101483,9085170,8621767,8987456,8958908,9019385,8762511,9185852]
["     1001-1500",12504720,12061949,12602663,12969060,12724730,11882127,11475334,11567266,11738633,11826243,11345448,11296503]
["     1501-2000",7977549,8079325,8753713,8813364,8664576,7993861,7776369,8005321,7990284,8116494,7843376,7660060]
["     2001-2500",5898899,5846259,6384014,6544628,6405472,6040741,5713261,5908851,6121166,5855382,5893879,5894396]
["     2501-3000",4624419,4866057,4836216,4799928,4906503,4762659,4526656,4790600,4822485,4903959,4561360,4557701]
["     3001-más",18951529,18169872,21602772,20577367,20620383,19224985,19123406,17964559,20226901,19749553,18486339,18265018]
["Agricultura",{"$f":"+SUM(B82:B117)","v":303293},320007,338294,366297,368844,273707,296680,297112,257016,289809,289639,294860]
["       1-25",56,97,103,146,88,172,91,175,132,217,67,59]
["       26-50",38,63,35,0,127,0,104,118,160,27,43,30]
["       51-75",241,314,60,190,168,181,194,106,63,186,243,73]
["       76-100",177,276,158,240,0,0,96,158,346,0,0,0]
["      101-125",1125,1817,1728,1488,1474,1630,2392,1056,1738,805,1508,1064]
["      126-150",2193,1503,2334,1111,2357,1803,1914,663,1921,2663,1511,1894]
["      151-175",2271,2631,1466,1473,3043,1153,1955,3077,1774,1911,1966,2305]
["      176-200",2652,1320,1893,2423,1703,1888,1508,1855,2083,1473,2248,1892]
["      201-225",1509,2983,2987,2795,3364,2945,1438,1713,3004,1275,1081,2386]
["      226-250",3084,3067,3606,2849,3079,2147,2576,2360,1902,2606,1675,2148]
["      251-275",1561,2080,1322,4218,2626,1588,1079,1053,1575,2599,2922,524]
["      276-300",1735,2314,2002,1421,1999,2292,1433,298,1744,2027,1425,1723]
["      301-325",2210,1890,1553,3742,3786,1872,1898,1575,2861,3150,621,3702]
["      326-350",1374,3397,3383,2007,1359,2038,1016,2382,1693,1694,663,3738]
["      351-375",4695,1455,2143,2920,0,1441,2923,2908,3243,3214,4356,2193]
["      376-400",3524,2318,3907,2334,1949,1136,4262,3505,2715,3893,3505,2326]
["      401-425",2500,3290,2485,2472,2476,2044,418,3669,3301,1673,2086,1666]
["      426-450",1318,2198,5245,2639,2601,2613,3070,1321,1332,431,2182,1315]
["      451-475",1395,3689,1853,3699,1837,1384,2334,3722,1409,915,934,3686]
["      476-500",5365,3894,5362,3392,2915,2898,1974,1938,2431,3912,2919,3894]
["      501-525",5123,2044,2553,2076,4116,3578,3590,2051,2554,2071,4087,2598]
["      526-550",1081,1641,1086,1606,542,3273,1601,1617,3759,2128,3765,1593]
["      551-575",3371,3383,2809,2231,1114,2787,3378,1131,1705,1703,1679,1706]
["      576-600",2950,5296,4088,1758,2349,1752,1745,580,2334,2354,585,1174]
["      601-625",4293,1864,1228,615,2425,1228,1229,1852,625,1828,1833,1864]
["      626-650",626,1269,3186,3844,1937,4474,3171,1279,3191,632,18,1281]
["      651-675",661,1323,3983,1322,1978,1325,3312,3300,3966,4636,3966,1341]
["      676-700",2776,4105,700,4802,1369,2075,2746,3424,2096,4130,2054,2760]
["      701-725",723,3554,1422,2128,4268,2144,710,2840,2834,2153,8571,5694]
["      726-750",5180,734,2216,2976,734,3690,2949,1464,750,2947,2203,3691]
["      751-1000",38776,28331,31836,29703,32223,33319,32095,28430,20590,27052,12156,26694]
["     1001-1500",45239,52248,70943,58024,49602,44169,42226,40521,39382,41264,53376,36749]
["     1501-2000",32934,-5776,36778,33903,22512,48219,22103,47100,35940,29401,22267,24780]
["     2001-2500",22185,-5511,16113,22795,20133,22961,34346,15368,15748,13423,24323,20728]
["     2501-3000",24126,16633,8337,19706,5364,10714,27950,24014,18952,26704,21076,35440]
["     3001-más",74226,168273,107391,137249,181227,56774,80854,88489,67163,92712,95725,90149]
["Jubilados",{"$f":"+SUM(B119:B154)","v":30871327},29787439,31399136,32186525,32341511,30768746,29804007,30697298,30712108,30335321,30269996,30309337]
["       1-25",42814,44696,42718,41830,42858,45087,46051,46902,47298,47514,49063,46738]
["       26-50",172253,177569,155310,152807,162701,178202,183721,180960,181184,181491,175945,189477]
["       51-75",414808,441776,399355,398942,394752,437974,432325,433326,436516,448277,447340,444857]
["       76-100",710759,753839,722640,712187,705011,737966,748132,747384,752689,748939,745313,773442]
["      101-125",951080,1000200,957650,941674,940087,961072,988515,973806,986725,997744,1012963,1007319]
["      126-150",1108266,1165210,1150096,1120058,1105804,1160664,1166550,1142298,1145321,1169911,1193158,1198909]
["      151-175",1222398,1262044,1267336,1229471,1221353,1254528,1289072,1295096,1292933,1298626,1353358,1308772]
["      176-200",1338357,1348700,1350558,1327857,1307473,1359850,1387538,1365061,1383178,1371556,1389860,1393016]
["      201-225",1394838,1398261,1390581,1357728,1390631,1399778,1418256,1416006,1417084,1450065,1478444,1439915]
["      226-250",1393965,1433796,1419028,1387195,1428690,1449540,1474209,1477378,1458606,1449962,1478429,1480247]
["      251-275",1402563,1399815,1427107,1366320,1408743,1410761,1432329,1424624,1429105,1445985,1477187,1438648]
["      276-300",1328021,1258563,1344763,1354190,1396962,1332305,1340173,1354195,1395606,1380307,1396064,1368025]
["      301-325",1205847,1129518,1231021,1229872,1242005,1186366,1189912,1217025,1211143,1212017,1184373,1191522]
["      326-350",1111857,999983,1092707,1086674,1124830,1089019,1102134,1074178,1100667,1073978,1105581,1089493]
["      351-375",963326,943021,981856,981081,1012033,1009879,989961,976108,978957,1004253,1017748,1002912]
["      376-400",912025,882884,900843,936745,986196,908397,911991,919639,896397,922598,898626,917676]
["      401-425",807233,795912,834119,894820,901786,835985,845692,872057,880031,853783,858630,847688]
["      426-450",783788,724703,798430,814820,798966,792328,803911,821429,781168,766334,779713,778462]
["      451-475",704851,746645,745971,777647,773251,699015,726566,763355,734297,745269,744727,730502]
["      476-500",691405,662979,706816,724997,774152,726364,699100,728790,712460,714492,695875,700746]
["      501-525",642360,611441,666320,668347,709580,679049,634214,628498,676413,667305,631188,627957]
["      526-550",616606,589390,642879,672205,655765,654990,640200,641031,637953,645991,623474,640573]
["      551-575",574456,579584,572718,663679,643511,601245,588158,568217,639057,581471,571713,569249]
["      576-600",540159,510803,582020,600353,615384,621950,547516,583273,557395,541887,547011,538162]
["      601-625",548395,496591,541084,593860,600230,549464,534448,560226,538927,538397,541609,528139]
["      626-650",510853,457213,535459,535890,581408,536335,495182,532972,534300,507796,472978,515911]
["      651-675",485057,468055,506519,530354,592178,497286,462262,499181,451788,451982,423851,440661]
["      676-700",439308,370808,473182,504917,537349,403944,397372,429700,409973,435315,423155,399694]
["      701-725",400877,387706,426368,475832,439243,393630,352688,405819,416408,379889,385491,392087]
["      726-750",370279,341584,399881,458508,417044,330422,287004,333448,377939,355561,343736,339796]
["      751-1000",2467481,2135015,2376423,2754178,2662889,2223159,1976415,2161536,2110210,2118989,2004239,2044964]
["     1001-1500",2161298,1906693,2165038,2284939,2191049,1902566,1788890,1927356,1909614,1842057,1778841,1949670]
["     1501-2000",1021125,802148,901954,980677,931284,802084,769984,823649,784602,765238,754282,732412]
["     2001-2500",495075,477237,509309,516380,515581,448899,397083,414108,432093,441324,406618,427732]
["     2501-3000",311656,237532,231142,257943,306851,256073,228064,263998,282494,273437,279146,244488]
["     3001-más",625888,845525,949935,851548,823881,892570,528389,694669,731577,505581,600267,569476]
["Partidos Políticos",{"$f":"+SUM(B156:B191)","v":4738},5927,5402,6980,5834,4996,4520,4261,4718,5781,3583,4192]
["       1-25",0,0,6,24,12,10,4,17,23,5,3,10]
["       26-50",0,0,0,0,0,0,0,0,0,0,41,0]
["       51-75",0,0,0,0,0,0,60,59,0,0,0,0]
["       76-100",0,0,0,0,0,0,0,0,0,0,0,0]
["      101-125",0,0,0,0,0,0,109,122,0,0,0,0]
["      126-150",0,0,147,0,140,0,0,0,0,0,140,0]
["      151-175",0,0,0,0,0,0,0,156,0,0,0,0]
["      176-200",0,197,179,0,0,200,194,0,0,0,0,0]
["      201-225",0,0,0,221,222,417,0,0,428,207,0,0]
["      226-250",0,246,249,0,0,230,0,0,0,0,0,0]
["      251-275",782,0,0,0,0,0,274,272,275,531,0,0]
["      276-300",283,300,293,0,283,0,0,0,0,0,290,291]
["      301-325",320,0,0,0,0,0,0,0,0,0,315,0]
["      326-350",0,338,0,343,0,0,988,683,329,0,345,690]
["      351-375",0,0,374,0,365,0,0,0,0,0,366,0]
["      376-400",394,383,0,377,0,389,0,0,0,0,382,0]
["      401-425",829,408,421,0,0,0,0,0,0,0,0,0]
["      426-450",427,0,427,0,437,0,0,0,0,434,0,446]
["      451-475",460,0,465,0,0,0,467,453,0,0,0,466]
["      476-500",0,0,0,496,0,958,0,0,489,0,0,487]
["      501-525",0,0,0,0,516,518,525,503,1042,509,0,0]
["      526-550",0,543,0,0,1064,0,0,0,549,1087,0,539]
["      551-575",568,0,0,0,0,566,0,574,0,0,1121,572]
["      576-600",0,587,579,0,598,0,0,0,0,0,580,0]
["      601-625",0,0,602,620,604,0,1229,0,0,611,0,0]
["      626-650",0,638,0,0,0,0,0,0,0,0,0,0]
["      651-675",675,0,665,0,0,0,670,665,0,658,0,0]
["      676-700",0,691,0,0,0,0,0,0,0,0,0,691]
["      701-725",0,701,0,1422,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,749,0,0,0,0,0,0,0,0]
["      751-1000",0,895,995,1658,1593,1708,0,757,1583,0,0,0]
["     1001-1500",0,0,0,1070,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,1739,0,0]
["     2001-2500",0,0,0,0,0,0,0,0,0,0,0,0]
["     2501-3000",0,0,0,0,0,0,0,0,0,0,0,0]
["     3001-más",0,0,0,0,0,0,0,0,0,0,0,0]
["Discapacitados",{"$f":"+SUM(B193:B228)","v":189529},185641,196005,203754,209189,210328,205600,210324,218022,221210,224388,229948]
["       1-25",45,127,82,76,22,84,36,61,66,67,46,49]
["       26-50",594,531,655,454,462,688,1033,810,791,888,595,839]
["       51-75",1400,1753,1973,2044,1583,1948,1999,2030,2340,2177,2239,2423]
["       76-100",3663,3357,2051,3209,2812,3356,2947,2880,2966,3248,4348,4057]
["      101-125",5393,5258,5609,4482,4373,4726,5591,4864,5395,5897,5535,5227]
["      126-150",6140,8352,7199,7349,7650,9269,9691,9240,8349,9780,9298,9471]
["      151-175",10003,7645,11244,9951,10280,11246,10225,9810,10086,10878,11266,12564]
["      176-200",9456,11357,8476,9788,9916,10512,12879,10379,12659,12039,13659,13372]
["      201-225",8741,9361,10668,7664,9360,10785,9340,12994,13216,13275,17358,14246]
["      226-250",8771,10378,10065,10943,10740,12349,11687,14027,10483,10654,12169,11148]
["      251-275",9741,9268,10285,9007,12154,9291,10454,12390,14762,13450,10799,12313]
["      276-300",10064,9806,9527,11540,7162,9789,12001,12435,11233,12356,10312,11434]
["      301-325",7771,11826,10016,9609,10049,10950,10613,7217,10000,9979,9672,10627]
["      326-350",9512,8428,7814,8094,12785,8456,8719,11432,8427,5776,10843,6420]
["      351-375",6144,4316,7968,9748,8305,7998,7969,6520,7228,9745,9439,9444]
["      376-400",5820,7337,5808,7768,7355,10800,7766,7306,6597,8136,7776,11590]
["      401-425",4892,10363,8255,5400,6965,5835,8257,5822,8632,7395,7038,9471]
["      426-450",7515,6108,5241,7887,8361,7899,4794,7438,5669,6534,4827,8341]
["      451-475",5511,6009,6979,6456,6472,4181,6921,4653,3286,6447,7908,4668]
["      476-500",5795,1464,6844,3421,6318,5886,5879,6316,5347,6345,7321,6841]
["      501-525",5625,6127,5106,6670,5670,5141,3121,5670,8202,5603,6685,6142]
["      526-550",3200,2706,4840,5907,4838,4854,3195,4346,5378,7537,4289,4860]
["      551-575",4486,2263,2231,2258,4500,3358,6188,4529,3918,4509,7280,5106]
["      576-600",2353,6491,3500,1182,4144,3559,5869,8253,3510,5281,2366,4713]
["      601-625",2440,2450,2435,4282,2434,4294,4298,2469,6714,3663,3678,609]
["      626-650",1272,4443,3219,3828,3186,4480,2542,3822,1282,5730,1292,5116]
["      651-675",3976,1996,1303,2001,6656,2643,4675,5328,5323,3964,4643,3316]
["      676-700",4140,2016,2051,7582,5501,4152,4116,1362,4144,1386,3469,4118]
["      701-725",3570,3548,6394,3564,1425,3540,1428,1411,5694,1425,3545,2853]
["      726-750",4432,1468,2959,1483,5905,3705,0,2962,1474,2211,2213,2941]
["      751-1000",13696,9118,14336,19377,13426,10087,8595,10950,9206,12650,9219,11710]
["     1001-1500",9405,7888,7107,5825,4766,8440,5900,5721,9897,10664,11660,10434]
["     1501-2000",1586,0,1642,4905,3614,3592,6872,4877,3696,1521,1601,3485]
["     2001-2500",2377,2083,2123,0,0,2435,0,0,2052,0,0,0]
["     2501-3000",0,0,0,0,0,0,0,0,0,0,0,0]
["     3001-más",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Extra p-2","index":46,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
["SOBRECOSTOS DE GENERACIÓN QUE AFECTAN LAS PÉRDIDAS DE ENERGÍA NO-RECONOCIDAS"]
[]
[null,null,"2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,"Energía Facturada (MWh)",{"$f":"+('Ventas (r)'!H328-'Ventas (r)'!H380+'Ventas (r)'!H322)/1000","v":351475.96},{"$f":"+('Ventas (r)'!I328-'Ventas (r)'!I380+'Ventas (r)'!I322)/1000","v":351780.522},{"$f":"+('Ventas (r)'!J328-'Ventas (r)'!J380+'Ventas (r)'!J322)/1000","v":360178.95199999999},{"$f":"+('Ventas (r)'!K328-'Ventas (r)'!K380+'Ventas (r)'!K322)/1000","v":356729.15600000002},{"$f":"+('Ventas (r)'!L328-'Ventas (r)'!L380+'Ventas (r)'!L322)/1000","v":353446.18900000001},{"$f":"+('Ventas (r)'!M328-'Ventas (r)'!M380+'Ventas (r)'!M322)/1000","v":350793.66700000002}]
[null,"DMG Mensual IID (sin Res. de Conf.)",{"$f":"+'GEN-522 Pot'!B6/1.0311","v":791.53808901908928},{"$f":"+'GEN-522 Pot'!C6/1.0311","v":811.97305858554068},{"$f":"+'GEN-522 Pot'!D6/1.0311","v":819.15640806312001},{"$f":"+'GEN-522 Pot'!E6/1.0311","v":819.15848135087833},{"$f":"+'GEN-522 Pot'!F6/1.0311","v":809.70846739517503},{"$f":"+'GEN-522 Pot'!G6/1.0311","v":801.38856192296987}]
[null,"Energía Requerida (MWh)",{"$f":"+'Compras (r)'!B7","v":353012.92572222487},{"$f":"+'Compras (r)'!C7","v":360651.19036476791},{"$f":"+'Compras (r)'!D7","v":348820.68698372052},{"$f":"+'Compras (r)'!E7","v":355069.42457046011},{"$f":"+'Compras (r)'!F7","v":333546.78032677318},{"$f":"+'Compras (r)'!G7","v":361843.72711925977}]
[null,"CMg (US$/MWh)",{"$f":"+('GEN-522 Cos_Gen_P'!B16+'GEN-522 Cos_Gen_FP'!B16)/('GEN-522 Gen_P'!B16+'GEN-522 Gen_FP'!B16)","v":68.617457083838261},{"$f":"+('GEN-522 Cos_Gen_P'!C16+'GEN-522 Cos_Gen_FP'!C16)/('GEN-522 Gen_P'!C16+'GEN-522 Gen_FP'!C16)","v":71.065716165091914},{"$f":"+('GEN-522 Cos_Gen_P'!D16+'GEN-522 Cos_Gen_FP'!D16)/('GEN-522 Gen_P'!D16+'GEN-522 Gen_FP'!D16)","v":38.530559221757855},{"$f":"+('GEN-522 Cos_Gen_P'!E16+'GEN-522 Cos_Gen_FP'!E16)/('GEN-522 Gen_P'!E16+'GEN-522 Gen_FP'!E16)","v":95.888105783309342},{"$f":"+('GEN-522 Cos_Gen_P'!F16+'GEN-522 Cos_Gen_FP'!F16)/('GEN-522 Gen_P'!F16+'GEN-522 Gen_FP'!F16)","v":101.76106176441884},{"$f":"+('GEN-522 Cos_Gen_P'!G16+'GEN-522 Cos_Gen_FP'!G16)/('GEN-522 Gen_P'!G16+'GEN-522 Gen_FP'!G16)","v":108.63923959841891}]
[null,"SPLP (US$/kW-mes)",8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009]
[null,"fuel oil (US$/bl)",0,0,0,0,0,0]
[]
[null,"Sobrecosto Potencia Contratada",{"$f":"+'GEN-522 Pre_Pot'!B24*IF(AND(C14>C13,C15=0),C14-C13,0)*1000","v":0},{"$f":"+'GEN-522 Pre_Pot'!C24*IF(AND(D14>D13,D15=0),D14-D13,0)*1000","v":0},{"$f":"+'GEN-522 Pre_Pot'!D24*IF(AND(E14>E13,E15=0),E14-E13,0)*1000","v":0},{"$f":"+'GEN-522 Pre_Pot'!E24*IF(AND(F14>F13,F15=0),F14-F13,0)*1000","v":0},{"$f":"+'GEN-522 Pre_Pot'!F24*IF(AND(G14>G13,G15=0),G14-G13,0)*1000","v":0},{"$f":"+'GEN-522 Pre_Pot'!G24*IF(AND(H14>H13,H15=0),H14-H13,0)*1000","v":0}]
[null,"DMG máxima mensual",{"$f":"+'GEN-522 Pot'!B6","v":816.15492358758286},{"$f":"+'GEN-522 Pot'!C6","v":837.22542070755094},{"$f":"+'GEN-522 Pot'!D6","v":844.63217235388299},{"$f":"+'GEN-522 Pot'!E6","v":844.63431012089052},{"$f":"+'GEN-522 Pot'!F6","v":834.89040073116496},{"$f":"+'GEN-522 Pot'!G6","v":826.31174619877413}]
[null,"Potencia Contratada",{"$f":"+'GEN-522 Pot'!B24","v":831.11936999999989},{"$f":"+'GEN-522 Pot'!C24","v":834.96926999999994},{"$f":"+'GEN-522 Pot'!D24","v":836.26936999999998},{"$f":"+'GEN-522 Pot'!E24","v":833.66937000000007},{"$f":"+'GEN-522 Pot'!F24","v":835.34337000000016},{"$f":"+'GEN-522 Pot'!G24","v":842.64936999999998}]
[null,"Reserva Largo Plazo / Compensación",{"$f":"+'GEN-522 Pot'!B16+'GEN-522 Pot'!B17","v":1.9704914502283086},{"$f":"+'GEN-522 Pot'!C16+'GEN-522 Pot'!C17","v":10.688847169686248},{"$f":"+'GEN-522 Pot'!D16+'GEN-522 Pot'!D17","v":13.207021129223738},{"$f":"+'GEN-522 Pot'!E16+'GEN-522 Pot'!E17","v":7.9024966385329192},{"$f":"+'GEN-522 Pot'!F16+'GEN-522 Pot'!F17","v":0.42453698630136988},{"$f":"+'GEN-522 Pot'!G16+'GEN-522 Pot'!G17","v":1.4356602739726028}]
["po","Costos de compra de potencia que la ASEP determine relacionados con mitigación de riesgo de racionamiento"]
["Auto","Costos de autoabastecimiento autorizados por la ASEP"]
["car","Sobrecostos por Generación Obligada específicamente relacionada con mitigación de riesgo de racionamiento"]
["mo","Porción del Mercado Ocasional causada por la compra de energía para suplir los contratos cancelados o suspendidos cuya terminación o suspensión haya sido autorizada por la ASEP"]
[]
["CAR","Generación Obligada Por Mitigación Riesgo de Desabastecimiento Letra (H)- No se Incluye para el cálculo de las Pérdidas No Reconocidas"]
[]
["Auto","AUTOABASTECIMIENTO + VAD"]

{"sheet":"Extra p","index":47,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
["SOBRECOSTOS DE GENERACIÓN QUE AFECTAN LAS PÉRDIDAS DE ENERGÍA NO-RECONOCIDAS"]
[]
[]
[null,"Energía Facturada (MWh)"]
[null,"DMG Mensual IID (sin Res. de Conf.)"]
[null,"Energía Requerida (MWh)"]
[null,"CMg (US$/MWh)"]
[null,"SPLP (US$/kW-mes)"]
[null,"fuel oil (US$/bl)"]
[]
[null,"Sobrecosto Potencia Contratada"]
[null,"DMG máxima mensual"]
[null,"Potencia Contratada"]
[]
["po","Costos de compra de potencia que la ASEP determine relacionados con mitigación de riesgo de racionamiento"]
["Auto","Costos de autoabastecimiento autorizados por la ASEP"]
["car","Sobrecostos por Generación Obligada específicamente relacionada con mitigación de riesgo de racionamiento"]
["mo","Porción del Mercado Ocasional causada por la compra de energía para suplir los contratos cancelados o suspendidos cuya terminación o suspensión haya sido autorizada por la ASEP"]
[]
["CAR","Generación Obligada Por Mitigación Riesgo de Desabastecimiento Letra (H)- No se Incluye para el cálculo de las Pérdidas No Reconocidas"]
[]
["auto","Fallo de Corte Suprema (Caso Samba Bonita)"]