{"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":1,"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 EDECHI\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":[]}
["EDECHI",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"]
["EDECHI"]
[]
["Datos","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Energía Facturada",{"$f":"+B7*(1-B6)","v":74303.527933845689},{"$f":"+C7*(1-C6)","v":76677.734130565368},{"$f":"+D7*(1-D6)","v":74441.063492157569},75380.366256171576,72272.051663426158,76669.956176961015]
["Pérdidas",0.12,0.12,0.12,0.12,0.12,0.12]
["Energía Requerida Puesta en Red",{"$f":"+'GEN-522 Gen'!B8    *    (1  +  2%)","v":84435.827197551916},{"$f":"+'GEN-522 Gen'!C8    *    (1  +  2%)","v":87133.788784733377},{"$f":"+'GEN-522 Gen'!D8    *    (1  +  2%)","v":84592.11760472451},{"$f":"+'GEN-522 Gen'!E8    *    (1  +  2%)","v":85659.507109285885},{"$f":"+'GEN-522 Gen'!F8    *    (1  +  2%)","v":82127.331435711545},{"$f":"+'GEN-522 Gen'!G8    *    (1  +  2%)","v":87124.95020109207}]
["Generación Propia",{"$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":9992.3945000000003},{"$f":"+('Ventas (p)'!C51+'Ventas (p)'!C99)/1000","v":9992.3945000000003},{"$f":"+('Ventas (p)'!D51+'Ventas (p)'!D99)/1000","v":9992.3945000000003},{"$f":"+('Ventas (p)'!E51+'Ventas (p)'!E99)/1000","v":9992.3945000000003},{"$f":"+('Ventas (p)'!F51+'Ventas (p)'!F99)/1000","v":9992.3945000000003},{"$f":"+('Ventas (p)'!G51+'Ventas (p)'!G99)/1000","v":9992.3945000000003}]
["Energía del Mercado Mayorista",{"$f":"+B7-B8-B9","v":84435.827197551916},{"$f":"+C7-C8-C9","v":87133.788784733377},84592.11760472451,85659.507109285885,82127.331435711545,87124.95020109207]
["DMG de acuerdo al INFORME INDICATIVO DE DEMANDA 2023-2043, GOP‐2‐1‐2023"]
[]
["Pérdidas de Transmisión","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Energía Pérdidas de Transmisión (MWh)",95,95,95,95,95,95]
["Precio Medio de las Pérdidas (US$/MWh)",84,84,84,84,84,84]
["Costo de las Pérdidas de Transmisión (B/.)",{"$f":"+B15*B16","v":7980},{"$f":"+C15*C16","v":7980},7980,7980,7980,7980]
[]
[]
["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)",120,120,120,120,120,120]
["Bunker C (US$/bl)",80,80,80,80,80,80]
[]
[]
[]
["Ajuste Potencia G.C.","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Factor de Ajuste",{"$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":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Potencia Contratada Mensual para atender Clientes Regulados (MW)"]
[null,"POTENCIA CONTRATADA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
["Demanda Máxima Mensual",151.68,157.84,158.27000000000001,162.6,156.25,170.85,{"$f":"+IF(SUM(B6:G6)>0,AVERAGE(B6:G6),0)","v":159.58166666666668}]
["Demanda Máxima de Generación (DMG)",173.12,173.12,173.12,173.12,173.12,173.12,173.12]
["TOTAL",{"$f":"+B9+B15","v":184.52646999999999},180.00326999999999,180.49646999999999,180.81647000000004,177.95647,186.90647000000001,181.78426999999999]
["Generación Propia"]
[]
[]
[null,0,0,0,0,0,0]
[null,0,0,0,0,0,0]
[]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":184.52646999999999},180.00326999999999,180.49646999999999,180.81647000000004,177.95647,186.90647000000001,{"$f":"+IF(SUM(B15:G15)>0,AVERAGE(B15:G15),0)","v":181.78426999999999}]
["Reserva de largo Plazo",{"$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:B92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":184.52646999999999},{"$f":"+SUMIFS(C25:C92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":180.00326999999999},{"$f":"+SUMIFS(D25:D92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":180.49646999999999},{"$f":"+SUMIFS(E25:E92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":180.81647000000004},{"$f":"+SUMIFS(F25:F92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":177.95647},{"$f":"+SUMIFS(G25:G92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":186.90647000000001},{"$f":"+SUMIFS(H25:H92,'GEN-502 Pre_Pot'!$H$25:$H$92,\">\"&0)","v":194.36760333333336}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,{"$f":"+IF(SUM(B25:G25)>0,AVERAGE(B25:G25),0)","v":0.66600000000000004}]
["Enel Fortuna No. 37-11",1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999]
["Electrogeneradora del Istmo No. 38-11",8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2]
["ESEPSA No. 39-11",0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002]
["Pedregalito No. 40-11",0.26227,0.26227,0.26227,0.26227,0.26227,0.26227,0.26227]
["Río Chico No. 41-11",0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001]
["Alto Valle No. 42-11",0.15305000000000002,0.15305000000000002,0.15305000000000002,0.15305000000000002,0.15305000000000002,0.15305000000000002,0.15305000000000002]
["Hidroecológica del Teribe No. 43-11",0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004]
["Desarrollos Hidroeléctricos Corp. No. 44-11",0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999]
["Las Perlas Norte No. 45-11",0.79253999999999991,0.79253999999999991,0.79253999999999991,0.79253999999999991,0.79253999999999991,0.79253999999999991,0.79253999999999991]
["Hidroeléctrica San Lorenzo No. 46-11",8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999984E-2]
["Caldera Energy Corp. No. 47-11",0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",1.7646999999999999,1.5637000000000001,1.6999999999999999E-3,1.6000000000000001E-3,1.6999999999999999E-3,1.8E-3,{"$f":"+IF(SUM(B37:G37)>0,AVERAGE(B37:G37),0)","v":0.55586666666666662}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",1.6999999999999999E-3,1.8E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.6999999999999999E-3,1.8E-3,1.7166666666666665E-3]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",1.6999999999999999E-3,1.8E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.6999999999999999E-3,1.8E-3,1.7166666666666665E-3]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",1.6999999999999999E-3,1.8E-3,1.6999999999999999E-3,1.6000000000000001E-3,1.6999999999999999E-3,1.8E-3,1.7166666666666665E-3]
["AES No. 122-12",24.5,24.5,24.5,24.5,24.5,24.5,24.5]
["HIDRO PIEDRA No. 123-12",0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"+IF(SUM(B42:G42)>0,AVERAGE(B42:G42),0)","v":0.125}]
["Corp. Energ. Del Istmo No. 124-12",0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61669999999999991]
["Saltos del Francolí No. 126-12",6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2]
["PASO ANCHO No. 88-11",1.48,1.44,1.44,1.36,1.4,1.44,1.4266666666666665]
["Hidroecológica del Teribe No. 89-11",1.75,1.8,1.8,1.75,1.8,1.8,1.7833333333333334]
["ISTMUS HYDRO POWER CORP. No.10-13",0.75580000000000003,0.75780000000000003,0.7883,0.72099999999999997,0.68740000000000001,0.6845,0.73246666666666671]
["CALDERA ENERGY CORP. No.11-13",0.85499999999999998,1.6,1.9,2.6,1.615,0.47499999999999998,1.5075000000000001]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",0.28499999999999998,0.5,0.75,0.9,0.61750000000000005,0.23749999999999999,0.54833333333333334]
[" FOUNTAIN INTERTRADE CORP. No.13-13",3.5954999999999999,4.2196999999999996,6.1139999999999999,8.2765000000000004,5.2713000000000001,2.9481000000000002,5.0708500000000001]
[" HIDROIBERICA, S.A. No.14-13",7.7899999999999997E-2,0.13200000000000001,0.16,0.20200000000000001,0.1767,0.16339999999999999,0.152]
[" NAVITAS INTERNACIONAL, S.A. No.15-13",0.75880000000000003,0.84599999999999997,1.0298,1.0587,0.877,0.64890000000000003,0.86986666666666668]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,0.2,1,0.38,0.38,0.32666666666666666]
[" HIDRONORTH CORP. No.17-13",9.1200000000000003E-2,0.112,0.13600000000000001,0.13600000000000001,0.1273,9.5000000000000001E-2,0.11625000000000001]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",0.36480000000000001,0.65400000000000003,0.65400000000000003,0.49059999999999998,0.62129999999999996,0.4123,0.53283333333333338]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",0.14249999999999999,0.15,0.15,0.11260000000000001,0.14249999999999999,0.14249999999999999,0.14001666666666665]
[" CAFÉ DE ELETA, S.A. No.35-13",4.3709999999999999E-2,4.9000000000000002E-2,4.7280000000000003E-2,4.8469999999999999E-2,6.9510000000000002E-2,5.1790000000000003E-2,5.1626666666666675E-2]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",2.1161599999999998,2.6684700000000001,2.7485599999999999,2.44658,3.0703100000000001,1.8960900000000001,2.491028333333333]
[" GENERADORA PEDREGALITO, S.A. No.37-13",0.87912999999999997,1.1854,1.1856,1.4055,1.37009,0.64334000000000002,1.1115100000000002]
[" GENERADORA RIO CHICO, S.A. No.38-13",0.54207000000000005,0.73057000000000005,0.73036000000000001,0.86558000000000002,0.84404000000000001,0.39705000000000001,0.68494500000000003]
[" GENERADORA ALTO VALLE, S.A. No.39-13",0.77441000000000004,1.0677000000000001,1.07206,1.1469199999999999,0.98438000000000003,0.49691999999999997,0.92373166666666673]
[" HYDRO CAISÁN, S.A. No.40-13",1.92448,3.4990700000000001,4.2123799999999996,1.78691,3.72804,1.0296099999999999,2.6967483333333333]
[" SIGSA, S.A. No. 137-12",8.3000000000000007,8.3000000000000007,8.3000000000000007,8.3000000000000007,8.3000000000000007,8.3000000000000007,8.2999999999999989]
["PARQUE EÓLICO TOABRÉ, S.A. No 09-14",3.96,4,3.99,4.08,5.94,10.34,5.3850000000000007]
["NAURA ENERGY CORP. No 10-14",0.19359999999999999,0.2,0.19739999999999999,0.36480000000000001,0.36080000000000001,1.0076000000000001,0.38736666666666669]
["Panama Solar2 No. 10-15",0.31,0.64,0.65,0.65,0.36,0.44,0.5083333333333333]
["Solpac Investment No. 11-15",0.05,0.11,0.11,0.11,0.06,7.0000000000000007E-2,8.5000000000000006E-2]
["GAS NATURAL ATLÁNTICO No. 17-15",28,28,28,28,28,28,{"$f":"+IF(SUM(B68:G68)>0,AVERAGE(B68:G68),0)","v":28}]
["MARTANO INC No. 19-15",28,28,28,28,28,28,28]
["ENEL FORTUNA, S.A. No. 36-21",9.9346199999999989,10.92896,null,null,null,null,{"$f":"+IF(SUM(B70:G70)>0,AVERAGE(B70:G70),0)","v":10.431789999999999}]
["HIDRO BOQUERÓN, S.A. No. 40-21",4.9184666666666599E-2,4.52055238095238E-2,null,null,null,null,4.7195095238095203E-2]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0.99260000000000004,0.86530000000000007,0,0,0.10249999999999999,null,0.39208000000000004]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",16.8,20.400000000000002,2.431,2.0485000000000002,1,null,8.5358999999999998]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",2.1,2.5500000000000003,null,null,null,null,2.3250000000000002]
["PANAM GENERATING LTD No. 61-21",19.174400000000002,23.283200000000004,3.52,2.72,1.6,null,10.059520000000003]
["TROPITÉRMICA, S.A. No. 63-21",0.13299999999999843,0.16149999999999809,0.20899999999999749,0.16149999999999809,4.7499999999999432E-2,null,0.14249999999999832]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23",0.41140000000000004,0,0.2873,0.71279999999999999,0.1104,0,0.25365000000000004]
["FOUNTAIN HYDRO POWER CORP No. 24-23",4.8007999999999997,0,0,0,0,0,0.80013333333333325]
["GENERADORA DEL ISTMO, S.A. No. 25-23",2.04,null,null,null,null,null,2.04]
["HIDRO BOQUERÓN, S.A. No. 26-23",0.24854000000000001,0.126,0.44880000000000003,0.51695999999999998,0.28495999999999999,0,0.27087666666666665]
["HIDROIBÉRICA No. 27-23",0.13127,9.4269999999999993E-2,0.10015,7.7170000000000002E-2,8.3569999999999992E-2,9.9709999999999993E-2,9.7689999999999999E-2]
["IDEAL PANAMÁ, S.A. No. 29-23",3.4000000000000004,0,0,0,0,0,0.56666666666666676]
["SOLAR BOQUERÓN, S.A. No. 33-23",8.2619999999999999E-2,5.0399999999999993E-2,4.2840000000000003E-2,4.2479999999999997E-2,4.2079999999999999E-2,4.3890000000000005E-2,5.0718333333333331E-2]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23",9.011099999999999,6.2873999999999999,8,8.5,8.1515000000000004,9.5,8.2416666666666654]
["CELSIA CENTROAMÉRICA, S.A. No. 35-23",27.0291,18.019400000000005,20.593600000000002,21.880700000000004,21.880700000000004,24.454900000000002,22.309733333333337]
["GENERADORA DEL ATLÁNTICO, S.A. No. 36-23",0,0,16,17,15.3,19,11.216666666666667]
["GENERADORA DEL ATLÁNTICO, S.A. No. 37-23",null,null,3.2,3.4000000000000004,3.4000000000000004,4.75,3.6875]
["PEDREGAL POWER, S. DE R.L. No. 38-23",4.6997999999999998,7.0000000000000009,5.1664000000000003,2.0893000000000002,6.1778000000000013,2.9051,4.6730666666666671]
["PANAM GENERATING LTD No. 39-23",null,null,11.040000000000001,11.73,9.01,13.11,11.2225]
["PANAM GENERATING LTD No. 40-23",null,null,8,8.5,8.5,9.5,8.625]
["SPARKLE POWER, S.A. No. 41-23",9.4499999999999993,6.3000000000000007,7.2,7.65,7.65,8.5500000000000007,7.8]
["TROPITÉRMICA, S.A. No. 42-23",0,0.14000000000000001,0,0,0,0,2.3333333333333334E-2]

{"sheet":"GEN-502 Pre_Pot","index":4,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Potencia Contratada (B/./KW/Mes)"]
[null,"PRECIO ESTIMADO DE POTENCIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Pot'!B8=0,0,'GEN-502 Cos_Pot'!B8/'GEN-502 Pot'!B8/1000)","v":16.579146339817807},{"$f":"+IF('GEN-502 Pot'!C8=0,0,'GEN-502 Cos_Pot'!C8/'GEN-502 Pot'!C8/1000)","v":16.852291942251941},{"$f":"+IF('GEN-502 Pot'!D8=0,0,'GEN-502 Cos_Pot'!D8/'GEN-502 Pot'!D8/1000)","v":17.398724182805353},{"$f":"+IF('GEN-502 Pot'!E8=0,0,'GEN-502 Cos_Pot'!E8/'GEN-502 Pot'!E8/1000)","v":17.368134998985436},{"$f":"+IF('GEN-502 Pot'!F8=0,0,'GEN-502 Cos_Pot'!F8/'GEN-502 Pot'!F8/1000)","v":17.555173975972892},{"$f":"+IF('GEN-502 Pot'!G8=0,0,'GEN-502 Cos_Pot'!G8/'GEN-502 Pot'!G8/1000)","v":17.099012666602714},{"$f":"+IF('GEN-502 Pot'!H8>0,'GEN-502 Cos_Pot'!H8/'GEN-502 Pot'!H8,0)/1000/6","v":17.138982976726577}]
["Generación Propia",16.497857189269379,16.768960122779994,17.315620064481042,17.285177954198531,17.470883699817158,17.018758622962597,{"$f":"+IF('GEN-502 Pot'!H9>0,'GEN-502 Cos_Pot'!H9/'GEN-502 Pot'!H9,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$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",{"$f":"+IF('GEN-502 Pot'!B15=0,0,'GEN-502 Cos_Pot'!B15/'GEN-502 Pot'!B15/1000)","v":16.579146339817807},{"$f":"+IF('GEN-502 Pot'!C15=0,0,'GEN-502 Cos_Pot'!C15/'GEN-502 Pot'!C15/1000)","v":16.852291942251941},{"$f":"+IF('GEN-502 Pot'!D15=0,0,'GEN-502 Cos_Pot'!D15/'GEN-502 Pot'!D15/1000)","v":17.398724182805353},{"$f":"+IF('GEN-502 Pot'!E15=0,0,'GEN-502 Cos_Pot'!E15/'GEN-502 Pot'!E15/1000)","v":17.368134998985436},{"$f":"+IF('GEN-502 Pot'!F15=0,0,'GEN-502 Cos_Pot'!F15/'GEN-502 Pot'!F15/1000)","v":17.555173975972892},{"$f":"+IF('GEN-502 Pot'!G15=0,0,'GEN-502 Cos_Pot'!G15/'GEN-502 Pot'!G15/1000)","v":17.099012666602714},{"$f":"+IF('GEN-502 Pot'!H15>0,'GEN-502 Cos_Pot'!H15/'GEN-502 Pot'!H15,0)/1000/6","v":17.138982976726577}]
["Reserva de largo Plazo",8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,{"$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":16.497857189269379},{"$f":"+IF('GEN-502 Pot'!C24=0,0,'GEN-502 Cos_Pot'!C24/'GEN-502 Pot'!C24/1000)","v":16.768960122779994},{"$f":"+IF('GEN-502 Pot'!D24=0,0,'GEN-502 Cos_Pot'!D24/'GEN-502 Pot'!D24/1000)","v":17.315620064481042},{"$f":"+IF('GEN-502 Pot'!E24=0,0,'GEN-502 Cos_Pot'!E24/'GEN-502 Pot'!E24/1000)","v":17.285177954198531},{"$f":"+IF('GEN-502 Pot'!F24=0,0,'GEN-502 Cos_Pot'!F24/'GEN-502 Pot'!F24/1000)","v":17.470883699817158},{"$f":"+IF('GEN-502 Pot'!G24=0,0,'GEN-502 Cos_Pot'!G24/'GEN-502 Pot'!G24/1000)","v":17.018758622962597},{"$f":"+IF('GEN-502 Pot'!H24>0,'GEN-502 Cos_Pot'!H24/'GEN-502 Pot'!H24,0)/1000/6","v":15.952234095561982}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",10.25,10.25,10.25,10.25,10.25,10.25,{"$f":"+IF('GEN-502 Pot'!H25>0,'GEN-502 Cos_Pot'!H25/'GEN-502 Pot'!H25,0)/1000/6","v":10.25}]
["Enel Fortuna No. 37-11",6.75,6.75,6.75,6.75,6.75,6.75,{"$f":"+IF('GEN-502 Pot'!H26>0,'GEN-502 Cos_Pot'!H26/'GEN-502 Pot'!H26,0)/1000/6","v":6.75}]
["Electrogeneradora del Istmo No. 38-11",25,25,25,25,25,25,{"$f":"+IF('GEN-502 Pot'!H27>0,'GEN-502 Cos_Pot'!H27/'GEN-502 Pot'!H27,0)/1000/6","v":25}]
["ESEPSA No. 39-11",11.5,11.5,11.5,11.5,11.5,11.5,{"$f":"+IF('GEN-502 Pot'!H28>0,'GEN-502 Cos_Pot'!H28/'GEN-502 Pot'!H28,0)/1000/6","v":11.5}]
["Pedregalito No. 40-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H29>0,'GEN-502 Cos_Pot'!H29/'GEN-502 Pot'!H29,0)/1000/6","v":30}]
["Río Chico No. 41-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H30>0,'GEN-502 Cos_Pot'!H30/'GEN-502 Pot'!H30,0)/1000/6","v":30.000000000000004}]
["Alto Valle No. 42-11",30,30,30,30,30,30,{"$f":"+IF('GEN-502 Pot'!H31>0,'GEN-502 Cos_Pot'!H31/'GEN-502 Pot'!H31,0)/1000/6","v":30}]
["Hidroecológica del Teribe No. 43-11",8.5,8.5,8.5,8.5,8.5,8.5,{"$f":"+IF('GEN-502 Pot'!H32>0,'GEN-502 Cos_Pot'!H32/'GEN-502 Pot'!H32,0)/1000/6","v":8.5000000000000018}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",10.35,10.35,10.35,10.35,10.35,10.35,{"$f":"+IF('GEN-502 Pot'!H33>0,'GEN-502 Cos_Pot'!H33/'GEN-502 Pot'!H33,0)/1000/6","v":10.35}]
["Las Perlas Norte No. 45-11",9,9,9,9,9,9,{"$f":"+IF('GEN-502 Pot'!H34>0,'GEN-502 Cos_Pot'!H34/'GEN-502 Pot'!H34,0)/1000/6","v":9}]
["Hidroeléctrica San Lorenzo No. 46-11",15,15,15,15,15,15,{"$f":"+IF('GEN-502 Pot'!H35>0,'GEN-502 Cos_Pot'!H35/'GEN-502 Pot'!H35,0)/1000/6","v":15}]
["Caldera Energy Corp. No. 47-11",25,25,25,25,25,25,{"$f":"+IF('GEN-502 Pot'!H36>0,'GEN-502 Cos_Pot'!H36/'GEN-502 Pot'!H36,0)/1000/6","v":25}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H37>0,'GEN-502 Cos_Pot'!H37/'GEN-502 Pot'!H37,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H38>0,'GEN-502 Cos_Pot'!H38/'GEN-502 Pot'!H38,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H39>0,'GEN-502 Cos_Pot'!H39/'GEN-502 Pot'!H39,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H40>0,'GEN-502 Cos_Pot'!H40/'GEN-502 Pot'!H40,0)/1000/6","v":0}]
["AES No. 122-12",10,10,10,10,10,10,{"$f":"+IF('GEN-502 Pot'!H41>0,'GEN-502 Cos_Pot'!H41/'GEN-502 Pot'!H41,0)/1000/6","v":10}]
["HIDRO PIEDRA No. 123-12",9.56,9.56,9.56,9.56,9.56,9.56,{"$f":"+IF('GEN-502 Pot'!H42>0,'GEN-502 Cos_Pot'!H42/'GEN-502 Pot'!H42,0)/1000/6","v":9.56}]
["Corp. Energ. Del Istmo No. 124-12",8.9,8.9,8.9,8.9,8.9,8.9,{"$f":"+IF('GEN-502 Pot'!H43>0,'GEN-502 Cos_Pot'!H43/'GEN-502 Pot'!H43,0)/1000/6","v":8.9000000000000021}]
["Saltos del Francolí No. 126-12",13.53,13.53,13.53,13.53,13.53,13.53,{"$f":"+IF('GEN-502 Pot'!H44>0,'GEN-502 Cos_Pot'!H44/'GEN-502 Pot'!H44,0)/1000/6","v":13.529999999999996}]
["PASO ANCHO No. 88-11",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H45>0,'GEN-502 Cos_Pot'!H45/'GEN-502 Pot'!H45,0)/1000/6","v":0}]
["Hidroecológica del Teribe No. 89-11",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H46>0,'GEN-502 Cos_Pot'!H46/'GEN-502 Pot'!H46,0)/1000/6","v":0}]
["ISTMUS HYDRO POWER CORP. No.10-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H47>0,'GEN-502 Cos_Pot'!H47/'GEN-502 Pot'!H47,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No.11-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H48>0,'GEN-502 Cos_Pot'!H48/'GEN-502 Pot'!H48,0)/1000/6","v":0}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H49>0,'GEN-502 Cos_Pot'!H49/'GEN-502 Pot'!H49,0)/1000/6","v":0}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H50>0,'GEN-502 Cos_Pot'!H50/'GEN-502 Pot'!H50,0)/1000/6","v":0}]
[" HIDROIBERICA, S.A. No.14-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H51>0,'GEN-502 Cos_Pot'!H51/'GEN-502 Pot'!H51,0)/1000/6","v":0}]
[" NAVITAS INTERNACIONAL, S.A. No.15-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H52>0,'GEN-502 Cos_Pot'!H52/'GEN-502 Pot'!H52,0)/1000/6","v":0}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H53>0,'GEN-502 Cos_Pot'!H53/'GEN-502 Pot'!H53,0)/1000/6","v":0}]
[" HIDRONORTH CORP. No.17-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H54>0,'GEN-502 Cos_Pot'!H54/'GEN-502 Pot'!H54,0)/1000/6","v":0}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H55>0,'GEN-502 Cos_Pot'!H55/'GEN-502 Pot'!H55,0)/1000/6","v":0}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H56>0,'GEN-502 Cos_Pot'!H56/'GEN-502 Pot'!H56,0)/1000/6","v":0}]
[" CAFÉ DE ELETA, S.A. No.35-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H57>0,'GEN-502 Cos_Pot'!H57/'GEN-502 Pot'!H57,0)/1000/6","v":0}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H58>0,'GEN-502 Cos_Pot'!H58/'GEN-502 Pot'!H58,0)/1000/6","v":0}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H59>0,'GEN-502 Cos_Pot'!H59/'GEN-502 Pot'!H59,0)/1000/6","v":0}]
[" GENERADORA RIO CHICO, S.A. No.38-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H60>0,'GEN-502 Cos_Pot'!H60/'GEN-502 Pot'!H60,0)/1000/6","v":0}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H61>0,'GEN-502 Cos_Pot'!H61/'GEN-502 Pot'!H61,0)/1000/6","v":0}]
[" HYDRO CAISÁN, S.A. No.40-13",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H62>0,'GEN-502 Cos_Pot'!H62/'GEN-502 Pot'!H62,0)/1000/6","v":0}]
[" SIGSA, S.A. No. 137-12",23.75,23.75,23.75,23.75,23.75,23.75,{"$f":"+IF('GEN-502 Pot'!H63>0,'GEN-502 Cos_Pot'!H63/'GEN-502 Pot'!H63,0)/1000/6","v":23.750000000000011}]
["PARQUE EÓLICO TOABRÉ, S.A. No 09-14",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H64>0,'GEN-502 Cos_Pot'!H64/'GEN-502 Pot'!H64,0)/1000/6","v":0}]
["NAURA ENERGY CORP. No 10-14",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H65>0,'GEN-502 Cos_Pot'!H65/'GEN-502 Pot'!H65,0)/1000/6","v":0}]
["Panama Solar2 No. 10-15",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H66>0,'GEN-502 Cos_Pot'!H66/'GEN-502 Pot'!H66,0)/1000/6","v":0}]
["Solpac Investment No. 11-15",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H67>0,'GEN-502 Cos_Pot'!H67/'GEN-502 Pot'!H67,0)/1000/6","v":0}]
["GAS NATURAL ATLÁNTICO No. 17-15",38.83,38.83,38.83,38.83,38.83,38.83,{"$f":"+IF('GEN-502 Pot'!H68>0,'GEN-502 Cos_Pot'!H68/'GEN-502 Pot'!H68,0)/1000/6","v":38.83}]
["MARTANO INC No. 19-15",32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,32.090000000000003,{"$f":"+IF('GEN-502 Pot'!H69>0,'GEN-502 Cos_Pot'!H69/'GEN-502 Pot'!H69,0)/1000/6","v":32.090000000000003}]
["ENEL FORTUNA, S.A. No. 36-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H70>0,'GEN-502 Cos_Pot'!H70/'GEN-502 Pot'!H70,0)/1000/6","v":0}]
["HIDRO BOQUERÓN, S.A. No. 40-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H71>0,'GEN-502 Cos_Pot'!H71/'GEN-502 Pot'!H71,0)/1000/6","v":0}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",6.4089999999999998,6.4089999999999998,6.4089999999999998,6.4089999999999998,6.4089999999999998,null,{"$f":"+IF('GEN-502 Pot'!H72>0,'GEN-502 Cos_Pot'!H72/'GEN-502 Pot'!H72,0)/1000/6","v":5.3408333333333333}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",4.75,4.75,4.75,4.75,4.75,null,{"$f":"+IF('GEN-502 Pot'!H73>0,'GEN-502 Cos_Pot'!H73/'GEN-502 Pot'!H73,0)/1000/6","v":3.9583333333333335}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",6.25,6.25,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H74>0,'GEN-502 Cos_Pot'!H74/'GEN-502 Pot'!H74,0)/1000/6","v":2.083333333333333}]
["PANAM GENERATING LTD No. 61-21",6.3920000000000003,6.3920000000000003,6.2720000000000002,6.2720000000000002,6.2720000000000002,null,{"$f":"+IF('GEN-502 Pot'!H75>0,'GEN-502 Cos_Pot'!H75/'GEN-502 Pot'!H75,0)/1000/6","v":5.3110794418289009}]
["TROPITÉRMICA, S.A. No. 63-21",5.25,5.25,4.55,4.55,4.55,null,{"$f":"+IF('GEN-502 Pot'!H76>0,'GEN-502 Cos_Pot'!H76/'GEN-502 Pot'!H76,0)/1000/6","v":4.0327777777777767}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H77>0,'GEN-502 Cos_Pot'!H77/'GEN-502 Pot'!H77,0)/1000/6","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 24-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H78>0,'GEN-502 Cos_Pot'!H78/'GEN-502 Pot'!H78,0)/1000/6","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 25-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H79>0,'GEN-502 Cos_Pot'!H79/'GEN-502 Pot'!H79,0)/1000/6","v":0}]
["HIDRO BOQUERÓN, S.A. No. 26-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H80>0,'GEN-502 Cos_Pot'!H80/'GEN-502 Pot'!H80,0)/1000/6","v":0}]
["HIDROIBÉRICA No. 27-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H81>0,'GEN-502 Cos_Pot'!H81/'GEN-502 Pot'!H81,0)/1000/6","v":0}]
["IDEAL PANAMÁ, S.A. No. 29-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H82>0,'GEN-502 Cos_Pot'!H82/'GEN-502 Pot'!H82,0)/1000/6","v":0}]
["SOLAR BOQUERÓN, S.A. No. 33-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H83>0,'GEN-502 Cos_Pot'!H83/'GEN-502 Pot'!H83,0)/1000/6","v":0}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23",7.5,7.5,7.5,7.5,7.5,7.5,{"$f":"+IF('GEN-502 Pot'!H84>0,'GEN-502 Cos_Pot'!H84/'GEN-502 Pot'!H84,0)/1000/6","v":7.5000000000000009}]
["CELSIA CENTROAMÉRICA, S.A. No. 35-23",5.97,5.97,5.97,5.97,5.97,5.97,{"$f":"+IF('GEN-502 Pot'!H85>0,'GEN-502 Cos_Pot'!H85/'GEN-502 Pot'!H85,0)/1000/6","v":5.97}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 36-23",0,0,8.25,8.25,8.25,8.25,{"$f":"+IF('GEN-502 Pot'!H86>0,'GEN-502 Cos_Pot'!H86/'GEN-502 Pot'!H86,0)/1000/6","v":8.25}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 37-23",null,null,7.99,7.99,7.99,7.99,{"$f":"+IF('GEN-502 Pot'!H87>0,'GEN-502 Cos_Pot'!H87/'GEN-502 Pot'!H87,0)/1000/6","v":5.3266666666666671}]
["PEDREGAL POWER, S. DE R.L. No. 38-23",8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,8.7850000000000001,{"$f":"+IF('GEN-502 Pot'!H88>0,'GEN-502 Cos_Pot'!H88/'GEN-502 Pot'!H88,0)/1000/6","v":8.7850000000000019}]
["PANAM GENERATING LTD No. 39-23",null,null,8.75,8.75,8.75,8.75,{"$f":"+IF('GEN-502 Pot'!H89>0,'GEN-502 Cos_Pot'!H89/'GEN-502 Pot'!H89,0)/1000/6","v":5.833333333333333}]
["PANAM GENERATING LTD No. 40-23",null,null,8.65,8.65,8.65,8.65,{"$f":"+IF('GEN-502 Pot'!H90>0,'GEN-502 Cos_Pot'!H90/'GEN-502 Pot'!H90,0)/1000/6","v":5.7666666666666666}]
["SPARKLE POWER, S.A. No. 41-23",5.5,5.5,5.5,5.5,5.5,5.5,{"$f":"+IF('GEN-502 Pot'!H91>0,'GEN-502 Cos_Pot'!H91/'GEN-502 Pot'!H91,0)/1000/6","v":5.5}]
["TROPITÉRMICA, S.A. No. 42-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Pot'!H92>0,'GEN-502 Cos_Pot'!H92/'GEN-502 Pot'!H92,0)/1000/6","v":0}]

{"sheet":"GEN-502 Cos_Pot","index":5,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Potencia para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE POTENCIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE POTENCIA",{"$f":"+B9+B15","v":3059291.3497000001},3033467.6566000003,3140408.2975000003,3140444.8610000005,3124056.7910000007,3195916.0980000002,{"$f":"+SUM(B8:G8)","v":18693585.053800005}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":3059291.3497000001},3033467.6566000003,3140408.2975000003,3140444.8610000005,3124056.7910000007,3195916.0980000002,18693585.053800005]
["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",null,null,null,null,null,null,0]
["Seguimiento de la Demanda",15000,15000,15000,15000,15000,15000,90000]
[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",{"$f":"+SUM(B25:B141)","v":3044291.3497000001},3018467.6566000003,3125408.2975000003,3125444.8610000005,3109056.7910000007,3180916.0980000002,18603585.053800005]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-502 Pot'!B25*'GEN-502 Pre_Pot'!B25*1000","v":6826.5},{"$f":"+'GEN-502 Pot'!C25*'GEN-502 Pre_Pot'!C25*1000","v":6826.5},{"$f":"+'GEN-502 Pot'!D25*'GEN-502 Pre_Pot'!D25*1000","v":6826.5},{"$f":"+'GEN-502 Pot'!E25*'GEN-502 Pre_Pot'!E25*1000","v":6826.5},{"$f":"+'GEN-502 Pot'!F25*'GEN-502 Pre_Pot'!F25*1000","v":6826.5},{"$f":"+'GEN-502 Pot'!G25*'GEN-502 Pre_Pot'!G25*1000","v":6826.5},{"$f":"+SUM(B25:G25)","v":40959}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-502 Pot'!B26*'GEN-502 Pre_Pot'!B26*1000","v":13270.702499999999},{"$f":"+'GEN-502 Pot'!C26*'GEN-502 Pre_Pot'!C26*1000","v":13270.702499999999},{"$f":"+'GEN-502 Pot'!D26*'GEN-502 Pre_Pot'!D26*1000","v":13270.702499999999},{"$f":"+'GEN-502 Pot'!E26*'GEN-502 Pre_Pot'!E26*1000","v":13270.702499999999},{"$f":"+'GEN-502 Pot'!F26*'GEN-502 Pre_Pot'!F26*1000","v":13270.702499999999},{"$f":"+'GEN-502 Pot'!G26*'GEN-502 Pre_Pot'!G26*1000","v":13270.702499999999},79624.214999999997]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-502 Pot'!B27*'GEN-502 Pre_Pot'!B27*1000","v":2081.2500000000005},{"$f":"+'GEN-502 Pot'!C27*'GEN-502 Pre_Pot'!C27*1000","v":2081.2500000000005},{"$f":"+'GEN-502 Pot'!D27*'GEN-502 Pre_Pot'!D27*1000","v":2081.2500000000005},{"$f":"+'GEN-502 Pot'!E27*'GEN-502 Pre_Pot'!E27*1000","v":2081.2500000000005},{"$f":"+'GEN-502 Pot'!F27*'GEN-502 Pre_Pot'!F27*1000","v":2081.2500000000005},{"$f":"+'GEN-502 Pot'!G27*'GEN-502 Pre_Pot'!G27*1000","v":2081.2500000000005},12487.500000000002]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-502 Pot'!B28*'GEN-502 Pre_Pot'!B28*1000","v":4197.1550000000007},{"$f":"+'GEN-502 Pot'!C28*'GEN-502 Pre_Pot'!C28*1000","v":4197.1550000000007},{"$f":"+'GEN-502 Pot'!D28*'GEN-502 Pre_Pot'!D28*1000","v":4197.1550000000007},{"$f":"+'GEN-502 Pot'!E28*'GEN-502 Pre_Pot'!E28*1000","v":4197.1550000000007},{"$f":"+'GEN-502 Pot'!F28*'GEN-502 Pre_Pot'!F28*1000","v":4197.1550000000007},{"$f":"+'GEN-502 Pot'!G28*'GEN-502 Pre_Pot'!G28*1000","v":4197.1550000000007},25182.93]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-502 Pot'!B29*'GEN-502 Pre_Pot'!B29*1000","v":7868.1},{"$f":"+'GEN-502 Pot'!C29*'GEN-502 Pre_Pot'!C29*1000","v":7868.1},{"$f":"+'GEN-502 Pot'!D29*'GEN-502 Pre_Pot'!D29*1000","v":7868.1},{"$f":"+'GEN-502 Pot'!E29*'GEN-502 Pre_Pot'!E29*1000","v":7868.1},{"$f":"+'GEN-502 Pot'!F29*'GEN-502 Pre_Pot'!F29*1000","v":7868.1},{"$f":"+'GEN-502 Pot'!G29*'GEN-502 Pre_Pot'!G29*1000","v":7868.1},47208.6]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-502 Pot'!B30*'GEN-502 Pre_Pot'!B30*1000","v":4825.2000000000007},{"$f":"+'GEN-502 Pot'!C30*'GEN-502 Pre_Pot'!C30*1000","v":4825.2000000000007},{"$f":"+'GEN-502 Pot'!D30*'GEN-502 Pre_Pot'!D30*1000","v":4825.2000000000007},{"$f":"+'GEN-502 Pot'!E30*'GEN-502 Pre_Pot'!E30*1000","v":4825.2000000000007},{"$f":"+'GEN-502 Pot'!F30*'GEN-502 Pre_Pot'!F30*1000","v":4825.2000000000007},{"$f":"+'GEN-502 Pot'!G30*'GEN-502 Pre_Pot'!G30*1000","v":4825.2000000000007},28951.200000000004]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-502 Pot'!B31*'GEN-502 Pre_Pot'!B31*1000","v":4591.5000000000009},{"$f":"+'GEN-502 Pot'!C31*'GEN-502 Pre_Pot'!C31*1000","v":4591.5000000000009},{"$f":"+'GEN-502 Pot'!D31*'GEN-502 Pre_Pot'!D31*1000","v":4591.5000000000009},{"$f":"+'GEN-502 Pot'!E31*'GEN-502 Pre_Pot'!E31*1000","v":4591.5000000000009},{"$f":"+'GEN-502 Pot'!F31*'GEN-502 Pre_Pot'!F31*1000","v":4591.5000000000009},{"$f":"+'GEN-502 Pot'!G31*'GEN-502 Pre_Pot'!G31*1000","v":4591.5000000000009},27549.000000000004]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-502 Pot'!B32*'GEN-502 Pre_Pot'!B32*1000","v":5661.0000000000009},{"$f":"+'GEN-502 Pot'!C32*'GEN-502 Pre_Pot'!C32*1000","v":5661.0000000000009},{"$f":"+'GEN-502 Pot'!D32*'GEN-502 Pre_Pot'!D32*1000","v":5661.0000000000009},{"$f":"+'GEN-502 Pot'!E32*'GEN-502 Pre_Pot'!E32*1000","v":5661.0000000000009},{"$f":"+'GEN-502 Pot'!F32*'GEN-502 Pre_Pot'!F32*1000","v":5661.0000000000009},{"$f":"+'GEN-502 Pot'!G32*'GEN-502 Pre_Pot'!G32*1000","v":5661.0000000000009},33966.000000000007]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-502 Pot'!B33*'GEN-502 Pre_Pot'!B33*1000","v":1311.7589999999998},{"$f":"+'GEN-502 Pot'!C33*'GEN-502 Pre_Pot'!C33*1000","v":1311.7589999999998},{"$f":"+'GEN-502 Pot'!D33*'GEN-502 Pre_Pot'!D33*1000","v":1311.7589999999998},{"$f":"+'GEN-502 Pot'!E33*'GEN-502 Pre_Pot'!E33*1000","v":1311.7589999999998},{"$f":"+'GEN-502 Pot'!F33*'GEN-502 Pre_Pot'!F33*1000","v":1311.7589999999998},{"$f":"+'GEN-502 Pot'!G33*'GEN-502 Pre_Pot'!G33*1000","v":1311.7589999999998},7870.5539999999992]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-502 Pot'!B34*'GEN-502 Pre_Pot'!B34*1000","v":7132.8599999999988},{"$f":"+'GEN-502 Pot'!C34*'GEN-502 Pre_Pot'!C34*1000","v":7132.8599999999988},{"$f":"+'GEN-502 Pot'!D34*'GEN-502 Pre_Pot'!D34*1000","v":7132.8599999999988},{"$f":"+'GEN-502 Pot'!E34*'GEN-502 Pre_Pot'!E34*1000","v":7132.8599999999988},{"$f":"+'GEN-502 Pot'!F34*'GEN-502 Pre_Pot'!F34*1000","v":7132.8599999999988},{"$f":"+'GEN-502 Pot'!G34*'GEN-502 Pre_Pot'!G34*1000","v":7132.8599999999988},42797.159999999996]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-502 Pot'!B35*'GEN-502 Pre_Pot'!B35*1000","v":1331.6999999999998},{"$f":"+'GEN-502 Pot'!C35*'GEN-502 Pre_Pot'!C35*1000","v":1331.6999999999998},{"$f":"+'GEN-502 Pot'!D35*'GEN-502 Pre_Pot'!D35*1000","v":1331.6999999999998},{"$f":"+'GEN-502 Pot'!E35*'GEN-502 Pre_Pot'!E35*1000","v":1331.6999999999998},{"$f":"+'GEN-502 Pot'!F35*'GEN-502 Pre_Pot'!F35*1000","v":1331.6999999999998},{"$f":"+'GEN-502 Pot'!G35*'GEN-502 Pre_Pot'!G35*1000","v":1331.6999999999998},7990.1999999999989]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-502 Pot'!B36*'GEN-502 Pre_Pot'!B36*1000","v":4995},{"$f":"+'GEN-502 Pot'!C36*'GEN-502 Pre_Pot'!C36*1000","v":4995},{"$f":"+'GEN-502 Pot'!D36*'GEN-502 Pre_Pot'!D36*1000","v":4995},{"$f":"+'GEN-502 Pot'!E36*'GEN-502 Pre_Pot'!E36*1000","v":4995},{"$f":"+'GEN-502 Pot'!F36*'GEN-502 Pre_Pot'!F36*1000","v":4995},{"$f":"+'GEN-502 Pot'!G36*'GEN-502 Pre_Pot'!G36*1000","v":4995},29970]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},null,null,null,null,null,null,{"$f":"+SUM(B37:G37)","v":0}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-502 Pot'!B41*'GEN-502 Pre_Pot'!B41*1000","v":245000},{"$f":"+'GEN-502 Pot'!C41*'GEN-502 Pre_Pot'!C41*1000","v":245000},{"$f":"+'GEN-502 Pot'!D41*'GEN-502 Pre_Pot'!D41*1000","v":245000},{"$f":"+'GEN-502 Pot'!E41*'GEN-502 Pre_Pot'!E41*1000","v":245000},{"$f":"+'GEN-502 Pot'!F41*'GEN-502 Pre_Pot'!F41*1000","v":245000},{"$f":"+'GEN-502 Pot'!G41*'GEN-502 Pre_Pot'!G41*1000","v":245000},{"$f":"+SUM(B41:G41)","v":1470000}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-502 Pot'!B42*'GEN-502 Pre_Pot'!B42*1000","v":1195},{"$f":"+'GEN-502 Pot'!C42*'GEN-502 Pre_Pot'!C42*1000","v":1195},{"$f":"+'GEN-502 Pot'!D42*'GEN-502 Pre_Pot'!D42*1000","v":1195},{"$f":"+'GEN-502 Pot'!E42*'GEN-502 Pre_Pot'!E42*1000","v":1195},{"$f":"+'GEN-502 Pot'!F42*'GEN-502 Pre_Pot'!F42*1000","v":1195},{"$f":"+'GEN-502 Pot'!G42*'GEN-502 Pre_Pot'!G42*1000","v":1195},7170]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-502 Pot'!B43*'GEN-502 Pre_Pot'!B43*1000","v":5488.630000000001},{"$f":"+'GEN-502 Pot'!C43*'GEN-502 Pre_Pot'!C43*1000","v":5488.630000000001},{"$f":"+'GEN-502 Pot'!D43*'GEN-502 Pre_Pot'!D43*1000","v":5488.630000000001},{"$f":"+'GEN-502 Pot'!E43*'GEN-502 Pre_Pot'!E43*1000","v":5488.630000000001},{"$f":"+'GEN-502 Pot'!F43*'GEN-502 Pre_Pot'!F43*1000","v":5488.630000000001},{"$f":"+'GEN-502 Pot'!G43*'GEN-502 Pre_Pot'!G43*1000","v":5488.630000000001},32931.780000000006]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-502 Pot'!B44*'GEN-502 Pre_Pot'!B44*1000","v":872.68499999999995},{"$f":"+'GEN-502 Pot'!C44*'GEN-502 Pre_Pot'!C44*1000","v":872.68499999999995},{"$f":"+'GEN-502 Pot'!D44*'GEN-502 Pre_Pot'!D44*1000","v":872.68499999999995},{"$f":"+'GEN-502 Pot'!E44*'GEN-502 Pre_Pot'!E44*1000","v":872.68499999999995},{"$f":"+'GEN-502 Pot'!F44*'GEN-502 Pre_Pot'!F44*1000","v":872.68499999999995},{"$f":"+'GEN-502 Pot'!G44*'GEN-502 Pre_Pot'!G44*1000","v":872.68499999999995},5236.1099999999988]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-502 Pot'!B63*'GEN-502 Pre_Pot'!B63*1000","v":197125.00000000003},{"$f":"+'GEN-502 Pot'!C63*'GEN-502 Pre_Pot'!C63*1000","v":197125.00000000003},{"$f":"+'GEN-502 Pot'!D63*'GEN-502 Pre_Pot'!D63*1000","v":197125.00000000003},{"$f":"+'GEN-502 Pot'!E63*'GEN-502 Pre_Pot'!E63*1000","v":197125.00000000003},{"$f":"+'GEN-502 Pot'!F63*'GEN-502 Pre_Pot'!F63*1000","v":197125.00000000003},{"$f":"+'GEN-502 Pot'!G63*'GEN-502 Pre_Pot'!G63*1000","v":197125.00000000003},1182750.0000000002]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},null,null,null,null,null,null,{"$f":"+SUM(B64:G64)","v":0}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-502 Pot'!B68*'GEN-502 Pre_Pot'!B68*1000","v":1087240},{"$f":"+'GEN-502 Pot'!C68*'GEN-502 Pre_Pot'!C68*1000","v":1087240},{"$f":"+'GEN-502 Pot'!D68*'GEN-502 Pre_Pot'!D68*1000","v":1087240},{"$f":"+'GEN-502 Pot'!E68*'GEN-502 Pre_Pot'!E68*1000","v":1087240},{"$f":"+'GEN-502 Pot'!F68*'GEN-502 Pre_Pot'!F68*1000","v":1087240},{"$f":"+'GEN-502 Pot'!G68*'GEN-502 Pre_Pot'!G68*1000","v":1087240},6523440]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'GEN-502 Pot'!B69*'GEN-502 Pre_Pot'!B69*1000","v":898520.00000000012},{"$f":"+'GEN-502 Pot'!C69*'GEN-502 Pre_Pot'!C69*1000","v":898520.00000000012},{"$f":"+'GEN-502 Pot'!D69*'GEN-502 Pre_Pot'!D69*1000","v":898520.00000000012},{"$f":"+'GEN-502 Pot'!E69*'GEN-502 Pre_Pot'!E69*1000","v":898520.00000000012},{"$f":"+'GEN-502 Pot'!F69*'GEN-502 Pre_Pot'!F69*1000","v":898520.00000000012},{"$f":"+'GEN-502 Pot'!G69*'GEN-502 Pre_Pot'!G69*1000","v":898520.00000000012},5391120.0000000009]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},null,null,null,null,null,null,{"$f":"+SUM(B70:G70)","v":0}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$f":"+'GEN-502 Pot'!B72*'GEN-502 Pre_Pot'!B72*1000","v":6361.5734000000002},{"$f":"+'GEN-502 Pot'!C72*'GEN-502 Pre_Pot'!C72*1000","v":5545.7076999999999},{"$f":"+'GEN-502 Pot'!D72*'GEN-502 Pre_Pot'!D72*1000","v":0},{"$f":"+'GEN-502 Pot'!E72*'GEN-502 Pre_Pot'!E72*1000","v":0},{"$f":"+'GEN-502 Pot'!F72*'GEN-502 Pre_Pot'!F72*1000","v":656.92250000000001},null,12564.203600000001]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+'GEN-502 Pot'!B73*'GEN-502 Pre_Pot'!B73*1000","v":79800},{"$f":"+'GEN-502 Pot'!C73*'GEN-502 Pre_Pot'!C73*1000","v":96900},{"$f":"+'GEN-502 Pot'!D73*'GEN-502 Pre_Pot'!D73*1000","v":11547.25},{"$f":"+'GEN-502 Pot'!E73*'GEN-502 Pre_Pot'!E73*1000","v":9730.375},{"$f":"+'GEN-502 Pot'!F73*'GEN-502 Pre_Pot'!F73*1000","v":4750},null,202727.625]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$f":"+'GEN-502 Pot'!B74*'GEN-502 Pre_Pot'!B74*1000","v":13125},{"$f":"+'GEN-502 Pot'!C74*'GEN-502 Pre_Pot'!C74*1000","v":15937.500000000002},null,null,null,null,29062.5]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+'GEN-502 Pot'!B75*'GEN-502 Pre_Pot'!B75*1000","v":122562.76480000002},{"$f":"+'GEN-502 Pot'!C75*'GEN-502 Pre_Pot'!C75*1000","v":148826.21440000003},{"$f":"+'GEN-502 Pot'!D75*'GEN-502 Pre_Pot'!D75*1000","v":22077.439999999999},{"$f":"+'GEN-502 Pot'!E75*'GEN-502 Pre_Pot'!E75*1000","v":17059.84},{"$f":"+'GEN-502 Pot'!F75*'GEN-502 Pre_Pot'!F75*1000","v":10035.200000000001},null,320561.4592000001]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+'GEN-502 Pot'!B76*'GEN-502 Pre_Pot'!B76*1000","v":698.2499999999917},{"$f":"+'GEN-502 Pot'!C76*'GEN-502 Pre_Pot'!C76*1000","v":847.87499999999},{"$f":"+'GEN-502 Pot'!D76*'GEN-502 Pre_Pot'!D76*1000","v":950.94999999998856},{"$f":"+'GEN-502 Pot'!E76*'GEN-502 Pre_Pot'!E76*1000","v":734.82499999999129},{"$f":"+'GEN-502 Pot'!F76*'GEN-502 Pre_Pot'!F76*1000","v":216.12499999999741},null,3448.0249999999587]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},{"$f":"+'GEN-502 Pot'!B84*'GEN-502 Pre_Pot'!B84*1000","v":67583.249999999985},{"$f":"+'GEN-502 Pot'!C84*'GEN-502 Pre_Pot'!C84*1000","v":47155.5},{"$f":"+'GEN-502 Pot'!D84*'GEN-502 Pre_Pot'!D84*1000","v":60000},{"$f":"+'GEN-502 Pot'!E84*'GEN-502 Pre_Pot'!E84*1000","v":63750},{"$f":"+'GEN-502 Pot'!F84*'GEN-502 Pre_Pot'!F84*1000","v":61136.250000000007},{"$f":"+'GEN-502 Pot'!G84*'GEN-502 Pre_Pot'!G84*1000","v":71250},{"$f":"+SUM(B84:G84)","v":370875}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},{"$f":"+'GEN-502 Pot'!B85*'GEN-502 Pre_Pot'!B85*1000","v":161363.72699999998},{"$f":"+'GEN-502 Pot'!C85*'GEN-502 Pre_Pot'!C85*1000","v":107575.81800000003},{"$f":"+'GEN-502 Pot'!D85*'GEN-502 Pre_Pot'!D85*1000","v":122943.792},{"$f":"+'GEN-502 Pot'!E85*'GEN-502 Pre_Pot'!E85*1000","v":130627.77900000004},{"$f":"+'GEN-502 Pot'!F85*'GEN-502 Pre_Pot'!F85*1000","v":130627.77900000004},{"$f":"+'GEN-502 Pot'!G85*'GEN-502 Pre_Pot'!G85*1000","v":145995.753},799134.64800000016]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},{"$f":"+'GEN-502 Pot'!B86*'GEN-502 Pre_Pot'!B86*1000","v":0},{"$f":"+'GEN-502 Pot'!C86*'GEN-502 Pre_Pot'!C86*1000","v":0},{"$f":"+'GEN-502 Pot'!D86*'GEN-502 Pre_Pot'!D86*1000","v":132000},{"$f":"+'GEN-502 Pot'!E86*'GEN-502 Pre_Pot'!E86*1000","v":140250},{"$f":"+'GEN-502 Pot'!F86*'GEN-502 Pre_Pot'!F86*1000","v":126225.00000000001},{"$f":"+'GEN-502 Pot'!G86*'GEN-502 Pre_Pot'!G86*1000","v":156750},555225]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},null,null,{"$f":"+'GEN-502 Pot'!D87*'GEN-502 Pre_Pot'!D87*1000","v":25568},{"$f":"+'GEN-502 Pot'!E87*'GEN-502 Pre_Pot'!E87*1000","v":27166.000000000004},{"$f":"+'GEN-502 Pot'!F87*'GEN-502 Pre_Pot'!F87*1000","v":27166.000000000004},{"$f":"+'GEN-502 Pot'!G87*'GEN-502 Pre_Pot'!G87*1000","v":37952.5},117852.5]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},{"$f":"+'GEN-502 Pot'!B88*'GEN-502 Pre_Pot'!B88*1000","v":41287.743000000002},{"$f":"+'GEN-502 Pot'!C88*'GEN-502 Pre_Pot'!C88*1000","v":61495.000000000015},{"$f":"+'GEN-502 Pot'!D88*'GEN-502 Pre_Pot'!D88*1000","v":45386.824000000008},{"$f":"+'GEN-502 Pot'!E88*'GEN-502 Pre_Pot'!E88*1000","v":18354.500500000002},{"$f":"+'GEN-502 Pot'!F88*'GEN-502 Pre_Pot'!F88*1000","v":54271.973000000013},{"$f":"+'GEN-502 Pot'!G88*'GEN-502 Pre_Pot'!G88*1000","v":25521.303500000002},246317.34400000007]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},null,null,{"$f":"+'GEN-502 Pot'!D89*'GEN-502 Pre_Pot'!D89*1000","v":96600.000000000015},{"$f":"+'GEN-502 Pot'!E89*'GEN-502 Pre_Pot'!E89*1000","v":102637.5},{"$f":"+'GEN-502 Pot'!F89*'GEN-502 Pre_Pot'!F89*1000","v":78837.499999999985},{"$f":"+'GEN-502 Pot'!G89*'GEN-502 Pre_Pot'!G89*1000","v":114712.49999999999},392787.5]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},null,null,{"$f":"+'GEN-502 Pot'!D90*'GEN-502 Pre_Pot'!D90*1000","v":69200},{"$f":"+'GEN-502 Pot'!E90*'GEN-502 Pre_Pot'!E90*1000","v":73525},{"$f":"+'GEN-502 Pot'!F90*'GEN-502 Pre_Pot'!F90*1000","v":73525},{"$f":"+'GEN-502 Pot'!G90*'GEN-502 Pre_Pot'!G90*1000","v":82175},298425]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},{"$f":"+'GEN-502 Pot'!B91*'GEN-502 Pre_Pot'!B91*1000","v":51974.999999999993},{"$f":"+'GEN-502 Pot'!C91*'GEN-502 Pre_Pot'!C91*1000","v":34650.000000000007},{"$f":"+'GEN-502 Pot'!D91*'GEN-502 Pre_Pot'!D91*1000","v":39600},{"$f":"+'GEN-502 Pot'!E91*'GEN-502 Pre_Pot'!E91*1000","v":42075},{"$f":"+'GEN-502 Pot'!F91*'GEN-502 Pre_Pot'!F91*1000","v":42075},{"$f":"+'GEN-502 Pot'!G91*'GEN-502 Pre_Pot'!G91*1000","v":47025.000000000007},257400]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Gen","index":6,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Compra Mensual de Energía para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":84435.827197551916},87133.788784733391,84592.11760472451,85659.507109285885,82127.331435711531,87124.950201092055,{"$f":"+SUM(B8:G8)","v":511073.52233309927}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":84435.827197551916},87133.788784733391,84592.11760472451,85659.507109285885,82127.331435711531,87124.950201092055,511073.52233309927]
["Mercado Ocasional",{"$f":"+'GEN-502 Gen_P'!B16+'GEN-502 Gen_FP'!B16","v":7012.9404363371323},{"$f":"+'GEN-502 Gen_P'!C16+'GEN-502 Gen_FP'!C16","v":13083.374120302033},{"$f":"+'GEN-502 Gen_P'!D16+'GEN-502 Gen_FP'!D16","v":17576.137016301931},{"$f":"+'GEN-502 Gen_P'!E16+'GEN-502 Gen_FP'!E16","v":18530.386974439392},{"$f":"+'GEN-502 Gen_P'!F16+'GEN-502 Gen_FP'!F16","v":16178.479559727981},{"$f":"+'GEN-502 Gen_P'!G16+'GEN-502 Gen_FP'!G16","v":25899.530622768038},98280.84872987651]
[{"$f":"+'GEN-502 Gen_P'!A17","v":0},{"$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:B141)","v":77422.886761214788},74050.414664431359,67015.980588422579,67129.120134846497,65948.851875983557,61225.419578324014,412792.67360322276]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-502 Gen_P'!B25+'GEN-502 Gen_FP'!B25","v":394.6556615407095},{"$f":"+'GEN-502 Gen_P'!C25+'GEN-502 Gen_FP'!C25","v":391.37170232804237},{"$f":"+'GEN-502 Gen_P'!D25+'GEN-502 Gen_FP'!D25","v":378.9231940398854},{"$f":"+'GEN-502 Gen_P'!E25+'GEN-502 Gen_FP'!E25","v":373.48651403245992},{"$f":"+'GEN-502 Gen_P'!F25+'GEN-502 Gen_FP'!F25","v":372.63837768107356},{"$f":"+'GEN-502 Gen_P'!G25+'GEN-502 Gen_FP'!G25","v":361.53259186254388},{"$f":"+SUM(B25:G25)","v":2272.6080414847147}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-502 Gen_P'!B26+'GEN-502 Gen_FP'!B26","v":1165.0223277160374},{"$f":"+'GEN-502 Gen_P'!C26+'GEN-502 Gen_FP'!C26","v":1155.3280899819838},{"$f":"+'GEN-502 Gen_P'!D26+'GEN-502 Gen_FP'!D26","v":1118.5801308982518},{"$f":"+'GEN-502 Gen_P'!E26+'GEN-502 Gen_FP'!E26","v":1102.5310678426983},{"$f":"+'GEN-502 Gen_P'!F26+'GEN-502 Gen_FP'!F26","v":1100.0273718803619},{"$f":"+'GEN-502 Gen_P'!G26+'GEN-502 Gen_FP'!G26","v":1067.2431254947705},6708.7321138141042]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-502 Gen_P'!B27+'GEN-502 Gen_FP'!B27","v":49.331957692588688},{"$f":"+'GEN-502 Gen_P'!C27+'GEN-502 Gen_FP'!C27","v":48.921462791005297},{"$f":"+'GEN-502 Gen_P'!D27+'GEN-502 Gen_FP'!D27","v":47.365399254985675},{"$f":"+'GEN-502 Gen_P'!E27+'GEN-502 Gen_FP'!E27","v":46.68581425405749},{"$f":"+'GEN-502 Gen_P'!F27+'GEN-502 Gen_FP'!F27","v":46.579797210134195},{"$f":"+'GEN-502 Gen_P'!G27+'GEN-502 Gen_FP'!G27","v":45.191573982817985},284.07600518558934]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-502 Gen_P'!B28+'GEN-502 Gen_FP'!B28","v":216.27248767644554},{"$f":"+'GEN-502 Gen_P'!C28+'GEN-502 Gen_FP'!C28","v":214.47286816616463},{"$f":"+'GEN-502 Gen_P'!D28+'GEN-502 Gen_FP'!D28","v":207.65104824134681},{"$f":"+'GEN-502 Gen_P'!E28+'GEN-502 Gen_FP'!E28","v":204.67173127091127},{"$f":"+'GEN-502 Gen_P'!F28+'GEN-502 Gen_FP'!F28","v":204.20695000339552},{"$f":"+'GEN-502 Gen_P'!G28+'GEN-502 Gen_FP'!G28","v":198.1209460241331},1245.3960313823968]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-502 Gen_P'!B29+'GEN-502 Gen_FP'!B29","v":155.41492545387669},{"$f":"+'GEN-502 Gen_P'!C29+'GEN-502 Gen_FP'!C29","v":154.12170626062414},{"$f":"+'GEN-502 Gen_P'!D29+'GEN-502 Gen_FP'!D29","v":149.21949864991103},{"$f":"+'GEN-502 Gen_P'!E29+'GEN-502 Gen_FP'!E29","v":147.07854059353343},{"$f":"+'GEN-502 Gen_P'!F29+'GEN-502 Gen_FP'!F29","v":146.74454551713987},{"$f":"+'GEN-502 Gen_P'!G29+'GEN-502 Gen_FP'!G29","v":142.3711004020862},894.9503168771713]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-502 Gen_P'!B30+'GEN-502 Gen_FP'!B30","v":95.309934838149729},{"$f":"+'GEN-502 Gen_P'!C30+'GEN-502 Gen_FP'!C30","v":94.516853757420932},{"$f":"+'GEN-502 Gen_P'!D30+'GEN-502 Gen_FP'!D30","v":91.510520314377146},{"$f":"+'GEN-502 Gen_P'!E30+'GEN-502 Gen_FP'!E30","v":90.197553929400698},{"$f":"+'GEN-502 Gen_P'!F30+'GEN-502 Gen_FP'!F30","v":89.992727727062871},{"$f":"+'GEN-502 Gen_P'!G30+'GEN-502 Gen_FP'!G30","v":87.310663776533872},548.83825434294522]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-502 Gen_P'!B31+'GEN-502 Gen_FP'!B31","v":90.693767265473866},{"$f":"+'GEN-502 Gen_P'!C31+'GEN-502 Gen_FP'!C31","v":89.939097659619961},{"$f":"+'GEN-502 Gen_P'!D31+'GEN-502 Gen_FP'!D31","v":87.078370642349043},{"$f":"+'GEN-502 Gen_P'!E31+'GEN-502 Gen_FP'!E31","v":85.828995454456461},{"$f":"+'GEN-502 Gen_P'!F31+'GEN-502 Gen_FP'!F31","v":85.634089645778246},{"$f":"+'GEN-502 Gen_P'!G31+'GEN-502 Gen_FP'!G31","v":83.081926703547069},522.25624737122462]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-502 Gen_P'!B32+'GEN-502 Gen_FP'!B32","v":394.6556615407095},{"$f":"+'GEN-502 Gen_P'!C32+'GEN-502 Gen_FP'!C32","v":391.37170232804237},{"$f":"+'GEN-502 Gen_P'!D32+'GEN-502 Gen_FP'!D32","v":378.9231940398854},{"$f":"+'GEN-502 Gen_P'!E32+'GEN-502 Gen_FP'!E32","v":373.48651403245992},{"$f":"+'GEN-502 Gen_P'!F32+'GEN-502 Gen_FP'!F32","v":372.63837768107356},{"$f":"+'GEN-502 Gen_P'!G32+'GEN-502 Gen_FP'!G32","v":361.53259186254388},2272.6080414847147]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-502 Gen_P'!B33+'GEN-502 Gen_FP'!B33","v":75.103090906410685},{"$f":"+'GEN-502 Gen_P'!C33+'GEN-502 Gen_FP'!C33","v":74.478152482066193},{"$f":"+'GEN-502 Gen_P'!D33+'GEN-502 Gen_FP'!D33","v":72.109197616539149},{"$f":"+'GEN-502 Gen_P'!E33+'GEN-502 Gen_FP'!E33","v":71.074595778489453},{"$f":"+'GEN-502 Gen_P'!F33+'GEN-502 Gen_FP'!F33","v":70.913195176125015},{"$f":"+'GEN-502 Gen_P'!G33+'GEN-502 Gen_FP'!G33","v":68.799760799788004},432.4779927594185]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-502 Gen_P'!B34+'GEN-502 Gen_FP'!B34","v":469.64023723344422},{"$f":"+'GEN-502 Gen_P'!C34+'GEN-502 Gen_FP'!C34","v":465.73232577037038},{"$f":"+'GEN-502 Gen_P'!D34+'GEN-502 Gen_FP'!D34","v":450.91860090746354},{"$f":"+'GEN-502 Gen_P'!E34+'GEN-502 Gen_FP'!E34","v":444.4489516986273},{"$f":"+'GEN-502 Gen_P'!F34+'GEN-502 Gen_FP'!F34","v":443.43966944047742},{"$f":"+'GEN-502 Gen_P'!G34+'GEN-502 Gen_FP'!G34","v":430.22378431642716},2704.4035693668097]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-502 Gen_P'!B35+'GEN-502 Gen_FP'!B35","v":52.608903350726997},{"$f":"+'GEN-502 Gen_P'!C35+'GEN-502 Gen_FP'!C35","v":52.171140739765164},{"$f":"+'GEN-502 Gen_P'!D35+'GEN-502 Gen_FP'!D35","v":50.511713463755292},{"$f":"+'GEN-502 Gen_P'!E35+'GEN-502 Gen_FP'!E35","v":49.786986059762455},{"$f":"+'GEN-502 Gen_P'!F35+'GEN-502 Gen_FP'!F35","v":49.67392668247102},{"$f":"+'GEN-502 Gen_P'!G35+'GEN-502 Gen_FP'!G35","v":48.19348874708205},302.94615904356294]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-502 Gen_P'!B36+'GEN-502 Gen_FP'!B36","v":118.39669846221281},{"$f":"+'GEN-502 Gen_P'!C36+'GEN-502 Gen_FP'!C36","v":117.41151069841271},{"$f":"+'GEN-502 Gen_P'!D36+'GEN-502 Gen_FP'!D36","v":113.67695821196561},{"$f":"+'GEN-502 Gen_P'!E36+'GEN-502 Gen_FP'!E36","v":112.04595420973799},{"$f":"+'GEN-502 Gen_P'!F36+'GEN-502 Gen_FP'!F36","v":111.79151330432207},{"$f":"+'GEN-502 Gen_P'!G36+'GEN-502 Gen_FP'!G36","v":108.45977755876318},681.78241244541448]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-502 Gen_P'!B37+'GEN-502 Gen_FP'!B37","v":1045.7189878692041},{"$f":"+'GEN-502 Gen_P'!C37+'GEN-502 Gen_FP'!C37","v":918.90079719273251},{"$f":"+'GEN-502 Gen_P'!D37+'GEN-502 Gen_FP'!D37","v":0.96722136616787557},{"$f":"+'GEN-502 Gen_P'!E37+'GEN-502 Gen_FP'!E37","v":0.89726489857648062},{"$f":"+'GEN-502 Gen_P'!F37+'GEN-502 Gen_FP'!F37","v":0.95117904212886628},{"$f":"+'GEN-502 Gen_P'!G37+'GEN-502 Gen_FP'!G37","v":0.97711511314201049},{"$f":"+SUM(B37:G37)","v":1968.4125654819516}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-502 Gen_P'!B38+'GEN-502 Gen_FP'!B38","v":1.0073793162450542},{"$f":"+'GEN-502 Gen_P'!C38+'GEN-502 Gen_FP'!C38","v":1.0577613576433578},{"$f":"+'GEN-502 Gen_P'!D38+'GEN-502 Gen_FP'!D38","v":0.96722136616787557},{"$f":"+'GEN-502 Gen_P'!E38+'GEN-502 Gen_FP'!E38","v":0.89726489857648062},{"$f":"+'GEN-502 Gen_P'!F38+'GEN-502 Gen_FP'!F38","v":0.95117904212886628},{"$f":"+'GEN-502 Gen_P'!G38+'GEN-502 Gen_FP'!G38","v":0.97711511314201049},5.857921093903645]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-502 Gen_P'!B39+'GEN-502 Gen_FP'!B39","v":1.0073793162450542},{"$f":"+'GEN-502 Gen_P'!C39+'GEN-502 Gen_FP'!C39","v":1.0577613576433578},{"$f":"+'GEN-502 Gen_P'!D39+'GEN-502 Gen_FP'!D39","v":0.96722136616787557},{"$f":"+'GEN-502 Gen_P'!E39+'GEN-502 Gen_FP'!E39","v":0.89726489857648062},{"$f":"+'GEN-502 Gen_P'!F39+'GEN-502 Gen_FP'!F39","v":0.95117904212886628},{"$f":"+'GEN-502 Gen_P'!G39+'GEN-502 Gen_FP'!G39","v":0.97711511314201049},5.857921093903645]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-502 Gen_P'!B40+'GEN-502 Gen_FP'!B40","v":1.0073793162450542},{"$f":"+'GEN-502 Gen_P'!C40+'GEN-502 Gen_FP'!C40","v":1.0577613576433578},{"$f":"+'GEN-502 Gen_P'!D40+'GEN-502 Gen_FP'!D40","v":0.96722136616787557},{"$f":"+'GEN-502 Gen_P'!E40+'GEN-502 Gen_FP'!E40","v":0.89726489857648062},{"$f":"+'GEN-502 Gen_P'!F40+'GEN-502 Gen_FP'!F40","v":0.95117904212886628},{"$f":"+'GEN-502 Gen_P'!G40+'GEN-502 Gen_FP'!G40","v":0.97711511314201049},5.857921093903645]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-502 Gen_P'!B41+'GEN-502 Gen_FP'!B41","v":14518.113675296368},{"$f":"+'GEN-502 Gen_P'!C41+'GEN-502 Gen_FP'!C41","v":14397.307367923482},{"$f":"+'GEN-502 Gen_P'!D41+'GEN-502 Gen_FP'!D41","v":13939.3667477135},{"$f":"+'GEN-502 Gen_P'!E41+'GEN-502 Gen_FP'!E41","v":13739.368759452354},{"$f":"+'GEN-502 Gen_P'!F41+'GEN-502 Gen_FP'!F41","v":13708.16854832778},{"$f":"+'GEN-502 Gen_P'!G41+'GEN-502 Gen_FP'!G41","v":13299.62237332181},{"$f":"+SUM(B41:G41)","v":83601.947472035303}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-502 Gen_P'!B42+'GEN-502 Gen_FP'!B42","v":74.072008547430443},{"$f":"+'GEN-502 Gen_P'!C42+'GEN-502 Gen_FP'!C42","v":73.455649836344293},{"$f":"+'GEN-502 Gen_P'!D42+'GEN-502 Gen_FP'!D42","v":71.11921810057909},{"$f":"+'GEN-502 Gen_P'!E42+'GEN-502 Gen_FP'!E42","v":70.098820201287523},{"$f":"+'GEN-502 Gen_P'!F42+'GEN-502 Gen_FP'!F42","v":69.939635450651934},{"$f":"+'GEN-502 Gen_P'!G42+'GEN-502 Gen_FP'!G42","v":67.855216190417394},426.54054832671068]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-502 Gen_P'!B43+'GEN-502 Gen_FP'!B43","v":365.44166136960291},{"$f":"+'GEN-502 Gen_P'!C43+'GEN-502 Gen_FP'!C43","v":362.40079403258824},{"$f":"+'GEN-502 Gen_P'!D43+'GEN-502 Gen_FP'!D43","v":350.87377442101706},{"$f":"+'GEN-502 Gen_P'!E43+'GEN-502 Gen_FP'!E43","v":345.83953934507218},{"$f":"+'GEN-502 Gen_P'!F43+'GEN-502 Gen_FP'!F43","v":345.0541854593364},{"$f":"+'GEN-502 Gen_P'!G43+'GEN-502 Gen_FP'!G43","v":334.77049459704324},2104.38044922466]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-502 Gen_P'!B44+'GEN-502 Gen_FP'!B44","v":38.221156410474116},{"$f":"+'GEN-502 Gen_P'!C44+'GEN-502 Gen_FP'!C44","v":37.903115315553656},{"$f":"+'GEN-502 Gen_P'!D44+'GEN-502 Gen_FP'!D44","v":36.697516539898814},{"$f":"+'GEN-502 Gen_P'!E44+'GEN-502 Gen_FP'!E44","v":36.170991223864362},{"$f":"+'GEN-502 Gen_P'!F44+'GEN-502 Gen_FP'!F44","v":36.088851892536404},{"$f":"+'GEN-502 Gen_P'!G44+'GEN-502 Gen_FP'!G44","v":35.013291554255382},220.09492293658275]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-502 Gen_P'!B45+'GEN-502 Gen_FP'!B45","v":877.0125812015765},{"$f":"+'GEN-502 Gen_P'!C45+'GEN-502 Gen_FP'!C45","v":846.20908611468622},{"$f":"+'GEN-502 Gen_P'!D45+'GEN-502 Gen_FP'!D45","v":819.29339251867111},{"$f":"+'GEN-502 Gen_P'!E45+'GEN-502 Gen_FP'!E45","v":762.67516379000847},{"$f":"+'GEN-502 Gen_P'!F45+'GEN-502 Gen_FP'!F45","v":783.32391704730173},{"$f":"+'GEN-502 Gen_P'!G45+'GEN-502 Gen_FP'!G45","v":781.69209051360849},4870.2062311858517]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-502 Gen_P'!B46+'GEN-502 Gen_FP'!B46","v":1037.0081196640263},{"$f":"+'GEN-502 Gen_P'!C46+'GEN-502 Gen_FP'!C46","v":1057.761357643358},{"$f":"+'GEN-502 Gen_P'!D46+'GEN-502 Gen_FP'!D46","v":1024.1167406483389},{"$f":"+'GEN-502 Gen_P'!E46+'GEN-502 Gen_FP'!E46","v":981.3834828180253},{"$f":"+'GEN-502 Gen_P'!F46+'GEN-502 Gen_FP'!F46","v":1007.130750489388},{"$f":"+'GEN-502 Gen_P'!G46+'GEN-502 Gen_FP'!G46","v":977.11511314201061},6084.5155644051465]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-502 Gen_P'!B47+'GEN-502 Gen_FP'!B47","v":447.86899248118345},{"$f":"+'GEN-502 Gen_P'!C47+'GEN-502 Gen_FP'!C47","v":445.31753156785356},{"$f":"+'GEN-502 Gen_P'!D47+'GEN-502 Gen_FP'!D47","v":448.50623702949201},{"$f":"+'GEN-502 Gen_P'!E47+'GEN-502 Gen_FP'!E47","v":404.32999492102641},{"$f":"+'GEN-502 Gen_P'!F47+'GEN-502 Gen_FP'!F47","v":384.61204327022512},{"$f":"+'GEN-502 Gen_P'!G47+'GEN-502 Gen_FP'!G47","v":371.57516385872566},2502.2099631285064]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-502 Gen_P'!B48+'GEN-502 Gen_FP'!B48","v":506.65253846442431},{"$f":"+'GEN-502 Gen_P'!C48+'GEN-502 Gen_FP'!C48","v":940.23231790520708},{"$f":"+'GEN-502 Gen_P'!D48+'GEN-502 Gen_FP'!D48","v":1081.0121151288022},{"$f":"+'GEN-502 Gen_P'!E48+'GEN-502 Gen_FP'!E48","v":1458.0554601867807},{"$f":"+'GEN-502 Gen_P'!F48+'GEN-502 Gen_FP'!F48","v":903.62009002242303},{"$f":"+'GEN-502 Gen_P'!G48+'GEN-502 Gen_FP'!G48","v":257.84982152358612},5147.4223432312237]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-502 Gen_P'!B49+'GEN-502 Gen_FP'!B49","v":168.8841794881414},{"$f":"+'GEN-502 Gen_P'!C49+'GEN-502 Gen_FP'!C49","v":293.82259934537717},{"$f":"+'GEN-502 Gen_P'!D49+'GEN-502 Gen_FP'!D49","v":426.71530860347451},{"$f":"+'GEN-502 Gen_P'!E49+'GEN-502 Gen_FP'!E49","v":504.71150544927013},{"$f":"+'GEN-502 Gen_P'!F49+'GEN-502 Gen_FP'!F49","v":345.50179912622059},{"$f":"+'GEN-502 Gen_P'!G49+'GEN-502 Gen_FP'!G49","v":128.92491076179306},1868.5603027742768]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-502 Gen_P'!B50+'GEN-502 Gen_FP'!B50","v":2130.6072538582894},{"$f":"+'GEN-502 Gen_P'!C50+'GEN-502 Gen_FP'!C50","v":2479.6864449153759},{"$f":"+'GEN-502 Gen_P'!D50+'GEN-502 Gen_FP'!D50","v":3478.5831957355244},{"$f":"+'GEN-502 Gen_P'!E50+'GEN-502 Gen_FP'!E50","v":4641.3830831676496},{"$f":"+'GEN-502 Gen_P'!F50+'GEN-502 Gen_FP'!F50","v":2949.3824028081726},{"$f":"+'GEN-502 Gen_P'!G50+'GEN-502 Gen_FP'!G50","v":1600.3517028077563},17279.994083292768]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-502 Gen_P'!B51+'GEN-502 Gen_FP'!B51","v":46.161675726758652},{"$f":"+'GEN-502 Gen_P'!C51+'GEN-502 Gen_FP'!C51","v":77.569166227179579},{"$f":"+'GEN-502 Gen_P'!D51+'GEN-502 Gen_FP'!D51","v":91.032599168741243},{"$f":"+'GEN-502 Gen_P'!E51+'GEN-502 Gen_FP'!E51","v":113.27969344528064},{"$f":"+'GEN-502 Gen_P'!F51+'GEN-502 Gen_FP'!F51","v":98.866668673041573},{"$f":"+'GEN-502 Gen_P'!G51+'GEN-502 Gen_FP'!G51","v":88.700338604113625},515.61014184511532]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'GEN-502 Gen_P'!B52+'GEN-502 Gen_FP'!B52","v":449.64672068632183},{"$f":"+'GEN-502 Gen_P'!C52+'GEN-502 Gen_FP'!C52","v":497.14783809237815},{"$f":"+'GEN-502 Gen_P'!D52+'GEN-502 Gen_FP'!D52","v":585.90856639981075},{"$f":"+'GEN-502 Gen_P'!E52+'GEN-502 Gen_FP'!E52","v":593.70896757682476},{"$f":"+'GEN-502 Gen_P'!F52+'GEN-502 Gen_FP'!F52","v":490.69648232177406},{"$f":"+'GEN-502 Gen_P'!G52+'GEN-502 Gen_FP'!G52","v":352.24999828769478},2969.3585733648042]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-502 Gen_P'!B53+'GEN-502 Gen_FP'!B53","v":0},{"$f":"+'GEN-502 Gen_P'!C53+'GEN-502 Gen_FP'!C53","v":0},{"$f":"+'GEN-502 Gen_P'!D53+'GEN-502 Gen_FP'!D53","v":113.79074896092655},{"$f":"+'GEN-502 Gen_P'!E53+'GEN-502 Gen_FP'!E53","v":560.79056161030019},{"$f":"+'GEN-502 Gen_P'!F53+'GEN-502 Gen_FP'!F53","v":212.61649176998188},{"$f":"+'GEN-502 Gen_P'!G53+'GEN-502 Gen_FP'!G53","v":206.27985721886887},1093.4776595600774]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-502 Gen_P'!B54+'GEN-502 Gen_FP'!B54","v":54.042937436205264},{"$f":"+'GEN-502 Gen_P'!C54+'GEN-502 Gen_FP'!C54","v":65.816262253364485},{"$f":"+'GEN-502 Gen_P'!D54+'GEN-502 Gen_FP'!D54","v":77.377709293430058},{"$f":"+'GEN-502 Gen_P'!E54+'GEN-502 Gen_FP'!E54","v":76.267516379000838},{"$f":"+'GEN-502 Gen_P'!F54+'GEN-502 Gen_FP'!F54","v":71.226524742943937},{"$f":"+'GEN-502 Gen_P'!G54+'GEN-502 Gen_FP'!G54","v":51.569964304717217},396.3009144096618]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-502 Gen_P'!B55+'GEN-502 Gen_FP'!B55","v":216.17174974482106},{"$f":"+'GEN-502 Gen_P'!C55+'GEN-502 Gen_FP'!C55","v":384.3199599437533},{"$f":"+'GEN-502 Gen_P'!D55+'GEN-502 Gen_FP'!D55","v":372.09574910222983},{"$f":"+'GEN-502 Gen_P'!E55+'GEN-502 Gen_FP'!E55","v":275.12384952601326},{"$f":"+'GEN-502 Gen_P'!F55+'GEN-502 Gen_FP'!F55","v":347.62796404392031},{"$f":"+'GEN-502 Gen_P'!G55+'GEN-502 Gen_FP'!G55","v":223.81364508247276},1819.1529174432103]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-502 Gen_P'!B56+'GEN-502 Gen_FP'!B56","v":84.442089744070699},{"$f":"+'GEN-502 Gen_P'!C56+'GEN-502 Gen_FP'!C56","v":88.146779803613143},{"$f":"+'GEN-502 Gen_P'!D56+'GEN-502 Gen_FP'!D56","v":85.343061720694905},{"$f":"+'GEN-502 Gen_P'!E56+'GEN-502 Gen_FP'!E56","v":63.14501723731982},{"$f":"+'GEN-502 Gen_P'!F56+'GEN-502 Gen_FP'!F56","v":79.731184413743193},{"$f":"+'GEN-502 Gen_P'!G56+'GEN-502 Gen_FP'!G56","v":77.354946457075826},478.16307937651754]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-502 Gen_P'!B57+'GEN-502 Gen_FP'!B57","v":25.901499948865478},{"$f":"+'GEN-502 Gen_P'!C57+'GEN-502 Gen_FP'!C57","v":28.79461473584696},{"$f":"+'GEN-502 Gen_P'!D57+'GEN-502 Gen_FP'!D57","v":26.900133054363035},{"$f":"+'GEN-502 Gen_P'!E57+'GEN-502 Gen_FP'!E57","v":27.181518521251256},{"$f":"+'GEN-502 Gen_P'!F57+'GEN-502 Gen_FP'!F57","v":38.89203248139853},{"$f":"+'GEN-502 Gen_P'!G57+'GEN-502 Gen_FP'!G57","v":28.113773172013733},175.783571913739]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-502 Gen_P'!B58+'GEN-502 Gen_FP'!B58","v":1253.9857728618431},{"$f":"+'GEN-502 Gen_P'!C58+'GEN-502 Gen_FP'!C58","v":1568.113583350317},{"$f":"+'GEN-502 Gen_P'!D58+'GEN-502 Gen_FP'!D58","v":1563.8035048202212},{"$f":"+'GEN-502 Gen_P'!E58+'GEN-502 Gen_FP'!E58","v":1372.0189722245282},{"$f":"+'GEN-502 Gen_P'!F58+'GEN-502 Gen_FP'!F58","v":1717.8908969639294},{"$f":"+'GEN-502 Gen_P'!G58+'GEN-502 Gen_FP'!G58","v":1029.2767749319082},8505.0895051527477]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-502 Gen_P'!B59+'GEN-502 Gen_FP'!B59","v":520.95139899442029},{"$f":"+'GEN-502 Gen_P'!C59+'GEN-502 Gen_FP'!C59","v":696.59461852802019},{"$f":"+'GEN-502 Gen_P'!D59+'GEN-502 Gen_FP'!D59","v":674.55155984037253},{"$f":"+'GEN-502 Gen_P'!E59+'GEN-502 Gen_FP'!E59","v":788.19113434327687},{"$f":"+'GEN-502 Gen_P'!F59+'GEN-502 Gen_FP'!F59","v":766.5887610766697},{"$f":"+'GEN-502 Gen_P'!G59+'GEN-502 Gen_FP'!G59","v":349.23179827154502},3796.1092710543044]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-502 Gen_P'!B60+'GEN-502 Gen_FP'!B60","v":321.21770938644499},{"$f":"+'GEN-502 Gen_P'!C60+'GEN-502 Gen_FP'!C60","v":429.3159528075044},{"$f":"+'GEN-502 Gen_P'!D60+'GEN-502 Gen_FP'!D60","v":415.5410570555116},{"$f":"+'GEN-502 Gen_P'!E60+'GEN-502 Gen_FP'!E60","v":485.40909431864361},{"$f":"+'GEN-502 Gen_P'!F60+'GEN-502 Gen_FP'!F60","v":472.25479924614615},{"$f":"+'GEN-502 Gen_P'!G60+'GEN-502 Gen_FP'!G60","v":215.53530870724182},2339.2739215214924]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-502 Gen_P'!B61+'GEN-502 Gen_FP'!B61","v":458.89683311372494},{"$f":"+'GEN-502 Gen_P'!C61+'GEN-502 Gen_FP'!C61","v":627.42877864211846},{"$f":"+'GEN-502 Gen_P'!D61+'GEN-502 Gen_FP'!D61","v":609.95255165525452},{"$f":"+'GEN-502 Gen_P'!E61+'GEN-502 Gen_FP'!E61","v":643.18191092208542},{"$f":"+'GEN-502 Gen_P'!F61+'GEN-502 Gen_FP'!F61","v":550.7774267593021},{"$f":"+'GEN-502 Gen_P'!G61+'GEN-502 Gen_FP'!G61","v":269.7489122347377},3159.9864133272235]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-502 Gen_P'!B62+'GEN-502 Gen_FP'!B62","v":1140.4007920748718},{"$f":"+'GEN-502 Gen_P'!C62+'GEN-502 Gen_FP'!C62","v":2056.2116853828575},{"$f":"+'GEN-502 Gen_P'!D62+'GEN-502 Gen_FP'!D62","v":2396.6493755401384},{"$f":"+'GEN-502 Gen_P'!E62+'GEN-502 Gen_FP'!E62","v":1002.0822624470616},{"$f":"+'GEN-502 Gen_P'!F62+'GEN-502 Gen_FP'!F62","v":2085.9020683635877},{"$f":"+'GEN-502 Gen_P'!G62+'GEN-502 Gen_FP'!G62","v":558.91527313452525},9240.161456943044]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-502 Gen_P'!B63+'GEN-502 Gen_FP'!B63","v":0},{"$f":"+'GEN-502 Gen_P'!C63+'GEN-502 Gen_FP'!C63","v":0},{"$f":"+'GEN-502 Gen_P'!D63+'GEN-502 Gen_FP'!D63","v":0},{"$f":"+'GEN-502 Gen_P'!E63+'GEN-502 Gen_FP'!E63","v":0},{"$f":"+'GEN-502 Gen_P'!F63+'GEN-502 Gen_FP'!F63","v":0},{"$f":"+'GEN-502 Gen_P'!G63+'GEN-502 Gen_FP'!G63","v":0},0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'GEN-502 Gen_P'!B64+'GEN-502 Gen_FP'!B64","v":2346.6012307825968},{"$f":"+'GEN-502 Gen_P'!C64+'GEN-502 Gen_FP'!C64","v":2350.5807947630174},{"$f":"+'GEN-502 Gen_P'!D64+'GEN-502 Gen_FP'!D64","v":2270.1254417704849},{"$f":"+'GEN-502 Gen_P'!E64+'GEN-502 Gen_FP'!E64","v":2288.0254913700251},{"$f":"+'GEN-502 Gen_P'!F64+'GEN-502 Gen_FP'!F64","v":3323.5314766149804},{"$f":"+'GEN-502 Gen_P'!G64+'GEN-502 Gen_FP'!G64","v":5612.9834832713259},{"$f":"+SUM(B64:G64)","v":18191.847918572428}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'GEN-502 Gen_P'!B65+'GEN-502 Gen_FP'!B65","v":114.72272683826027},{"$f":"+'GEN-502 Gen_P'!C65+'GEN-502 Gen_FP'!C65","v":117.52903973815089},{"$f":"+'GEN-502 Gen_P'!D65+'GEN-502 Gen_FP'!D65","v":112.31146922443449},{"$f":"+'GEN-502 Gen_P'!E65+'GEN-502 Gen_FP'!E65","v":204.5763968754375},{"$f":"+'GEN-502 Gen_P'!F65+'GEN-502 Gen_FP'!F65","v":201.87376376476175},{"$f":"+'GEN-502 Gen_P'!G65+'GEN-502 Gen_FP'!G65","v":546.96732666771663},1297.9807231087616]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-502 Gen_P'!B66+'GEN-502 Gen_FP'!B66","v":183.6985811976275},{"$f":"+'GEN-502 Gen_P'!C66+'GEN-502 Gen_FP'!C66","v":376.09292716208279},{"$f":"+'GEN-502 Gen_P'!D66+'GEN-502 Gen_FP'!D66","v":369.81993412301131},{"$f":"+'GEN-502 Gen_P'!E66+'GEN-502 Gen_FP'!E66","v":364.51386504669517},{"$f":"+'GEN-502 Gen_P'!F66+'GEN-502 Gen_FP'!F66","v":201.42615009787758},{"$f":"+'GEN-502 Gen_P'!G66+'GEN-502 Gen_FP'!G66","v":238.85036099026919},1734.4018186175633]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-502 Gen_P'!B67+'GEN-502 Gen_FP'!B67","v":29.628803418972183},{"$f":"+'GEN-502 Gen_P'!C67+'GEN-502 Gen_FP'!C67","v":64.640971855982968},{"$f":"+'GEN-502 Gen_P'!D67+'GEN-502 Gen_FP'!D67","v":62.584911928509598},{"$f":"+'GEN-502 Gen_P'!E67+'GEN-502 Gen_FP'!E67","v":61.686961777133014},{"$f":"+'GEN-502 Gen_P'!F67+'GEN-502 Gen_FP'!F67","v":33.57102501631293},{"$f":"+'GEN-502 Gen_P'!G67+'GEN-502 Gen_FP'!G67","v":37.998921066633741},290.11159506354443]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-502 Gen_P'!B68+'GEN-502 Gen_FP'!B68","v":16592.12991462442},{"$f":"+'GEN-502 Gen_P'!C68+'GEN-502 Gen_FP'!C68","v":16454.065563341122},{"$f":"+'GEN-502 Gen_P'!D68+'GEN-502 Gen_FP'!D68","v":15930.704854529718},{"$f":"+'GEN-502 Gen_P'!E68+'GEN-502 Gen_FP'!E68","v":15702.135725088405},{"$f":"+'GEN-502 Gen_P'!F68+'GEN-502 Gen_FP'!F68","v":15666.478340946032},{"$f":"+'GEN-502 Gen_P'!G68+'GEN-502 Gen_FP'!G68","v":15199.568426653497},95545.082825183199]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'GEN-502 Gen_P'!B69+'GEN-502 Gen_FP'!B69","v":16592.12991462442},{"$f":"+'GEN-502 Gen_P'!C69+'GEN-502 Gen_FP'!C69","v":16454.065563341122},{"$f":"+'GEN-502 Gen_P'!D69+'GEN-502 Gen_FP'!D69","v":15930.704854529718},{"$f":"+'GEN-502 Gen_P'!E69+'GEN-502 Gen_FP'!E69","v":15702.135725088405},{"$f":"+'GEN-502 Gen_P'!F69+'GEN-502 Gen_FP'!F69","v":15666.478340946032},{"$f":"+'GEN-502 Gen_P'!G69+'GEN-502 Gen_FP'!G69","v":15199.568426653497},95545.082825183199]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-502 Gen_P'!B70+'GEN-502 Gen_FP'!B70","v":5887.0180604437883},{"$f":"+'GEN-502 Gen_P'!C70+'GEN-502 Gen_FP'!C70","v":6422.3508706833072},{"$f":"+'GEN-502 Gen_P'!D70+'GEN-502 Gen_FP'!D70","v":0},{"$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},{"$f":"+SUM(B70:G70)","v":12309.368931127095}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-502 Gen_P'!B71+'GEN-502 Gen_FP'!B71","v":29.145656397886764},{"$f":"+'GEN-502 Gen_P'!C71+'GEN-502 Gen_FP'!C71","v":26.564809020967235},{"$f":"+'GEN-502 Gen_P'!D71+'GEN-502 Gen_FP'!D71","v":0},{"$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},55.710465418854]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$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 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+'GEN-502 Gen_P'!B73+'GEN-502 Gen_FP'!B73","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$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 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+'GEN-502 Gen_P'!B75+'GEN-502 Gen_FP'!B75","v":0},{"$f":"+'GEN-502 Gen_P'!C75+'GEN-502 Gen_FP'!C75","v":0},{"$f":"+'GEN-502 Gen_P'!D75+'GEN-502 Gen_FP'!D75","v":0},{"$f":"+'GEN-502 Gen_P'!E75+'GEN-502 Gen_FP'!E75","v":0},{"$f":"+'GEN-502 Gen_P'!F75+'GEN-502 Gen_FP'!F75","v":0},{"$f":"+'GEN-502 Gen_P'!G75+'GEN-502 Gen_FP'!G75","v":0},0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+'GEN-502 Gen_P'!B76+'GEN-502 Gen_FP'!B76","v":0},{"$f":"+'GEN-502 Gen_P'!C76+'GEN-502 Gen_FP'!C76","v":0},{"$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},{"$f":"+'GEN-502 Gen_P'!G76+'GEN-502 Gen_FP'!G76","v":0},0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'GEN-502 Gen_P'!B77+'GEN-502 Gen_FP'!B77","v":243.78579453130311},{"$f":"+'GEN-502 Gen_P'!C77+'GEN-502 Gen_FP'!C77","v":0},{"$f":"+'GEN-502 Gen_P'!D77+'GEN-502 Gen_FP'!D77","v":163.46041088237098},{"$f":"+'GEN-502 Gen_P'!E77+'GEN-502 Gen_FP'!E77","v":399.73151231582193},{"$f":"+'GEN-502 Gen_P'!F77+'GEN-502 Gen_FP'!F77","v":61.770686030015796},{"$f":"+'GEN-502 Gen_P'!G77+'GEN-502 Gen_FP'!G77","v":0},868.7484037595118]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'GEN-502 Gen_P'!B78+'GEN-502 Gen_FP'!B78","v":2844.8391890760327},{"$f":"+'GEN-502 Gen_P'!C78+'GEN-502 Gen_FP'!C78","v":0},{"$f":"+'GEN-502 Gen_P'!D78+'GEN-502 Gen_FP'!D78","v":0},{"$f":"+'GEN-502 Gen_P'!E78+'GEN-502 Gen_FP'!E78","v":0},{"$f":"+'GEN-502 Gen_P'!F78+'GEN-502 Gen_FP'!F78","v":0},{"$f":"+'GEN-502 Gen_P'!G78+'GEN-502 Gen_FP'!G78","v":0},2844.8391890760327]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'GEN-502 Gen_P'!B79+'GEN-502 Gen_FP'!B79","v":1208.8551794940649},{"$f":"+'GEN-502 Gen_P'!C79+'GEN-502 Gen_FP'!C79","v":0},{"$f":"+'GEN-502 Gen_P'!D79+'GEN-502 Gen_FP'!D79","v":0},{"$f":"+'GEN-502 Gen_P'!E79+'GEN-502 Gen_FP'!E79","v":0},{"$f":"+'GEN-502 Gen_P'!F79+'GEN-502 Gen_FP'!F79","v":0},{"$f":"+'GEN-502 Gen_P'!G79+'GEN-502 Gen_FP'!G79","v":0},1208.8551794940649]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'GEN-502 Gen_P'!B80+'GEN-502 Gen_FP'!B80","v":147.27885603502693},{"$f":"+'GEN-502 Gen_P'!C80+'GEN-502 Gen_FP'!C80","v":74.043295035035044},{"$f":"+'GEN-502 Gen_P'!D80+'GEN-502 Gen_FP'!D80","v":255.34644066831919},{"$f":"+'GEN-502 Gen_P'!E80+'GEN-502 Gen_FP'!E80","v":289.90628873006079},{"$f":"+'GEN-502 Gen_P'!F80+'GEN-502 Gen_FP'!F80","v":159.43998814414221},{"$f":"+'GEN-502 Gen_P'!G80+'GEN-502 Gen_FP'!G80","v":0},926.01486861258422]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'GEN-502 Gen_P'!B81+'GEN-502 Gen_FP'!B81","v":77.787460496169558},{"$f":"+'GEN-502 Gen_P'!C81+'GEN-502 Gen_FP'!C81","v":55.39731288057741},{"$f":"+'GEN-502 Gen_P'!D81+'GEN-502 Gen_FP'!D81","v":56.980717542183967},{"$f":"+'GEN-502 Gen_P'!E81+'GEN-502 Gen_FP'!E81","v":43.276207639466875},{"$f":"+'GEN-502 Gen_P'!F81+'GEN-502 Gen_FP'!F81","v":46.758842676887852},{"$f":"+'GEN-502 Gen_P'!G81+'GEN-502 Gen_FP'!G81","v":54.126748850772145},334.32729008605781]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'GEN-502 Gen_P'!B82+'GEN-502 Gen_FP'!B82","v":2014.7586324901085},{"$f":"+'GEN-502 Gen_P'!C82+'GEN-502 Gen_FP'!C82","v":0},{"$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},{"$f":"+'GEN-502 Gen_P'!G82+'GEN-502 Gen_FP'!G82","v":0},2014.7586324901085]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'GEN-502 Gen_P'!B83+'GEN-502 Gen_FP'!B83","v":48.958634769509629},{"$f":"+'GEN-502 Gen_P'!C83+'GEN-502 Gen_FP'!C83","v":29.617318014014018},{"$f":"+'GEN-502 Gen_P'!D83+'GEN-502 Gen_FP'!D83","v":24.373978427430472},{"$f":"+'GEN-502 Gen_P'!E83+'GEN-502 Gen_FP'!E83","v":23.822383057205553},{"$f":"+'GEN-502 Gen_P'!F83+'GEN-502 Gen_FP'!F83","v":23.544478878107466},{"$f":"+'GEN-502 Gen_P'!G83+'GEN-502 Gen_FP'!G83","v":23.825323508779359},174.14211665504649]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},{"$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},{"$f":"+'GEN-502 Gen_P'!G84+'GEN-502 Gen_FP'!G84","v":0},{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},{"$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 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},{"$f":"+'GEN-502 Gen_P'!B86+'GEN-502 Gen_FP'!B86","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},{"$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 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},{"$f":"+'GEN-502 Gen_P'!B88+'GEN-502 Gen_FP'!B88","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},{"$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 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},{"$f":"+'GEN-502 Gen_P'!B90+'GEN-502 Gen_FP'!B90","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},{"$f":"+'GEN-502 Gen_P'!B91+'GEN-502 Gen_FP'!B91","v":0},{"$f":"+'GEN-502 Gen_P'!C91+'GEN-502 Gen_FP'!C91","v":0},{"$f":"+'GEN-502 Gen_P'!D91+'GEN-502 Gen_FP'!D91","v":0},{"$f":"+'GEN-502 Gen_P'!E91+'GEN-502 Gen_FP'!E91","v":0},{"$f":"+'GEN-502 Gen_P'!F91+'GEN-502 Gen_FP'!F91","v":0},{"$f":"+'GEN-502 Gen_P'!G91+'GEN-502 Gen_FP'!G91","v":0},0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},{"$f":"+'GEN-502 Gen_P'!B92+'GEN-502 Gen_FP'!B92","v":0},{"$f":"+'GEN-502 Gen_P'!C92+'GEN-502 Gen_FP'!C92","v":0},{"$f":"+'GEN-502 Gen_P'!D92+'GEN-502 Gen_FP'!D92","v":0},{"$f":"+'GEN-502 Gen_P'!E92+'GEN-502 Gen_FP'!E92","v":0},{"$f":"+'GEN-502 Gen_P'!F92+'GEN-502 Gen_FP'!F92","v":0},{"$f":"+'GEN-502 Gen_P'!G92+'GEN-502 Gen_FP'!G92","v":0},0]

{"sheet":"GEN-502 Pre_Gen","index":7,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía (B/./MWh)"]
[null,"PRECIO ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+'GEN-502 Cos_Gen'!B8/'GEN-502 Gen'!B8","v":68.447023577072187},{"$f":"+'GEN-502 Cos_Gen'!C8/'GEN-502 Gen'!C8","v":70.561692067861301},{"$f":"+'GEN-502 Cos_Gen'!D8/'GEN-502 Gen'!D8","v":74.414848400430543},{"$f":"+'GEN-502 Cos_Gen'!E8/'GEN-502 Gen'!E8","v":75.260166321632767},{"$f":"+'GEN-502 Cos_Gen'!F8/'GEN-502 Gen'!F8","v":73.926241151037516},{"$f":"+'GEN-502 Cos_Gen'!G8/'GEN-502 Gen'!G8","v":74.276637276577745},{"$f":"+IF('GEN-502 Gen'!H8>0,'GEN-502 Cos_Gen'!H8/'GEN-502 Gen'!H8,0)","v":72.811559577833677}]
["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",{"$f":"+'GEN-502 Cos_Gen'!B15/'GEN-502 Gen'!B15","v":68.447023577072187},{"$f":"+'GEN-502 Cos_Gen'!C15/'GEN-502 Gen'!C15","v":70.561692067861301},{"$f":"+'GEN-502 Cos_Gen'!D15/'GEN-502 Gen'!D15","v":74.414848400430543},{"$f":"+'GEN-502 Cos_Gen'!E15/'GEN-502 Gen'!E15","v":75.260166321632767},{"$f":"+'GEN-502 Cos_Gen'!F15/'GEN-502 Gen'!F15","v":73.926241151037516},{"$f":"+'GEN-502 Cos_Gen'!G15/'GEN-502 Gen'!G15","v":74.276637276577745},{"$f":"+IF('GEN-502 Gen'!H15>0,'GEN-502 Cos_Gen'!H15/'GEN-502 Gen'!H15,0)","v":72.811559577833677}]
["Mercado Ocasional",{"$f":"+'GEN-502 Cos_Gen'!B16/'GEN-502 Gen'!B16","v":99.999999999999986},{"$f":"+'GEN-502 Cos_Gen'!C16/'GEN-502 Gen'!C16","v":100},{"$f":"+'GEN-502 Cos_Gen'!D16/'GEN-502 Gen'!D16","v":100.00000000000001},{"$f":"+'GEN-502 Cos_Gen'!E16/'GEN-502 Gen'!E16","v":100},{"$f":"+'GEN-502 Cos_Gen'!F16/'GEN-502 Gen'!F16","v":99.999999999999986},{"$f":"+'GEN-502 Cos_Gen'!G16/'GEN-502 Gen'!G16","v":100},{"$f":"+IF('GEN-502 Gen'!H16>0,'GEN-502 Cos_Gen'!H16/'GEN-502 Gen'!H16,0)","v":99.999999999999986}]
[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":63.939039569762436},{"$f":"+'GEN-502 Cos_Gen'!C24/'GEN-502 Gen'!C24","v":63.635405570409027},{"$f":"+'GEN-502 Cos_Gen'!D24/'GEN-502 Gen'!D24","v":65.798543511611086},{"$f":"+'GEN-502 Cos_Gen'!E24/'GEN-502 Gen'!E24","v":66.52802918588479},{"$f":"+'GEN-502 Cos_Gen'!F24/'GEN-502 Gen'!F24","v":65.592877490774583},{"$f":"+'GEN-502 Cos_Gen'!G24/'GEN-502 Gen'!G24","v":61.308739022547577},{"$f":"+IF('GEN-502 Gen'!H24>0,'GEN-502 Cos_Gen'!H24/'GEN-502 Gen'!H24,0)","v":64.481579016952082}]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B25/'GEN-502 Gen'!B25,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C25/'GEN-502 Gen'!C25,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D25/'GEN-502 Gen'!D25,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E25/'GEN-502 Gen'!E25,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F25/'GEN-502 Gen'!F25,0)","v":79.699999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G25/'GEN-502 Gen'!G25,0)","v":79.699999999999989},{"$f":"+IF('GEN-502 Gen'!H25>0,'GEN-502 Cos_Gen'!H25/'GEN-502 Gen'!H25,0)","v":79.699999999999989}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B26/'GEN-502 Gen'!B26,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C26/'GEN-502 Gen'!C26,0)","v":95.799999999999983},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D26/'GEN-502 Gen'!D26,0)","v":95.800000000000011},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E26/'GEN-502 Gen'!E26,0)","v":95.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F26/'GEN-502 Gen'!F26,0)","v":95.799999999999983},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G26/'GEN-502 Gen'!G26,0)","v":95.799999999999983},{"$f":"+IF('GEN-502 Gen'!H26>0,'GEN-502 Cos_Gen'!H26/'GEN-502 Gen'!H26,0)","v":95.799999999999969}]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B27/'GEN-502 Gen'!B27,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C27/'GEN-502 Gen'!C27,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D27/'GEN-502 Gen'!D27,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E27/'GEN-502 Gen'!E27,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F27/'GEN-502 Gen'!F27,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G27/'GEN-502 Gen'!G27,0)","v":63.3},{"$f":"+IF('GEN-502 Gen'!H27>0,'GEN-502 Cos_Gen'!H27/'GEN-502 Gen'!H27,0)","v":63.29999999999999}]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B28/'GEN-502 Gen'!B28,0)","v":91},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C28/'GEN-502 Gen'!C28,0)","v":91},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D28/'GEN-502 Gen'!D28,0)","v":90.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E28/'GEN-502 Gen'!E28,0)","v":91},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F28/'GEN-502 Gen'!F28,0)","v":90.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G28/'GEN-502 Gen'!G28,0)","v":90.999999999999986},{"$f":"+IF('GEN-502 Gen'!H28>0,'GEN-502 Cos_Gen'!H28/'GEN-502 Gen'!H28,0)","v":91.000000000000014}]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B29/'GEN-502 Gen'!B29,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C29/'GEN-502 Gen'!C29,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D29/'GEN-502 Gen'!D29,0)","v":54.199999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E29/'GEN-502 Gen'!E29,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F29/'GEN-502 Gen'!F29,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G29/'GEN-502 Gen'!G29,0)","v":54.199999999999982},{"$f":"+IF('GEN-502 Gen'!H29>0,'GEN-502 Cos_Gen'!H29/'GEN-502 Gen'!H29,0)","v":54.199999999999996}]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B30/'GEN-502 Gen'!B30,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C30/'GEN-502 Gen'!C30,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D30/'GEN-502 Gen'!D30,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E30/'GEN-502 Gen'!E30,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F30/'GEN-502 Gen'!F30,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G30/'GEN-502 Gen'!G30,0)","v":54.2},{"$f":"+IF('GEN-502 Gen'!H30>0,'GEN-502 Cos_Gen'!H30/'GEN-502 Gen'!H30,0)","v":54.199999999999996}]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B31/'GEN-502 Gen'!B31,0)","v":54.199999999999989},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C31/'GEN-502 Gen'!C31,0)","v":54.2},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D31/'GEN-502 Gen'!D31,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E31/'GEN-502 Gen'!E31,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F31/'GEN-502 Gen'!F31,0)","v":54.2},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G31/'GEN-502 Gen'!G31,0)","v":54.199999999999996},{"$f":"+IF('GEN-502 Gen'!H31>0,'GEN-502 Cos_Gen'!H31/'GEN-502 Gen'!H31,0)","v":54.199999999999996}]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B32/'GEN-502 Gen'!B32,0)","v":102.09999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C32/'GEN-502 Gen'!C32,0)","v":102.10000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D32/'GEN-502 Gen'!D32,0)","v":102.1},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E32/'GEN-502 Gen'!E32,0)","v":102.10000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F32/'GEN-502 Gen'!F32,0)","v":102.1},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G32/'GEN-502 Gen'!G32,0)","v":102.10000000000001},{"$f":"+IF('GEN-502 Gen'!H32>0,'GEN-502 Cos_Gen'!H32/'GEN-502 Gen'!H32,0)","v":102.1}]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B33/'GEN-502 Gen'!B33,0)","v":96.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C33/'GEN-502 Gen'!C33,0)","v":96.500000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D33/'GEN-502 Gen'!D33,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E33/'GEN-502 Gen'!E33,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F33/'GEN-502 Gen'!F33,0)","v":96.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G33/'GEN-502 Gen'!G33,0)","v":96.5},{"$f":"+IF('GEN-502 Gen'!H33>0,'GEN-502 Cos_Gen'!H33/'GEN-502 Gen'!H33,0)","v":96.500000000000014}]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B34/'GEN-502 Gen'!B34,0)","v":100.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C34/'GEN-502 Gen'!C34,0)","v":100.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D34/'GEN-502 Gen'!D34,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E34/'GEN-502 Gen'!E34,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F34/'GEN-502 Gen'!F34,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G34/'GEN-502 Gen'!G34,0)","v":100.8},{"$f":"+IF('GEN-502 Gen'!H34>0,'GEN-502 Cos_Gen'!H34/'GEN-502 Gen'!H34,0)","v":100.79999999999998}]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B35/'GEN-502 Gen'!B35,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C35/'GEN-502 Gen'!C35,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D35/'GEN-502 Gen'!D35,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E35/'GEN-502 Gen'!E35,0)","v":89.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F35/'GEN-502 Gen'!F35,0)","v":89.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G35/'GEN-502 Gen'!G35,0)","v":89.5},{"$f":"+IF('GEN-502 Gen'!H35>0,'GEN-502 Cos_Gen'!H35/'GEN-502 Gen'!H35,0)","v":89.500000000000014}]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B36/'GEN-502 Gen'!B36,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C36/'GEN-502 Gen'!C36,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D36/'GEN-502 Gen'!D36,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E36/'GEN-502 Gen'!E36,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F36/'GEN-502 Gen'!F36,0)","v":63.3},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G36/'GEN-502 Gen'!G36,0)","v":63.29999999999999},{"$f":"+IF('GEN-502 Gen'!H36>0,'GEN-502 Cos_Gen'!H36/'GEN-502 Gen'!H36,0)","v":63.29999999999999}]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B37/'GEN-502 Gen'!B37,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C37/'GEN-502 Gen'!C37,0)","v":95.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D37/'GEN-502 Gen'!D37,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E37/'GEN-502 Gen'!E37,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F37/'GEN-502 Gen'!F37,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G37/'GEN-502 Gen'!G37,0)","v":95},{"$f":"+IF('GEN-502 Gen'!H37>0,'GEN-502 Cos_Gen'!H37/'GEN-502 Gen'!H37,0)","v":95}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B38/'GEN-502 Gen'!B38,0)","v":98.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C38/'GEN-502 Gen'!C38,0)","v":97.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D38/'GEN-502 Gen'!D38,0)","v":98},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E38/'GEN-502 Gen'!E38,0)","v":97.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F38/'GEN-502 Gen'!F38,0)","v":98},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G38/'GEN-502 Gen'!G38,0)","v":98},{"$f":"+IF('GEN-502 Gen'!H38>0,'GEN-502 Cos_Gen'!H38/'GEN-502 Gen'!H38,0)","v":97.999999999999986}]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B39/'GEN-502 Gen'!B39,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C39/'GEN-502 Gen'!C39,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D39/'GEN-502 Gen'!D39,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E39/'GEN-502 Gen'!E39,0)","v":108},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F39/'GEN-502 Gen'!F39,0)","v":108.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G39/'GEN-502 Gen'!G39,0)","v":108},{"$f":"+IF('GEN-502 Gen'!H39>0,'GEN-502 Cos_Gen'!H39/'GEN-502 Gen'!H39,0)","v":108}]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B40/'GEN-502 Gen'!B40,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C40/'GEN-502 Gen'!C40,0)","v":109.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D40/'GEN-502 Gen'!D40,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E40/'GEN-502 Gen'!E40,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F40/'GEN-502 Gen'!F40,0)","v":110},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G40/'GEN-502 Gen'!G40,0)","v":109.99999999999999},{"$f":"+IF('GEN-502 Gen'!H40>0,'GEN-502 Cos_Gen'!H40/'GEN-502 Gen'!H40,0)","v":110}]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B41/'GEN-502 Gen'!B41,0)","v":88.700000000000017},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C41/'GEN-502 Gen'!C41,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D41/'GEN-502 Gen'!D41,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E41/'GEN-502 Gen'!E41,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F41/'GEN-502 Gen'!F41,0)","v":88.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G41/'GEN-502 Gen'!G41,0)","v":88.7},{"$f":"+IF('GEN-502 Gen'!H41>0,'GEN-502 Cos_Gen'!H41/'GEN-502 Gen'!H41,0)","v":88.699999999999989}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B42/'GEN-502 Gen'!B42,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C42/'GEN-502 Gen'!C42,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D42/'GEN-502 Gen'!D42,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E42/'GEN-502 Gen'!E42,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F42/'GEN-502 Gen'!F42,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G42/'GEN-502 Gen'!G42,0)","v":100},{"$f":"+IF('GEN-502 Gen'!H42>0,'GEN-502 Cos_Gen'!H42/'GEN-502 Gen'!H42,0)","v":100}]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B43/'GEN-502 Gen'!B43,0)","v":99.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C43/'GEN-502 Gen'!C43,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D43/'GEN-502 Gen'!D43,0)","v":99.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E43/'GEN-502 Gen'!E43,0)","v":100},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F43/'GEN-502 Gen'!F43,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G43/'GEN-502 Gen'!G43,0)","v":100.00000000000001},{"$f":"+IF('GEN-502 Gen'!H43>0,'GEN-502 Cos_Gen'!H43/'GEN-502 Gen'!H43,0)","v":100}]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B44/'GEN-502 Gen'!B44,0)","v":103.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C44/'GEN-502 Gen'!C44,0)","v":103.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D44/'GEN-502 Gen'!D44,0)","v":103.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E44/'GEN-502 Gen'!E44,0)","v":103.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F44/'GEN-502 Gen'!F44,0)","v":103.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G44/'GEN-502 Gen'!G44,0)","v":103.49999999999999},{"$f":"+IF('GEN-502 Gen'!H44>0,'GEN-502 Cos_Gen'!H44/'GEN-502 Gen'!H44,0)","v":103.5}]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B45/'GEN-502 Gen'!B45,0)","v":99.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C45/'GEN-502 Gen'!C45,0)","v":99.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D45/'GEN-502 Gen'!D45,0)","v":99.90000000000002},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E45/'GEN-502 Gen'!E45,0)","v":99.899999999999991},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F45/'GEN-502 Gen'!F45,0)","v":99.899999999999991},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G45/'GEN-502 Gen'!G45,0)","v":99.9},{"$f":"+IF('GEN-502 Gen'!H45>0,'GEN-502 Cos_Gen'!H45/'GEN-502 Gen'!H45,0)","v":99.90000000000002}]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B46/'GEN-502 Gen'!B46,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C46/'GEN-502 Gen'!C46,0)","v":110.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D46/'GEN-502 Gen'!D46,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E46/'GEN-502 Gen'!E46,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F46/'GEN-502 Gen'!F46,0)","v":111},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G46/'GEN-502 Gen'!G46,0)","v":111},{"$f":"+IF('GEN-502 Gen'!H46>0,'GEN-502 Cos_Gen'!H46/'GEN-502 Gen'!H46,0)","v":111}]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B47/'GEN-502 Gen'!B47,0)","v":119.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C47/'GEN-502 Gen'!C47,0)","v":120},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D47/'GEN-502 Gen'!D47,0)","v":119.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E47/'GEN-502 Gen'!E47,0)","v":120.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F47/'GEN-502 Gen'!F47,0)","v":119.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G47/'GEN-502 Gen'!G47,0)","v":120.00000000000001},{"$f":"+IF('GEN-502 Gen'!H47>0,'GEN-502 Cos_Gen'!H47/'GEN-502 Gen'!H47,0)","v":119.99999999999999}]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B48/'GEN-502 Gen'!B48,0)","v":122.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C48/'GEN-502 Gen'!C48,0)","v":122.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D48/'GEN-502 Gen'!D48,0)","v":122.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E48/'GEN-502 Gen'!E48,0)","v":122.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F48/'GEN-502 Gen'!F48,0)","v":122.50000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G48/'GEN-502 Gen'!G48,0)","v":122.49999999999999},{"$f":"+IF('GEN-502 Gen'!H48>0,'GEN-502 Cos_Gen'!H48/'GEN-502 Gen'!H48,0)","v":122.5}]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B49/'GEN-502 Gen'!B49,0)","v":124.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C49/'GEN-502 Gen'!C49,0)","v":125},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D49/'GEN-502 Gen'!D49,0)","v":125},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E49/'GEN-502 Gen'!E49,0)","v":125},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F49/'GEN-502 Gen'!F49,0)","v":125.00000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G49/'GEN-502 Gen'!G49,0)","v":125},{"$f":"+IF('GEN-502 Gen'!H49>0,'GEN-502 Cos_Gen'!H49/'GEN-502 Gen'!H49,0)","v":125.00000000000001}]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B50/'GEN-502 Gen'!B50,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C50/'GEN-502 Gen'!C50,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D50/'GEN-502 Gen'!D50,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E50/'GEN-502 Gen'!E50,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F50/'GEN-502 Gen'!F50,0)","v":132.30000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G50/'GEN-502 Gen'!G50,0)","v":132.30000000000001},{"$f":"+IF('GEN-502 Gen'!H50>0,'GEN-502 Cos_Gen'!H50/'GEN-502 Gen'!H50,0)","v":132.30000000000001}]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B51/'GEN-502 Gen'!B51,0)","v":90.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C51/'GEN-502 Gen'!C51,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D51/'GEN-502 Gen'!D51,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E51/'GEN-502 Gen'!E51,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F51/'GEN-502 Gen'!F51,0)","v":90},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G51/'GEN-502 Gen'!G51,0)","v":89.999999999999986},{"$f":"+IF('GEN-502 Gen'!H51>0,'GEN-502 Cos_Gen'!H51/'GEN-502 Gen'!H51,0)","v":90.000000000000014}]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B52/'GEN-502 Gen'!B52,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C52/'GEN-502 Gen'!C52,0)","v":84.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D52/'GEN-502 Gen'!D52,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E52/'GEN-502 Gen'!E52,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F52/'GEN-502 Gen'!F52,0)","v":85},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G52/'GEN-502 Gen'!G52,0)","v":85},{"$f":"+IF('GEN-502 Gen'!H52>0,'GEN-502 Cos_Gen'!H52/'GEN-502 Gen'!H52,0)","v":85.000000000000014}]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B53/'GEN-502 Gen'!B53,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C53/'GEN-502 Gen'!C53,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D53/'GEN-502 Gen'!D53,0)","v":136},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E53/'GEN-502 Gen'!E53,0)","v":136},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F53/'GEN-502 Gen'!F53,0)","v":136},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G53/'GEN-502 Gen'!G53,0)","v":136.00000000000003},{"$f":"+IF('GEN-502 Gen'!H53>0,'GEN-502 Cos_Gen'!H53/'GEN-502 Gen'!H53,0)","v":136}]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B54/'GEN-502 Gen'!B54,0)","v":139.99999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C54/'GEN-502 Gen'!C54,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D54/'GEN-502 Gen'!D54,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E54/'GEN-502 Gen'!E54,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F54/'GEN-502 Gen'!F54,0)","v":140},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G54/'GEN-502 Gen'!G54,0)","v":140},{"$f":"+IF('GEN-502 Gen'!H54>0,'GEN-502 Cos_Gen'!H54/'GEN-502 Gen'!H54,0)","v":140}]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B55/'GEN-502 Gen'!B55,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C55/'GEN-502 Gen'!C55,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D55/'GEN-502 Gen'!D55,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E55/'GEN-502 Gen'!E55,0)","v":127.49999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F55/'GEN-502 Gen'!F55,0)","v":127.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G55/'GEN-502 Gen'!G55,0)","v":127.5},{"$f":"+IF('GEN-502 Gen'!H55>0,'GEN-502 Cos_Gen'!H55/'GEN-502 Gen'!H55,0)","v":127.50000000000001}]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B56/'GEN-502 Gen'!B56,0)","v":127.59999999999998},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C56/'GEN-502 Gen'!C56,0)","v":127.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D56/'GEN-502 Gen'!D56,0)","v":127.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E56/'GEN-502 Gen'!E56,0)","v":127.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F56/'GEN-502 Gen'!F56,0)","v":127.6},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G56/'GEN-502 Gen'!G56,0)","v":127.6},{"$f":"+IF('GEN-502 Gen'!H56>0,'GEN-502 Cos_Gen'!H56/'GEN-502 Gen'!H56,0)","v":127.6}]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B57/'GEN-502 Gen'!B57,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C57/'GEN-502 Gen'!C57,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D57/'GEN-502 Gen'!D57,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E57/'GEN-502 Gen'!E57,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F57/'GEN-502 Gen'!F57,0)","v":128},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G57/'GEN-502 Gen'!G57,0)","v":128},{"$f":"+IF('GEN-502 Gen'!H57>0,'GEN-502 Cos_Gen'!H57/'GEN-502 Gen'!H57,0)","v":128}]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B58/'GEN-502 Gen'!B58,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C58/'GEN-502 Gen'!C58,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D58/'GEN-502 Gen'!D58,0)","v":132.49999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E58/'GEN-502 Gen'!E58,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F58/'GEN-502 Gen'!F58,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G58/'GEN-502 Gen'!G58,0)","v":132.5},{"$f":"+IF('GEN-502 Gen'!H58>0,'GEN-502 Cos_Gen'!H58/'GEN-502 Gen'!H58,0)","v":132.5}]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B59/'GEN-502 Gen'!B59,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C59/'GEN-502 Gen'!C59,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D59/'GEN-502 Gen'!D59,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E59/'GEN-502 Gen'!E59,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F59/'GEN-502 Gen'!F59,0)","v":131.99999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G59/'GEN-502 Gen'!G59,0)","v":131.99999999999997},{"$f":"+IF('GEN-502 Gen'!H59>0,'GEN-502 Cos_Gen'!H59/'GEN-502 Gen'!H59,0)","v":132}]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B60/'GEN-502 Gen'!B60,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C60/'GEN-502 Gen'!C60,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D60/'GEN-502 Gen'!D60,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E60/'GEN-502 Gen'!E60,0)","v":132.00000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F60/'GEN-502 Gen'!F60,0)","v":132},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G60/'GEN-502 Gen'!G60,0)","v":131.99999999999997},{"$f":"+IF('GEN-502 Gen'!H60>0,'GEN-502 Cos_Gen'!H60/'GEN-502 Gen'!H60,0)","v":132}]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B61/'GEN-502 Gen'!B61,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C61/'GEN-502 Gen'!C61,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D61/'GEN-502 Gen'!D61,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E61/'GEN-502 Gen'!E61,0)","v":132.50000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F61/'GEN-502 Gen'!F61,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G61/'GEN-502 Gen'!G61,0)","v":132.5},{"$f":"+IF('GEN-502 Gen'!H61>0,'GEN-502 Cos_Gen'!H61/'GEN-502 Gen'!H61,0)","v":132.5}]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B62/'GEN-502 Gen'!B62,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C62/'GEN-502 Gen'!C62,0)","v":132.50000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D62/'GEN-502 Gen'!D62,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E62/'GEN-502 Gen'!E62,0)","v":132.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F62/'GEN-502 Gen'!F62,0)","v":132.49999999999997},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G62/'GEN-502 Gen'!G62,0)","v":132.5},{"$f":"+IF('GEN-502 Gen'!H62>0,'GEN-502 Cos_Gen'!H62/'GEN-502 Gen'!H62,0)","v":132.49999999999997}]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B63/'GEN-502 Gen'!B63,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C63/'GEN-502 Gen'!C63,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D63/'GEN-502 Gen'!D63,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E63/'GEN-502 Gen'!E63,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F63/'GEN-502 Gen'!F63,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G63/'GEN-502 Gen'!G63,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H63>0,'GEN-502 Cos_Gen'!H63/'GEN-502 Gen'!H63,0)","v":0}]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B64/'GEN-502 Gen'!B64,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C64/'GEN-502 Gen'!C64,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D64/'GEN-502 Gen'!D64,0)","v":94.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E64/'GEN-502 Gen'!E64,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F64/'GEN-502 Gen'!F64,0)","v":95},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G64/'GEN-502 Gen'!G64,0)","v":95.000000000000014},{"$f":"+IF('GEN-502 Gen'!H64>0,'GEN-502 Cos_Gen'!H64/'GEN-502 Gen'!H64,0)","v":95}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B65/'GEN-502 Gen'!B65,0)","v":97.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C65/'GEN-502 Gen'!C65,0)","v":97.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D65/'GEN-502 Gen'!D65,0)","v":97.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E65/'GEN-502 Gen'!E65,0)","v":97.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F65/'GEN-502 Gen'!F65,0)","v":97.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G65/'GEN-502 Gen'!G65,0)","v":97.5},{"$f":"+IF('GEN-502 Gen'!H65>0,'GEN-502 Cos_Gen'!H65/'GEN-502 Gen'!H65,0)","v":97.5}]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B66/'GEN-502 Gen'!B66,0)","v":86},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C66/'GEN-502 Gen'!C66,0)","v":86},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D66/'GEN-502 Gen'!D66,0)","v":85.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E66/'GEN-502 Gen'!E66,0)","v":85.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F66/'GEN-502 Gen'!F66,0)","v":86},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G66/'GEN-502 Gen'!G66,0)","v":86},{"$f":"+IF('GEN-502 Gen'!H66>0,'GEN-502 Cos_Gen'!H66/'GEN-502 Gen'!H66,0)","v":86}]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B67/'GEN-502 Gen'!B67,0)","v":104.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C67/'GEN-502 Gen'!C67,0)","v":104.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D67/'GEN-502 Gen'!D67,0)","v":104.80000000000001},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E67/'GEN-502 Gen'!E67,0)","v":104.80000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F67/'GEN-502 Gen'!F67,0)","v":104.8},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G67/'GEN-502 Gen'!G67,0)","v":104.80000000000003},{"$f":"+IF('GEN-502 Gen'!H67>0,'GEN-502 Cos_Gen'!H67/'GEN-502 Gen'!H67,0)","v":104.80000000000003}]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B68/'GEN-502 Gen'!B68,0)","v":26.398},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C68/'GEN-502 Gen'!C68,0)","v":26.398},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D68/'GEN-502 Gen'!D68,0)","v":26.398},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E68/'GEN-502 Gen'!E68,0)","v":26.398000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F68/'GEN-502 Gen'!F68,0)","v":26.398000000000003},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G68/'GEN-502 Gen'!G68,0)","v":26.398000000000003},{"$f":"+IF('GEN-502 Gen'!H68>0,'GEN-502 Cos_Gen'!H68/'GEN-502 Gen'!H68,0)","v":26.398000000000003}]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B69/'GEN-502 Gen'!B69,0)","v":20.899999999999995},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C69/'GEN-502 Gen'!C69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D69/'GEN-502 Gen'!D69,0)","v":20.899999999999995},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E69/'GEN-502 Gen'!E69,0)","v":20.9},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F69/'GEN-502 Gen'!F69,0)","v":20.900000000000002},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G69/'GEN-502 Gen'!G69,0)","v":20.899999999999995},{"$f":"+IF('GEN-502 Gen'!H69>0,'GEN-502 Cos_Gen'!H69/'GEN-502 Gen'!H69,0)","v":20.9}]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B70/'GEN-502 Gen'!B70,0)","v":58.399999999999991},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C70/'GEN-502 Gen'!C70,0)","v":58.399999999999991},{"$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":58.4}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B71/'GEN-502 Gen'!B71,0)","v":69},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C71/'GEN-502 Gen'!C71,0)","v":68.999999999999986},{"$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":68.999999999999986}]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B75/'GEN-502 Gen'!B75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C75/'GEN-502 Gen'!C75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D75/'GEN-502 Gen'!D75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E75/'GEN-502 Gen'!E75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F75/'GEN-502 Gen'!F75,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G75/'GEN-502 Gen'!G75,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H75>0,'GEN-502 Cos_Gen'!H75/'GEN-502 Gen'!H75,0)","v":0}]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B76/'GEN-502 Gen'!B76,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C76/'GEN-502 Gen'!C76,0)","v":0},{"$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":0}]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B77/'GEN-502 Gen'!B77,0)","v":110.7},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C77/'GEN-502 Gen'!C77,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D77/'GEN-502 Gen'!D77,0)","v":73.800000000000011},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E77/'GEN-502 Gen'!E77,0)","v":73.800000000000011},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F77/'GEN-502 Gen'!F77,0)","v":73.800000000000011},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G77/'GEN-502 Gen'!G77,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H77>0,'GEN-502 Cos_Gen'!H77/'GEN-502 Gen'!H77,0)","v":84.154776802209014}]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B78/'GEN-502 Gen'!B78,0)","v":104.99999999999999},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C78/'GEN-502 Gen'!C78,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D78/'GEN-502 Gen'!D78,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E78/'GEN-502 Gen'!E78,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F78/'GEN-502 Gen'!F78,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G78/'GEN-502 Gen'!G78,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H78>0,'GEN-502 Cos_Gen'!H78/'GEN-502 Gen'!H78,0)","v":104.99999999999999}]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B79/'GEN-502 Gen'!B79,0)","v":90.629999999999981},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C79/'GEN-502 Gen'!C79,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D79/'GEN-502 Gen'!D79,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E79/'GEN-502 Gen'!E79,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F79/'GEN-502 Gen'!F79,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G79/'GEN-502 Gen'!G79,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H79>0,'GEN-502 Cos_Gen'!H79/'GEN-502 Gen'!H79,0)","v":90.629999999999981}]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B80/'GEN-502 Gen'!B80,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C80/'GEN-502 Gen'!C80,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D80/'GEN-502 Gen'!D80,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E80/'GEN-502 Gen'!E80,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F80/'GEN-502 Gen'!F80,0)","v":74.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G80/'GEN-502 Gen'!G80,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H80>0,'GEN-502 Cos_Gen'!H80/'GEN-502 Gen'!H80,0)","v":74.5}]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B81/'GEN-502 Gen'!B81,0)","v":79.999999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C81/'GEN-502 Gen'!C81,0)","v":80.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D81/'GEN-502 Gen'!D81,0)","v":80},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E81/'GEN-502 Gen'!E81,0)","v":80},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F81/'GEN-502 Gen'!F81,0)","v":80},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G81/'GEN-502 Gen'!G81,0)","v":79.999999999999986},{"$f":"+IF('GEN-502 Gen'!H81>0,'GEN-502 Cos_Gen'!H81/'GEN-502 Gen'!H81,0)","v":80}]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B82/'GEN-502 Gen'!B82,0)","v":90.000000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C82/'GEN-502 Gen'!C82,0)","v":0},{"$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":90.000000000000014}]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B83/'GEN-502 Gen'!B83,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C83/'GEN-502 Gen'!C83,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D83/'GEN-502 Gen'!D83,0)","v":78.499999999999986},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E83/'GEN-502 Gen'!E83,0)","v":78.5},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F83/'GEN-502 Gen'!F83,0)","v":78.500000000000014},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G83/'GEN-502 Gen'!G83,0)","v":78.5},{"$f":"+IF('GEN-502 Gen'!H83>0,'GEN-502 Cos_Gen'!H83/'GEN-502 Gen'!H83,0)","v":78.5}]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},{"$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}]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B91/'GEN-502 Gen'!B91,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C91/'GEN-502 Gen'!C91,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D91/'GEN-502 Gen'!D91,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E91/'GEN-502 Gen'!E91,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F91/'GEN-502 Gen'!F91,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G91/'GEN-502 Gen'!G91,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H91>0,'GEN-502 Cos_Gen'!H91/'GEN-502 Gen'!H91,0)","v":0}]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},{"$f":"+IFERROR('GEN-502 Cos_Gen'!B92/'GEN-502 Gen'!B92,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!C92/'GEN-502 Gen'!C92,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!D92/'GEN-502 Gen'!D92,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!E92/'GEN-502 Gen'!E92,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!F92/'GEN-502 Gen'!F92,0)","v":0},{"$f":"+IFERROR('GEN-502 Cos_Gen'!G92/'GEN-502 Gen'!G92,0)","v":0},{"$f":"+IF('GEN-502 Gen'!H92>0,'GEN-502 Cos_Gen'!H92/'GEN-502 Gen'!H92,0)","v":0}]

{"sheet":"GEN-502 Cos_Gen","index":8,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Compra Mensual de Energía para atender Clientes Regulados  (B/.) "]
[null,"COSTO DE ENERGIA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":5779381.0549404286},6148307.5729344236,6294909.6074269665,6446748.7520739399,6071364.9088075943,6471348.3238264136,{"$f":"+SUM(B8:G8)","v":37212060.220009767}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,-B23,B24)","v":5779381.0549404286},{"$f":"+SUM(C16:C22,-C23,C24)","v":6148307.5729344236},6294909.6074269665,6446748.7520739399,6071364.9088075943,6471348.3238264136,37212060.220009767]
[{"$f":"+'GEN-502 Cos_Gen_P'!A16","v":"Mercado Ocasional"},{"$f":"+'GEN-502 Cos_Gen_P'!B16+'GEN-502 Cos_Gen_FP'!B16","v":701294.04363371315},{"$f":"+'GEN-502 Cos_Gen_P'!C16+'GEN-502 Cos_Gen_FP'!C16","v":1308337.4120302033},{"$f":"+'GEN-502 Cos_Gen_P'!D16+'GEN-502 Cos_Gen_FP'!D16","v":1757613.7016301933},{"$f":"+'GEN-502 Cos_Gen_P'!E16+'GEN-502 Cos_Gen_FP'!E16","v":1853038.6974439393},{"$f":"+'GEN-502 Cos_Gen_P'!F16+'GEN-502 Cos_Gen_FP'!F16","v":1617847.9559727979},{"$f":"+'GEN-502 Cos_Gen_P'!G16+'GEN-502 Cos_Gen_FP'!G16","v":2589953.0622768039},9828084.8729876503]
[{"$f":"+'GEN-502 Cos_Gen_P'!A17","v":"Servicios Auxiliares de Corto Plazo"},{"$f":"+'GEN-502 Cos_Gen_P'!B17+'GEN-502 Cos_Gen_FP'!B17","v":57285.623333333329},{"$f":"+'GEN-502 Cos_Gen_P'!C17+'GEN-502 Cos_Gen_FP'!C17","v":57285.623333333329},{"$f":"+'GEN-502 Cos_Gen_P'!D17+'GEN-502 Cos_Gen_FP'!D17","v":57285.623333333329},{"$f":"+'GEN-502 Cos_Gen_P'!E17+'GEN-502 Cos_Gen_FP'!E17","v":57285.623333333329},{"$f":"+'GEN-502 Cos_Gen_P'!F17+'GEN-502 Cos_Gen_FP'!F17","v":57285.623333333329},{"$f":"+'GEN-502 Cos_Gen_P'!G17+'GEN-502 Cos_Gen_FP'!G17","v":57285.623333333329},343713.74]
[{"$f":"+'GEN-502 Cos_Gen_P'!A18","v":"Generación Obligada "},{"$f":"+'GEN-502 Cos_Gen_P'!B18+'GEN-502 Cos_Gen_FP'!B18","v":24396.042492833338},{"$f":"+'GEN-502 Cos_Gen_P'!C18+'GEN-502 Cos_Gen_FP'!C18","v":24396.042492833338},{"$f":"+'GEN-502 Cos_Gen_P'!D18+'GEN-502 Cos_Gen_FP'!D18","v":24396.042492833338},{"$f":"+'GEN-502 Cos_Gen_P'!E18+'GEN-502 Cos_Gen_FP'!E18","v":24396.042492833338},{"$f":"+'GEN-502 Cos_Gen_P'!F18+'GEN-502 Cos_Gen_FP'!F18","v":24396.042492833338},{"$f":"+'GEN-502 Cos_Gen_P'!G18+'GEN-502 Cos_Gen_FP'!G18","v":24396.042492833338},146376.25495700003]
[{"$f":"+'GEN-502 Cos_Gen_P'!A19","v":"Costos relacionados con el Mercado Regional"},{"$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 Ajustes"},{"$f":"+'GEN-502 Cos_Gen_P'!B20+'GEN-502 Cos_Gen_FP'!B20","v":48851.879000000015},{"$f":"+'GEN-502 Cos_Gen_P'!C20+'GEN-502 Cos_Gen_FP'!C20","v":48851.879000000015},{"$f":"+'GEN-502 Cos_Gen_P'!D20+'GEN-502 Cos_Gen_FP'!D20","v":48851.879000000015},{"$f":"+'GEN-502 Cos_Gen_P'!E20+'GEN-502 Cos_Gen_FP'!E20","v":48851.879000000015},{"$f":"+'GEN-502 Cos_Gen_P'!F20+'GEN-502 Cos_Gen_FP'!F20","v":48851.879000000015},{"$f":"+'GEN-502 Cos_Gen_P'!G20+'GEN-502 Cos_Gen_FP'!G20","v":48851.879000000015},293111.27400000009]
[{"$f":"+'GEN-502 Cos_Gen_P'!A21","v":"Costos de Fianzas"},{"$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":2791.55375},{"$f":"+'GEN-502 Cos_Gen_P'!C23+'GEN-502 Cos_Gen_FP'!C23","v":2791.55375},{"$f":"+'GEN-502 Cos_Gen_P'!D23+'GEN-502 Cos_Gen_FP'!D23","v":2791.55375},{"$f":"+'GEN-502 Cos_Gen_P'!E23+'GEN-502 Cos_Gen_FP'!E23","v":2791.55375},{"$f":"+'GEN-502 Cos_Gen_P'!F23+'GEN-502 Cos_Gen_FP'!F23","v":2791.55375},{"$f":"+'GEN-502 Cos_Gen_P'!G23+'GEN-502 Cos_Gen_FP'!G23","v":2791.55375},16749.322499999998]
["Sub-Total Contratros",{"$f":"+SUM(B25:B141)","v":4950345.0202305485},4712228.1698280536,4409553.914720607,4465968.0635538343,4325774.9617586294,3753653.270473442,26617523.400565118]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-502 Cos_Gen_P'!B25+'GEN-502 Cos_Gen_FP'!B25","v":31454.056224794545},{"$f":"+'GEN-502 Cos_Gen_P'!C25+'GEN-502 Cos_Gen_FP'!C25","v":31192.324675544973},{"$f":"+'GEN-502 Cos_Gen_P'!D25+'GEN-502 Cos_Gen_FP'!D25","v":30200.178564978862},{"$f":"+'GEN-502 Cos_Gen_P'!E25+'GEN-502 Cos_Gen_FP'!E25","v":29766.875168387054},{"$f":"+'GEN-502 Cos_Gen_P'!F25+'GEN-502 Cos_Gen_FP'!F25","v":29699.27870118156},{"$f":"+'GEN-502 Cos_Gen_P'!G25+'GEN-502 Cos_Gen_FP'!G25","v":28814.147571444744},{"$f":"+SUM(B25:G25)","v":181126.86090633174}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B26+'GEN-502 Cos_Gen_FP'!B26","v":111609.13899519638},{"$f":"+'GEN-502 Cos_Gen_P'!C26+'GEN-502 Cos_Gen_FP'!C26","v":110680.43102027403},{"$f":"+'GEN-502 Cos_Gen_P'!D26+'GEN-502 Cos_Gen_FP'!D26","v":107159.97654005254},{"$f":"+'GEN-502 Cos_Gen_P'!E26+'GEN-502 Cos_Gen_FP'!E26","v":105622.4762993305},{"$f":"+'GEN-502 Cos_Gen_P'!F26+'GEN-502 Cos_Gen_FP'!F26","v":105382.62222613866},{"$f":"+'GEN-502 Cos_Gen_P'!G26+'GEN-502 Cos_Gen_FP'!G26","v":102241.891422399},642696.53650339099]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B27+'GEN-502 Cos_Gen_FP'!B27","v":3122.7129219408639},{"$f":"+'GEN-502 Cos_Gen_P'!C27+'GEN-502 Cos_Gen_FP'!C27","v":3096.7285946706352},{"$f":"+'GEN-502 Cos_Gen_P'!D27+'GEN-502 Cos_Gen_FP'!D27","v":2998.2297728405933},{"$f":"+'GEN-502 Cos_Gen_P'!E27+'GEN-502 Cos_Gen_FP'!E27","v":2955.2120422818389},{"$f":"+'GEN-502 Cos_Gen_P'!F27+'GEN-502 Cos_Gen_FP'!F27","v":2948.5011634014945},{"$f":"+'GEN-502 Cos_Gen_P'!G27+'GEN-502 Cos_Gen_FP'!G27","v":2860.6266331123784},17982.011128247803]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B28+'GEN-502 Cos_Gen_FP'!B28","v":19680.796378556544},{"$f":"+'GEN-502 Cos_Gen_P'!C28+'GEN-502 Cos_Gen_FP'!C28","v":19517.031003120981},{"$f":"+'GEN-502 Cos_Gen_P'!D28+'GEN-502 Cos_Gen_FP'!D28","v":18896.245389962558},{"$f":"+'GEN-502 Cos_Gen_P'!E28+'GEN-502 Cos_Gen_FP'!E28","v":18625.127545652926},{"$f":"+'GEN-502 Cos_Gen_P'!F28+'GEN-502 Cos_Gen_FP'!F28","v":18582.83245030899},{"$f":"+'GEN-502 Cos_Gen_P'!G28+'GEN-502 Cos_Gen_FP'!G28","v":18029.006088196111},113331.03885579812]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B29+'GEN-502 Cos_Gen_FP'!B29","v":8423.4889596001158},{"$f":"+'GEN-502 Cos_Gen_P'!C29+'GEN-502 Cos_Gen_FP'!C29","v":8353.3964793258274},{"$f":"+'GEN-502 Cos_Gen_P'!D29+'GEN-502 Cos_Gen_FP'!D29","v":8087.6968268251767},{"$f":"+'GEN-502 Cos_Gen_P'!E29+'GEN-502 Cos_Gen_FP'!E29","v":7971.6569001695116},{"$f":"+'GEN-502 Cos_Gen_P'!F29+'GEN-502 Cos_Gen_FP'!F29","v":7953.5543670289808},{"$f":"+'GEN-502 Cos_Gen_P'!G29+'GEN-502 Cos_Gen_FP'!G29","v":7716.5136417930698},48506.30717474268]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B30+'GEN-502 Cos_Gen_FP'!B30","v":5165.7984682277147},{"$f":"+'GEN-502 Cos_Gen_P'!C30+'GEN-502 Cos_Gen_FP'!C30","v":5122.8134736522143},{"$f":"+'GEN-502 Cos_Gen_P'!D30+'GEN-502 Cos_Gen_FP'!D30","v":4959.8702010392408},{"$f":"+'GEN-502 Cos_Gen_P'!E30+'GEN-502 Cos_Gen_FP'!E30","v":4888.7074229735172},{"$f":"+'GEN-502 Cos_Gen_P'!F30+'GEN-502 Cos_Gen_FP'!F30","v":4877.6058428068072},{"$f":"+'GEN-502 Cos_Gen_P'!G30+'GEN-502 Cos_Gen_FP'!G30","v":4732.2379766881359},29747.033385387629]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B31+'GEN-502 Cos_Gen_FP'!B31","v":4915.6021857886826},{"$f":"+'GEN-502 Cos_Gen_P'!C31+'GEN-502 Cos_Gen_FP'!C31","v":4874.6990931514019},{"$f":"+'GEN-502 Cos_Gen_P'!D31+'GEN-502 Cos_Gen_FP'!D31","v":4719.6476888153175},{"$f":"+'GEN-502 Cos_Gen_P'!E31+'GEN-502 Cos_Gen_FP'!E31","v":4651.9315536315398},{"$f":"+'GEN-502 Cos_Gen_P'!F31+'GEN-502 Cos_Gen_FP'!F31","v":4641.3676588011813},{"$f":"+'GEN-502 Cos_Gen_P'!G31+'GEN-502 Cos_Gen_FP'!G31","v":4503.0404273322511},28306.288607520371]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B32+'GEN-502 Cos_Gen_FP'!B32","v":40294.343043306435},{"$f":"+'GEN-502 Cos_Gen_P'!C32+'GEN-502 Cos_Gen_FP'!C32","v":39959.050807693129},{"$f":"+'GEN-502 Cos_Gen_P'!D32+'GEN-502 Cos_Gen_FP'!D32","v":38688.058111472295},{"$f":"+'GEN-502 Cos_Gen_P'!E32+'GEN-502 Cos_Gen_FP'!E32","v":38132.973082714161},{"$f":"+'GEN-502 Cos_Gen_P'!F32+'GEN-502 Cos_Gen_FP'!F32","v":38046.378361237606},{"$f":"+'GEN-502 Cos_Gen_P'!G32+'GEN-502 Cos_Gen_FP'!G32","v":36912.477629165733},232033.28103558935]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B33+'GEN-502 Cos_Gen_FP'!B33","v":7247.4482724686304},{"$f":"+'GEN-502 Cos_Gen_P'!C33+'GEN-502 Cos_Gen_FP'!C33","v":7187.1417145193882},{"$f":"+'GEN-502 Cos_Gen_P'!D33+'GEN-502 Cos_Gen_FP'!D33","v":6958.5375699960277},{"$f":"+'GEN-502 Cos_Gen_P'!E33+'GEN-502 Cos_Gen_FP'!E33","v":6858.6984926242321},{"$f":"+'GEN-502 Cos_Gen_P'!F33+'GEN-502 Cos_Gen_FP'!F33","v":6843.1233344960638},{"$f":"+'GEN-502 Cos_Gen_P'!G33+'GEN-502 Cos_Gen_FP'!G33","v":6639.1769171795422},41734.12630128389]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B34+'GEN-502 Cos_Gen_FP'!B34","v":47339.735913131182},{"$f":"+'GEN-502 Cos_Gen_P'!C34+'GEN-502 Cos_Gen_FP'!C34","v":46945.818437653332},{"$f":"+'GEN-502 Cos_Gen_P'!D34+'GEN-502 Cos_Gen_FP'!D34","v":45452.594971472317},{"$f":"+'GEN-502 Cos_Gen_P'!E34+'GEN-502 Cos_Gen_FP'!E34","v":44800.454331221626},{"$f":"+'GEN-502 Cos_Gen_P'!F34+'GEN-502 Cos_Gen_FP'!F34","v":44698.718679600119},{"$f":"+'GEN-502 Cos_Gen_P'!G34+'GEN-502 Cos_Gen_FP'!G34","v":43366.557459095857},272603.87979217438]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B35+'GEN-502 Cos_Gen_FP'!B35","v":4708.4968498900662},{"$f":"+'GEN-502 Cos_Gen_P'!C35+'GEN-502 Cos_Gen_FP'!C35","v":4669.3170962089825},{"$f":"+'GEN-502 Cos_Gen_P'!D35+'GEN-502 Cos_Gen_FP'!D35","v":4520.798355006099},{"$f":"+'GEN-502 Cos_Gen_P'!E35+'GEN-502 Cos_Gen_FP'!E35","v":4455.9352523487396},{"$f":"+'GEN-502 Cos_Gen_P'!F35+'GEN-502 Cos_Gen_FP'!F35","v":4445.8164380811559},{"$f":"+'GEN-502 Cos_Gen_P'!G35+'GEN-502 Cos_Gen_FP'!G35","v":4313.3172428638436},27113.681234398886]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B36+'GEN-502 Cos_Gen_FP'!B36","v":7494.5110126580712},{"$f":"+'GEN-502 Cos_Gen_P'!C36+'GEN-502 Cos_Gen_FP'!C36","v":7432.1486272095253},{"$f":"+'GEN-502 Cos_Gen_P'!D36+'GEN-502 Cos_Gen_FP'!D36","v":7195.7514548174231},{"$f":"+'GEN-502 Cos_Gen_P'!E36+'GEN-502 Cos_Gen_FP'!E36","v":7092.5089014764144},{"$f":"+'GEN-502 Cos_Gen_P'!F36+'GEN-502 Cos_Gen_FP'!F36","v":7076.4027921635861},{"$f":"+'GEN-502 Cos_Gen_P'!G36+'GEN-502 Cos_Gen_FP'!G36","v":6865.5039194697083},43156.826707794731]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B37+'GEN-502 Cos_Gen_FP'!B37","v":99343.303847574382},{"$f":"+'GEN-502 Cos_Gen_P'!C37+'GEN-502 Cos_Gen_FP'!C37","v":87295.575733309597},{"$f":"+'GEN-502 Cos_Gen_P'!D37+'GEN-502 Cos_Gen_FP'!D37","v":91.886029785948182},{"$f":"+'GEN-502 Cos_Gen_P'!E37+'GEN-502 Cos_Gen_FP'!E37","v":85.240165364765659},{"$f":"+'GEN-502 Cos_Gen_P'!F37+'GEN-502 Cos_Gen_FP'!F37","v":90.362009002242303},{"$f":"+'GEN-502 Cos_Gen_P'!G37+'GEN-502 Cos_Gen_FP'!G37","v":92.825935748490991},{"$f":"+SUM(B37:G37)","v":186999.19372078541}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B38+'GEN-502 Cos_Gen_FP'!B38","v":98.723172992015321},{"$f":"+'GEN-502 Cos_Gen_P'!C38+'GEN-502 Cos_Gen_FP'!C38","v":103.66061304904905},{"$f":"+'GEN-502 Cos_Gen_P'!D38+'GEN-502 Cos_Gen_FP'!D38","v":94.787693884451812},{"$f":"+'GEN-502 Cos_Gen_P'!E38+'GEN-502 Cos_Gen_FP'!E38","v":87.931960060495086},{"$f":"+'GEN-502 Cos_Gen_P'!F38+'GEN-502 Cos_Gen_FP'!F38","v":93.215546128628901},{"$f":"+'GEN-502 Cos_Gen_P'!G38+'GEN-502 Cos_Gen_FP'!G38","v":95.757281087917022},574.07626720255712]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B39+'GEN-502 Cos_Gen_FP'!B39","v":108.79696615446585},{"$f":"+'GEN-502 Cos_Gen_P'!C39+'GEN-502 Cos_Gen_FP'!C39","v":114.23822662548264},{"$f":"+'GEN-502 Cos_Gen_P'!D39+'GEN-502 Cos_Gen_FP'!D39","v":104.45990754613057},{"$f":"+'GEN-502 Cos_Gen_P'!E39+'GEN-502 Cos_Gen_FP'!E39","v":96.904609046259907},{"$f":"+'GEN-502 Cos_Gen_P'!F39+'GEN-502 Cos_Gen_FP'!F39","v":102.72733654991757},{"$f":"+'GEN-502 Cos_Gen_P'!G39+'GEN-502 Cos_Gen_FP'!G39","v":105.52843221933713},632.65547814159368]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-502 Cos_Gen_P'!B40+'GEN-502 Cos_Gen_FP'!B40","v":110.81172478695596},{"$f":"+'GEN-502 Cos_Gen_P'!C40+'GEN-502 Cos_Gen_FP'!C40","v":116.35374934076934},{"$f":"+'GEN-502 Cos_Gen_P'!D40+'GEN-502 Cos_Gen_FP'!D40","v":106.39435027846632},{"$f":"+'GEN-502 Cos_Gen_P'!E40+'GEN-502 Cos_Gen_FP'!E40","v":98.699138843412868},{"$f":"+'GEN-502 Cos_Gen_P'!F40+'GEN-502 Cos_Gen_FP'!F40","v":104.62969463417529},{"$f":"+'GEN-502 Cos_Gen_P'!G40+'GEN-502 Cos_Gen_FP'!G40","v":107.48266244562114},644.37132032940099]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B41+'GEN-502 Cos_Gen_FP'!B41","v":1287756.6829987881},{"$f":"+'GEN-502 Cos_Gen_P'!C41+'GEN-502 Cos_Gen_FP'!C41","v":1277041.1635348129},{"$f":"+'GEN-502 Cos_Gen_P'!D41+'GEN-502 Cos_Gen_FP'!D41","v":1236421.8305221875},{"$f":"+'GEN-502 Cos_Gen_P'!E41+'GEN-502 Cos_Gen_FP'!E41","v":1218682.0089634238},{"$f":"+'GEN-502 Cos_Gen_P'!F41+'GEN-502 Cos_Gen_FP'!F41","v":1215914.550236674},{"$f":"+'GEN-502 Cos_Gen_P'!G41+'GEN-502 Cos_Gen_FP'!G41","v":1179676.5045136446},{"$f":"+SUM(B41:G41)","v":7415492.7407695306}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B42+'GEN-502 Cos_Gen_FP'!B42","v":7407.2008547430451},{"$f":"+'GEN-502 Cos_Gen_P'!C42+'GEN-502 Cos_Gen_FP'!C42","v":7345.5649836344292},{"$f":"+'GEN-502 Cos_Gen_P'!D42+'GEN-502 Cos_Gen_FP'!D42","v":7111.9218100579092},{"$f":"+'GEN-502 Cos_Gen_P'!E42+'GEN-502 Cos_Gen_FP'!E42","v":7009.8820201287526},{"$f":"+'GEN-502 Cos_Gen_P'!F42+'GEN-502 Cos_Gen_FP'!F42","v":6993.963545065194},{"$f":"+'GEN-502 Cos_Gen_P'!G42+'GEN-502 Cos_Gen_FP'!G42","v":6785.5216190417395},42654.05483267107]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B43+'GEN-502 Cos_Gen_FP'!B43","v":36544.166136960288},{"$f":"+'GEN-502 Cos_Gen_P'!C43+'GEN-502 Cos_Gen_FP'!C43","v":36240.079403258824},{"$f":"+'GEN-502 Cos_Gen_P'!D43+'GEN-502 Cos_Gen_FP'!D43","v":35087.377442101701},{"$f":"+'GEN-502 Cos_Gen_P'!E43+'GEN-502 Cos_Gen_FP'!E43","v":34583.953934507219},{"$f":"+'GEN-502 Cos_Gen_P'!F43+'GEN-502 Cos_Gen_FP'!F43","v":34505.418545933644},{"$f":"+'GEN-502 Cos_Gen_P'!G43+'GEN-502 Cos_Gen_FP'!G43","v":33477.049459704329},210438.04492246598]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B44+'GEN-502 Cos_Gen_FP'!B44","v":3955.8896884840715},{"$f":"+'GEN-502 Cos_Gen_P'!C44+'GEN-502 Cos_Gen_FP'!C44","v":3922.9724351598034},{"$f":"+'GEN-502 Cos_Gen_P'!D44+'GEN-502 Cos_Gen_FP'!D44","v":3798.1929618795266},{"$f":"+'GEN-502 Cos_Gen_P'!E44+'GEN-502 Cos_Gen_FP'!E44","v":3743.6975916699621},{"$f":"+'GEN-502 Cos_Gen_P'!F44+'GEN-502 Cos_Gen_FP'!F44","v":3735.1961708775179},{"$f":"+'GEN-502 Cos_Gen_P'!G44+'GEN-502 Cos_Gen_FP'!G44","v":3623.8756758654317},22779.824523936313]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B45+'GEN-502 Cos_Gen_FP'!B45","v":87613.556862037498},{"$f":"+'GEN-502 Cos_Gen_P'!C45+'GEN-502 Cos_Gen_FP'!C45","v":84536.287702857153},{"$f":"+'GEN-502 Cos_Gen_P'!D45+'GEN-502 Cos_Gen_FP'!D45","v":81847.409912615258},{"$f":"+'GEN-502 Cos_Gen_P'!E45+'GEN-502 Cos_Gen_FP'!E45","v":76191.24886262184},{"$f":"+'GEN-502 Cos_Gen_P'!F45+'GEN-502 Cos_Gen_FP'!F45","v":78254.059313025442},{"$f":"+'GEN-502 Cos_Gen_P'!G45+'GEN-502 Cos_Gen_FP'!G45","v":78091.039842309488},486533.60249546665]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-502 Cos_Gen_P'!B46+'GEN-502 Cos_Gen_FP'!B46","v":115107.90128270691},{"$f":"+'GEN-502 Cos_Gen_P'!C46+'GEN-502 Cos_Gen_FP'!C46","v":117411.51069841272},{"$f":"+'GEN-502 Cos_Gen_P'!D46+'GEN-502 Cos_Gen_FP'!D46","v":113676.95821196563},{"$f":"+'GEN-502 Cos_Gen_P'!E46+'GEN-502 Cos_Gen_FP'!E46","v":108933.56659280081},{"$f":"+'GEN-502 Cos_Gen_P'!F46+'GEN-502 Cos_Gen_FP'!F46","v":111791.51330432207},{"$f":"+'GEN-502 Cos_Gen_P'!G46+'GEN-502 Cos_Gen_FP'!G46","v":108459.77755876318},675381.22764897125]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B47+'GEN-502 Cos_Gen_FP'!B47","v":53744.279097742008},{"$f":"+'GEN-502 Cos_Gen_P'!C47+'GEN-502 Cos_Gen_FP'!C47","v":53438.103788142427},{"$f":"+'GEN-502 Cos_Gen_P'!D47+'GEN-502 Cos_Gen_FP'!D47","v":53820.748443539036},{"$f":"+'GEN-502 Cos_Gen_P'!E47+'GEN-502 Cos_Gen_FP'!E47","v":48519.599390523173},{"$f":"+'GEN-502 Cos_Gen_P'!F47+'GEN-502 Cos_Gen_FP'!F47","v":46153.445192427011},{"$f":"+'GEN-502 Cos_Gen_P'!G47+'GEN-502 Cos_Gen_FP'!G47","v":44589.019663047082},300265.19557542074]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B48+'GEN-502 Cos_Gen_FP'!B48","v":62064.935961891984},{"$f":"+'GEN-502 Cos_Gen_P'!C48+'GEN-502 Cos_Gen_FP'!C48","v":115178.45894338787},{"$f":"+'GEN-502 Cos_Gen_P'!D48+'GEN-502 Cos_Gen_FP'!D48","v":132423.98410327826},{"$f":"+'GEN-502 Cos_Gen_P'!E48+'GEN-502 Cos_Gen_FP'!E48","v":178611.7938728806},{"$f":"+'GEN-502 Cos_Gen_P'!F48+'GEN-502 Cos_Gen_FP'!F48","v":110693.46102774683},{"$f":"+'GEN-502 Cos_Gen_P'!G48+'GEN-502 Cos_Gen_FP'!G48","v":31586.603136639296},630559.23704582488]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B49+'GEN-502 Cos_Gen_FP'!B49","v":21110.522436017673},{"$f":"+'GEN-502 Cos_Gen_P'!C49+'GEN-502 Cos_Gen_FP'!C49","v":36727.824918172148},{"$f":"+'GEN-502 Cos_Gen_P'!D49+'GEN-502 Cos_Gen_FP'!D49","v":53339.413575434315},{"$f":"+'GEN-502 Cos_Gen_P'!E49+'GEN-502 Cos_Gen_FP'!E49","v":63088.938181158766},{"$f":"+'GEN-502 Cos_Gen_P'!F49+'GEN-502 Cos_Gen_FP'!F49","v":43187.724890777579},{"$f":"+'GEN-502 Cos_Gen_P'!G49+'GEN-502 Cos_Gen_FP'!G49","v":16115.613845224132},233570.03784678463]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B50+'GEN-502 Cos_Gen_FP'!B50","v":281879.33968545171},{"$f":"+'GEN-502 Cos_Gen_P'!C50+'GEN-502 Cos_Gen_FP'!C50","v":328062.51666230423},{"$f":"+'GEN-502 Cos_Gen_P'!D50+'GEN-502 Cos_Gen_FP'!D50","v":460216.55679580994},{"$f":"+'GEN-502 Cos_Gen_P'!E50+'GEN-502 Cos_Gen_FP'!E50","v":614054.98190308013},{"$f":"+'GEN-502 Cos_Gen_P'!F50+'GEN-502 Cos_Gen_FP'!F50","v":390203.29189152125},{"$f":"+'GEN-502 Cos_Gen_P'!G50+'GEN-502 Cos_Gen_FP'!G50","v":211726.53028146617},2286143.2172196335]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B51+'GEN-502 Cos_Gen_FP'!B51","v":4154.550815408279},{"$f":"+'GEN-502 Cos_Gen_P'!C51+'GEN-502 Cos_Gen_FP'!C51","v":6981.2249604461622},{"$f":"+'GEN-502 Cos_Gen_P'!D51+'GEN-502 Cos_Gen_FP'!D51","v":8192.9339251867113},{"$f":"+'GEN-502 Cos_Gen_P'!E51+'GEN-502 Cos_Gen_FP'!E51","v":10195.172410075258},{"$f":"+'GEN-502 Cos_Gen_P'!F51+'GEN-502 Cos_Gen_FP'!F51","v":8898.0001805737411},{"$f":"+'GEN-502 Cos_Gen_P'!G51+'GEN-502 Cos_Gen_FP'!G51","v":7983.0304743702254},46404.912766060384]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B52+'GEN-502 Cos_Gen_FP'!B52","v":38219.971258337355},{"$f":"+'GEN-502 Cos_Gen_P'!C52+'GEN-502 Cos_Gen_FP'!C52","v":42257.566237852137},{"$f":"+'GEN-502 Cos_Gen_P'!D52+'GEN-502 Cos_Gen_FP'!D52","v":49802.228143983913},{"$f":"+'GEN-502 Cos_Gen_P'!E52+'GEN-502 Cos_Gen_FP'!E52","v":50465.262244030106},{"$f":"+'GEN-502 Cos_Gen_P'!F52+'GEN-502 Cos_Gen_FP'!F52","v":41709.200997350796},{"$f":"+'GEN-502 Cos_Gen_P'!G52+'GEN-502 Cos_Gen_FP'!G52","v":29941.249854454058},252395.4787360084]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B53+'GEN-502 Cos_Gen_FP'!B53","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C53+'GEN-502 Cos_Gen_FP'!C53","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D53+'GEN-502 Cos_Gen_FP'!D53","v":15475.541858686011},{"$f":"+'GEN-502 Cos_Gen_P'!E53+'GEN-502 Cos_Gen_FP'!E53","v":76267.516379000823},{"$f":"+'GEN-502 Cos_Gen_P'!F53+'GEN-502 Cos_Gen_FP'!F53","v":28915.842880717537},{"$f":"+'GEN-502 Cos_Gen_P'!G53+'GEN-502 Cos_Gen_FP'!G53","v":28054.060581766171},148712.96170017053]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B54+'GEN-502 Cos_Gen_FP'!B54","v":7566.0112410687361},{"$f":"+'GEN-502 Cos_Gen_P'!C54+'GEN-502 Cos_Gen_FP'!C54","v":9214.2767154710273},{"$f":"+'GEN-502 Cos_Gen_P'!D54+'GEN-502 Cos_Gen_FP'!D54","v":10832.879301080207},{"$f":"+'GEN-502 Cos_Gen_P'!E54+'GEN-502 Cos_Gen_FP'!E54","v":10677.452293060118},{"$f":"+'GEN-502 Cos_Gen_P'!F54+'GEN-502 Cos_Gen_FP'!F54","v":9971.7134640121512},{"$f":"+'GEN-502 Cos_Gen_P'!G54+'GEN-502 Cos_Gen_FP'!G54","v":7219.7950026604103},55482.128017352647]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B55+'GEN-502 Cos_Gen_FP'!B55","v":27561.898092464686},{"$f":"+'GEN-502 Cos_Gen_P'!C55+'GEN-502 Cos_Gen_FP'!C55","v":49000.794892828548},{"$f":"+'GEN-502 Cos_Gen_P'!D55+'GEN-502 Cos_Gen_FP'!D55","v":47442.208010534305},{"$f":"+'GEN-502 Cos_Gen_P'!E55+'GEN-502 Cos_Gen_FP'!E55","v":35078.290814566688},{"$f":"+'GEN-502 Cos_Gen_P'!F55+'GEN-502 Cos_Gen_FP'!F55","v":44322.565415599842},{"$f":"+'GEN-502 Cos_Gen_P'!G55+'GEN-502 Cos_Gen_FP'!G55","v":28536.239748015276},231941.99697400935]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B56+'GEN-502 Cos_Gen_FP'!B56","v":10774.81065134342},{"$f":"+'GEN-502 Cos_Gen_P'!C56+'GEN-502 Cos_Gen_FP'!C56","v":11247.529102941036},{"$f":"+'GEN-502 Cos_Gen_P'!D56+'GEN-502 Cos_Gen_FP'!D56","v":10889.774675560669},{"$f":"+'GEN-502 Cos_Gen_P'!E56+'GEN-502 Cos_Gen_FP'!E56","v":8057.3041994820087},{"$f":"+'GEN-502 Cos_Gen_P'!F56+'GEN-502 Cos_Gen_FP'!F56","v":10173.699131193631},{"$f":"+'GEN-502 Cos_Gen_P'!G56+'GEN-502 Cos_Gen_FP'!G56","v":9870.4911679228753},61013.608928443638]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B57+'GEN-502 Cos_Gen_FP'!B57","v":3315.3919934547812},{"$f":"+'GEN-502 Cos_Gen_P'!C57+'GEN-502 Cos_Gen_FP'!C57","v":3685.7106861884108},{"$f":"+'GEN-502 Cos_Gen_P'!D57+'GEN-502 Cos_Gen_FP'!D57","v":3443.2170309584685},{"$f":"+'GEN-502 Cos_Gen_P'!E57+'GEN-502 Cos_Gen_FP'!E57","v":3479.2343707201608},{"$f":"+'GEN-502 Cos_Gen_P'!F57+'GEN-502 Cos_Gen_FP'!F57","v":4978.1801576190119},{"$f":"+'GEN-502 Cos_Gen_P'!G57+'GEN-502 Cos_Gen_FP'!G57","v":3598.5629660177578},22500.297204958591]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B58+'GEN-502 Cos_Gen_FP'!B58","v":166153.11490419423},{"$f":"+'GEN-502 Cos_Gen_P'!C58+'GEN-502 Cos_Gen_FP'!C58","v":207775.04979391702},{"$f":"+'GEN-502 Cos_Gen_P'!D58+'GEN-502 Cos_Gen_FP'!D58","v":207203.96438867928},{"$f":"+'GEN-502 Cos_Gen_P'!E58+'GEN-502 Cos_Gen_FP'!E58","v":181792.51381974999},{"$f":"+'GEN-502 Cos_Gen_P'!F58+'GEN-502 Cos_Gen_FP'!F58","v":227620.54384772063},{"$f":"+'GEN-502 Cos_Gen_P'!G58+'GEN-502 Cos_Gen_FP'!G58","v":136379.17267847783},1126924.359432739]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B59+'GEN-502 Cos_Gen_FP'!B59","v":68765.58466726348},{"$f":"+'GEN-502 Cos_Gen_P'!C59+'GEN-502 Cos_Gen_FP'!C59","v":91950.489645698661},{"$f":"+'GEN-502 Cos_Gen_P'!D59+'GEN-502 Cos_Gen_FP'!D59","v":89040.805898929175},{"$f":"+'GEN-502 Cos_Gen_P'!E59+'GEN-502 Cos_Gen_FP'!E59","v":104041.22973331255},{"$f":"+'GEN-502 Cos_Gen_P'!F59+'GEN-502 Cos_Gen_FP'!F59","v":101189.71646212038},{"$f":"+'GEN-502 Cos_Gen_P'!G59+'GEN-502 Cos_Gen_FP'!G59","v":46098.597371843935},501086.42377916822]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B60+'GEN-502 Cos_Gen_FP'!B60","v":42400.737639010738},{"$f":"+'GEN-502 Cos_Gen_P'!C60+'GEN-502 Cos_Gen_FP'!C60","v":56669.705770590583},{"$f":"+'GEN-502 Cos_Gen_P'!D60+'GEN-502 Cos_Gen_FP'!D60","v":54851.419531327527},{"$f":"+'GEN-502 Cos_Gen_P'!E60+'GEN-502 Cos_Gen_FP'!E60","v":64074.000450060965},{"$f":"+'GEN-502 Cos_Gen_P'!F60+'GEN-502 Cos_Gen_FP'!F60","v":62337.633500491298},{"$f":"+'GEN-502 Cos_Gen_P'!G60+'GEN-502 Cos_Gen_FP'!G60","v":28450.660749355917},308784.15764083702]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B61+'GEN-502 Cos_Gen_FP'!B61","v":60803.830387568552},{"$f":"+'GEN-502 Cos_Gen_P'!C61+'GEN-502 Cos_Gen_FP'!C61","v":83134.313170080699},{"$f":"+'GEN-502 Cos_Gen_P'!D61+'GEN-502 Cos_Gen_FP'!D61","v":80818.713094321225},{"$f":"+'GEN-502 Cos_Gen_P'!E61+'GEN-502 Cos_Gen_FP'!E61","v":85221.60319717633},{"$f":"+'GEN-502 Cos_Gen_P'!F61+'GEN-502 Cos_Gen_FP'!F61","v":72978.009045607527},{"$f":"+'GEN-502 Cos_Gen_P'!G61+'GEN-502 Cos_Gen_FP'!G61","v":35741.730871102744},418698.19976585708]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-502 Cos_Gen_P'!B62+'GEN-502 Cos_Gen_FP'!B62","v":151103.1049499205},{"$f":"+'GEN-502 Cos_Gen_P'!C62+'GEN-502 Cos_Gen_FP'!C62","v":272448.04831322865},{"$f":"+'GEN-502 Cos_Gen_P'!D62+'GEN-502 Cos_Gen_FP'!D62","v":317556.04225906834},{"$f":"+'GEN-502 Cos_Gen_P'!E62+'GEN-502 Cos_Gen_FP'!E62","v":132775.89977423564},{"$f":"+'GEN-502 Cos_Gen_P'!F62+'GEN-502 Cos_Gen_FP'!F62","v":276382.02405817533},{"$f":"+'GEN-502 Cos_Gen_P'!G62+'GEN-502 Cos_Gen_FP'!G62","v":74056.273690324597},1224321.393044953]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-502 Cos_Gen_P'!B63+'GEN-502 Cos_Gen_FP'!B63","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C63+'GEN-502 Cos_Gen_FP'!C63","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D63+'GEN-502 Cos_Gen_FP'!D63","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E63+'GEN-502 Cos_Gen_FP'!E63","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F63+'GEN-502 Cos_Gen_FP'!F63","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G63+'GEN-502 Cos_Gen_FP'!G63","v":0},0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'GEN-502 Cos_Gen_P'!B64+'GEN-502 Cos_Gen_FP'!B64","v":222927.11692434669},{"$f":"+'GEN-502 Cos_Gen_P'!C64+'GEN-502 Cos_Gen_FP'!C64","v":223305.17550248664},{"$f":"+'GEN-502 Cos_Gen_P'!D64+'GEN-502 Cos_Gen_FP'!D64","v":215661.91696819605},{"$f":"+'GEN-502 Cos_Gen_P'!E64+'GEN-502 Cos_Gen_FP'!E64","v":217362.42168015239},{"$f":"+'GEN-502 Cos_Gen_P'!F64+'GEN-502 Cos_Gen_FP'!F64","v":315735.49027842312},{"$f":"+'GEN-502 Cos_Gen_P'!G64+'GEN-502 Cos_Gen_FP'!G64","v":533233.43091077602},{"$f":"+SUM(B64:G64)","v":1728225.5522643807}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'GEN-502 Cos_Gen_P'!B65+'GEN-502 Cos_Gen_FP'!B65","v":11185.465866730376},{"$f":"+'GEN-502 Cos_Gen_P'!C65+'GEN-502 Cos_Gen_FP'!C65","v":11459.081374469712},{"$f":"+'GEN-502 Cos_Gen_P'!D65+'GEN-502 Cos_Gen_FP'!D65","v":10950.368249382362},{"$f":"+'GEN-502 Cos_Gen_P'!E65+'GEN-502 Cos_Gen_FP'!E65","v":19946.198695355157},{"$f":"+'GEN-502 Cos_Gen_P'!F65+'GEN-502 Cos_Gen_FP'!F65","v":19682.691967064271},{"$f":"+'GEN-502 Cos_Gen_P'!G65+'GEN-502 Cos_Gen_FP'!G65","v":53329.314350102373},126553.12050310425]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B66+'GEN-502 Cos_Gen_FP'!B66","v":15798.077982995967},{"$f":"+'GEN-502 Cos_Gen_P'!C66+'GEN-502 Cos_Gen_FP'!C66","v":32343.991735939118},{"$f":"+'GEN-502 Cos_Gen_P'!D66+'GEN-502 Cos_Gen_FP'!D66","v":31804.514334578969},{"$f":"+'GEN-502 Cos_Gen_P'!E66+'GEN-502 Cos_Gen_FP'!E66","v":31348.192394015779},{"$f":"+'GEN-502 Cos_Gen_P'!F66+'GEN-502 Cos_Gen_FP'!F66","v":17322.648908417472},{"$f":"+'GEN-502 Cos_Gen_P'!G66+'GEN-502 Cos_Gen_FP'!G66","v":20541.131045163151},149158.55640111046]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B67+'GEN-502 Cos_Gen_FP'!B67","v":3105.0985983082846},{"$f":"+'GEN-502 Cos_Gen_P'!C67+'GEN-502 Cos_Gen_FP'!C67","v":6774.373850507016},{"$f":"+'GEN-502 Cos_Gen_P'!D67+'GEN-502 Cos_Gen_FP'!D67","v":6558.8987701078067},{"$f":"+'GEN-502 Cos_Gen_P'!E67+'GEN-502 Cos_Gen_FP'!E67","v":6464.7935942435415},{"$f":"+'GEN-502 Cos_Gen_P'!F67+'GEN-502 Cos_Gen_FP'!F67","v":3518.2434217095952},{"$f":"+'GEN-502 Cos_Gen_P'!G67+'GEN-502 Cos_Gen_FP'!G67","v":3982.2869277832169},30403.695162659464]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B68+'GEN-502 Cos_Gen_FP'!B68","v":437999.04548625543},{"$f":"+'GEN-502 Cos_Gen_P'!C68+'GEN-502 Cos_Gen_FP'!C68","v":434354.42274107895},{"$f":"+'GEN-502 Cos_Gen_P'!D68+'GEN-502 Cos_Gen_FP'!D68","v":420538.74674987548},{"$f":"+'GEN-502 Cos_Gen_P'!E68+'GEN-502 Cos_Gen_FP'!E68","v":414504.97887088376},{"$f":"+'GEN-502 Cos_Gen_P'!F68+'GEN-502 Cos_Gen_FP'!F68","v":413563.69524429343},{"$f":"+'GEN-502 Cos_Gen_P'!G68+'GEN-502 Cos_Gen_FP'!G68","v":401238.20732679905},2522199.0964191863]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'GEN-502 Cos_Gen_P'!B69+'GEN-502 Cos_Gen_FP'!B69","v":346775.51521565032},{"$f":"+'GEN-502 Cos_Gen_P'!C69+'GEN-502 Cos_Gen_FP'!C69","v":343889.97027382941},{"$f":"+'GEN-502 Cos_Gen_P'!D69+'GEN-502 Cos_Gen_FP'!D69","v":332951.73145967105},{"$f":"+'GEN-502 Cos_Gen_P'!E69+'GEN-502 Cos_Gen_FP'!E69","v":328174.63665434765},{"$f":"+'GEN-502 Cos_Gen_P'!F69+'GEN-502 Cos_Gen_FP'!F69","v":327429.39732577209},{"$f":"+'GEN-502 Cos_Gen_P'!G69+'GEN-502 Cos_Gen_FP'!G69","v":317670.98011705803},1996892.2310463288]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B70+'GEN-502 Cos_Gen_FP'!B70","v":343801.85472991719},{"$f":"+'GEN-502 Cos_Gen_P'!C70+'GEN-502 Cos_Gen_FP'!C70","v":375065.2908479051},{"$f":"+'GEN-502 Cos_Gen_P'!D70+'GEN-502 Cos_Gen_FP'!D70","v":0},{"$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},{"$f":"+SUM(B70:G70)","v":718867.14557782235}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B71+'GEN-502 Cos_Gen_FP'!B71","v":2011.0502914541867},{"$f":"+'GEN-502 Cos_Gen_P'!C71+'GEN-502 Cos_Gen_FP'!C71","v":1832.971822446739},{"$f":"+'GEN-502 Cos_Gen_P'!D71+'GEN-502 Cos_Gen_FP'!D71","v":0},{"$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},3844.0221139009254]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$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 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B73+'GEN-502 Cos_Gen_FP'!B73","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$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 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B75+'GEN-502 Cos_Gen_FP'!B75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C75+'GEN-502 Cos_Gen_FP'!C75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D75+'GEN-502 Cos_Gen_FP'!D75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E75+'GEN-502 Cos_Gen_FP'!E75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F75+'GEN-502 Cos_Gen_FP'!F75","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G75+'GEN-502 Cos_Gen_FP'!G75","v":0},0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+'GEN-502 Cos_Gen_P'!B76+'GEN-502 Cos_Gen_FP'!B76","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C76+'GEN-502 Cos_Gen_FP'!C76","v":0},{"$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},{"$f":"+'GEN-502 Cos_Gen_P'!G76+'GEN-502 Cos_Gen_FP'!G76","v":0},0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B77+'GEN-502 Cos_Gen_FP'!B77","v":26987.087454615255},{"$f":"+'GEN-502 Cos_Gen_P'!C77+'GEN-502 Cos_Gen_FP'!C77","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D77+'GEN-502 Cos_Gen_FP'!D77","v":12063.378323118981},{"$f":"+'GEN-502 Cos_Gen_P'!E77+'GEN-502 Cos_Gen_FP'!E77","v":29500.185608907661},{"$f":"+'GEN-502 Cos_Gen_P'!F77+'GEN-502 Cos_Gen_FP'!F77","v":4558.6766290151663},{"$f":"+'GEN-502 Cos_Gen_P'!G77+'GEN-502 Cos_Gen_FP'!G77","v":0},73109.328015657069]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B78+'GEN-502 Cos_Gen_FP'!B78","v":298708.11485298339},{"$f":"+'GEN-502 Cos_Gen_P'!C78+'GEN-502 Cos_Gen_FP'!C78","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D78+'GEN-502 Cos_Gen_FP'!D78","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E78+'GEN-502 Cos_Gen_FP'!E78","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F78+'GEN-502 Cos_Gen_FP'!F78","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G78+'GEN-502 Cos_Gen_FP'!G78","v":0},298708.11485298339]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B79+'GEN-502 Cos_Gen_FP'!B79","v":109558.54491754709},{"$f":"+'GEN-502 Cos_Gen_P'!C79+'GEN-502 Cos_Gen_FP'!C79","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D79+'GEN-502 Cos_Gen_FP'!D79","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E79+'GEN-502 Cos_Gen_FP'!E79","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F79+'GEN-502 Cos_Gen_FP'!F79","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G79+'GEN-502 Cos_Gen_FP'!G79","v":0},109558.54491754709]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B80+'GEN-502 Cos_Gen_FP'!B80","v":10972.274774609506},{"$f":"+'GEN-502 Cos_Gen_P'!C80+'GEN-502 Cos_Gen_FP'!C80","v":5516.2254801101108},{"$f":"+'GEN-502 Cos_Gen_P'!D80+'GEN-502 Cos_Gen_FP'!D80","v":19023.309829789781},{"$f":"+'GEN-502 Cos_Gen_P'!E80+'GEN-502 Cos_Gen_FP'!E80","v":21598.018510389527},{"$f":"+'GEN-502 Cos_Gen_P'!F80+'GEN-502 Cos_Gen_FP'!F80","v":11878.279116738595},{"$f":"+'GEN-502 Cos_Gen_P'!G80+'GEN-502 Cos_Gen_FP'!G80","v":0},68988.107711637524]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B81+'GEN-502 Cos_Gen_FP'!B81","v":6222.9968396935637},{"$f":"+'GEN-502 Cos_Gen_P'!C81+'GEN-502 Cos_Gen_FP'!C81","v":4431.7850304461936},{"$f":"+'GEN-502 Cos_Gen_P'!D81+'GEN-502 Cos_Gen_FP'!D81","v":4558.4574033747176},{"$f":"+'GEN-502 Cos_Gen_P'!E81+'GEN-502 Cos_Gen_FP'!E81","v":3462.0966111573498},{"$f":"+'GEN-502 Cos_Gen_P'!F81+'GEN-502 Cos_Gen_FP'!F81","v":3740.7074141510284},{"$f":"+'GEN-502 Cos_Gen_P'!G81+'GEN-502 Cos_Gen_FP'!G81","v":4330.1399080617712},26746.183206884623]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B82+'GEN-502 Cos_Gen_FP'!B82","v":181328.27692410978},{"$f":"+'GEN-502 Cos_Gen_P'!C82+'GEN-502 Cos_Gen_FP'!C82","v":0},{"$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},{"$f":"+'GEN-502 Cos_Gen_P'!G82+'GEN-502 Cos_Gen_FP'!G82","v":0},181328.27692410978]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B83+'GEN-502 Cos_Gen_FP'!B83","v":3843.252829406506},{"$f":"+'GEN-502 Cos_Gen_P'!C83+'GEN-502 Cos_Gen_FP'!C83","v":2324.9594641001004},{"$f":"+'GEN-502 Cos_Gen_P'!D83+'GEN-502 Cos_Gen_FP'!D83","v":1913.3573065532919},{"$f":"+'GEN-502 Cos_Gen_P'!E83+'GEN-502 Cos_Gen_FP'!E83","v":1870.0570699906359},{"$f":"+'GEN-502 Cos_Gen_P'!F83+'GEN-502 Cos_Gen_FP'!F83","v":1848.2415919314362},{"$f":"+'GEN-502 Cos_Gen_P'!G83+'GEN-502 Cos_Gen_FP'!G83","v":1870.2878954391797},13670.15615742115]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},{"$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},{"$f":"+'GEN-502 Cos_Gen_P'!G84+'GEN-502 Cos_Gen_FP'!G84","v":0},{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},{"$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 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B86+'GEN-502 Cos_Gen_FP'!B86","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},{"$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 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B88+'GEN-502 Cos_Gen_FP'!B88","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},{"$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 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B90+'GEN-502 Cos_Gen_FP'!B90","v":0},{"$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]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B91+'GEN-502 Cos_Gen_FP'!B91","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C91+'GEN-502 Cos_Gen_FP'!C91","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D91+'GEN-502 Cos_Gen_FP'!D91","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E91+'GEN-502 Cos_Gen_FP'!E91","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F91+'GEN-502 Cos_Gen_FP'!F91","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G91+'GEN-502 Cos_Gen_FP'!G91","v":0},0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},{"$f":"+'GEN-502 Cos_Gen_P'!B92+'GEN-502 Cos_Gen_FP'!B92","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!C92+'GEN-502 Cos_Gen_FP'!C92","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!D92+'GEN-502 Cos_Gen_FP'!D92","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!E92+'GEN-502 Cos_Gen_FP'!E92","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!F92+'GEN-502 Cos_Gen_FP'!F92","v":0},{"$f":"+'GEN-502 Cos_Gen_P'!G92+'GEN-502 Cos_Gen_FP'!G92","v":0},0]

{"sheet":"GEN-502 Gen_P","index":9,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Compra Mensual de Energía en Horas de Punta para atender Clientes Regulados  (MWh) "]
[null,"ESTIMACION DE COMPRA DE ENERGIA HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación en Punta",0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":21843.813442739876},22541.784571135227,21884.246261490858,22160.383275626173,21246.598345444556,22539.498001813095,{"$f":"+SUM(B8:G8)","v":132216.32389824977}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":21843.813442739876},22541.784571135227,21884.246261490858,22160.383275626173,21246.598345444556,22539.498001813095,132216.32389824977]
["Mercado Ocasional",{"$f":"+'Compras (p)'!B7*B7-B24","v":1814.2696964167008},{"$f":"+'Compras (p)'!C7*C7-C24","v":3384.7099385524198},{"$f":"+'Compras (p)'!D7*D7-D24","v":4547.0017973515569},{"$f":"+'Compras (p)'!E7*E7-E24","v":4793.8692558123839},{"$f":"+'Compras (p)'!F7*F7-F24","v":4185.4234277001888},{"$f":"+'Compras (p)'!G7*G7-G24","v":6700.2898408825749},25425.563956715825]
[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",{"$f":"+SUM(B25:B141)","v":20029.543746323176},19157.074632582808,17337.244464139301,17366.514019813789,17061.174917744367,15839.208160930521,106790.75994153396]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B25*B$7/('GEN-502 Pot'!B$6/1.0645)","v":102.0986580097873},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C25*C$7/('GEN-502 Pot'!C$6/1.0645)","v":101.24908745690773},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D25*D$7/('GEN-502 Pot'!D$6/1.0645)","v":98.028619301243282},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E25*E$7/('GEN-502 Pot'!E$6/1.0645)","v":96.622133123850588},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F25*F$7/('GEN-502 Pot'!F$6/1.0645)","v":96.402717588424551},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G25*G$7/('GEN-502 Pot'!G$6/1.0645)","v":93.529615948910774},{"$f":"+SUM(B25:G25)","v":587.93083142912417}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B26*B$7/('GEN-502 Pot'!B$6/1.0645)","v":301.39493184231537},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C26*C$7/('GEN-502 Pot'!C$6/1.0645)","v":298.88700212147796},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D26*D$7/('GEN-502 Pot'!D$6/1.0645)","v":289.38018979703202},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E26*E$7/('GEN-502 Pot'!E$6/1.0645)","v":285.22824682505092},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F26*F$7/('GEN-502 Pot'!F$6/1.0645)","v":284.58053282337886},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G26*G$7/('GEN-502 Pot'!G$6/1.0645)","v":276.09914541146708},1735.5700488207224]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B27*B$7/('GEN-502 Pot'!B$6/1.0645)","v":12.762332251223413},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C27*C$7/('GEN-502 Pot'!C$6/1.0645)","v":12.656135932113466},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D27*D$7/('GEN-502 Pot'!D$6/1.0645)","v":12.25357741265541},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E27*E$7/('GEN-502 Pot'!E$6/1.0645)","v":12.077766640481324},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F27*F$7/('GEN-502 Pot'!F$6/1.0645)","v":12.050339698553069},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G27*G$7/('GEN-502 Pot'!G$6/1.0645)","v":11.691201993613847},73.491353928640521]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B28*B$7/('GEN-502 Pot'!B$6/1.0645)","v":55.950371191940036},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C28*C$7/('GEN-502 Pot'!C$6/1.0645)","v":55.484803977699116},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D28*D$7/('GEN-502 Pot'!D$6/1.0645)","v":53.719977757319455},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E28*E$7/('GEN-502 Pot'!E$6/1.0645)","v":52.949219108426043},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F28*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.828978736107068},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G28*G$7/('GEN-502 Pot'!G$6/1.0645)","v":51.254510409720673},322.18786118121238]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B29*B$7/('GEN-502 Pot'!B$6/1.0645)","v":40.206328883223591},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C29*C$7/('GEN-502 Pot'!C$6/1.0645)","v":39.871769020004784},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D29*D$7/('GEN-502 Pot'!D$6/1.0645)","v":38.60355252873434},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E29*E$7/('GEN-502 Pot'!E$6/1.0645)","v":38.049679961549984},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F29*F$7/('GEN-502 Pot'!F$6/1.0645)","v":37.963274387261421},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G29*G$7/('GEN-502 Pot'!G$6/1.0645)","v":36.83185041279404},231.52645519356815]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B30*B$7/('GEN-502 Pot'!B$6/1.0645)","v":24.656979210651933},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C30*C$7/('GEN-502 Pot'!C$6/1.0645)","v":24.45180664650006},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D30*D$7/('GEN-502 Pot'!D$6/1.0645)","v":23.674058751369323},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E30*E$7/('GEN-502 Pot'!E$6/1.0645)","v":23.33439022768788},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F30*F$7/('GEN-502 Pot'!F$6/1.0645)","v":23.281401046429739},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G30*G$7/('GEN-502 Pot'!G$6/1.0645)","v":22.587542686520734},141.98617856915968]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B31*B$7/('GEN-502 Pot'!B$6/1.0645)","v":23.46276217477169},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C31*C$7/('GEN-502 Pot'!C$6/1.0645)","v":23.267526779699296},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D31*D$7/('GEN-502 Pot'!D$6/1.0645)","v":22.527447723806734},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E31*E$7/('GEN-502 Pot'!E$6/1.0645)","v":22.204230442350351},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F31*F$7/('GEN-502 Pot'!F$6/1.0645)","v":22.153807698060628},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G31*G$7/('GEN-502 Pot'!G$6/1.0645)","v":21.493555136607803},135.10932995529652]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B32*B$7/('GEN-502 Pot'!B$6/1.0645)","v":102.0986580097873},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C32*C$7/('GEN-502 Pot'!C$6/1.0645)","v":101.24908745690773},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D32*D$7/('GEN-502 Pot'!D$6/1.0645)","v":98.028619301243282},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E32*E$7/('GEN-502 Pot'!E$6/1.0645)","v":96.622133123850588},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F32*F$7/('GEN-502 Pot'!F$6/1.0645)","v":96.402717588424551},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G32*G$7/('GEN-502 Pot'!G$6/1.0645)","v":93.529615948910774},587.93083142912417]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B33*B$7/('GEN-502 Pot'!B$6/1.0645)","v":19.429405279520179},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C33*C$7/('GEN-502 Pot'!C$6/1.0645)","v":19.267731748180911},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D33*D$7/('GEN-502 Pot'!D$6/1.0645)","v":18.654875691050407},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E33*E$7/('GEN-502 Pot'!E$6/1.0645)","v":18.387220949124359},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F33*F$7/('GEN-502 Pot'!F$6/1.0645)","v":18.345466106842231},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G33*G$7/('GEN-502 Pot'!G$6/1.0645)","v":17.798714002049476},111.88341377676755]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B34*B$7/('GEN-502 Pot'!B$6/1.0645)","v":121.49740303164685},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C34*C$7/('GEN-502 Pot'!C$6/1.0645)","v":120.48641407372018},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D34*D$7/('GEN-502 Pot'!D$6/1.0645)","v":116.65405696847947},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E34*E$7/('GEN-502 Pot'!E$6/1.0645)","v":114.98033841738219},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F34*F$7/('GEN-502 Pot'!F$6/1.0645)","v":114.71923393022519},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G34*G$7/('GEN-502 Pot'!G$6/1.0645)","v":111.3002429792038},699.63768940065779]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B35*B$7/('GEN-502 Pot'!B$6/1.0645)","v":13.610088375538909},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C35*C$7/('GEN-502 Pot'!C$6/1.0645)","v":13.496837814450853},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D35*D$7/('GEN-502 Pot'!D$6/1.0645)","v":13.067538771117684},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E35*E$7/('GEN-502 Pot'!E$6/1.0645)","v":12.880049517620803},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F35*F$7/('GEN-502 Pot'!F$6/1.0645)","v":12.850800701952448},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G35*G$7/('GEN-502 Pot'!G$6/1.0645)","v":12.467806762679126},78.373121943359834]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B36*B$7/('GEN-502 Pot'!B$6/1.0645)","v":30.629597402936177},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C36*C$7/('GEN-502 Pot'!C$6/1.0645)","v":30.374726237072316},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D36*D$7/('GEN-502 Pot'!D$6/1.0645)","v":29.408585790372982},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E36*E$7/('GEN-502 Pot'!E$6/1.0645)","v":28.986639937155172},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F36*F$7/('GEN-502 Pot'!F$6/1.0645)","v":28.920815276527364},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G36*G$7/('GEN-502 Pot'!G$6/1.0645)","v":28.058884784673236},176.37924942873724]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B37*B$7/('GEN-502 Pot'!B$6/1.0645)","v":270.53078346827567},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C37*C$7/('GEN-502 Pot'!C$6/1.0645)","v":237.72251960415409},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D37*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.25022320242059093},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E37*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.23212524474198343},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F37*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.24607300285333591},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G37*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.25278274580786697},{"$f":"+SUM(B37:G37)","v":509.23450726825354}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B38*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.26061219011507264},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C38*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.27364618231596682},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D38*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.25022320242059093},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E38*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.23212524474198343},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F38*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.24607300285333591},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G38*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.25278274580786697},1.5154625682548168]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B39*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.26061219011507264},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C39*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.27364618231596682},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D39*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.25022320242059093},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E39*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.23212524474198343},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F39*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.24607300285333591},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G39*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.25278274580786697},1.5154625682548168]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B40*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.26061219011507264},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C40*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.27364618231596682},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D40*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.25022320242059093},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E40*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.23212524474198343},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F40*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.24607300285333591},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G40*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.25278274580786697},1.5154625682548168]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B41*B$7/('GEN-502 Pot'!B$6/1.0645)","v":3755.8815634231055},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C41*C$7/('GEN-502 Pot'!C$6/1.0645)","v":3724.6285926339929},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D41*D$7/('GEN-502 Pot'!D$6/1.0645)","v":3606.1579172379284},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E41*E$7/('GEN-502 Pot'!E$6/1.0645)","v":3554.4178101116199},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F41*F$7/('GEN-502 Pot'!F$6/1.0645)","v":3546.3462175921941},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G41*G$7/('GEN-502 Pot'!G$6/1.0645)","v":3440.6540401626339},{"$f":"+SUM(B41:G41)","v":21628.086141161475}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B42*B$7/('GEN-502 Pot'!B$6/1.0645)","v":19.162661037872986},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C42*C$7/('GEN-502 Pot'!C$6/1.0645)","v":19.003207105275475},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D42*D$7/('GEN-502 Pot'!D$6/1.0645)","v":18.398764883866981},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E42*E$7/('GEN-502 Pot'!E$6/1.0645)","v":18.134784745467449},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F42*F$7/('GEN-502 Pot'!F$6/1.0645)","v":18.093603150980581},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G42*G$7/('GEN-502 Pot'!G$6/1.0645)","v":17.554357347768541},110.34737827123202]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B43*B$7/('GEN-502 Pot'!B$6/1.0645)","v":94.540904496450182},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C43*C$7/('GEN-502 Pot'!C$6/1.0645)","v":93.754222574587089},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D43*D$7/('GEN-502 Pot'!D$6/1.0645)","v":90.772146431046139},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E43*E$7/('GEN-502 Pot'!E$6/1.0645)","v":89.469774020238219},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F43*F$7/('GEN-502 Pot'!F$6/1.0645)","v":89.266600505677815},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G43*G$7/('GEN-502 Pot'!G$6/1.0645)","v":86.606177410950863},544.40982543895029]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B44*B$7/('GEN-502 Pot'!B$6/1.0645)","v":9.8879330955424631},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C44*C$7/('GEN-502 Pot'!C$6/1.0645)","v":9.8056548663221452},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D44*D$7/('GEN-502 Pot'!D$6/1.0645)","v":9.4937626800753634},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E44*E$7/('GEN-502 Pot'!E$6/1.0645)","v":9.3575489286612061},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F44*F$7/('GEN-502 Pot'!F$6/1.0645)","v":9.3362992259059823},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G44*G$7/('GEN-502 Pot'!G$6/1.0645)","v":9.0580483914485672},56.939247187955722]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B45*B$7/('GEN-502 Pot'!B$6/1.0645)","v":226.88590668841618},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C45*C$7/('GEN-502 Pot'!C$6/1.0645)","v":218.91694585277347},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D45*D$7/('GEN-502 Pot'!D$6/1.0645)","v":211.95377146214761},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E45*E$7/('GEN-502 Pot'!E$6/1.0645)","v":197.30645803068589},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F45*F$7/('GEN-502 Pot'!F$6/1.0645)","v":202.64835529098252},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G45*G$7/('GEN-502 Pot'!G$6/1.0645)","v":202.22619664629357},1259.9376339712992]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B46*B$7/('GEN-502 Pot'!B$6/1.0645)","v":268.2772545302218},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C46*C$7/('GEN-502 Pot'!C$6/1.0645)","v":273.64618231596688},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D46*D$7/('GEN-502 Pot'!D$6/1.0645)","v":264.94221432768455},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E46*E$7/('GEN-502 Pot'!E$6/1.0645)","v":253.88698643654428},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F46*F$7/('GEN-502 Pot'!F$6/1.0645)","v":260.54788537412043},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G46*G$7/('GEN-502 Pot'!G$6/1.0645)","v":252.782745807867},1574.0832687924049]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B47*B$7/('GEN-502 Pot'!B$6/1.0645)","v":115.86511369939522},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C47*C$7/('GEN-502 Pot'!C$6/1.0645)","v":115.20504275502203},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D47*D$7/('GEN-502 Pot'!D$6/1.0645)","v":116.02997086361874},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E47*E$7/('GEN-502 Pot'!E$6/1.0645)","v":104.60143841185625},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F47*F$7/('GEN-502 Pot'!F$6/1.0645)","v":99.500342447872427},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G47*G$7/('GEN-502 Pot'!G$6/1.0645)","v":96.127660836380528},647.32956901414525]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B48*B$7/('GEN-502 Pot'!B$6/1.0645)","v":131.07260149905125},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C48*C$7/('GEN-502 Pot'!C$6/1.0645)","v":243.24105094752613},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D48*D$7/('GEN-502 Pot'!D$6/1.0645)","v":279.6612262347781},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E48*E$7/('GEN-502 Pot'!E$6/1.0645)","v":377.203522705723},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F48*F$7/('GEN-502 Pot'!F$6/1.0645)","v":233.76935271066912},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G48*G$7/('GEN-502 Pot'!G$6/1.0645)","v":66.706557921520442},1331.654312019268]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B49*B$7/('GEN-502 Pot'!B$6/1.0645)","v":43.690867166350408},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C49*C$7/('GEN-502 Pot'!C$6/1.0645)","v":76.012828421101901},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D49*D$7/('GEN-502 Pot'!D$6/1.0645)","v":110.39258930320187},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E49*E$7/('GEN-502 Pot'!E$6/1.0645)","v":130.57045016736564},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F49*F$7/('GEN-502 Pot'!F$6/1.0645)","v":89.382399565844096},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G49*G$7/('GEN-502 Pot'!G$6/1.0645)","v":33.353278960760221},483.40241358462413]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B50*B$7/('GEN-502 Pot'!B$6/1.0645)","v":551.19478209337865},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C50*C$7/('GEN-502 Pot'!C$6/1.0645)","v":641.50266417704722},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D50*D$7/('GEN-502 Pot'!D$6/1.0645)","v":899.9203879997018},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E50*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1200.7403675668909},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F50*F$7/('GEN-502 Pot'!F$6/1.0645)","v":763.0144823181115},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G50*G$7/('GEN-502 Pot'!G$6/1.0645)","v":414.01600717565145},4470.3886913307824]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B51*B$7/('GEN-502 Pot'!B$6/1.0645)","v":11.942170358802445},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C51*C$7/('GEN-502 Pot'!C$6/1.0645)","v":20.067386703170904},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D51*D$7/('GEN-502 Pot'!D$6/1.0645)","v":23.550419051349738},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E51*E$7/('GEN-502 Pot'!E$6/1.0645)","v":29.305812148675404},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F51*F$7/('GEN-502 Pot'!F$6/1.0645)","v":25.577117414226151},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G51*G$7/('GEN-502 Pot'!G$6/1.0645)","v":22.947055925003035},133.38996160122767]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B52*B$7/('GEN-502 Pot'!B$6/1.0645)","v":116.32501756430419},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C52*C$7/('GEN-502 Pot'!C$6/1.0645)","v":128.61370568850441},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D52*D$7/('GEN-502 Pot'!D$6/1.0645)","v":151.57638461924972},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E52*E$7/('GEN-502 Pot'!E$6/1.0645)","v":153.59437288021113},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F52*F$7/('GEN-502 Pot'!F$6/1.0645)","v":126.94471970727977},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G52*G$7/('GEN-502 Pot'!G$6/1.0645)","v":91.128179863736037},768.1823803232852]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B53*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C53*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D53*D$7/('GEN-502 Pot'!D$6/1.0645)","v":29.438023814187172},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E53*E$7/('GEN-502 Pot'!E$6/1.0645)","v":145.07827796373959},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F53*F$7/('GEN-502 Pot'!F$6/1.0645)","v":55.004553578980968},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G53*G$7/('GEN-502 Pot'!G$6/1.0645)","v":53.365246337216362},282.88610169412408]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B54*B$7/('GEN-502 Pot'!B$6/1.0645)","v":13.981077493232133},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C54*C$7/('GEN-502 Pot'!C$6/1.0645)","v":17.026873566326827},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D54*D$7/('GEN-502 Pot'!D$6/1.0645)","v":20.01785619364728},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E54*E$7/('GEN-502 Pot'!E$6/1.0645)","v":19.73064580306859},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F54*F$7/('GEN-502 Pot'!F$6/1.0645)","v":18.426525448958625},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G54*G$7/('GEN-502 Pot'!G$6/1.0645)","v":13.341311584304091},102.52429008953756]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B55*B$7/('GEN-502 Pot'!B$6/1.0645)","v":55.924309972928533},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C55*C$7/('GEN-502 Pot'!C$6/1.0645)","v":99.424779574801292},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D55*D$7/('GEN-502 Pot'!D$6/1.0645)","v":96.262337872392052},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E55*E$7/('GEN-502 Pot'!E$6/1.0645)","v":71.175403169010636},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F55*F$7/('GEN-502 Pot'!F$6/1.0645)","v":89.932445101633874},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G55*G$7/('GEN-502 Pot'!G$6/1.0645)","v":57.901292275879754},470.62056796664615]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B56*B$7/('GEN-502 Pot'!B$6/1.0645)","v":21.845433583175204},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C56*C$7/('GEN-502 Pot'!C$6/1.0645)","v":22.803848526330569},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D56*D$7/('GEN-502 Pot'!D$6/1.0645)","v":22.078517860640378},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E56*E$7/('GEN-502 Pot'!E$6/1.0645)","v":16.335814098717083},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F56*F$7/('GEN-502 Pot'!F$6/1.0645)","v":20.626707592117864},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G56*G$7/('GEN-502 Pot'!G$6/1.0645)","v":20.011967376456134},123.70228903743723]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B57*B$7/('GEN-502 Pot'!B$6/1.0645)","v":6.7007993117234266},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C57*C$7/('GEN-502 Pot'!C$6/1.0645)","v":7.4492571852679861},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D57*D$7/('GEN-502 Pot'!D$6/1.0645)","v":6.9591488296738468},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E57*E$7/('GEN-502 Pot'!E$6/1.0645)","v":7.0319441329024599},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F57*F$7/('GEN-502 Pot'!F$6/1.0645)","v":10.061490840197283},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G57*G$7/('GEN-502 Pot'!G$6/1.0645)","v":7.2731213363274607},45.475761636092471]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B58*B$7/('GEN-502 Pot'!B$6/1.0645)","v":324.41005425524236},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C58*C$7/('GEN-502 Pot'!C$6/1.0645)","v":405.67590451371558},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D58*D$7/('GEN-502 Pot'!D$6/1.0645)","v":404.56087367361141},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E58*E$7/('GEN-502 Pot'!E$6/1.0645)","v":354.94561330052602},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F58*F$7/('GEN-502 Pot'!F$6/1.0645)","v":444.4237655238976},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G58*G$7/('GEN-502 Pot'!G$6/1.0645)","v":266.27713138824362},2200.2933426552368]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B59*B$7/('GEN-502 Pot'!B$6/1.0645)","v":134.77176158580224},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C59*C$7/('GEN-502 Pot'!C$6/1.0645)","v":180.21121362074837},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D59*D$7/('GEN-502 Pot'!D$6/1.0645)","v":174.50860517050154},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E59*E$7/('GEN-502 Pot'!E$6/1.0645)","v":203.90751967803601},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F59*F$7/('GEN-502 Pot'!F$6/1.0645)","v":198.3189179290159},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G59*G$7/('GEN-502 Pot'!G$6/1.0645)","v":90.3473620489073},982.06538003301137]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B60*B$7/('GEN-502 Pot'!B$6/1.0645)","v":83.100029350398501},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C60*C$7/('GEN-502 Pot'!C$6/1.0645)","v":111.06538411920883},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D60*D$7/('GEN-502 Pot'!D$6/1.0645)","v":107.50177536464871},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E60*E$7/('GEN-502 Pot'!E$6/1.0645)","v":125.57685583985372},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F60*F$7/('GEN-502 Pot'!F$6/1.0645)","v":122.17379842842922},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G60*G$7/('GEN-502 Pot'!G$6/1.0645)","v":55.759660679451983},605.17750378199094]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B61*B$7/('GEN-502 Pot'!B$6/1.0645)","v":118.71805067471375},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C61*C$7/('GEN-502 Pot'!C$6/1.0645)","v":162.31779381042102},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D61*D$7/('GEN-502 Pot'!D$6/1.0645)","v":157.7966390511875},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E61*E$7/('GEN-502 Pot'!E$6/1.0645)","v":166.39317856217221},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F61*F$7/('GEN-502 Pot'!F$6/1.0645)","v":142.48784855809814},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G61*G$7/('GEN-502 Pot'!G$6/1.0645)","v":69.784890026025138},817.49840068261767]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B62*B$7/('GEN-502 Pot'!B$6/1.0645)","v":295.02526331332649},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C62*C$7/('GEN-502 Pot'!C$6/1.0645)","v":531.94841508684999},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D62*D$7/('GEN-502 Pot'!D$6/1.0645)","v":620.02071377202878},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E62*E$7/('GEN-502 Pot'!E$6/1.0645)","v":259.24182567618595},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F62*F$7/('GEN-502 Pot'!F$6/1.0645)","v":539.62941032785318},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G62*G$7/('GEN-502 Pot'!G$6/1.0645)","v":144.59313495068773},2390.4587631269319]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B64*B$7/('GEN-502 Pot'!B$6/1.0645)","v":607.0731016798162},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C64*C$7/('GEN-502 Pot'!C$6/1.0645)","v":608.10262736881521},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D64*D$7/('GEN-502 Pot'!D$6/1.0645)","v":587.28857509303407},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E64*E$7/('GEN-502 Pot'!E$6/1.0645)","v":591.91937409205764},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F64*F$7/('GEN-502 Pot'!F$6/1.0645)","v":859.80802173459745},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G64*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1452.0964398074134},{"$f":"+SUM(B64:G64)","v":4706.2881397757337}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B65*B$7/('GEN-502 Pot'!B$6/1.0645)","v":29.67912941545768},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C65*C$7/('GEN-502 Pot'!C$6/1.0645)","v":30.405131368440767},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D65*D$7/('GEN-502 Pot'!D$6/1.0645)","v":29.055329504602732},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E65*E$7/('GEN-502 Pot'!E$6/1.0645)","v":52.924555801172211},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F65*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.225376134990356},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G65*G$7/('GEN-502 Pot'!G$6/1.0645)","v":141.50216370889265},335.79168593355644]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B66*B$7/('GEN-502 Pot'!B$6/1.0645)","v":47.52339937392501},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C66*C$7/('GEN-502 Pot'!C$6/1.0645)","v":97.296420379010428},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D66*D$7/('GEN-502 Pot'!D$6/1.0645)","v":95.6735773961083},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E66*E$7/('GEN-502 Pot'!E$6/1.0645)","v":94.300880676430751},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F66*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.109577074824074},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G66*G$7/('GEN-502 Pot'!G$6/1.0645)","v":61.791337864145255},448.69519276444385]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B67*B$7/('GEN-502 Pot'!B$6/1.0645)","v":7.6650644151491942},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C67*C$7/('GEN-502 Pot'!C$6/1.0645)","v":16.722822252642416},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D67*D$7/('GEN-502 Pot'!D$6/1.0645)","v":16.190913097802945},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E67*E$7/('GEN-502 Pot'!E$6/1.0645)","v":15.958610576011354},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F67*F$7/('GEN-502 Pot'!F$6/1.0645)","v":8.6849295124706796},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G67*G$7/('GEN-502 Pot'!G$6/1.0645)","v":9.8304401147503828},75.052779968826968]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B68*B$7/('GEN-502 Pot'!B$6/1.0645)","v":4292.4360724835487},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C68*C$7/('GEN-502 Pot'!C$6/1.0645)","v":4256.7183915817059},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D68*D$7/('GEN-502 Pot'!D$6/1.0645)","v":4121.3233339862045},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E68*E$7/('GEN-502 Pot'!E$6/1.0645)","v":4062.1917829847084},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F68*F$7/('GEN-502 Pot'!F$6/1.0645)","v":4052.96710581965},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G68*G$7/('GEN-502 Pot'!G$6/1.0645)","v":3932.1760459001525},24717.812732755971]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B69*B$7/('GEN-502 Pot'!B$6/1.0645)","v":4292.4360724835487},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C69*C$7/('GEN-502 Pot'!C$6/1.0645)","v":4256.7183915817059},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D69*D$7/('GEN-502 Pot'!D$6/1.0645)","v":4121.3233339862045},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E69*E$7/('GEN-502 Pot'!E$6/1.0645)","v":4062.1917829847084},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F69*F$7/('GEN-502 Pot'!F$6/1.0645)","v":4052.96710581965},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G69*G$7/('GEN-502 Pot'!G$6/1.0645)","v":3932.1760459001525},24717.812732755971]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B70*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1522.9900448005897},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C70*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1661.4823226021715},null,null,null,null,{"$f":"+SUM(B70:G70)","v":3184.4723674027609}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B71*B$7/('GEN-502 Pot'!B$6/1.0645)","v":7.5400727647528187},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C71*C$7/('GEN-502 Pot'!C$6/1.0645)","v":6.8723994500387375},null,null,null,null,14.412472214791556]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B77*B$7/('GEN-502 Pot'!B$6/1.0645)","v":63.068150007847578},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C77*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D77*D$7/('GEN-502 Pot'!D$6/1.0645)","v":42.287721209079869},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E77*E$7/('GEN-502 Pot'!E$6/1.0645)","v":103.41179653255359},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F77*F$7/('GEN-502 Pot'!F$6/1.0645)","v":15.980270302946051},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G77*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},224.74793805242712]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B78*B$7/('GEN-502 Pot'!B$6/1.0645)","v":735.9688248849651},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C78*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D78*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E78*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F78*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G78*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},735.9688248849651]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B79*B$7/('GEN-502 Pot'!B$6/1.0645)","v":312.73462813808715},null,null,null,null,null,312.73462813808715]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B80*B$7/('GEN-502 Pot'!B$6/1.0645)","v":38.101502194823624},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C80*C$7/('GEN-502 Pot'!C$6/1.0645)","v":19.155232762117677},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D80*D$7/('GEN-502 Pot'!D$6/1.0645)","v":66.058925439036017},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E80*E$7/('GEN-502 Pot'!E$6/1.0645)","v":74.999666576134814},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F80*F$7/('GEN-502 Pot'!F$6/1.0645)","v":41.247625231227417},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G80*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},239.56295220333953]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B81*B$7/('GEN-502 Pot'!B$6/1.0645)","v":20.123860115532697},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C81*C$7/('GEN-502 Pot'!C$6/1.0645)","v":14.331458670514552},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D81*D$7/('GEN-502 Pot'!D$6/1.0645)","v":14.741090424954225},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E81*E$7/('GEN-502 Pot'!E$6/1.0645)","v":11.195690710461786},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F81*F$7/('GEN-502 Pot'!F$6/1.0645)","v":12.096659322619576},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G81*G$7/('GEN-502 Pot'!G$6/1.0645)","v":14.002759769168005},86.491519013250837]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B82*B$7/('GEN-502 Pot'!B$6/1.0645)","v":521.22438023014524},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C82*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D82*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E82*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F82*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G82*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},521.22438023014524]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B83*B$7/('GEN-502 Pot'!B$6/1.0645)","v":12.665752439592531},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C83*C$7/('GEN-502 Pot'!C$6/1.0645)","v":7.6620931048470702},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D83*D$7/('GEN-502 Pot'!D$6/1.0645)","v":6.3056247009988926},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E83*E$7/('GEN-502 Pot'!E$6/1.0645)","v":6.1629252478996586},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F83*F$7/('GEN-502 Pot'!F$6/1.0645)","v":6.0910305647461032},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G83*G$7/('GEN-502 Pot'!G$6/1.0645)","v":6.1636859519484908},45.051112010032753]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},null,null,null,null,null,null,{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Gen_FP","index":10,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Compra Mensual de Energía en Horas Fuera de Punta para atender Clientes Regulados  (MWh)"]
[null,"ESTIMACION DE COMPRA DE ENERGIA HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
["Generación Fuera de Punta",0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042]
["Total Compra de Energía en Horas de F.Punta",{"$f":"+B9+B15","v":62592.013754812033},64592.004213598142,62707.871343233644,63499.123833659702,60880.733090266978,64585.452199278967,{"$f":"+SUM(B8:G8)","v":378857.1984348495}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":62592.013754812033},64592.004213598142,62707.871343233644,63499.123833659702,60880.733090266978,64585.452199278967,378857.1984348495]
["Mercado Ocasional",{"$f":"+('Compras (p)'!B7)*B7-B24","v":5198.6707399204315},{"$f":"+('Compras (p)'!C7)*C7-C24","v":9698.6641817496129},{"$f":"+('Compras (p)'!D7)*D7-D24","v":13029.135218950374},{"$f":"+('Compras (p)'!E7)*E7-E24","v":13736.517718627008},{"$f":"+('Compras (p)'!F7)*F7-F24","v":11993.056132027792},{"$f":"+('Compras (p)'!G7)*G7-G24","v":19199.240781885463},72855.284773160674]
[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",{"$f":"SUM(B25:B141)","v":57393.343014891601},54893.340031848529,49678.73612428327,49762.606115032693,48887.676958239186,45386.211417393504,306001.9136616888]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B25*B$7/('GEN-502 Pot'!B$6/1.0645)","v":292.5570035309222},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C25*C$7/('GEN-502 Pot'!C$6/1.0645)","v":290.12261487113466},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D25*D$7/('GEN-502 Pot'!D$6/1.0645)","v":280.89457473864212},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E25*E$7/('GEN-502 Pot'!E$6/1.0645)","v":276.86438090860935},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F25*F$7/('GEN-502 Pot'!F$6/1.0645)","v":276.23566009264903},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G25*G$7/('GEN-502 Pot'!G$6/1.0645)","v":268.00297591363312},{"$f":"+SUM(B25:G25)","v":1684.6772100555904}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B26*B$7/('GEN-502 Pot'!B$6/1.0645)","v":863.62739587372198},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C26*C$7/('GEN-502 Pot'!C$6/1.0645)","v":856.44108786050572},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D26*D$7/('GEN-502 Pot'!D$6/1.0645)","v":829.19994110121991},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E26*E$7/('GEN-502 Pot'!E$6/1.0645)","v":817.30282101764749},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F26*F$7/('GEN-502 Pot'!F$6/1.0645)","v":815.44683905698298},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G26*G$7/('GEN-502 Pot'!G$6/1.0645)","v":791.1439800833034},4973.1620649933811]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B27*B$7/('GEN-502 Pot'!B$6/1.0645)","v":36.569625441365275},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C27*C$7/('GEN-502 Pot'!C$6/1.0645)","v":36.265326858891832},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D27*D$7/('GEN-502 Pot'!D$6/1.0645)","v":35.111821842330265},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E27*E$7/('GEN-502 Pot'!E$6/1.0645)","v":34.608047613576169},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F27*F$7/('GEN-502 Pot'!F$6/1.0645)","v":34.529457511581128},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G27*G$7/('GEN-502 Pot'!G$6/1.0645)","v":33.50037198920414},210.5846512569488]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B28*B$7/('GEN-502 Pot'!B$6/1.0645)","v":160.3221164845055},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C28*C$7/('GEN-502 Pot'!C$6/1.0645)","v":158.9880641884655},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D28*D$7/('GEN-502 Pot'!D$6/1.0645)","v":153.93107048402734},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E28*E$7/('GEN-502 Pot'!E$6/1.0645)","v":151.72251216248523},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F28*F$7/('GEN-502 Pot'!F$6/1.0645)","v":151.37797126728844},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G28*G$7/('GEN-502 Pot'!G$6/1.0645)","v":146.86643561441244},923.20817020118454]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B29*B$7/('GEN-502 Pot'!B$6/1.0645)","v":115.2085965706531},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C29*C$7/('GEN-502 Pot'!C$6/1.0645)","v":114.24993724061935},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D29*D$7/('GEN-502 Pot'!D$6/1.0645)","v":110.61594612117668},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E29*E$7/('GEN-502 Pot'!E$6/1.0645)","v":109.02886063198345},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F29*F$7/('GEN-502 Pot'!F$6/1.0645)","v":108.78127112987845},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G29*G$7/('GEN-502 Pot'!G$6/1.0645)","v":105.53924998929214},663.42386168360304]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B30*B$7/('GEN-502 Pot'!B$6/1.0645)","v":70.652955627497789},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C30*C$7/('GEN-502 Pot'!C$6/1.0645)","v":70.065047110920872},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D30*D$7/('GEN-502 Pot'!D$6/1.0645)","v":67.836461563007816},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E30*E$7/('GEN-502 Pot'!E$6/1.0645)","v":66.863163701712821},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F30*F$7/('GEN-502 Pot'!F$6/1.0645)","v":66.711326680633135},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G30*G$7/('GEN-502 Pot'!G$6/1.0645)","v":64.723121090013137},406.85207577378554]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B31*B$7/('GEN-502 Pot'!B$6/1.0645)","v":67.231005090702169},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C31*C$7/('GEN-502 Pot'!C$6/1.0645)","v":66.671570879920665},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D31*D$7/('GEN-502 Pot'!D$6/1.0645)","v":64.550922918542312},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E31*E$7/('GEN-502 Pot'!E$6/1.0645)","v":63.62476501210611},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F31*F$7/('GEN-502 Pot'!F$6/1.0645)","v":63.480281947717621},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G31*G$7/('GEN-502 Pot'!G$6/1.0645)","v":61.588371566939266},387.14691741592816]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B32*B$7/('GEN-502 Pot'!B$6/1.0645)","v":292.5570035309222},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C32*C$7/('GEN-502 Pot'!C$6/1.0645)","v":290.12261487113466},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D32*D$7/('GEN-502 Pot'!D$6/1.0645)","v":280.89457473864212},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E32*E$7/('GEN-502 Pot'!E$6/1.0645)","v":276.86438090860935},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F32*F$7/('GEN-502 Pot'!F$6/1.0645)","v":276.23566009264903},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G32*G$7/('GEN-502 Pot'!G$6/1.0645)","v":268.00297591363312},1684.6772100555904]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B33*B$7/('GEN-502 Pot'!B$6/1.0645)","v":55.673685626890503},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C33*C$7/('GEN-502 Pot'!C$6/1.0645)","v":55.210420733885286},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D33*D$7/('GEN-502 Pot'!D$6/1.0645)","v":53.454321925488735},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E33*E$7/('GEN-502 Pot'!E$6/1.0645)","v":52.687374829365091},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F33*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.567729069282784},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G33*G$7/('GEN-502 Pot'!G$6/1.0645)","v":51.001046797738532},320.59457898265094]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B34*B$7/('GEN-502 Pot'!B$6/1.0645)","v":348.14283420179737},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C34*C$7/('GEN-502 Pot'!C$6/1.0645)","v":345.24591169665018},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D34*D$7/('GEN-502 Pot'!D$6/1.0645)","v":334.26454393898405},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E34*E$7/('GEN-502 Pot'!E$6/1.0645)","v":329.4686132812451},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F34*F$7/('GEN-502 Pot'!F$6/1.0645)","v":328.72043551025223},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G34*G$7/('GEN-502 Pot'!G$6/1.0645)","v":318.92354133722336},2004.7658799661522]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B35*B$7/('GEN-502 Pot'!B$6/1.0645)","v":38.99881497518809},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C35*C$7/('GEN-502 Pot'!C$6/1.0645)","v":38.674302925314315},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D35*D$7/('GEN-502 Pot'!D$6/1.0645)","v":37.44417469263761},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E35*E$7/('GEN-502 Pot'!E$6/1.0645)","v":36.906936542141651},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F35*F$7/('GEN-502 Pot'!F$6/1.0645)","v":36.823125980518576},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G35*G$7/('GEN-502 Pot'!G$6/1.0645)","v":35.725681984402925},224.57303710020312]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B36*B$7/('GEN-502 Pot'!B$6/1.0645)","v":87.767101059276641},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C36*C$7/('GEN-502 Pot'!C$6/1.0645)","v":87.036784461340403},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D36*D$7/('GEN-502 Pot'!D$6/1.0645)","v":84.26837242159263},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E36*E$7/('GEN-502 Pot'!E$6/1.0645)","v":83.05931427258281},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F36*F$7/('GEN-502 Pot'!F$6/1.0645)","v":82.870698027794703},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G36*G$7/('GEN-502 Pot'!G$6/1.0645)","v":80.40089277408994},505.40316301667713]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B37*B$7/('GEN-502 Pot'!B$6/1.0645)","v":775.18820440092838},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C37*C$7/('GEN-502 Pot'!C$6/1.0645)","v":681.17827758857845},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D37*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.71699816374728464},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E37*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.66513965383449714},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F37*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70510603927553039},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G37*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.72433236733414352},{"$f":"+SUM(B37:G37)","v":1459.1780582136985}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B38*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.74676712612998153},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C38*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.78411517532739083},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D38*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.71699816374728464},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E38*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.66513965383449714},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F38*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70510603927553039},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G38*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.72433236733414352},4.3424585256488282]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B39*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.74676712612998153},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C39*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.78411517532739083},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D39*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.71699816374728464},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E39*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.66513965383449714},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F39*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70510603927553039},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G39*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.72433236733414352},4.3424585256488282]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B40*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0.74676712612998153},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C40*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0.78411517532739083},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D40*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0.71699816374728464},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E40*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0.66513965383449714},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F40*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0.70510603927553039},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G40*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0.72433236733414352},4.3424585256488282]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B41*B$7/('GEN-502 Pot'!B$6/1.0645)","v":10762.232111873263},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C41*C$7/('GEN-502 Pot'!C$6/1.0645)","v":10672.678775289489},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D41*D$7/('GEN-502 Pot'!D$6/1.0645)","v":10333.208830475573},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E41*E$7/('GEN-502 Pot'!E$6/1.0645)","v":10184.950949340735},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F41*F$7/('GEN-502 Pot'!F$6/1.0645)","v":10161.822330735586},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G41*G$7/('GEN-502 Pot'!G$6/1.0645)","v":9858.9683331591768},{"$f":"+SUM(B41:G41)","v":61973.861330873828}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B42*B$7/('GEN-502 Pot'!B$6/1.0645)","v":54.909347509557463},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C42*C$7/('GEN-502 Pot'!C$6/1.0645)","v":54.452442731068814},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D42*D$7/('GEN-502 Pot'!D$6/1.0645)","v":52.720453216712109},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E42*E$7/('GEN-502 Pot'!E$6/1.0645)","v":51.964035455820074},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F42*F$7/('GEN-502 Pot'!F$6/1.0645)","v":51.846032299671357},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G42*G$7/('GEN-502 Pot'!G$6/1.0645)","v":50.300858842648857},316.19317005547867]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B43*B$7/('GEN-502 Pot'!B$6/1.0645)","v":270.90075687315272},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C43*C$7/('GEN-502 Pot'!C$6/1.0645)","v":268.64657145800112},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D43*D$7/('GEN-502 Pot'!D$6/1.0645)","v":260.10162798997089},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E43*E$7/('GEN-502 Pot'!E$6/1.0645)","v":256.36976532483396},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F43*F$7/('GEN-502 Pot'!F$6/1.0645)","v":255.78758495365861},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G43*G$7/('GEN-502 Pot'!G$6/1.0645)","v":248.1643171860924},1559.9706237857097]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B44*B$7/('GEN-502 Pot'!B$6/1.0645)","v":28.333223314931654},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C44*C$7/('GEN-502 Pot'!C$6/1.0645)","v":28.097460449231512},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D44*D$7/('GEN-502 Pot'!D$6/1.0645)","v":27.203753859823447},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E44*E$7/('GEN-502 Pot'!E$6/1.0645)","v":26.81344229520316},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F44*F$7/('GEN-502 Pot'!F$6/1.0645)","v":26.752552666630422},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G44*G$7/('GEN-502 Pot'!G$6/1.0645)","v":25.955243162806813},163.155675748627]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B45*B$7/('GEN-502 Pot'!B$6/1.0645)","v":650.12667451316031},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C45*C$7/('GEN-502 Pot'!C$6/1.0645)","v":627.29214026191278},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D45*D$7/('GEN-502 Pot'!D$6/1.0645)","v":607.33962105652347},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E45*E$7/('GEN-502 Pot'!E$6/1.0645)","v":565.36870575932255},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F45*F$7/('GEN-502 Pot'!F$6/1.0645)","v":580.67556175631921},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G45*G$7/('GEN-502 Pot'!G$6/1.0645)","v":579.46589386731489},3610.2685972145528]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B46*B$7/('GEN-502 Pot'!B$6/1.0645)","v":768.7308651338044},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C46*C$7/('GEN-502 Pot'!C$6/1.0645)","v":784.11517532739106},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D46*D$7/('GEN-502 Pot'!D$6/1.0645)","v":759.17452632065442},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E46*E$7/('GEN-502 Pot'!E$6/1.0645)","v":727.49649638148105},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F46*F$7/('GEN-502 Pot'!F$6/1.0645)","v":746.58286511526751},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G46*G$7/('GEN-502 Pot'!G$6/1.0645)","v":724.33236733414356},4510.4322956127417]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B47*B$7/('GEN-502 Pot'!B$6/1.0645)","v":332.00387878178822},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C47*C$7/('GEN-502 Pot'!C$6/1.0645)","v":330.11248881283154},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D47*D$7/('GEN-502 Pot'!D$6/1.0645)","v":332.47626616587326},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E47*E$7/('GEN-502 Pot'!E$6/1.0645)","v":299.72855650917018},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F47*F$7/('GEN-502 Pot'!F$6/1.0645)","v":285.1117008223527},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G47*G$7/('GEN-502 Pot'!G$6/1.0645)","v":275.44750302234513},1854.880394114361]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B48*B$7/('GEN-502 Pot'!B$6/1.0645)","v":375.57993696537307},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C48*C$7/('GEN-502 Pot'!C$6/1.0645)","v":696.99126695768098},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D48*D$7/('GEN-502 Pot'!D$6/1.0645)","v":801.35088889402402},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E48*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1080.8519374810576},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F48*F$7/('GEN-502 Pot'!F$6/1.0645)","v":669.85073731175396},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G48*G$7/('GEN-502 Pot'!G$6/1.0645)","v":191.14326360206564},3815.7680312119555]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B49*B$7/('GEN-502 Pot'!B$6/1.0645)","v":125.19331232179098},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C49*C$7/('GEN-502 Pot'!C$6/1.0645)","v":217.80977092427526},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D49*D$7/('GEN-502 Pot'!D$6/1.0645)","v":316.32271930027264},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E49*E$7/('GEN-502 Pot'!E$6/1.0645)","v":374.14105528190453},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F49*F$7/('GEN-502 Pot'!F$6/1.0645)","v":256.11939956037651},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G49*G$7/('GEN-502 Pot'!G$6/1.0645)","v":95.571631801032822},1385.1578891896529]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B50*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1579.4124717649108},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C50*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1838.1837807383286},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D50*D$7/('GEN-502 Pot'!D$6/1.0645)","v":2578.6628077358228},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E50*E$7/('GEN-502 Pot'!E$6/1.0645)","v":3440.6427156007585},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F50*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2186.3679204900609},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G50*G$7/('GEN-502 Pot'!G$6/1.0645)","v":1186.3356956321047},12809.605391961984]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B51*B$7/('GEN-502 Pot'!B$6/1.0645)","v":34.219505367956209},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C51*C$7/('GEN-502 Pot'!C$6/1.0645)","v":57.501779524008676},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D51*D$7/('GEN-502 Pot'!D$6/1.0645)","v":67.482180117391508},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E51*E$7/('GEN-502 Pot'!E$6/1.0645)","v":83.973881296605242},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F51*F$7/('GEN-502 Pot'!F$6/1.0645)","v":73.289551258815422},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G51*G$7/('GEN-502 Pot'!G$6/1.0645)","v":65.753282679110583},382.22018024388763]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B52*B$7/('GEN-502 Pot'!B$6/1.0645)","v":333.32170312201765},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C52*C$7/('GEN-502 Pot'!C$6/1.0645)","v":368.53413240387374},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D52*D$7/('GEN-502 Pot'!D$6/1.0645)","v":434.33218178056103},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E52*E$7/('GEN-502 Pot'!E$6/1.0645)","v":440.11459469661366},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F52*F$7/('GEN-502 Pot'!F$6/1.0645)","v":363.75176261449428},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G52*G$7/('GEN-502 Pot'!G$6/1.0645)","v":261.12181842395876},2201.1761930415191]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B53*B$7/('GEN-502 Pot'!B$6/1.0645)","v":0},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C53*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D53*D$7/('GEN-502 Pot'!D$6/1.0645)","v":84.352725146739374},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E53*E$7/('GEN-502 Pot'!E$6/1.0645)","v":415.71228364656059},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F53*F$7/('GEN-502 Pot'!F$6/1.0645)","v":157.61193819100092},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G53*G$7/('GEN-502 Pot'!G$6/1.0645)","v":152.91461088165252},810.5915578659534]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B54*B$7/('GEN-502 Pot'!B$6/1.0645)","v":40.061859942973129},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C54*C$7/('GEN-502 Pot'!C$6/1.0645)","v":48.789388687037658},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D54*D$7/('GEN-502 Pot'!D$6/1.0645)","v":57.359853099782775},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E54*E$7/('GEN-502 Pot'!E$6/1.0645)","v":56.536870575932248},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F54*F$7/('GEN-502 Pot'!F$6/1.0645)","v":52.799999293985309},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G54*G$7/('GEN-502 Pot'!G$6/1.0645)","v":38.22865272041313},293.77662432012426]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B55*B$7/('GEN-502 Pot'!B$6/1.0645)","v":160.24743977189252},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C55*C$7/('GEN-502 Pot'!C$6/1.0645)","v":284.89518036895203},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D55*D$7/('GEN-502 Pot'!D$6/1.0645)","v":275.83341122983779},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E55*E$7/('GEN-502 Pot'!E$6/1.0645)","v":203.94844635700261},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F55*F$7/('GEN-502 Pot'!F$6/1.0645)","v":257.69551894228647},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G55*G$7/('GEN-502 Pot'!G$6/1.0645)","v":165.91235280659299},1348.5323494765644]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B56*B$7/('GEN-502 Pot'!B$6/1.0645)","v":62.596656160895492},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C56*C$7/('GEN-502 Pot'!C$6/1.0645)","v":65.342931277282574},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D56*D$7/('GEN-502 Pot'!D$6/1.0645)","v":63.264543860054523},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E56*E$7/('GEN-502 Pot'!E$6/1.0645)","v":46.809203138602733},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F56*F$7/('GEN-502 Pot'!F$6/1.0645)","v":59.104476821625333},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G56*G$7/('GEN-502 Pot'!G$6/1.0645)","v":57.342979080619692},354.46079033908035]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B57*B$7/('GEN-502 Pot'!B$6/1.0645)","v":19.200700637142052},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C57*C$7/('GEN-502 Pot'!C$6/1.0645)","v":21.345357550578974},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D57*D$7/('GEN-502 Pot'!D$6/1.0645)","v":19.940984224689188},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E57*E$7/('GEN-502 Pot'!E$6/1.0645)","v":20.149574388348796},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F57*F$7/('GEN-502 Pot'!F$6/1.0645)","v":28.830541641201251},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G57*G$7/('GEN-502 Pot'!G$6/1.0645)","v":20.840651835686273},130.30781027764652]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B58*B$7/('GEN-502 Pot'!B$6/1.0645)","v":929.57571860660084},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C58*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1162.4376788366014},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D58*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1159.2426311466097},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E58*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1017.0733589240023},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F58*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1273.4671314400318},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G58*G$7/('GEN-502 Pot'!G$6/1.0645)","v":762.99964354366466},6304.7961624975105]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B59*B$7/('GEN-502 Pot'!B$6/1.0645)","v":386.17963740861802},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C59*C$7/('GEN-502 Pot'!C$6/1.0645)","v":516.38340490727182},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D59*D$7/('GEN-502 Pot'!D$6/1.0645)","v":500.04295466987099},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E59*E$7/('GEN-502 Pot'!E$6/1.0645)","v":584.28361466524086},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F59*F$7/('GEN-502 Pot'!F$6/1.0645)","v":568.26984314765377},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G59*G$7/('GEN-502 Pot'!G$6/1.0645)","v":258.8844362226377},2814.0438910212933]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B60*B$7/('GEN-502 Pot'!B$6/1.0645)","v":238.11768003604652},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C60*C$7/('GEN-502 Pot'!C$6/1.0645)","v":318.25056868829557},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D60*D$7/('GEN-502 Pot'!D$6/1.0645)","v":308.03928169086288},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E60*E$7/('GEN-502 Pot'!E$6/1.0645)","v":359.83223847878992},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F60*F$7/('GEN-502 Pot'!F$6/1.0645)","v":350.08100081771693},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G60*G$7/('GEN-502 Pot'!G$6/1.0645)","v":159.77564802778983},1734.0964177395017]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B61*B$7/('GEN-502 Pot'!B$6/1.0645)","v":340.17878243901117},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C61*C$7/('GEN-502 Pot'!C$6/1.0645)","v":465.11098483169746},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D61*D$7/('GEN-502 Pot'!D$6/1.0645)","v":452.15591260406705},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E61*E$7/('GEN-502 Pot'!E$6/1.0645)","v":476.78873235991324},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F61*F$7/('GEN-502 Pot'!F$6/1.0645)","v":408.28957820120394},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G61*G$7/('GEN-502 Pot'!G$6/1.0645)","v":199.96402220871255},2342.4880126446051]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B62*B$7/('GEN-502 Pot'!B$6/1.0645)","v":845.37552876154518},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C62*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1524.2632702960077},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D62*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1776.6286617681096},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E62*E$7/('GEN-502 Pot'!E$6/1.0645)","v":742.84043677087561},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F62*F$7/('GEN-502 Pot'!F$6/1.0645)","v":1546.2726580357344},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G62*G$7/('GEN-502 Pot'!G$6/1.0645)","v":414.32213818383747},6849.7026938161107]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B64*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1739.5281291027804},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C64*C$7/('GEN-502 Pot'!C$6/1.0645)","v":1742.478167394202},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D64*D$7/('GEN-502 Pot'!D$6/1.0645)","v":1682.8368666774506},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E64*E$7/('GEN-502 Pot'!E$6/1.0645)","v":1696.1061172779673},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F64*F$7/('GEN-502 Pot'!F$6/1.0645)","v":2463.7234548803831},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G64*G$7/('GEN-502 Pot'!G$6/1.0645)","v":4160.887043463913},{"$f":"+SUM(B64:G64)","v":13485.559778796698}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B65*B$7/('GEN-502 Pot'!B$6/1.0645)","v":85.043597422802591},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C65*C$7/('GEN-502 Pot'!C$6/1.0645)","v":87.123908369710122},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D65*D$7/('GEN-502 Pot'!D$6/1.0645)","v":83.256139719831751},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E65*E$7/('GEN-502 Pot'!E$6/1.0645)","v":151.65184107426529},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F65*F$7/('GEN-502 Pot'!F$6/1.0645)","v":149.64838762977141},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G65*G$7/('GEN-502 Pot'!G$6/1.0645)","v":405.46516295882395},962.18903717520516]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B66*B$7/('GEN-502 Pot'!B$6/1.0645)","v":136.1751818237025},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C66*C$7/('GEN-502 Pot'!C$6/1.0645)","v":278.79650678307235},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D66*D$7/('GEN-502 Pot'!D$6/1.0645)","v":274.14635672690298},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E66*E$7/('GEN-502 Pot'!E$6/1.0645)","v":270.21298437026439},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F66*F$7/('GEN-502 Pot'!F$6/1.0645)","v":149.31657302305351},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G66*G$7/('GEN-502 Pot'!G$6/1.0645)","v":177.05902312612395},1285.7066258531197]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B67*B$7/('GEN-502 Pot'!B$6/1.0645)","v":21.963739003822987},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C67*C$7/('GEN-502 Pot'!C$6/1.0645)","v":47.918149603340552},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D67*D$7/('GEN-502 Pot'!D$6/1.0645)","v":46.393998830706657},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E67*E$7/('GEN-502 Pot'!E$6/1.0645)","v":45.728351201121662},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F67*F$7/('GEN-502 Pot'!F$6/1.0645)","v":24.886095503842249},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G67*G$7/('GEN-502 Pot'!G$6/1.0645)","v":28.16848095188336},215.05881509471749]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B68*B$7/('GEN-502 Pot'!B$6/1.0645)","v":12299.69384214087},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C68*C$7/('GEN-502 Pot'!C$6/1.0645)","v":12197.347171759415},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D68*D$7/('GEN-502 Pot'!D$6/1.0645)","v":11809.381520543513},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E68*E$7/('GEN-502 Pot'!E$6/1.0645)","v":11639.943942103697},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F68*F$7/('GEN-502 Pot'!F$6/1.0645)","v":11613.511235126383},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G68*G$7/('GEN-502 Pot'!G$6/1.0645)","v":11267.392380753345},70827.270092427221]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B69*B$7/('GEN-502 Pot'!B$6/1.0645)","v":12299.69384214087},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C69*C$7/('GEN-502 Pot'!C$6/1.0645)","v":12197.347171759415},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D69*D$7/('GEN-502 Pot'!D$6/1.0645)","v":11809.381520543513},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E69*E$7/('GEN-502 Pot'!E$6/1.0645)","v":11639.943942103697},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F69*F$7/('GEN-502 Pot'!F$6/1.0645)","v":11613.511235126383},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G69*G$7/('GEN-502 Pot'!G$6/1.0645)","v":11267.392380753345},70827.270092427221]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B70*B$7/('GEN-502 Pot'!B$6/1.0645)","v":4364.0280156431982},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C70*C$7/('GEN-502 Pot'!C$6/1.0645)","v":4760.8685480811355},null,null,null,null,{"$f":"+SUM(B70:G70)","v":9124.8965637243346}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B71*B$7/('GEN-502 Pot'!B$6/1.0645)","v":21.605583633133946},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C71*C$7/('GEN-502 Pot'!C$6/1.0645)","v":19.692409570928497},null,null,null,null,41.297993204062443]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B77*B$7/('GEN-502 Pot'!B$6/1.0645)","v":180.71764452345553},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C77*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D77*D$7/('GEN-502 Pot'!D$6/1.0645)","v":121.17268967329112},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E77*E$7/('GEN-502 Pot'!E$6/1.0645)","v":296.31971578326835},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F77*F$7/('GEN-502 Pot'!F$6/1.0645)","v":45.790415727069743},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G77*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},644.0004657070848]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B78*B$7/('GEN-502 Pot'!B$6/1.0645)","v":2108.8703641910674},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C78*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D78*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E78*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F78*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G78*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},2108.8703641910674]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B79*B$7/('GEN-502 Pot'!B$6/1.0645)","v":896.1205513559778},null,null,null,null,null,896.1205513559778]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B80*B$7/('GEN-502 Pot'!B$6/1.0645)","v":109.17735384020331},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C80*C$7/('GEN-502 Pot'!C$6/1.0645)","v":54.888062272917367},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D80*D$7/('GEN-502 Pot'!D$6/1.0645)","v":189.28751522928317},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E80*E$7/('GEN-502 Pot'!E$6/1.0645)","v":214.90662215392598},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F80*F$7/('GEN-502 Pot'!F$6/1.0645)","v":118.19236291291479},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G80*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},686.45191640924452]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B81*B$7/('GEN-502 Pot'!B$6/1.0645)","v":57.663600380636858},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C81*C$7/('GEN-502 Pot'!C$6/1.0645)","v":41.065854210062859},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D81*D$7/('GEN-502 Pot'!D$6/1.0645)","v":42.239627117229745},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E81*E$7/('GEN-502 Pot'!E$6/1.0645)","v":32.080516929005086},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F81*F$7/('GEN-502 Pot'!F$6/1.0645)","v":34.662183354268279},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G81*G$7/('GEN-502 Pot'!G$6/1.0645)","v":40.123989081604137},247.83577107280695]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B82*B$7/('GEN-502 Pot'!B$6/1.0645)","v":1493.5342522599633},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C82*C$7/('GEN-502 Pot'!C$6/1.0645)","v":0},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D82*D$7/('GEN-502 Pot'!D$6/1.0645)","v":0},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E82*E$7/('GEN-502 Pot'!E$6/1.0645)","v":0},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F82*F$7/('GEN-502 Pot'!F$6/1.0645)","v":0},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G82*G$7/('GEN-502 Pot'!G$6/1.0645)","v":0},1493.5342522599633]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'Compras (p)'!B$11*'GEN-502 Pot'!B83*B$7/('GEN-502 Pot'!B$6/1.0645)","v":36.292882329917099},{"$f":"+'Compras (p)'!C$11*'GEN-502 Pot'!C83*C$7/('GEN-502 Pot'!C$6/1.0645)","v":21.955224909166947},{"$f":"+'Compras (p)'!D$11*'GEN-502 Pot'!D83*D$7/('GEN-502 Pot'!D$6/1.0645)","v":18.068353726431578},{"$f":"+'Compras (p)'!E$11*'GEN-502 Pot'!E83*E$7/('GEN-502 Pot'!E$6/1.0645)","v":17.659457809305895},{"$f":"+'Compras (p)'!F$11*'GEN-502 Pot'!F83*F$7/('GEN-502 Pot'!F$6/1.0645)","v":17.453448313361363},{"$f":"+'Compras (p)'!G$11*'GEN-502 Pot'!G83*G$7/('GEN-502 Pot'!G$6/1.0645)","v":17.661637556830868},129.09100464501375]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},null,null,null,null,null,null,{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Pre_Gen_P","index":11,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía en Horas de Punta (B/./KWh)"]
[null,"PRECIO ESTIMADO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Gen_P'!B8=0,\"\",'GEN-502 Cos_Gen_P'!B8/'GEN-502 Gen_P'!B8)","v":72.782106249249708},{"$f":"+IF('GEN-502 Gen_P'!C8=0,\"\",'GEN-502 Cos_Gen_P'!C8/'GEN-502 Gen_P'!C8)","v":74.762545680452234},{"$f":"+IF('GEN-502 Gen_P'!D8=0,\"\",'GEN-502 Cos_Gen_P'!D8/'GEN-502 Gen_P'!D8)","v":78.741921675809081},{"$f":"+IF('GEN-502 Gen_P'!E8=0,\"\",'GEN-502 Cos_Gen_P'!E8/'GEN-502 Gen_P'!E8)","v":79.533320624611505},{"$f":"+IF('GEN-502 Gen_P'!F8=0,\"\",'GEN-502 Cos_Gen_P'!F8/'GEN-502 Gen_P'!F8)","v":78.383177532583176},{"$f":"+IF('GEN-502 Gen_P'!G8=0,\"\",'GEN-502 Cos_Gen_P'!G8/'GEN-502 Gen_P'!G8)","v":78.477917054072407},{"$f":"+IF('GEN-502 Gen_P'!H8>0,'GEN-502 Cos_Gen_P'!H8/'GEN-502 Gen_P'!H8,0)","v":77.108823381179519}]
["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",{"$f":"+IF('GEN-502 Gen_P'!B15=0,\"\",'GEN-502 Cos_Gen_P'!B15/'GEN-502 Gen_P'!B15)","v":72.782106249249708},{"$f":"+IF('GEN-502 Gen_P'!C15=0,\"\",'GEN-502 Cos_Gen_P'!C15/'GEN-502 Gen_P'!C15)","v":74.762545680452234},{"$f":"+IF('GEN-502 Gen_P'!D15=0,\"\",'GEN-502 Cos_Gen_P'!D15/'GEN-502 Gen_P'!D15)","v":78.741921675809081},{"$f":"+IF('GEN-502 Gen_P'!E15=0,\"\",'GEN-502 Cos_Gen_P'!E15/'GEN-502 Gen_P'!E15)","v":79.533320624611505},{"$f":"+IF('GEN-502 Gen_P'!F15=0,\"\",'GEN-502 Cos_Gen_P'!F15/'GEN-502 Gen_P'!F15)","v":78.383177532583176},{"$f":"+IF('GEN-502 Gen_P'!G15=0,\"\",'GEN-502 Cos_Gen_P'!G15/'GEN-502 Gen_P'!G15)","v":78.477917054072407},{"$f":"+IF('GEN-502 Gen_P'!H15>0,'GEN-502 Cos_Gen_P'!H15/'GEN-502 Gen_P'!H15,0)","v":77.108823381179519}]
["Mercado Ocasional",100,100,100,100,100,100,{"$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":63.939039569762471},{"$f":"+IF('GEN-502 Gen_P'!C24=0,\"\",'GEN-502 Cos_Gen_P'!C24/'GEN-502 Gen_P'!C24)","v":63.635405570409056},{"$f":"+IF('GEN-502 Gen_P'!D24=0,\"\",'GEN-502 Cos_Gen_P'!D24/'GEN-502 Gen_P'!D24)","v":65.798543511611115},{"$f":"+IF('GEN-502 Gen_P'!E24=0,\"\",'GEN-502 Cos_Gen_P'!E24/'GEN-502 Gen_P'!E24)","v":66.528029185884833},{"$f":"+IF('GEN-502 Gen_P'!F24=0,\"\",'GEN-502 Cos_Gen_P'!F24/'GEN-502 Gen_P'!F24)","v":65.592877490774612},{"$f":"+IF('GEN-502 Gen_P'!G24=0,\"\",'GEN-502 Cos_Gen_P'!G24/'GEN-502 Gen_P'!G24)","v":61.308739022547563},{"$f":"+IF('GEN-502 Gen_P'!H24>0,'GEN-502 Cos_Gen_P'!H24/'GEN-502 Gen_P'!H24,0)","v":64.481579016952097}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,{"$f":"+IF('GEN-502 Gen_P'!H25>0,'GEN-502 Cos_Gen_P'!H25/'GEN-502 Gen_P'!H25,0)","v":79.7}]
["Enel Fortuna No. 37-11",95.8,95.8,95.8,95.8,95.8,95.8,{"$f":"+IF('GEN-502 Gen_P'!H26>0,'GEN-502 Cos_Gen_P'!H26/'GEN-502 Gen_P'!H26,0)","v":95.8}]
["Electrogeneradora del Istmo No. 38-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_P'!H27>0,'GEN-502 Cos_Gen_P'!H27/'GEN-502 Gen_P'!H27,0)","v":63.300000000000004}]
["ESEPSA No. 39-11",91,91,91,91,91,91,{"$f":"+IF('GEN-502 Gen_P'!H28>0,'GEN-502 Cos_Gen_P'!H28/'GEN-502 Gen_P'!H28,0)","v":91}]
["Pedregalito No. 40-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H29>0,'GEN-502 Cos_Gen_P'!H29/'GEN-502 Gen_P'!H29,0)","v":54.199999999999996}]
["Río Chico No. 41-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H30>0,'GEN-502 Cos_Gen_P'!H30/'GEN-502 Gen_P'!H30,0)","v":54.199999999999989}]
["Alto Valle No. 42-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_P'!H31>0,'GEN-502 Cos_Gen_P'!H31/'GEN-502 Gen_P'!H31,0)","v":54.199999999999996}]
["Hidroecológica del Teribe No. 43-11",102.1,102.1,102.1,102.1,102.1,102.1,{"$f":"+IF('GEN-502 Gen_P'!H32>0,'GEN-502 Cos_Gen_P'!H32/'GEN-502 Gen_P'!H32,0)","v":102.1}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",96.5,96.5,96.5,96.5,96.5,96.5,{"$f":"+IF('GEN-502 Gen_P'!H33>0,'GEN-502 Cos_Gen_P'!H33/'GEN-502 Gen_P'!H33,0)","v":96.5}]
["Las Perlas Norte No. 45-11",100.8,100.8,100.8,100.8,100.8,100.8,{"$f":"+IF('GEN-502 Gen_P'!H34>0,'GEN-502 Cos_Gen_P'!H34/'GEN-502 Gen_P'!H34,0)","v":100.79999999999998}]
["Hidroeléctrica San Lorenzo No. 46-11",89.5,89.5,89.5,89.5,89.5,89.5,{"$f":"+IF('GEN-502 Gen_P'!H35>0,'GEN-502 Cos_Gen_P'!H35/'GEN-502 Gen_P'!H35,0)","v":89.499999999999986}]
["Caldera Energy Corp. No. 47-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_P'!H36>0,'GEN-502 Cos_Gen_P'!H36/'GEN-502 Gen_P'!H36,0)","v":63.300000000000011}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_P'!H37>0,'GEN-502 Cos_Gen_P'!H37/'GEN-502 Gen_P'!H37,0)","v":94.999999999999986}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",98,98,98,98,98,98,{"$f":"+IF('GEN-502 Gen_P'!H38>0,'GEN-502 Cos_Gen_P'!H38/'GEN-502 Gen_P'!H38,0)","v":97.999999999999986}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",108,108,108,108,108,108,{"$f":"+IF('GEN-502 Gen_P'!H39>0,'GEN-502 Cos_Gen_P'!H39/'GEN-502 Gen_P'!H39,0)","v":108}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",110,110,110,110,110,110,{"$f":"+IF('GEN-502 Gen_P'!H40>0,'GEN-502 Cos_Gen_P'!H40/'GEN-502 Gen_P'!H40,0)","v":110}]
["AES No. 122-12",88.7,88.7,88.7,88.7,88.7,88.7,{"$f":"+IF('GEN-502 Gen_P'!H41>0,'GEN-502 Cos_Gen_P'!H41/'GEN-502 Gen_P'!H41,0)","v":88.699999999999989}]
["HIDRO PIEDRA No. 123-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H42>0,'GEN-502 Cos_Gen_P'!H42/'GEN-502 Gen_P'!H42,0)","v":100.00000000000001}]
["Corp. Energ. Del Istmo No. 124-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_P'!H43>0,'GEN-502 Cos_Gen_P'!H43/'GEN-502 Gen_P'!H43,0)","v":100}]
["Saltos del Francolí No. 126-12",103.5,103.5,103.5,103.5,103.5,103.5,{"$f":"+IF('GEN-502 Gen_P'!H44>0,'GEN-502 Cos_Gen_P'!H44/'GEN-502 Gen_P'!H44,0)","v":103.5}]
["PASO ANCHO No. 88-11",99.9,99.9,99.9,99.9,99.9,99.9,{"$f":"+IF('GEN-502 Gen_P'!H45>0,'GEN-502 Cos_Gen_P'!H45/'GEN-502 Gen_P'!H45,0)","v":99.90000000000002}]
["Hidroecológica del Teribe No. 89-11",111,111,111,111,111,111,{"$f":"+IF('GEN-502 Gen_P'!H46>0,'GEN-502 Cos_Gen_P'!H46/'GEN-502 Gen_P'!H46,0)","v":110.99999999999999}]
["ISTMUS HYDRO POWER CORP. No.10-13",120,120,120,120,120,120,{"$f":"+IF('GEN-502 Gen_P'!H47>0,'GEN-502 Cos_Gen_P'!H47/'GEN-502 Gen_P'!H47,0)","v":120}]
["CALDERA ENERGY CORP. No.11-13",122.5,122.5,122.5,122.5,122.5,122.5,{"$f":"+IF('GEN-502 Gen_P'!H48>0,'GEN-502 Cos_Gen_P'!H48/'GEN-502 Gen_P'!H48,0)","v":122.50000000000001}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",125,125,125,125,125,125,{"$f":"+IF('GEN-502 Gen_P'!H49>0,'GEN-502 Cos_Gen_P'!H49/'GEN-502 Gen_P'!H49,0)","v":125.00000000000001}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,{"$f":"+IF('GEN-502 Gen_P'!H50>0,'GEN-502 Cos_Gen_P'!H50/'GEN-502 Gen_P'!H50,0)","v":132.29999999999998}]
[" HIDROIBERICA, S.A. No.14-13",90,90,90,90,90,90,{"$f":"+IF('GEN-502 Gen_P'!H51>0,'GEN-502 Cos_Gen_P'!H51/'GEN-502 Gen_P'!H51,0)","v":90}]
[" NAVITAS INTERNACIONAL, S.A. No.15-13",85,85,85,85,85,85,{"$f":"+IF('GEN-502 Gen_P'!H52>0,'GEN-502 Cos_Gen_P'!H52/'GEN-502 Gen_P'!H52,0)","v":85}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,136,136,136,136,{"$f":"+IF('GEN-502 Gen_P'!H53>0,'GEN-502 Cos_Gen_P'!H53/'GEN-502 Gen_P'!H53,0)","v":136.00000000000003}]
[" HIDRONORTH CORP. No.17-13",140,140,140,140,140,140,{"$f":"+IF('GEN-502 Gen_P'!H54>0,'GEN-502 Cos_Gen_P'!H54/'GEN-502 Gen_P'!H54,0)","v":139.99999999999997}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",127.5,127.5,127.5,127.5,127.5,127.5,{"$f":"+IF('GEN-502 Gen_P'!H55>0,'GEN-502 Cos_Gen_P'!H55/'GEN-502 Gen_P'!H55,0)","v":127.5}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",127.6,127.6,127.6,127.6,127.6,127.6,{"$f":"+IF('GEN-502 Gen_P'!H56>0,'GEN-502 Cos_Gen_P'!H56/'GEN-502 Gen_P'!H56,0)","v":127.6}]
[" CAFÉ DE ELETA, S.A. No.35-13",128,128,128,128,128,128,{"$f":"+IF('GEN-502 Gen_P'!H57>0,'GEN-502 Cos_Gen_P'!H57/'GEN-502 Gen_P'!H57,0)","v":128}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H58>0,'GEN-502 Cos_Gen_P'!H58/'GEN-502 Gen_P'!H58,0)","v":132.49999999999997}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_P'!H59>0,'GEN-502 Cos_Gen_P'!H59/'GEN-502 Gen_P'!H59,0)","v":132}]
[" GENERADORA RIO CHICO, S.A. No.38-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_P'!H60>0,'GEN-502 Cos_Gen_P'!H60/'GEN-502 Gen_P'!H60,0)","v":132.00000000000003}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H61>0,'GEN-502 Cos_Gen_P'!H61/'GEN-502 Gen_P'!H61,0)","v":132.5}]
[" HYDRO CAISÁN, S.A. No.40-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_P'!H62>0,'GEN-502 Cos_Gen_P'!H62/'GEN-502 Gen_P'!H62,0)","v":132.50000000000003}]
[" SIGSA, S.A. No. 137-12",{"$f":"51.11+257.9*('Compras (p)'!B$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!C$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!D$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!E$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!F$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!G$22/133.2838)","v":283.30626091092836},{"$f":"+IF('GEN-502 Gen_P'!H63>0,'GEN-502 Cos_Gen_P'!H63/'GEN-502 Gen_P'!H63,0)","v":0}]
["PARQUE EÓLICO TOABRÉ, S.A. No 09-14",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_P'!H64>0,'GEN-502 Cos_Gen_P'!H64/'GEN-502 Gen_P'!H64,0)","v":95.000000000000014}]
["NAURA ENERGY CORP. No 10-14",97.5,97.5,97.5,97.5,97.5,97.5,{"$f":"+IF('GEN-502 Gen_P'!H65>0,'GEN-502 Cos_Gen_P'!H65/'GEN-502 Gen_P'!H65,0)","v":97.499999999999986}]
["Panama Solar2 No. 10-15",86,86,86,86,86,86,{"$f":"+IF('GEN-502 Gen_P'!H66>0,'GEN-502 Cos_Gen_P'!H66/'GEN-502 Gen_P'!H66,0)","v":86.000000000000014}]
["Solpac Investment No. 11-15",104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,{"$f":"+IF('GEN-502 Gen_P'!H67>0,'GEN-502 Cos_Gen_P'!H67/'GEN-502 Gen_P'!H67,0)","v":104.80000000000003}]
["GAS NATURAL ATLÁNTICO No. 17-15",{"$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":26.398000000000007}]
["MARTANO INC No. 19-15",20.9,20.9,20.9,20.9,20.9,20.9,{"$f":"+IF('GEN-502 Gen_P'!H69>0,'GEN-502 Cos_Gen_P'!H69/'GEN-502 Gen_P'!H69,0)","v":20.899999999999995}]
["ENEL FORTUNA, S.A. No. 36-21",58.4,58.4,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H70>0,'GEN-502 Cos_Gen_P'!H70/'GEN-502 Gen_P'!H70,0)","v":58.400000000000006}]
["HIDRO BOQUERÓN, S.A. No. 40-21",69,69,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H71>0,'GEN-502 Cos_Gen_P'!H71/'GEN-502 Gen_P'!H71,0)","v":69}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H72>0,'GEN-502 Cos_Gen_P'!H72/'GEN-502 Gen_P'!H72,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H73>0,'GEN-502 Cos_Gen_P'!H73/'GEN-502 Gen_P'!H73,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H74>0,'GEN-502 Cos_Gen_P'!H74/'GEN-502 Gen_P'!H74,0)","v":0}]
["PANAM GENERATING LTD No. 61-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H75>0,'GEN-502 Cos_Gen_P'!H75/'GEN-502 Gen_P'!H75,0)","v":0}]
["TROPITÉRMICA, S.A. No. 63-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H76>0,'GEN-502 Cos_Gen_P'!H76/'GEN-502 Gen_P'!H76,0)","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23",110.7,0,73.800000000000011,73.800000000000011,73.800000000000011,0,{"$f":"+IF('GEN-502 Gen_P'!H77>0,'GEN-502 Cos_Gen_P'!H77/'GEN-502 Gen_P'!H77,0)","v":84.154776802209}]
["FOUNTAIN HYDRO POWER CORP No. 24-23",105,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_P'!H78>0,'GEN-502 Cos_Gen_P'!H78/'GEN-502 Gen_P'!H78,0)","v":105}]
["GENERADORA DEL ISTMO, S.A. No. 25-23",90.63,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H79>0,'GEN-502 Cos_Gen_P'!H79/'GEN-502 Gen_P'!H79,0)","v":90.63}]
["HIDRO BOQUERÓN, S.A. No. 26-23",74.5,74.5,74.5,74.5,74.5,0,{"$f":"+IF('GEN-502 Gen_P'!H80>0,'GEN-502 Cos_Gen_P'!H80/'GEN-502 Gen_P'!H80,0)","v":74.5}]
["HIDROIBÉRICA No. 27-23",80,80,80,80,80,80,{"$f":"+IF('GEN-502 Gen_P'!H81>0,'GEN-502 Cos_Gen_P'!H81/'GEN-502 Gen_P'!H81,0)","v":80}]
["IDEAL PANAMÁ, S.A. No. 29-23",90,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_P'!H82>0,'GEN-502 Cos_Gen_P'!H82/'GEN-502 Gen_P'!H82,0)","v":90}]
["SOLAR BOQUERÓN, S.A. No. 33-23",78.5,78.5,78.5,78.5,78.5,78.5,{"$f":"+IF('GEN-502 Gen_P'!H83>0,'GEN-502 Cos_Gen_P'!H83/'GEN-502 Gen_P'!H83,0)","v":78.499999999999986}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H84>0,'GEN-502 Cos_Gen_P'!H84/'GEN-502 Gen_P'!H84,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 35-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H85>0,'GEN-502 Cos_Gen_P'!H85/'GEN-502 Gen_P'!H85,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 36-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H86>0,'GEN-502 Cos_Gen_P'!H86/'GEN-502 Gen_P'!H86,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 37-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H87>0,'GEN-502 Cos_Gen_P'!H87/'GEN-502 Gen_P'!H87,0)","v":0}]
["PEDREGAL POWER, S. DE R.L. No. 38-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H88>0,'GEN-502 Cos_Gen_P'!H88/'GEN-502 Gen_P'!H88,0)","v":0}]
["PANAM GENERATING LTD No. 39-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H89>0,'GEN-502 Cos_Gen_P'!H89/'GEN-502 Gen_P'!H89,0)","v":0}]
["PANAM GENERATING LTD No. 40-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H90>0,'GEN-502 Cos_Gen_P'!H90/'GEN-502 Gen_P'!H90,0)","v":0}]
["SPARKLE POWER, S.A. No. 41-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H91>0,'GEN-502 Cos_Gen_P'!H91/'GEN-502 Gen_P'!H91,0)","v":0}]
["TROPITÉRMICA, S.A. No. 42-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_P'!H92>0,'GEN-502 Cos_Gen_P'!H92/'GEN-502 Gen_P'!H92,0)","v":0}]

{"sheet":"GEN-502 Pre_Gen_FP","index":12,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía en Horas Fuera de Punta (B/./KWh)"]
[null,"PRECIO ESTIMADO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-502 Gen_FP'!B8=0,\"\",'GEN-502 Cos_Gen_FP'!B8/'GEN-502 Gen_FP'!B8)","v":66.934135087482403},{"$f":"+IF('GEN-502 Gen_FP'!C8=0,\"\",'GEN-502 Cos_Gen_FP'!C8/'GEN-502 Gen_FP'!C8)","v":69.09564780583851},{"$f":"+IF('GEN-502 Gen_FP'!D8=0,\"\",'GEN-502 Cos_Gen_FP'!D8/'GEN-502 Gen_FP'!D8)","v":72.904755088036268},{"$f":"+IF('GEN-502 Gen_FP'!E8=0,\"\",'GEN-502 Cos_Gen_FP'!E8/'GEN-502 Gen_FP'!E8)","v":73.76889004201108},{"$f":"+IF('GEN-502 Gen_FP'!F8=0,\"\",'GEN-502 Cos_Gen_FP'!F8/'GEN-502 Gen_FP'!F8)","v":72.370827273062417},{"$f":"+IF('GEN-502 Gen_FP'!G8=0,\"\",'GEN-502 Cos_Gen_FP'!G8/'GEN-502 Gen_FP'!G8)","v":72.810444288446007},{"$f":"+IF('GEN-502 Gen_FP'!H8>0,'GEN-502 Cos_Gen_FP'!H8/'GEN-502 Gen_FP'!H8,0)","v":71.311869390484375}]
["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",{"$f":"+IF('GEN-502 Gen_FP'!B15=0,\"\",'GEN-502 Cos_Gen_FP'!B15/'GEN-502 Gen_FP'!B15)","v":66.934135087482403},{"$f":"+IF('GEN-502 Gen_FP'!C15=0,\"\",'GEN-502 Cos_Gen_FP'!C15/'GEN-502 Gen_FP'!C15)","v":69.09564780583851},{"$f":"+IF('GEN-502 Gen_FP'!D15=0,\"\",'GEN-502 Cos_Gen_FP'!D15/'GEN-502 Gen_FP'!D15)","v":72.904755088036268},{"$f":"+IF('GEN-502 Gen_FP'!E15=0,\"\",'GEN-502 Cos_Gen_FP'!E15/'GEN-502 Gen_FP'!E15)","v":73.76889004201108},{"$f":"+IF('GEN-502 Gen_FP'!F15=0,\"\",'GEN-502 Cos_Gen_FP'!F15/'GEN-502 Gen_FP'!F15)","v":72.370827273062417},{"$f":"+IF('GEN-502 Gen_FP'!G15=0,\"\",'GEN-502 Cos_Gen_FP'!G15/'GEN-502 Gen_FP'!G15)","v":72.810444288446007},{"$f":"+IF('GEN-502 Gen_FP'!H15>0,'GEN-502 Cos_Gen_FP'!H15/'GEN-502 Gen_FP'!H15,0)","v":71.311869390484375}]
["Mercado Ocasional",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_FP'!H16>0,'GEN-502 Cos_Gen_FP'!H16/'GEN-502 Gen_FP'!H16,0)","v":100.00000000000001}]
[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":63.939039569762429},{"$f":"+IF('GEN-502 Gen_FP'!C24=0,\"\",'GEN-502 Cos_Gen_FP'!C24/'GEN-502 Gen_FP'!C24)","v":63.635405570409077},{"$f":"+IF('GEN-502 Gen_FP'!D24=0,\"\",'GEN-502 Cos_Gen_FP'!D24/'GEN-502 Gen_FP'!D24)","v":65.798543511611086},{"$f":"+IF('GEN-502 Gen_FP'!E24=0,\"\",'GEN-502 Cos_Gen_FP'!E24/'GEN-502 Gen_FP'!E24)","v":66.528029185884847},{"$f":"+IF('GEN-502 Gen_FP'!F24=0,\"\",'GEN-502 Cos_Gen_FP'!F24/'GEN-502 Gen_FP'!F24)","v":65.592877490774612},{"$f":"+IF('GEN-502 Gen_FP'!G24=0,\"\",'GEN-502 Cos_Gen_FP'!G24/'GEN-502 Gen_FP'!G24)","v":61.30873902254757},{"$f":"+IF('GEN-502 Gen_FP'!H24>0,'GEN-502 Cos_Gen_FP'!H24/'GEN-502 Gen_FP'!H24,0)","v":64.481579016952097}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,79.699999999999989,{"$f":"+IF('GEN-502 Gen_FP'!H25>0,'GEN-502 Cos_Gen_FP'!H25/'GEN-502 Gen_FP'!H25,0)","v":79.7}]
["Enel Fortuna No. 37-11",95.8,95.8,95.8,95.8,95.8,95.8,{"$f":"+IF('GEN-502 Gen_FP'!H26>0,'GEN-502 Cos_Gen_FP'!H26/'GEN-502 Gen_FP'!H26,0)","v":95.8}]
["Electrogeneradora del Istmo No. 38-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_FP'!H27>0,'GEN-502 Cos_Gen_FP'!H27/'GEN-502 Gen_FP'!H27,0)","v":63.29999999999999}]
["ESEPSA No. 39-11",91,91,91,91,91,91,{"$f":"+IF('GEN-502 Gen_FP'!H28>0,'GEN-502 Cos_Gen_FP'!H28/'GEN-502 Gen_FP'!H28,0)","v":90.999999999999986}]
["Pedregalito No. 40-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H29>0,'GEN-502 Cos_Gen_FP'!H29/'GEN-502 Gen_FP'!H29,0)","v":54.2}]
["Río Chico No. 41-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H30>0,'GEN-502 Cos_Gen_FP'!H30/'GEN-502 Gen_FP'!H30,0)","v":54.199999999999989}]
["Alto Valle No. 42-11",54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,54.199999999999996,{"$f":"+IF('GEN-502 Gen_FP'!H31>0,'GEN-502 Cos_Gen_FP'!H31/'GEN-502 Gen_FP'!H31,0)","v":54.2}]
["Hidroecológica del Teribe No. 43-11",102.1,102.1,102.1,102.1,102.1,102.1,{"$f":"+IF('GEN-502 Gen_FP'!H32>0,'GEN-502 Cos_Gen_FP'!H32/'GEN-502 Gen_FP'!H32,0)","v":102.1}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",96.5,96.5,96.5,96.5,96.5,96.5,{"$f":"+IF('GEN-502 Gen_FP'!H33>0,'GEN-502 Cos_Gen_FP'!H33/'GEN-502 Gen_FP'!H33,0)","v":96.5}]
["Las Perlas Norte No. 45-11",100.8,100.8,100.8,100.8,100.8,100.8,{"$f":"+IF('GEN-502 Gen_FP'!H34>0,'GEN-502 Cos_Gen_FP'!H34/'GEN-502 Gen_FP'!H34,0)","v":100.8}]
["Hidroeléctrica San Lorenzo No. 46-11",89.5,89.5,89.5,89.5,89.5,89.5,{"$f":"+IF('GEN-502 Gen_FP'!H35>0,'GEN-502 Cos_Gen_FP'!H35/'GEN-502 Gen_FP'!H35,0)","v":89.500000000000014}]
["Caldera Energy Corp. No. 47-11",63.3,63.3,63.3,63.3,63.3,63.3,{"$f":"+IF('GEN-502 Gen_FP'!H36>0,'GEN-502 Cos_Gen_FP'!H36/'GEN-502 Gen_FP'!H36,0)","v":63.29999999999999}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_FP'!H37>0,'GEN-502 Cos_Gen_FP'!H37/'GEN-502 Gen_FP'!H37,0)","v":94.999999999999986}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",98,98,98,98,98,98,{"$f":"+IF('GEN-502 Gen_FP'!H38>0,'GEN-502 Cos_Gen_FP'!H38/'GEN-502 Gen_FP'!H38,0)","v":98}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",108,108,108,108,108,108,{"$f":"+IF('GEN-502 Gen_FP'!H39>0,'GEN-502 Cos_Gen_FP'!H39/'GEN-502 Gen_FP'!H39,0)","v":108}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",110,110,110,110,110,110,{"$f":"+IF('GEN-502 Gen_FP'!H40>0,'GEN-502 Cos_Gen_FP'!H40/'GEN-502 Gen_FP'!H40,0)","v":110.00000000000001}]
["AES No. 122-12",88.7,88.7,88.7,88.7,88.7,88.7,{"$f":"+IF('GEN-502 Gen_FP'!H41>0,'GEN-502 Cos_Gen_FP'!H41/'GEN-502 Gen_FP'!H41,0)","v":88.7}]
["HIDRO PIEDRA No. 123-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_FP'!H42>0,'GEN-502 Cos_Gen_FP'!H42/'GEN-502 Gen_FP'!H42,0)","v":100}]
["Corp. Energ. Del Istmo No. 124-12",100,100,100,100,100,100,{"$f":"+IF('GEN-502 Gen_FP'!H43>0,'GEN-502 Cos_Gen_FP'!H43/'GEN-502 Gen_FP'!H43,0)","v":100}]
["Saltos del Francolí No. 126-12",103.5,103.5,103.5,103.5,103.5,103.5,{"$f":"+IF('GEN-502 Gen_FP'!H44>0,'GEN-502 Cos_Gen_FP'!H44/'GEN-502 Gen_FP'!H44,0)","v":103.50000000000003}]
["PASO ANCHO No. 88-11",99.9,99.9,99.9,99.9,99.9,99.9,{"$f":"+IF('GEN-502 Gen_FP'!H45>0,'GEN-502 Cos_Gen_FP'!H45/'GEN-502 Gen_FP'!H45,0)","v":99.9}]
["Hidroecológica del Teribe No. 89-11",111,111,111,111,111,111,{"$f":"+IF('GEN-502 Gen_FP'!H46>0,'GEN-502 Cos_Gen_FP'!H46/'GEN-502 Gen_FP'!H46,0)","v":111}]
["ISTMUS HYDRO POWER CORP. No.10-13",120,120,120,120,120,120,{"$f":"+IF('GEN-502 Gen_FP'!H47>0,'GEN-502 Cos_Gen_FP'!H47/'GEN-502 Gen_FP'!H47,0)","v":119.99999999999999}]
["CALDERA ENERGY CORP. No.11-13",122.5,122.5,122.5,122.5,122.5,122.5,{"$f":"+IF('GEN-502 Gen_FP'!H48>0,'GEN-502 Cos_Gen_FP'!H48/'GEN-502 Gen_FP'!H48,0)","v":122.49999999999997}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",125,125,125,125,125,125,{"$f":"+IF('GEN-502 Gen_FP'!H49>0,'GEN-502 Cos_Gen_FP'!H49/'GEN-502 Gen_FP'!H49,0)","v":125}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,132.30000000000001,{"$f":"+IF('GEN-502 Gen_FP'!H50>0,'GEN-502 Cos_Gen_FP'!H50/'GEN-502 Gen_FP'!H50,0)","v":132.30000000000004}]
[" HIDROIBERICA, S.A. No.14-13",90,90,90,90,90,90,{"$f":"+IF('GEN-502 Gen_FP'!H51>0,'GEN-502 Cos_Gen_FP'!H51/'GEN-502 Gen_FP'!H51,0)","v":90}]
[" NAVITAS INTERNACIONAL, S.A. No.15-13",85,85,85,85,85,85,{"$f":"+IF('GEN-502 Gen_FP'!H52>0,'GEN-502 Cos_Gen_FP'!H52/'GEN-502 Gen_FP'!H52,0)","v":85.000000000000014}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,136,136,136,136,{"$f":"+IF('GEN-502 Gen_FP'!H53>0,'GEN-502 Cos_Gen_FP'!H53/'GEN-502 Gen_FP'!H53,0)","v":135.99999999999997}]
[" HIDRONORTH CORP. No.17-13",140,140,140,140,140,140,{"$f":"+IF('GEN-502 Gen_FP'!H54>0,'GEN-502 Cos_Gen_FP'!H54/'GEN-502 Gen_FP'!H54,0)","v":140.00000000000003}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",127.5,127.5,127.5,127.5,127.5,127.5,{"$f":"+IF('GEN-502 Gen_FP'!H55>0,'GEN-502 Cos_Gen_FP'!H55/'GEN-502 Gen_FP'!H55,0)","v":127.49999999999999}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",127.6,127.6,127.6,127.6,127.6,127.6,{"$f":"+IF('GEN-502 Gen_FP'!H56>0,'GEN-502 Cos_Gen_FP'!H56/'GEN-502 Gen_FP'!H56,0)","v":127.6}]
[" CAFÉ DE ELETA, S.A. No.35-13",128,128,128,128,128,128,{"$f":"+IF('GEN-502 Gen_FP'!H57>0,'GEN-502 Cos_Gen_FP'!H57/'GEN-502 Gen_FP'!H57,0)","v":128}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H58>0,'GEN-502 Cos_Gen_FP'!H58/'GEN-502 Gen_FP'!H58,0)","v":132.5}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_FP'!H59>0,'GEN-502 Cos_Gen_FP'!H59/'GEN-502 Gen_FP'!H59,0)","v":132}]
[" GENERADORA RIO CHICO, S.A. No.38-13",132,132,132,132,132,132,{"$f":"+IF('GEN-502 Gen_FP'!H60>0,'GEN-502 Cos_Gen_FP'!H60/'GEN-502 Gen_FP'!H60,0)","v":132}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H61>0,'GEN-502 Cos_Gen_FP'!H61/'GEN-502 Gen_FP'!H61,0)","v":132.50000000000003}]
[" HYDRO CAISÁN, S.A. No.40-13",132.5,132.5,132.5,132.5,132.5,132.5,{"$f":"+IF('GEN-502 Gen_FP'!H62>0,'GEN-502 Cos_Gen_FP'!H62/'GEN-502 Gen_FP'!H62,0)","v":132.5}]
[" SIGSA, S.A. No. 137-12",{"$f":"51.11+257.9*('Compras (p)'!B$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!C$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!D$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!E$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!F$22/133.2838)","v":283.30626091092836},{"$f":"51.11+257.9*('Compras (p)'!G$22/133.2838)","v":283.30626091092836},{"$f":"+IF('GEN-502 Gen_FP'!H63>0,'GEN-502 Cos_Gen_FP'!H63/'GEN-502 Gen_FP'!H63,0)","v":0}]
["PARQUE EÓLICO TOABRÉ, S.A. No 09-14",95,95,95,95,95,95,{"$f":"+IF('GEN-502 Gen_FP'!H64>0,'GEN-502 Cos_Gen_FP'!H64/'GEN-502 Gen_FP'!H64,0)","v":94.999999999999986}]
["NAURA ENERGY CORP. No 10-14",97.5,97.5,97.5,97.5,97.5,97.5,{"$f":"+IF('GEN-502 Gen_FP'!H65>0,'GEN-502 Cos_Gen_FP'!H65/'GEN-502 Gen_FP'!H65,0)","v":97.5}]
["Panama Solar2 No. 10-15",86,86,86,86,86,86,{"$f":"+IF('GEN-502 Gen_FP'!H66>0,'GEN-502 Cos_Gen_FP'!H66/'GEN-502 Gen_FP'!H66,0)","v":86}]
["Solpac Investment No. 11-15",104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,104.80000000000001,{"$f":"+IF('GEN-502 Gen_FP'!H67>0,'GEN-502 Cos_Gen_FP'!H67/'GEN-502 Gen_FP'!H67,0)","v":104.8}]
["GAS NATURAL ATLÁNTICO No. 17-15",{"$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":26.398000000000003}]
["MARTANO INC No. 19-15",20.9,20.9,20.9,20.9,20.9,20.9,{"$f":"+IF('GEN-502 Gen_FP'!H69>0,'GEN-502 Cos_Gen_FP'!H69/'GEN-502 Gen_FP'!H69,0)","v":20.9}]
["ENEL FORTUNA, S.A. No. 36-21",58.4,58.4,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H70>0,'GEN-502 Cos_Gen_FP'!H70/'GEN-502 Gen_FP'!H70,0)","v":58.399999999999991}]
["HIDRO BOQUERÓN, S.A. No. 40-21",69,69,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H71>0,'GEN-502 Cos_Gen_FP'!H71/'GEN-502 Gen_FP'!H71,0)","v":69}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H72>0,'GEN-502 Cos_Gen_FP'!H72/'GEN-502 Gen_FP'!H72,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H73>0,'GEN-502 Cos_Gen_FP'!H73/'GEN-502 Gen_FP'!H73,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H74>0,'GEN-502 Cos_Gen_FP'!H74/'GEN-502 Gen_FP'!H74,0)","v":0}]
["PANAM GENERATING LTD No. 61-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H75>0,'GEN-502 Cos_Gen_FP'!H75/'GEN-502 Gen_FP'!H75,0)","v":0}]
["TROPITÉRMICA, S.A. No. 63-21",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H76>0,'GEN-502 Cos_Gen_FP'!H76/'GEN-502 Gen_FP'!H76,0)","v":0}]
["EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23",110.7,0,73.800000000000011,73.800000000000011,73.800000000000011,0,{"$f":"+IF('GEN-502 Gen_FP'!H77>0,'GEN-502 Cos_Gen_FP'!H77/'GEN-502 Gen_FP'!H77,0)","v":84.154776802208985}]
["FOUNTAIN HYDRO POWER CORP No. 24-23",105,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_FP'!H78>0,'GEN-502 Cos_Gen_FP'!H78/'GEN-502 Gen_FP'!H78,0)","v":105}]
["GENERADORA DEL ISTMO, S.A. No. 25-23",90.63,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H79>0,'GEN-502 Cos_Gen_FP'!H79/'GEN-502 Gen_FP'!H79,0)","v":90.629999999999981}]
["HIDRO BOQUERÓN, S.A. No. 26-23",74.5,74.5,74.5,74.5,74.5,0,{"$f":"+IF('GEN-502 Gen_FP'!H80>0,'GEN-502 Cos_Gen_FP'!H80/'GEN-502 Gen_FP'!H80,0)","v":74.500000000000014}]
["HIDROIBÉRICA No. 27-23",80,80,80,80,80,80,{"$f":"+IF('GEN-502 Gen_FP'!H81>0,'GEN-502 Cos_Gen_FP'!H81/'GEN-502 Gen_FP'!H81,0)","v":80}]
["IDEAL PANAMÁ, S.A. No. 29-23",90,0,0,0,0,0,{"$f":"+IF('GEN-502 Gen_FP'!H82>0,'GEN-502 Cos_Gen_FP'!H82/'GEN-502 Gen_FP'!H82,0)","v":90}]
["SOLAR BOQUERÓN, S.A. No. 33-23",78.5,78.5,78.5,78.5,78.5,78.5,{"$f":"+IF('GEN-502 Gen_FP'!H83>0,'GEN-502 Cos_Gen_FP'!H83/'GEN-502 Gen_FP'!H83,0)","v":78.5}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H84>0,'GEN-502 Cos_Gen_FP'!H84/'GEN-502 Gen_FP'!H84,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 35-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H85>0,'GEN-502 Cos_Gen_FP'!H85/'GEN-502 Gen_FP'!H85,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 36-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H86>0,'GEN-502 Cos_Gen_FP'!H86/'GEN-502 Gen_FP'!H86,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 37-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H87>0,'GEN-502 Cos_Gen_FP'!H87/'GEN-502 Gen_FP'!H87,0)","v":0}]
["PEDREGAL POWER, S. DE R.L. No. 38-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H88>0,'GEN-502 Cos_Gen_FP'!H88/'GEN-502 Gen_FP'!H88,0)","v":0}]
["PANAM GENERATING LTD No. 39-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H89>0,'GEN-502 Cos_Gen_FP'!H89/'GEN-502 Gen_FP'!H89,0)","v":0}]
["PANAM GENERATING LTD No. 40-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H90>0,'GEN-502 Cos_Gen_FP'!H90/'GEN-502 Gen_FP'!H90,0)","v":0}]
["SPARKLE POWER, S.A. No. 41-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H91>0,'GEN-502 Cos_Gen_FP'!H91/'GEN-502 Gen_FP'!H91,0)","v":0}]
["TROPITÉRMICA, S.A. No. 42-23",null,null,null,null,null,null,{"$f":"+IF('GEN-502 Gen_FP'!H92>0,'GEN-502 Cos_Gen_FP'!H92/'GEN-502 Gen_FP'!H92,0)","v":0}]

{"sheet":"GEN-502 Cos_Gen_P","index":13,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Energía en Horas de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA EN PUNTA",{"$f":"+B9+B15","v":1589838.7508782828},1685281.1987184107,1723207.6050564309,1762488.868224655,1665375.8900744685,1768852.8546267189,{"$f":"+SUM(B8:G8)","v":10195045.167578967}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,-B23,B24)","v":1589838.7508782828},1685281.1987184107,1723207.6050564309,1762488.868224655,1665375.8900744685,1768852.8546267189,10195045.167578967]
["Mercado Ocasional",{"$f":"+'GEN-502 Pre_Gen_P'!B16*'GEN-502 Gen_P'!B16","v":181426.96964167006},{"$f":"+'GEN-502 Pre_Gen_P'!C16*'GEN-502 Gen_P'!C16","v":338470.99385524198},{"$f":"+'GEN-502 Pre_Gen_P'!D16*'GEN-502 Gen_P'!D16","v":454700.17973515566},{"$f":"+'GEN-502 Pre_Gen_P'!E16*'GEN-502 Gen_P'!E16","v":479386.92558123841},{"$f":"+'GEN-502 Pre_Gen_P'!F16*'GEN-502 Gen_P'!F16","v":418542.34277001885},{"$f":"+'GEN-502 Pre_Gen_P'!G16*'GEN-502 Gen_P'!G16","v":670028.98408825754},2542556.3956715823]
["Servicios Auxiliares de Corto Plazo",57285.623333333329,57285.623333333329,57285.623333333329,57285.623333333329,57285.623333333329,57285.623333333329,343713.74]
["Generación Obligada ",24396.042492833338,24396.042492833338,24396.042492833338,24396.042492833338,24396.042492833338,24396.042492833338,146376.25495700003]
["Costos relacionados con el Mercado Regional",0,0,0,0,0,0,0]
["Otros Ajustes",48851.879000000015,48851.879000000015,48851.879000000015,48851.879000000015,48851.879000000015,48851.879000000015,293111.27400000009]
["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)",2791.55375,2791.55375,2791.55375,2791.55375,2791.55375,2791.55375,16749.322499999998]
["Sub-Total Contratos",{"$f":"SUM(B25:B141)","v":1280669.790160446},{"$f":"SUM(C25:C141)","v":1219068.213787002},1140765.4342451086,1155359.9515672498,1119091.5562282829,971081.87946229486,6886036.825450385]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-502 Pre_Gen_P'!B25*'GEN-502 Gen_P'!B25","v":8137.2630433800468},{"$f":"+'GEN-502 Pre_Gen_P'!C25*'GEN-502 Gen_P'!C25","v":8069.5522703155448},{"$f":"+'GEN-502 Pre_Gen_P'!D25*'GEN-502 Gen_P'!D25","v":7812.8809583090888},{"$f":"+'GEN-502 Pre_Gen_P'!E25*'GEN-502 Gen_P'!E25","v":7700.784009970891},{"$f":"+'GEN-502 Pre_Gen_P'!F25*'GEN-502 Gen_P'!F25","v":7683.2965917974352},{"$f":"+'GEN-502 Pre_Gen_P'!G25*'GEN-502 Gen_P'!G25","v":7454.3103911281878},{"$f":"+SUM(B25:G25)","v":46858.087264901194}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B26*'GEN-502 Gen_P'!B26","v":28873.634470493813},{"$f":"+'GEN-502 Pre_Gen_P'!C26*'GEN-502 Gen_P'!C26","v":28633.374803237588},{"$f":"+'GEN-502 Pre_Gen_P'!D26*'GEN-502 Gen_P'!D26","v":27722.622182555668},{"$f":"+'GEN-502 Pre_Gen_P'!E26*'GEN-502 Gen_P'!E26","v":27324.866045839877},{"$f":"+'GEN-502 Pre_Gen_P'!F26*'GEN-502 Gen_P'!F26","v":27262.815044479696},{"$f":"+'GEN-502 Pre_Gen_P'!G26*'GEN-502 Gen_P'!G26","v":26450.298130418545},166267.61067702519]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B27*'GEN-502 Gen_P'!B27","v":807.85563150244195},{"$f":"+'GEN-502 Pre_Gen_P'!C27*'GEN-502 Gen_P'!C27","v":801.13340450278235},{"$f":"+'GEN-502 Pre_Gen_P'!D27*'GEN-502 Gen_P'!D27","v":775.65145022108743},{"$f":"+'GEN-502 Pre_Gen_P'!E27*'GEN-502 Gen_P'!E27","v":764.52262834246778},{"$f":"+'GEN-502 Pre_Gen_P'!F27*'GEN-502 Gen_P'!F27","v":762.78650291840927},{"$f":"+'GEN-502 Pre_Gen_P'!G27*'GEN-502 Gen_P'!G27","v":740.05308619575646},4652.0027036829451]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B28*'GEN-502 Gen_P'!B28","v":5091.4837784665433},{"$f":"+'GEN-502 Pre_Gen_P'!C28*'GEN-502 Gen_P'!C28","v":5049.1171619706192},{"$f":"+'GEN-502 Pre_Gen_P'!D28*'GEN-502 Gen_P'!D28","v":4888.5179759160701},{"$f":"+'GEN-502 Pre_Gen_P'!E28*'GEN-502 Gen_P'!E28","v":4818.3789388667701},{"$f":"+'GEN-502 Pre_Gen_P'!F28*'GEN-502 Gen_P'!F28","v":4807.4370649857428},{"$f":"+'GEN-502 Pre_Gen_P'!G28*'GEN-502 Gen_P'!G28","v":4664.1604472845811},29319.095367490328]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B29*'GEN-502 Gen_P'!B29","v":2179.1830254707183},{"$f":"+'GEN-502 Pre_Gen_P'!C29*'GEN-502 Gen_P'!C29","v":2161.049880884259},{"$f":"+'GEN-502 Pre_Gen_P'!D29*'GEN-502 Gen_P'!D29","v":2092.3125470574009},{"$f":"+'GEN-502 Pre_Gen_P'!E29*'GEN-502 Gen_P'!E29","v":2062.2926539160089},{"$f":"+'GEN-502 Pre_Gen_P'!F29*'GEN-502 Gen_P'!F29","v":2057.6094717895689},{"$f":"+'GEN-502 Pre_Gen_P'!G29*'GEN-502 Gen_P'!G29","v":1996.2862923734367},12548.733871491393]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B30*'GEN-502 Gen_P'!B30","v":1336.4082732173347},{"$f":"+'GEN-502 Pre_Gen_P'!C30*'GEN-502 Gen_P'!C30","v":1325.2879202403033},{"$f":"+'GEN-502 Pre_Gen_P'!D30*'GEN-502 Gen_P'!D30","v":1283.1339843242172},{"$f":"+'GEN-502 Pre_Gen_P'!E30*'GEN-502 Gen_P'!E30","v":1264.7239503406829},{"$f":"+'GEN-502 Pre_Gen_P'!F30*'GEN-502 Gen_P'!F30","v":1261.8519367164918},{"$f":"+'GEN-502 Pre_Gen_P'!G30*'GEN-502 Gen_P'!G30","v":1224.2448136094238},7695.6508784484531]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B31*'GEN-502 Gen_P'!B31","v":1271.6817098726256},{"$f":"+'GEN-502 Pre_Gen_P'!C31*'GEN-502 Gen_P'!C31","v":1261.0999514597017},{"$f":"+'GEN-502 Pre_Gen_P'!D31*'GEN-502 Gen_P'!D31","v":1220.9876666303248},{"$f":"+'GEN-502 Pre_Gen_P'!E31*'GEN-502 Gen_P'!E31","v":1203.4692899753888},{"$f":"+'GEN-502 Pre_Gen_P'!F31*'GEN-502 Gen_P'!F31","v":1200.736377234886},{"$f":"+'GEN-502 Pre_Gen_P'!G31*'GEN-502 Gen_P'!G31","v":1164.9506884041427},7322.9256835770702]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B32*'GEN-502 Gen_P'!B32","v":10424.272982799283},{"$f":"+'GEN-502 Pre_Gen_P'!C32*'GEN-502 Gen_P'!C32","v":10337.531829350279},{"$f":"+'GEN-502 Pre_Gen_P'!D32*'GEN-502 Gen_P'!D32","v":10008.722030656938},{"$f":"+'GEN-502 Pre_Gen_P'!E32*'GEN-502 Gen_P'!E32","v":9865.1197919451442},{"$f":"+'GEN-502 Pre_Gen_P'!F32*'GEN-502 Gen_P'!F32","v":9842.7174657781452},{"$f":"+'GEN-502 Pre_Gen_P'!G32*'GEN-502 Gen_P'!G32","v":9549.3737883837894},60027.737888913573]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B33*'GEN-502 Gen_P'!B33","v":1874.9376094736972},{"$f":"+'GEN-502 Pre_Gen_P'!C33*'GEN-502 Gen_P'!C33","v":1859.3361136994579},{"$f":"+'GEN-502 Pre_Gen_P'!D33*'GEN-502 Gen_P'!D33","v":1800.1955041863644},{"$f":"+'GEN-502 Pre_Gen_P'!E33*'GEN-502 Gen_P'!E33","v":1774.3668215905006},{"$f":"+'GEN-502 Pre_Gen_P'!F33*'GEN-502 Gen_P'!F33","v":1770.3374793102753},{"$f":"+'GEN-502 Pre_Gen_P'!G33*'GEN-502 Gen_P'!G33","v":1717.5759011977743},10796.749429458068]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B34*'GEN-502 Gen_P'!B34","v":12246.938225590002},{"$f":"+'GEN-502 Pre_Gen_P'!C34*'GEN-502 Gen_P'!C34","v":12145.030538630994},{"$f":"+'GEN-502 Pre_Gen_P'!D34*'GEN-502 Gen_P'!D34","v":11758.728942422729},{"$f":"+'GEN-502 Pre_Gen_P'!E34*'GEN-502 Gen_P'!E34","v":11590.018112472124},{"$f":"+'GEN-502 Pre_Gen_P'!F34*'GEN-502 Gen_P'!F34","v":11563.698780166698},{"$f":"+'GEN-502 Pre_Gen_P'!G34*'GEN-502 Gen_P'!G34","v":11219.064492303743},70523.479091586298]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B35*'GEN-502 Gen_P'!B35","v":1218.1029096107325},{"$f":"+'GEN-502 Pre_Gen_P'!C35*'GEN-502 Gen_P'!C35","v":1207.9669843933514},{"$f":"+'GEN-502 Pre_Gen_P'!D35*'GEN-502 Gen_P'!D35","v":1169.5447200150327},{"$f":"+'GEN-502 Pre_Gen_P'!E35*'GEN-502 Gen_P'!E35","v":1152.7644318270618},{"$f":"+'GEN-502 Pre_Gen_P'!F35*'GEN-502 Gen_P'!F35","v":1150.146662824744},{"$f":"+'GEN-502 Pre_Gen_P'!G35*'GEN-502 Gen_P'!G35","v":1115.8687052597818},7014.3944139307041]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B36*'GEN-502 Gen_P'!B36","v":1938.8535156058599},{"$f":"+'GEN-502 Pre_Gen_P'!C36*'GEN-502 Gen_P'!C36","v":1922.7201708066775},{"$f":"+'GEN-502 Pre_Gen_P'!D36*'GEN-502 Gen_P'!D36","v":1861.5634805306097},{"$f":"+'GEN-502 Pre_Gen_P'!E36*'GEN-502 Gen_P'!E36","v":1834.8543080219222},{"$f":"+'GEN-502 Pre_Gen_P'!F36*'GEN-502 Gen_P'!F36","v":1830.6876070041822},{"$f":"+'GEN-502 Pre_Gen_P'!G36*'GEN-502 Gen_P'!G36","v":1776.1274068698158},11164.806488839069]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B37*'GEN-502 Gen_P'!B37","v":25700.424429486189},{"$f":"+'GEN-502 Pre_Gen_P'!C37*'GEN-502 Gen_P'!C37","v":22583.639362394639},{"$f":"+'GEN-502 Pre_Gen_P'!D37*'GEN-502 Gen_P'!D37","v":23.771204229956137},{"$f":"+'GEN-502 Pre_Gen_P'!E37*'GEN-502 Gen_P'!E37","v":22.051898250488424},{"$f":"+'GEN-502 Pre_Gen_P'!F37*'GEN-502 Gen_P'!F37","v":23.376935271066912},{"$f":"+'GEN-502 Pre_Gen_P'!G37*'GEN-502 Gen_P'!G37","v":24.014360851747362},{"$f":"+SUM(B37:G37)","v":48377.278190484081}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B38*'GEN-502 Gen_P'!B38","v":25.539994631277118},{"$f":"+'GEN-502 Pre_Gen_P'!C38*'GEN-502 Gen_P'!C38","v":26.817325866964747},{"$f":"+'GEN-502 Pre_Gen_P'!D38*'GEN-502 Gen_P'!D38","v":24.52187383721791},{"$f":"+'GEN-502 Pre_Gen_P'!E38*'GEN-502 Gen_P'!E38","v":22.748273984714377},{"$f":"+'GEN-502 Pre_Gen_P'!F38*'GEN-502 Gen_P'!F38","v":24.115154279626921},{"$f":"+'GEN-502 Pre_Gen_P'!G38*'GEN-502 Gen_P'!G38","v":24.772709089170963},148.51533168897203]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B39*'GEN-502 Gen_P'!B39","v":28.146116532427847},{"$f":"+'GEN-502 Pre_Gen_P'!C39*'GEN-502 Gen_P'!C39","v":29.553787690124416},{"$f":"+'GEN-502 Pre_Gen_P'!D39*'GEN-502 Gen_P'!D39","v":27.02410586142382},{"$f":"+'GEN-502 Pre_Gen_P'!E39*'GEN-502 Gen_P'!E39","v":25.069526432134211},{"$f":"+'GEN-502 Pre_Gen_P'!F39*'GEN-502 Gen_P'!F39","v":26.57588430816028},{"$f":"+'GEN-502 Pre_Gen_P'!G39*'GEN-502 Gen_P'!G39","v":27.300536547249632},163.66995737152021]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-502 Pre_Gen_P'!B40*'GEN-502 Gen_P'!B40","v":28.667340912657991},{"$f":"+'GEN-502 Pre_Gen_P'!C40*'GEN-502 Gen_P'!C40","v":30.101080054756352},{"$f":"+'GEN-502 Pre_Gen_P'!D40*'GEN-502 Gen_P'!D40","v":27.524552266265001},{"$f":"+'GEN-502 Pre_Gen_P'!E40*'GEN-502 Gen_P'!E40","v":25.533776921618177},{"$f":"+'GEN-502 Pre_Gen_P'!F40*'GEN-502 Gen_P'!F40","v":27.068030313866952},{"$f":"+'GEN-502 Pre_Gen_P'!G40*'GEN-502 Gen_P'!G40","v":27.806102038865365},166.70088250802985]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B41*'GEN-502 Gen_P'!B41","v":333146.69467562949},{"$f":"+'GEN-502 Pre_Gen_P'!C41*'GEN-502 Gen_P'!C41","v":330374.55616663519},{"$f":"+'GEN-502 Pre_Gen_P'!D41*'GEN-502 Gen_P'!D41","v":319866.20725900424},{"$f":"+'GEN-502 Pre_Gen_P'!E41*'GEN-502 Gen_P'!E41","v":315276.8597569007},{"$f":"+'GEN-502 Pre_Gen_P'!F41*'GEN-502 Gen_P'!F41","v":314560.9095004276},{"$f":"+'GEN-502 Pre_Gen_P'!G41*'GEN-502 Gen_P'!G41","v":305186.01336242561},{"$f":"+SUM(B41:G41)","v":1918411.2407210227}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B42*'GEN-502 Gen_P'!B42","v":1916.2661037872986},{"$f":"+'GEN-502 Pre_Gen_P'!C42*'GEN-502 Gen_P'!C42","v":1900.3207105275476},{"$f":"+'GEN-502 Pre_Gen_P'!D42*'GEN-502 Gen_P'!D42","v":1839.8764883866982},{"$f":"+'GEN-502 Pre_Gen_P'!E42*'GEN-502 Gen_P'!E42","v":1813.478474546745},{"$f":"+'GEN-502 Pre_Gen_P'!F42*'GEN-502 Gen_P'!F42","v":1809.360315098058},{"$f":"+'GEN-502 Pre_Gen_P'!G42*'GEN-502 Gen_P'!G42","v":1755.4357347768541},11034.737827123203]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B43*'GEN-502 Gen_P'!B43","v":9454.0904496450185},{"$f":"+'GEN-502 Pre_Gen_P'!C43*'GEN-502 Gen_P'!C43","v":9375.4222574587093},{"$f":"+'GEN-502 Pre_Gen_P'!D43*'GEN-502 Gen_P'!D43","v":9077.2146431046131},{"$f":"+'GEN-502 Pre_Gen_P'!E43*'GEN-502 Gen_P'!E43","v":8946.9774020238219},{"$f":"+'GEN-502 Pre_Gen_P'!F43*'GEN-502 Gen_P'!F43","v":8926.6600505677816},{"$f":"+'GEN-502 Pre_Gen_P'!G43*'GEN-502 Gen_P'!G43","v":8660.6177410950859},54440.982543895028]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B44*'GEN-502 Gen_P'!B44","v":1023.4010753886449},{"$f":"+'GEN-502 Pre_Gen_P'!C44*'GEN-502 Gen_P'!C44","v":1014.8852786643421},{"$f":"+'GEN-502 Pre_Gen_P'!D44*'GEN-502 Gen_P'!D44","v":982.60443738780009},{"$f":"+'GEN-502 Pre_Gen_P'!E44*'GEN-502 Gen_P'!E44","v":968.50631411643485},{"$f":"+'GEN-502 Pre_Gen_P'!F44*'GEN-502 Gen_P'!F44","v":966.3069698812692},{"$f":"+'GEN-502 Pre_Gen_P'!G44*'GEN-502 Gen_P'!G44","v":937.5080085149267},5893.2120839534173]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B45*'GEN-502 Gen_P'!B45","v":22665.902078172778},{"$f":"+'GEN-502 Pre_Gen_P'!C45*'GEN-502 Gen_P'!C45","v":21869.80289069207},{"$f":"+'GEN-502 Pre_Gen_P'!D45*'GEN-502 Gen_P'!D45","v":21174.181769068549},{"$f":"+'GEN-502 Pre_Gen_P'!E45*'GEN-502 Gen_P'!E45","v":19710.915157265521},{"$f":"+'GEN-502 Pre_Gen_P'!F45*'GEN-502 Gen_P'!F45","v":20244.570693569156},{"$f":"+'GEN-502 Pre_Gen_P'!G45*'GEN-502 Gen_P'!G45","v":20202.397044964728},125867.76963373281]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-502 Pre_Gen_P'!B46*'GEN-502 Gen_P'!B46","v":29778.775252854619},{"$f":"+'GEN-502 Pre_Gen_P'!C46*'GEN-502 Gen_P'!C46","v":30374.726237072326},{"$f":"+'GEN-502 Pre_Gen_P'!D46*'GEN-502 Gen_P'!D46","v":29408.585790372985},{"$f":"+'GEN-502 Pre_Gen_P'!E46*'GEN-502 Gen_P'!E46","v":28181.455494456415},{"$f":"+'GEN-502 Pre_Gen_P'!F46*'GEN-502 Gen_P'!F46","v":28920.815276527366},{"$f":"+'GEN-502 Pre_Gen_P'!G46*'GEN-502 Gen_P'!G46","v":28058.884784673239},174723.24283595692]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B47*'GEN-502 Gen_P'!B47","v":13903.813643927428},{"$f":"+'GEN-502 Pre_Gen_P'!C47*'GEN-502 Gen_P'!C47","v":13824.605130602644},{"$f":"+'GEN-502 Pre_Gen_P'!D47*'GEN-502 Gen_P'!D47","v":13923.59650363425},{"$f":"+'GEN-502 Pre_Gen_P'!E47*'GEN-502 Gen_P'!E47","v":12552.172609422751},{"$f":"+'GEN-502 Pre_Gen_P'!F47*'GEN-502 Gen_P'!F47","v":11940.04109374469},{"$f":"+'GEN-502 Pre_Gen_P'!G47*'GEN-502 Gen_P'!G47","v":11535.319300365663},77679.548281697425]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B48*'GEN-502 Gen_P'!B48","v":16056.393683633778},{"$f":"+'GEN-502 Pre_Gen_P'!C48*'GEN-502 Gen_P'!C48","v":29797.02874107195},{"$f":"+'GEN-502 Pre_Gen_P'!D48*'GEN-502 Gen_P'!D48","v":34258.500213760315},{"$f":"+'GEN-502 Pre_Gen_P'!E48*'GEN-502 Gen_P'!E48","v":46207.431531451068},{"$f":"+'GEN-502 Pre_Gen_P'!F48*'GEN-502 Gen_P'!F48","v":28636.745707056969},{"$f":"+'GEN-502 Pre_Gen_P'!G48*'GEN-502 Gen_P'!G48","v":8171.5533453862545},163127.65322236036]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B49*'GEN-502 Gen_P'!B49","v":5461.3583957938008},{"$f":"+'GEN-502 Pre_Gen_P'!C49*'GEN-502 Gen_P'!C49","v":9501.6035526377382},{"$f":"+'GEN-502 Pre_Gen_P'!D49*'GEN-502 Gen_P'!D49","v":13799.073662900235},{"$f":"+'GEN-502 Pre_Gen_P'!E49*'GEN-502 Gen_P'!E49","v":16321.306270920704},{"$f":"+'GEN-502 Pre_Gen_P'!F49*'GEN-502 Gen_P'!F49","v":11172.799945730512},{"$f":"+'GEN-502 Pre_Gen_P'!G49*'GEN-502 Gen_P'!G49","v":4169.1598700950281},60425.301698078023]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B50*'GEN-502 Gen_P'!B50","v":72923.069670954006},{"$f":"+'GEN-502 Pre_Gen_P'!C50*'GEN-502 Gen_P'!C50","v":84870.802470623355},{"$f":"+'GEN-502 Pre_Gen_P'!D50*'GEN-502 Gen_P'!D50","v":119059.46733236055},{"$f":"+'GEN-502 Pre_Gen_P'!E50*'GEN-502 Gen_P'!E50","v":158857.95062909968},{"$f":"+'GEN-502 Pre_Gen_P'!F50*'GEN-502 Gen_P'!F50","v":100946.81601068616},{"$f":"+'GEN-502 Pre_Gen_P'!G50*'GEN-502 Gen_P'!G50","v":54774.31774933869},591432.4238630624]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B51*'GEN-502 Gen_P'!B51","v":1074.7953322922201},{"$f":"+'GEN-502 Pre_Gen_P'!C51*'GEN-502 Gen_P'!C51","v":1806.0648032853812},{"$f":"+'GEN-502 Pre_Gen_P'!D51*'GEN-502 Gen_P'!D51","v":2119.5377146214764},{"$f":"+'GEN-502 Pre_Gen_P'!E51*'GEN-502 Gen_P'!E51","v":2637.5230933807866},{"$f":"+'GEN-502 Pre_Gen_P'!F51*'GEN-502 Gen_P'!F51","v":2301.9405672803537},{"$f":"+'GEN-502 Pre_Gen_P'!G51*'GEN-502 Gen_P'!G51","v":2065.2350332502733},12005.096544110491]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B52*'GEN-502 Gen_P'!B52","v":9887.6264929658555},{"$f":"+'GEN-502 Pre_Gen_P'!C52*'GEN-502 Gen_P'!C52","v":10932.164983522875},{"$f":"+'GEN-502 Pre_Gen_P'!D52*'GEN-502 Gen_P'!D52","v":12883.992692636226},{"$f":"+'GEN-502 Pre_Gen_P'!E52*'GEN-502 Gen_P'!E52","v":13055.521694817946},{"$f":"+'GEN-502 Pre_Gen_P'!F52*'GEN-502 Gen_P'!F52","v":10790.301175118781},{"$f":"+'GEN-502 Pre_Gen_P'!G52*'GEN-502 Gen_P'!G52","v":7745.8952884175633},65295.502327479247]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B53*'GEN-502 Gen_P'!B53","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!C53*'GEN-502 Gen_P'!C53","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D53*'GEN-502 Gen_P'!D53","v":4003.5712387294552},{"$f":"+'GEN-502 Pre_Gen_P'!E53*'GEN-502 Gen_P'!E53","v":19730.645803068586},{"$f":"+'GEN-502 Pre_Gen_P'!F53*'GEN-502 Gen_P'!F53","v":7480.619286741412},{"$f":"+'GEN-502 Pre_Gen_P'!G53*'GEN-502 Gen_P'!G53","v":7257.6735018614254},38472.509830400879]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B54*'GEN-502 Gen_P'!B54","v":1957.3508490524987},{"$f":"+'GEN-502 Pre_Gen_P'!C54*'GEN-502 Gen_P'!C54","v":2383.7622992857559},{"$f":"+'GEN-502 Pre_Gen_P'!D54*'GEN-502 Gen_P'!D54","v":2802.4998671106191},{"$f":"+'GEN-502 Pre_Gen_P'!E54*'GEN-502 Gen_P'!E54","v":2762.2904124296028},{"$f":"+'GEN-502 Pre_Gen_P'!F54*'GEN-502 Gen_P'!F54","v":2579.7135628542073},{"$f":"+'GEN-502 Pre_Gen_P'!G54*'GEN-502 Gen_P'!G54","v":1867.7836218025727},14353.400612535255]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B55*'GEN-502 Gen_P'!B55","v":7130.3495215483881},{"$f":"+'GEN-502 Pre_Gen_P'!C55*'GEN-502 Gen_P'!C55","v":12676.659395787165},{"$f":"+'GEN-502 Pre_Gen_P'!D55*'GEN-502 Gen_P'!D55","v":12273.448078729987},{"$f":"+'GEN-502 Pre_Gen_P'!E55*'GEN-502 Gen_P'!E55","v":9074.8639040488561},{"$f":"+'GEN-502 Pre_Gen_P'!F55*'GEN-502 Gen_P'!F55","v":11466.38675045832},{"$f":"+'GEN-502 Pre_Gen_P'!G55*'GEN-502 Gen_P'!G55","v":7382.4147651746689},60004.122415747384]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B56*'GEN-502 Gen_P'!B56","v":2787.4773252131558},{"$f":"+'GEN-502 Pre_Gen_P'!C56*'GEN-502 Gen_P'!C56","v":2909.7710719597803},{"$f":"+'GEN-502 Pre_Gen_P'!D56*'GEN-502 Gen_P'!D56","v":2817.218879017712},{"$f":"+'GEN-502 Pre_Gen_P'!E56*'GEN-502 Gen_P'!E56","v":2084.4498789963},{"$f":"+'GEN-502 Pre_Gen_P'!F56*'GEN-502 Gen_P'!F56","v":2631.9678887542391},{"$f":"+'GEN-502 Pre_Gen_P'!G56*'GEN-502 Gen_P'!G56","v":2553.5270372358027},15784.41208117699]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B57*'GEN-502 Gen_P'!B57","v":857.7023119005986},{"$f":"+'GEN-502 Pre_Gen_P'!C57*'GEN-502 Gen_P'!C57","v":953.50491971430222},{"$f":"+'GEN-502 Pre_Gen_P'!D57*'GEN-502 Gen_P'!D57","v":890.7710501982524},{"$f":"+'GEN-502 Pre_Gen_P'!E57*'GEN-502 Gen_P'!E57","v":900.08884901151487},{"$f":"+'GEN-502 Pre_Gen_P'!F57*'GEN-502 Gen_P'!F57","v":1287.8708275452523},{"$f":"+'GEN-502 Pre_Gen_P'!G57*'GEN-502 Gen_P'!G57","v":930.95953104991497},5820.8974894198363]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B58*'GEN-502 Gen_P'!B58","v":42984.332188819615},{"$f":"+'GEN-502 Pre_Gen_P'!C58*'GEN-502 Gen_P'!C58","v":53752.057348067312},{"$f":"+'GEN-502 Pre_Gen_P'!D58*'GEN-502 Gen_P'!D58","v":53604.315761753511},{"$f":"+'GEN-502 Pre_Gen_P'!E58*'GEN-502 Gen_P'!E58","v":47030.293762319699},{"$f":"+'GEN-502 Pre_Gen_P'!F58*'GEN-502 Gen_P'!F58","v":58886.148931916432},{"$f":"+'GEN-502 Pre_Gen_P'!G58*'GEN-502 Gen_P'!G58","v":35281.719908942279},291538.86790181883]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B59*'GEN-502 Gen_P'!B59","v":17789.872529325894},{"$f":"+'GEN-502 Pre_Gen_P'!C59*'GEN-502 Gen_P'!C59","v":23787.880197938786},{"$f":"+'GEN-502 Pre_Gen_P'!D59*'GEN-502 Gen_P'!D59","v":23035.135882506202},{"$f":"+'GEN-502 Pre_Gen_P'!E59*'GEN-502 Gen_P'!E59","v":26915.792597500753},{"$f":"+'GEN-502 Pre_Gen_P'!F59*'GEN-502 Gen_P'!F59","v":26178.097166630097},{"$f":"+'GEN-502 Pre_Gen_P'!G59*'GEN-502 Gen_P'!G59","v":11925.851790455763},129632.6301643575]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B60*'GEN-502 Gen_P'!B60","v":10969.203874252602},{"$f":"+'GEN-502 Pre_Gen_P'!C60*'GEN-502 Gen_P'!C60","v":14660.630703735565},{"$f":"+'GEN-502 Pre_Gen_P'!D60*'GEN-502 Gen_P'!D60","v":14190.23434813363},{"$f":"+'GEN-502 Pre_Gen_P'!E60*'GEN-502 Gen_P'!E60","v":16576.144970860692},{"$f":"+'GEN-502 Pre_Gen_P'!F60*'GEN-502 Gen_P'!F60","v":16126.941392552657},{"$f":"+'GEN-502 Pre_Gen_P'!G60*'GEN-502 Gen_P'!G60","v":7360.275209687662},79883.430499222814]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B61*'GEN-502 Gen_P'!B61","v":15730.141714399571},{"$f":"+'GEN-502 Pre_Gen_P'!C61*'GEN-502 Gen_P'!C61","v":21507.107679880784},{"$f":"+'GEN-502 Pre_Gen_P'!D61*'GEN-502 Gen_P'!D61","v":20908.054674282343},{"$f":"+'GEN-502 Pre_Gen_P'!E61*'GEN-502 Gen_P'!E61","v":22047.096159487817},{"$f":"+'GEN-502 Pre_Gen_P'!F61*'GEN-502 Gen_P'!F61","v":18879.639933948001},{"$f":"+'GEN-502 Pre_Gen_P'!G61*'GEN-502 Gen_P'!G61","v":9246.4979284483306},108318.53809044683]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-502 Pre_Gen_P'!B62*'GEN-502 Gen_P'!B62","v":39090.847389015762},{"$f":"+'GEN-502 Pre_Gen_P'!C62*'GEN-502 Gen_P'!C62","v":70483.164999007626},{"$f":"+'GEN-502 Pre_Gen_P'!D62*'GEN-502 Gen_P'!D62","v":82152.744574793818},{"$f":"+'GEN-502 Pre_Gen_P'!E62*'GEN-502 Gen_P'!E62","v":34349.541902094636},{"$f":"+'GEN-502 Pre_Gen_P'!F62*'GEN-502 Gen_P'!F62","v":71500.896868440541},{"$f":"+'GEN-502 Pre_Gen_P'!G62*'GEN-502 Gen_P'!G62","v":19158.590380966125},316735.78611431853]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-502 Pre_Gen_P'!B63*'GEN-502 Gen_P'!B63","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!C63*'GEN-502 Gen_P'!C63","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D63*'GEN-502 Gen_P'!D63","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!E63*'GEN-502 Gen_P'!E63","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!F63*'GEN-502 Gen_P'!F63","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!G63*'GEN-502 Gen_P'!G63","v":0},0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'GEN-502 Pre_Gen_P'!B64*'GEN-502 Gen_P'!B64","v":57671.944659582543},{"$f":"+'GEN-502 Pre_Gen_P'!C64*'GEN-502 Gen_P'!C64","v":57769.749600037445},{"$f":"+'GEN-502 Pre_Gen_P'!D64*'GEN-502 Gen_P'!D64","v":55792.414633838234},{"$f":"+'GEN-502 Pre_Gen_P'!E64*'GEN-502 Gen_P'!E64","v":56232.340538745477},{"$f":"+'GEN-502 Pre_Gen_P'!F64*'GEN-502 Gen_P'!F64","v":81681.762064786759},{"$f":"+'GEN-502 Pre_Gen_P'!G64*'GEN-502 Gen_P'!G64","v":137949.16178170429},{"$f":"+SUM(B64:G64)","v":447097.37327869475}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'GEN-502 Pre_Gen_P'!B65*'GEN-502 Gen_P'!B65","v":2893.7151180071237},{"$f":"+'GEN-502 Pre_Gen_P'!C65*'GEN-502 Gen_P'!C65","v":2964.5003084229747},{"$f":"+'GEN-502 Pre_Gen_P'!D65*'GEN-502 Gen_P'!D65","v":2832.8946266987664},{"$f":"+'GEN-502 Pre_Gen_P'!E65*'GEN-502 Gen_P'!E65","v":5160.1441906142909},{"$f":"+'GEN-502 Pre_Gen_P'!F65*'GEN-502 Gen_P'!F65","v":5091.9741731615595},{"$f":"+'GEN-502 Pre_Gen_P'!G65*'GEN-502 Gen_P'!G65","v":13796.460961617033},32739.689378521747]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B66*'GEN-502 Gen_P'!B66","v":4087.0123461575508},{"$f":"+'GEN-502 Pre_Gen_P'!C66*'GEN-502 Gen_P'!C66","v":8367.4921525948976},{"$f":"+'GEN-502 Pre_Gen_P'!D66*'GEN-502 Gen_P'!D66","v":8227.9276560653143},{"$f":"+'GEN-502 Pre_Gen_P'!E66*'GEN-502 Gen_P'!E66","v":8109.8757381730447},{"$f":"+'GEN-502 Pre_Gen_P'!F66*'GEN-502 Gen_P'!F66","v":4481.4236284348699},{"$f":"+'GEN-502 Pre_Gen_P'!G66*'GEN-502 Gen_P'!G66","v":5314.0550563164916},38587.786577742176]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B67*'GEN-502 Gen_P'!B67","v":803.29875070763569},{"$f":"+'GEN-502 Pre_Gen_P'!C67*'GEN-502 Gen_P'!C67","v":1752.5517720769253},{"$f":"+'GEN-502 Pre_Gen_P'!D67*'GEN-502 Gen_P'!D67","v":1696.8076926497488},{"$f":"+'GEN-502 Pre_Gen_P'!E67*'GEN-502 Gen_P'!E67","v":1672.4623883659901},{"$f":"+'GEN-502 Pre_Gen_P'!F67*'GEN-502 Gen_P'!F67","v":910.18061290692731},{"$f":"+'GEN-502 Pre_Gen_P'!G67*'GEN-502 Gen_P'!G67","v":1030.2301240258403},7865.5313407330677]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B68*'GEN-502 Gen_P'!B68","v":113311.72744142073},{"$f":"+'GEN-502 Pre_Gen_P'!C68*'GEN-502 Gen_P'!C68","v":112368.85210097389},{"$f":"+'GEN-502 Pre_Gen_P'!D68*'GEN-502 Gen_P'!D68","v":108794.69337056784},{"$f":"+'GEN-502 Pre_Gen_P'!E68*'GEN-502 Gen_P'!E68","v":107233.73868723035},{"$f":"+'GEN-502 Pre_Gen_P'!F68*'GEN-502 Gen_P'!F68","v":106990.22565942713},{"$f":"+'GEN-502 Pre_Gen_P'!G68*'GEN-502 Gen_P'!G68","v":103801.58325967223},652500.82051929226]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'GEN-502 Pre_Gen_P'!B69*'GEN-502 Gen_P'!B69","v":89711.913914906167},{"$f":"+'GEN-502 Pre_Gen_P'!C69*'GEN-502 Gen_P'!C69","v":88965.414384057643},{"$f":"+'GEN-502 Pre_Gen_P'!D69*'GEN-502 Gen_P'!D69","v":86135.657680311662},{"$f":"+'GEN-502 Pre_Gen_P'!E69*'GEN-502 Gen_P'!E69","v":84899.808264380394},{"$f":"+'GEN-502 Pre_Gen_P'!F69*'GEN-502 Gen_P'!F69","v":84707.012511630674},{"$f":"+'GEN-502 Pre_Gen_P'!G69*'GEN-502 Gen_P'!G69","v":82182.479359313176},516602.28611459967]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-502 Pre_Gen_P'!B70*'GEN-502 Gen_P'!B70","v":88942.618616354433},{"$f":"+'GEN-502 Pre_Gen_P'!C70*'GEN-502 Gen_P'!C70","v":97030.567639966815},null,null,null,null,{"$f":"+SUM(B70:G70)","v":185973.18625632126}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-502 Pre_Gen_P'!B71*'GEN-502 Gen_P'!B71","v":520.26502076794452},{"$f":"+'GEN-502 Pre_Gen_P'!C71*'GEN-502 Gen_P'!C71","v":474.19556205267287},null,null,null,null,994.46058282061745]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B77*'GEN-502 Gen_P'!B77","v":6981.6442058687271},{"$f":"+'GEN-502 Pre_Gen_P'!C77*'GEN-502 Gen_P'!C77","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D77*'GEN-502 Gen_P'!D77","v":3120.833825230095},{"$f":"+'GEN-502 Pre_Gen_P'!E77*'GEN-502 Gen_P'!E77","v":7631.7905841024567},{"$f":"+'GEN-502 Pre_Gen_P'!F77*'GEN-502 Gen_P'!F77","v":1179.3439483574189},{"$f":"+'GEN-502 Pre_Gen_P'!G77*'GEN-502 Gen_P'!G77","v":0},18913.612563558698]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B78*'GEN-502 Gen_P'!B78","v":77276.726612921339},{"$f":"+'GEN-502 Pre_Gen_P'!C78*'GEN-502 Gen_P'!C78","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D78*'GEN-502 Gen_P'!D78","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!E78*'GEN-502 Gen_P'!E78","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!F78*'GEN-502 Gen_P'!F78","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!G78*'GEN-502 Gen_P'!G78","v":0},77276.726612921339]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B79*'GEN-502 Gen_P'!B79","v":28343.139348154837},null,null,null,null,null,28343.139348154837]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B80*'GEN-502 Gen_P'!B80","v":2838.5619135143602},{"$f":"+'GEN-502 Pre_Gen_P'!C80*'GEN-502 Gen_P'!C80","v":1427.0648407777669},{"$f":"+'GEN-502 Pre_Gen_P'!D80*'GEN-502 Gen_P'!D80","v":4921.3899452081832},{"$f":"+'GEN-502 Pre_Gen_P'!E80*'GEN-502 Gen_P'!E80","v":5587.4751599220435},{"$f":"+'GEN-502 Pre_Gen_P'!F80*'GEN-502 Gen_P'!F80","v":3072.9480797264428},{"$f":"+'GEN-502 Pre_Gen_P'!G80*'GEN-502 Gen_P'!G80","v":0},17847.439939148797]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B81*'GEN-502 Gen_P'!B81","v":1609.9088092426157},{"$f":"+'GEN-502 Pre_Gen_P'!C81*'GEN-502 Gen_P'!C81","v":1146.5166936411642},{"$f":"+'GEN-502 Pre_Gen_P'!D81*'GEN-502 Gen_P'!D81","v":1179.287233996338},{"$f":"+'GEN-502 Pre_Gen_P'!E81*'GEN-502 Gen_P'!E81","v":895.65525683694295},{"$f":"+'GEN-502 Pre_Gen_P'!F81*'GEN-502 Gen_P'!F81","v":967.73274580956604},{"$f":"+'GEN-502 Pre_Gen_P'!G81*'GEN-502 Gen_P'!G81","v":1120.2207815334405},6919.3215210600665]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B82*'GEN-502 Gen_P'!B82","v":46910.194220713071},{"$f":"+'GEN-502 Pre_Gen_P'!C82*'GEN-502 Gen_P'!C82","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!D82*'GEN-502 Gen_P'!D82","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!E82*'GEN-502 Gen_P'!E82","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!F82*'GEN-502 Gen_P'!F82","v":0},{"$f":"+'GEN-502 Pre_Gen_P'!G82*'GEN-502 Gen_P'!G82","v":0},46910.194220713071]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'GEN-502 Pre_Gen_P'!B83*'GEN-502 Gen_P'!B83","v":994.26156650801363},{"$f":"+'GEN-502 Pre_Gen_P'!C83*'GEN-502 Gen_P'!C83","v":601.47430873049495},{"$f":"+'GEN-502 Pre_Gen_P'!D83*'GEN-502 Gen_P'!D83","v":494.99153902841306},{"$f":"+'GEN-502 Pre_Gen_P'!E83*'GEN-502 Gen_P'!E83","v":483.78963196012319},{"$f":"+'GEN-502 Pre_Gen_P'!F83*'GEN-502 Gen_P'!F83","v":478.14589933256912},{"$f":"+'GEN-502 Pre_Gen_P'!G83*'GEN-502 Gen_P'!G83","v":483.84934722795651},3536.5122927875705]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},null,null,null,null,null,null,{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},null,null,null,null,null,null,0]

{"sheet":"GEN-502 Cos_Gen_FP","index":14,"n_rows":92,"n_cols":8,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA F DE PUNTA",{"$f":"+B9+B15","v":4189542.3040621453},4463026.3742160145,4571702.0023705363,4684259.8838492874,4405989.018733127,4702495.4691996938,{"$f":"+SUM(B8:G8)","v":27017015.052430809}]
["Generación Propia",0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":4189542.3040621453},4463026.3742160145,4571702.0023705363,4684259.8838492874,4405989.018733127,4702495.4691996938,27017015.052430809]
["Mercado Ocasional",{"$f":"+'GEN-502 Pre_Gen_FP'!B16*'GEN-502 Gen_FP'!B16","v":519867.07399204315},{"$f":"+'GEN-502 Pre_Gen_FP'!C16*'GEN-502 Gen_FP'!C16","v":969866.41817496135},{"$f":"+'GEN-502 Pre_Gen_FP'!D16*'GEN-502 Gen_FP'!D16","v":1302913.5218950375},{"$f":"+'GEN-502 Pre_Gen_FP'!E16*'GEN-502 Gen_FP'!E16","v":1373651.7718627008},{"$f":"+'GEN-502 Pre_Gen_FP'!F16*'GEN-502 Gen_FP'!F16","v":1199305.6132027791},{"$f":"+'GEN-502 Pre_Gen_FP'!G16*'GEN-502 Gen_FP'!G16","v":1919924.0781885462},7285528.4773160685]
[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",{"$f":"SUM(B25:B141)","v":3669675.230070102},3493159.9560410534,3268788.4804754984,3310608.1119865868,3206683.405530348,2782571.3910111473,19731486.575114738]
[{"$f":"+'GEN-502 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-502 Pre_Gen_FP'!B25*'GEN-502 Gen_FP'!B25","v":23316.793181414498},{"$f":"+'GEN-502 Pre_Gen_FP'!C25*'GEN-502 Gen_FP'!C25","v":23122.772405229429},{"$f":"+'GEN-502 Pre_Gen_FP'!D25*'GEN-502 Gen_FP'!D25","v":22387.297606669774},{"$f":"+'GEN-502 Pre_Gen_FP'!E25*'GEN-502 Gen_FP'!E25","v":22066.091158416162},{"$f":"+'GEN-502 Pre_Gen_FP'!F25*'GEN-502 Gen_FP'!F25","v":22015.982109384124},{"$f":"+'GEN-502 Pre_Gen_FP'!G25*'GEN-502 Gen_FP'!G25","v":21359.837180316557},{"$f":"+SUM(B25:G25)","v":134268.77364143057}]
[{"$f":"+'GEN-502 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B26*'GEN-502 Gen_FP'!B26","v":82735.50452470257},{"$f":"+'GEN-502 Pre_Gen_FP'!C26*'GEN-502 Gen_FP'!C26","v":82047.056217036443},{"$f":"+'GEN-502 Pre_Gen_FP'!D26*'GEN-502 Gen_FP'!D26","v":79437.354357496864},{"$f":"+'GEN-502 Pre_Gen_FP'!E26*'GEN-502 Gen_FP'!E26","v":78297.610253490624},{"$f":"+'GEN-502 Pre_Gen_FP'!F26*'GEN-502 Gen_FP'!F26","v":78119.807181658965},{"$f":"+'GEN-502 Pre_Gen_FP'!G26*'GEN-502 Gen_FP'!G26","v":75791.593291980462},476428.92582636588]
[{"$f":"+'GEN-502 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B27*'GEN-502 Gen_FP'!B27","v":2314.8572904384218},{"$f":"+'GEN-502 Pre_Gen_FP'!C27*'GEN-502 Gen_FP'!C27","v":2295.5951901678527},{"$f":"+'GEN-502 Pre_Gen_FP'!D27*'GEN-502 Gen_FP'!D27","v":2222.5783226195058},{"$f":"+'GEN-502 Pre_Gen_FP'!E27*'GEN-502 Gen_FP'!E27","v":2190.6894139393712},{"$f":"+'GEN-502 Pre_Gen_FP'!F27*'GEN-502 Gen_FP'!F27","v":2185.7146604830855},{"$f":"+'GEN-502 Pre_Gen_FP'!G27*'GEN-502 Gen_FP'!G27","v":2120.573546916622},13330.008424564858]
[{"$f":"+'GEN-502 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B28*'GEN-502 Gen_FP'!B28","v":14589.312600090001},{"$f":"+'GEN-502 Pre_Gen_FP'!C28*'GEN-502 Gen_FP'!C28","v":14467.913841150361},{"$f":"+'GEN-502 Pre_Gen_FP'!D28*'GEN-502 Gen_FP'!D28","v":14007.727414046489},{"$f":"+'GEN-502 Pre_Gen_FP'!E28*'GEN-502 Gen_FP'!E28","v":13806.748606786156},{"$f":"+'GEN-502 Pre_Gen_FP'!F28*'GEN-502 Gen_FP'!F28","v":13775.395385323249},{"$f":"+'GEN-502 Pre_Gen_FP'!G28*'GEN-502 Gen_FP'!G28","v":13364.845640911532},84011.943488307777]
[{"$f":"+'GEN-502 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B29*'GEN-502 Gen_FP'!B29","v":6244.3059341293974},{"$f":"+'GEN-502 Pre_Gen_FP'!C29*'GEN-502 Gen_FP'!C29","v":6192.3465984415679},{"$f":"+'GEN-502 Pre_Gen_FP'!D29*'GEN-502 Gen_FP'!D29","v":5995.3842797677753},{"$f":"+'GEN-502 Pre_Gen_FP'!E29*'GEN-502 Gen_FP'!E29","v":5909.3642462535026},{"$f":"+'GEN-502 Pre_Gen_FP'!F29*'GEN-502 Gen_FP'!F29","v":5895.9448952394114},{"$f":"+'GEN-502 Pre_Gen_FP'!G29*'GEN-502 Gen_FP'!G29","v":5720.2273494196334},35957.573303251287]
[{"$f":"+'GEN-502 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B30*'GEN-502 Gen_FP'!B30","v":3829.39019501038},{"$f":"+'GEN-502 Pre_Gen_FP'!C30*'GEN-502 Gen_FP'!C30","v":3797.525553411911},{"$f":"+'GEN-502 Pre_Gen_FP'!D30*'GEN-502 Gen_FP'!D30","v":3676.7362167150231},{"$f":"+'GEN-502 Pre_Gen_FP'!E30*'GEN-502 Gen_FP'!E30","v":3623.9834726328345},{"$f":"+'GEN-502 Pre_Gen_FP'!F30*'GEN-502 Gen_FP'!F30","v":3615.7539060903155},{"$f":"+'GEN-502 Pre_Gen_FP'!G30*'GEN-502 Gen_FP'!G30","v":3507.9931630787119},22051.382506939171]
[{"$f":"+'GEN-502 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B31*'GEN-502 Gen_FP'!B31","v":3643.9204759160571},{"$f":"+'GEN-502 Pre_Gen_FP'!C31*'GEN-502 Gen_FP'!C31","v":3613.5991416917},{"$f":"+'GEN-502 Pre_Gen_FP'!D31*'GEN-502 Gen_FP'!D31","v":3498.6600221849931},{"$f":"+'GEN-502 Pre_Gen_FP'!E31*'GEN-502 Gen_FP'!E31","v":3448.4622636561508},{"$f":"+'GEN-502 Pre_Gen_FP'!F31*'GEN-502 Gen_FP'!F31","v":3440.631281566295},{"$f":"+'GEN-502 Pre_Gen_FP'!G31*'GEN-502 Gen_FP'!G31","v":3338.0897389281081},20983.362923943307]
[{"$f":"+'GEN-502 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B32*'GEN-502 Gen_FP'!B32","v":29870.070060507154},{"$f":"+'GEN-502 Pre_Gen_FP'!C32*'GEN-502 Gen_FP'!C32","v":29621.518978342847},{"$f":"+'GEN-502 Pre_Gen_FP'!D32*'GEN-502 Gen_FP'!D32","v":28679.336080815359},{"$f":"+'GEN-502 Pre_Gen_FP'!E32*'GEN-502 Gen_FP'!E32","v":28267.853290769013},{"$f":"+'GEN-502 Pre_Gen_FP'!F32*'GEN-502 Gen_FP'!F32","v":28203.660895459463},{"$f":"+'GEN-502 Pre_Gen_FP'!G32*'GEN-502 Gen_FP'!G32","v":27363.10384078194},172005.54314667577]
[{"$f":"+'GEN-502 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B33*'GEN-502 Gen_FP'!B33","v":5372.5106629949332},{"$f":"+'GEN-502 Pre_Gen_FP'!C33*'GEN-502 Gen_FP'!C33","v":5327.8056008199301},{"$f":"+'GEN-502 Pre_Gen_FP'!D33*'GEN-502 Gen_FP'!D33","v":5158.3420658096629},{"$f":"+'GEN-502 Pre_Gen_FP'!E33*'GEN-502 Gen_FP'!E33","v":5084.3316710337313},{"$f":"+'GEN-502 Pre_Gen_FP'!F33*'GEN-502 Gen_FP'!F33","v":5072.7858551857889},{"$f":"+'GEN-502 Pre_Gen_FP'!G33*'GEN-502 Gen_FP'!G33","v":4921.6010159817679},30937.376871825814]
[{"$f":"+'GEN-502 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B34*'GEN-502 Gen_FP'!B34","v":35092.797687541177},{"$f":"+'GEN-502 Pre_Gen_FP'!C34*'GEN-502 Gen_FP'!C34","v":34800.78789902234},{"$f":"+'GEN-502 Pre_Gen_FP'!D34*'GEN-502 Gen_FP'!D34","v":33693.86602904959},{"$f":"+'GEN-502 Pre_Gen_FP'!E34*'GEN-502 Gen_FP'!E34","v":33210.436218749506},{"$f":"+'GEN-502 Pre_Gen_FP'!F34*'GEN-502 Gen_FP'!F34","v":33135.019899433421},{"$f":"+'GEN-502 Pre_Gen_FP'!G34*'GEN-502 Gen_FP'!G34","v":32147.492966792113},202080.40070058813]
[{"$f":"+'GEN-502 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B35*'GEN-502 Gen_FP'!B35","v":3490.3939402793339},{"$f":"+'GEN-502 Pre_Gen_FP'!C35*'GEN-502 Gen_FP'!C35","v":3461.3501118156314},{"$f":"+'GEN-502 Pre_Gen_FP'!D35*'GEN-502 Gen_FP'!D35","v":3351.2536349910661},{"$f":"+'GEN-502 Pre_Gen_FP'!E35*'GEN-502 Gen_FP'!E35","v":3303.1708205216778},{"$f":"+'GEN-502 Pre_Gen_FP'!F35*'GEN-502 Gen_FP'!F35","v":3295.6697752564123},{"$f":"+'GEN-502 Pre_Gen_FP'!G35*'GEN-502 Gen_FP'!G35","v":3197.4485376040616},20099.286820468184]
[{"$f":"+'GEN-502 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B36*'GEN-502 Gen_FP'!B36","v":5555.6574970522115},{"$f":"+'GEN-502 Pre_Gen_FP'!C36*'GEN-502 Gen_FP'!C36","v":5509.4284564028476},{"$f":"+'GEN-502 Pre_Gen_FP'!D36*'GEN-502 Gen_FP'!D36","v":5334.1879742868132},{"$f":"+'GEN-502 Pre_Gen_FP'!E36*'GEN-502 Gen_FP'!E36","v":5257.654593454492},{"$f":"+'GEN-502 Pre_Gen_FP'!F36*'GEN-502 Gen_FP'!F36","v":5245.7151851594044},{"$f":"+'GEN-502 Pre_Gen_FP'!G36*'GEN-502 Gen_FP'!G36","v":5089.3765125998925},31992.020218955658]
[{"$f":"+'GEN-502 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B37*'GEN-502 Gen_FP'!B37","v":73642.879418088196},{"$f":"+'GEN-502 Pre_Gen_FP'!C37*'GEN-502 Gen_FP'!C37","v":64711.936370914955},{"$f":"+'GEN-502 Pre_Gen_FP'!D37*'GEN-502 Gen_FP'!D37","v":68.114825555992041},{"$f":"+'GEN-502 Pre_Gen_FP'!E37*'GEN-502 Gen_FP'!E37","v":63.188267114277231},{"$f":"+'GEN-502 Pre_Gen_FP'!F37*'GEN-502 Gen_FP'!F37","v":66.98507373117539},{"$f":"+'GEN-502 Pre_Gen_FP'!G37*'GEN-502 Gen_FP'!G37","v":68.811574896743636},{"$f":"+SUM(B37:G37)","v":138621.91553030134}]
[{"$f":"+'GEN-502 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B38*'GEN-502 Gen_FP'!B38","v":73.183178360738196},{"$f":"+'GEN-502 Pre_Gen_FP'!C38*'GEN-502 Gen_FP'!C38","v":76.843287182084296},{"$f":"+'GEN-502 Pre_Gen_FP'!D38*'GEN-502 Gen_FP'!D38","v":70.265820047233902},{"$f":"+'GEN-502 Pre_Gen_FP'!E38*'GEN-502 Gen_FP'!E38","v":65.183686075780713},{"$f":"+'GEN-502 Pre_Gen_FP'!F38*'GEN-502 Gen_FP'!F38","v":69.10039184900198},{"$f":"+'GEN-502 Pre_Gen_FP'!G38*'GEN-502 Gen_FP'!G38","v":70.984571998746063},425.56093551358515]
[{"$f":"+'GEN-502 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B39*'GEN-502 Gen_FP'!B39","v":80.65084962203801},{"$f":"+'GEN-502 Pre_Gen_FP'!C39*'GEN-502 Gen_FP'!C39","v":84.684438935358216},{"$f":"+'GEN-502 Pre_Gen_FP'!D39*'GEN-502 Gen_FP'!D39","v":77.435801684706746},{"$f":"+'GEN-502 Pre_Gen_FP'!E39*'GEN-502 Gen_FP'!E39","v":71.835082614125696},{"$f":"+'GEN-502 Pre_Gen_FP'!F39*'GEN-502 Gen_FP'!F39","v":76.151452241757283},{"$f":"+'GEN-502 Pre_Gen_FP'!G39*'GEN-502 Gen_FP'!G39","v":78.227895672087499},468.98552077007344]
[{"$f":"+'GEN-502 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-502 Pre_Gen_FP'!B40*'GEN-502 Gen_FP'!B40","v":82.144383874297972},{"$f":"+'GEN-502 Pre_Gen_FP'!C40*'GEN-502 Gen_FP'!C40","v":86.252669286012988},{"$f":"+'GEN-502 Pre_Gen_FP'!D40*'GEN-502 Gen_FP'!D40","v":78.869798012201315},{"$f":"+'GEN-502 Pre_Gen_FP'!E40*'GEN-502 Gen_FP'!E40","v":73.165361921794684},{"$f":"+'GEN-502 Pre_Gen_FP'!F40*'GEN-502 Gen_FP'!F40","v":77.561664320308338},{"$f":"+'GEN-502 Pre_Gen_FP'!G40*'GEN-502 Gen_FP'!G40","v":79.676560406755783},477.67043782137114]
[{"$f":"+'GEN-502 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B41*'GEN-502 Gen_FP'!B41","v":954609.98832315847},{"$f":"+'GEN-502 Pre_Gen_FP'!C41*'GEN-502 Gen_FP'!C41","v":946666.60736817773},{"$f":"+'GEN-502 Pre_Gen_FP'!D41*'GEN-502 Gen_FP'!D41","v":916555.62326318328},{"$f":"+'GEN-502 Pre_Gen_FP'!E41*'GEN-502 Gen_FP'!E41","v":903405.1492065232},{"$f":"+'GEN-502 Pre_Gen_FP'!F41*'GEN-502 Gen_FP'!F41","v":901353.64073624648},{"$f":"+'GEN-502 Pre_Gen_FP'!G41*'GEN-502 Gen_FP'!G41","v":874490.491151219},{"$f":"+SUM(B41:G41)","v":5497081.5000485089}]
[{"$f":"+'GEN-502 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B42*'GEN-502 Gen_FP'!B42","v":5490.9347509557465},{"$f":"+'GEN-502 Pre_Gen_FP'!C42*'GEN-502 Gen_FP'!C42","v":5445.2442731068813},{"$f":"+'GEN-502 Pre_Gen_FP'!D42*'GEN-502 Gen_FP'!D42","v":5272.0453216712112},{"$f":"+'GEN-502 Pre_Gen_FP'!E42*'GEN-502 Gen_FP'!E42","v":5196.4035455820076},{"$f":"+'GEN-502 Pre_Gen_FP'!F42*'GEN-502 Gen_FP'!F42","v":5184.603229967136},{"$f":"+'GEN-502 Pre_Gen_FP'!G42*'GEN-502 Gen_FP'!G42","v":5030.0858842648859},31619.317005547869]
[{"$f":"+'GEN-502 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B43*'GEN-502 Gen_FP'!B43","v":27090.075687315271},{"$f":"+'GEN-502 Pre_Gen_FP'!C43*'GEN-502 Gen_FP'!C43","v":26864.657145800113},{"$f":"+'GEN-502 Pre_Gen_FP'!D43*'GEN-502 Gen_FP'!D43","v":26010.162798997088},{"$f":"+'GEN-502 Pre_Gen_FP'!E43*'GEN-502 Gen_FP'!E43","v":25636.976532483397},{"$f":"+'GEN-502 Pre_Gen_FP'!F43*'GEN-502 Gen_FP'!F43","v":25578.758495365862},{"$f":"+'GEN-502 Pre_Gen_FP'!G43*'GEN-502 Gen_FP'!G43","v":24816.431718609241},155997.06237857096]
[{"$f":"+'GEN-502 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B44*'GEN-502 Gen_FP'!B44","v":2932.4886130954264},{"$f":"+'GEN-502 Pre_Gen_FP'!C44*'GEN-502 Gen_FP'!C44","v":2908.0871564954614},{"$f":"+'GEN-502 Pre_Gen_FP'!D44*'GEN-502 Gen_FP'!D44","v":2815.5885244917267},{"$f":"+'GEN-502 Pre_Gen_FP'!E44*'GEN-502 Gen_FP'!E44","v":2775.191277553527},{"$f":"+'GEN-502 Pre_Gen_FP'!F44*'GEN-502 Gen_FP'!F44","v":2768.8892009962487},{"$f":"+'GEN-502 Pre_Gen_FP'!G44*'GEN-502 Gen_FP'!G44","v":2686.3676673505051},16886.612439982899]
[{"$f":"+'GEN-502 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B45*'GEN-502 Gen_FP'!B45","v":64947.654783864717},{"$f":"+'GEN-502 Pre_Gen_FP'!C45*'GEN-502 Gen_FP'!C45","v":62666.484812165087},{"$f":"+'GEN-502 Pre_Gen_FP'!D45*'GEN-502 Gen_FP'!D45","v":60673.228143546701},{"$f":"+'GEN-502 Pre_Gen_FP'!E45*'GEN-502 Gen_FP'!E45","v":56480.333705356323},{"$f":"+'GEN-502 Pre_Gen_FP'!F45*'GEN-502 Gen_FP'!F45","v":58009.488619456293},{"$f":"+'GEN-502 Pre_Gen_FP'!G45*'GEN-502 Gen_FP'!G45","v":57888.642797344757},360665.83286173386]
[{"$f":"+'GEN-502 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-502 Pre_Gen_FP'!B46*'GEN-502 Gen_FP'!B46","v":85329.126029852283},{"$f":"+'GEN-502 Pre_Gen_FP'!C46*'GEN-502 Gen_FP'!C46","v":87036.784461340401},{"$f":"+'GEN-502 Pre_Gen_FP'!D46*'GEN-502 Gen_FP'!D46","v":84268.372421592634},{"$f":"+'GEN-502 Pre_Gen_FP'!E46*'GEN-502 Gen_FP'!E46","v":80752.111098344394},{"$f":"+'GEN-502 Pre_Gen_FP'!F46*'GEN-502 Gen_FP'!F46","v":82870.6980277947},{"$f":"+'GEN-502 Pre_Gen_FP'!G46*'GEN-502 Gen_FP'!G46","v":80400.892774089938},500657.98481301434]
[{"$f":"+'GEN-502 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B47*'GEN-502 Gen_FP'!B47","v":39840.465453814584},{"$f":"+'GEN-502 Pre_Gen_FP'!C47*'GEN-502 Gen_FP'!C47","v":39613.498657539785},{"$f":"+'GEN-502 Pre_Gen_FP'!D47*'GEN-502 Gen_FP'!D47","v":39897.15193990479},{"$f":"+'GEN-502 Pre_Gen_FP'!E47*'GEN-502 Gen_FP'!E47","v":35967.426781100425},{"$f":"+'GEN-502 Pre_Gen_FP'!F47*'GEN-502 Gen_FP'!F47","v":34213.404098682324},{"$f":"+'GEN-502 Pre_Gen_FP'!G47*'GEN-502 Gen_FP'!G47","v":33053.700362681418},222585.6472937233]
[{"$f":"+'GEN-502 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B48*'GEN-502 Gen_FP'!B48","v":46008.542278258203},{"$f":"+'GEN-502 Pre_Gen_FP'!C48*'GEN-502 Gen_FP'!C48","v":85381.430202315925},{"$f":"+'GEN-502 Pre_Gen_FP'!D48*'GEN-502 Gen_FP'!D48","v":98165.483889517942},{"$f":"+'GEN-502 Pre_Gen_FP'!E48*'GEN-502 Gen_FP'!E48","v":132404.36234142954},{"$f":"+'GEN-502 Pre_Gen_FP'!F48*'GEN-502 Gen_FP'!F48","v":82056.715320689866},{"$f":"+'GEN-502 Pre_Gen_FP'!G48*'GEN-502 Gen_FP'!G48","v":23415.049791253041},467431.58382346446]
[{"$f":"+'GEN-502 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B49*'GEN-502 Gen_FP'!B49","v":15649.164040223874},{"$f":"+'GEN-502 Pre_Gen_FP'!C49*'GEN-502 Gen_FP'!C49","v":27226.221365534406},{"$f":"+'GEN-502 Pre_Gen_FP'!D49*'GEN-502 Gen_FP'!D49","v":39540.33991253408},{"$f":"+'GEN-502 Pre_Gen_FP'!E49*'GEN-502 Gen_FP'!E49","v":46767.631910238066},{"$f":"+'GEN-502 Pre_Gen_FP'!F49*'GEN-502 Gen_FP'!F49","v":32014.924945047063},{"$f":"+'GEN-502 Pre_Gen_FP'!G49*'GEN-502 Gen_FP'!G49","v":11946.453975129103},173144.73614870661]
[{"$f":"+'GEN-502 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B50*'GEN-502 Gen_FP'!B50","v":208956.27001449771},{"$f":"+'GEN-502 Pre_Gen_FP'!C50*'GEN-502 Gen_FP'!C50","v":243191.71419168089},{"$f":"+'GEN-502 Pre_Gen_FP'!D50*'GEN-502 Gen_FP'!D50","v":341157.08946344937},{"$f":"+'GEN-502 Pre_Gen_FP'!E50*'GEN-502 Gen_FP'!E50","v":455197.03127398039},{"$f":"+'GEN-502 Pre_Gen_FP'!F50*'GEN-502 Gen_FP'!F50","v":289256.47588083509},{"$f":"+'GEN-502 Pre_Gen_FP'!G50*'GEN-502 Gen_FP'!G50","v":156952.21253212748},1694710.7933565711]
[{"$f":"+'GEN-502 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B51*'GEN-502 Gen_FP'!B51","v":3079.7554831160587},{"$f":"+'GEN-502 Pre_Gen_FP'!C51*'GEN-502 Gen_FP'!C51","v":5175.1601571607807},{"$f":"+'GEN-502 Pre_Gen_FP'!D51*'GEN-502 Gen_FP'!D51","v":6073.3962105652354},{"$f":"+'GEN-502 Pre_Gen_FP'!E51*'GEN-502 Gen_FP'!E51","v":7557.649316694472},{"$f":"+'GEN-502 Pre_Gen_FP'!F51*'GEN-502 Gen_FP'!F51","v":6596.0596132933879},{"$f":"+'GEN-502 Pre_Gen_FP'!G51*'GEN-502 Gen_FP'!G51","v":5917.7954411199526},34399.816221949884]
[{"$f":"+'GEN-502 Pot'!A52","v":" NAVITAS INTERNACIONAL, S.A. No.15-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B52*'GEN-502 Gen_FP'!B52","v":28332.344765371501},{"$f":"+'GEN-502 Pre_Gen_FP'!C52*'GEN-502 Gen_FP'!C52","v":31325.401254329267},{"$f":"+'GEN-502 Pre_Gen_FP'!D52*'GEN-502 Gen_FP'!D52","v":36918.235451347689},{"$f":"+'GEN-502 Pre_Gen_FP'!E52*'GEN-502 Gen_FP'!E52","v":37409.740549212162},{"$f":"+'GEN-502 Pre_Gen_FP'!F52*'GEN-502 Gen_FP'!F52","v":30918.899822232015},{"$f":"+'GEN-502 Pre_Gen_FP'!G52*'GEN-502 Gen_FP'!G52","v":22195.354566036494},187099.97640852915]
[{"$f":"+'GEN-502 Pot'!A53","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B53*'GEN-502 Gen_FP'!B53","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!C53*'GEN-502 Gen_FP'!C53","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D53*'GEN-502 Gen_FP'!D53","v":11471.970619956555},{"$f":"+'GEN-502 Pre_Gen_FP'!E53*'GEN-502 Gen_FP'!E53","v":56536.87057593224},{"$f":"+'GEN-502 Pre_Gen_FP'!F53*'GEN-502 Gen_FP'!F53","v":21435.223593976123},{"$f":"+'GEN-502 Pre_Gen_FP'!G53*'GEN-502 Gen_FP'!G53","v":20796.387079904744},110240.45186976965]
[{"$f":"+'GEN-502 Pot'!A54","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B54*'GEN-502 Gen_FP'!B54","v":5608.6603920162379},{"$f":"+'GEN-502 Pre_Gen_FP'!C54*'GEN-502 Gen_FP'!C54","v":6830.5144161852722},{"$f":"+'GEN-502 Pre_Gen_FP'!D54*'GEN-502 Gen_FP'!D54","v":8030.3794339695887},{"$f":"+'GEN-502 Pre_Gen_FP'!E54*'GEN-502 Gen_FP'!E54","v":7915.161880630515},{"$f":"+'GEN-502 Pre_Gen_FP'!F54*'GEN-502 Gen_FP'!F54","v":7391.999901157943},{"$f":"+'GEN-502 Pre_Gen_FP'!G54*'GEN-502 Gen_FP'!G54","v":5352.011380857838},41128.7274048174]
[{"$f":"+'GEN-502 Pot'!A55","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B55*'GEN-502 Gen_FP'!B55","v":20431.548570916297},{"$f":"+'GEN-502 Pre_Gen_FP'!C55*'GEN-502 Gen_FP'!C55","v":36324.135497041381},{"$f":"+'GEN-502 Pre_Gen_FP'!D55*'GEN-502 Gen_FP'!D55","v":35168.759931804321},{"$f":"+'GEN-502 Pre_Gen_FP'!E55*'GEN-502 Gen_FP'!E55","v":26003.426910517832},{"$f":"+'GEN-502 Pre_Gen_FP'!F55*'GEN-502 Gen_FP'!F55","v":32856.178665141524},{"$f":"+'GEN-502 Pre_Gen_FP'!G55*'GEN-502 Gen_FP'!G55","v":21153.824982840608},171937.87455826194]
[{"$f":"+'GEN-502 Pot'!A56","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B56*'GEN-502 Gen_FP'!B56","v":7987.3333261302641},{"$f":"+'GEN-502 Pre_Gen_FP'!C56*'GEN-502 Gen_FP'!C56","v":8337.7580309812565},{"$f":"+'GEN-502 Pre_Gen_FP'!D56*'GEN-502 Gen_FP'!D56","v":8072.5557965429571},{"$f":"+'GEN-502 Pre_Gen_FP'!E56*'GEN-502 Gen_FP'!E56","v":5972.8543204857087},{"$f":"+'GEN-502 Pre_Gen_FP'!F56*'GEN-502 Gen_FP'!F56","v":7541.7312424393922},{"$f":"+'GEN-502 Pre_Gen_FP'!G56*'GEN-502 Gen_FP'!G56","v":7316.9641306870726},45229.196847266649]
[{"$f":"+'GEN-502 Pot'!A57","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B57*'GEN-502 Gen_FP'!B57","v":2457.6896815541827},{"$f":"+'GEN-502 Pre_Gen_FP'!C57*'GEN-502 Gen_FP'!C57","v":2732.2057664741087},{"$f":"+'GEN-502 Pre_Gen_FP'!D57*'GEN-502 Gen_FP'!D57","v":2552.4459807602161},{"$f":"+'GEN-502 Pre_Gen_FP'!E57*'GEN-502 Gen_FP'!E57","v":2579.1455217086459},{"$f":"+'GEN-502 Pre_Gen_FP'!F57*'GEN-502 Gen_FP'!F57","v":3690.3093300737601},{"$f":"+'GEN-502 Pre_Gen_FP'!G57*'GEN-502 Gen_FP'!G57","v":2667.603434967843},16679.399715538755]
[{"$f":"+'GEN-502 Pot'!A58","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B58*'GEN-502 Gen_FP'!B58","v":123168.78271537462},{"$f":"+'GEN-502 Pre_Gen_FP'!C58*'GEN-502 Gen_FP'!C58","v":154022.9924458497},{"$f":"+'GEN-502 Pre_Gen_FP'!D58*'GEN-502 Gen_FP'!D58","v":153599.64862692577},{"$f":"+'GEN-502 Pre_Gen_FP'!E58*'GEN-502 Gen_FP'!E58","v":134762.2200574303},{"$f":"+'GEN-502 Pre_Gen_FP'!F58*'GEN-502 Gen_FP'!F58","v":168734.39491580421},{"$f":"+'GEN-502 Pre_Gen_FP'!G58*'GEN-502 Gen_FP'!G58","v":101097.45276953556},835385.49153092015]
[{"$f":"+'GEN-502 Pot'!A59","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B59*'GEN-502 Gen_FP'!B59","v":50975.712137937582},{"$f":"+'GEN-502 Pre_Gen_FP'!C59*'GEN-502 Gen_FP'!C59","v":68162.609447759882},{"$f":"+'GEN-502 Pre_Gen_FP'!D59*'GEN-502 Gen_FP'!D59","v":66005.67001642297},{"$f":"+'GEN-502 Pre_Gen_FP'!E59*'GEN-502 Gen_FP'!E59","v":77125.437135811793},{"$f":"+'GEN-502 Pre_Gen_FP'!F59*'GEN-502 Gen_FP'!F59","v":75011.619295490294},{"$f":"+'GEN-502 Pre_Gen_FP'!G59*'GEN-502 Gen_FP'!G59","v":34172.745581388175},371453.79361481074]
[{"$f":"+'GEN-502 Pot'!A60","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B60*'GEN-502 Gen_FP'!B60","v":31431.53376475814},{"$f":"+'GEN-502 Pre_Gen_FP'!C60*'GEN-502 Gen_FP'!C60","v":42009.075066855017},{"$f":"+'GEN-502 Pre_Gen_FP'!D60*'GEN-502 Gen_FP'!D60","v":40661.185183193898},{"$f":"+'GEN-502 Pre_Gen_FP'!E60*'GEN-502 Gen_FP'!E60","v":47497.855479200269},{"$f":"+'GEN-502 Pre_Gen_FP'!F60*'GEN-502 Gen_FP'!F60","v":46210.692107938637},{"$f":"+'GEN-502 Pre_Gen_FP'!G60*'GEN-502 Gen_FP'!G60","v":21090.385539668256},228900.72714161422]
[{"$f":"+'GEN-502 Pot'!A61","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B61*'GEN-502 Gen_FP'!B61","v":45073.688673168981},{"$f":"+'GEN-502 Pre_Gen_FP'!C61*'GEN-502 Gen_FP'!C61","v":61627.205490199914},{"$f":"+'GEN-502 Pre_Gen_FP'!D61*'GEN-502 Gen_FP'!D61","v":59910.658420038882},{"$f":"+'GEN-502 Pre_Gen_FP'!E61*'GEN-502 Gen_FP'!E61","v":63174.507037688505},{"$f":"+'GEN-502 Pre_Gen_FP'!F61*'GEN-502 Gen_FP'!F61","v":54098.369111659522},{"$f":"+'GEN-502 Pre_Gen_FP'!G61*'GEN-502 Gen_FP'!G61","v":26495.232942654413},310379.66167541023]
[{"$f":"+'GEN-502 Pot'!A62","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-502 Pre_Gen_FP'!B62*'GEN-502 Gen_FP'!B62","v":112012.25756090473},{"$f":"+'GEN-502 Pre_Gen_FP'!C62*'GEN-502 Gen_FP'!C62","v":201964.88331422102},{"$f":"+'GEN-502 Pre_Gen_FP'!D62*'GEN-502 Gen_FP'!D62","v":235403.29768427453},{"$f":"+'GEN-502 Pre_Gen_FP'!E62*'GEN-502 Gen_FP'!E62","v":98426.357872141016},{"$f":"+'GEN-502 Pre_Gen_FP'!F62*'GEN-502 Gen_FP'!F62","v":204881.12718973481},{"$f":"+'GEN-502 Pre_Gen_FP'!G62*'GEN-502 Gen_FP'!G62","v":54897.683309358465},907585.60693063459]
[{"$f":"+'GEN-502 Pot'!A63","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-502 Pre_Gen_FP'!B63*'GEN-502 Gen_FP'!B63","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!C63*'GEN-502 Gen_FP'!C63","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D63*'GEN-502 Gen_FP'!D63","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!E63*'GEN-502 Gen_FP'!E63","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!F63*'GEN-502 Gen_FP'!F63","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!G63*'GEN-502 Gen_FP'!G63","v":0},0]
[{"$f":"+'GEN-502 Pot'!A64","v":"PARQUE EÓLICO TOABRÉ, S.A. No 09-14"},{"$f":"+'GEN-502 Pre_Gen_FP'!B64*'GEN-502 Gen_FP'!B64","v":165255.17226476414},{"$f":"+'GEN-502 Pre_Gen_FP'!C64*'GEN-502 Gen_FP'!C64","v":165535.42590244921},{"$f":"+'GEN-502 Pre_Gen_FP'!D64*'GEN-502 Gen_FP'!D64","v":159869.50233435782},{"$f":"+'GEN-502 Pre_Gen_FP'!E64*'GEN-502 Gen_FP'!E64","v":161130.0811414069},{"$f":"+'GEN-502 Pre_Gen_FP'!F64*'GEN-502 Gen_FP'!F64","v":234053.72821363638},{"$f":"+'GEN-502 Pre_Gen_FP'!G64*'GEN-502 Gen_FP'!G64","v":395284.26912907173},{"$f":"+SUM(B64:G64)","v":1281128.178985686}]
[{"$f":"+'GEN-502 Pot'!A65","v":"NAURA ENERGY CORP. No 10-14"},{"$f":"+'GEN-502 Pre_Gen_FP'!B65*'GEN-502 Gen_FP'!B65","v":8291.7507487232524},{"$f":"+'GEN-502 Pre_Gen_FP'!C65*'GEN-502 Gen_FP'!C65","v":8494.5810660467378},{"$f":"+'GEN-502 Pre_Gen_FP'!D65*'GEN-502 Gen_FP'!D65","v":8117.4736226835957},{"$f":"+'GEN-502 Pre_Gen_FP'!E65*'GEN-502 Gen_FP'!E65","v":14786.054504740867},{"$f":"+'GEN-502 Pre_Gen_FP'!F65*'GEN-502 Gen_FP'!F65","v":14590.717793902711},{"$f":"+'GEN-502 Pre_Gen_FP'!G65*'GEN-502 Gen_FP'!G65","v":39532.853388485339},93813.431124582508]
[{"$f":"+'GEN-502 Pot'!A66","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B66*'GEN-502 Gen_FP'!B66","v":11711.065636838415},{"$f":"+'GEN-502 Pre_Gen_FP'!C66*'GEN-502 Gen_FP'!C66","v":23976.499583344223},{"$f":"+'GEN-502 Pre_Gen_FP'!D66*'GEN-502 Gen_FP'!D66","v":23576.586678513657},{"$f":"+'GEN-502 Pre_Gen_FP'!E66*'GEN-502 Gen_FP'!E66","v":23238.316655842737},{"$f":"+'GEN-502 Pre_Gen_FP'!F66*'GEN-502 Gen_FP'!F66","v":12841.225279982602},{"$f":"+'GEN-502 Pre_Gen_FP'!G66*'GEN-502 Gen_FP'!G66","v":15227.07598884666},110570.76982336829]
[{"$f":"+'GEN-502 Pot'!A67","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B67*'GEN-502 Gen_FP'!B67","v":2301.7998476006492},{"$f":"+'GEN-502 Pre_Gen_FP'!C67*'GEN-502 Gen_FP'!C67","v":5021.8220784300902},{"$f":"+'GEN-502 Pre_Gen_FP'!D67*'GEN-502 Gen_FP'!D67","v":4862.091077458058},{"$f":"+'GEN-502 Pre_Gen_FP'!E67*'GEN-502 Gen_FP'!E67","v":4792.3312058775509},{"$f":"+'GEN-502 Pre_Gen_FP'!F67*'GEN-502 Gen_FP'!F67","v":2608.0628088026679},{"$f":"+'GEN-502 Pre_Gen_FP'!G67*'GEN-502 Gen_FP'!G67","v":2952.0568037573767},22538.163821926391]
[{"$f":"+'GEN-502 Pot'!A68","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B68*'GEN-502 Gen_FP'!B68","v":324687.31804483471},{"$f":"+'GEN-502 Pre_Gen_FP'!C68*'GEN-502 Gen_FP'!C68","v":321985.57064010506},{"$f":"+'GEN-502 Pre_Gen_FP'!D68*'GEN-502 Gen_FP'!D68","v":311744.05337930768},{"$f":"+'GEN-502 Pre_Gen_FP'!E68*'GEN-502 Gen_FP'!E68","v":307271.24018365343},{"$f":"+'GEN-502 Pre_Gen_FP'!F68*'GEN-502 Gen_FP'!F68","v":306573.46958486631},{"$f":"+'GEN-502 Pre_Gen_FP'!G68*'GEN-502 Gen_FP'!G68","v":297436.62406712683},1869698.2758998941]
[{"$f":"+'GEN-502 Pot'!A69","v":"MARTANO INC No. 19-15"},{"$f":"+'GEN-502 Pre_Gen_FP'!B69*'GEN-502 Gen_FP'!B69","v":257063.60130074417},{"$f":"+'GEN-502 Pre_Gen_FP'!C69*'GEN-502 Gen_FP'!C69","v":254924.55588977176},{"$f":"+'GEN-502 Pre_Gen_FP'!D69*'GEN-502 Gen_FP'!D69","v":246816.0737793594},{"$f":"+'GEN-502 Pre_Gen_FP'!E69*'GEN-502 Gen_FP'!E69","v":243274.82838996724},{"$f":"+'GEN-502 Pre_Gen_FP'!F69*'GEN-502 Gen_FP'!F69","v":242722.38481414141},{"$f":"+'GEN-502 Pre_Gen_FP'!G69*'GEN-502 Gen_FP'!G69","v":235488.50075774489},1480289.9449317288]
[{"$f":"+'GEN-502 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-502 Pre_Gen_FP'!B70*'GEN-502 Gen_FP'!B70","v":254859.23611356277},{"$f":"+'GEN-502 Pre_Gen_FP'!C70*'GEN-502 Gen_FP'!C70","v":278034.72320793831},null,null,null,null,{"$f":"+SUM(B70:G70)","v":532893.95932150108}]
[{"$f":"+'GEN-502 Pot'!A71","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-502 Pre_Gen_FP'!B71*'GEN-502 Gen_FP'!B71","v":1490.7852706862423},{"$f":"+'GEN-502 Pre_Gen_FP'!C71*'GEN-502 Gen_FP'!C71","v":1358.7762603940662},null,null,null,null,2849.5615310803087]
[{"$f":"+'GEN-502 Pot'!A72","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A73","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A75","v":"PANAM GENERATING LTD No. 61-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A76","v":"TROPITÉRMICA, S.A. No. 63-21"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A77","v":"EMPRESA NACIONAL DE ENERGÍA, S.A. No. 23-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B77*'GEN-502 Gen_FP'!B77","v":20005.443248746527},{"$f":"+'GEN-502 Pre_Gen_FP'!C77*'GEN-502 Gen_FP'!C77","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D77*'GEN-502 Gen_FP'!D77","v":8942.5444978888863},{"$f":"+'GEN-502 Pre_Gen_FP'!E77*'GEN-502 Gen_FP'!E77","v":21868.395024805206},{"$f":"+'GEN-502 Pre_Gen_FP'!F77*'GEN-502 Gen_FP'!F77","v":3379.3326806577475},{"$f":"+'GEN-502 Pre_Gen_FP'!G77*'GEN-502 Gen_FP'!G77","v":0},54195.715452098368]
[{"$f":"+'GEN-502 Pot'!A78","v":"FOUNTAIN HYDRO POWER CORP No. 24-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B78*'GEN-502 Gen_FP'!B78","v":221431.38824006208},{"$f":"+'GEN-502 Pre_Gen_FP'!C78*'GEN-502 Gen_FP'!C78","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D78*'GEN-502 Gen_FP'!D78","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!E78*'GEN-502 Gen_FP'!E78","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!F78*'GEN-502 Gen_FP'!F78","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!G78*'GEN-502 Gen_FP'!G78","v":0},221431.38824006208]
[{"$f":"+'GEN-502 Pot'!A79","v":"GENERADORA DEL ISTMO, S.A. No. 25-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B79*'GEN-502 Gen_FP'!B79","v":81215.405569392256},null,null,null,null,null,81215.405569392256]
[{"$f":"+'GEN-502 Pot'!A80","v":"HIDRO BOQUERÓN, S.A. No. 26-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B80*'GEN-502 Gen_FP'!B80","v":8133.7128610951468},{"$f":"+'GEN-502 Pre_Gen_FP'!C80*'GEN-502 Gen_FP'!C80","v":4089.1606393323436},{"$f":"+'GEN-502 Pre_Gen_FP'!D80*'GEN-502 Gen_FP'!D80","v":14101.919884581597},{"$f":"+'GEN-502 Pre_Gen_FP'!E80*'GEN-502 Gen_FP'!E80","v":16010.543350467486},{"$f":"+'GEN-502 Pre_Gen_FP'!F80*'GEN-502 Gen_FP'!F80","v":8805.3310370121526},{"$f":"+'GEN-502 Pre_Gen_FP'!G80*'GEN-502 Gen_FP'!G80","v":0},51140.667772488727]
[{"$f":"+'GEN-502 Pot'!A81","v":"HIDROIBÉRICA No. 27-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B81*'GEN-502 Gen_FP'!B81","v":4613.0880304509483},{"$f":"+'GEN-502 Pre_Gen_FP'!C81*'GEN-502 Gen_FP'!C81","v":3285.2683368050289},{"$f":"+'GEN-502 Pre_Gen_FP'!D81*'GEN-502 Gen_FP'!D81","v":3379.1701693783798},{"$f":"+'GEN-502 Pre_Gen_FP'!E81*'GEN-502 Gen_FP'!E81","v":2566.4413543204068},{"$f":"+'GEN-502 Pre_Gen_FP'!F81*'GEN-502 Gen_FP'!F81","v":2772.9746683414623},{"$f":"+'GEN-502 Pre_Gen_FP'!G81*'GEN-502 Gen_FP'!G81","v":3209.9191265283307},19826.861685824555]
[{"$f":"+'GEN-502 Pot'!A82","v":"IDEAL PANAMÁ, S.A. No. 29-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B82*'GEN-502 Gen_FP'!B82","v":134418.08270339671},{"$f":"+'GEN-502 Pre_Gen_FP'!C82*'GEN-502 Gen_FP'!C82","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!D82*'GEN-502 Gen_FP'!D82","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!E82*'GEN-502 Gen_FP'!E82","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!F82*'GEN-502 Gen_FP'!F82","v":0},{"$f":"+'GEN-502 Pre_Gen_FP'!G82*'GEN-502 Gen_FP'!G82","v":0},134418.08270339671]
[{"$f":"+'GEN-502 Pot'!A83","v":"SOLAR BOQUERÓN, S.A. No. 33-23"},{"$f":"+'GEN-502 Pre_Gen_FP'!B83*'GEN-502 Gen_FP'!B83","v":2848.9912628984921},{"$f":"+'GEN-502 Pre_Gen_FP'!C83*'GEN-502 Gen_FP'!C83","v":1723.4851553696053},{"$f":"+'GEN-502 Pre_Gen_FP'!D83*'GEN-502 Gen_FP'!D83","v":1418.3657675248789},{"$f":"+'GEN-502 Pre_Gen_FP'!E83*'GEN-502 Gen_FP'!E83","v":1386.2674380305127},{"$f":"+'GEN-502 Pre_Gen_FP'!F83*'GEN-502 Gen_FP'!F83","v":1370.0956925988671},{"$f":"+'GEN-502 Pre_Gen_FP'!G83*'GEN-502 Gen_FP'!G83","v":1386.4385482112232},10133.643864633579]
[{"$f":"+'GEN-502 Pot'!A84","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 34-23"},null,null,null,null,null,null,{"$f":"+SUM(B84:G84)","v":0}]
[{"$f":"+'GEN-502 Pot'!A85","v":"CELSIA CENTROAMÉRICA, S.A. No. 35-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A86","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 36-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A87","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 37-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A88","v":"PEDREGAL POWER, S. DE R.L. No. 38-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A89","v":"PANAM GENERATING LTD No. 39-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A90","v":"PANAM GENERATING LTD No. 40-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A91","v":"SPARKLE POWER, S.A. No. 41-23"},null,null,null,null,null,null,0]
[{"$f":"+'GEN-502 Pot'!A92","v":"TROPITÉRMICA, S.A. No. 42-23"},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":[]}
["EDECHI"]
["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 Mata de Nance (Zona 4)",122.83,122.83,122.83,122.83,122.83,122.83]
["S/E Progreso (Zona 1)",20.09,20.09,20.09,20.09,20.09,20.09]
["S/E Caldera (Zona 3)",0.09,0.09,0.09,0.09,0.09,0.09]
["S/E Cañazas (Zona 10)",26.21,26.21,26.21,26.21,26.21,26.21]
["S/E Changuinola",18.14,18.14,18.14,18.14,18.14,18.14]
[0]
[0]
[]
["Total",{"$f":"+SUM(B5:B9)","v":187.36},{"$f":"+SUM(C5:C9)","v":187.36},187.36,187.36,187.36,187.36]
[]
[]
["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 Mata de Nance (Zona 4)",0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997]
["S/E Progreso (Zona 1)",0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997]
["S/E Caldera (Zona 3)",0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997]
["S/E Cañazas (Zona 10)",0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997]
["S/E Changuinola",0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997,0.37424999999999997]
[]
["Estimado Seguimiento Eléctrico, $/MWh"]
[]
["Cargo por Operación Integrada Demanda",0.2288,0.2288,0.2288,0.2288,0.2288,0.2288]
[]
[]
["Costo de Transmisión","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Cargo por Uso de la Red"]
["S/E Mata de Nance (Zona 4)",{"$f":"+B5*B18*1000","v":45969.127500000002},45969.127500000002,45969.127500000002,45969.127500000002,45969.127500000002,45969.127500000002]
["S/E Progreso (Zona 1)",7518.6824999999999,7518.6824999999999,7518.6824999999999,7518.6824999999999,7518.6824999999999,7518.6824999999999]
["S/E Caldera (Zona 3)",33.682499999999997,33.682499999999997,33.682499999999997,33.682499999999997,33.682499999999997,33.682499999999997]
["S/E Cañazas (Zona 10)",9809.0925000000007,9809.0925000000007,9809.0925000000007,9809.0925000000007,9809.0925000000007,9809.0925000000007]
["S/E Changuinola",6788.8950000000004,6788.8950000000004,6788.8950000000004,6788.8950000000004,6788.8950000000004,6788.8950000000004]
["Ajuste por Cargos Tarifairos nuevos"]
["Uso de Red (Gen Obligada/Desplazada & 3° Línea)",283403.85499999998,283403.85499999998,283403.85499999998,283403.85499999998,283403.85499999998,283403.85499999998]
["Cargo por Seguimiento Eléctrico",13394.659195591492,13626.408626738805,13158.382844903994,13232.245587050167,12629.183458121024,14338.966542852866]
["Cargo por Operación Integrada Demanda",54152.447999999997,54152.447999999997,54152.447999999997,54152.447999999997,54152.447999999997,54152.447999999997]
["Uso de Red Gen Obligada/Desplazada de 'p-2' y 3° Línea"]
["Devolución ETESA"]
[]
[]
[]
["Sub total ",{"$f":"+SUM(B31:B44)","v":421070.4421955914},421302.19162673876,420834.16584490391,420908.0285870501,420304.96645812097,422014.74954285281]
["Cargo por Conexión EDECHI",92825.120999999999,92825.120999999999,92825.120999999999,92825.120999999999,92825.120999999999,92825.120999999999]
["Reducción de ingresos en los cargos por operación integrada debido a penalidad aplicada por incumplimiento en índices de gestión del cnd"]
["Credito  Adicional Otorgado Por ETESA"]
["Ajuste Demanda Máxima"]
["Compensación por Eliminación Cargos (-)"]
["Aplicación Real del DTER",55683.474999999999,55683.474999999999,55683.474999999999,55683.474999999999,55683.474999999999,55683.474999999999]
["Cargo por Uso de Transformador  Cañazas (PTP)"]
["Ingreso adicional por inversiones (CUSPTA)"]
["Ajuste IPSOI 2"]
["CUSPTA"]
["Ajuste IPSOI 3"]
["Total",{"$f":"+SUM(B45:B56)","v":569579.03819559142},{"$f":"+SUM(C45:C56)","v":569810.78762673878},569342.76184490393,569416.62458705006,568813.56245812098,570523.34554285277]
[]
[]
["Costos de Distribución",0,0,0,0,0,0]
[]
[]
[]
[]
["Costo por uso de redes, otros costos de transporte y Tasa de Regulación del Mercado Regional."]
["Peaje Total Global",{"$f":"+B60+B57","v":569579.03819559142},569810.78762673878,569342.76184490393,569416.62458705006,568813.56245812098,570523.34554285277]
[]
[]
[]
["Energía Transmitida, MWh",81902.752381625338,84519.775121191356,82054.354076582778,83089.721896007293,79663.511492640187,84511.201695059295]
["Compras mensuales de energía p, MWh",84435.827197551902,87133.788784733362,84592.11760472451,85659.507109285871,82127.331435711531,87124.950201092055]
[null,"Real del DTER: promedio ene-ago/2023"]

{"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"},{"$f":"+DATE(YEAR(G27),MONTH(G27)+1,1)","v":"2023-12-01"}]
[1,"Cantidad Acumulada de Luminarias Existentes al Inicio"]
[null,{"$f":"+B$6","v":"Mercurio 400"}]
[null,{"$f":"+B$7","v":"Mercurio 250"}]
[null,{"$f":"+B$8","v":"Mercurio 175"}]
[null,{"$f":"+B$9","v":"Mercurio 100"}]
[null,{"$f":"+B$10","v":"Sodio 400"}]
[null,{"$f":"+B$11","v":"Sodio 250"},2386,2387.1930000000002,2388.3865965,2389.58078979825,2390.7755801931489,2391.9709679832454]
[null,{"$f":"+B$12","v":"Sodio 200"}]
[null,{"$f":"+B$13","v":"Sodio 150"}]
[null,{"$f":"+B$14","v":"Sodio 100"},61460,61521.46,61582.981460000003,61644.564441460003,61706.209005901466,61767.915214907371]
[null,{"$f":"+B$15","v":"Sodio 70"},428,428,428,428,428,428]
[null,{"$f":"+B$16","v":"Descarga de Alta Intensidad 250"}]
[null,{"$f":"+$B17","v":"LED 50"}]
[null,{"$f":"+$B18","v":"LED 71 (8000 Lúmenes)"},6299,6374.5879999999997,6451.0830559999995,6528.4960526719997,6606.8380053040637,6686.1200613677129]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",168.5,169.00550000000001,169.5125165,170.02105404950001,170.53111721164851,171.04271056328346]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C28:C47)","v":70741.5},{"$f":"SUM(D29:D47)","v":70880.246499999994},71019.963629000005,71160.662337979753,71302.353708610332,71445.048954821614]
[2,"Cantidad de Luminarias Instaladas"]
[null,{"$f":"+B$6","v":"Mercurio 400"}]
[null,{"$f":"+B$7","v":"Mercurio 250"}]
[null,{"$f":"+B$8","v":"Mercurio 175"}]
[null,{"$f":"+B$9","v":"Mercurio 100"}]
[null,{"$f":"+B$10","v":"Sodio 400"}]
[null,{"$f":"+B$11","v":"Sodio 250"},2,2.1,2.2050000000000001,2.3152500000000003,2.4310125000000005,2.5525631250000007]
[null,{"$f":"+B$12","v":"Sodio 200"}]
[null,{"$f":"+B$13","v":"Sodio 150"}]
[null,{"$f":"+B$14","v":"Sodio 100"},20,20.6,21.218,21.85454,22.5101762,23.185481486]
[null,{"$f":"+B$15","v":"Sodio 70"}]
[null,{"$f":"+B$16","v":"Descarga de Alta Intensidad 250"}]
[null,{"$f":"+$B17","v":"LED 50"}]
[null,{"$f":"+$B18","v":"LED 71 (8000 Lúmenes)"},5,5.0999999999999996,5.202,5.3060400000000003,5.4121608000000005,5.5204040160000005]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C50:C68)","v":28},28.830000000000005,29.6859,30.568556999999998,31.47885831,32.417722701300001]
[3,"Cantidad de Luminarias Retiradas "]
[null,{"$f":"+B$6","v":"Mercurio 400"}]
[null,{"$f":"+B$7","v":"Mercurio 250"}]
[null,{"$f":"+B$8","v":"Mercurio 175"}]
[null,{"$f":"+B$9","v":"Mercurio 100"}]
[null,{"$f":"+B$10","v":"Sodio 400"}]
[null,{"$f":"+B$11","v":"Sodio 250"}]
[null,{"$f":"+B$12","v":"Sodio 200"}]
[null,{"$f":"+B$13","v":"Sodio 150"}]
[null,{"$f":"+B$14","v":"Sodio 100"}]
[null,{"$f":"+B$15","v":"Sodio 70"}]
[null,{"$f":"+B$16","v":"Descarga de Alta Intensidad 250"}]
[null,{"$f":"+$B17","v":"LED 50"}]
[null,{"$f":"+$B18","v":"LED 71 (8000 Lúmenes)"}]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)"]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$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"},{"$f":"+DATE(YEAR(G92),MONTH(G92)+1,1)","v":"2023-12-01"}]
[null,{"$f":"+B$6","v":"Mercurio 400"},{"$f":"C29+C50-C71","v":0},0,0,0,{"$f":"G29+G50-G71","v":0},0]
[null,{"$f":"+B$7","v":"Mercurio 250"},{"$f":"C30+C51-C72","v":0},0,0,0,0,0]
[null,{"$f":"+B$8","v":"Mercurio 175"},{"$f":"C31+C52-C73","v":0},0,0,0,0,0]
[null,{"$f":"+B$9","v":"Mercurio 100"},{"$f":"C32+C53-C74","v":0},0,0,0,0,0]
[null,{"$f":"+B$10","v":"Sodio 400"},{"$f":"C33+C54-C75","v":0},0,0,0,0,0]
[null,{"$f":"+B$11","v":"Sodio 250"},{"$f":"C34+C55-C76","v":2388},2389.2930000000001,2390.5915964999999,2391.8960397982501,2393.2065926931491,2394.5235311082452]
[null,{"$f":"+B$12","v":"Sodio 200"},{"$f":"C35+C56-C77","v":0},0,0,0,0,0]
[null,{"$f":"+B$13","v":"Sodio 150"},{"$f":"C36+C57-C78","v":0},0,0,0,0,0]
[null,{"$f":"+B$14","v":"Sodio 100"},{"$f":"C37+C58-C79","v":61480},61542.06,61604.199460000003,61666.418981460003,61728.719182101464,61791.100696393369]
[null,{"$f":"+B$15","v":"Sodio 70"},{"$f":"C38+C59-C80","v":428},428,428,428,428,428]
[null,{"$f":"+B$16","v":"Descarga de Alta Intensidad 250"},{"$f":"C39+C60-C81","v":0},0,0,0,0,0]
[null,{"$f":"+$B17","v":"LED 50"},{"$f":"C40+C61-C82","v":0},0,0,0,0,0]
[null,{"$f":"+$B18","v":"LED 71 (8000 Lúmenes)"},{"$f":"C41+C62-C83","v":6304},6379.6880000000001,6456.2850559999997,6533.8020926720001,6612.2501661040633,6691.6404653837126]
[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)",{"$f":"C44+C65-C86","v":169.5},170.03550000000001,170.57341650000001,171.11378104950001,171.65662602164852,172.20198463758345]
[null,"LED 154",{"$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":0},{"$f":"D46+D67-D88","v":0},0,0,0,0]
[null,"LED 184",{"$f":"C47+C68-C89","v":0},{"$f":"D47+D68-D89","v":0},0,0,0,0]
[null,"Total",{"$f":"SUM(C93:C111)","v":70769.5},70909.076499999996,71049.649529000002,71191.230894979759,71333.832566920319,71477.466677522898]
[]
[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"},{"$f":"+DATE(YEAR(G114),MONTH(G114)+1,1)","v":"2023-12-01"}]
[null,{"$f":"+B$6","v":"Mercurio 400"},{"$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},{"$f":"+H93*D6*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$7","v":"Mercurio 250"},{"$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},{"$f":"+H94*D7*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$8","v":"Mercurio 175"},{"$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},{"$f":"+H95*D8*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$9","v":"Mercurio 100"},{"$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},{"$f":"+H96*D9*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$10","v":"Sodio 400"},{"$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},{"$f":"+H97*D10*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$11","v":"Sodio 250"},{"$f":"+C98*D11*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":268810.47359999997},{"$f":"+D98*D11*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":268956.02298960002},{"$f":"+E98*D11*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":260421.48615632398},{"$f":"+F98*D11*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":269249.03989117761},{"$f":"+G98*D11*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":260706.35338162092},{"$f":"+H98*D11*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":269544.80923096807}]
[null,{"$f":"+B$12","v":"Sodio 200"},{"$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},{"$f":"+H99*D12*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$13","v":"Sodio 150"},{"$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},{"$f":"+H100*D13*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+B$14","v":"Sodio 100"},{"$f":"+C101*D14*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":3086382.0720000002},{"$f":"+D101*D14*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":3089497.5708839996},{"$f":"+E101*D14*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":2992855.2181657203},{"$f":"+F101*D14*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":3095740.5658558663},{"$f":"+G101*D14*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":2998904.6353048533},{"$f":"+H101*D14*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":3101999.762499922}]
[null,{"$f":"+B$15","v":"Sodio 70"},{"$f":"+C102*D15*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":18620.3112},{"$f":"+D102*D15*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":18620.3112},{"$f":"+E102*D15*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":18019.656000000003},{"$f":"+F102*D15*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":18620.3112},{"$f":"+G102*D15*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":18019.656000000003},{"$f":"+H102*D15*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":18620.3112}]
[null,{"$f":"+B$16","v":"Descarga de Alta Intensidad 250"},{"$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},{"$f":"+H103*D16*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+$B17","v":"LED 50"},{"$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},{"$f":"+H104*D17*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,{"$f":"+$B18","v":"LED 71 (8000 Lúmenes)"},{"$f":"+C105*D18*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":170018.87999999998},{"$f":"+D105*D18*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":172060.18536},{"$f":"+E105*D18*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":168509.03996159998},{"$f":"+F105*D18*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":176216.64243936384},{"$f":"+G105*D18*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":172579.72933531605},{"$f":"+H105*D18*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":180473.54335139872}]
[null,"LED 77",{"$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":9510.6450000000004},{"$f":"+D108*D21*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":9540.6919050000015},{"$f":"+E108*D21*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":9262.1365159500001},{"$f":"+F108*D21*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":9601.1942546874452},{"$f":"+G108*D21*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":9320.9547929755154},{"$f":"+H108*D21*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":9662.2533580148083}]
[null,"LED 154",{"$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":0},{"$f":"+D110*D23*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E110*D23*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F110*D23*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G110*D23*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H110*D23*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[null,"LED 184",{"$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":3553342.3818000001},3558674.7823385992,3449067.5367995938,3569427.7536410955,3459531.3288147654,3580300.6796403034]

{"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"]
["EDECHI"]
[null,"2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
["Cantidad de clientes",178604.06,179243.69,179615.52,179942.03,180327.25,180711.44]
["Consumo Regulados + GC (MWh)",84295.922433845684,86670.128630565363,84433.457992157564,85372.76075617157,82264.446163426153,86662.35067696101]
[]
["GRANDES CLIENTES CON SU POTENCIA Y ENERGÍA CONTRATADA","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
["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]
["kWh",0,0,0,0,0,0]
["kW",0,0,0,0,0,0]
[]
[]
["GRANDES CLIENTES SIN POTENCIA CONTRATADA","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",12,12,12,12,12,12]
["kWh",1293061.25,1293061.25,1293061.25,1293061.25,1293061.25,1293061.25]
["kW",2709.75,2709.75,2709.75,2709.75,2709.75,2709.75]
["BTH con SMEC"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["MTD con SMEC"]
["Clientes",9,9,9,9,9,9]
["kWh",1553398.5,1553398.5,1553398.5,1553398.5,1553398.5,1553398.5]
["kW",3405.75,3405.75,3405.75,3405.75,3405.75,3405.75]
["MTH"]
["Clientes",3,3,3,3,3,3]
["kWh",7022610,7022610,7022610,7022610,7022610,7022610]
["- punta",38944.75,38944.75,38944.75,38944.75,38944.75,38944.75]
["- fuera de punta",6983665.25,6983665.25,6983665.25,6983665.25,6983665.25,6983665.25]
["kW",27387,27387,27387,27387,27387,27387]
["- punta",490,490,490,490,490,490]
["- fuera de punta",26897,26897,26897,26897,26897,26897]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes",1,1,1,1,1,1]
["kWh",123324.75,123324.75,123324.75,123324.75,123324.75,123324.75]
["- punta",17534.25,17534.25,17534.25,17534.25,17534.25,17534.25]
["- fuera de punta",105790.5,105790.5,105790.5,105790.5,105790.5,105790.5]
["kW",823.5,823.5,823.5,823.5,823.5,823.5]
["- punta",264,264,264,264,264,264]
["- fuera de punta",559.5,559.5,559.5,559.5,559.5,559.5]
[]
["TOTAL"]
["Clientes",25,25,25,25,25,25]
["kWh",9992394.5,9992394.5,9992394.5,9992394.5,9992394.5,9992394.5]
["kW",34326,34326,34326,34326,34326,34326]
[]
[]
[]
["CLIENTES CHANGUINOLA"]
["CHANGUINOLA","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
["BTS"]
["Clientes",{"$f":"+B108+B109+B110+B113","v":17085.64},17136.11,17159.8,17221.600000000002,17259.71,17342.11]
["    - Regulares",12659.528387309254,12696.92390762383,12714.476906955158,12760.267339993414,12788.504773700335,12849.558684418009]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B111+B112","v":4426.1116126907455},4439.1860923761715,4445.3230930448408,4461.3326600065875,4471.2052262996631,4492.5513155819926]
["entre 0 - 600",4125.4900164672299,4137.6764772103515,4143.3966526612039,4158.3188494895167,4167.5208708669743,4187.4171333047243]
["mayor de 600",300.62159622351521,301.50961516582004,301.92644038363653,303.01381051707108,303.6843554326889,305.13418227726822]
["    - Partidos Políticos"]
["kWh",{"$f":"+B115+B116+B117+B120","v":8683283.1500000004},7664875.5500000007,9018600.6500000004,8677823.1500000004,8495621.9000000004,7786614.6500000004]
["    - Regulares",7486042.1630036999,6608051.4190621749,7775126.4758874727,7481334.9814568218,7324255.4280102691,6713005.2734675938]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B118+B119","v":1197240.9869963005},1056824.1309378254,1243474.1741125276,1196488.1685431791,1171366.471989732,1073609.376532407]
["entre 0 - 600",902306.99260816339,796481.0874831765,937150.87824074097,901739.6270052531,882806.52772736677,809131.37647021993]
["mayor de 600",294933.99438813719,260343.04345464881,306323.29587178677,294748.54153792589,288559.94426236529,264478.00006218697]
["    - Partidos Políticos"]
[]
["BTS (0-300)"]
["Clientes",{"$f":"+B124+B125+B126+B129","v":12660.210455593369},12697.607990698511,12715.161935747861,12760.954835876606,12789.193790955997,12850.250991127656]
["    - Regulares",9529.0054802942141,9557.153615604946,9570.3660056487588,9604.8331101108797,9626.087824529186,9672.0439638120133]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B127+B128","v":3131.2049752991547},3140.4543750935641,3144.7959300991024,3156.1217257657263,3163.10596642681,3178.2070273156419]
["entre 0 - 600",3131.2049752991547,3140.4543750935641,3144.7959300991024,3156.1217257657263,3163.10596642681,3178.2070273156419]
["mayor de 600"]
["    - Partidos Políticos"]
["kWh",{"$f":"+B131+B132+B133+B136","v":1673286.9684076123},1477037.6769622134,1737903.3575471304,1672234.8148972772,1637124.2499201836,1500497.0581728411]
["    - Regulares",1202044.9310507355,1061064.6506456742,1248463.6293938393,1201289.0919043941,1176066.5942372982,1077917.2472428125]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B134+B135","v":471242.03735687671},415973.02631653915,489439.72815329104,470945.72299288312,461057.65568288532,422579.81093002862]
["entre 0 - 600",471242.03735687671,415973.02631653915,489439.72815329104,470945.72299288312,461057.65568288532,422579.81093002862]
["mayor de 600",0,0,0,0,0,0]
["    - Partidos Políticos"]
[]
["BTS (301-750)"]
["Clientes",{"$f":"+B140+B141+B142+B145","v":3224.4778131518278},3234.0027355562429,3238.4736175011731,3250.1367877922939,3257.3290761384842,3272.8799698599787]
["    - Regulares",2093.0970468767155,2099.2799354284971,2102.1821076058645,2109.7529915468222,2114.4217033104123,2124.5162152316889]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B143+B144","v":1131.3807662751124},1134.7228001277458,1136.2915098953083,1140.3837962454718,1142.9073728280719,1148.3637546282898]
["entre 0 - 600",994.28504116807551,997.2221021167876,998.6007225621014,1002.1971237237898,1004.4149044401639,1009.2101059890817]
["mayor de 600",137.09572510703697,137.50069801095822,137.69078733320691,138.18667252168188,138.49246838790805,139.153648639208]
["    - Partidos Políticos"]
["kWh",{"$f":"+B147+B148+B149+B152","v":1520712.9775594843},1342358.1287065814,1579437.5020330185,1519756.7617233722,1487847.6553846528,1363678.4318739856]
["    - Regulares",993049.31884534459,876580.81770163577,1031397.3502546306,992424.89497395488,971587.75030416832,890503.30856637808]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B150+B151","v":527663.65871413972},465777.31100494566,548040.15177838795,527331.86674941727,516259.90508048458,473175.12330760749]
["entre 0 - 600",431064.95525128674,380508.06116663746,447711.15008744999,430793.90401237004,421748.87204448145,386551.56554019131]
["mayor de 600",96598.703462852936,85269.249838308198,100329.00169093792,96537.962737047259,94511.033036003122,86623.557767416161]
["    - Partidos Políticos"]
[]
["BTS (751-más)"]
["Clientes",{"$f":"+B156+B157+B158+B161","v":1200.9517312548028},1204.4992737452471,1206.1644467509657,1210.5083763311011,1213.1871329055182,1218.9790390123655]
["    - Regulares",1037.4258601383247,1040.4903565903853,1041.9287937005361,1045.6812383357119,1047.9952458607372,1052.9985053743053]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B159+B160","v":163.52587111647821},164.00891715486182,164.23565305042965,164.82713799538919,165.19188704478088,165.98053363806025]
["entre 0 - 600",0,0,0,0,0,0]
["mayor de 600",163.52587111647821,164.00891715486182,164.23565305042965,164.82713799538919,165.19188704478088,165.98053363806025]
["    - Partidos Políticos"]
["kWh",{"$f":"+B163+B164+B165+B168","v":5489283.2040329035},4845479.7443312062,5701259.7904198514,5485831.5733793508,5370649.9946951633,4922439.1599531732]
["    - Regulares",5290947.9131076196,4670405.9507148657,5495265.4962390028,5287620.9945784723,5176601.0834688013,4744584.7176584024]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",{"$f":"+B166+B167","v":198335.29092528427},175073.79361634061,205994.29418084884,198210.57880087863,194048.91122636214,177854.44229477076]
["entre 0 - 600",0,0,0,0,0,0]
["mayor de 600",198335.29092528427,175073.79361634061,205994.29418084884,198210.57880087863,194048.91122636214,177854.44229477076]
["    - Partidos Políticos"]
[]
["Alumbrado Público"]
["Luminarias (100W)"]
["Consumo Unitario"]
["Luminarias (250W)"]
["Consumo Unitario"]
["kWh",340000,340000,340000,340000,340000,340000]
[]
["TOTAL"]
["Clientes",17085.64,17136.11,17159.8,17221.600000000002,17259.71,17342.11]
["kWh",9023283.1500000004,8004875.5500000007,9358600.6500000004,9017823.1500000004,8835621.9000000004,8126614.6500000004]
[]
[null,0.03,0.03,0.03,0.03,0.03,0.03]
[null,0.05,0.05,0.05,0.05,0.05,0.05]
[]
["GRANDES CLIENTES 2020","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01"]
["ATH",{"$f":"+IFERROR(AVERAGEIF('Ventas (r)'!N584:P584,\">0\",'Ventas (r)'!N584:P584),0)","v":257},{"$f":"+B185","v":257},{"$f":"+C185","v":257},{"$f":"+D185","v":257},{"$f":"+E185","v":257},{"$f":"+F185","v":257}]
["MTH",{"$f":"+IFERROR(AVERAGEIF('Ventas (r)'!N587:P587,\">0\",'Ventas (r)'!N587:P587),0)","v":0},{"$f":"+B186","v":0},0,0,0,0]
["MTD",{"$f":"+IFERROR(AVERAGEIF('Ventas (r)'!N588:P588,\">0\",'Ventas (r)'!N588:P588),0)","v":0},0,0,0,0,0]
["BTH",{"$f":"+IFERROR(AVERAGEIF('Ventas (r)'!N589:P589,\">0\",'Ventas (r)'!N589:P589),0)","v":0},0,0,0,0,0]
["BTD",{"$f":"+IFERROR(AVERAGEIF('Ventas (r)'!N591:P591,\">0\",'Ventas (r)'!N591:P591),0)","v":420.66666666666669},420.66666666666669,420.66666666666669,420.66666666666669,420.66666666666669,420.66666666666669]

{"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",{"$f":"+B6+B10","v":13},13,13,13,13,13]
["Total de Energía Contratada por GC (MWh)",{"$f":"+B7+B11","v":8699.3332499999997},8699.3332499999997,8699.3332499999997,8699.3332499999997,8699.3332499999997,8699.3332499999997]
[]
["Número de G. Clientes con Pot. Contrada",{"$f":"+'Ventas (p)'!B25+'Ventas (p)'!B29","v":0},{"$f":"+'Ventas (p)'!C25+'Ventas (p)'!C29","v":0},{"$f":"+'Ventas (p)'!D25+'Ventas (p)'!D29","v":0},{"$f":"+'Ventas (p)'!E25+'Ventas (p)'!E29","v":0},{"$f":"+'Ventas (p)'!F25+'Ventas (p)'!F29","v":0},{"$f":"+'Ventas (p)'!G25+'Ventas (p)'!G29","v":0}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B26+'Ventas (p)'!B30)/1000","v":0},{"$f":"+('Ventas (p)'!C26+'Ventas (p)'!C30)/1000","v":0},{"$f":"+('Ventas (p)'!D26+'Ventas (p)'!D30)/1000","v":0},{"$f":"+('Ventas (p)'!E26+'Ventas (p)'!E30)/1000","v":0},{"$f":"+('Ventas (p)'!F26+'Ventas (p)'!F30)/1000","v":0},{"$f":"+('Ventas (p)'!G26+'Ventas (p)'!G30)/1000","v":0}]
["Total Potencia Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B27+'Ventas (p)'!B33)/1000","v":0},{"$f":"+('Ventas (p)'!C27+'Ventas (p)'!C33)/1000","v":0},{"$f":"+('Ventas (p)'!D27+'Ventas (p)'!D33)/1000","v":0},{"$f":"+('Ventas (p)'!E27+'Ventas (p)'!E33)/1000","v":0},{"$f":"+('Ventas (p)'!F27+'Ventas (p)'!F33)/1000","v":0},{"$f":"+('Ventas (p)'!G27+'Ventas (p)'!G33)/1000","v":0}]
[]
["Número de G. Clientes sin Pot. Contrada",{"$f":"+'Ventas (p)'!B73+'Ventas (p)'!B77+'Ventas (p)'!B89","v":13},{"$f":"+'Ventas (p)'!C73+'Ventas (p)'!C77+'Ventas (p)'!C89","v":13},{"$f":"+'Ventas (p)'!D73+'Ventas (p)'!D77+'Ventas (p)'!D89","v":13},{"$f":"+'Ventas (p)'!E73+'Ventas (p)'!E77+'Ventas (p)'!E89","v":13},{"$f":"+'Ventas (p)'!F73+'Ventas (p)'!F77+'Ventas (p)'!F89","v":13},{"$f":"+'Ventas (p)'!G73+'Ventas (p)'!G77+'Ventas (p)'!G89","v":13}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B74+'Ventas (p)'!B78+'Ventas (p)'!B90)/1000","v":8699.3332499999997},{"$f":"+('Ventas (p)'!C74+'Ventas (p)'!C78+'Ventas (p)'!C90)/1000","v":8699.3332499999997},{"$f":"+('Ventas (p)'!D74+'Ventas (p)'!D78+'Ventas (p)'!D90)/1000","v":8699.3332499999997},{"$f":"+('Ventas (p)'!E74+'Ventas (p)'!E78+'Ventas (p)'!E90)/1000","v":8699.3332499999997},{"$f":"+('Ventas (p)'!F74+'Ventas (p)'!F78+'Ventas (p)'!F90)/1000","v":8699.3332499999997},{"$f":"+('Ventas (p)'!G74+'Ventas (p)'!G78+'Ventas (p)'!G90)/1000","v":8699.3332499999997}]
["Potencia No-Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B75+'Ventas (p)'!B81+'Ventas (p)'!B93)/1000","v":31.616250000000001},{"$f":"+('Ventas (p)'!C75+'Ventas (p)'!C81+'Ventas (p)'!C93)/1000","v":31.616250000000001},{"$f":"+('Ventas (p)'!D75+'Ventas (p)'!D81+'Ventas (p)'!D93)/1000","v":31.616250000000001},{"$f":"+('Ventas (p)'!E75+'Ventas (p)'!E81+'Ventas (p)'!E93)/1000","v":31.616250000000001},{"$f":"+('Ventas (p)'!F75+'Ventas (p)'!F81+'Ventas (p)'!F93)/1000","v":31.616250000000001},{"$f":"+('Ventas (p)'!G75+'Ventas (p)'!G81+'Ventas (p)'!G93)/1000","v":31.616250000000001}]
[]
["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",{"$f":"+B18+B22","v":12},12,12,12,12,12]
["Total de Energía Contratada por GC (MWh)",{"$f":"+B19+B23","v":1293.06125},1293.06125,1293.06125,1293.06125,1293.06125,1293.06125]
[]
["Número de G. Clientes con Pot. Contrada",{"$f":"+'Ventas (p)'!B13+'Ventas (p)'!B17","v":0},{"$f":"+'Ventas (p)'!C13+'Ventas (p)'!C17","v":0},{"$f":"+'Ventas (p)'!D13+'Ventas (p)'!D17","v":0},{"$f":"+'Ventas (p)'!E13+'Ventas (p)'!E17","v":0},{"$f":"+'Ventas (p)'!F13+'Ventas (p)'!F17","v":0},{"$f":"+'Ventas (p)'!G13+'Ventas (p)'!G17","v":0}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B14+'Ventas (p)'!B18)/1000","v":0},{"$f":"+('Ventas (p)'!C14+'Ventas (p)'!C18)/1000","v":0},{"$f":"+('Ventas (p)'!D14+'Ventas (p)'!D18)/1000","v":0},{"$f":"+('Ventas (p)'!E14+'Ventas (p)'!E18)/1000","v":0},{"$f":"+('Ventas (p)'!F14+'Ventas (p)'!F18)/1000","v":0},{"$f":"+('Ventas (p)'!G14+'Ventas (p)'!G18)/1000","v":0}]
["Total Potencia Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B15+'Ventas (p)'!B21)/1000","v":0},{"$f":"+('Ventas (p)'!C15+'Ventas (p)'!C21)/1000","v":0},{"$f":"+('Ventas (p)'!D15+'Ventas (p)'!D21)/1000","v":0},{"$f":"+('Ventas (p)'!E15+'Ventas (p)'!E21)/1000","v":0},{"$f":"+('Ventas (p)'!F15+'Ventas (p)'!F21)/1000","v":0},{"$f":"+('Ventas (p)'!G15+'Ventas (p)'!G21)/1000","v":0}]
[]
["Número de G. Clientes sin Pot. Contrada",{"$f":"+'Ventas (p)'!B61+'Ventas (p)'!B65","v":12},{"$f":"+'Ventas (p)'!C61+'Ventas (p)'!C65","v":12},{"$f":"+'Ventas (p)'!D61+'Ventas (p)'!D65","v":12},{"$f":"+'Ventas (p)'!E61+'Ventas (p)'!E65","v":12},{"$f":"+'Ventas (p)'!F61+'Ventas (p)'!F65","v":12},{"$f":"+'Ventas (p)'!G61+'Ventas (p)'!G65","v":12}]
["Total Energía Contratada por GC (MWh)",{"$f":"+('Ventas (p)'!B62+'Ventas (p)'!B66)/1000","v":1293.06125},{"$f":"+('Ventas (p)'!C62+'Ventas (p)'!C66)/1000","v":1293.06125},{"$f":"+('Ventas (p)'!D62+'Ventas (p)'!D66)/1000","v":1293.06125},{"$f":"+('Ventas (p)'!E62+'Ventas (p)'!E66)/1000","v":1293.06125},{"$f":"+('Ventas (p)'!F62+'Ventas (p)'!F66)/1000","v":1293.06125},{"$f":"+('Ventas (p)'!G62+'Ventas (p)'!G66)/1000","v":1293.06125}]
["Potencia No-Contratada por GC (MW)",{"$f":"+('Ventas (p)'!B63+'Ventas (p)'!B69)/1000","v":2.7097500000000001},{"$f":"+('Ventas (p)'!C63+'Ventas (p)'!C69)/1000","v":2.7097500000000001},{"$f":"+('Ventas (p)'!D63+'Ventas (p)'!D69)/1000","v":2.7097500000000001},{"$f":"+('Ventas (p)'!E63+'Ventas (p)'!E69)/1000","v":2.7097500000000001},{"$f":"+('Ventas (p)'!F63+'Ventas (p)'!F69)/1000","v":2.7097500000000001},{"$f":"+('Ventas (p)'!G63+'Ventas (p)'!G69)/1000","v":2.7097500000000001}]

{"sheet":"Compras (r)","index":19,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["EDECHI"]
[]
[]
["Datos","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
["Energía Facturada"]
["Pérdidas",0,0,0,0,0,0]
["Energía Requerida Puesta en Red",82780.222742697952,85425.283122287641,82933.448632082873,83979.908930672435,80516.991603638773,85416.617844207911]
["Generación Propia",0,0,0,0,0,0]
["Compras a Nivel de Distribución",2410.312680999999,2632.9502780000012,2607.6867949999996,2713.9067759999989,2483.1834809999987,2413.9481379999997]
[]
["Energía del Mercado Mayorista",80369.910061697956,82792.332844287637,80325.761837082871,81266.002154672431,78033.808122638773,83002.669706207904]
[]
[]
["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)",280.93200000000002,237.69499999999999,290.92599999999999,238.52799999999999,179.10300000000001,128.98099999999999]
["Precio Medio de las Pérdidas (US$/MWh)",84.868081955775764,84.597404236521598,81.512893313076191,81.925476254360078,84.270112728430007,89.825478171203514]
["Costo de las Pérdidas de Transmisión (B/.)",23842.16,20108.38,23714.22,19541.52,15093.03,11585.78]

{"sheet":"GEN-522 Pot","index":20,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Potencia Contratada Mensual para atender Clientes Regulados (MW)"]
[null,"POTENCIA CONTRATADA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
["Demanda Máxima Mensual",167.72963543716054,167.16756958239711,169.11416290347501,169.89888713944751,165.70812292171152,166.37508427040586,{"$f":"+IF(SUM(B6:G6)>0,AVERAGE(B6:G6),0)","v":167.66557704243291}]
["Demanda Máxima de Generación (DMG)",169.89888713944751,169.89888713944751,169.89888713944751,169.89888713944751,169.89888713944751,169.89888713944751,169.89888713944751]
["TOTAL",{"$f":"+B9+B15","v":175.80689749360729},175.48304066195314,176.6504843799087,168.88359654794522,172.68435342876714,174.65464784533805,174.02717005958661]
["Generación Propia",0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":175.80689749360729},175.48304066195314,176.6504843799087,168.88359654794522,172.68435342876714,174.65464784533805,{"$f":"+IF(SUM(B15:G15)>0,AVERAGE(B15:G15),0)","v":174.02717005958661}]
["Reserva de largo Plazo",27.032310233333337,17.443551483870966,21.120880133333333,13.317806000000001,22.337571099999998,21.033986064516132,20.381017502508961]
["Compensacion de Potencia",0.33811726027397221,0.61301917808219175,0.10313424657534247,0.21932054794520525,0.58711232876712327,0.3941917808219178,0.37581589041095881]
[]
[]
[]
[]
[]
[]
["Sub-Total Contratos",{"$f":"SUM(B25:B107)","v":148.43646999999999},{"$f":"SUM(C25:C107)","v":157.42646999999999},155.42647000000002,155.34647000000001,149.75967000000003,153.22647000000001,{"$f":"+IF(SUM(B24:G24)>0,AVERAGE(B24:G24),0)","v":153.27033666666668}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,{"$f":"+IF(SUM(B25:G25)>0,AVERAGE(B25:G25),0)","v":0.66600000000000004}]
["Enel Fortuna No. 37-11",1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999,1.9660299999999999]
["Electrogeneradora del Istmo No. 38-11",8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2,8.3250000000000005E-2]
["ESEPSA No. 39-11",0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002,0.36497000000000002]
["Pedregalito No. 40-11",0.26227,0.26227,0.26227,0.26227,0.26227,0.26227,0.26227]
["Río Chico No. 41-11",0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001,0.16084000000000001]
["Alto Valle No. 42-11",0.15304999999999999,0.15304999999999999,0.15304999999999999,0.15304999999999999,0.15304999999999999,0.15304999999999999,0.15304999999999999]
["Hidroecológica del Teribe No. 43-11",0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004,0.66600000000000004]
["Desarrollos Hidroeléctricos Corp. No. 44-11",0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999,0.12673999999999999]
["Las Perlas Norte No. 45-11",0.79254000000000002,0.79254000000000002,0.79254000000000002,0.79254000000000002,0.79254000000000002,0.79254000000000002,0.79253999999999991]
["Hidroeléctrica San Lorenzo No. 46-11",8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999998E-2,8.8779999999999984E-2]
["Caldera Energy Corp. No. 47-11",0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001,0.19980000000000001]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",0,0,0,0,0,0,{"$f":"+IF(SUM(B37:G37)>0,AVERAGE(B37:G37),0)","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",0,0,0,0,0,0,0]
["AES No. 122-12",21.63,21.63,21.63,21.63,21.63,21.63,21.63]
["HIDRO PIEDRA No. 123-12",0.125,0.125,0.125,0.125,0.125,0.125,{"$f":"+IF(SUM(B42:G42)>0,AVERAGE(B42:G42),0)","v":0.125}]
["Corp. Energ. Del Istmo No. 124-12",0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61670000000000003,0.61669999999999991]
["Saltos del Francolí No. 126-12",6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2]
["PASO ANCHO No. 88-11",0,0,0,0,0,0,0]
["Hidroecológica del Teribe No. 89-11",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER CORP. No.10-13",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No.11-13",0,0,0,0,0,0,0]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",0,0,0,0,0,0,0]
[" FOUNTAIN INTERTRADE CORP. No.13-13",0,0,0,0,0,0,0]
[" HIDROIBERICA, S.A. No.14-13",0,0,0,0,0,0,0]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,0,0,0,0,0]
[" HIDRONORTH CORP. No.17-13",0,0,0,0,0,0,0]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",0,0,0,0,0,0,0]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",0,0,0,0,0,0,0]
[" CAFÉ DE ELETA, S.A. No.35-13",0,0,0,0,0,0,0]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",0,0,0,0,0,0,0]
[" GENERADORA PEDREGALITO, S.A. No.37-13",0,0,0,0,0,0,0]
[" GENERADORA RIO CHICO, S.A. No.38-13",0,0,0,0,0,0,0]
[" GENERADORA ALTO VALLE, S.A. No.39-13",0,0,0,0,0,0,0]
[" HYDRO CAISÁN, S.A. No.40-13",0,0,0,0,0,0,0]
[" SIGSA, S.A. No. 137-12",7.7,7.7,7.7,7.7,7.7,7.7,7.7]
["Panama Solar2 No. 10-15",0,0,0,0,0,0,0]
["Solpac Investment No. 11-15",0,0,0,0,0,0,0]
["GAS NATURAL ATLÁNTICO No. 17-15",28,28,28,28,28,28,{"$f":"+IF(SUM(B65:G65)>0,AVERAGE(B65:G65),0)","v":28}]
["AES PANAMÁ, S.R.L No. 23-20",0,0,0,0,0,0,0]
["BAHÍA LAS MINAS CORP No. 24-20",25.235799999999998,25.320900000000002,25.923599999999997,9.2556000000000012,27.627500000000001,24.96,23.053899999999999]
["ELECTRON INVESTMENT, S.A. No. 26-20",1.9412,1.9478,1.9941,1.9834000000000001,2.1252,1.92,1.9852833333333333]
["ENEL FORTUNA, S.A. No. 27-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 28-20",25.882900000000003,32.625,29.651,36.338300000000004,23.630299999999998,31.382400000000001,29.918316666666666]
["FOUNTAIN HYDRO POWER CORP No. 29-20",1.3035000000000001,1.8875999999999999,1.71,1.9,1.9,0,1.4501833333333334]
["FOUNTAIN HYDRO POWER CORP No. 30-20",1.1566000000000001,0.29870000000000002,0,0,0,0.93759999999999999,0.39881666666666665]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,9.8457000000000008,0,0,1.6409500000000001]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,1.0412999999999999,1.157,1.157,0,0.55921666666666658]
["HIDRO PANAMÁ, S.A. No. 34-20",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,0,0,0,0,{"$f":"+IF(SUM(B77:G77)>0,AVERAGE(B77:G77),0)","v":0}]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 36-21",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 37-21",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,0,0,0]
["HIDRO BOQUERÓN, S.A. No. 40-21",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 41-21",0,0,0,0,0,0,0]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",0,0,0,0,0,0,0]
["IDEAL PANAMÁ, S.A. No. 43-21",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",0,0,0,0,0,0,0]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 48-21",0,0,0,0,0,0,0]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",0,0,0,0,0,0,0]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",4.05,4.95,3.3024,0,4.05,4.5672000000000006,3.4865999999999997]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0.59130000000000005,0.72270000000000001,0.78839999999999999,7.9187999999999992,0.59130000000000005,0.72270000000000001,1.8892]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",4.5,9.9,10.799999999999999,6.8459999999999992,8.1,9.9,8.3409999999999993]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",4.0968,0.93720000000000003,0,0,0.9,0,0.98899999999999999]
["PANAM GENERATING LTD No. 61-21",12.3264,15.065600000000002,16.435200000000002,16.435200000000002,12.3264,15.065600000000002,14.609066666666669]
["SPARKLE POWER, S.A. No. 62-21",3.5999999999999996,0,0,0,3.5999999999999996,0,1.2]
["TROPITÉRMICA, S.A. No. 63-21",8.549999999999898E-2,0.10449999999999875,0.11399999999999863,0,8.5499999999999993E-2,0.10449999999999875,8.2333333333332523E-2]

{"sheet":"GEN-522 Pre_Pot","index":21,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Potencia Contratada (B/./KW/Mes)"]
[null,"PRECIO DE POTENCIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Pot'!B8=0,0,'GEN-522 Cos_Pot'!B8/'GEN-522 Pot'!B8/1000)","v":12.206952162086354},{"$f":"+IF('GEN-522 Pot'!C8=0,0,'GEN-522 Cos_Pot'!C8/'GEN-522 Pot'!C8/1000)","v":12.223058582934639},{"$f":"+IF('GEN-522 Pot'!D8=0,0,'GEN-522 Cos_Pot'!D8/'GEN-522 Pot'!D8/1000)","v":12.00179364291847},{"$f":"+IF('GEN-522 Pot'!E8=0,0,'GEN-522 Cos_Pot'!E8/'GEN-522 Pot'!E8/1000)","v":13.068158786023634},{"$f":"+IF('GEN-522 Pot'!F8=0,0,'GEN-522 Cos_Pot'!F8/'GEN-522 Pot'!F8/1000)","v":12.422171804946071},{"$f":"+IF('GEN-522 Pot'!G8=0,0,'GEN-522 Cos_Pot'!G8/'GEN-522 Pot'!G8/1000)","v":12.421495451757119},{"$f":"+IF('GEN-522 Pot'!H8>0,'GEN-522 Cos_Pot'!H8/'GEN-522 Pot'!H8,0)/1000/6","v":12.385721921097662}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H9>0,'GEN-522 Cos_Pot'!H9/'GEN-522 Pot'!H9,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H10>0,'GEN-522 Cos_Pot'!H10/'GEN-522 Pot'!H10,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Pot'!H11>0,'GEN-522 Cos_Pot'!H11/'GEN-522 Pot'!H11,0)/1000/6","v":0}]
[0,null,null,null,null,null,null,{"$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",{"$f":"+IF('GEN-522 Pot'!B15=0,0,'GEN-522 Cos_Pot'!B15/'GEN-522 Pot'!B15/1000)","v":12.206952162086354},{"$f":"+IF('GEN-522 Pot'!C15=0,0,'GEN-522 Cos_Pot'!C15/'GEN-522 Pot'!C15/1000)","v":12.223058582934639},{"$f":"+IF('GEN-522 Pot'!D15=0,0,'GEN-522 Cos_Pot'!D15/'GEN-522 Pot'!D15/1000)","v":12.00179364291847},{"$f":"+IF('GEN-522 Pot'!E15=0,0,'GEN-522 Cos_Pot'!E15/'GEN-522 Pot'!E15/1000)","v":13.068158786023634},{"$f":"+IF('GEN-522 Pot'!F15=0,0,'GEN-522 Cos_Pot'!F15/'GEN-522 Pot'!F15/1000)","v":12.422171804946071},{"$f":"+IF('GEN-522 Pot'!G15=0,0,'GEN-522 Cos_Pot'!G15/'GEN-522 Pot'!G15/1000)","v":12.421495451757119},{"$f":"+IF('GEN-522 Pot'!H15>0,'GEN-522 Cos_Pot'!H15/'GEN-522 Pot'!H15,0)/1000/6","v":12.385721921097662}]
["Reserva de largo Plazo",4.4383285501721561,4.0455007149920137,2.7736415163658488,8.1071353430351589,1.4334485990735133,3.5315189318924172,{"$f":"+IF('GEN-522 Pot'!H16>0,'GEN-522 Cos_Pot'!H16/'GEN-522 Pot'!H16,0)/1000/6","v":3.7894645507186144}]
["Compensacion de Potencia",0.12013583680136919,0.16379585433873217,0.12023164382106045,0.12953642632289025,0.59358317467428234,0.24338407005838197,{"$f":"+IF('GEN-522 Pot'!H17>0,'GEN-522 Cos_Pot'!H17/'GEN-522 Pot'!H17,0)/1000/6","v":0.27774238041360977}]
[null,null,null,null,null,null,null,{"$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":13.647676094584908},{"$f":"+IF('GEN-522 Pot'!C24=0,0,'GEN-522 Cos_Pot'!C24/'GEN-522 Pot'!C24/1000)","v":13.168669070217701},{"$f":"+IF('GEN-522 Pot'!D24=0,0,'GEN-522 Cos_Pot'!D24/'GEN-522 Pot'!D24/1000)","v":13.253683432746406},{"$f":"+IF('GEN-522 Pot'!E24=0,0,'GEN-522 Cos_Pot'!E24/'GEN-522 Pot'!E24/1000)","v":13.454593788510385},{"$f":"+IF('GEN-522 Pot'!F24=0,0,'GEN-522 Cos_Pot'!F24/'GEN-522 Pot'!F24/1000)","v":13.835063046801405},{"$f":"+IF('GEN-522 Pot'!G24=0,0,'GEN-522 Cos_Pot'!G24/'GEN-522 Pot'!G24/1000)","v":13.442013536167138},{"$f":"+IF('GEN-522 Pot'!H24>0,'GEN-522 Cos_Pot'!H24/'GEN-522 Pot'!H24,0)/1000/6","v":13.46271981443167}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",10.25,10.25,10.25,10.25,10.25,10.25,{"$f":"+IF('GEN-522 Pot'!H25>0,'GEN-522 Cos_Pot'!H25/'GEN-522 Pot'!H25,0)/1000/6","v":10.25}]
["Enel Fortuna No. 37-11",8.15,8.31,8.3800000000000026,8.18,8.24,8.11,{"$f":"+IF('GEN-522 Pot'!H26>0,'GEN-522 Cos_Pot'!H26/'GEN-522 Pot'!H26,0)/1000/6","v":8.2283333333333335}]
["Electrogeneradora del Istmo No. 38-11",20.93,21.13,21.71,22.84,23.37,23.56,{"$f":"+IF('GEN-522 Pot'!H27>0,'GEN-522 Cos_Pot'!H27/'GEN-522 Pot'!H27,0)/1000/6","v":22.256666666666664}]
["ESEPSA No. 39-11",11.5,11.5,11.5,11.5,11.5,11.5,{"$f":"+IF('GEN-522 Pot'!H28>0,'GEN-522 Cos_Pot'!H28/'GEN-522 Pot'!H28,0)/1000/6","v":11.5}]
["Pedregalito No. 40-11",25.12,25.35,26.05,27.41,28.04,28.27,{"$f":"+IF('GEN-522 Pot'!H29>0,'GEN-522 Cos_Pot'!H29/'GEN-522 Pot'!H29,0)/1000/6","v":26.706666666666667}]
["Río Chico No. 41-11",25.12,25.35,26.05,27.41,28.04,28.27,{"$f":"+IF('GEN-522 Pot'!H30>0,'GEN-522 Cos_Pot'!H30/'GEN-522 Pot'!H30,0)/1000/6","v":26.706666666666667}]
["Alto Valle No. 42-11",25.12,25.35,26.05,27.41,28.04,28.27,{"$f":"+IF('GEN-522 Pot'!H31>0,'GEN-522 Cos_Pot'!H31/'GEN-522 Pot'!H31,0)/1000/6","v":26.706666666666667}]
["Hidroecológica del Teribe No. 43-11",8.5,8.5,8.5,8.5,8.5,8.5,{"$f":"+IF('GEN-522 Pot'!H32>0,'GEN-522 Cos_Pot'!H32/'GEN-522 Pot'!H32,0)/1000/6","v":8.5000000000000018}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",10.35,10.35,10.35,10.35,10.35,10.35,{"$f":"+IF('GEN-522 Pot'!H33>0,'GEN-522 Cos_Pot'!H33/'GEN-522 Pot'!H33,0)/1000/6","v":10.35}]
["Las Perlas Norte No. 45-11",9,9,9,9,9,9,{"$f":"+IF('GEN-522 Pot'!H34>0,'GEN-522 Cos_Pot'!H34/'GEN-522 Pot'!H34,0)/1000/6","v":9}]
["Hidroeléctrica San Lorenzo No. 46-11",15,15,15,15,15,15,{"$f":"+IF('GEN-522 Pot'!H35>0,'GEN-522 Cos_Pot'!H35/'GEN-522 Pot'!H35,0)/1000/6","v":15}]
["Caldera Energy Corp. No. 47-11",22.54,22.639999999999997,23.34,24.35,25.139999999999997,25.38,{"$f":"+IF('GEN-522 Pot'!H36>0,'GEN-522 Cos_Pot'!H36/'GEN-522 Pot'!H36,0)/1000/6","v":23.89833333333333}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H37>0,'GEN-522 Cos_Pot'!H37/'GEN-522 Pot'!H37,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H38>0,'GEN-522 Cos_Pot'!H38/'GEN-522 Pot'!H38,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H39>0,'GEN-522 Cos_Pot'!H39/'GEN-522 Pot'!H39,0)/1000/6","v":0}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H40>0,'GEN-522 Cos_Pot'!H40/'GEN-522 Pot'!H40,0)/1000/6","v":0}]
["AES No. 122-12",10,10,10,10,10,10,{"$f":"+IF('GEN-522 Pot'!H41>0,'GEN-522 Cos_Pot'!H41/'GEN-522 Pot'!H41,0)/1000/6","v":9.9999999999999982}]
["HIDRO PIEDRA No. 123-12",11.513115868558302,11.799336980439355,12.145055594052787,12.73581543212128,13.264234545388234,13.531266712863344,{"$f":"+IF('GEN-522 Pot'!H42>0,'GEN-522 Cos_Pot'!H42/'GEN-522 Pot'!H42,0)/1000/6","v":12.498137522237217}]
["Corp. Energ. Del Istmo No. 124-12",10.316000000000001,10.486000000000001,10.454000000000001,10.33,10.532999999999999,10.678000000000001,{"$f":"+IF('GEN-522 Pot'!H43>0,'GEN-522 Cos_Pot'!H43/'GEN-522 Pot'!H43,0)/1000/6","v":10.46616666666667}]
["Saltos del Francolí No. 126-12",13.53,13.53,13.53,13.53,13.53,13.53,{"$f":"+IF('GEN-522 Pot'!H44>0,'GEN-522 Cos_Pot'!H44/'GEN-522 Pot'!H44,0)/1000/6","v":13.529999999999996}]
["PASO ANCHO No. 88-11",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H45>0,'GEN-522 Cos_Pot'!H45/'GEN-522 Pot'!H45,0)/1000/6","v":0}]
["Hidroecológica del Teribe No. 89-11",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H46>0,'GEN-522 Cos_Pot'!H46/'GEN-522 Pot'!H46,0)/1000/6","v":0}]
["ISTMUS HYDRO POWER CORP. No.10-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H47>0,'GEN-522 Cos_Pot'!H47/'GEN-522 Pot'!H47,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No.11-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H48>0,'GEN-522 Cos_Pot'!H48/'GEN-522 Pot'!H48,0)/1000/6","v":0}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H49>0,'GEN-522 Cos_Pot'!H49/'GEN-522 Pot'!H49,0)/1000/6","v":0}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H50>0,'GEN-522 Cos_Pot'!H50/'GEN-522 Pot'!H50,0)/1000/6","v":0}]
[" HIDROIBERICA, S.A. No.14-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H51>0,'GEN-522 Cos_Pot'!H51/'GEN-522 Pot'!H51,0)/1000/6","v":0}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H52>0,'GEN-522 Cos_Pot'!H52/'GEN-522 Pot'!H52,0)/1000/6","v":0}]
[" HIDRONORTH CORP. No.17-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H53>0,'GEN-522 Cos_Pot'!H53/'GEN-522 Pot'!H53,0)/1000/6","v":0}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H54>0,'GEN-522 Cos_Pot'!H54/'GEN-522 Pot'!H54,0)/1000/6","v":0}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H55>0,'GEN-522 Cos_Pot'!H55/'GEN-522 Pot'!H55,0)/1000/6","v":0}]
[" CAFÉ DE ELETA, S.A. No.35-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H56>0,'GEN-522 Cos_Pot'!H56/'GEN-522 Pot'!H56,0)/1000/6","v":0}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H57>0,'GEN-522 Cos_Pot'!H57/'GEN-522 Pot'!H57,0)/1000/6","v":0}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H58>0,'GEN-522 Cos_Pot'!H58/'GEN-522 Pot'!H58,0)/1000/6","v":0}]
[" GENERADORA RIO CHICO, S.A. No.38-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H59>0,'GEN-522 Cos_Pot'!H59/'GEN-522 Pot'!H59,0)/1000/6","v":0}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H60>0,'GEN-522 Cos_Pot'!H60/'GEN-522 Pot'!H60,0)/1000/6","v":0}]
[" HYDRO CAISÁN, S.A. No.40-13",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H61>0,'GEN-522 Cos_Pot'!H61/'GEN-522 Pot'!H61,0)/1000/6","v":0}]
[" SIGSA, S.A. No. 137-12",23.75,23.75,23.75,23.75,23.75,23.75,{"$f":"+IF('GEN-522 Pot'!H62>0,'GEN-522 Cos_Pot'!H62/'GEN-522 Pot'!H62,0)/1000/6","v":23.75}]
["Panama Solar2 No. 10-15",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H63>0,'GEN-522 Cos_Pot'!H63/'GEN-522 Pot'!H63,0)/1000/6","v":0}]
["Solpac Investment No. 11-15",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H64>0,'GEN-522 Cos_Pot'!H64/'GEN-522 Pot'!H64,0)/1000/6","v":0}]
["GAS NATURAL ATLÁNTICO No. 17-15",38.83,38.83,38.83,38.83,38.83,38.83,{"$f":"+IF('GEN-522 Pot'!H65>0,'GEN-522 Cos_Pot'!H65/'GEN-522 Pot'!H65,0)/1000/6","v":38.83}]
["AES PANAMÁ, S.R.L No. 23-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H66>0,'GEN-522 Cos_Pot'!H66/'GEN-522 Pot'!H66,0)/1000/6","v":0}]
["BAHÍA LAS MINAS CORP No. 24-20",4.7989999999999995,4.8879999999999999,4.8410000000000002,4.8,4.9799999999999986,4.97,{"$f":"+IF('GEN-522 Pot'!H67>0,'GEN-522 Cos_Pot'!H67/'GEN-522 Pot'!H67,0)/1000/6","v":4.8902379568460574}]
["ELECTRON INVESTMENT, S.A. No. 26-20",3.419,3.508,3.4609999999999999,3.42,3.6,3.5900000000000003,{"$f":"+IF('GEN-522 Pot'!H68>0,'GEN-522 Cos_Pot'!H68/'GEN-522 Pot'!H68,0)/1000/6","v":3.5006064037878724}]
["ENEL FORTUNA, S.A. No. 27-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H69>0,'GEN-522 Cos_Pot'!H69/'GEN-522 Pot'!H69,0)/1000/6","v":0}]
["ENEL FORTUNA, S.A. No. 28-20",5.1790000000000003,5.2679999999999989,5.221000000000001,5.18,5.36,5.35,{"$f":"+IF('GEN-522 Pot'!H70>0,'GEN-522 Cos_Pot'!H70/'GEN-522 Pot'!H70,0)/1000/6","v":5.2560363083038864}]
["FOUNTAIN HYDRO POWER CORP No. 29-20",4.6689999999999996,4.758,4.7110000000000003,4.67,4.8499999999999996,4.8499999999999996,{"$f":"+IF('GEN-522 Pot'!H71>0,'GEN-522 Cos_Pot'!H71/'GEN-522 Pot'!H71,0)/1000/6","v":4.7363037202192828}]
["FOUNTAIN HYDRO POWER CORP No. 30-20",4.6689999999999996,4.758,4.758,4.758,4.758,4.8400000000000007,{"$f":"+IF('GEN-522 Pot'!H72>0,'GEN-522 Cos_Pot'!H72/'GEN-522 Pot'!H72,0)/1000/6","v":4.7471118726231776}]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H73>0,'GEN-522 Cos_Pot'!H73/'GEN-522 Pot'!H73,0)/1000/6","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",5.4910000000000005,5.4910000000000005,5.4910000000000005,5.4,5.4,5.4,{"$f":"+IF('GEN-522 Pot'!H74>0,'GEN-522 Cos_Pot'!H74/'GEN-522 Pot'!H74,0)/1000/6","v":5.4000000000000012}]
["GENERADORA DEL ISTMO, S.A. No. 33-20",6.9909999999999997,6.9909999999999997,6.9610000000000003,6.919999999999999,7.1,7.1,{"$f":"+IF('GEN-522 Pot'!H75>0,'GEN-522 Cos_Pot'!H75/'GEN-522 Pot'!H75,0)/1000/6","v":6.9947931034482771}]
["HIDRO PANAMÁ, S.A. No. 34-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H76>0,'GEN-522 Cos_Pot'!H76/'GEN-522 Pot'!H76,0)/1000/6","v":0}]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H77>0,'GEN-522 Cos_Pot'!H77/'GEN-522 Pot'!H77,0)/1000/6","v":0}]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H78>0,'GEN-522 Cos_Pot'!H78/'GEN-522 Pot'!H78,0)/1000/6","v":0}]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H79>0,'GEN-522 Cos_Pot'!H79/'GEN-522 Pot'!H79,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H80>0,'GEN-522 Cos_Pot'!H80/'GEN-522 Pot'!H80,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H81>0,'GEN-522 Cos_Pot'!H81/'GEN-522 Pot'!H81,0)/1000/6","v":0}]
["ENEL FORTUNA, S.A. No. 36-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H82>0,'GEN-522 Cos_Pot'!H82/'GEN-522 Pot'!H82,0)/1000/6","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 37-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H83>0,'GEN-522 Cos_Pot'!H83/'GEN-522 Pot'!H83,0)/1000/6","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H84>0,'GEN-522 Cos_Pot'!H84/'GEN-522 Pot'!H84,0)/1000/6","v":0}]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H85>0,'GEN-522 Cos_Pot'!H85/'GEN-522 Pot'!H85,0)/1000/6","v":0}]
["HIDRO BOQUERÓN, S.A. No. 40-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H86>0,'GEN-522 Cos_Pot'!H86/'GEN-522 Pot'!H86,0)/1000/6","v":0}]
["HYDRO CAISÁN, S.A. No. 41-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H87>0,'GEN-522 Cos_Pot'!H87/'GEN-522 Pot'!H87,0)/1000/6","v":0}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H88>0,'GEN-522 Cos_Pot'!H88/'GEN-522 Pot'!H88,0)/1000/6","v":0}]
["IDEAL PANAMÁ, S.A. No. 43-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H89>0,'GEN-522 Cos_Pot'!H89/'GEN-522 Pot'!H89,0)/1000/6","v":0}]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H90>0,'GEN-522 Cos_Pot'!H90/'GEN-522 Pot'!H90,0)/1000/6","v":0}]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H91>0,'GEN-522 Cos_Pot'!H91/'GEN-522 Pot'!H91,0)/1000/6","v":0}]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H92>0,'GEN-522 Cos_Pot'!H92/'GEN-522 Pot'!H92,0)/1000/6","v":0}]
["CALDERA ENERGY CORP. No. 48-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H93>0,'GEN-522 Cos_Pot'!H93/'GEN-522 Pot'!H93,0)/1000/6","v":0}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H94>0,'GEN-522 Cos_Pot'!H94/'GEN-522 Pot'!H94,0)/1000/6","v":0}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H95>0,'GEN-522 Cos_Pot'!H95/'GEN-522 Pot'!H95,0)/1000/6","v":0}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H96>0,'GEN-522 Cos_Pot'!H96/'GEN-522 Pot'!H96,0)/1000/6","v":0}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H97>0,'GEN-522 Cos_Pot'!H97/'GEN-522 Pot'!H97,0)/1000/6","v":0}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H98>0,'GEN-522 Cos_Pot'!H98/'GEN-522 Pot'!H98,0)/1000/6","v":0}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H99>0,'GEN-522 Cos_Pot'!H99/'GEN-522 Pot'!H99,0)/1000/6","v":0}]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Pot'!H100>0,'GEN-522 Cos_Pot'!H100/'GEN-522 Pot'!H100,0)/1000/6","v":0}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",6.3149999999999995,6.4039999999999999,6.3570000000000002,6.3570000000000002,6.4960000000000004,6.4859999999999989,{"$f":"+IF('GEN-522 Pot'!H101>0,'GEN-522 Cos_Pot'!H101/'GEN-522 Pot'!H101,0)/1000/6","v":6.4150636723455507}]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",9.2089999999999979,9.2979999999999983,9.2509999999999994,9.2100000000000009,9.3899999999999988,9.3800000000000008,{"$f":"+IF('GEN-522 Pot'!H102>0,'GEN-522 Cos_Pot'!H102/'GEN-522 Pot'!H102,0)/1000/6","v":9.238638550709295}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",5.1689999999999996,5.258,5.2110000000000003,5.17,8.6,5.34,{"$f":"+IF('GEN-522 Pot'!H103>0,'GEN-522 Cos_Pot'!H103/'GEN-522 Pot'!H103,0)/1000/6","v":5.7849442512888158}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",7.4189999999999996,6.758,6.758,6.758,8.9599999999999973,8.9599999999999973,{"$f":"+IF('GEN-522 Pot'!H104>0,'GEN-522 Cos_Pot'!H104/'GEN-522 Pot'!H104,0)/1000/6","v":7.548324368048533}]
["PANAM GENERATING LTD No. 61-21",6.8109999999999991,6.9,6.8530000000000006,6.8120000000000003,6.9920000000000009,6.9820000000000002,{"$f":"+IF('GEN-522 Pot'!H105>0,'GEN-522 Cos_Pot'!H105/'GEN-522 Pot'!H105,0)/1000/6","v":6.889203124999999}]
["SPARKLE POWER, S.A. No. 62-21",6.99,6.99,6.99,6.99,6.99,6.99,{"$f":"+IF('GEN-522 Pot'!H106>0,'GEN-522 Cos_Pot'!H106/'GEN-522 Pot'!H106,0)/1000/6","v":6.9899999999999984}]
["TROPITÉRMICA, S.A. No. 63-21",5.25,5.25,5.25,5.25,5.25,5.25,{"$f":"+IF('GEN-522 Pot'!H107>0,'GEN-522 Cos_Pot'!H107/'GEN-522 Pot'!H107,0)/1000/6","v":5.25}]

{"sheet":"GEN-522 Cos_Pot","index":22,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Potencia para suministrar Clientes Regulados (B/.)"]
[null,"COSTO DE POTENCIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE POTENCIA",{"$f":"+B9+B15","v":2146066.3874692838},2144939.4863225548,2120122.6604492567,2206997.6560433009,2145114.7063181736,2169471.9138391078,{"$f":"+SUM(B8:G8)","v":12932712.810441677}]
["Generación Propia",null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":2146066.3874692838},2144939.4863225548,2120122.6604492567,2206997.6560433009,2145114.7063181736,2169471.9138391078,12932712.810441677]
["Reserva de largo Plazo",119978.27428571429,70567.899999999994,58581.75,107969.25571428571,32019.759999999998,74281.919999999998,463398.86]
["Compensacion de Potencia",40.619999999999997,100.41,12.4,28.41,348.5,95.94,626.28]
["Servicio Auxiliar de Seguimiento de la Demanda",234.63,1174.0899999999999,1555.28,8876.34,40811.97,35421.769999999997,88074.079999999987]
[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",{"$f":"SUM(B25:B107)","v":2025812.8631835696},2073097.0863225549,2059973.2304492565,2090123.650329015,2071934.4763181736,2059672.283839108,12380613.590441678]
["Empresa Nacional de Energía No. 36-11 (Cesión)",6826.5,6826.5,6826.5,6826.5,6826.5,6826.5,{"$f":"+SUM(B25:G25)","v":40959}]
["Enel Fortuna No. 37-11",16023.1445,16337.7093,16475.331400000006,16082.125399999999,16200.087199999998,15944.503299999998,97062.901100000003]
["Electrogeneradora del Istmo No. 38-11",1742.4224999999999,1759.0725,1807.3575000000001,1901.43,1945.5525000000002,1961.3700000000001,11117.205000000002]
["ESEPSA No. 39-11",4197.1550000000007,4197.1550000000007,4197.1550000000007,4197.1550000000007,4197.1550000000007,4197.1550000000007,25182.93]
["Pedregalito No. 40-11",6588.2224000000006,6648.5445000000009,6832.1334999999999,7188.8207000000002,7354.0508,7414.3729000000003,42026.144800000002]
["Río Chico No. 41-11",4040.3008000000009,4077.2940000000003,4189.8820000000005,4408.6243999999997,4509.9535999999998,4546.9468000000006,25773.001600000003]
["Alto Valle No. 42-11",3844.616,3879.8175000000001,3986.9524999999999,4195.1004999999996,4291.5219999999999,4326.7235000000001,24524.732]
["Hidroecológica del Teribe No. 43-11",5661.0000000000009,5661.0000000000009,5661.0000000000009,5661.0000000000009,5661.0000000000009,5661.0000000000009,33966.000000000007]
["Desarrollos Hidroeléctricos Corp. No. 44-11",1311.7589999999998,1311.7589999999998,1311.7589999999998,1311.7589999999998,1311.7589999999998,1311.7589999999998,7870.5539999999992]
["Las Perlas Norte No. 45-11",7132.86,7132.86,7132.86,7132.86,7132.86,7132.86,42797.159999999996]
["Hidroeléctrica San Lorenzo No. 46-11",1331.6999999999998,1331.6999999999998,1331.6999999999998,1331.6999999999998,1331.6999999999998,1331.6999999999998,7990.1999999999989]
["Caldera Energy Corp. No. 47-11",4503.4919999999993,4523.4719999999998,4663.3320000000003,4865.130000000001,5022.9719999999998,5070.924,28649.322]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",0,0,0,0,0,0,{"$f":"+SUM(B37:G37)","v":0}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",0,0,0,0,0,0,0]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",0,0,0,0,0,0,0]
["AES No. 122-12",216299.99999999997,216299.99999999997,216299.99999999997,216299.99999999997,216299.99999999997,216299.99999999997,{"$f":"+SUM(B41:G41)","v":1297799.9999999998}]
["HIDRO PIEDRA No. 123-12",1439.1394835697877,1474.9171225549194,1518.1319492565983,1591.9769290151601,1658.0293181735292,1691.408339107918,9373.6031416779133]
["Corp. Energ. Del Istmo No. 124-12",6361.8771999999999,6466.7162000000008,6446.9818000000005,6370.5110000000004,6495.7011000000002,6585.1226000000006,38726.909900000006]
["Saltos del Francolí No. 126-12",872.68499999999995,872.68499999999995,872.68499999999995,872.68499999999995,872.68499999999995,872.68499999999995,5236.1099999999988]
["PASO ANCHO No. 88-11",0,0,0,0,0,0,0]
["Hidroecológica del Teribe No. 89-11",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER CORP. No.10-13",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No.11-13",0,0,0,0,0,0,0]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",0,0,0,0,0,0,0]
[" FOUNTAIN INTERTRADE CORP. No.13-13",0,0,0,0,0,0,0]
[" HIDROIBERICA, S.A. No.14-13",0,0,0,0,0,0,0]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,0,0,0,0,0]
[" HIDRONORTH CORP. No.17-13",0,0,0,0,0,0,0]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",0,0,0,0,0,0,0]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",0,0,0,0,0,0,0]
[" CAFÉ DE ELETA, S.A. No.35-13",0,0,0,0,0,0,0]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",0,0,0,0,0,0,0]
[" GENERADORA PEDREGALITO, S.A. No.37-13",0,0,0,0,0,0,0]
[" GENERADORA RIO CHICO, S.A. No.38-13",0,0,0,0,0,0,0]
[" GENERADORA ALTO VALLE, S.A. No.39-13",0,0,0,0,0,0,0]
[" HYDRO CAISÁN, S.A. No.40-13",0,0,0,0,0,0,0]
[" SIGSA, S.A. No. 137-12",182875,182875,182875,182875,182875,182875,1097250]
["Panama Solar2 No. 10-15",0,0,0,0,0,0,{"$f":"+SUM(B63:G63)","v":0}]
["Solpac Investment No. 11-15",0,0,0,0,0,0,0]
["GAS NATURAL ATLÁNTICO No. 17-15",1087240,1087240,1087240,1087240,1087240,1087240,6523440]
["AES PANAMÁ, S.R.L No. 23-20",0,0,0,0,0,0,{"$f":"+SUM(B66:G66)","v":0}]
["BAHÍA LAS MINAS CORP No. 24-20",121106.60419999997,123768.55920000002,125496.14759999998,44426.880000000005,137584.94999999995,124051.2,676434.3409999999]
["ELECTRON INVESTMENT, S.A. No. 26-20",6636.9628000000002,6832.8823999999995,6901.5800999999992,6783.2280000000001,7650.7199999999993,6892.8,41698.173300000002]
["ENEL FORTUNA, S.A. No. 27-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 28-20",134047.53910000002,171868.49999999994,154807.87100000004,188232.394,126658.408,167895.84,943510.55209999986]
["FOUNTAIN HYDRO POWER CORP No. 29-20",6086.0415000000003,8981.2008000000005,8055.8100000000013,8873,9214.9999999999982,0,41211.052300000003]
["FOUNTAIN HYDRO POWER CORP No. 30-20",5400.1653999999999,1421.2146,0,0,0,4537.9840000000004,11359.364000000001]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,53166.780000000013,0,0,53166.780000000013]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,7248.4892999999993,8006.44,8214.7000000000007,0,23469.629300000001]
["HIDRO PANAMÁ, S.A. No. 34-20",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 36-21",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 37-21",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,0,0,0]
["HIDRO BOQUERÓN, S.A. No. 40-21",0,0,0,0,0,0,0]
["HYDRO CAISÁN, S.A. No. 41-21",0,0,0,0,0,0,0]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",0,0,0,0,0,0,0]
["IDEAL PANAMÁ, S.A. No. 43-21",0,0,0,0,0,0,0]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",0,0,0,0,0,0,0]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",0,0,0,0,0,0,0]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",0,0,0,0,0,0,0]
["CALDERA ENERGY CORP. No. 48-21",0,0,0,0,0,0,0]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",0,0,0,0,0,0,0]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,0,0,0,0,0]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",0,0,0,0,0,0,0]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",0,0,0,0,0,0,0]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",25575.749999999996,31699.8,20993.356800000001,0,26308.800000000003,29622.859199999995,134200.56599999999]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",5445.2816999999986,6719.6645999999992,7293.4883999999993,72932.148000000001,5552.3069999999998,6778.9260000000004,104721.81570000001]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",23260.499999999996,52054.200000000004,56278.799999999996,35393.82,69660,52866,289513.32]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",30394.159199999998,6333.5976000000001,0,0,8063.9999999999982,0,44791.756799999996]
["PANAM GENERATING LTD No. 61-21",83955.110399999976,103952.64000000001,112630.42560000002,111956.58240000001,86186.188800000004,105188.01920000001,603868.96640000003]
["SPARKLE POWER, S.A. No. 62-21",25163.999999999996,0,0,0,25163.999999999996,0,50327.999999999993]
["TROPITÉRMICA, S.A. No. 63-21",448.87499999999466,548.62499999999341,598.49999999999284,0,448.87499999999994,548.62499999999341,2593.4999999999745]

{"sheet":"GEN-522 Gen","index":23,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Compra Mensual de Energía para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":82780.222742697952},85425.283122287627,82933.448632082858,83979.908930672435,80516.991603638773,85416.617844207911,{"$f":"+SUM(B8:G8)","v":501052.47287558753}]
["Generación Propia",null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A10","v":0},null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A11","v":0},null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A12","v":0},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",{"$f":"+SUM(B16:B24)","v":82780.222742697952},85425.283122287627,82933.448632082858,83979.908930672435,80516.991603638773,85416.617844207911,501052.47287558753]
["Mercado Ocasional",{"$f":"+'GEN-522 Gen_P'!B16+'GEN-522 Gen_FP'!B16","v":29322.402149999998},{"$f":"+'GEN-522 Gen_P'!C16+'GEN-522 Gen_FP'!C16","v":21759.455549999999},{"$f":"+'GEN-522 Gen_P'!D16+'GEN-522 Gen_FP'!D16","v":20011.914860000001},{"$f":"+'GEN-522 Gen_P'!E16+'GEN-522 Gen_FP'!E16","v":18719.62629},{"$f":"+'GEN-522 Gen_P'!F16+'GEN-522 Gen_FP'!F16","v":17902.72118},{"$f":"+'GEN-522 Gen_P'!G16+'GEN-522 Gen_FP'!G16","v":19773.50404},127489.62406999999]
["Autoconsumo",{"$f":"+'GEN-522 Gen_P'!B17+'GEN-522 Gen_FP'!B17","v":0},{"$f":"+'GEN-522 Gen_P'!C17+'GEN-522 Gen_FP'!C17","v":0},{"$f":"+'GEN-522 Gen_P'!D17+'GEN-522 Gen_FP'!D17","v":0},{"$f":"+'GEN-522 Gen_P'!E17+'GEN-522 Gen_FP'!E17","v":0},{"$f":"+'GEN-522 Gen_P'!F17+'GEN-522 Gen_FP'!F17","v":0},{"$f":"+'GEN-522 Gen_P'!G17+'GEN-522 Gen_FP'!G17","v":123.439345},123.439345]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Contratros",{"$f":"+SUM(B25:B107)","v":53457.82059269795},63665.827572287635,62921.533772082854,65260.282640672434,62614.27042363878,65519.674459207905,373439.40946058754]
[{"$f":"+'GEN-522 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-522 Gen_P'!B25+'GEN-522 Gen_FP'!B25","v":339.69685440000023},{"$f":"+'GEN-522 Gen_P'!C25+'GEN-522 Gen_FP'!C25","v":351.11670050000009},{"$f":"+'GEN-522 Gen_P'!D25+'GEN-522 Gen_FP'!D25","v":336.73217789999995},{"$f":"+'GEN-522 Gen_P'!E25+'GEN-522 Gen_FP'!E25","v":339.1154783999998},{"$f":"+'GEN-522 Gen_P'!F25+'GEN-522 Gen_FP'!F25","v":333.84852629999955},{"$f":"+'GEN-522 Gen_P'!G25+'GEN-522 Gen_FP'!G25","v":353.17192639999985},{"$f":"+SUM(B25:G25)","v":2053.6816638999994}]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-522 Gen_P'!B26+'GEN-522 Gen_FP'!B26","v":1002.7840932000006},{"$f":"+'GEN-522 Gen_P'!C26+'GEN-522 Gen_FP'!C26","v":1036.4954427000002},{"$f":"+'GEN-522 Gen_P'!D26+'GEN-522 Gen_FP'!D26","v":994.03237679999938},{"$f":"+'GEN-522 Gen_P'!E26+'GEN-522 Gen_FP'!E26","v":1001.0678707999998},{"$f":"+'GEN-522 Gen_P'!F26+'GEN-522 Gen_FP'!F26","v":985.51984510000011},{"$f":"+'GEN-522 Gen_P'!G26+'GEN-522 Gen_FP'!G26","v":1042.5624683000015},6062.4620969000016]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-522 Gen_P'!B27+'GEN-522 Gen_FP'!B27","v":42.462105100000002},{"$f":"+'GEN-522 Gen_P'!C27+'GEN-522 Gen_FP'!C27","v":43.889586299999976},{"$f":"+'GEN-522 Gen_P'!D27+'GEN-522 Gen_FP'!D27","v":42.091521599999993},{"$f":"+'GEN-522 Gen_P'!E27+'GEN-522 Gen_FP'!E27","v":42.389435399999989},{"$f":"+'GEN-522 Gen_P'!F27+'GEN-522 Gen_FP'!F27","v":41.731066600000013},{"$f":"+'GEN-522 Gen_P'!G27+'GEN-522 Gen_FP'!G27","v":44.146491799999993},256.71020679999998]
[{"$f":"+'GEN-522 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-522 Gen_P'!B28+'GEN-522 Gen_FP'!B28","v":186.15489642065432},{"$f":"+'GEN-522 Gen_P'!C28+'GEN-522 Gen_FP'!C28","v":192.41300573864703},{"$f":"+'GEN-522 Gen_P'!D28+'GEN-522 Gen_FP'!D28","v":184.53024439829198},{"$f":"+'GEN-522 Gen_P'!E28+'GEN-522 Gen_FP'!E28","v":185.8363001038025},{"$f":"+'GEN-522 Gen_P'!F28+'GEN-522 Gen_FP'!F28","v":182.94999483521616},{"$f":"+'GEN-522 Gen_P'!G28+'GEN-522 Gen_FP'!G28","v":193.53927659876712},1125.4237180953792]
[{"$f":"+'GEN-522 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-522 Gen_P'!B29+'GEN-522 Gen_FP'!B29","v":133.77221159999999},{"$f":"+'GEN-522 Gen_P'!C29+'GEN-522 Gen_FP'!C29","v":138.26933490000008},{"$f":"+'GEN-522 Gen_P'!D29+'GEN-522 Gen_FP'!D29","v":132.60472639999992},{"$f":"+'GEN-522 Gen_P'!E29+'GEN-522 Gen_FP'!E29","v":133.54326659999992},{"$f":"+'GEN-522 Gen_P'!F29+'GEN-522 Gen_FP'!F29","v":131.46914849999993},{"$f":"+'GEN-522 Gen_P'!G29+'GEN-522 Gen_FP'!G29","v":139.07867999999991},808.73736799999983]
[{"$f":"+'GEN-522 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-522 Gen_P'!B30+'GEN-522 Gen_FP'!B30","v":82.037299900000065},{"$f":"+'GEN-522 Gen_P'!C30+'GEN-522 Gen_FP'!C30","v":84.795209200000016},{"$f":"+'GEN-522 Gen_P'!D30+'GEN-522 Gen_FP'!D30","v":81.321326599999978},{"$f":"+'GEN-522 Gen_P'!E30+'GEN-522 Gen_FP'!E30","v":81.896896899999973},{"$f":"+'GEN-522 Gen_P'!F30+'GEN-522 Gen_FP'!F30","v":80.624920000000031},{"$f":"+'GEN-522 Gen_P'!G30+'GEN-522 Gen_FP'!G30","v":85.291550400000034},495.96720300000015]
[{"$f":"+'GEN-522 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-522 Gen_P'!B31+'GEN-522 Gen_FP'!B31","v":78.063968700000018},{"$f":"+'GEN-522 Gen_P'!C31+'GEN-522 Gen_FP'!C31","v":80.688305199999974},{"$f":"+'GEN-522 Gen_P'!D31+'GEN-522 Gen_FP'!D31","v":77.382670999999974},{"$f":"+'GEN-522 Gen_P'!E31+'GEN-522 Gen_FP'!E31","v":77.930367700000033},{"$f":"+'GEN-522 Gen_P'!F31+'GEN-522 Gen_FP'!F31","v":76.719996100000017},{"$f":"+'GEN-522 Gen_P'!G31+'GEN-522 Gen_FP'!G31","v":81.1606065},471.94591519999994]
[{"$f":"+'GEN-522 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-522 Gen_P'!B32+'GEN-522 Gen_FP'!B32","v":339.69685458025521},{"$f":"+'GEN-522 Gen_P'!C32+'GEN-522 Gen_FP'!C32","v":351.11669951486112},{"$f":"+'GEN-522 Gen_P'!D32+'GEN-522 Gen_FP'!D32","v":336.73217735502232},{"$f":"+'GEN-522 Gen_P'!E32+'GEN-522 Gen_FP'!E32","v":339.11547762592085},{"$f":"+'GEN-522 Gen_P'!F32+'GEN-522 Gen_FP'!F32","v":333.84852607133166},{"$f":"+'GEN-522 Gen_P'!G32+'GEN-522 Gen_FP'!G32","v":353.1719270481924},2053.6816621955836]
[{"$f":"+'GEN-522 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-522 Gen_P'!B33+'GEN-522 Gen_FP'!B33","v":64.64441343768992},{"$f":"+'GEN-522 Gen_P'!C33+'GEN-522 Gen_FP'!C33","v":66.817613358128355},{"$f":"+'GEN-522 Gen_P'!D33+'GEN-522 Gen_FP'!D33","v":64.080234471434679},{"$f":"+'GEN-522 Gen_P'!E33+'GEN-522 Gen_FP'!E33","v":64.533777228692543},{"$f":"+'GEN-522 Gen_P'!F33+'GEN-522 Gen_FP'!F33","v":63.531474766187031},{"$f":"+'GEN-522 Gen_P'!G33+'GEN-522 Gen_FP'!G33","v":67.208723774906787},390.81623703703934]
[{"$f":"+'GEN-522 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-522 Gen_P'!B34+'GEN-522 Gen_FP'!B34","v":404.23925695050377},{"$f":"+'GEN-522 Gen_P'!C34+'GEN-522 Gen_FP'!C34","v":417.82887242268487},{"$f":"+'GEN-522 Gen_P'!D34+'GEN-522 Gen_FP'!D34","v":400.71129105247661},{"$f":"+'GEN-522 Gen_P'!E34+'GEN-522 Gen_FP'!E34","v":403.54741837484647},{"$f":"+'GEN-522 Gen_P'!F34+'GEN-522 Gen_FP'!F34","v":397.27974602488479},{"$f":"+'GEN-522 Gen_P'!G34+'GEN-522 Gen_FP'!G34","v":420.27459318734901},2443.8811780127457]
[{"$f":"+'GEN-522 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-522 Gen_P'!B35+'GEN-522 Gen_FP'!B35","v":45.282712837289822},{"$f":"+'GEN-522 Gen_P'!C35+'GEN-522 Gen_FP'!C35","v":46.80501589028438},{"$f":"+'GEN-522 Gen_P'!D35+'GEN-522 Gen_FP'!D35","v":44.887511569938269},{"$f":"+'GEN-522 Gen_P'!E35+'GEN-522 Gen_FP'!E35","v":45.205213368812721},{"$f":"+'GEN-522 Gen_P'!F35+'GEN-522 Gen_FP'!F35","v":44.503111328247485},{"$f":"+'GEN-522 Gen_P'!G35+'GEN-522 Gen_FP'!G35","v":47.078984509517284},273.76254950408998]
[{"$f":"+'GEN-522 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-522 Gen_P'!B36+'GEN-522 Gen_FP'!B36","v":101.9090564},{"$f":"+'GEN-522 Gen_P'!C36+'GEN-522 Gen_FP'!C36","v":105.33500960000002},{"$f":"+'GEN-522 Gen_P'!D36+'GEN-522 Gen_FP'!D36","v":101.01965380000004},{"$f":"+'GEN-522 Gen_P'!E36+'GEN-522 Gen_FP'!E36","v":101.73464319999997},{"$f":"+'GEN-522 Gen_P'!F36+'GEN-522 Gen_FP'!F36","v":100.15455749999995},{"$f":"+'GEN-522 Gen_P'!G36+'GEN-522 Gen_FP'!G36","v":105.95157660000015},616.10449710000012]
[{"$f":"+'GEN-522 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-522 Gen_P'!B37+'GEN-522 Gen_FP'!B37","v":545.48979249999991},{"$f":"+'GEN-522 Gen_P'!C37+'GEN-522 Gen_FP'!C37","v":373.46061170000007},{"$f":"+'GEN-522 Gen_P'!D37+'GEN-522 Gen_FP'!D37","v":192.51029390000002},{"$f":"+'GEN-522 Gen_P'!E37+'GEN-522 Gen_FP'!E37","v":226.40089479999995},{"$f":"+'GEN-522 Gen_P'!F37+'GEN-522 Gen_FP'!F37","v":315.23440659999994},{"$f":"+'GEN-522 Gen_P'!G37+'GEN-522 Gen_FP'!G37","v":2607.4756341000002},{"$f":"+SUM(B37:G37)","v":4260.5716336000005}]
[{"$f":"+'GEN-522 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-522 Gen_P'!B38+'GEN-522 Gen_FP'!B38","v":551.94903590000047},{"$f":"+'GEN-522 Gen_P'!C38+'GEN-522 Gen_FP'!C38","v":385.6824015000002},{"$f":"+'GEN-522 Gen_P'!D38+'GEN-522 Gen_FP'!D38","v":130.79744510000003},{"$f":"+'GEN-522 Gen_P'!E38+'GEN-522 Gen_FP'!E38","v":197.41108979999984},{"$f":"+'GEN-522 Gen_P'!F38+'GEN-522 Gen_FP'!F38","v":246.19038609999998},{"$f":"+'GEN-522 Gen_P'!G38+'GEN-522 Gen_FP'!G38","v":2540.0230279000002},4052.053386300001]
[{"$f":"+'GEN-522 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-522 Gen_P'!B39+'GEN-522 Gen_FP'!B39","v":286.51109830000001},{"$f":"+'GEN-522 Gen_P'!C39+'GEN-522 Gen_FP'!C39","v":208.25793320000008},{"$f":"+'GEN-522 Gen_P'!D39+'GEN-522 Gen_FP'!D39","v":108.047551},{"$f":"+'GEN-522 Gen_P'!E39+'GEN-522 Gen_FP'!E39","v":123.89510479999997},{"$f":"+'GEN-522 Gen_P'!F39+'GEN-522 Gen_FP'!F39","v":161.02931270000005},{"$f":"+'GEN-522 Gen_P'!G39+'GEN-522 Gen_FP'!G39","v":1405.7625901999993},2293.5035901999995]
[{"$f":"+'GEN-522 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-522 Gen_P'!B40+'GEN-522 Gen_FP'!B40","v":197.95820900000007},{"$f":"+'GEN-522 Gen_P'!C40+'GEN-522 Gen_FP'!C40","v":133.53143489999997},{"$f":"+'GEN-522 Gen_P'!D40+'GEN-522 Gen_FP'!D40","v":53.226539999999986},{"$f":"+'GEN-522 Gen_P'!E40+'GEN-522 Gen_FP'!E40","v":73.403979200000038},{"$f":"+'GEN-522 Gen_P'!F40+'GEN-522 Gen_FP'!F40","v":87.457058499999974},{"$f":"+'GEN-522 Gen_P'!G40+'GEN-522 Gen_FP'!G40","v":820.06206349999934},1365.6392850999994]
[{"$f":"+'GEN-522 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-522 Gen_P'!B41+'GEN-522 Gen_FP'!B41","v":11032.496944399994},{"$f":"+'GEN-522 Gen_P'!C41+'GEN-522 Gen_FP'!C41","v":11403.384699099995},{"$f":"+'GEN-522 Gen_P'!D41+'GEN-522 Gen_FP'!D41","v":10936.211706099995},{"$f":"+'GEN-522 Gen_P'!E41+'GEN-522 Gen_FP'!E41","v":11013.615288300001},{"$f":"+'GEN-522 Gen_P'!F41+'GEN-522 Gen_FP'!F41","v":10842.557987099995},{"$f":"+'GEN-522 Gen_P'!G41+'GEN-522 Gen_FP'!G41","v":11470.133306600004},{"$f":"+SUM(B41:G41)","v":66698.399931599983}]
[{"$f":"+'GEN-522 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-522 Gen_P'!B42+'GEN-522 Gen_FP'!B42","v":63.756917150948766},{"$f":"+'GEN-522 Gen_P'!C42+'GEN-522 Gen_FP'!C42","v":65.900281440476959},{"$f":"+'GEN-522 Gen_P'!D42+'GEN-522 Gen_FP'!D42","v":63.200483737804511},{"$f":"+'GEN-522 Gen_P'!E42+'GEN-522 Gen_FP'!E42","v":63.647799854714918},{"$f":"+'GEN-522 Gen_P'!F42+'GEN-522 Gen_FP'!F42","v":62.659257896270979},{"$f":"+'GEN-522 Gen_P'!G42+'GEN-522 Gen_FP'!G42","v":66.286022343879935},385.45076242409607]
[{"$f":"+'GEN-522 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-522 Gen_P'!B43+'GEN-522 Gen_FP'!B43","v":314.55112645592067},{"$f":"+'GEN-522 Gen_P'!C43+'GEN-522 Gen_FP'!C43","v":325.12562851473734},{"$f":"+'GEN-522 Gen_P'!D43+'GEN-522 Gen_FP'!D43","v":311.80590656883226},{"$f":"+'GEN-522 Gen_P'!E43+'GEN-522 Gen_FP'!E43","v":314.01278536322127},{"$f":"+'GEN-522 Gen_P'!F43+'GEN-522 Gen_FP'!F43","v":309.13571475704254},{"$f":"+'GEN-522 Gen_P'!G43+'GEN-522 Gen_FP'!G43","v":327.02871983576614},1901.6598814955203]
[{"$f":"+'GEN-522 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-522 Gen_P'!B44+'GEN-522 Gen_FP'!B44","v":32.898569249889583},{"$f":"+'GEN-522 Gen_P'!C44+'GEN-522 Gen_FP'!C44","v":34.004545223286101},{"$f":"+'GEN-522 Gen_P'!D44+'GEN-522 Gen_FP'!D44","v":32.611449608707105},{"$f":"+'GEN-522 Gen_P'!E44+'GEN-522 Gen_FP'!E44","v":32.842264725032891},{"$f":"+'GEN-522 Gen_P'!F44+'GEN-522 Gen_FP'!F44","v":32.332177074475808},{"$f":"+'GEN-522 Gen_P'!G44+'GEN-522 Gen_FP'!G44","v":34.203587529442082},198.89259341083357]
[{"$f":"+'GEN-522 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-522 Gen_P'!B45+'GEN-522 Gen_FP'!B45","v":754.88189906723346},{"$f":"+'GEN-522 Gen_P'!C45+'GEN-522 Gen_FP'!C45","v":759.17124219429502},{"$f":"+'GEN-522 Gen_P'!D45+'GEN-522 Gen_FP'!D45","v":728.06957265950768},{"$f":"+'GEN-522 Gen_P'!E45+'GEN-522 Gen_FP'!E45","v":692.48806241929844},{"$f":"+'GEN-522 Gen_P'!F45+'GEN-522 Gen_FP'!F45","v":701.78368843823478},{"$f":"+'GEN-522 Gen_P'!G45+'GEN-522 Gen_FP'!G45","v":763.61497740149707},4400.0094421800659]
[{"$f":"+'GEN-522 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-522 Gen_P'!B46+'GEN-522 Gen_FP'!B46","v":892.59684011328318},{"$f":"+'GEN-522 Gen_P'!C46+'GEN-522 Gen_FP'!C46","v":948.96405274286826},{"$f":"+'GEN-522 Gen_P'!D46+'GEN-522 Gen_FP'!D46","v":910.08696582438483},{"$f":"+'GEN-522 Gen_P'!E46+'GEN-522 Gen_FP'!E46","v":891.06919796600835},{"$f":"+'GEN-522 Gen_P'!F46+'GEN-522 Gen_FP'!F46","v":902.29331370630234},{"$f":"+'GEN-522 Gen_P'!G46+'GEN-522 Gen_FP'!G46","v":954.51872175187134},5499.5290921047181]
[{"$f":"+'GEN-522 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-522 Gen_P'!B47+'GEN-522 Gen_FP'!B47","v":385.39781279405554},{"$f":"+'GEN-522 Gen_P'!C47+'GEN-522 Gen_FP'!C47","v":399.67202688020473},{"$f":"+'GEN-522 Gen_P'!D47+'GEN-522 Gen_FP'!D47","v":398.4158494831193},{"$f":"+'GEN-522 Gen_P'!E47+'GEN-522 Gen_FP'!E47","v":367.01867308222779},{"$f":"+'GEN-522 Gen_P'!F47+'GEN-522 Gen_FP'!F47","v":344.52566361685632},{"$f":"+'GEN-522 Gen_P'!G47+'GEN-522 Gen_FP'!G47","v":362.9292295372116},2257.9592553936754]
[{"$f":"+'GEN-522 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-522 Gen_P'!B48+'GEN-522 Gen_FP'!B48","v":436.09731331248958},{"$f":"+'GEN-522 Gen_P'!C48+'GEN-522 Gen_FP'!C48","v":843.5236024381046},{"$f":"+'GEN-522 Gen_P'!D48+'GEN-522 Gen_FP'!D48","v":960.64735281462822},{"$f":"+'GEN-522 Gen_P'!E48+'GEN-522 Gen_FP'!E48","v":1323.8742369780703},{"$f":"+'GEN-522 Gen_P'!F48+'GEN-522 Gen_FP'!F48","v":809.55761201982057},{"$f":"+'GEN-522 Gen_P'!G48+'GEN-522 Gen_FP'!G48","v":251.88688490674366},4625.587002469857]
[{"$f":"+'GEN-522 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-522 Gen_P'!B49+'GEN-522 Gen_FP'!B49","v":145.36577110416323},{"$f":"+'GEN-522 Gen_P'!C49+'GEN-522 Gen_FP'!C49","v":263.60112576190784},{"$f":"+'GEN-522 Gen_P'!D49+'GEN-522 Gen_FP'!D49","v":379.20290242682682},{"$f":"+'GEN-522 Gen_P'!E49+'GEN-522 Gen_FP'!E49","v":458.26415895394746},{"$f":"+'GEN-522 Gen_P'!F49+'GEN-522 Gen_FP'!F49","v":309.53673400757845},{"$f":"+'GEN-522 Gen_P'!G49+'GEN-522 Gen_FP'!G49","v":125.94344245337183},1681.9141347077955]
[{"$f":"+'GEN-522 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-522 Gen_P'!B50+'GEN-522 Gen_FP'!B50","v":1834.4140202670994},{"$f":"+'GEN-522 Gen_P'!C50+'GEN-522 Gen_FP'!C50","v":2224.6353407550446},{"$f":"+'GEN-522 Gen_P'!D50+'GEN-522 Gen_FP'!D50","v":3091.2620605834932},{"$f":"+'GEN-522 Gen_P'!E50+'GEN-522 Gen_FP'!E50","v":4214.2481239803856},{"$f":"+'GEN-522 Gen_P'!F50+'GEN-522 Gen_FP'!F50","v":2642.3659691889029},{"$f":"+'GEN-522 Gen_P'!G50+'GEN-522 Gen_FP'!G50","v":1563.3425797759392},15570.268094550864]
[{"$f":"+'GEN-522 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-522 Gen_P'!B51+'GEN-522 Gen_FP'!B51","v":39.733310768471256},{"$f":"+'GEN-522 Gen_P'!C51+'GEN-522 Gen_FP'!C51","v":69.590697201143627},{"$f":"+'GEN-522 Gen_P'!D51+'GEN-522 Gen_FP'!D51","v":80.896619184389763},{"$f":"+'GEN-522 Gen_P'!E51+'GEN-522 Gen_FP'!E51","v":102.85484456521935},{"$f":"+'GEN-522 Gen_P'!F51+'GEN-522 Gen_FP'!F51","v":88.575126962168724},{"$f":"+'GEN-522 Gen_P'!G51+'GEN-522 Gen_FP'!G51","v":86.649088407919919},468.29968708931267]
[{"$f":"+'GEN-522 Pot'!A52","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-522 Gen_P'!B52+'GEN-522 Gen_FP'!B52","v":0},{"$f":"+'GEN-522 Gen_P'!C52+'GEN-522 Gen_FP'!C52","v":0},{"$f":"+'GEN-522 Gen_P'!D52+'GEN-522 Gen_FP'!D52","v":101.1207739804873},{"$f":"+'GEN-522 Gen_P'!E52+'GEN-522 Gen_FP'!E52","v":509.18239883771935},{"$f":"+'GEN-522 Gen_P'!F52+'GEN-522 Gen_FP'!F52","v":190.48414400466368},{"$f":"+'GEN-522 Gen_P'!G52+'GEN-522 Gen_FP'!G52","v":201.50950792539504},1002.2968247482654]
[{"$f":"+'GEN-522 Pot'!A53","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-522 Gen_P'!B53+'GEN-522 Gen_FP'!B53","v":46.517046753332224},{"$f":"+'GEN-522 Gen_P'!C53+'GEN-522 Gen_FP'!C53","v":59.046652170667372},{"$f":"+'GEN-522 Gen_P'!D53+'GEN-522 Gen_FP'!D53","v":68.762126306731261},{"$f":"+'GEN-522 Gen_P'!E53+'GEN-522 Gen_FP'!E53","v":69.248806241929856},{"$f":"+'GEN-522 Gen_P'!F53+'GEN-522 Gen_FP'!F53","v":63.812188241562325},{"$f":"+'GEN-522 Gen_P'!G53+'GEN-522 Gen_FP'!G53","v":50.37737698134876},357.76419669557185]
[{"$f":"+'GEN-522 Pot'!A54","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-522 Gen_P'!B54+'GEN-522 Gen_FP'!B54","v":186.0681870133289},{"$f":"+'GEN-522 Gen_P'!C54+'GEN-522 Gen_FP'!C54","v":344.79027249657543},{"$f":"+'GEN-522 Gen_P'!D54+'GEN-522 Gen_FP'!D54","v":330.66493091619282},{"$f":"+'GEN-522 Gen_P'!E54+'GEN-522 Gen_FP'!E54","v":249.80488486978504},{"$f":"+'GEN-522 Gen_P'!F54+'GEN-522 Gen_FP'!F54","v":311.44157544762533},{"$f":"+'GEN-522 Gen_P'!G54+'GEN-522 Gen_FP'!G54","v":218.63781609905354},1641.407666842561]
[{"$f":"+'GEN-522 Pot'!A55","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-522 Gen_P'!B55+'GEN-522 Gen_FP'!B55","v":72.682885552081615},{"$f":"+'GEN-522 Gen_P'!C55+'GEN-522 Gen_FP'!C55","v":79.080337728572317},{"$f":"+'GEN-522 Gen_P'!D55+'GEN-522 Gen_FP'!D55","v":75.840580485365336},{"$f":"+'GEN-522 Gen_P'!E55+'GEN-522 Gen_FP'!E55","v":57.33393810912716},{"$f":"+'GEN-522 Gen_P'!F55+'GEN-522 Gen_FP'!F55","v":71.43155400174885},{"$f":"+'GEN-522 Gen_P'!G55+'GEN-522 Gen_FP'!G55","v":75.566065472023141},431.93536134891843]
[{"$f":"+'GEN-522 Pot'!A56","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-522 Gen_P'!B56+'GEN-522 Gen_FP'!B56","v":22.294518789343776},{"$f":"+'GEN-522 Gen_P'!C56+'GEN-522 Gen_FP'!C56","v":25.832910324666951},{"$f":"+'GEN-522 Gen_P'!D56+'GEN-522 Gen_FP'!D56","v":23.90495096898718},{"$f":"+'GEN-522 Gen_P'!E56+'GEN-522 Gen_FP'!E56","v":24.680070871664235},{"$f":"+'GEN-522 Gen_P'!F56+'GEN-522 Gen_FP'!F56","v":34.843560130958352},{"$f":"+'GEN-522 Gen_P'!G56+'GEN-522 Gen_FP'!G56","v":27.46362477751633},159.01963586313678]
[{"$f":"+'GEN-522 Pot'!A57","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-522 Gen_P'!B57+'GEN-522 Gen_FP'!B57","v":1079.1954846773069},{"$f":"+'GEN-522 Gen_P'!C57+'GEN-522 Gen_FP'!C57","v":1406.5492469529631},{"$f":"+'GEN-522 Gen_P'!D57+'GEN-522 Gen_FP'!D57","v":1288.4606779045721},{"$f":"+'GEN-522 Gen_P'!E57+'GEN-522 Gen_FP'!E57","v":1245.4652393810495},{"$f":"+'GEN-522 Gen_P'!F57+'GEN-522 Gen_FP'!F57","v":1538.6607369008309},{"$f":"+'GEN-522 Gen_P'!G57+'GEN-522 Gen_FP'!G57","v":1005.3256321580087},7563.6570179747305]
[{"$f":"+'GEN-522 Pot'!A58","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-522 Gen_P'!B58+'GEN-522 Gen_FP'!B58","v":448.40494859930863},{"$f":"+'GEN-522 Gen_P'!C58+'GEN-522 Gen_FP'!C58","v":624.94554895633109},{"$f":"+'GEN-522 Gen_P'!D58+'GEN-522 Gen_FP'!D58","v":599.44394815632813},{"$f":"+'GEN-522 Gen_P'!E58+'GEN-522 Gen_FP'!E58","v":715.65586156641439},{"$f":"+'GEN-522 Gen_P'!F58+'GEN-522 Gen_FP'!F58","v":686.79058120881507},{"$f":"+'GEN-522 Gen_P'!G58+'GEN-522 Gen_FP'!G58","v":341.15559691769397},3416.3964854048913]
[{"$f":"+'GEN-522 Pot'!A59","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-522 Gen_P'!B59+'GEN-522 Gen_FP'!B59","v":276.48569664011859},{"$f":"+'GEN-522 Gen_P'!C59+'GEN-522 Gen_FP'!C59","v":385.15814889575415},{"$f":"+'GEN-522 Gen_P'!D59+'GEN-522 Gen_FP'!D59","v":369.27284242194315},{"$f":"+'GEN-522 Gen_P'!E59+'GEN-522 Gen_FP'!E59","v":440.73810078595284},{"$f":"+'GEN-522 Gen_P'!F59+'GEN-522 Gen_FP'!F59","v":423.09536027814829},{"$f":"+'GEN-522 Gen_P'!G59+'GEN-522 Gen_FP'!G59","v":210.55092137310035},2105.3010703950172]
[{"$f":"+'GEN-522 Pot'!A60","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-522 Gen_P'!B60+'GEN-522 Gen_FP'!B60","v":394.99195368693023},{"$f":"+'GEN-522 Gen_P'!C60+'GEN-522 Gen_FP'!C60","v":562.89384395197806},{"$f":"+'GEN-522 Gen_P'!D60+'GEN-522 Gen_FP'!D60","v":542.03768476760536},{"$f":"+'GEN-522 Gen_P'!E60+'GEN-522 Gen_FP'!E60","v":583.99147687495724},{"$f":"+'GEN-522 Gen_P'!F60+'GEN-522 Gen_FP'!F60","v":493.44416230344996},{"$f":"+'GEN-522 Gen_P'!G60+'GEN-522 Gen_FP'!G60","v":263.51080178496642},2840.8699233698876]
[{"$f":"+'GEN-522 Pot'!A61","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-522 Gen_P'!B61+'GEN-522 Gen_FP'!B61","v":981.59129534926331},{"$f":"+'GEN-522 Gen_P'!C61+'GEN-522 Gen_FP'!C61","v":1844.717582239437},{"$f":"+'GEN-522 Gen_P'!D61+'GEN-522 Gen_FP'!D61","v":2129.7956294996229},{"$f":"+'GEN-522 Gen_P'!E61+'GEN-522 Gen_FP'!E61","v":909.8631203071086},{"$f":"+'GEN-522 Gen_P'!F61+'GEN-522 Gen_FP'!F61","v":1869.2259178583959},{"$f":"+'GEN-522 Gen_P'!G61+'GEN-522 Gen_FP'!G61","v":545.99001172385817},8281.1835569776849]
[{"$f":"+'GEN-522 Pot'!A62","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-522 Gen_P'!B62+'GEN-522 Gen_FP'!B62","v":2410.312680999999},{"$f":"+'GEN-522 Gen_P'!C62+'GEN-522 Gen_FP'!C62","v":2632.9502780000012},{"$f":"+'GEN-522 Gen_P'!D62+'GEN-522 Gen_FP'!D62","v":2607.6867949999996},{"$f":"+'GEN-522 Gen_P'!E62+'GEN-522 Gen_FP'!E62","v":2713.9067759999989},{"$f":"+'GEN-522 Gen_P'!F62+'GEN-522 Gen_FP'!F62","v":2483.1834809999987},{"$f":"+'GEN-522 Gen_P'!G62+'GEN-522 Gen_FP'!G62","v":2413.9481379999997},15261.988148999995]
[{"$f":"+'GEN-522 Pot'!A63","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-522 Gen_P'!B63+'GEN-522 Gen_FP'!B63","v":227.0980505},{"$f":"+'GEN-522 Gen_P'!C63+'GEN-522 Gen_FP'!C63","v":220.80232640000003},{"$f":"+'GEN-522 Gen_P'!D63+'GEN-522 Gen_FP'!D63","v":237.84242650000007},{"$f":"+'GEN-522 Gen_P'!E63+'GEN-522 Gen_FP'!E63","v":248.63238920000001},{"$f":"+'GEN-522 Gen_P'!F63+'GEN-522 Gen_FP'!F63","v":202.37280529999998},{"$f":"+'GEN-522 Gen_P'!G63+'GEN-522 Gen_FP'!G63","v":313.79720110000005},{"$f":"+SUM(B63:G63)","v":1450.5451990000001}]
[{"$f":"+'GEN-522 Pot'!A64","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-522 Gen_P'!B64+'GEN-522 Gen_FP'!B64","v":35.882252600000008},{"$f":"+'GEN-522 Gen_P'!C64+'GEN-522 Gen_FP'!C64","v":39.043901099999985},{"$f":"+'GEN-522 Gen_P'!D64+'GEN-522 Gen_FP'!D64","v":32.597386900000004},{"$f":"+'GEN-522 Gen_P'!E64+'GEN-522 Gen_FP'!E64","v":33.049169499999991},{"$f":"+'GEN-522 Gen_P'!F64+'GEN-522 Gen_FP'!F64","v":21.675435499999999},{"$f":"+'GEN-522 Gen_P'!G64+'GEN-522 Gen_FP'!G64","v":44.376688399999978},206.62483399999996]
[{"$f":"+'GEN-522 Pot'!A65","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-522 Gen_P'!B65+'GEN-522 Gen_FP'!B65","v":14281.549441812531},{"$f":"+'GEN-522 Gen_P'!C65+'GEN-522 Gen_FP'!C65","v":14761.663042666849},{"$f":"+'GEN-522 Gen_P'!D65+'GEN-522 Gen_FP'!D65","v":14156.908357268199},{"$f":"+'GEN-522 Gen_P'!E65+'GEN-522 Gen_FP'!E65","v":14257.107167456134},{"$f":"+'GEN-522 Gen_P'!F65+'GEN-522 Gen_FP'!F65","v":14035.673768764686},{"$f":"+'GEN-522 Gen_P'!G65+'GEN-522 Gen_FP'!G65","v":14848.069005029116},86340.970782997509]
[{"$f":"+'GEN-522 Pot'!A66","v":"AES PANAMÁ, S.R.L No. 23-20"},{"$f":"+'GEN-522 Gen_P'!B66+'GEN-522 Gen_FP'!B66","v":0},{"$f":"+'GEN-522 Gen_P'!C66+'GEN-522 Gen_FP'!C66","v":2052.8668780412972},{"$f":"+'GEN-522 Gen_P'!D66+'GEN-522 Gen_FP'!D66","v":0},{"$f":"+'GEN-522 Gen_P'!E66+'GEN-522 Gen_FP'!E66","v":3144.5761712526605},{"$f":"+'GEN-522 Gen_P'!F66+'GEN-522 Gen_FP'!F66","v":1810.0846836260353},{"$f":"+'GEN-522 Gen_P'!G66+'GEN-522 Gen_FP'!G66","v":904.91617913894879},{"$f":"+SUM(B66:G66)","v":7912.4439120589414}]
[{"$f":"+'GEN-522 Pot'!A67","v":"BAHÍA LAS MINAS CORP No. 24-20"},{"$f":"+'GEN-522 Gen_P'!B67+'GEN-522 Gen_FP'!B67","v":0},{"$f":"+'GEN-522 Gen_P'!C67+'GEN-522 Gen_FP'!C67","v":0},{"$f":"+'GEN-522 Gen_P'!D67+'GEN-522 Gen_FP'!D67","v":0},{"$f":"+'GEN-522 Gen_P'!E67+'GEN-522 Gen_FP'!E67","v":0},{"$f":"+'GEN-522 Gen_P'!F67+'GEN-522 Gen_FP'!F67","v":0},{"$f":"+'GEN-522 Gen_P'!G67+'GEN-522 Gen_FP'!G67","v":0},0]
[{"$f":"+'GEN-522 Pot'!A68","v":"ELECTRON INVESTMENT, S.A. No. 26-20"},{"$f":"+'GEN-522 Gen_P'!B68+'GEN-522 Gen_FP'!B68","v":0},{"$f":"+'GEN-522 Gen_P'!C68+'GEN-522 Gen_FP'!C68","v":0},{"$f":"+'GEN-522 Gen_P'!D68+'GEN-522 Gen_FP'!D68","v":0},{"$f":"+'GEN-522 Gen_P'!E68+'GEN-522 Gen_FP'!E68","v":0},{"$f":"+'GEN-522 Gen_P'!F68+'GEN-522 Gen_FP'!F68","v":0},{"$f":"+'GEN-522 Gen_P'!G68+'GEN-522 Gen_FP'!G68","v":0},0]
[{"$f":"+'GEN-522 Pot'!A69","v":"ENEL FORTUNA, S.A. No. 27-20"},{"$f":"+'GEN-522 Gen_P'!B69+'GEN-522 Gen_FP'!B69","v":8699.7751013154302},{"$f":"+'GEN-522 Gen_P'!C69+'GEN-522 Gen_FP'!C69","v":4169.9748346809856},{"$f":"+'GEN-522 Gen_P'!D69+'GEN-522 Gen_FP'!D69","v":6243.9756465261471},{"$f":"+'GEN-522 Gen_P'!E69+'GEN-522 Gen_FP'!E69","v":1655.9822126343925},{"$f":"+'GEN-522 Gen_P'!F69+'GEN-522 Gen_FP'!F69","v":3014.9983676748579},{"$f":"+'GEN-522 Gen_P'!G69+'GEN-522 Gen_FP'!G69","v":9903.9620787695603},33688.668241601379]
[{"$f":"+'GEN-522 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 28-20"},{"$f":"+'GEN-522 Gen_P'!B70+'GEN-522 Gen_FP'!B70","v":0},{"$f":"+'GEN-522 Gen_P'!C70+'GEN-522 Gen_FP'!C70","v":0},{"$f":"+'GEN-522 Gen_P'!D70+'GEN-522 Gen_FP'!D70","v":0},{"$f":"+'GEN-522 Gen_P'!E70+'GEN-522 Gen_FP'!E70","v":0},{"$f":"+'GEN-522 Gen_P'!F70+'GEN-522 Gen_FP'!F70","v":0},{"$f":"+'GEN-522 Gen_P'!G70+'GEN-522 Gen_FP'!G70","v":0},0]
[{"$f":"+'GEN-522 Pot'!A71","v":"FOUNTAIN HYDRO POWER CORP No. 29-20"},{"$f":"+'GEN-522 Gen_P'!B71+'GEN-522 Gen_FP'!B71","v":664.85713205009381},{"$f":"+'GEN-522 Gen_P'!C71+'GEN-522 Gen_FP'!C71","v":995.14696997635451},{"$f":"+'GEN-522 Gen_P'!D71+'GEN-522 Gen_FP'!D71","v":864.58261753316583},{"$f":"+'GEN-522 Gen_P'!E71+'GEN-522 Gen_FP'!E71","v":967.44655779166681},{"$f":"+'GEN-522 Gen_P'!F71+'GEN-522 Gen_FP'!F71","v":952.42072002331884},{"$f":"+'GEN-522 Gen_P'!G71+'GEN-522 Gen_FP'!G71","v":0},4444.4539973745996]
[{"$f":"+'GEN-522 Pot'!A72","v":"FOUNTAIN HYDRO POWER CORP No. 30-20"},{"$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":"GENERADORA PEDREGALITO, S.A. No. 31-20"},{"$f":"+'GEN-522 Gen_P'!B73+'GEN-522 Gen_FP'!B73","v":0},{"$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":407.3459190701754},{"$f":"+'GEN-522 Gen_P'!F73+'GEN-522 Gen_FP'!F73","v":0},{"$f":"+'GEN-522 Gen_P'!G73+'GEN-522 Gen_FP'!G73","v":0},407.3459190701754]
[{"$f":"+'GEN-522 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 32-20"},{"$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 ISTMO, S.A. No. 33-20"},{"$f":"+'GEN-522 Gen_P'!B75+'GEN-522 Gen_FP'!B75","v":0},{"$f":"+'GEN-522 Gen_P'!C75+'GEN-522 Gen_FP'!C75","v":0},{"$f":"+'GEN-522 Gen_P'!D75+'GEN-522 Gen_FP'!D75","v":24.991199999999996},{"$f":"+'GEN-522 Gen_P'!E75+'GEN-522 Gen_FP'!E75","v":778.66099999999983},{"$f":"+'GEN-522 Gen_P'!F75+'GEN-522 Gen_FP'!F75","v":830.72600000000193},{"$f":"+'GEN-522 Gen_P'!G75+'GEN-522 Gen_FP'!G75","v":0},1634.3782000000019]
[{"$f":"+'GEN-522 Pot'!A76","v":"HIDRO PANAMÁ, S.A. No. 34-20"},{"$f":"+'GEN-522 Gen_P'!B76+'GEN-522 Gen_FP'!B76","v":158.93324307388502},{"$f":"+'GEN-522 Gen_P'!C76+'GEN-522 Gen_FP'!C76","v":104.38604580171548},{"$f":"+'GEN-522 Gen_P'!D76+'GEN-522 Gen_FP'!D76","v":91.008696582438461},{"$f":"+'GEN-522 Gen_P'!E76+'GEN-522 Gen_FP'!E76","v":127.29559970942984},{"$f":"+'GEN-522 Gen_P'!F76+'GEN-522 Gen_FP'!F76","v":115.29303452913855},{"$f":"+'GEN-522 Gen_P'!G76+'GEN-522 Gen_FP'!G76","v":58.331699662614369},655.24831935922168]
[{"$f":"+'GEN-522 Pot'!A77","v":"HYDRO CAISÁN, S.A. No. 36-20"},{"$f":"+'GEN-522 Gen_P'!B77+'GEN-522 Gen_FP'!B77","v":0},{"$f":"+'GEN-522 Gen_P'!C77+'GEN-522 Gen_FP'!C77","v":0},{"$f":"+'GEN-522 Gen_P'!D77+'GEN-522 Gen_FP'!D77","v":720.33383345000084},{"$f":"+'GEN-522 Gen_P'!E77+'GEN-522 Gen_FP'!E77","v":2036.7295953508774},{"$f":"+'GEN-522 Gen_P'!F77+'GEN-522 Gen_FP'!F77","v":839.13278174686138},{"$f":"+'GEN-522 Gen_P'!G77+'GEN-522 Gen_FP'!G77","v":0},3596.1962105477396]
[{"$f":"+'GEN-522 Pot'!A78","v":"ISTMUS HYDRO POWER S.DE R.L. No. 38-20"},{"$f":"+'GEN-522 Gen_P'!B78+'GEN-522 Gen_FP'!B78","v":0},{"$f":"+'GEN-522 Gen_P'!C78+'GEN-522 Gen_FP'!C78","v":115.98449533523939},{"$f":"+'GEN-522 Gen_P'!D78+'GEN-522 Gen_FP'!D78","v":91.008696582438461},{"$f":"+'GEN-522 Gen_P'!E78+'GEN-522 Gen_FP'!E78","v":101.83647976754385},{"$f":"+'GEN-522 Gen_P'!F78+'GEN-522 Gen_FP'!F78","v":100.25481263403353},{"$f":"+'GEN-522 Gen_P'!G78+'GEN-522 Gen_FP'!G78","v":116.66339932522874},525.74788364448398]
[{"$f":"+'GEN-522 Pot'!A79","v":"LAS PERLAS SUR, S.DE R.L. No. 39-20"},{"$f":"+'GEN-522 Gen_P'!B79+'GEN-522 Gen_FP'!B79","v":0},{"$f":"+'GEN-522 Gen_P'!C79+'GEN-522 Gen_FP'!C79","v":115.98449533523939},{"$f":"+'GEN-522 Gen_P'!D79+'GEN-522 Gen_FP'!D79","v":91.008696582438461},{"$f":"+'GEN-522 Gen_P'!E79+'GEN-522 Gen_FP'!E79","v":101.83647976754385},{"$f":"+'GEN-522 Gen_P'!F79+'GEN-522 Gen_FP'!F79","v":100.25481263403353},{"$f":"+'GEN-522 Gen_P'!G79+'GEN-522 Gen_FP'!G79","v":116.66339932522874},525.74788364448398]
[{"$f":"+'GEN-522 Pot'!A80","v":"CALDERA ENERGY CORP. No. 34-21"},{"$f":"+'GEN-522 Gen_P'!B80+'GEN-522 Gen_FP'!B80","v":0},{"$f":"+'GEN-522 Gen_P'!C80+'GEN-522 Gen_FP'!C80","v":0},{"$f":"+'GEN-522 Gen_P'!D80+'GEN-522 Gen_FP'!D80","v":0},{"$f":"+'GEN-522 Gen_P'!E80+'GEN-522 Gen_FP'!E80","v":183.30566358157898},{"$f":"+'GEN-522 Gen_P'!F80+'GEN-522 Gen_FP'!F80","v":175.44592210955869},{"$f":"+'GEN-522 Gen_P'!G80+'GEN-522 Gen_FP'!G80","v":180.29798077535338},539.04956646649111]
[{"$f":"+'GEN-522 Pot'!A81","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21"},{"$f":"+'GEN-522 Gen_P'!B81+'GEN-522 Gen_FP'!B81","v":0},{"$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":137.47924768618432},{"$f":"+'GEN-522 Gen_P'!F81+'GEN-522 Gen_FP'!F81","v":70.178368843823478},{"$f":"+'GEN-522 Gen_P'!G81+'GEN-522 Gen_FP'!G81","v":45.074495193838345},252.73211172384615]
[{"$f":"+'GEN-522 Pot'!A82","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-522 Gen_P'!B82+'GEN-522 Gen_FP'!B82","v":0},{"$f":"+'GEN-522 Gen_P'!C82+'GEN-522 Gen_FP'!C82","v":6281.8257078068682},{"$f":"+'GEN-522 Gen_P'!D82+'GEN-522 Gen_FP'!D82","v":0},{"$f":"+'GEN-522 Gen_P'!E82+'GEN-522 Gen_FP'!E82","v":0},{"$f":"+'GEN-522 Gen_P'!F82+'GEN-522 Gen_FP'!F82","v":2174.8276504700898},{"$f":"+'GEN-522 Gen_P'!G82+'GEN-522 Gen_FP'!G82","v":0},8456.6533582769589]
[{"$f":"+'GEN-522 Pot'!A83","v":"FOUNTAIN HYDRO POWER CORP No. 37-21"},{"$f":"+'GEN-522 Gen_P'!B83+'GEN-522 Gen_FP'!B83","v":358.46689098949469},{"$f":"+'GEN-522 Gen_P'!C83+'GEN-522 Gen_FP'!C83","v":265.70993476800311},{"$f":"+'GEN-522 Gen_P'!D83+'GEN-522 Gen_FP'!D83","v":241.67864981336439},{"$f":"+'GEN-522 Gen_P'!E83+'GEN-522 Gen_FP'!E83","v":131.98007777873681},{"$f":"+'GEN-522 Gen_P'!F83+'GEN-522 Gen_FP'!F83","v":515.10922731366452},{"$f":"+'GEN-522 Gen_P'!G83+'GEN-522 Gen_FP'!G83","v":1120.5519505188227},2633.496731182086]
[{"$f":"+'GEN-522 Pot'!A84","v":"GENERADORA DEL ISTMO, S.A. No. 38-21"},{"$f":"+'GEN-522 Gen_P'!B84+'GEN-522 Gen_FP'!B84","v":0},{"$f":"+'GEN-522 Gen_P'!C84+'GEN-522 Gen_FP'!C84","v":738.08315213334231},{"$f":"+'GEN-522 Gen_P'!D84+'GEN-522 Gen_FP'!D84","v":1011.2077398048722},{"$f":"+'GEN-522 Gen_P'!E84+'GEN-522 Gen_FP'!E84","v":916.52831790789492},{"$f":"+'GEN-522 Gen_P'!F84+'GEN-522 Gen_FP'!F84","v":701.78368843823478},{"$f":"+'GEN-522 Gen_P'!G84+'GEN-522 Gen_FP'!G84","v":901.48990387676781},4269.0928021611126]
[{"$f":"+'GEN-522 Pot'!A85","v":"GENERADORA PEDREGALITO, S.A. No. 39-21"},{"$f":"+'GEN-522 Gen_P'!B85+'GEN-522 Gen_FP'!B85","v":0},{"$f":"+'GEN-522 Gen_P'!C85+'GEN-522 Gen_FP'!C85","v":0},{"$f":"+'GEN-522 Gen_P'!D85+'GEN-522 Gen_FP'!D85","v":0},{"$f":"+'GEN-522 Gen_P'!E85+'GEN-522 Gen_FP'!E85","v":0},{"$f":"+'GEN-522 Gen_P'!F85+'GEN-522 Gen_FP'!F85","v":548.79484435869949},{"$f":"+'GEN-522 Gen_P'!G85+'GEN-522 Gen_FP'!G85","v":0},548.79484435869949]
[{"$f":"+'GEN-522 Pot'!A86","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-522 Gen_P'!B86+'GEN-522 Gen_FP'!B86","v":38.702998987311943},{"$f":"+'GEN-522 Gen_P'!C86+'GEN-522 Gen_FP'!C86","v":83.403396191067628},{"$f":"+'GEN-522 Gen_P'!D86+'GEN-522 Gen_FP'!D86","v":83.626880081862851},{"$f":"+'GEN-522 Gen_P'!E86+'GEN-522 Gen_FP'!E86","v":123.63967008577501},{"$f":"+'GEN-522 Gen_P'!F86+'GEN-522 Gen_FP'!F86","v":81.547264596522908},{"$f":"+'GEN-522 Gen_P'!G86+'GEN-522 Gen_FP'!G86","v":49.942540674772943},460.86275061731328]
[{"$f":"+'GEN-522 Pot'!A87","v":"HYDRO CAISÁN, S.A. No. 41-21"},{"$f":"+'GEN-522 Gen_P'!B87+'GEN-522 Gen_FP'!B87","v":150.67034661112211},{"$f":"+'GEN-522 Gen_P'!C87+'GEN-522 Gen_FP'!C87","v":0},{"$f":"+'GEN-522 Gen_P'!D87+'GEN-522 Gen_FP'!D87","v":0},{"$f":"+'GEN-522 Gen_P'!E87+'GEN-522 Gen_FP'!E87","v":0},{"$f":"+'GEN-522 Gen_P'!F87+'GEN-522 Gen_FP'!F87","v":701.08190474979665},{"$f":"+'GEN-522 Gen_P'!G87+'GEN-522 Gen_FP'!G87","v":912.30778210000051},1764.0600334609194]
[{"$f":"+'GEN-522 Pot'!A88","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21"},{"$f":"+'GEN-522 Gen_P'!B88+'GEN-522 Gen_FP'!B88","v":142.81549441812535},{"$f":"+'GEN-522 Gen_P'!C88+'GEN-522 Gen_FP'!C88","v":295.23326085333673},{"$f":"+'GEN-522 Gen_P'!D88+'GEN-522 Gen_FP'!D88","v":606.72464388292269},{"$f":"+'GEN-522 Gen_P'!E88+'GEN-522 Gen_FP'!E88","v":641.56982253552633},{"$f":"+'GEN-522 Gen_P'!F88+'GEN-522 Gen_FP'!F88","v":350.89184421911739},{"$f":"+'GEN-522 Gen_P'!G88+'GEN-522 Gen_FP'!G88","v":360.59596155070676},2397.8310274597352]
[{"$f":"+'GEN-522 Pot'!A89","v":"IDEAL PANAMÁ, S.A. No. 43-21"},{"$f":"+'GEN-522 Gen_P'!B89+'GEN-522 Gen_FP'!B89","v":0},{"$f":"+'GEN-522 Gen_P'!C89+'GEN-522 Gen_FP'!C89","v":1107.1247282000134},{"$f":"+'GEN-522 Gen_P'!D89+'GEN-522 Gen_FP'!D89","v":4044.8309592194887},{"$f":"+'GEN-522 Gen_P'!E89+'GEN-522 Gen_FP'!E89","v":3666.1132716315797},{"$f":"+'GEN-522 Gen_P'!F89+'GEN-522 Gen_FP'!F89","v":2807.1347537529391},{"$f":"+'GEN-522 Gen_P'!G89+'GEN-522 Gen_FP'!G89","v":1352.2348558151507},12977.438568619171]
[{"$f":"+'GEN-522 Pot'!A90","v":"ISTMUS HYDRO POWER S.DE R.L. No. 44-21"},{"$f":"+'GEN-522 Gen_P'!B90+'GEN-522 Gen_FP'!B90","v":142.81549441812535},{"$f":"+'GEN-522 Gen_P'!C90+'GEN-522 Gen_FP'!C90","v":147.61663042666837},{"$f":"+'GEN-522 Gen_P'!D90+'GEN-522 Gen_FP'!D90","v":202.2415479609746},{"$f":"+'GEN-522 Gen_P'!E90+'GEN-522 Gen_FP'!E90","v":274.95849537236865},{"$f":"+'GEN-522 Gen_P'!F90+'GEN-522 Gen_FP'!F90","v":210.53510653147075},{"$f":"+'GEN-522 Gen_P'!G90+'GEN-522 Gen_FP'!G90","v":0},978.16727470960768]
[{"$f":"+'GEN-522 Pot'!A91","v":"LAS PERLAS NORTE, S.DE R.L. No. 45-21"},{"$f":"+'GEN-522 Gen_P'!B91+'GEN-522 Gen_FP'!B91","v":71.407747209062677},{"$f":"+'GEN-522 Gen_P'!C91+'GEN-522 Gen_FP'!C91","v":73.808315213334183},{"$f":"+'GEN-522 Gen_P'!D91+'GEN-522 Gen_FP'!D91","v":101.1207739804873},{"$f":"+'GEN-522 Gen_P'!E91+'GEN-522 Gen_FP'!E91","v":91.652831790789492},{"$f":"+'GEN-522 Gen_P'!F91+'GEN-522 Gen_FP'!F91","v":70.178368843823478},{"$f":"+'GEN-522 Gen_P'!G91+'GEN-522 Gen_FP'!G91","v":0},408.16803703749713]
[{"$f":"+'GEN-522 Pot'!A92","v":"LAS PERLAS SUR, S.DE R.L. No. 46-21"},{"$f":"+'GEN-522 Gen_P'!B92+'GEN-522 Gen_FP'!B92","v":214.22324162718806},{"$f":"+'GEN-522 Gen_P'!C92+'GEN-522 Gen_FP'!C92","v":221.42494564000242},{"$f":"+'GEN-522 Gen_P'!D92+'GEN-522 Gen_FP'!D92","v":404.4830959219492},{"$f":"+'GEN-522 Gen_P'!E92+'GEN-522 Gen_FP'!E92","v":366.61132716315797},{"$f":"+'GEN-522 Gen_P'!F92+'GEN-522 Gen_FP'!F92","v":280.71347537529391},{"$f":"+'GEN-522 Gen_P'!G92+'GEN-522 Gen_FP'!G92","v":270.44697116303041},1757.9030568906219]
[{"$f":"+'GEN-522 Pot'!A93","v":"CALDERA ENERGY CORP. No. 48-21"},{"$f":"+'GEN-522 Gen_P'!B93+'GEN-522 Gen_FP'!B93","v":0},{"$f":"+'GEN-522 Gen_P'!C93+'GEN-522 Gen_FP'!C93","v":0},{"$f":"+'GEN-522 Gen_P'!D93+'GEN-522 Gen_FP'!D93","v":77.893527159036509},{"$f":"+'GEN-522 Gen_P'!E93+'GEN-522 Gen_FP'!E93","v":134.32474170627845},{"$f":"+'GEN-522 Gen_P'!F93+'GEN-522 Gen_FP'!F93","v":54.275114185390436},{"$f":"+'GEN-522 Gen_P'!G93+'GEN-522 Gen_FP'!G93","v":134.6688966887555},401.16227973946081]
[{"$f":"+'GEN-522 Pot'!A94","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21"},{"$f":"+'GEN-522 Gen_P'!B94+'GEN-522 Gen_FP'!B94","v":219.7427590986787},{"$f":"+'GEN-522 Gen_P'!C94+'GEN-522 Gen_FP'!C94","v":301.55906753394049},{"$f":"+'GEN-522 Gen_P'!D94+'GEN-522 Gen_FP'!D94","v":566.8539523908737},{"$f":"+'GEN-522 Gen_P'!E94+'GEN-522 Gen_FP'!E94","v":629.76395803275636},{"$f":"+'GEN-522 Gen_P'!F94+'GEN-522 Gen_FP'!F94","v":374.19751996446985},{"$f":"+'GEN-522 Gen_P'!G94+'GEN-522 Gen_FP'!G94","v":131.91293111247015},2224.0301881331893]
[{"$f":"+'GEN-522 Pot'!A95","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21"},{"$f":"+'GEN-522 Gen_P'!B95+'GEN-522 Gen_FP'!B95","v":0},{"$f":"+'GEN-522 Gen_P'!C95+'GEN-522 Gen_FP'!C95","v":0},{"$f":"+'GEN-522 Gen_P'!D95+'GEN-522 Gen_FP'!D95","v":77.893527159036509},{"$f":"+'GEN-522 Gen_P'!E95+'GEN-522 Gen_FP'!E95","v":38.378497630365231},{"$f":"+'GEN-522 Gen_P'!F95+'GEN-522 Gen_FP'!F95","v":54.275114185390436},{"$f":"+'GEN-522 Gen_P'!G95+'GEN-522 Gen_FP'!G95","v":67.334448344377748},237.88158731916991]
[{"$f":"+'GEN-522 Pot'!A96","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21"},{"$f":"+'GEN-522 Gen_P'!B96+'GEN-522 Gen_FP'!B96","v":131.92495555755431},{"$f":"+'GEN-522 Gen_P'!C96+'GEN-522 Gen_FP'!C96","v":125.96035104616291},{"$f":"+'GEN-522 Gen_P'!D96+'GEN-522 Gen_FP'!D96","v":175.61930267275136},{"$f":"+'GEN-522 Gen_P'!E96+'GEN-522 Gen_FP'!E96","v":220.51868770703695},{"$f":"+'GEN-522 Gen_P'!F96+'GEN-522 Gen_FP'!F96","v":145.9933123945288},{"$f":"+'GEN-522 Gen_P'!G96+'GEN-522 Gen_FP'!G96","v":181.19923414014301},981.21584351817751]
[{"$f":"+'GEN-522 Pot'!A97","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21"},{"$f":"+'GEN-522 Gen_P'!B97+'GEN-522 Gen_FP'!B97","v":381.12442718935165},{"$f":"+'GEN-522 Gen_P'!C97+'GEN-522 Gen_FP'!C97","v":389.0198256143513},{"$f":"+'GEN-522 Gen_P'!D97+'GEN-522 Gen_FP'!D97","v":558.95944921328874},{"$f":"+'GEN-522 Gen_P'!E97+'GEN-522 Gen_FP'!E97","v":475.82826971552163},{"$f":"+'GEN-522 Gen_P'!F97+'GEN-522 Gen_FP'!F97","v":376.64755865442066},{"$f":"+'GEN-522 Gen_P'!G97+'GEN-522 Gen_FP'!G97","v":359.09147898744334},2540.6710093743773]
[{"$f":"+'GEN-522 Pot'!A98","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21"},{"$f":"+'GEN-522 Gen_P'!B98+'GEN-522 Gen_FP'!B98","v":275.24385446433467},{"$f":"+'GEN-522 Gen_P'!C98+'GEN-522 Gen_FP'!C98","v":390.58385873553357},{"$f":"+'GEN-522 Gen_P'!D98+'GEN-522 Gen_FP'!D98","v":652.76719873167474},{"$f":"+'GEN-522 Gen_P'!E98+'GEN-522 Gen_FP'!E98","v":635.22781139975939},{"$f":"+'GEN-522 Gen_P'!F98+'GEN-522 Gen_FP'!F98","v":471.18529151362435},{"$f":"+'GEN-522 Gen_P'!G98+'GEN-522 Gen_FP'!G98","v":400.00001679999997},2825.0080316449266]
[{"$f":"+'GEN-522 Pot'!A99","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 55-21"},{"$f":"+'GEN-522 Gen_P'!B99+'GEN-522 Gen_FP'!B99","v":550.48770892866935},{"$f":"+'GEN-522 Gen_P'!C99+'GEN-522 Gen_FP'!C99","v":780.70439142274131},{"$f":"+'GEN-522 Gen_P'!D99+'GEN-522 Gen_FP'!D99","v":1304.8900073362722},{"$f":"+'GEN-522 Gen_P'!E99+'GEN-522 Gen_FP'!E99","v":1270.4556227995188},{"$f":"+'GEN-522 Gen_P'!F99+'GEN-522 Gen_FP'!F99","v":942.3705830272487},{"$f":"+'GEN-522 Gen_P'!G99+'GEN-522 Gen_FP'!G99","v":800.00003306631186},5648.9083465807616]
[{"$f":"+'GEN-522 Pot'!A100","v":"SALTOS DEL FRANCOLÍ, S.A. No. 56-21"},{"$f":"+'GEN-522 Gen_P'!B100+'GEN-522 Gen_FP'!B100","v":458.71236987603288},{"$f":"+'GEN-522 Gen_P'!C100+'GEN-522 Gen_FP'!C100","v":567.87577677098079},{"$f":"+'GEN-522 Gen_P'!D100+'GEN-522 Gen_FP'!D100","v":946.37540648248853},{"$f":"+'GEN-522 Gen_P'!E100+'GEN-522 Gen_FP'!E100","v":1030.6142603112673},{"$f":"+'GEN-522 Gen_P'!F100+'GEN-522 Gen_FP'!F100","v":690.38770450798415},{"$f":"+'GEN-522 Gen_P'!G100+'GEN-522 Gen_FP'!G100","v":279.21315307392649},3973.1786710226802]
[{"$f":"+'GEN-522 Pot'!A101","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$f":"+'GEN-522 Gen_P'!B101+'GEN-522 Gen_FP'!B101","v":0},{"$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]
[{"$f":"+'GEN-522 Pot'!A102","v":"CELSIA CENTROAMÉRICA, S.A. No. 58-21"},{"$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":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+'GEN-522 Gen_P'!B103+'GEN-522 Gen_FP'!B103","v":0},{"$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]
[{"$f":"+'GEN-522 Pot'!A104","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$f":"+'GEN-522 Gen_P'!B104+'GEN-522 Gen_FP'!B104","v":0},{"$f":"+'GEN-522 Gen_P'!C104+'GEN-522 Gen_FP'!C104","v":0},{"$f":"+'GEN-522 Gen_P'!D104+'GEN-522 Gen_FP'!D104","v":0},{"$f":"+'GEN-522 Gen_P'!E104+'GEN-522 Gen_FP'!E104","v":0},{"$f":"+'GEN-522 Gen_P'!F104+'GEN-522 Gen_FP'!F104","v":0},{"$f":"+'GEN-522 Gen_P'!G104+'GEN-522 Gen_FP'!G104","v":0},0]
[{"$f":"+'GEN-522 Pot'!A105","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+'GEN-522 Gen_P'!B105+'GEN-522 Gen_FP'!B105","v":0},{"$f":"+'GEN-522 Gen_P'!C105+'GEN-522 Gen_FP'!C105","v":0},{"$f":"+'GEN-522 Gen_P'!D105+'GEN-522 Gen_FP'!D105","v":0},{"$f":"+'GEN-522 Gen_P'!E105+'GEN-522 Gen_FP'!E105","v":0},{"$f":"+'GEN-522 Gen_P'!F105+'GEN-522 Gen_FP'!F105","v":0},{"$f":"+'GEN-522 Gen_P'!G105+'GEN-522 Gen_FP'!G105","v":0},0]
[{"$f":"+'GEN-522 Pot'!A106","v":"SPARKLE POWER, S.A. No. 62-21"},{"$f":"+'GEN-522 Gen_P'!B106+'GEN-522 Gen_FP'!B106","v":0},{"$f":"+'GEN-522 Gen_P'!C106+'GEN-522 Gen_FP'!C106","v":0},{"$f":"+'GEN-522 Gen_P'!D106+'GEN-522 Gen_FP'!D106","v":0},{"$f":"+'GEN-522 Gen_P'!E106+'GEN-522 Gen_FP'!E106","v":0},{"$f":"+'GEN-522 Gen_P'!F106+'GEN-522 Gen_FP'!F106","v":0},{"$f":"+'GEN-522 Gen_P'!G106+'GEN-522 Gen_FP'!G106","v":0},0]
[{"$f":"+'GEN-522 Pot'!A107","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+'GEN-522 Gen_P'!B107+'GEN-522 Gen_FP'!B107","v":0},{"$f":"+'GEN-522 Gen_P'!C107+'GEN-522 Gen_FP'!C107","v":0},{"$f":"+'GEN-522 Gen_P'!D107+'GEN-522 Gen_FP'!D107","v":0},{"$f":"+'GEN-522 Gen_P'!E107+'GEN-522 Gen_FP'!E107","v":0},{"$f":"+'GEN-522 Gen_P'!F107+'GEN-522 Gen_FP'!F107","v":0},{"$f":"+'GEN-522 Gen_P'!G107+'GEN-522 Gen_FP'!G107","v":0},0]

{"sheet":"GEN-522 Pre_Gen","index":24,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía (B/./MWh)"]
[null,"PRECIO ENERGIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+'GEN-522 Cos_Gen'!B8/'GEN-522 Gen'!B8","v":87.649035570734057},{"$f":"+'GEN-522 Cos_Gen'!C8/'GEN-522 Gen'!C8","v":91.445487288664822},{"$f":"+'GEN-522 Cos_Gen'!D8/'GEN-522 Gen'!D8","v":82.582265874429694},{"$f":"+'GEN-522 Cos_Gen'!E8/'GEN-522 Gen'!E8","v":96.525197058157957},{"$f":"+'GEN-522 Cos_Gen'!F8/'GEN-522 Gen'!F8","v":94.283902973005254},{"$f":"+'GEN-522 Cos_Gen'!G8/'GEN-522 Gen'!G8","v":94.23659980566228},{"$f":"+IF('GEN-522 Gen'!H8>0,'GEN-522 Cos_Gen'!H8/'GEN-522 Gen'!H8,0)","v":91.134567777708483}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H9>0,'GEN-522 Cos_Gen'!H9/'GEN-522 Gen'!H9,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A10","v":0},null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H10>0,'GEN-522 Cos_Gen'!H10/'GEN-522 Gen'!H10,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A11","v":0},null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H11>0,'GEN-522 Cos_Gen'!H11/'GEN-522 Gen'!H11,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A12","v":0},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":87.649035570734057},{"$f":"+'GEN-522 Cos_Gen'!C15/'GEN-522 Gen'!C15","v":91.445487288664822},{"$f":"+'GEN-522 Cos_Gen'!D15/'GEN-522 Gen'!D15","v":82.582265874429694},{"$f":"+'GEN-522 Cos_Gen'!E15/'GEN-522 Gen'!E15","v":96.525197058157957},{"$f":"+'GEN-522 Cos_Gen'!F15/'GEN-522 Gen'!F15","v":94.283902973005254},{"$f":"+'GEN-522 Cos_Gen'!G15/'GEN-522 Gen'!G15","v":94.23659980566228},{"$f":"+IF('GEN-522 Gen'!H15>0,'GEN-522 Cos_Gen'!H15/'GEN-522 Gen'!H15,0)","v":91.134567777708483}]
["Mercado Ocasional",{"$f":"+'GEN-522 Cos_Gen'!B16/'GEN-522 Gen'!B16","v":67.067776110559905},{"$f":"+'GEN-522 Cos_Gen'!C16/'GEN-522 Gen'!C16","v":69.42046459475867},{"$f":"+'GEN-522 Cos_Gen'!D16/'GEN-522 Gen'!D16","v":37.48068784807932},{"$f":"+'GEN-522 Cos_Gen'!E16/'GEN-522 Gen'!E16","v":94.308942717146522},{"$f":"+'GEN-522 Cos_Gen'!F16/'GEN-522 Gen'!F16","v":101.03676099199573},{"$f":"+'GEN-522 Cos_Gen'!G16/'GEN-522 Gen'!G16","v":103.29168445351581},{"$f":"+IF('GEN-522 Gen'!H16>0,'GEN-522 Cos_Gen'!H16/'GEN-522 Gen'!H16,0)","v":77.213340977576863}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H17>0,'GEN-522 Cos_Gen'!H17/'GEN-522 Gen'!H17,0)","v":2784.4747555975769}]
[null,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen'!H18>0,'GEN-522 Cos_Gen'!H18/'GEN-522 Gen'!H18,0)","v":0}]
[null,null,null,null,null,null,null,{"$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",{"$f":"+'GEN-522 Cos_Gen'!B24/'GEN-522 Gen'!B24","v":96.337767948801968},{"$f":"+'GEN-522 Cos_Gen'!C24/'GEN-522 Gen'!C24","v":96.703126670101113},{"$f":"+'GEN-522 Cos_Gen'!D24/'GEN-522 Gen'!D24","v":95.576448716818263},{"$f":"+'GEN-522 Cos_Gen'!E24/'GEN-522 Gen'!E24","v":91.969129493912249},{"$f":"+'GEN-522 Cos_Gen'!F24/'GEN-522 Gen'!F24","v":90.530216270406839},{"$f":"+'GEN-522 Cos_Gen'!G24/'GEN-522 Gen'!G24","v":87.58938410585003},{"$f":"+IF('GEN-522 Gen'!H24>0,'GEN-522 Cos_Gen'!H24/'GEN-522 Gen'!H24,0)","v":92.999695078398062}]
[{"$f":"+'GEN-522 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B25/'GEN-522 Gen'!B25,0)","v":79.700000008890242},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C25/'GEN-522 Gen'!C25,0)","v":79.700000009540915},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D25/'GEN-522 Gen'!D25,0)","v":79.699985163787886},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E25/'GEN-522 Gen'!E25,0)","v":79.699985269973496},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F25/'GEN-522 Gen'!F25,0)","v":79.700000011652094},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G25/'GEN-522 Gen'!G25,0)","v":79.700000013081493},{"$f":"+IF('GEN-522 Gen'!H25>0,'GEN-522 Cos_Gen'!H25/'GEN-522 Gen'!H25,0)","v":79.699995142319196}]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B26/'GEN-522 Gen'!B26,0)","v":93.800000006820966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C26/'GEN-522 Gen'!C26,0)","v":93.800000014220956},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D26/'GEN-522 Gen'!D26,0)","v":93.800000012233042},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E26/'GEN-522 Gen'!E26,0)","v":93.80000001094831},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F26/'GEN-522 Gen'!F26,0)","v":93.800000006717283},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G26/'GEN-522 Gen'!G26,0)","v":93.800000007155404},{"$f":"+IF('GEN-522 Gen'!H26>0,'GEN-522 Cos_Gen'!H26/'GEN-522 Gen'!H26,0)","v":93.800000009695708}]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B27/'GEN-522 Gen'!B27,0)","v":63.299999999999969},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C27/'GEN-522 Gen'!C27,0)","v":63.3},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D27/'GEN-522 Gen'!D27,0)","v":63.299999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E27/'GEN-522 Gen'!E27,0)","v":63.300000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F27/'GEN-522 Gen'!F27,0)","v":63.299999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G27/'GEN-522 Gen'!G27,0)","v":63.300000000000011},{"$f":"+IF('GEN-522 Gen'!H27>0,'GEN-522 Cos_Gen'!H27/'GEN-522 Gen'!H27,0)","v":63.299999999999969}]
[{"$f":"+'GEN-522 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B28/'GEN-522 Gen'!B28,0)","v":91.00002148748203},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C28/'GEN-522 Gen'!C28,0)","v":90.999979211384513},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D28/'GEN-522 Gen'!D28,0)","v":91.000000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E28/'GEN-522 Gen'!E28,0)","v":90.999999999999929},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F28/'GEN-522 Gen'!F28,0)","v":91.000000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G28/'GEN-522 Gen'!G28,0)","v":90.999999999999901},{"$f":"+IF('GEN-522 Gen'!H28>0,'GEN-522 Cos_Gen'!H28/'GEN-522 Gen'!H28,0)","v":90.999999999999957}]
[{"$f":"+'GEN-522 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B29/'GEN-522 Gen'!B29,0)","v":54.199999999999967},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C29/'GEN-522 Gen'!C29,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D29/'GEN-522 Gen'!D29,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E29/'GEN-522 Gen'!E29,0)","v":54.200000000000045},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F29/'GEN-522 Gen'!F29,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G29/'GEN-522 Gen'!G29,0)","v":54.2},{"$f":"+IF('GEN-522 Gen'!H29>0,'GEN-522 Cos_Gen'!H29/'GEN-522 Gen'!H29,0)","v":54.199999999999996}]
[{"$f":"+'GEN-522 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B30/'GEN-522 Gen'!B30,0)","v":54.199999999999967},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C30/'GEN-522 Gen'!C30,0)","v":54.200000000000031},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D30/'GEN-522 Gen'!D30,0)","v":54.199999999999982},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E30/'GEN-522 Gen'!E30,0)","v":54.200000000000031},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F30/'GEN-522 Gen'!F30,0)","v":54.2},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G30/'GEN-522 Gen'!G30,0)","v":54.199999999999946},{"$f":"+IF('GEN-522 Gen'!H30>0,'GEN-522 Cos_Gen'!H30/'GEN-522 Gen'!H30,0)","v":54.199999999999989}]
[{"$f":"+'GEN-522 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B31/'GEN-522 Gen'!B31,0)","v":54.20000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C31/'GEN-522 Gen'!C31,0)","v":54.199999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D31/'GEN-522 Gen'!D31,0)","v":54.200000000000017},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E31/'GEN-522 Gen'!E31,0)","v":54.199999999999946},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F31/'GEN-522 Gen'!F31,0)","v":54.20000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G31/'GEN-522 Gen'!G31,0)","v":54.199938393757598},{"$f":"+IF('GEN-522 Gen'!H31>0,'GEN-522 Cos_Gen'!H31/'GEN-522 Gen'!H31,0)","v":54.199989405565688}]
[{"$f":"+'GEN-522 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B32/'GEN-522 Gen'!B32,0)","v":100.89998528099406},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C32/'GEN-522 Gen'!C32,0)","v":100.90001424027972},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D32/'GEN-522 Gen'!D32,0)","v":100.90000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E32/'GEN-522 Gen'!E32,0)","v":100.90000000000011},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F32/'GEN-522 Gen'!F32,0)","v":100.90000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G32/'GEN-522 Gen'!G32,0)","v":100.90000000000006},{"$f":"+IF('GEN-522 Gen'!H32>0,'GEN-522 Cos_Gen'!H32/'GEN-522 Gen'!H32,0)","v":100.90000000000005}]
[{"$f":"+'GEN-522 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B33/'GEN-522 Gen'!B33,0)","v":96.500061876963429},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C33/'GEN-522 Gen'!C33,0)","v":96.500059864454869},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D33/'GEN-522 Gen'!D33,0)","v":96.500000000000085},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E33/'GEN-522 Gen'!E33,0)","v":96.499999999999929},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F33/'GEN-522 Gen'!F33,0)","v":96.499999999999986},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G33/'GEN-522 Gen'!G33,0)","v":96.499999999999957},{"$f":"+IF('GEN-522 Gen'!H33>0,'GEN-522 Cos_Gen'!H33/'GEN-522 Gen'!H33,0)","v":96.50002046997858}]
[{"$f":"+'GEN-522 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B34/'GEN-522 Gen'!B34,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C34/'GEN-522 Gen'!C34,0)","v":100.79999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D34/'GEN-522 Gen'!D34,0)","v":100.79999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E34/'GEN-522 Gen'!E34,0)","v":100.79999999999987},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F34/'GEN-522 Gen'!F34,0)","v":100.79999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G34/'GEN-522 Gen'!G34,0)","v":100.79999999999998},{"$f":"+IF('GEN-522 Gen'!H34>0,'GEN-522 Cos_Gen'!H34/'GEN-522 Gen'!H34,0)","v":100.79999999999995}]
[{"$f":"+'GEN-522 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B35/'GEN-522 Gen'!B35,0)","v":89.500000000000085},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C35/'GEN-522 Gen'!C35,0)","v":89.499999999999915},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D35/'GEN-522 Gen'!D35,0)","v":89.499999999999957},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E35/'GEN-522 Gen'!E35,0)","v":89.5},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F35/'GEN-522 Gen'!F35,0)","v":89.500000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G35/'GEN-522 Gen'!G35,0)","v":89.500000000000014},{"$f":"+IF('GEN-522 Gen'!H35>0,'GEN-522 Cos_Gen'!H35/'GEN-522 Gen'!H35,0)","v":89.499999999999986}]
[{"$f":"+'GEN-522 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B36/'GEN-522 Gen'!B36,0)","v":63.300000000000018},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C36/'GEN-522 Gen'!C36,0)","v":63.299999999999905},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D36/'GEN-522 Gen'!D36,0)","v":63.299999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E36/'GEN-522 Gen'!E36,0)","v":63.29999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F36/'GEN-522 Gen'!F36,0)","v":63.300000000000033},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G36/'GEN-522 Gen'!G36,0)","v":63.299952808630373},{"$f":"+IF('GEN-522 Gen'!H36>0,'GEN-522 Cos_Gen'!H36/'GEN-522 Gen'!H36,0)","v":63.299991884493551}]
[{"$f":"+'GEN-522 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B37/'GEN-522 Gen'!B37,0)","v":99.399999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C37/'GEN-522 Gen'!C37,0)","v":99.04998928936574},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D37/'GEN-522 Gen'!D37,0)","v":98.690000000000012},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E37/'GEN-522 Gen'!E37,0)","v":98.689982332225313},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F37/'GEN-522 Gen'!F37,0)","v":98.68998731102981},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G37/'GEN-522 Gen'!G37,0)","v":98.740000000000023},{"$f":"+IF('GEN-522 Gen'!H37>0,'GEN-522 Cos_Gen'!H37/'GEN-522 Gen'!H37,0)","v":98.843055836322364}]
[{"$f":"+'GEN-522 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B38/'GEN-522 Gen'!B38,0)","v":102.53999275295403},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C38/'GEN-522 Gen'!C38,0)","v":102.1699999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D38/'GEN-522 Gen'!D38,0)","v":101.79999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E38/'GEN-522 Gen'!E38,0)","v":101.80000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F38/'GEN-522 Gen'!F38,0)","v":101.80000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G38/'GEN-522 Gen'!G38,0)","v":101.86},{"$f":"+IF('GEN-522 Gen'!H38>0,'GEN-522 Cos_Gen'!H38/'GEN-522 Gen'!H38,0)","v":101.97362608280868}]
[{"$f":"+'GEN-522 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B39/'GEN-522 Gen'!B39,0)","v":113.01000349026613},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C39/'GEN-522 Gen'!C39,0)","v":112.59999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D39/'GEN-522 Gen'!D39,0)","v":112.18995372407838},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E39/'GEN-522 Gen'!E39,0)","v":112.18999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F39/'GEN-522 Gen'!F39,0)","v":112.18999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G39/'GEN-522 Gen'!G39,0)","v":112.24999999999996},{"$f":"+IF('GEN-522 Gen'!H39>0,'GEN-522 Cos_Gen'!H39/'GEN-522 Gen'!H39,0)","v":112.3664403641481}]
[{"$f":"+'GEN-522 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B40/'GEN-522 Gen'!B40,0)","v":115.09999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C40/'GEN-522 Gen'!C40,0)","v":114.6799625556334},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D40/'GEN-522 Gen'!D40,0)","v":114.27000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E40/'GEN-522 Gen'!E40,0)","v":114.2699999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F40/'GEN-522 Gen'!F40,0)","v":114.27000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G40/'GEN-522 Gen'!G40,0)","v":114.3300000000001},{"$f":"+IF('GEN-522 Gen'!H40>0,'GEN-522 Cos_Gen'!H40/'GEN-522 Gen'!H40,0)","v":114.4664295612435}]
[{"$f":"+'GEN-522 Pot'!A41","v":"AES No. 122-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B41/'GEN-522 Gen'!B41,0)","v":87.799999962082964},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C41/'GEN-522 Gen'!C41,0)","v":87.79999938781522},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D41/'GEN-522 Gen'!D41,0)","v":87.799999323753099},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E41/'GEN-522 Gen'!E41,0)","v":87.799999317867943},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F41/'GEN-522 Gen'!F41,0)","v":87.799999993785661},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G41/'GEN-522 Gen'!G41,0)","v":87.800000033174868},{"$f":"+IF('GEN-522 Gen'!H41>0,'GEN-522 Cos_Gen'!H41/'GEN-522 Gen'!H41,0)","v":87.799999670239842}]
[{"$f":"+'GEN-522 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B42/'GEN-522 Gen'!B42,0)","v":100.00000000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C42/'GEN-522 Gen'!C42,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D42/'GEN-522 Gen'!D42,0)","v":99.999999999999943},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E42/'GEN-522 Gen'!E42,0)","v":100.00000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F42/'GEN-522 Gen'!F42,0)","v":100.00000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G42/'GEN-522 Gen'!G42,0)","v":100.00000000000009},{"$f":"+IF('GEN-522 Gen'!H42>0,'GEN-522 Cos_Gen'!H42/'GEN-522 Gen'!H42,0)","v":100.00000000000003}]
[{"$f":"+'GEN-522 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B43/'GEN-522 Gen'!B43,0)","v":99.999984104332995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C43/'GEN-522 Gen'!C43,0)","v":99.999990772797503},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D43/'GEN-522 Gen'!D43,0)","v":100.0000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E43/'GEN-522 Gen'!E43,0)","v":100.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F43/'GEN-522 Gen'!F43,0)","v":100.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G43/'GEN-522 Gen'!G43,0)","v":100},{"$f":"+IF('GEN-522 Gen'!H43>0,'GEN-522 Cos_Gen'!H43/'GEN-522 Gen'!H43,0)","v":99.999995793148926}]
[{"$f":"+'GEN-522 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B44/'GEN-522 Gen'!B44,0)","v":103.50000000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C44/'GEN-522 Gen'!C44,0)","v":103.49999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D44/'GEN-522 Gen'!D44,0)","v":103.49984667961535},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E44/'GEN-522 Gen'!E44,0)","v":103.4998477571495},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F44/'GEN-522 Gen'!F44,0)","v":103.4998453552945},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G44/'GEN-522 Gen'!G44,0)","v":103.4998538165039},{"$f":"+IF('GEN-522 Gen'!H44>0,'GEN-522 Cos_Gen'!H44/'GEN-522 Gen'!H44,0)","v":103.49989944321375}]
[{"$f":"+'GEN-522 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B45/'GEN-522 Gen'!B45,0)","v":99.899993376447384},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C45/'GEN-522 Gen'!C45,0)","v":99.899999999999906},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D45/'GEN-522 Gen'!D45,0)","v":99.899999999999935},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E45/'GEN-522 Gen'!E45,0)","v":99.89999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F45/'GEN-522 Gen'!F45,0)","v":99.899999999999949},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G45/'GEN-522 Gen'!G45,0)","v":99.90000000000002},{"$f":"+IF('GEN-522 Gen'!H45>0,'GEN-522 Cos_Gen'!H45/'GEN-522 Gen'!H45,0)","v":99.899998863638785}]
[{"$f":"+'GEN-522 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B46/'GEN-522 Gen'!B46,0)","v":109.69999999999996},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C46/'GEN-522 Gen'!C46,0)","v":109.69999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D46/'GEN-522 Gen'!D46,0)","v":109.70000000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E46/'GEN-522 Gen'!E46,0)","v":109.70000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F46/'GEN-522 Gen'!F46,0)","v":109.69999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G46/'GEN-522 Gen'!G46,0)","v":109.70000000000003},{"$f":"+IF('GEN-522 Gen'!H46>0,'GEN-522 Cos_Gen'!H46/'GEN-522 Gen'!H46,0)","v":109.69999999999999}]
[{"$f":"+'GEN-522 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B47/'GEN-522 Gen'!B47,0)","v":119.99999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C47/'GEN-522 Gen'!C47,0)","v":120.00000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D47/'GEN-522 Gen'!D47,0)","v":120.00000000000011},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E47/'GEN-522 Gen'!E47,0)","v":120.00000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F47/'GEN-522 Gen'!F47,0)","v":119.99999999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G47/'GEN-522 Gen'!G47,0)","v":120.00000000000009},{"$f":"+IF('GEN-522 Gen'!H47>0,'GEN-522 Cos_Gen'!H47/'GEN-522 Gen'!H47,0)","v":120.00000000000003}]
[{"$f":"+'GEN-522 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B48/'GEN-522 Gen'!B48,0)","v":122.4140000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C48/'GEN-522 Gen'!C48,0)","v":122.04500000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D48/'GEN-522 Gen'!D48,0)","v":122.38299479517632},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E48/'GEN-522 Gen'!E48,0)","v":122.2209977339237},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F48/'GEN-522 Gen'!F48,0)","v":121.9380049409702},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G48/'GEN-522 Gen'!G48,0)","v":122.33200000000008},{"$f":"+IF('GEN-522 Gen'!H48>0,'GEN-522 Cos_Gen'!H48/'GEN-522 Gen'!H48,0)","v":122.19725861078342}]
[{"$f":"+'GEN-522 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B49/'GEN-522 Gen'!B49,0)","v":122.49999999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C49/'GEN-522 Gen'!C49,0)","v":122.50000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D49/'GEN-522 Gen'!D49,0)","v":122.50000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E49/'GEN-522 Gen'!E49,0)","v":122.49999999999987},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F49/'GEN-522 Gen'!F49,0)","v":122.5000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G49/'GEN-522 Gen'!G49,0)","v":122.5000000000001},{"$f":"+IF('GEN-522 Gen'!H49>0,'GEN-522 Cos_Gen'!H49/'GEN-522 Gen'!H49,0)","v":122.50000000000003}]
[{"$f":"+'GEN-522 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B50/'GEN-522 Gen'!B50,0)","v":130.30700218053278},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C50/'GEN-522 Gen'!C50,0)","v":129.70100179804743},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D50/'GEN-522 Gen'!D50,0)","v":129.87800000000013},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E50/'GEN-522 Gen'!E50,0)","v":129.83499999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F50/'GEN-522 Gen'!F50,0)","v":129.31800000000013},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G50/'GEN-522 Gen'!G50,0)","v":129.70100000000016},{"$f":"+IF('GEN-522 Gen'!H50>0,'GEN-522 Cos_Gen'!H50/'GEN-522 Gen'!H50,0)","v":129.77880851017224}]
[{"$f":"+'GEN-522 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B51/'GEN-522 Gen'!B51,0)","v":120.00000000000018},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C51/'GEN-522 Gen'!C51,0)","v":120.0000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D51/'GEN-522 Gen'!D51,0)","v":119.9999999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E51/'GEN-522 Gen'!E51,0)","v":119.99999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F51/'GEN-522 Gen'!F51,0)","v":119.99999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G51/'GEN-522 Gen'!G51,0)","v":120.00000000000003},{"$f":"+IF('GEN-522 Gen'!H51>0,'GEN-522 Cos_Gen'!H51/'GEN-522 Gen'!H51,0)","v":120}]
[{"$f":"+'GEN-522 Pot'!A52","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B52/'GEN-522 Gen'!B52,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C52/'GEN-522 Gen'!C52,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D52/'GEN-522 Gen'!D52,0)","v":136.00004944582383},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E52/'GEN-522 Gen'!E52,0)","v":136.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F52/'GEN-522 Gen'!F52,0)","v":135.99999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G52/'GEN-522 Gen'!G52,0)","v":136},{"$f":"+IF('GEN-522 Gen'!H52>0,'GEN-522 Cos_Gen'!H52/'GEN-522 Gen'!H52,0)","v":136.00000498854217}]
[{"$f":"+'GEN-522 Pot'!A53","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B53/'GEN-522 Gen'!B53,0)","v":140.00000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C53/'GEN-522 Gen'!C53,0)","v":140},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D53/'GEN-522 Gen'!D53,0)","v":140.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E53/'GEN-522 Gen'!E53,0)","v":140.00000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F53/'GEN-522 Gen'!F53,0)","v":140.00000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G53/'GEN-522 Gen'!G53,0)","v":140.00000000000014},{"$f":"+IF('GEN-522 Gen'!H53>0,'GEN-522 Cos_Gen'!H53/'GEN-522 Gen'!H53,0)","v":140.00000000000006}]
[{"$f":"+'GEN-522 Pot'!A54","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B54/'GEN-522 Gen'!B54,0)","v":127.50000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C54/'GEN-522 Gen'!C54,0)","v":127.49999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D54/'GEN-522 Gen'!D54,0)","v":127.5000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E54/'GEN-522 Gen'!E54,0)","v":127.50000000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F54/'GEN-522 Gen'!F54,0)","v":127.49999999999984},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G54/'GEN-522 Gen'!G54,0)","v":127.50000000000011},{"$f":"+IF('GEN-522 Gen'!H54>0,'GEN-522 Cos_Gen'!H54/'GEN-522 Gen'!H54,0)","v":127.50000000000006}]
[{"$f":"+'GEN-522 Pot'!A55","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B55/'GEN-522 Gen'!B55,0)","v":127.60002751679409},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C55/'GEN-522 Gen'!C55,0)","v":127.59999999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D55/'GEN-522 Gen'!D55,0)","v":127.60000000000012},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E55/'GEN-522 Gen'!E55,0)","v":127.60000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F55/'GEN-522 Gen'!F55,0)","v":127.60000000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G55/'GEN-522 Gen'!G55,0)","v":127.59999999999997},{"$f":"+IF('GEN-522 Gen'!H55>0,'GEN-522 Cos_Gen'!H55/'GEN-522 Gen'!H55,0)","v":127.60000463032246}]
[{"$f":"+'GEN-522 Pot'!A56","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B56/'GEN-522 Gen'!B56,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C56/'GEN-522 Gen'!C56,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D56/'GEN-522 Gen'!D56,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E56/'GEN-522 Gen'!E56,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F56/'GEN-522 Gen'!F56,0)","v":128},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G56/'GEN-522 Gen'!G56,0)","v":128},{"$f":"+IF('GEN-522 Gen'!H56>0,'GEN-522 Cos_Gen'!H56/'GEN-522 Gen'!H56,0)","v":128}]
[{"$f":"+'GEN-522 Pot'!A57","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B57/'GEN-522 Gen'!B57,0)","v":132.50000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C57/'GEN-522 Gen'!C57,0)","v":132.50000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D57/'GEN-522 Gen'!D57,0)","v":132.49999999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E57/'GEN-522 Gen'!E57,0)","v":132.49999999999991},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F57/'GEN-522 Gen'!F57,0)","v":132.49999999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G57/'GEN-522 Gen'!G57,0)","v":132.49999999999997},{"$f":"+IF('GEN-522 Gen'!H57>0,'GEN-522 Cos_Gen'!H57/'GEN-522 Gen'!H57,0)","v":132.5}]
[{"$f":"+'GEN-522 Pot'!A58","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B58/'GEN-522 Gen'!B58,0)","v":133.8480000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C58/'GEN-522 Gen'!C58,0)","v":133.99899999999997},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D58/'GEN-522 Gen'!D58,0)","v":134.02599165893653},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E58/'GEN-522 Gen'!E58,0)","v":133.87300419195898},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F58/'GEN-522 Gen'!F58,0)","v":133.51000436814374},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G58/'GEN-522 Gen'!G58,0)","v":133.87600000000009},{"$f":"+IF('GEN-522 Gen'!H58>0,'GEN-522 Cos_Gen'!H58/'GEN-522 Gen'!H58,0)","v":133.8469396246756}]
[{"$f":"+'GEN-522 Pot'!A59","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B59/'GEN-522 Gen'!B59,0)","v":133.84800000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C59/'GEN-522 Gen'!C59,0)","v":133.99899999999994},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D59/'GEN-522 Gen'!D59,0)","v":134.02599999999993},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E59/'GEN-522 Gen'!E59,0)","v":133.8730000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F59/'GEN-522 Gen'!F59,0)","v":133.51000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G59/'GEN-522 Gen'!G59,0)","v":133.87599999999995},{"$f":"+IF('GEN-522 Gen'!H59>0,'GEN-522 Cos_Gen'!H59/'GEN-522 Gen'!H59,0)","v":133.8469536380081}]
[{"$f":"+'GEN-522 Pot'!A60","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B60/'GEN-522 Gen'!B60,0)","v":134.91399999999985},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C60/'GEN-522 Gen'!C60,0)","v":134.5450000000001},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D60/'GEN-522 Gen'!D60,0)","v":134.88300000000007},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E60/'GEN-522 Gen'!E60,0)","v":134.72099999999989},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F60/'GEN-522 Gen'!F60,0)","v":134.43800000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G60/'GEN-522 Gen'!G60,0)","v":134.83200000000005},{"$f":"+IF('GEN-522 Gen'!H60>0,'GEN-522 Cos_Gen'!H60/'GEN-522 Gen'!H60,0)","v":134.705011670826}]
[{"$f":"+'GEN-522 Pot'!A61","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B61/'GEN-522 Gen'!B61,0)","v":134.34800000000013},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C61/'GEN-522 Gen'!C61,0)","v":134.49900000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D61/'GEN-522 Gen'!D61,0)","v":134.52600000000012},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E61/'GEN-522 Gen'!E61,0)","v":134.37299999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F61/'GEN-522 Gen'!F61,0)","v":134.01000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G61/'GEN-522 Gen'!G61,0)","v":134.376},{"$f":"+IF('GEN-522 Gen'!H61>0,'GEN-522 Cos_Gen'!H61/'GEN-522 Gen'!H61,0)","v":134.35571531202393}]
[{"$f":"+'GEN-522 Pot'!A62","v":" SIGSA, S.A. No. 137-12"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B62/'GEN-522 Gen'!B62,0)","v":399.19999989412207},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C62/'GEN-522 Gen'!C62,0)","v":357.50000023357785},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D62/'GEN-522 Gen'!D62,0)","v":361.40000049354063},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E62/'GEN-522 Gen'!E62,0)","v":364.00000056597378},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F62/'GEN-522 Gen'!F62,0)","v":369.00000141391104},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G62/'GEN-522 Gen'!G62,0)","v":315.70000034524367},{"$f":"+IF('GEN-522 Gen'!H62>0,'GEN-522 Cos_Gen'!H62/'GEN-522 Gen'!H62,0)","v":361.16754292992738}]
[{"$f":"+'GEN-522 Pot'!A63","v":"Panama Solar2 No. 10-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B63/'GEN-522 Gen'!B63,0)","v":88.411999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C63/'GEN-522 Gen'!C63,0)","v":88.435000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D63/'GEN-522 Gen'!D63,0)","v":87.921000000000006},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E63/'GEN-522 Gen'!E63,0)","v":88.093000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F63/'GEN-522 Gen'!F63,0)","v":87.55100000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G63/'GEN-522 Gen'!G63,0)","v":87.920999999999992},{"$f":"+IF('GEN-522 Gen'!H63>0,'GEN-522 Cos_Gen'!H63/'GEN-522 Gen'!H63,0)","v":88.053973706492897}]
[{"$f":"+'GEN-522 Pot'!A64","v":"Solpac Investment No. 11-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B64/'GEN-522 Gen'!B64,0)","v":106.73999999375731},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C64/'GEN-522 Gen'!C64,0)","v":106.38000001234508},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D64/'GEN-522 Gen'!D64,0)","v":106.02000003871474},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E64/'GEN-522 Gen'!E64,0)","v":106.02000002753473},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F64/'GEN-522 Gen'!F64,0)","v":106.02000002721974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G64/'GEN-522 Gen'!G64,0)","v":106.07999998936383},{"$f":"+IF('GEN-522 Gen'!H64>0,'GEN-522 Cos_Gen'!H64/'GEN-522 Gen'!H64,0)","v":106.22594634873366}]
[{"$f":"+'GEN-522 Pot'!A65","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B65/'GEN-522 Gen'!B65,0)","v":61.400000280081656},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C65/'GEN-522 Gen'!C65,0)","v":74.989999864513877},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D65/'GEN-522 Gen'!D65,0)","v":68.510000000000048},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E65/'GEN-522 Gen'!E65,0)","v":50.010000000000026},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F65/'GEN-522 Gen'!F65,0)","v":47.19},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G65/'GEN-522 Gen'!G65,0)","v":49.590000538790584},{"$f":"+IF('GEN-522 Gen'!H65>0,'GEN-522 Cos_Gen'!H65/'GEN-522 Gen'!H65,0)","v":58.667526198381545}]
[{"$f":"+'GEN-522 Pot'!A66","v":"AES PANAMÁ, S.R.L No. 23-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B66/'GEN-522 Gen'!B66,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C66/'GEN-522 Gen'!C66,0)","v":69.989999999999753},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D66/'GEN-522 Gen'!D66,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E66/'GEN-522 Gen'!E66,0)","v":69.989999999999981},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F66/'GEN-522 Gen'!F66,0)","v":69.989999999999753},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G66/'GEN-522 Gen'!G66,0)","v":69.989999999999938},{"$f":"+IF('GEN-522 Gen'!H66>0,'GEN-522 Cos_Gen'!H66/'GEN-522 Gen'!H66,0)","v":69.989999999999867}]
[{"$f":"+'GEN-522 Pot'!A67","v":"BAHÍA LAS MINAS CORP No. 24-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B67/'GEN-522 Gen'!B67,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C67/'GEN-522 Gen'!C67,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D67/'GEN-522 Gen'!D67,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E67/'GEN-522 Gen'!E67,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F67/'GEN-522 Gen'!F67,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G67/'GEN-522 Gen'!G67,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H67>0,'GEN-522 Cos_Gen'!H67/'GEN-522 Gen'!H67,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A68","v":"ELECTRON INVESTMENT, S.A. No. 26-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B68/'GEN-522 Gen'!B68,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C68/'GEN-522 Gen'!C68,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D68/'GEN-522 Gen'!D68,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E68/'GEN-522 Gen'!E68,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F68/'GEN-522 Gen'!F68,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G68/'GEN-522 Gen'!G68,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H68>0,'GEN-522 Cos_Gen'!H68/'GEN-522 Gen'!H68,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A69","v":"ENEL FORTUNA, S.A. No. 27-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B69/'GEN-522 Gen'!B69,0)","v":69.160999999999916},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C69/'GEN-522 Gen'!C69,0)","v":69.556999999999903},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D69/'GEN-522 Gen'!D69,0)","v":66.131999999999906},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E69/'GEN-522 Gen'!E69,0)","v":63.249996980644035},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F69/'GEN-522 Gen'!F69,0)","v":66.999999999999815},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G69/'GEN-522 Gen'!G69,0)","v":68.097999999999942},{"$f":"+IF('GEN-522 Gen'!H69>0,'GEN-522 Cos_Gen'!H69/'GEN-522 Gen'!H69,0)","v":67.852146503514604}]
[{"$f":"+'GEN-522 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 28-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B70/'GEN-522 Gen'!B70,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C70/'GEN-522 Gen'!C70,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D70/'GEN-522 Gen'!D70,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E70/'GEN-522 Gen'!E70,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F70/'GEN-522 Gen'!F70,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G70/'GEN-522 Gen'!G70,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H70>0,'GEN-522 Cos_Gen'!H70/'GEN-522 Gen'!H70,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A71","v":"FOUNTAIN HYDRO POWER CORP No. 29-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B71/'GEN-522 Gen'!B71,0)","v":71.907000000000053},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C71/'GEN-522 Gen'!C71,0)","v":71.300999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D71/'GEN-522 Gen'!D71,0)","v":71.477999999999923},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E71/'GEN-522 Gen'!E71,0)","v":71.434994831755844},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F71/'GEN-522 Gen'!F71,0)","v":72.917999999999978},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G71/'GEN-522 Gen'!G71,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H71>0,'GEN-522 Cos_Gen'!H71/'GEN-522 Gen'!H71,0)","v":71.801766053526961}]
[{"$f":"+'GEN-522 Pot'!A72","v":"FOUNTAIN HYDRO POWER CORP No. 30-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B72/'GEN-522 Gen'!B72,0)","v":0},{"$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":"GENERADORA PEDREGALITO, S.A. No. 31-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B73/'GEN-522 Gen'!B73,0)","v":0},{"$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":65.87299999999999},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F73/'GEN-522 Gen'!F73,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G73/'GEN-522 Gen'!G73,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H73>0,'GEN-522 Cos_Gen'!H73/'GEN-522 Gen'!H73,0)","v":65.87299999999999}]
[{"$f":"+'GEN-522 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 32-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B74/'GEN-522 Gen'!B74,0)","v":0},{"$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 ISTMO, S.A. No. 33-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B75/'GEN-522 Gen'!B75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C75/'GEN-522 Gen'!C75,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D75/'GEN-522 Gen'!D75,0)","v":67.026000192067613},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E75/'GEN-522 Gen'!E75,0)","v":66.872999999999749},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F75/'GEN-522 Gen'!F75,0)","v":66.509999999999494},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G75/'GEN-522 Gen'!G75,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H75>0,'GEN-522 Cos_Gen'!H75/'GEN-522 Gen'!H75,0)","v":66.690832935118294}]
[{"$f":"+'GEN-522 Pot'!A76","v":"HIDRO PANAMÁ, S.A. No. 34-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B76/'GEN-522 Gen'!B76,0)","v":73.770018875849686},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C76/'GEN-522 Gen'!C76,0)","v":74.050028739473547},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D76/'GEN-522 Gen'!D76,0)","v":69.109999999999985},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E76/'GEN-522 Gen'!E76,0)","v":77.940000000000012},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F76/'GEN-522 Gen'!F76,0)","v":79.279999999999944},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G76/'GEN-522 Gen'!G76,0)","v":79.759999999999991},{"$f":"+IF('GEN-522 Gen'!H76>0,'GEN-522 Cos_Gen'!H76/'GEN-522 Gen'!H76,0)","v":75.480233640689292}]
[{"$f":"+'GEN-522 Pot'!A77","v":"HYDRO CAISÁN, S.A. No. 36-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B77/'GEN-522 Gen'!B77,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C77/'GEN-522 Gen'!C77,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D77/'GEN-522 Gen'!D77,0)","v":71.025999999999982},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E77/'GEN-522 Gen'!E77,0)","v":65.872999999999976},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F77/'GEN-522 Gen'!F77,0)","v":70.50999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G77/'GEN-522 Gen'!G77,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H77>0,'GEN-522 Cos_Gen'!H77/'GEN-522 Gen'!H77,0)","v":67.987161327023344}]
[{"$f":"+'GEN-522 Pot'!A78","v":"ISTMUS HYDRO POWER S.DE R.L. No. 38-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B78/'GEN-522 Gen'!B78,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C78/'GEN-522 Gen'!C78,0)","v":68.340000000000117},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D78/'GEN-522 Gen'!D78,0)","v":69.67},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E78/'GEN-522 Gen'!E78,0)","v":68.199999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F78/'GEN-522 Gen'!F78,0)","v":63.910000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G78/'GEN-522 Gen'!G78,0)","v":69.59},{"$f":"+IF('GEN-522 Gen'!H78>0,'GEN-522 Cos_Gen'!H78/'GEN-522 Gen'!H78,0)","v":67.975728231186679}]
[{"$f":"+'GEN-522 Pot'!A79","v":"LAS PERLAS SUR, S.DE R.L. No. 39-20"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B79/'GEN-522 Gen'!B79,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C79/'GEN-522 Gen'!C79,0)","v":68.340000000000117},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D79/'GEN-522 Gen'!D79,0)","v":69.67},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E79/'GEN-522 Gen'!E79,0)","v":68.199999999999974},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F79/'GEN-522 Gen'!F79,0)","v":63.910000000000004},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G79/'GEN-522 Gen'!G79,0)","v":69.59},{"$f":"+IF('GEN-522 Gen'!H79>0,'GEN-522 Cos_Gen'!H79/'GEN-522 Gen'!H79,0)","v":67.975728231186679}]
[{"$f":"+'GEN-522 Pot'!A80","v":"CALDERA ENERGY CORP. No. 34-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B80/'GEN-522 Gen'!B80,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C80/'GEN-522 Gen'!C80,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D80/'GEN-522 Gen'!D80,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E80/'GEN-522 Gen'!E80,0)","v":65.920999999999978},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F80/'GEN-522 Gen'!F80,0)","v":67.137999999999977},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G80/'GEN-522 Gen'!G80,0)","v":67.532000000000053},{"$f":"+IF('GEN-522 Gen'!H80>0,'GEN-522 Cos_Gen'!H80/'GEN-522 Gen'!H80,0)","v":66.855937648758413}]
[{"$f":"+'GEN-522 Pot'!A81","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B81/'GEN-522 Gen'!B81,0)","v":0},{"$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":67.049999999999969},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F81/'GEN-522 Gen'!F81,0)","v":68.629999999999981},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G81/'GEN-522 Gen'!G81,0)","v":68.630000000000052},{"$f":"+IF('GEN-522 Gen'!H81>0,'GEN-522 Cos_Gen'!H81/'GEN-522 Gen'!H81,0)","v":67.770523893609848}]
[{"$f":"+'GEN-522 Pot'!A82","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B82/'GEN-522 Gen'!B82,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C82/'GEN-522 Gen'!C82,0)","v":66.067000000000093},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D82/'GEN-522 Gen'!D82,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E82/'GEN-522 Gen'!E82,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F82/'GEN-522 Gen'!F82,0)","v":65.979999999999961},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G82/'GEN-522 Gen'!G82,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H82>0,'GEN-522 Cos_Gen'!H82/'GEN-522 Gen'!H82,0)","v":66.044625900273502}]
[{"$f":"+'GEN-522 Pot'!A83","v":"FOUNTAIN HYDRO POWER CORP No. 37-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B83/'GEN-522 Gen'!B83,0)","v":68.406986051710376},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C83/'GEN-522 Gen'!C83,0)","v":67.801000000000002},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D83/'GEN-522 Gen'!D83,0)","v":67.977999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E83/'GEN-522 Gen'!E83,0)","v":67.934999999999988},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F83/'GEN-522 Gen'!F83,0)","v":67.417999999999992},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G83/'GEN-522 Gen'!G83,0)","v":67.800999999999931},{"$f":"+IF('GEN-522 Gen'!H83>0,'GEN-522 Cos_Gen'!H83/'GEN-522 Gen'!H83,0)","v":67.831530341035062}]
[{"$f":"+'GEN-522 Pot'!A84","v":"GENERADORA DEL ISTMO, S.A. No. 38-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B84/'GEN-522 Gen'!B84,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C84/'GEN-522 Gen'!C84,0)","v":64.629000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D84/'GEN-522 Gen'!D84,0)","v":64.655999999999977},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E84/'GEN-522 Gen'!E84,0)","v":64.503000000000029},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F84/'GEN-522 Gen'!F84,0)","v":64.140000000000015},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G84/'GEN-522 Gen'!G84,0)","v":64.506000000000057},{"$f":"+IF('GEN-522 Gen'!H84>0,'GEN-522 Cos_Gen'!H84/'GEN-522 Gen'!H84,0)","v":64.501985792056274}]
[{"$f":"+'GEN-522 Pot'!A85","v":"GENERADORA PEDREGALITO, S.A. No. 39-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B85/'GEN-522 Gen'!B85,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C85/'GEN-522 Gen'!C85,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D85/'GEN-522 Gen'!D85,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E85/'GEN-522 Gen'!E85,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F85/'GEN-522 Gen'!F85,0)","v":66.01000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G85/'GEN-522 Gen'!G85,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H85>0,'GEN-522 Cos_Gen'!H85/'GEN-522 Gen'!H85,0)","v":66.01000000000009}]
[{"$f":"+'GEN-522 Pot'!A86","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B86/'GEN-522 Gen'!B86,0)","v":69.000000000000057},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C86/'GEN-522 Gen'!C86,0)","v":69.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D86/'GEN-522 Gen'!D86,0)","v":68.999940210611769},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E86/'GEN-522 Gen'!E86,0)","v":68.999959559905008},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F86/'GEN-522 Gen'!F86,0)","v":69.00003678848104},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G86/'GEN-522 Gen'!G86,0)","v":68.999999999999943},{"$f":"+IF('GEN-522 Gen'!H86>0,'GEN-522 Cos_Gen'!H86/'GEN-522 Gen'!H86,0)","v":68.999984811096155}]
[{"$f":"+'GEN-522 Pot'!A87","v":"HYDRO CAISÁN, S.A. No. 41-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B87/'GEN-522 Gen'!B87,0)","v":69.848000000000013},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C87/'GEN-522 Gen'!C87,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D87/'GEN-522 Gen'!D87,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E87/'GEN-522 Gen'!E87,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F87/'GEN-522 Gen'!F87,0)","v":66.010000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G87/'GEN-522 Gen'!G87,0)","v":69.375994519393444},{"$f":"+IF('GEN-522 Gen'!H87>0,'GEN-522 Cos_Gen'!H87/'GEN-522 Gen'!H87,0)","v":68.078578005071009}]
[{"$f":"+'GEN-522 Pot'!A88","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B88/'GEN-522 Gen'!B88,0)","v":69.999964989793156},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C88/'GEN-522 Gen'!C88,0)","v":70.000006774304509},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D88/'GEN-522 Gen'!D88,0)","v":70.000000000000014},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E88/'GEN-522 Gen'!E88,0)","v":70.000000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F88/'GEN-522 Gen'!F88,0)","v":70.000000000000043},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G88/'GEN-522 Gen'!G88,0)","v":70.000000000000057},{"$f":"+IF('GEN-522 Gen'!H88>0,'GEN-522 Cos_Gen'!H88/'GEN-522 Gen'!H88,0)","v":69.999998748869331}]
[{"$f":"+'GEN-522 Pot'!A89","v":"IDEAL PANAMÁ, S.A. No. 43-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B89/'GEN-522 Gen'!B89,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C89/'GEN-522 Gen'!C89,0)","v":68.839999999999947},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D89/'GEN-522 Gen'!D89,0)","v":62.720000000000027},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E89/'GEN-522 Gen'!E89,0)","v":62.539999999999985},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F89/'GEN-522 Gen'!F89,0)","v":63.169999999999966},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G89/'GEN-522 Gen'!G89,0)","v":69.580000000000013},{"$f":"+IF('GEN-522 Gen'!H89>0,'GEN-522 Cos_Gen'!H89/'GEN-522 Gen'!H89,0)","v":64.003400002990219}]
[{"$f":"+'GEN-522 Pot'!A90","v":"ISTMUS HYDRO POWER S.DE R.L. No. 44-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B90/'GEN-522 Gen'!B90,0)","v":62.420000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C90/'GEN-522 Gen'!C90,0)","v":62.41999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D90/'GEN-522 Gen'!D90,0)","v":62.419999999999938},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E90/'GEN-522 Gen'!E90,0)","v":62.41999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F90/'GEN-522 Gen'!F90,0)","v":62.419999999999902},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G90/'GEN-522 Gen'!G90,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H90>0,'GEN-522 Cos_Gen'!H90/'GEN-522 Gen'!H90,0)","v":62.419999999999959}]
[{"$f":"+'GEN-522 Pot'!A91","v":"LAS PERLAS NORTE, S.DE R.L. No. 45-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B91/'GEN-522 Gen'!B91,0)","v":62.420000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C91/'GEN-522 Gen'!C91,0)","v":62.41999999999998},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D91/'GEN-522 Gen'!D91,0)","v":62.419999999999938},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E91/'GEN-522 Gen'!E91,0)","v":62.42},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F91/'GEN-522 Gen'!F91,0)","v":62.420000000000059},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G91/'GEN-522 Gen'!G91,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H91>0,'GEN-522 Cos_Gen'!H91/'GEN-522 Gen'!H91,0)","v":62.419999999999995}]
[{"$f":"+'GEN-522 Pot'!A92","v":"LAS PERLAS SUR, S.DE R.L. No. 46-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B92/'GEN-522 Gen'!B92,0)","v":62.419999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C92/'GEN-522 Gen'!C92,0)","v":62.420000000000037},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D92/'GEN-522 Gen'!D92,0)","v":62.41998763854393},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E92/'GEN-522 Gen'!E92,0)","v":62.42},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F92/'GEN-522 Gen'!F92,0)","v":62.420000000000059},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G92/'GEN-522 Gen'!G92,0)","v":62.419999999999973},{"$f":"+IF('GEN-522 Gen'!H92>0,'GEN-522 Cos_Gen'!H92/'GEN-522 Gen'!H92,0)","v":62.419997155702085}]
[{"$f":"+'GEN-522 Pot'!A93","v":"CALDERA ENERGY CORP. No. 48-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B93/'GEN-522 Gen'!B93,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C93/'GEN-522 Gen'!C93,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D93/'GEN-522 Gen'!D93,0)","v":62.382999999999669},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E93/'GEN-522 Gen'!E93,0)","v":61.120999999999945},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F93/'GEN-522 Gen'!F93,0)","v":61.937999999999711},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G93/'GEN-522 Gen'!G93,0)","v":62.331999999999525},{"$f":"+IF('GEN-522 Gen'!H93>0,'GEN-522 Cos_Gen'!H93/'GEN-522 Gen'!H93,0)","v":61.883106630894353}]
[{"$f":"+'GEN-522 Pot'!A94","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B94/'GEN-522 Gen'!B94,0)","v":63.100018203102643},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C94/'GEN-522 Gen'!C94,0)","v":63.100013264399642},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D94/'GEN-522 Gen'!D94,0)","v":63.0999929435091},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E94/'GEN-522 Gen'!E94,0)","v":63.099993648413879},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F94/'GEN-522 Gen'!F94,0)","v":63.099989310458071},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G94/'GEN-522 Gen'!G94,0)","v":63.099999999999945},{"$f":"+IF('GEN-522 Gen'!H94>0,'GEN-522 Cos_Gen'!H94/'GEN-522 Gen'!H94,0)","v":63.099998201463308}]
[{"$f":"+'GEN-522 Pot'!A95","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B95/'GEN-522 Gen'!B95,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C95/'GEN-522 Gen'!C95,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D95/'GEN-522 Gen'!D95,0)","v":63.159999999999812},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E95/'GEN-522 Gen'!E95,0)","v":62.000000000000036},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F95/'GEN-522 Gen'!F95,0)","v":63.15999999999984},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G95/'GEN-522 Gen'!G95,0)","v":63.159999999999897},{"$f":"+IF('GEN-522 Gen'!H95>0,'GEN-522 Cos_Gen'!H95/'GEN-522 Gen'!H95,0)","v":62.972852025442727}]
[{"$f":"+'GEN-522 Pot'!A96","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B96/'GEN-522 Gen'!B96,0)","v":64.000022740200961},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C96/'GEN-522 Gen'!C96,0)","v":63.999984121987737},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D96/'GEN-522 Gen'!D96,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E96/'GEN-522 Gen'!E96,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F96/'GEN-522 Gen'!F96,0)","v":64},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G96/'GEN-522 Gen'!G96,0)","v":64.000000000000014},{"$f":"+IF('GEN-522 Gen'!H96>0,'GEN-522 Cos_Gen'!H96/'GEN-522 Gen'!H96,0)","v":64.000001019143738}]
[{"$f":"+'GEN-522 Pot'!A97","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B97/'GEN-522 Gen'!B97,0)","v":58.999999999999844},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C97/'GEN-522 Gen'!C97,0)","v":58.999999999999744},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D97/'GEN-522 Gen'!D97,0)","v":59.000000000000163},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E97/'GEN-522 Gen'!E97,0)","v":59.000000000000092},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F97/'GEN-522 Gen'!F97,0)","v":58.99999999999968},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G97/'GEN-522 Gen'!G97,0)","v":58.999999999999865},{"$f":"+IF('GEN-522 Gen'!H97>0,'GEN-522 Cos_Gen'!H97/'GEN-522 Gen'!H97,0)","v":58.999999999999936}]
[{"$f":"+'GEN-522 Pot'!A98","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B98/'GEN-522 Gen'!B98,0)","v":62.620000000000005},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C98/'GEN-522 Gen'!C98,0)","v":62.619999999999727},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D98/'GEN-522 Gen'!D98,0)","v":62.619999999999941},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E98/'GEN-522 Gen'!E98,0)","v":62.619999999999955},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F98/'GEN-522 Gen'!F98,0)","v":62.619999999999976},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G98/'GEN-522 Gen'!G98,0)","v":62.62},{"$f":"+IF('GEN-522 Gen'!H98>0,'GEN-522 Cos_Gen'!H98/'GEN-522 Gen'!H98,0)","v":62.619999999999933}]
[{"$f":"+'GEN-522 Pot'!A99","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 55-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B99/'GEN-522 Gen'!B99,0)","v":61.610000000000028},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C99/'GEN-522 Gen'!C99,0)","v":61.610000000000049},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D99/'GEN-522 Gen'!D99,0)","v":61.610000000000085},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E99/'GEN-522 Gen'!E99,0)","v":61.60999999999995},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F99/'GEN-522 Gen'!F99,0)","v":61.609999999999928},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G99/'GEN-522 Gen'!G99,0)","v":61.610000000000049},{"$f":"+IF('GEN-522 Gen'!H99>0,'GEN-522 Cos_Gen'!H99/'GEN-522 Gen'!H99,0)","v":61.610000000000021}]
[{"$f":"+'GEN-522 Pot'!A100","v":"SALTOS DEL FRANCOLÍ, S.A. No. 56-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B100/'GEN-522 Gen'!B100,0)","v":63.100000000000065},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C100/'GEN-522 Gen'!C100,0)","v":63.100000000000009},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D100/'GEN-522 Gen'!D100,0)","v":63.09999999999981},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E100/'GEN-522 Gen'!E100,0)","v":63.10000000000003},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F100/'GEN-522 Gen'!F100,0)","v":63.100000000000165},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G100/'GEN-522 Gen'!G100,0)","v":63.099999999999952},{"$f":"+IF('GEN-522 Gen'!H100>0,'GEN-522 Cos_Gen'!H100/'GEN-522 Gen'!H100,0)","v":63.099999999999994}]
[{"$f":"+'GEN-522 Pot'!A101","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B101/'GEN-522 Gen'!B101,0)","v":0},{"$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":"CELSIA CENTROAMÉRICA, S.A. No. 58-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B102/'GEN-522 Gen'!B102,0)","v":0},{"$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":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B103/'GEN-522 Gen'!B103,0)","v":0},{"$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},{"$f":"+IF('GEN-522 Gen'!H103>0,'GEN-522 Cos_Gen'!H103/'GEN-522 Gen'!H103,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A104","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B104/'GEN-522 Gen'!B104,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C104/'GEN-522 Gen'!C104,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D104/'GEN-522 Gen'!D104,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E104/'GEN-522 Gen'!E104,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F104/'GEN-522 Gen'!F104,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G104/'GEN-522 Gen'!G104,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H104>0,'GEN-522 Cos_Gen'!H104/'GEN-522 Gen'!H104,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A105","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B105/'GEN-522 Gen'!B105,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C105/'GEN-522 Gen'!C105,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D105/'GEN-522 Gen'!D105,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E105/'GEN-522 Gen'!E105,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F105/'GEN-522 Gen'!F105,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G105/'GEN-522 Gen'!G105,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H105>0,'GEN-522 Cos_Gen'!H105/'GEN-522 Gen'!H105,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A106","v":"SPARKLE POWER, S.A. No. 62-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B106/'GEN-522 Gen'!B106,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C106/'GEN-522 Gen'!C106,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D106/'GEN-522 Gen'!D106,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E106/'GEN-522 Gen'!E106,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F106/'GEN-522 Gen'!F106,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G106/'GEN-522 Gen'!G106,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H106>0,'GEN-522 Cos_Gen'!H106/'GEN-522 Gen'!H106,0)","v":0}]
[{"$f":"+'GEN-522 Pot'!A107","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+IFERROR('GEN-522 Cos_Gen'!B107/'GEN-522 Gen'!B107,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!C107/'GEN-522 Gen'!C107,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!D107/'GEN-522 Gen'!D107,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!E107/'GEN-522 Gen'!E107,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!F107/'GEN-522 Gen'!F107,0)","v":0},{"$f":"+IFERROR('GEN-522 Cos_Gen'!G107/'GEN-522 Gen'!G107,0)","v":0},{"$f":"+IF('GEN-522 Gen'!H107>0,'GEN-522 Cos_Gen'!H107/'GEN-522 Gen'!H107,0)","v":0}]

{"sheet":"GEN-522 Cos_Gen","index":25,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Compra Mensual de Energía para atender Clientes Regulados  (B/.) "]
[null,"COMPRA DE ENERGIA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta"]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":7255606.6877280213},7811756.6418897472,6848832.1048180247,8106177.2584593166,7591456.2240357567,8049371.6325378129,{"$f":"+SUM(B8:G8)","v":45663200.549468674}]
["Generación Propia",null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A10","v":0},null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A11","v":0},null,null,null,null,null,null,0]
[{"$f":"+'GEN-522 Pot'!A12","v":0},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",{"$f":"+SUM(B16:B22)-B23+B24","v":7255606.6877280213},7811756.6418897472,6848832.1048180247,8106177.2584593166,7591456.2240357567,8049371.6325378129,45663200.549468674]
[{"$f":"+'GEN-522 Cos_Gen_P'!A16","v":"Mercado Ocasional"},{"$f":"+'GEN-522 Cos_Gen_P'!B16+'GEN-522 Cos_Gen_FP'!B16","v":1966588.3024200001},{"$f":"+'GEN-522 Cos_Gen_P'!C16+'GEN-522 Cos_Gen_FP'!C16","v":1510551.51361},{"$f":"+'GEN-522 Cos_Gen_P'!D16+'GEN-522 Cos_Gen_FP'!D16","v":750060.33410999994},{"$f":"+'GEN-522 Cos_Gen_P'!E16+'GEN-522 Cos_Gen_FP'!E16","v":1765428.16347},{"$f":"+'GEN-522 Cos_Gen_P'!F16+'GEN-522 Cos_Gen_FP'!F16","v":1808832.9609699999},{"$f":"+'GEN-522 Cos_Gen_P'!G16+'GEN-522 Cos_Gen_FP'!G16","v":2042438.53984},9843899.8144199997]
[{"$f":"+'GEN-522 Cos_Gen_P'!A17","v":"Servicios Auxiliares de Corto Plazo"},{"$f":"+'GEN-522 Cos_Gen_P'!B17+'GEN-522 Cos_Gen_FP'!B17","v":49305.7},{"$f":"+'GEN-522 Cos_Gen_P'!C17+'GEN-522 Cos_Gen_FP'!C17","v":50513.65},{"$f":"+'GEN-522 Cos_Gen_P'!D17+'GEN-522 Cos_Gen_FP'!D17","v":25720.19},{"$f":"+'GEN-522 Cos_Gen_P'!E17+'GEN-522 Cos_Gen_FP'!E17","v":69807.17},{"$f":"+'GEN-522 Cos_Gen_P'!F17+'GEN-522 Cos_Gen_FP'!F17","v":68554.73},{"$f":"+'GEN-522 Cos_Gen_P'!G17+'GEN-522 Cos_Gen_FP'!G17","v":79812.3},343713.74]
[{"$f":"+'GEN-522 Cos_Gen_P'!A18","v":"Generación Obligada "},{"$f":"+'GEN-522 Cos_Gen_P'!B18+'GEN-522 Cos_Gen_FP'!B18","v":33111.17},{"$f":"+'GEN-522 Cos_Gen_P'!C18+'GEN-522 Cos_Gen_FP'!C18","v":23155.93},{"$f":"+'GEN-522 Cos_Gen_P'!D18+'GEN-522 Cos_Gen_FP'!D18","v":22760.064956999999},{"$f":"+'GEN-522 Cos_Gen_P'!E18+'GEN-522 Cos_Gen_FP'!E18","v":35380.79},{"$f":"+'GEN-522 Cos_Gen_P'!F18+'GEN-522 Cos_Gen_FP'!F18","v":16868.439999999999},{"$f":"+'GEN-522 Cos_Gen_P'!G18+'GEN-522 Cos_Gen_FP'!G18","v":15099.86},146376.25495700003]
[{"$f":"+'GEN-522 Cos_Gen_P'!A19","v":"Costos relacionados con el Mercado Regional"},{"$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"},{"$f":"+'GEN-522 Cos_Gen_P'!B20+'GEN-522 Cos_Gen_FP'!B20","v":58641.33},{"$f":"+'GEN-522 Cos_Gen_P'!C20+'GEN-522 Cos_Gen_FP'!C20","v":74469.719999999972},{"$f":"+'GEN-522 Cos_Gen_P'!D20+'GEN-522 Cos_Gen_FP'!D20","v":40437.609999999979},{"$f":"+'GEN-522 Cos_Gen_P'!E20+'GEN-522 Cos_Gen_FP'!E20","v":235655.12},{"$f":"+'GEN-522 Cos_Gen_P'!F20+'GEN-522 Cos_Gen_FP'!F20","v":31358.60999999999},{"$f":"+'GEN-522 Cos_Gen_P'!G20+'GEN-522 Cos_Gen_FP'!G20","v":164450.87000000002},605013.26]
[{"$f":"+'GEN-522 Cos_Gen_P'!A21","v":"Costos de Fianzas"},{"$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":11437.86},11437.86]
[{"$f":"+'GEN-522 Cos_Gen_P'!A23","v":"Menos - Transacciones Esporádicas (CUSPT)"},{"$f":"+'GEN-522 Cos_Gen_P'!B23+'GEN-522 Cos_Gen_FP'!B23","v":2046.9299999999998},{"$f":"+'GEN-522 Cos_Gen_P'!C23+'GEN-522 Cos_Gen_FP'!C23","v":3618.76},{"$f":"+'GEN-522 Cos_Gen_P'!D23+'GEN-522 Cos_Gen_FP'!D23","v":3962.84},{"$f":"+'GEN-522 Cos_Gen_P'!E23+'GEN-522 Cos_Gen_FP'!E23","v":2025.37},{"$f":"+'GEN-522 Cos_Gen_P'!F23+'GEN-522 Cos_Gen_FP'!F23","v":2641.96},{"$f":"+'GEN-522 Cos_Gen_P'!G23+'GEN-522 Cos_Gen_FP'!G23","v":2695.73},16991.59]
["Sub-Total Contratros",{"$f":"+SUM(B25:B107)","v":5150007.1153080221},6156684.5882797474,6013816.7457510252,6001931.3849893166,5668483.4430657569,5738827.932697813,34729751.21009168]
[{"$f":"+'GEN-522 Pot'!A25","v":"Empresa Nacional de Energía No. 36-11 (Cesión)"},{"$f":"+'GEN-522 Cos_Gen_P'!B25+'GEN-522 Cos_Gen_FP'!B25","v":27073.839298700008},{"$f":"+'GEN-522 Cos_Gen_P'!C25+'GEN-522 Cos_Gen_FP'!C25","v":27984.00103319998},{"$f":"+'GEN-522 Cos_Gen_P'!D25+'GEN-522 Cos_Gen_FP'!D25","v":26837.54958279998},{"$f":"+'GEN-522 Cos_Gen_P'!E25+'GEN-522 Cos_Gen_FP'!E25","v":27027.498633299998},{"$f":"+'GEN-522 Cos_Gen_P'!F25+'GEN-522 Cos_Gen_FP'!F25","v":26607.727549999996},{"$f":"+'GEN-522 Cos_Gen_P'!G25+'GEN-522 Cos_Gen_FP'!G25","v":28147.802538700005},{"$f":"+SUM(B25:G25)","v":163678.41863669996}]
[{"$f":"+'GEN-522 Pot'!A26","v":"Enel Fortuna No. 37-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B26+'GEN-522 Cos_Gen_FP'!B26","v":94061.147949000006},{"$f":"+'GEN-522 Cos_Gen_P'!C26+'GEN-522 Cos_Gen_FP'!C26","v":97223.272539999976},{"$f":"+'GEN-522 Cos_Gen_P'!D26+'GEN-522 Cos_Gen_FP'!D26","v":93240.236955999979},{"$f":"+'GEN-522 Cos_Gen_P'!E26+'GEN-522 Cos_Gen_FP'!E26","v":93900.16629199998},{"$f":"+'GEN-522 Cos_Gen_P'!F26+'GEN-522 Cos_Gen_FP'!F26","v":92441.761477000022},{"$f":"+'GEN-522 Cos_Gen_P'!G26+'GEN-522 Cos_Gen_FP'!G26","v":97792.35953400009},568658.94474800001]
[{"$f":"+'GEN-522 Pot'!A27","v":"Electrogeneradora del Istmo No. 38-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B27+'GEN-522 Cos_Gen_FP'!B27","v":2687.8512528299989},{"$f":"+'GEN-522 Cos_Gen_P'!C27+'GEN-522 Cos_Gen_FP'!C27","v":2778.2108127899983},{"$f":"+'GEN-522 Cos_Gen_P'!D27+'GEN-522 Cos_Gen_FP'!D27","v":2664.3933172799975},{"$f":"+'GEN-522 Cos_Gen_P'!E27+'GEN-522 Cos_Gen_FP'!E27","v":2683.2512608199995},{"$f":"+'GEN-522 Cos_Gen_P'!F27+'GEN-522 Cos_Gen_FP'!F27","v":2641.5765157799988},{"$f":"+'GEN-522 Cos_Gen_P'!G27+'GEN-522 Cos_Gen_FP'!G27","v":2794.47293094},16249.756090439991]
[{"$f":"+'GEN-522 Pot'!A28","v":"ESEPSA No. 39-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B28+'GEN-522 Cos_Gen_FP'!B28","v":16940.099574279535},{"$f":"+'GEN-522 Cos_Gen_P'!C28+'GEN-522 Cos_Gen_FP'!C28","v":17509.579522216889},{"$f":"+'GEN-522 Cos_Gen_P'!D28+'GEN-522 Cos_Gen_FP'!D28","v":16792.252240244576},{"$f":"+'GEN-522 Cos_Gen_P'!E28+'GEN-522 Cos_Gen_FP'!E28","v":16911.103309446014},{"$f":"+'GEN-522 Cos_Gen_P'!F28+'GEN-522 Cos_Gen_FP'!F28","v":16648.449530004676},{"$f":"+'GEN-522 Cos_Gen_P'!G28+'GEN-522 Cos_Gen_FP'!G28","v":17612.074170487787},102413.55834667946]
[{"$f":"+'GEN-522 Pot'!A29","v":"Pedregalito No. 40-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B29+'GEN-522 Cos_Gen_FP'!B29","v":7250.4538687199947},{"$f":"+'GEN-522 Cos_Gen_P'!C29+'GEN-522 Cos_Gen_FP'!C29","v":7494.1979515800067},{"$f":"+'GEN-522 Cos_Gen_P'!D29+'GEN-522 Cos_Gen_FP'!D29","v":7187.1761708799977},{"$f":"+'GEN-522 Cos_Gen_P'!E29+'GEN-522 Cos_Gen_FP'!E29","v":7238.0450497200018},{"$f":"+'GEN-522 Cos_Gen_P'!F29+'GEN-522 Cos_Gen_FP'!F29","v":7125.6278486999981},{"$f":"+'GEN-522 Cos_Gen_P'!G29+'GEN-522 Cos_Gen_FP'!G29","v":7538.0644559999955},43833.565345599985]
[{"$f":"+'GEN-522 Pot'!A30","v":"Río Chico No. 41-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B30+'GEN-522 Cos_Gen_FP'!B30","v":4446.4216545800009},{"$f":"+'GEN-522 Cos_Gen_P'!C30+'GEN-522 Cos_Gen_FP'!C30","v":4595.9003386400036},{"$f":"+'GEN-522 Cos_Gen_P'!D30+'GEN-522 Cos_Gen_FP'!D30","v":4407.6159017199971},{"$f":"+'GEN-522 Cos_Gen_P'!E30+'GEN-522 Cos_Gen_FP'!E30","v":4438.811811980001},{"$f":"+'GEN-522 Cos_Gen_P'!F30+'GEN-522 Cos_Gen_FP'!F30","v":4369.8706640000019},{"$f":"+'GEN-522 Cos_Gen_P'!G30+'GEN-522 Cos_Gen_FP'!G30","v":4622.8020316799975},26881.422402600001]
[{"$f":"+'GEN-522 Pot'!A31","v":"Alto Valle No. 42-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B31+'GEN-522 Cos_Gen_FP'!B31","v":4231.0671035400019},{"$f":"+'GEN-522 Cos_Gen_P'!C31+'GEN-522 Cos_Gen_FP'!C31","v":4373.3061418399984},{"$f":"+'GEN-522 Cos_Gen_P'!D31+'GEN-522 Cos_Gen_FP'!D31","v":4194.1407681999999},{"$f":"+'GEN-522 Cos_Gen_P'!E31+'GEN-522 Cos_Gen_FP'!E31","v":4223.8259293399979},{"$f":"+'GEN-522 Cos_Gen_P'!F31+'GEN-522 Cos_Gen_FP'!F31","v":4158.2237886200019},{"$f":"+'GEN-522 Cos_Gen_P'!G31+'GEN-522 Cos_Gen_FP'!G31","v":4398.8998723000022},25579.463603839999]
[{"$f":"+'GEN-522 Pot'!A32","v":"Hidroecológica del Teribe No. 43-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B32+'GEN-522 Cos_Gen_FP'!B32","v":34275.407627147732},{"$f":"+'GEN-522 Cos_Gen_P'!C32+'GEN-522 Cos_Gen_FP'!C32","v":35427.679981049499},{"$f":"+'GEN-522 Cos_Gen_P'!D32+'GEN-522 Cos_Gen_FP'!D32","v":33976.276695121756},{"$f":"+'GEN-522 Cos_Gen_P'!E32+'GEN-522 Cos_Gen_FP'!E32","v":34216.751692455451},{"$f":"+'GEN-522 Cos_Gen_P'!F32+'GEN-522 Cos_Gen_FP'!F32","v":33685.316280597384},{"$f":"+'GEN-522 Cos_Gen_P'!G32+'GEN-522 Cos_Gen_FP'!G32","v":35635.047439162634},207216.47971553449]
[{"$f":"+'GEN-522 Pot'!A33","v":"Desarrollos Hidroeléctricos Corp. No. 44-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B33+'GEN-522 Cos_Gen_FP'!B33","v":6238.1898967370835},{"$f":"+'GEN-522 Cos_Gen_P'!C33+'GEN-522 Cos_Gen_FP'!C33","v":6447.9036890593852},{"$f":"+'GEN-522 Cos_Gen_P'!D33+'GEN-522 Cos_Gen_FP'!D33","v":6183.742626493452},{"$f":"+'GEN-522 Cos_Gen_P'!E33+'GEN-522 Cos_Gen_FP'!E33","v":6227.5095025688261},{"$f":"+'GEN-522 Cos_Gen_P'!F33+'GEN-522 Cos_Gen_FP'!F33","v":6130.787314937048},{"$f":"+'GEN-522 Cos_Gen_P'!G33+'GEN-522 Cos_Gen_FP'!G33","v":6485.6418442785016},37713.774874074297]
[{"$f":"+'GEN-522 Pot'!A34","v":"Las Perlas Norte No. 45-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B34+'GEN-522 Cos_Gen_FP'!B34","v":40747.317100610773},{"$f":"+'GEN-522 Cos_Gen_P'!C34+'GEN-522 Cos_Gen_FP'!C34","v":42117.15034020663},{"$f":"+'GEN-522 Cos_Gen_P'!D34+'GEN-522 Cos_Gen_FP'!D34","v":40391.698138089625},{"$f":"+'GEN-522 Cos_Gen_P'!E34+'GEN-522 Cos_Gen_FP'!E34","v":40677.579772184472},{"$f":"+'GEN-522 Cos_Gen_P'!F34+'GEN-522 Cos_Gen_FP'!F34","v":40045.798399308376},{"$f":"+'GEN-522 Cos_Gen_P'!G34+'GEN-522 Cos_Gen_FP'!G34","v":42363.678993284775},246343.22274368466]
[{"$f":"+'GEN-522 Pot'!A35","v":"Hidroeléctrica San Lorenzo No. 46-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B35+'GEN-522 Cos_Gen_FP'!B35","v":4052.8027989374432},{"$f":"+'GEN-522 Cos_Gen_P'!C35+'GEN-522 Cos_Gen_FP'!C35","v":4189.0489221804482},{"$f":"+'GEN-522 Cos_Gen_P'!D35+'GEN-522 Cos_Gen_FP'!D35","v":4017.4322855094729},{"$f":"+'GEN-522 Cos_Gen_P'!E35+'GEN-522 Cos_Gen_FP'!E35","v":4045.8665965087384},{"$f":"+'GEN-522 Cos_Gen_P'!F35+'GEN-522 Cos_Gen_FP'!F35","v":3983.0284638781504},{"$f":"+'GEN-522 Cos_Gen_P'!G35+'GEN-522 Cos_Gen_FP'!G35","v":4213.5691136017977},24501.74818061605]
[{"$f":"+'GEN-522 Pot'!A36","v":"Caldera Energy Corp. No. 47-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B36+'GEN-522 Cos_Gen_FP'!B36","v":6450.8432701200018},{"$f":"+'GEN-522 Cos_Gen_P'!C36+'GEN-522 Cos_Gen_FP'!C36","v":6667.706107679991},{"$f":"+'GEN-522 Cos_Gen_P'!D36+'GEN-522 Cos_Gen_FP'!D36","v":6394.5440855399984},{"$f":"+'GEN-522 Cos_Gen_P'!E36+'GEN-522 Cos_Gen_FP'!E36","v":6439.8029145599967},{"$f":"+'GEN-522 Cos_Gen_P'!F36+'GEN-522 Cos_Gen_FP'!F36","v":6339.7834897500006},{"$f":"+'GEN-522 Cos_Gen_P'!G36+'GEN-522 Cos_Gen_FP'!G36","v":6706.7297987799957},38999.409666429987]
[{"$f":"+'GEN-522 Pot'!A37","v":"Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B37+'GEN-522 Cos_Gen_FP'!B37","v":54221.685374499983},{"$f":"+'GEN-522 Cos_Gen_P'!C37+'GEN-522 Cos_Gen_FP'!C37","v":36991.269588884985},{"$f":"+'GEN-522 Cos_Gen_P'!D37+'GEN-522 Cos_Gen_FP'!D37","v":18998.840904991004},{"$f":"+'GEN-522 Cos_Gen_P'!E37+'GEN-522 Cos_Gen_FP'!E37","v":22343.500307811995},{"$f":"+'GEN-522 Cos_Gen_P'!F37+'GEN-522 Cos_Gen_FP'!F37","v":31110.479587354006},{"$f":"+'GEN-522 Cos_Gen_P'!G37+'GEN-522 Cos_Gen_FP'!G37","v":257462.14411103408},{"$f":"+SUM(B37:G37)","v":421127.91987457604}]
[{"$f":"+'GEN-522 Pot'!A38","v":"Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B38+'GEN-522 Cos_Gen_FP'!B38","v":56596.850141186012},{"$f":"+'GEN-522 Cos_Gen_P'!C38+'GEN-522 Cos_Gen_FP'!C38","v":39405.170961254982},{"$f":"+'GEN-522 Cos_Gen_P'!D38+'GEN-522 Cos_Gen_FP'!D38","v":13315.179911179999},{"$f":"+'GEN-522 Cos_Gen_P'!E38+'GEN-522 Cos_Gen_FP'!E38","v":20096.448941639992},{"$f":"+'GEN-522 Cos_Gen_P'!F38+'GEN-522 Cos_Gen_FP'!F38","v":25062.181304980004},{"$f":"+'GEN-522 Cos_Gen_P'!G38+'GEN-522 Cos_Gen_FP'!G38","v":258726.74562189402},413202.57688213501]
[{"$f":"+'GEN-522 Pot'!A39","v":"Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B39+'GEN-522 Cos_Gen_FP'!B39","v":32378.620218882985},{"$f":"+'GEN-522 Cos_Gen_P'!C39+'GEN-522 Cos_Gen_FP'!C39","v":23449.843278319997},{"$f":"+'GEN-522 Cos_Gen_P'!D39+'GEN-522 Cos_Gen_FP'!D39","v":12121.849746689999},{"$f":"+'GEN-522 Cos_Gen_P'!E39+'GEN-522 Cos_Gen_FP'!E39","v":13899.791807511991},{"$f":"+'GEN-522 Cos_Gen_P'!F39+'GEN-522 Cos_Gen_FP'!F39","v":18065.878591812991},{"$f":"+'GEN-522 Cos_Gen_P'!G39+'GEN-522 Cos_Gen_FP'!G39","v":157796.85074994987},257712.83439316781]
[{"$f":"+'GEN-522 Pot'!A40","v":"Unión Eólica de Panamá (PE Marañon) No. 22-12'"},{"$f":"+'GEN-522 Cos_Gen_P'!B40+'GEN-522 Cos_Gen_FP'!B40","v":22784.989855900003},{"$f":"+'GEN-522 Cos_Gen_P'!C40+'GEN-522 Cos_Gen_FP'!C40","v":15313.379954331995},{"$f":"+'GEN-522 Cos_Gen_P'!D40+'GEN-522 Cos_Gen_FP'!D40","v":6082.1967258000004},{"$f":"+'GEN-522 Cos_Gen_P'!E40+'GEN-522 Cos_Gen_FP'!E40","v":8387.8727031839971},{"$f":"+'GEN-522 Cos_Gen_P'!F40+'GEN-522 Cos_Gen_FP'!F40","v":9993.7180747949988},{"$f":"+'GEN-522 Cos_Gen_P'!G40+'GEN-522 Cos_Gen_FP'!G40","v":93757.695719955009},156319.85303396601]
[{"$f":"+'GEN-522 Pot'!A41","v":"AES No. 122-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B41+'GEN-522 Cos_Gen_FP'!B41","v":968653.23129999998},{"$f":"+'GEN-522 Cos_Gen_P'!C41+'GEN-522 Cos_Gen_FP'!C41","v":1001217.1696000011},{"$f":"+'GEN-522 Cos_Gen_P'!D41+'GEN-522 Cos_Gen_FP'!D41","v":960199.38040000037},{"$f":"+'GEN-522 Cos_Gen_P'!E41+'GEN-522 Cos_Gen_FP'!E41","v":966995.41480000014},{"$f":"+'GEN-522 Cos_Gen_P'!F41+'GEN-522 Cos_Gen_FP'!F41","v":951976.59120000026},{"$f":"+'GEN-522 Cos_Gen_P'!G41+'GEN-522 Cos_Gen_FP'!G41","v":1007077.7047000005},{"$f":"+SUM(B41:G41)","v":5856119.4920000033}]
[{"$f":"+'GEN-522 Pot'!A42","v":"HIDRO PIEDRA No. 123-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B42+'GEN-522 Cos_Gen_FP'!B42","v":6375.6917150948811},{"$f":"+'GEN-522 Cos_Gen_P'!C42+'GEN-522 Cos_Gen_FP'!C42","v":6590.0281440476965},{"$f":"+'GEN-522 Cos_Gen_P'!D42+'GEN-522 Cos_Gen_FP'!D42","v":6320.0483737804479},{"$f":"+'GEN-522 Cos_Gen_P'!E42+'GEN-522 Cos_Gen_FP'!E42","v":6364.7799854714949},{"$f":"+'GEN-522 Cos_Gen_P'!F42+'GEN-522 Cos_Gen_FP'!F42","v":6265.9257896270992},{"$f":"+'GEN-522 Cos_Gen_P'!G42+'GEN-522 Cos_Gen_FP'!G42","v":6628.6022343879995},38545.076242409617]
[{"$f":"+'GEN-522 Pot'!A43","v":"Corp. Energ. Del Istmo No. 124-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B43+'GEN-522 Cos_Gen_FP'!B43","v":31455.107645592107},{"$f":"+'GEN-522 Cos_Gen_P'!C43+'GEN-522 Cos_Gen_FP'!C43","v":32512.559851473721},{"$f":"+'GEN-522 Cos_Gen_P'!D43+'GEN-522 Cos_Gen_FP'!D43","v":31180.590656883258},{"$f":"+'GEN-522 Cos_Gen_P'!E43+'GEN-522 Cos_Gen_FP'!E43","v":31401.278536322145},{"$f":"+'GEN-522 Cos_Gen_P'!F43+'GEN-522 Cos_Gen_FP'!F43","v":30913.571475704262},{"$f":"+'GEN-522 Cos_Gen_P'!G43+'GEN-522 Cos_Gen_FP'!G43","v":32702.871983576613},190165.98014955211]
[{"$f":"+'GEN-522 Pot'!A44","v":"Saltos del Francolí No. 126-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B44+'GEN-522 Cos_Gen_FP'!B44","v":3405.0019173635742},{"$f":"+'GEN-522 Cos_Gen_P'!C44+'GEN-522 Cos_Gen_FP'!C44","v":3519.4704306101112},{"$f":"+'GEN-522 Cos_Gen_P'!D44+'GEN-522 Cos_Gen_FP'!D44","v":3375.2800345011869},{"$f":"+'GEN-522 Cos_Gen_P'!E44+'GEN-522 Cos_Gen_FP'!E44","v":3399.1693990409053},{"$f":"+'GEN-522 Cos_Gen_P'!F44+'GEN-522 Cos_Gen_FP'!F44","v":3346.375327208244},{"$f":"+'GEN-522 Cos_Gen_P'!G44+'GEN-522 Cos_Gen_FP'!G44","v":3540.0663092972513},20585.363418021272]
[{"$f":"+'GEN-522 Pot'!A45","v":"PASO ANCHO No. 88-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B45+'GEN-522 Cos_Gen_FP'!B45","v":75412.696716816645},{"$f":"+'GEN-522 Cos_Gen_P'!C45+'GEN-522 Cos_Gen_FP'!C45","v":75841.207095210004},{"$f":"+'GEN-522 Cos_Gen_P'!D45+'GEN-522 Cos_Gen_FP'!D45","v":72734.150308684766},{"$f":"+'GEN-522 Cos_Gen_P'!E45+'GEN-522 Cos_Gen_FP'!E45","v":69179.557435687864},{"$f":"+'GEN-522 Cos_Gen_P'!F45+'GEN-522 Cos_Gen_FP'!F45","v":70108.190474979623},{"$f":"+'GEN-522 Cos_Gen_P'!G45+'GEN-522 Cos_Gen_FP'!G45","v":76285.136242409571},439560.93827378849]
[{"$f":"+'GEN-522 Pot'!A46","v":"Hidroecológica del Teribe No. 89-11"},{"$f":"+'GEN-522 Cos_Gen_P'!B46+'GEN-522 Cos_Gen_FP'!B46","v":97917.873360427126},{"$f":"+'GEN-522 Cos_Gen_P'!C46+'GEN-522 Cos_Gen_FP'!C46","v":104101.35658589254},{"$f":"+'GEN-522 Cos_Gen_P'!D46+'GEN-522 Cos_Gen_FP'!D46","v":99836.540150935078},{"$f":"+'GEN-522 Cos_Gen_P'!E46+'GEN-522 Cos_Gen_FP'!E46","v":97750.291016871197},{"$f":"+'GEN-522 Cos_Gen_P'!F46+'GEN-522 Cos_Gen_FP'!F46","v":98981.576513581356},{"$f":"+'GEN-522 Cos_Gen_P'!G46+'GEN-522 Cos_Gen_FP'!G46","v":104710.70377618032},603298.34140388749]
[{"$f":"+'GEN-522 Pot'!A47","v":"ISTMUS HYDRO POWER CORP. No.10-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B47+'GEN-522 Cos_Gen_FP'!B47","v":46247.737535286651},{"$f":"+'GEN-522 Cos_Gen_P'!C47+'GEN-522 Cos_Gen_FP'!C47","v":47960.643225624583},{"$f":"+'GEN-522 Cos_Gen_P'!D47+'GEN-522 Cos_Gen_FP'!D47","v":47809.901937974362},{"$f":"+'GEN-522 Cos_Gen_P'!E47+'GEN-522 Cos_Gen_FP'!E47","v":44042.240769867341},{"$f":"+'GEN-522 Cos_Gen_P'!F47+'GEN-522 Cos_Gen_FP'!F47","v":41343.079634022732},{"$f":"+'GEN-522 Cos_Gen_P'!G47+'GEN-522 Cos_Gen_FP'!G47","v":43551.507544465421},270955.11064724112]
[{"$f":"+'GEN-522 Pot'!A48","v":"CALDERA ENERGY CORP. No.11-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B48+'GEN-522 Cos_Gen_FP'!B48","v":53384.416511835145},{"$f":"+'GEN-522 Cos_Gen_P'!C48+'GEN-522 Cos_Gen_FP'!C48","v":102947.83805955855},{"$f":"+'GEN-522 Cos_Gen_P'!D48+'GEN-522 Cos_Gen_FP'!D48","v":117566.89997951256},{"$f":"+'GEN-522 Cos_Gen_P'!E48+'GEN-522 Cos_Gen_FP'!E48","v":161805.23011769669},{"$f":"+'GEN-522 Cos_Gen_P'!F48+'GEN-522 Cos_Gen_FP'!F48","v":98715.840094472922},{"$f":"+'GEN-522 Cos_Gen_P'!G48+'GEN-522 Cos_Gen_FP'!G48","v":30813.826404411786},565234.05116748763]
[{"$f":"+'GEN-522 Pot'!A49","v":" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B49+'GEN-522 Cos_Gen_FP'!B49","v":17807.306960259986},{"$f":"+'GEN-522 Cos_Gen_P'!C49+'GEN-522 Cos_Gen_FP'!C49","v":32291.137905833719},{"$f":"+'GEN-522 Cos_Gen_P'!D49+'GEN-522 Cos_Gen_FP'!D49","v":46452.355547286301},{"$f":"+'GEN-522 Cos_Gen_P'!E49+'GEN-522 Cos_Gen_FP'!E49","v":56137.359471858508},{"$f":"+'GEN-522 Cos_Gen_P'!F49+'GEN-522 Cos_Gen_FP'!F49","v":37918.249915928391},{"$f":"+'GEN-522 Cos_Gen_P'!G49+'GEN-522 Cos_Gen_FP'!G49","v":15428.071700538061},206034.48150170498]
[{"$f":"+'GEN-522 Pot'!A50","v":" FOUNTAIN INTERTRADE CORP. No.13-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B50+'GEN-522 Cos_Gen_FP'!B50","v":239036.99173894484},{"$f":"+'GEN-522 Cos_Gen_P'!C50+'GEN-522 Cos_Gen_FP'!C50","v":288537.4323312699},{"$f":"+'GEN-522 Cos_Gen_P'!D50+'GEN-522 Cos_Gen_FP'!D50","v":401486.93390446331},{"$f":"+'GEN-522 Cos_Gen_P'!E50+'GEN-522 Cos_Gen_FP'!E50","v":547156.90517699288},{"$f":"+'GEN-522 Cos_Gen_P'!F50+'GEN-522 Cos_Gen_FP'!F50","v":341705.4824035709},{"$f":"+'GEN-522 Cos_Gen_P'!G50+'GEN-522 Cos_Gen_FP'!G50","v":202767.09593951932},2020690.8414947609]
[{"$f":"+'GEN-522 Pot'!A51","v":" HIDROIBERICA, S.A. No.14-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B51+'GEN-522 Cos_Gen_FP'!B51","v":4767.997292216558},{"$f":"+'GEN-522 Cos_Gen_P'!C51+'GEN-522 Cos_Gen_FP'!C51","v":8350.8836641372418},{"$f":"+'GEN-522 Cos_Gen_P'!D51+'GEN-522 Cos_Gen_FP'!D51","v":9707.5943021267631},{"$f":"+'GEN-522 Cos_Gen_P'!E51+'GEN-522 Cos_Gen_FP'!E51","v":12342.581347826319},{"$f":"+'GEN-522 Cos_Gen_P'!F51+'GEN-522 Cos_Gen_FP'!F51","v":10629.01523546024},{"$f":"+'GEN-522 Cos_Gen_P'!G51+'GEN-522 Cos_Gen_FP'!G51","v":10397.890608950393},56195.962450717518]
[{"$f":"+'GEN-522 Pot'!A52","v":" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B52+'GEN-522 Cos_Gen_FP'!B52","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C52+'GEN-522 Cos_Gen_FP'!C52","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D52+'GEN-522 Cos_Gen_FP'!D52","v":13752.43026134625},{"$f":"+'GEN-522 Cos_Gen_P'!E52+'GEN-522 Cos_Gen_FP'!E52","v":69248.806241929851},{"$f":"+'GEN-522 Cos_Gen_P'!F52+'GEN-522 Cos_Gen_FP'!F52","v":25905.843584634255},{"$f":"+'GEN-522 Cos_Gen_P'!G52+'GEN-522 Cos_Gen_FP'!G52","v":27405.293077853727},136312.37316576409]
[{"$f":"+'GEN-522 Pot'!A53","v":" HIDRONORTH CORP. No.17-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B53+'GEN-522 Cos_Gen_FP'!B53","v":6512.3865454665129},{"$f":"+'GEN-522 Cos_Gen_P'!C53+'GEN-522 Cos_Gen_FP'!C53","v":8266.5313038934328},{"$f":"+'GEN-522 Cos_Gen_P'!D53+'GEN-522 Cos_Gen_FP'!D53","v":9626.6976829423802},{"$f":"+'GEN-522 Cos_Gen_P'!E53+'GEN-522 Cos_Gen_FP'!E53","v":9694.8328738701839},{"$f":"+'GEN-522 Cos_Gen_P'!F53+'GEN-522 Cos_Gen_FP'!F53","v":8933.706353818734},{"$f":"+'GEN-522 Cos_Gen_P'!G53+'GEN-522 Cos_Gen_FP'!G53","v":7052.8327773888332},50086.987537380075]
[{"$f":"+'GEN-522 Pot'!A54","v":" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B54+'GEN-522 Cos_Gen_FP'!B54","v":23723.69384419945},{"$f":"+'GEN-522 Cos_Gen_P'!C54+'GEN-522 Cos_Gen_FP'!C54","v":43960.759743313349},{"$f":"+'GEN-522 Cos_Gen_P'!D54+'GEN-522 Cos_Gen_FP'!D54","v":42159.778691814652},{"$f":"+'GEN-522 Cos_Gen_P'!E54+'GEN-522 Cos_Gen_FP'!E54","v":31850.12282089761},{"$f":"+'GEN-522 Cos_Gen_P'!F54+'GEN-522 Cos_Gen_FP'!F54","v":39708.80086957218},{"$f":"+'GEN-522 Cos_Gen_P'!G54+'GEN-522 Cos_Gen_FP'!G54","v":27876.32155262935},209279.4775224266]
[{"$f":"+'GEN-522 Pot'!A55","v":" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B55+'GEN-522 Cos_Gen_FP'!B55","v":9274.3381964456094},{"$f":"+'GEN-522 Cos_Gen_P'!C55+'GEN-522 Cos_Gen_FP'!C55","v":10090.651094165825},{"$f":"+'GEN-522 Cos_Gen_P'!D55+'GEN-522 Cos_Gen_FP'!D55","v":9677.2580699326263},{"$f":"+'GEN-522 Cos_Gen_P'!E55+'GEN-522 Cos_Gen_FP'!E55","v":7315.8105027246338},{"$f":"+'GEN-522 Cos_Gen_P'!F55+'GEN-522 Cos_Gen_FP'!F55","v":9114.6662906231541},{"$f":"+'GEN-522 Cos_Gen_P'!G55+'GEN-522 Cos_Gen_FP'!G55","v":9642.2299542301498},55114.954108121994]
[{"$f":"+'GEN-522 Pot'!A56","v":" CAFÉ DE ELETA, S.A. No.35-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B56+'GEN-522 Cos_Gen_FP'!B56","v":2853.6984050360034},{"$f":"+'GEN-522 Cos_Gen_P'!C56+'GEN-522 Cos_Gen_FP'!C56","v":3306.6125215573697},{"$f":"+'GEN-522 Cos_Gen_P'!D56+'GEN-522 Cos_Gen_FP'!D56","v":3059.833724030359},{"$f":"+'GEN-522 Cos_Gen_P'!E56+'GEN-522 Cos_Gen_FP'!E56","v":3159.049071573022},{"$f":"+'GEN-522 Cos_Gen_P'!F56+'GEN-522 Cos_Gen_FP'!F56","v":4459.975696762669},{"$f":"+'GEN-522 Cos_Gen_P'!G56+'GEN-522 Cos_Gen_FP'!G56","v":3515.3439715220902},20354.513390481508]
[{"$f":"+'GEN-522 Pot'!A57","v":" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B57+'GEN-522 Cos_Gen_FP'!B57","v":142993.40171974327},{"$f":"+'GEN-522 Cos_Gen_P'!C57+'GEN-522 Cos_Gen_FP'!C57","v":186367.77522126766},{"$f":"+'GEN-522 Cos_Gen_P'!D57+'GEN-522 Cos_Gen_FP'!D57","v":170721.03982235573},{"$f":"+'GEN-522 Cos_Gen_P'!E57+'GEN-522 Cos_Gen_FP'!E57","v":165024.14421798897},{"$f":"+'GEN-522 Cos_Gen_P'!F57+'GEN-522 Cos_Gen_FP'!F57","v":203872.54763935992},{"$f":"+'GEN-522 Cos_Gen_P'!G57+'GEN-522 Cos_Gen_FP'!G57","v":133205.64626093613},1002184.5548816518]
[{"$f":"+'GEN-522 Pot'!A58","v":" GENERADORA PEDREGALITO, S.A. No.37-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B58+'GEN-522 Cos_Gen_FP'!B58","v":60018.105560120304},{"$f":"+'GEN-522 Cos_Gen_P'!C58+'GEN-522 Cos_Gen_FP'!C58","v":83742.078614599392},{"$f":"+'GEN-522 Cos_Gen_P'!D58+'GEN-522 Cos_Gen_FP'!D58","v":80341.069595600013},{"$f":"+'GEN-522 Cos_Gen_P'!E58+'GEN-522 Cos_Gen_FP'!E58","v":95807.000155480608},{"$f":"+'GEN-522 Cos_Gen_P'!F58+'GEN-522 Cos_Gen_FP'!F58","v":91693.413497188885},{"$f":"+'GEN-522 Cos_Gen_P'!G58+'GEN-522 Cos_Gen_FP'!G58","v":45672.546692953227},457274.21411594242]
[{"$f":"+'GEN-522 Pot'!A59","v":" GENERADORA RIO CHICO, S.A. No.38-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B59+'GEN-522 Cos_Gen_FP'!B59","v":37007.057523886593},{"$f":"+'GEN-522 Cos_Gen_P'!C59+'GEN-522 Cos_Gen_FP'!C59","v":51610.806793882133},{"$f":"+'GEN-522 Cos_Gen_P'!D59+'GEN-522 Cos_Gen_FP'!D59","v":49492.161978443328},{"$f":"+'GEN-522 Cos_Gen_P'!E59+'GEN-522 Cos_Gen_FP'!E59","v":59002.931766517911},{"$f":"+'GEN-522 Cos_Gen_P'!F59+'GEN-522 Cos_Gen_FP'!F59","v":56487.461550735592},{"$f":"+'GEN-522 Cos_Gen_P'!G59+'GEN-522 Cos_Gen_FP'!G59","v":28187.71514974517},281788.13476321072]
[{"$f":"+'GEN-522 Pot'!A60","v":" GENERADORA ALTO VALLE, S.A. No.39-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B60+'GEN-522 Cos_Gen_FP'!B60","v":53289.944439718449},{"$f":"+'GEN-522 Cos_Gen_P'!C60+'GEN-522 Cos_Gen_FP'!C60","v":75734.552234518938},{"$f":"+'GEN-522 Cos_Gen_P'!D60+'GEN-522 Cos_Gen_FP'!D60","v":73111.669034508945},{"$f":"+'GEN-522 Cos_Gen_P'!E60+'GEN-522 Cos_Gen_FP'!E60","v":78675.915756071045},{"$f":"+'GEN-522 Cos_Gen_P'!F60+'GEN-522 Cos_Gen_FP'!F60","v":66337.646291751225},{"$f":"+'GEN-522 Cos_Gen_P'!G60+'GEN-522 Cos_Gen_FP'!G60","v":35529.688426270608},382679.41618283925]
[{"$f":"+'GEN-522 Pot'!A61","v":" HYDRO CAISÁN, S.A. No.40-13"},{"$f":"+'GEN-522 Cos_Gen_P'!B61+'GEN-522 Cos_Gen_FP'!B61","v":131874.82734758296},{"$f":"+'GEN-522 Cos_Gen_P'!C61+'GEN-522 Cos_Gen_FP'!C61","v":248112.67009362212},{"$f":"+'GEN-522 Cos_Gen_P'!D61+'GEN-522 Cos_Gen_FP'!D61","v":286512.88685406651},{"$f":"+'GEN-522 Cos_Gen_P'!E61+'GEN-522 Cos_Gen_FP'!E61","v":122261.03706502711},{"$f":"+'GEN-522 Cos_Gen_P'!F61+'GEN-522 Cos_Gen_FP'!F61","v":250494.96525220369},{"$f":"+'GEN-522 Cos_Gen_P'!G61+'GEN-522 Cos_Gen_FP'!G61","v":73367.95381540517},1112624.3404279076]
[{"$f":"+'GEN-522 Pot'!A62","v":" SIGSA, S.A. No. 137-12"},{"$f":"+'GEN-522 Cos_Gen_P'!B62+'GEN-522 Cos_Gen_FP'!B62","v":962196.82200000074},{"$f":"+'GEN-522 Cos_Gen_P'!C62+'GEN-522 Cos_Gen_FP'!C62","v":941279.72499999928},{"$f":"+'GEN-522 Cos_Gen_P'!D62+'GEN-522 Cos_Gen_FP'!D62","v":942418.00899999926},{"$f":"+'GEN-522 Cos_Gen_P'!E62+'GEN-522 Cos_Gen_FP'!E62","v":987862.06799999974},{"$f":"+'GEN-522 Cos_Gen_P'!F62+'GEN-522 Cos_Gen_FP'!F62","v":916294.7080000001},{"$f":"+'GEN-522 Cos_Gen_P'!G62+'GEN-522 Cos_Gen_FP'!G62","v":762083.42800000019},5512134.7599999988]
[{"$f":"+'GEN-522 Pot'!A63","v":"Panama Solar2 No. 10-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B63+'GEN-522 Cos_Gen_FP'!B63","v":20078.192840805998},{"$f":"+'GEN-522 Cos_Gen_P'!C63+'GEN-522 Cos_Gen_FP'!C63","v":19526.653735184002},{"$f":"+'GEN-522 Cos_Gen_P'!D63+'GEN-522 Cos_Gen_FP'!D63","v":20911.343980306508},{"$f":"+'GEN-522 Cos_Gen_P'!E63+'GEN-522 Cos_Gen_FP'!E63","v":21902.7730617956},{"$f":"+'GEN-522 Cos_Gen_P'!F63+'GEN-522 Cos_Gen_FP'!F63","v":17717.941476820306},{"$f":"+'GEN-522 Cos_Gen_P'!G63+'GEN-522 Cos_Gen_FP'!G63","v":27589.3637179131},{"$f":"+SUM(B63:G63)","v":127726.26881282552}]
[{"$f":"+'GEN-522 Pot'!A64","v":"Solpac Investment No. 11-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B64+'GEN-522 Cos_Gen_FP'!B64","v":3830.071642299999},{"$f":"+'GEN-522 Cos_Gen_P'!C64+'GEN-522 Cos_Gen_FP'!C64","v":4153.4901994999982},{"$f":"+'GEN-522 Cos_Gen_P'!D64+'GEN-522 Cos_Gen_FP'!D64","v":3455.9749603999999},{"$f":"+'GEN-522 Cos_Gen_P'!E64+'GEN-522 Cos_Gen_FP'!E64","v":3503.8729512999989},{"$f":"+'GEN-522 Cos_Gen_P'!F64+'GEN-522 Cos_Gen_FP'!F64","v":2298.0296722999997},{"$f":"+'GEN-522 Cos_Gen_P'!G64+'GEN-522 Cos_Gen_FP'!G64","v":4707.4791049999994},21948.918530799994]
[{"$f":"+'GEN-522 Pot'!A65","v":"GAS NATURAL ATLÁNTICO No. 17-15"},{"$f":"+'GEN-522 Cos_Gen_P'!B65+'GEN-522 Cos_Gen_FP'!B65","v":876887.13972728944},{"$f":"+'GEN-522 Cos_Gen_P'!C65+'GEN-522 Cos_Gen_FP'!C65","v":1106977.1095695866},{"$f":"+'GEN-522 Cos_Gen_P'!D65+'GEN-522 Cos_Gen_FP'!D65","v":969889.79155644495},{"$f":"+'GEN-522 Cos_Gen_P'!E65+'GEN-522 Cos_Gen_FP'!E65","v":712997.92944448162},{"$f":"+'GEN-522 Cos_Gen_P'!F65+'GEN-522 Cos_Gen_FP'!F65","v":662343.4451480055},{"$f":"+'GEN-522 Cos_Gen_P'!G65+'GEN-522 Cos_Gen_FP'!G65","v":736315.74995939364},5065411.1654052017]
[{"$f":"+'GEN-522 Pot'!A66","v":"AES PANAMÁ, S.R.L No. 23-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B66+'GEN-522 Cos_Gen_FP'!B66","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C66+'GEN-522 Cos_Gen_FP'!C66","v":143680.15279410989},{"$f":"+'GEN-522 Cos_Gen_P'!D66+'GEN-522 Cos_Gen_FP'!D66","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E66+'GEN-522 Cos_Gen_FP'!E66","v":220088.88622597366},{"$f":"+'GEN-522 Cos_Gen_P'!F66+'GEN-522 Cos_Gen_FP'!F66","v":126687.82700698577},{"$f":"+'GEN-522 Cos_Gen_P'!G66+'GEN-522 Cos_Gen_FP'!G66","v":63335.08337793497},{"$f":"+SUM(B66:G66)","v":553791.94940500427}]
[{"$f":"+'GEN-522 Pot'!A67","v":"BAHÍA LAS MINAS CORP No. 24-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B67+'GEN-522 Cos_Gen_FP'!B67","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C67+'GEN-522 Cos_Gen_FP'!C67","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D67+'GEN-522 Cos_Gen_FP'!D67","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E67+'GEN-522 Cos_Gen_FP'!E67","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F67+'GEN-522 Cos_Gen_FP'!F67","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G67+'GEN-522 Cos_Gen_FP'!G67","v":0},0]
[{"$f":"+'GEN-522 Pot'!A68","v":"ELECTRON INVESTMENT, S.A. No. 26-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B68+'GEN-522 Cos_Gen_FP'!B68","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C68+'GEN-522 Cos_Gen_FP'!C68","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D68+'GEN-522 Cos_Gen_FP'!D68","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E68+'GEN-522 Cos_Gen_FP'!E68","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F68+'GEN-522 Cos_Gen_FP'!F68","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G68+'GEN-522 Cos_Gen_FP'!G68","v":0},0]
[{"$f":"+'GEN-522 Pot'!A69","v":"ENEL FORTUNA, S.A. No. 27-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B69+'GEN-522 Cos_Gen_FP'!B69","v":601685.14578207571},{"$f":"+'GEN-522 Cos_Gen_P'!C69+'GEN-522 Cos_Gen_FP'!C69","v":290050.93957590492},{"$f":"+'GEN-522 Cos_Gen_P'!D69+'GEN-522 Cos_Gen_FP'!D69","v":412926.59745606658},{"$f":"+'GEN-522 Cos_Gen_P'!E69+'GEN-522 Cos_Gen_FP'!E69","v":104740.86994912555},{"$f":"+'GEN-522 Cos_Gen_P'!F69+'GEN-522 Cos_Gen_FP'!F69","v":202004.89063421491},{"$f":"+'GEN-522 Cos_Gen_P'!G69+'GEN-522 Cos_Gen_FP'!G69","v":674440.00964004896},2285848.4530374366]
[{"$f":"+'GEN-522 Pot'!A70","v":"ENEL FORTUNA, S.A. No. 28-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B70+'GEN-522 Cos_Gen_FP'!B70","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C70+'GEN-522 Cos_Gen_FP'!C70","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D70+'GEN-522 Cos_Gen_FP'!D70","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E70+'GEN-522 Cos_Gen_FP'!E70","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F70+'GEN-522 Cos_Gen_FP'!F70","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G70+'GEN-522 Cos_Gen_FP'!G70","v":0},0]
[{"$f":"+'GEN-522 Pot'!A71","v":"FOUNTAIN HYDRO POWER CORP No. 29-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B71+'GEN-522 Cos_Gen_FP'!B71","v":47807.881794326131},{"$f":"+'GEN-522 Cos_Gen_P'!C71+'GEN-522 Cos_Gen_FP'!C71","v":70954.974106284033},{"$f":"+'GEN-522 Cos_Gen_P'!D71+'GEN-522 Cos_Gen_FP'!D71","v":61798.636336035561},{"$f":"+'GEN-522 Cos_Gen_P'!E71+'GEN-522 Cos_Gen_FP'!E71","v":69109.539855847703},{"$f":"+'GEN-522 Cos_Gen_P'!F71+'GEN-522 Cos_Gen_FP'!F71","v":69448.614062660345},{"$f":"+'GEN-522 Cos_Gen_P'!G71+'GEN-522 Cos_Gen_FP'!G71","v":0},319119.64615515375]
[{"$f":"+'GEN-522 Pot'!A72","v":"FOUNTAIN HYDRO POWER CORP No. 30-20"},{"$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":"GENERADORA PEDREGALITO, S.A. No. 31-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B73+'GEN-522 Cos_Gen_FP'!B73","v":0},{"$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":26833.097726909658},{"$f":"+'GEN-522 Cos_Gen_P'!F73+'GEN-522 Cos_Gen_FP'!F73","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G73+'GEN-522 Cos_Gen_FP'!G73","v":0},26833.097726909658]
[{"$f":"+'GEN-522 Pot'!A74","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 32-20"},{"$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 ISTMO, S.A. No. 33-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B75+'GEN-522 Cos_Gen_FP'!B75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C75+'GEN-522 Cos_Gen_FP'!C75","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D75+'GEN-522 Cos_Gen_FP'!D75","v":1675.060176},{"$f":"+'GEN-522 Cos_Gen_P'!E75+'GEN-522 Cos_Gen_FP'!E75","v":52071.39705299979},{"$f":"+'GEN-522 Cos_Gen_P'!F75+'GEN-522 Cos_Gen_FP'!F75","v":55251.586259999705},{"$f":"+'GEN-522 Cos_Gen_P'!G75+'GEN-522 Cos_Gen_FP'!G75","v":0},108998.04348899949]
[{"$f":"+'GEN-522 Pot'!A76","v":"HIDRO PANAMÁ, S.A. No. 34-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B76+'GEN-522 Cos_Gen_FP'!B76","v":11724.508341560504},{"$f":"+'GEN-522 Cos_Gen_P'!C76+'GEN-522 Cos_Gen_FP'!C76","v":7729.7896916170339},{"$f":"+'GEN-522 Cos_Gen_P'!D76+'GEN-522 Cos_Gen_FP'!D76","v":6289.6110208123209},{"$f":"+'GEN-522 Cos_Gen_P'!E76+'GEN-522 Cos_Gen_FP'!E76","v":9921.4190413529632},{"$f":"+'GEN-522 Cos_Gen_P'!F76+'GEN-522 Cos_Gen_FP'!F76","v":9140.4317774700976},{"$f":"+'GEN-522 Cos_Gen_P'!G76+'GEN-522 Cos_Gen_FP'!G76","v":4652.5363650901218},49458.296237903043]
[{"$f":"+'GEN-522 Pot'!A77","v":"HYDRO CAISÁN, S.A. No. 36-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B77+'GEN-522 Cos_Gen_FP'!B77","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C77+'GEN-522 Cos_Gen_FP'!C77","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D77+'GEN-522 Cos_Gen_FP'!D77","v":51162.43085461975},{"$f":"+'GEN-522 Cos_Gen_P'!E77+'GEN-522 Cos_Gen_FP'!E77","v":134165.4886345483},{"$f":"+'GEN-522 Cos_Gen_P'!F77+'GEN-522 Cos_Gen_FP'!F77","v":59167.252440971126},{"$f":"+'GEN-522 Cos_Gen_P'!G77+'GEN-522 Cos_Gen_FP'!G77","v":0},244495.17193013916]
[{"$f":"+'GEN-522 Pot'!A78","v":"ISTMUS HYDRO POWER S.DE R.L. No. 38-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B78+'GEN-522 Cos_Gen_FP'!B78","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C78+'GEN-522 Cos_Gen_FP'!C78","v":7926.3804112102735},{"$f":"+'GEN-522 Cos_Gen_P'!D78+'GEN-522 Cos_Gen_FP'!D78","v":6340.5758908984881},{"$f":"+'GEN-522 Cos_Gen_P'!E78+'GEN-522 Cos_Gen_FP'!E78","v":6945.2479201464885},{"$f":"+'GEN-522 Cos_Gen_P'!F78+'GEN-522 Cos_Gen_FP'!F78","v":6407.2850754410829},{"$f":"+'GEN-522 Cos_Gen_P'!G78+'GEN-522 Cos_Gen_FP'!G78","v":8118.6059590426676},35738.095256738998]
[{"$f":"+'GEN-522 Pot'!A79","v":"LAS PERLAS SUR, S.DE R.L. No. 39-20"},{"$f":"+'GEN-522 Cos_Gen_P'!B79+'GEN-522 Cos_Gen_FP'!B79","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C79+'GEN-522 Cos_Gen_FP'!C79","v":7926.3804112102735},{"$f":"+'GEN-522 Cos_Gen_P'!D79+'GEN-522 Cos_Gen_FP'!D79","v":6340.5758908984881},{"$f":"+'GEN-522 Cos_Gen_P'!E79+'GEN-522 Cos_Gen_FP'!E79","v":6945.2479201464885},{"$f":"+'GEN-522 Cos_Gen_P'!F79+'GEN-522 Cos_Gen_FP'!F79","v":6407.2850754410829},{"$f":"+'GEN-522 Cos_Gen_P'!G79+'GEN-522 Cos_Gen_FP'!G79","v":8118.6059590426676},35738.095256738998]
[{"$f":"+'GEN-522 Pot'!A80","v":"CALDERA ENERGY CORP. No. 34-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B80+'GEN-522 Cos_Gen_FP'!B80","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C80+'GEN-522 Cos_Gen_FP'!C80","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D80+'GEN-522 Cos_Gen_FP'!D80","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E80+'GEN-522 Cos_Gen_FP'!E80","v":12083.692648961263},{"$f":"+'GEN-522 Cos_Gen_P'!F80+'GEN-522 Cos_Gen_FP'!F80","v":11779.088318591546},{"$f":"+'GEN-522 Cos_Gen_P'!G80+'GEN-522 Cos_Gen_FP'!G80","v":12175.883237721173},36038.664205273984]
[{"$f":"+'GEN-522 Pot'!A81","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B81+'GEN-522 Cos_Gen_FP'!B81","v":0},{"$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":9217.9835573586552},{"$f":"+'GEN-522 Cos_Gen_P'!F81+'GEN-522 Cos_Gen_FP'!F81","v":4816.3414537516037},{"$f":"+'GEN-522 Cos_Gen_P'!G81+'GEN-522 Cos_Gen_FP'!G81","v":3093.4626051531282},17127.787616263387]
[{"$f":"+'GEN-522 Pot'!A82","v":"ENEL FORTUNA, S.A. No. 36-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B82+'GEN-522 Cos_Gen_FP'!B82","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C82+'GEN-522 Cos_Gen_FP'!C82","v":415021.3790376769},{"$f":"+'GEN-522 Cos_Gen_P'!D82+'GEN-522 Cos_Gen_FP'!D82","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E82+'GEN-522 Cos_Gen_FP'!E82","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F82+'GEN-522 Cos_Gen_FP'!F82","v":143495.12837801644},{"$f":"+'GEN-522 Cos_Gen_P'!G82+'GEN-522 Cos_Gen_FP'!G82","v":0},558516.50741569337]
[{"$f":"+'GEN-522 Pot'!A83","v":"FOUNTAIN HYDRO POWER CORP No. 37-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B83+'GEN-522 Cos_Gen_FP'!B83","v":24521.639611918348},{"$f":"+'GEN-522 Cos_Gen_P'!C83+'GEN-522 Cos_Gen_FP'!C83","v":18015.399287205379},{"$f":"+'GEN-522 Cos_Gen_P'!D83+'GEN-522 Cos_Gen_FP'!D83","v":16428.831257012876},{"$f":"+'GEN-522 Cos_Gen_P'!E83+'GEN-522 Cos_Gen_FP'!E83","v":8966.0665838984842},{"$f":"+'GEN-522 Cos_Gen_P'!F83+'GEN-522 Cos_Gen_FP'!F83","v":34727.633887032629},{"$f":"+'GEN-522 Cos_Gen_P'!G83+'GEN-522 Cos_Gen_FP'!G83","v":75974.542797126618},178634.11342419434]
[{"$f":"+'GEN-522 Pot'!A84","v":"GENERADORA DEL ISTMO, S.A. No. 38-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B84+'GEN-522 Cos_Gen_FP'!B84","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C84+'GEN-522 Cos_Gen_FP'!C84","v":47701.57603922578},{"$f":"+'GEN-522 Cos_Gen_P'!D84+'GEN-522 Cos_Gen_FP'!D84","v":65380.647624823789},{"$f":"+'GEN-522 Cos_Gen_P'!E84+'GEN-522 Cos_Gen_FP'!E84","v":59118.826090012975},{"$f":"+'GEN-522 Cos_Gen_P'!F84+'GEN-522 Cos_Gen_FP'!F84","v":45012.405776428393},{"$f":"+'GEN-522 Cos_Gen_P'!G84+'GEN-522 Cos_Gen_FP'!G84","v":58151.50773947483},275364.96326996578]
[{"$f":"+'GEN-522 Pot'!A85","v":"GENERADORA PEDREGALITO, S.A. No. 39-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B85+'GEN-522 Cos_Gen_FP'!B85","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C85+'GEN-522 Cos_Gen_FP'!C85","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D85+'GEN-522 Cos_Gen_FP'!D85","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E85+'GEN-522 Cos_Gen_FP'!E85","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F85+'GEN-522 Cos_Gen_FP'!F85","v":36225.947676117801},{"$f":"+'GEN-522 Cos_Gen_P'!G85+'GEN-522 Cos_Gen_FP'!G85","v":0},36225.947676117801]
[{"$f":"+'GEN-522 Pot'!A86","v":"HIDRO BOQUERÓN, S.A. No. 40-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B86+'GEN-522 Cos_Gen_FP'!B86","v":2670.5069301245262},{"$f":"+'GEN-522 Cos_Gen_P'!C86+'GEN-522 Cos_Gen_FP'!C86","v":5754.8343371836672},{"$f":"+'GEN-522 Cos_Gen_P'!D86+'GEN-522 Cos_Gen_FP'!D86","v":5770.2497256485367},{"$f":"+'GEN-522 Cos_Gen_P'!E86+'GEN-522 Cos_Gen_FP'!E86","v":8531.1322359184724},{"$f":"+'GEN-522 Cos_Gen_P'!F86+'GEN-522 Cos_Gen_FP'!F86","v":5626.7642571600782},{"$f":"+'GEN-522 Cos_Gen_P'!G86+'GEN-522 Cos_Gen_FP'!G86","v":3446.0353065593304},31799.522792594609]
[{"$f":"+'GEN-522 Pot'!A87","v":"HYDRO CAISÁN, S.A. No. 41-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B87+'GEN-522 Cos_Gen_FP'!B87","v":10524.02237009366},{"$f":"+'GEN-522 Cos_Gen_P'!C87+'GEN-522 Cos_Gen_FP'!C87","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D87+'GEN-522 Cos_Gen_FP'!D87","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E87+'GEN-522 Cos_Gen_FP'!E87","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F87+'GEN-522 Cos_Gen_FP'!F87","v":46278.41653253408},{"$f":"+'GEN-522 Cos_Gen_P'!G87+'GEN-522 Cos_Gen_FP'!G87","v":63292.259690969622},120094.69859359736]
[{"$f":"+'GEN-522 Pot'!A88","v":"HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B88+'GEN-522 Cos_Gen_FP'!B88","v":9997.0796092687742},{"$f":"+'GEN-522 Cos_Gen_P'!C88+'GEN-522 Cos_Gen_FP'!C88","v":20666.330259733582},{"$f":"+'GEN-522 Cos_Gen_P'!D88+'GEN-522 Cos_Gen_FP'!D88","v":42470.725071804598},{"$f":"+'GEN-522 Cos_Gen_P'!E88+'GEN-522 Cos_Gen_FP'!E88","v":44909.887577486857},{"$f":"+'GEN-522 Cos_Gen_P'!F88+'GEN-522 Cos_Gen_FP'!F88","v":24562.42909533823},{"$f":"+'GEN-522 Cos_Gen_P'!G88+'GEN-522 Cos_Gen_FP'!G88","v":25241.717308549494},167848.16892218153]
[{"$f":"+'GEN-522 Pot'!A89","v":"IDEAL PANAMÁ, S.A. No. 43-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B89+'GEN-522 Cos_Gen_FP'!B89","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C89+'GEN-522 Cos_Gen_FP'!C89","v":76214.466289288859},{"$f":"+'GEN-522 Cos_Gen_P'!D89+'GEN-522 Cos_Gen_FP'!D89","v":253691.79776224645},{"$f":"+'GEN-522 Cos_Gen_P'!E89+'GEN-522 Cos_Gen_FP'!E89","v":229278.72400783893},{"$f":"+'GEN-522 Cos_Gen_P'!F89+'GEN-522 Cos_Gen_FP'!F89","v":177326.70239457308},{"$f":"+'GEN-522 Cos_Gen_P'!G89+'GEN-522 Cos_Gen_FP'!G89","v":94088.501267618209},830600.19172156556]
[{"$f":"+'GEN-522 Pot'!A90","v":"ISTMUS HYDRO POWER S.DE R.L. No. 44-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B90+'GEN-522 Cos_Gen_FP'!B90","v":8914.5431615793859},{"$f":"+'GEN-522 Cos_Gen_P'!C90+'GEN-522 Cos_Gen_FP'!C90","v":9214.230071232636},{"$f":"+'GEN-522 Cos_Gen_P'!D90+'GEN-522 Cos_Gen_FP'!D90","v":12623.917423724022},{"$f":"+'GEN-522 Cos_Gen_P'!E90+'GEN-522 Cos_Gen_FP'!E90","v":17162.909281143246},{"$f":"+'GEN-522 Cos_Gen_P'!F90+'GEN-522 Cos_Gen_FP'!F90","v":13141.601349694383},{"$f":"+'GEN-522 Cos_Gen_P'!G90+'GEN-522 Cos_Gen_FP'!G90","v":0},61057.201287373675]
[{"$f":"+'GEN-522 Pot'!A91","v":"LAS PERLAS NORTE, S.DE R.L. No. 45-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B91+'GEN-522 Cos_Gen_FP'!B91","v":4457.271580789693},{"$f":"+'GEN-522 Cos_Gen_P'!C91+'GEN-522 Cos_Gen_FP'!C91","v":4607.115035616318},{"$f":"+'GEN-522 Cos_Gen_P'!D91+'GEN-522 Cos_Gen_FP'!D91","v":6311.9587118620111},{"$f":"+'GEN-522 Cos_Gen_P'!E91+'GEN-522 Cos_Gen_FP'!E91","v":5720.9697603810801},{"$f":"+'GEN-522 Cos_Gen_P'!F91+'GEN-522 Cos_Gen_FP'!F91","v":4380.5337832314653},{"$f":"+'GEN-522 Cos_Gen_P'!G91+'GEN-522 Cos_Gen_FP'!G91","v":0},25477.848871880567]
[{"$f":"+'GEN-522 Pot'!A92","v":"LAS PERLAS SUR, S.DE R.L. No. 46-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B92+'GEN-522 Cos_Gen_FP'!B92","v":13371.814742369077},{"$f":"+'GEN-522 Cos_Gen_P'!C92+'GEN-522 Cos_Gen_FP'!C92","v":13821.345106848959},{"$f":"+'GEN-522 Cos_Gen_P'!D92+'GEN-522 Cos_Gen_FP'!D92","v":25247.829847448047},{"$f":"+'GEN-522 Cos_Gen_P'!E92+'GEN-522 Cos_Gen_FP'!E92","v":22883.87904152432},{"$f":"+'GEN-522 Cos_Gen_P'!F92+'GEN-522 Cos_Gen_FP'!F92","v":17522.135132925861},{"$f":"+'GEN-522 Cos_Gen_P'!G92+'GEN-522 Cos_Gen_FP'!G92","v":16881.299939996352},109728.30381111262]
[{"$f":"+'GEN-522 Pot'!A93","v":"CALDERA ENERGY CORP. No. 48-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B93+'GEN-522 Cos_Gen_FP'!B93","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C93+'GEN-522 Cos_Gen_FP'!C93","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D93+'GEN-522 Cos_Gen_FP'!D93","v":4859.2319047621486},{"$f":"+'GEN-522 Cos_Gen_P'!E93+'GEN-522 Cos_Gen_FP'!E93","v":8210.0625378294371},{"$f":"+'GEN-522 Cos_Gen_P'!F93+'GEN-522 Cos_Gen_FP'!F93","v":3361.692022414697},{"$f":"+'GEN-522 Cos_Gen_P'!G93+'GEN-522 Cos_Gen_FP'!G93","v":8394.1816684034438},24825.168133409723]
[{"$f":"+'GEN-522 Pot'!A94","v":"DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B94+'GEN-522 Cos_Gen_FP'!B94","v":13865.772099126625},{"$f":"+'GEN-522 Cos_Gen_P'!C94+'GEN-522 Cos_Gen_FP'!C94","v":19028.381161391633},{"$f":"+'GEN-522 Cos_Gen_P'!D94+'GEN-522 Cos_Gen_FP'!D94","v":35768.480395864375},{"$f":"+'GEN-522 Cos_Gen_P'!E94+'GEN-522 Cos_Gen_FP'!E94","v":39738.10175186691},{"$f":"+'GEN-522 Cos_Gen_P'!F94+'GEN-522 Cos_Gen_FP'!F94","v":23611.859509757967},{"$f":"+'GEN-522 Cos_Gen_P'!G94+'GEN-522 Cos_Gen_FP'!G94","v":8323.7059531968589},140336.30087120435]
[{"$f":"+'GEN-522 Pot'!A95","v":"ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B95+'GEN-522 Cos_Gen_FP'!B95","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C95+'GEN-522 Cos_Gen_FP'!C95","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D95+'GEN-522 Cos_Gen_FP'!D95","v":4919.7551753647313},{"$f":"+'GEN-522 Cos_Gen_P'!E95+'GEN-522 Cos_Gen_FP'!E95","v":2379.4668530826457},{"$f":"+'GEN-522 Cos_Gen_P'!F95+'GEN-522 Cos_Gen_FP'!F95","v":3428.0162119492511},{"$f":"+'GEN-522 Cos_Gen_P'!G95+'GEN-522 Cos_Gen_FP'!G95","v":4252.8437574308919},14980.081997827519]
[{"$f":"+'GEN-522 Pot'!A96","v":"ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B96+'GEN-522 Cos_Gen_FP'!B96","v":8443.2001556834766},{"$f":"+'GEN-522 Cos_Gen_P'!C96+'GEN-522 Cos_Gen_FP'!C96","v":8061.4604669544278},{"$f":"+'GEN-522 Cos_Gen_P'!D96+'GEN-522 Cos_Gen_FP'!D96","v":11239.635371056087},{"$f":"+'GEN-522 Cos_Gen_P'!E96+'GEN-522 Cos_Gen_FP'!E96","v":14113.196013250365},{"$f":"+'GEN-522 Cos_Gen_P'!F96+'GEN-522 Cos_Gen_FP'!F96","v":9343.5719932498432},{"$f":"+'GEN-522 Cos_Gen_P'!G96+'GEN-522 Cos_Gen_FP'!G96","v":11596.750984969154},62797.81498516335]
[{"$f":"+'GEN-522 Pot'!A97","v":"HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B97+'GEN-522 Cos_Gen_FP'!B97","v":22486.341204171687},{"$f":"+'GEN-522 Cos_Gen_P'!C97+'GEN-522 Cos_Gen_FP'!C97","v":22952.169711246628},{"$f":"+'GEN-522 Cos_Gen_P'!D97+'GEN-522 Cos_Gen_FP'!D97","v":32978.607503584128},{"$f":"+'GEN-522 Cos_Gen_P'!E97+'GEN-522 Cos_Gen_FP'!E97","v":28073.867913215821},{"$f":"+'GEN-522 Cos_Gen_P'!F97+'GEN-522 Cos_Gen_FP'!F97","v":22222.2059606107},{"$f":"+'GEN-522 Cos_Gen_P'!G97+'GEN-522 Cos_Gen_FP'!G97","v":21186.397260259109},149899.5895530881]
[{"$f":"+'GEN-522 Pot'!A98","v":"PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B98+'GEN-522 Cos_Gen_FP'!B98","v":17235.770166556638},{"$f":"+'GEN-522 Cos_Gen_P'!C98+'GEN-522 Cos_Gen_FP'!C98","v":24458.361234019005},{"$f":"+'GEN-522 Cos_Gen_P'!D98+'GEN-522 Cos_Gen_FP'!D98","v":40876.281984577436},{"$f":"+'GEN-522 Cos_Gen_P'!E98+'GEN-522 Cos_Gen_FP'!E98","v":39777.965549852903},{"$f":"+'GEN-522 Cos_Gen_P'!F98+'GEN-522 Cos_Gen_FP'!F98","v":29505.622954583145},{"$f":"+'GEN-522 Cos_Gen_P'!G98+'GEN-522 Cos_Gen_FP'!G98","v":25048.001052015996},176902.00294160511]
[{"$f":"+'GEN-522 Pot'!A99","v":"PHOTOVOLTAICS INVESTMENT CORP. No. 55-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B99+'GEN-522 Cos_Gen_FP'!B99","v":33915.547747095334},{"$f":"+'GEN-522 Cos_Gen_P'!C99+'GEN-522 Cos_Gen_FP'!C99","v":48099.197555555133},{"$f":"+'GEN-522 Cos_Gen_P'!D99+'GEN-522 Cos_Gen_FP'!D99","v":80394.273351987838},{"$f":"+'GEN-522 Cos_Gen_P'!E99+'GEN-522 Cos_Gen_FP'!E99","v":78272.770920678289},{"$f":"+'GEN-522 Cos_Gen_P'!F99+'GEN-522 Cos_Gen_FP'!F99","v":58059.451620308726},{"$f":"+'GEN-522 Cos_Gen_P'!G99+'GEN-522 Cos_Gen_FP'!G99","v":49288.002037215512},348029.24323284085]
[{"$f":"+'GEN-522 Pot'!A100","v":"SALTOS DEL FRANCOLÍ, S.A. No. 56-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B100+'GEN-522 Cos_Gen_FP'!B100","v":28944.750539177705},{"$f":"+'GEN-522 Cos_Gen_P'!C100+'GEN-522 Cos_Gen_FP'!C100","v":35832.961514248891},{"$f":"+'GEN-522 Cos_Gen_P'!D100+'GEN-522 Cos_Gen_FP'!D100","v":59716.288149044849},{"$f":"+'GEN-522 Cos_Gen_P'!E100+'GEN-522 Cos_Gen_FP'!E100","v":65031.759825640998},{"$f":"+'GEN-522 Cos_Gen_P'!F100+'GEN-522 Cos_Gen_FP'!F100","v":43563.464154453912},{"$f":"+'GEN-522 Cos_Gen_P'!G100+'GEN-522 Cos_Gen_FP'!G100","v":17618.349958964747},250707.57414153111]
[{"$f":"+'GEN-522 Pot'!A101","v":"AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B101+'GEN-522 Cos_Gen_FP'!B101","v":0},{"$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]
[{"$f":"+'GEN-522 Pot'!A102","v":"CELSIA CENTROAMÉRICA, S.A. No. 58-21"},{"$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":"GENERADORA DEL ATLÁNTICO, S.A. No. 59-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B103+'GEN-522 Cos_Gen_FP'!B103","v":0},{"$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]
[{"$f":"+'GEN-522 Pot'!A104","v":"GENERADORA DEL ATLÁNTICO, S.A. No. 60-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B104+'GEN-522 Cos_Gen_FP'!B104","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C104+'GEN-522 Cos_Gen_FP'!C104","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D104+'GEN-522 Cos_Gen_FP'!D104","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E104+'GEN-522 Cos_Gen_FP'!E104","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F104+'GEN-522 Cos_Gen_FP'!F104","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G104+'GEN-522 Cos_Gen_FP'!G104","v":0},0]
[{"$f":"+'GEN-522 Pot'!A105","v":"PANAM GENERATING LTD No. 61-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B105+'GEN-522 Cos_Gen_FP'!B105","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C105+'GEN-522 Cos_Gen_FP'!C105","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D105+'GEN-522 Cos_Gen_FP'!D105","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E105+'GEN-522 Cos_Gen_FP'!E105","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F105+'GEN-522 Cos_Gen_FP'!F105","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G105+'GEN-522 Cos_Gen_FP'!G105","v":0},0]
[{"$f":"+'GEN-522 Pot'!A106","v":"SPARKLE POWER, S.A. No. 62-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B106+'GEN-522 Cos_Gen_FP'!B106","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C106+'GEN-522 Cos_Gen_FP'!C106","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D106+'GEN-522 Cos_Gen_FP'!D106","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E106+'GEN-522 Cos_Gen_FP'!E106","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F106+'GEN-522 Cos_Gen_FP'!F106","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G106+'GEN-522 Cos_Gen_FP'!G106","v":0},0]
[{"$f":"+'GEN-522 Pot'!A107","v":"TROPITÉRMICA, S.A. No. 63-21"},{"$f":"+'GEN-522 Cos_Gen_P'!B107+'GEN-522 Cos_Gen_FP'!B107","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!C107+'GEN-522 Cos_Gen_FP'!C107","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!D107+'GEN-522 Cos_Gen_FP'!D107","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!E107+'GEN-522 Cos_Gen_FP'!E107","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!F107+'GEN-522 Cos_Gen_FP'!F107","v":0},{"$f":"+'GEN-522 Cos_Gen_P'!G107+'GEN-522 Cos_Gen_FP'!G107","v":0},0]

{"sheet":"GEN-522 Gen_P","index":26,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Compra Mensual de Energía en Horas de Punta para atender Clientes Regulados  (MWh) "]
[null,"COMPRA DE ENERGIA HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación en Punta",0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947,0.25870313784730947]
["Total Compra de Energía en Horas de Punta",{"$f":"+B9+B15","v":22355.367598565521},24355.196952121831,23599.562660289794,22063.946281456196,19617.234079764763,21311.960413493722,{"$f":"+SUM(B8:G8)","v":133303.26798569184}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":22355.367598565521},24355.196952121831,23599.562660289794,22063.946281456196,19617.234079764763,21311.960413493722,133303.26798569184]
["Mercado Ocasional",7700.9611500000001,6302.7285499999998,6176.16086,5697.4062899999999,4694.0251799999996,5126.3350399999999,35697.61707]
["Autoconsumo",0,0,0,0,0,123.439345,123.439345]
[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",{"$f":"SUM(B25:B107)","v":14654.40644856552},18052.468402121831,17423.401800289794,16366.539991456195,14923.208899764764,16062.186028493723,97482.211570691841]
["Empresa Nacional de Energía No. 36-11 (Cesión)",91.791884499999981,100.23426640000005,95.938745199999957,89.311973699999982,81.546785699999973,87.939809799999964,{"$f":"+SUM(B25:G25)","v":546.76346529999989}]
["Enel Fortuna No. 37-11",270.96936669999997,295.89125349999989,283.2108887,263.64867759999987,240.72586559999993,259.59805390000002,1614.0441059999996]
["Electrogeneradora del Istmo No. 38-11",11.473985100000004,12.529283500000002,11.992343200000004,11.163996999999997,10.193348599999998,10.992475800000001,68.345433200000002]
["ESEPSA No. 39-11",50.302228334266218,54.928678992872058,52.574720566453713,48.943229725013083,44.687883395583953,48.191279787640603,299.62802080182962]
["Pedregalito No. 40-11",36.147533399999993,39.472133699999986,37.780563000000001,35.170947499999983,32.113026100000006,34.630591100000004,215.31479479999999]
["Río Chico No. 41-11",22.167877799999996,24.206725700000007,23.169351299999992,21.56897600000001,19.6936708,21.237596099999998,132.04419769999998]
["Alto Valle No. 42-11",21.094215800000004,23.034316399999998,22.047184599999998,20.524320899999992,18.7398433,20.208990900000007,125.6488719]
["Hidroecológica del Teribe No. 43-11",91.791884457958986,100.2342664034106,95.938745368819752,89.311973578263135,81.546785602813685,87.93980967906586,546.76346509033203]
["Desarrollos Hidroeléctricos Corp. No. 44-11",17.46802317748006,19.074610996949328,18.257172054120442,16.996095392355965,15.518377788739647,16.734972190277482,104.04925159992291]
["Las Perlas Norte No. 45-11",109.23234250497119,119.2787770200586,114.16710698889553,106.28124855813313,97.040674867348244,104.64837351808835,650.648523457495]
["Hidroeléctrica San Lorenzo No. 46-11",12.236161414681089,13.361558815757954,12.78895167243817,11.905581102519822,10.870455894621319,11.722667122083276,72.885376022101624]
["Caldera Energy Corp. No. 47-11",27.537565800000003,30.070279799999994,28.78162390000001,26.793592200000013,24.464035900000006,26.381942499999994,164.02904010000003]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",223.67511980000012,152.97655749999993,72.34467020000001,68.156342100000018,122.42664349999998,810.1808539000001,{"$f":"+SUM(B37:G37)","v":1449.7601870000001}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",219.11399470000015,148.8016389,51.006342400000001,63.150909600000013,99.983633300000008,676.23739410000007,1258.2939130000002]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",116.74132749999993,80.27083100000003,42.897153699999997,35.054446600000006,59.73378049999998,427.23118950000003,761.92872879999993]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",70.976338099999992,49.505671499999998,19.437174999999996,23.440363400000006,32.952416099999994,217.18017149999991,413.49213559999987]
["AES No. 122-12",2981.1688600999978,3255.3561291000001,3115.848442,2900.6276105999982,2648.4338933000004,2856.0631888999992,{"$f":"+SUM(B41:G41)","v":17757.498123999994}]
["HIDRO PIEDRA No. 123-12",17.228206542409726,18.812737688327807,18.006521277931633,16.762757803728078,15.305327628155721,16.50521953435921,102.62077047491219]
["Corp. Energ. Del Istmo No. 124-12",84.997079797632594,92.814522659134099,88.83697337680357,82.700741900472806,75.510364386269003,81.430151094714603,506.28983321502665]
["Saltos del Francolí No. 126-12",8.8897545758834138,9.7073726471771575,9.2913649794127284,8.6495830267236826,7.8975490561283497,8.5166932797293473,52.952317565054678]
["PASO ANCHO No. 88-11",203.98196546213109,216.7227381695364,207.43512512177256,182.37880490456152,171.41966943534402,190.14012903581806,1172.0784321291637]
["Hidroecológica del Teribe No. 89-11",241.19489159373614,270.90342271192054,259.29390640221555,234.67860925219293,220.39671784544242,237.67516129477247,1464.1427091002802]
["ISTMUS HYDRO POWER CORP. No.10-13",104.14106290755841,114.09549153217053,113.51311013608098,96.660766599417514,84.154813430651373,90.369377994523532,602.93462260040235]
["CALDERA ENERGY CORP. No.11-13",117.8409327500825,240.80304241059602,273.69912342456104,348.66536231754395,197.7448329557719,62.719834230564963,1241.4731280891203]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",39.280310916694184,75.25095075331123,108.03912766758975,120.69185618684213,75.608318483089235,31.359917115282482,450.23048112280901]
[" FOUNTAIN INTERTRADE CORP. No.13-13",495.68995863821237,635.07287378749527,880.73496874619207,1109.8957197004431,645.43178821037748,389.27230167395498,4156.0976107566748]
[" HIDROIBERICA, S.A. No.14-13",10.736618317229741,19.866250998874172,23.048347235752502,27.088616610824559,21.635611135160936,21.575622975314349,123.95106727315626]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,28.810434044690624,134.10206242982463,46.528195989593385,50.175867384451955,259.6165598485606]
[" HIDRONORTH CORP. No.17-13",12.569699493342133,16.856212968741719,19.59109515038962,18.237880490456142,15.586945656513782,12.543966846112989,95.385800605556383]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",50.278797973368533,98.428243585331117,94.210119326138312,65.790471828071944,76.073600442985168,54.440816112130392,439.22204926802544]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",19.640155458347092,22.575285225993373,21.607825533517961,15.09989222959825,17.448073496097507,18.815950269169488,115.18718221272367]
[" CAFÉ DE ELETA, S.A. No.35-13",6.024359263749834,7.3745931738244979,6.8107866081648618,6.4999269659735939,8.5109865874648225,6.8384425574757026,42.059095156653314]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",291.61702824553731,401.5315481245936,367.09678851063921,328.01498572397526,375.83762523699198,250.32608196346814,2014.4240578052056]
[" GENERADORA PEDREGALITO, S.A. No.37-13",121.16666574102929,178.40495404595038,170.78825301692609,188.48044874511842,167.75741064047898,84.947743481877197,911.54547567138036]
[" GENERADORA RIO CHICO, S.A. No.38-13",74.711151363552332,109.95217418369322,105.20994304440116,116.07606319800755,103.34646985014834,52.4271793289386,561.72298096874113]
[" GENERADORA ALTO VALLE, S.A. No.39-13",106.73356342806015,160.69088023862079,154.43256960975521,153.80433744201437,120.53006728483142,65.614189528110202,761.80560753139207]
[" HYDRO CAISÁN, S.A. No.40-13",265.24271141389318,526.6166885047777,606.80248080586921,239.62831637647778,456.58241167208996,135.95151267817266,2230.8241214512805]
[" SIGSA, S.A. No. 137-12",638.05812000000026,720.25690099999974,713.87821399999996,661.14623399999959,556.49094100000048,551.6093800000001,3841.4397900000004]
["Panama Solar2 No. 10-15",154.29996380000003,148.82940090000002,159.18151830000002,144.78676279999999,120.75319989999998,178.89930410000008,{"$f":"+SUM(B63:G63)","v":906.75014980000026}]
["Solpac Investment No. 11-15",23.1390177,26.309467299999987,22.6850618,18.650708899999994,13.832261900000002,24.077246499999994,128.69376409999998]
["GAS NATURAL ATLÁNTICO No. 17-15",3859.1182654997783,4214.0532421854305,4033.4607662566891,3754.8577480350868,3428.3933887068788,3697.1691756964606,22987.052586380323]
["AES PANAMÁ, S.R.L No. 23-20",0,495.51329008004029,0,497.37387090235768,262.30578018161651,19.507294398599665,{"$f":"+SUM(B66:G66)","v":1274.7002355626141}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,0]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 27-20",2474.8880090458888,1268.6316065872631,1842.4803380769797,535.86344763638363,835.50661622563473,2361.3323390713686,9318.70235664352]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 29-20",179.6557378242486,284.08738928390051,246.32921108210502,254.79391861666667,232.64097994796685,0,1197.5072367548878]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,107.2816499438597,0,0,107.2816499438597]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,12.495599999999998,188.59100000000026,175.86400000000015,0,376.95060000000041]
["HIDRO PANAMÁ, S.A. No. 34-20",42.946473268918965,29.799376498311272,25.92939064022157,33.525515607456157,28.161802835806512,14.524593190236098,174.88715204095058]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,205.23112691735372,536.40824971929851,204.96894759626144,0,946.60832423291367]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,33.110418331456962,25.92939064022157,26.820412485964926,24.488524205049131,29.049186380472197,139.39793204316479]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,33.110418331456962,25.92939064022157,26.820412485964926,24.488524205049131,29.049186380472197,139.39793204316479]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,48.276742474736828,42.854917358836005,44.894197133457013,136.02585696702982]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,36.207556856052641,17.141966943534406,11.223549283364253,64.573073082951296]
["ENEL FORTUNA, S.A. No. 36-21",0,1793.2903572120101,0,0,531.22955558013086,0,2324.519912792141]
["FOUNTAIN HYDRO POWER CORP No. 37-21",96.863868464044458,75.85295835933772,68.856937366810627,34.759254581810524,125.82203736554256,279.0174351844355,681.1724913219814]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,210.70266210927167,288.10434044690612,241.38371237368426,171.41966943534402,224.47098566728511,1136.0813700324911]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,134.05018149843903,0,134.05018149843903]
["HIDRO BOQUERÓN, S.A. No. 40-21",10.4582104995044,23.809400818347683,23.826228954959142,32.562662799210024,19.918965588386978,12.435692605967601,123.01116126637584]
["HYDRO CAISÁN, S.A. No. 41-21",40.713697701022674,0,0,0,171.24824976590861,227.1646371999999,439.12658466693119]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",38.59118265499778,84.281064843708592,172.86260426814368,168.96859866157894,85.70983471767201,89.788394266914025,640.20167941301497]
["IDEAL PANAMÁ, S.A. No. 43-21",0,316.05399316390719,1152.4173617876245,965.53484949473705,685.67867774137608,336.70647850092757,3456.3913606885721]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",38.59118265499778,42.140532421854296,57.620868089381247,72.415113712105281,51.425900830603219,0,262.19359770894181]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",19.29559132749889,21.070266210927148,28.810434044690624,24.138371237368414,17.141966943534406,0,110.45662976401948]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",57.886773982496685,63.210798632781497,115.24173617876249,96.553484949473656,68.567867774137625,67.341295700185569,468.80195721783753]
["CALDERA ENERGY CORP. No. 48-21",0,0,9.8122543275445118,18.646475503746267,5.88403738182837,14.776630314592557,49.119397527711705]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",72.028036475482793,107.10588734948975,134.21193651363924,131.26141787011443,84.606777672155303,44.758009421472785,573.97206530235439]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,9.8122543275445118,5.327564429641785,5.88403738182837,7.3883151572962786,28.412171296310948]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",20.772738908772318,23.055181477369466,32.193126973767491,48.747214531222362,20.266125392099344,25.440589165542331,170.4749764487733]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",87.665685469383121,92.378012481943699,133.25041376805456,101.80975625045451,75.786401477949454,103.43641220214779,594.32668164993311]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",153.58027021667741,210.10881390390867,227.41125101863636,227.06979530866224,156.69886253849958,89.360182296427809,1064.2291752828121]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Gen_FP","index":27,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Porción de Compra Mensual de Energía en Horas Fuera de Punta para atender Clientes Regulados  (MWh)"]
[null,"COMPRA DE ENERGIA HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
["Generación Fuera de Punta",0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042,0.74129686215269042]
["Total Compra de Energía en Horas de F.Punta",{"$f":"+B9+B15","v":60424.855144132431},61070.086170165814,59333.885971793075,61915.962649216235,60899.75752387401,64104.657430714171,{"$f":"+SUM(B8:G8)","v":367749.20488989574}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":60424.855144132431},61070.086170165814,59333.885971793075,61915.962649216235,60899.75752387401,64104.657430714171,367749.20488989574]
["Mercado Ocasional",21621.440999999999,15456.727000000001,13835.754000000001,13022.22,13208.696,14647.169,91792.006999999998]
[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",{"$f":"SUM(B25:B107)","v":38803.414144132432},45613.359170165815,45498.131971793075,48893.742649216234,47691.061523874014,49457.488430714169,275957.19788989576]
["Empresa Nacional de Energía No. 36-11 (Cesión)",247.90496990000022,250.88243410000004,240.79343269999998,249.80350469999982,252.30174059999956,265.23211659999987,{"$f":"+SUM(B25:G25)","v":1506.9181985999996}]
["Enel Fortuna No. 37-11",731.81472650000057,740.60418920000041,710.82148809999933,737.41919319999988,744.79397950000021,782.96441440000149,4448.4179909000022]
["Electrogeneradora del Istmo No. 38-11",30.988119999999999,31.360302799999971,30.099178399999992,31.225438399999991,31.537718000000012,33.154015999999991,188.36477359999995]
["ESEPSA No. 39-11",135.85266808638809,137.48432674577498,131.95552383183826,136.89307037878942,138.26211143963221,145.34799681112651,825.79569729354944]
["Pedregalito No. 40-11",97.624678200000005,98.797201200000089,94.824163399999918,98.372319099999942,99.356122399999919,104.4480888999999,593.42257319999976]
["Río Chico No. 41-11",59.869422100000065,60.588483500000002,58.151975299999982,60.327920899999967,60.931249200000025,64.053954300000029,363.92300530000006]
["Alto Valle No. 42-11",56.96975290000001,57.653988799999979,55.335486399999979,57.406046800000041,57.980152800000013,60.95161559999999,346.29704329999998]
["Hidroecológica del Teribe No. 43-11",247.90497012229622,250.88243311145052,240.79343198620256,249.80350404765773,252.30174046851795,265.23211736912651,1506.9181971052517]
["Desarrollos Hidroeléctricos Corp. No. 44-11",47.176390260209857,47.74300236117903,45.823062417314233,47.537681836336574,48.013096977447383,50.473751584629305,286.76698543711638]
["Las Perlas Norte No. 45-11",295.00691444553257,298.55009540262625,286.5441840635811,297.26616981671333,300.23907115753656,315.62621966926065,1793.2326545552505]
["Hidroeléctrica San Lorenzo No. 46-11",33.046551422608729,33.443457074526428,32.098559897500095,33.299632266292903,33.632655433626169,35.356317387434011,200.87717348198836]
["Caldera Energy Corp. No. 47-11",74.371490599999987,75.264729800000026,72.238029900000029,74.941050999999945,75.69052159999994,79.569634100000158,452.07545700000009]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",321.81467269999979,220.48405420000012,120.16562370000001,158.24455269999993,192.80776309999999,1797.2947801999999,{"$f":"+SUM(B37:G37)","v":2810.8114465999997}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",332.83504120000032,236.8807626000002,79.791102700000025,134.26018019999984,146.20675279999998,1863.7856338000001,2793.7594733000005]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",169.76977080000009,127.98710220000004,65.150397300000009,88.840658199999964,101.29553220000005,978.53140069999927,1531.5748613999995]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",126.98187090000009,84.025763399999974,33.789364999999989,49.963615800000035,54.50464239999998,602.88189199999943,952.14714949999939]
["AES No. 122-12",8051.3280842999957,8148.0285699999949,7820.3632640999958,8112.9876777000027,8194.1240937999955,8614.0701177000046,{"$f":"+SUM(B41:G41)","v":48940.901807599992}]
["HIDRO PIEDRA No. 123-12",46.528710608539036,47.087543752149159,45.193962459872878,46.88504205098684,47.353930268115256,49.780802809520722,282.82999194918392]
["Corp. Energ. Del Istmo No. 124-12",229.55404665828806,232.31110585560324,222.96893319202869,231.31204346274848,233.62535037077353,245.59856874105154,1395.3700482804936]
["Saltos del Francolí No. 126-12",24.008814674006167,24.297172576108942,23.320084629294378,24.192681698309208,24.434628018347457,25.686894249712736,145.9402758457789]
["PASO ANCHO No. 88-11",550.89993360510243,542.44850402475856,520.63444753773513,510.10925751473695,530.3640190028907,573.47484836567901,3227.9310100509024]
["Hidroecológica del Teribe No. 89-11",651.40194851954709,678.06063003094766,650.79305942216922,656.39058871381542,681.89659586085986,716.84356045709887,4035.3863830044374]
["ISTMUS HYDRO POWER CORP. No.10-13",281.25674988649712,285.57653534803421,284.90273934703833,270.35790648281028,260.37085018620496,272.55985154268808,1655.0246327932728]
["CALDERA ENERGY CORP. No.11-13",318.25638056240706,602.72056002750855,686.94822939006724,975.20887466052636,611.81277906404864,189.16705067617869,3384.1138743807369]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",106.08546018746904,188.35017500859664,271.16377475923707,337.57230276710533,233.9284155244892,94.583525338089345,1231.6836535849868]
[" FOUNTAIN INTERTRADE CORP. No.13-13",1338.7240616288871,1589.5624669675494,2210.5270918373012,3104.3524042799422,1996.9341809785255,1174.0702781019843,11414.170483794189]
[" HIDROIBERICA, S.A. No.14-13",28.996692451241515,49.724446202269462,57.848271948637262,75.766227954394793,66.939515827007781,65.073465432605573,344.34861981615643]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,72.310339935796677,375.08033640789472,143.95594801507028,151.33364054094309,742.68026489970475]
[" HIDRONORTH CORP. No.17-13",33.947347259990089,42.190439201925649,49.171031156341641,51.010925751473707,48.225242585048541,37.833410135235773,262.37839609001543]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",135.78938903996035,246.36202891124429,236.45481159005448,184.01441304171311,235.36797500464016,164.19699998692315,1202.1856175745356]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",53.042730093734519,56.505052502578948,54.232754951847369,42.234045879528907,53.98348050565135,56.750115202853657,316.74817913619472]
[" CAFÉ DE ELETA, S.A. No.35-13",16.270159525593943,18.458317150842454,17.094164360822319,18.180143905690642,26.332573543493531,20.625182220040628,116.96054070648351]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",787.57845643176961,1005.0176988283696,921.36388939393294,917.45025365707431,1162.823111663839,754.99955019454057,5549.2329601695265]
[" GENERADORA PEDREGALITO, S.A. No.37-13",327.23828285827932,446.54059491038066,428.65569513940198,527.17541282129594,519.03317056833612,256.20785343581679,2504.8510097335111]
[" GENERADORA RIO CHICO, S.A. No.38-13",201.77454527656624,275.20597471206094,264.06289937754201,324.66203758794529,319.74889042799998,158.12374204416176,1543.5780894262762]
[" GENERADORA ALTO VALLE, S.A. No.39-13",288.25839025887007,402.20296371335724,387.60511515785015,430.18713943294284,372.91409501861853,197.89661225685623,2079.0643158384951]
[" HYDRO CAISÁN, S.A. No.40-13",716.34858393537013,1318.1008937346594,1522.9931486937535,670.23480393063085,1412.6435061863058,410.03849904568551,6050.3594355264049]
[" SIGSA, S.A. No. 137-12",1772.2545609999988,1912.6933770000016,1893.8085809999998,2052.7605419999991,1926.6925399999982,1862.3387579999994,11420.548358999999]
["Panama Solar2 No. 10-15",72.798086699999985,71.972925500000017,78.660908200000051,103.84562640000001,81.619605400000012,134.89789699999994,{"$f":"+SUM(B63:G63)","v":543.79504919999999}]
["Solpac Investment No. 11-15",12.743234900000006,12.734433800000001,9.9123251000000021,14.398460599999993,7.8431735999999947,20.299441899999987,77.931069899999983]
["GAS NATURAL ATLÁNTICO No. 17-15",10422.431176312753,10547.609800481419,10123.447591011511,10502.249419421047,10607.280380057806,11150.899829332655,63353.918196617189]
["AES PANAMÁ, S.R.L No. 23-20",0,1557.3535879612571,0,2647.2023003503027,1547.7789034444188,885.40888474034909,{"$f":"+SUM(B66:G66)","v":6637.7436764963277}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,0]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 27-20",6224.8870922695414,2901.3432280937222,4401.4953084491672,1120.1187649980088,2179.4917514492231,7542.6297396981927,24369.965884957855]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 29-20",485.20139422584521,711.05958069245401,618.25340645106075,712.6526391750001,719.77974007535192,0,3246.9467606197122]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,300.06426912631571,0,0,300.06426912631571]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,12.495599999999998,590.0699999999996,654.86200000000179,0,1257.4276000000013]
["HIDRO PANAMÁ, S.A. No. 34-20",115.98676980496606,74.586669303404207,65.079305942216891,93.77008410197368,87.13123169333204,43.807106472378273,480.36116731827116]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,515.10270653264706,1500.3213456315789,634.16383415059988,0,2649.5878863148259]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,82.874077003782418,65.079305942216891,75.016067281578927,75.766288428984396,87.614212944756545,386.34995160131916]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,82.874077003782418,65.079305942216891,75.016067281578927,75.766288428984396,87.614212944756545,386.34995160131916]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,135.02892110684215,132.59100475072267,135.40378364189635,403.02370949946112]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,101.27169083013167,53.036401900289079,33.850945910474088,188.15903864089483]
["ENEL FORTUNA, S.A. No. 36-21",0,4488.5353505948578,0,0,1643.5980948899592,0,6132.1334454848165]
["FOUNTAIN HYDRO POWER CORP No. 37-21",261.60302252545023,189.85697640866542,172.82171244655376,97.22082319692629,389.28718994812198,841.53451533438715,1952.3242398601049]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,527.38049002407058,723.10339935796605,675.14460553421065,530.3640190028907,677.01891820948276,3133.011432128621]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,414.74466286026046,0,414.74466286026046]
["HIDRO BOQUERÓN, S.A. No. 40-21",28.244788487807547,59.593995372719938,59.800651126903716,91.077007286564992,61.628299008135933,37.50684806880534,337.8515893509375]
["HYDRO CAISÁN, S.A. No. 41-21",109.95664891009943,0,0,0,529.8336549838881,685.14314490000061,1324.9334487939882]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",104.22431176312756,210.95219600962815,433.86203961477895,472.60122387394745,265.18200950144535,270.80756728379271,1757.6293480467202]
["IDEAL PANAMÁ, S.A. No. 43-21",0,791.07073503610616,2892.4135974318642,2700.5784221368426,2121.4560760115628,1015.5283773142231,9521.0472079306001]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",104.22431176312756,105.47609800481408,144.62067987159335,202.54338166026335,159.10920570086753,0,715.97367700066582]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",52.11215588156378,52.738049002407038,72.310339935796677,67.514460553421074,53.036401900289079,0,297.71140727347768]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",156.33646764469137,158.21414700722093,289.24135974318671,270.0578422136843,212.14560760115631,203.10567546284483,1289.1010996727846]
["CALDERA ENERGY CORP. No. 48-21",0,0,68.081272831492001,115.67826620253219,48.391076803562065,119.89226637416294,352.0428822117492]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",147.71472262319591,194.45318018445076,432.64201587723443,498.50254016264188,289.59074229231453,87.154921690997355,1650.0581228308349]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,68.081272831492001,33.050933200723449,48.391076803562065,59.946133187081472,209.46941602285898]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",111.152216648782,102.90516956879345,143.42617569898385,171.77147317581458,125.72718700242946,155.75864497460068,810.74086706940398]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",293.45874171996854,296.64181313240761,425.70903544523424,374.01851346506714,300.86115717647118,255.65506678529553,1946.3443277244442]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",275.24385446433467,390.58385873553357,652.76719873167474,635.22781139975939,471.18529151362435,400.00001679999997,2825.0080316449266]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",550.48770892866935,780.70439142274131,1304.8900073362722,1270.4556227995188,942.3705830272487,800.00003306631186,5648.9083465807616]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",305.1320996593555,357.76696286707215,718.96415546385219,803.54446500260508,533.68884196948454,189.85297077749865,2908.9494957398683]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Pre_Gen_P","index":28,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía en Horas de Punta (B/./KWh)"]
[null,"PRECIO ENERGIA EN HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Gen_P'!B8=0,\"\",'GEN-522 Cos_Gen_P'!B8/'GEN-522 Gen_P'!B8)","v":91.991363981244575},{"$f":"+IF('GEN-522 Gen_P'!C8=0,\"\",'GEN-522 Cos_Gen_P'!C8/'GEN-522 Gen_P'!C8)","v":100.97075245889425},{"$f":"+IF('GEN-522 Gen_P'!D8=0,\"\",'GEN-522 Cos_Gen_P'!D8/'GEN-522 Gen_P'!D8)","v":86.217673540734424},{"$f":"+IF('GEN-522 Gen_P'!E8=0,\"\",'GEN-522 Cos_Gen_P'!E8/'GEN-522 Gen_P'!E8)","v":111.65759015735445},{"$f":"+IF('GEN-522 Gen_P'!F8=0,\"\",'GEN-522 Cos_Gen_P'!F8/'GEN-522 Gen_P'!F8)","v":99.855514903862627},{"$f":"+IF('GEN-522 Gen_P'!G8=0,\"\",'GEN-522 Cos_Gen_P'!G8/'GEN-522 Gen_P'!G8)","v":103.96479362666479},{"$f":"+IF('GEN-522 Gen_P'!H8>0,'GEN-522 Cos_Gen_P'!H8/'GEN-522 Gen_P'!H8,0)","v":98.936451866587376}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H9>0,'GEN-522 Cos_Gen_P'!H9/'GEN-522 Gen_P'!H9,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H10>0,'GEN-522 Cos_Gen_P'!H10/'GEN-522 Gen_P'!H10,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_P'!H11>0,'GEN-522 Cos_Gen_P'!H11/'GEN-522 Gen_P'!H11,0)","v":0}]
[0,null,null,null,null,null,null,{"$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",{"$f":"+IF('GEN-522 Gen_P'!B15=0,\"\",'GEN-522 Cos_Gen_P'!B15/'GEN-522 Gen_P'!B15)","v":91.991363981244575},{"$f":"+IF('GEN-522 Gen_P'!C15=0,\"\",'GEN-522 Cos_Gen_P'!C15/'GEN-522 Gen_P'!C15)","v":100.97075245889425},{"$f":"+IF('GEN-522 Gen_P'!D15=0,\"\",'GEN-522 Cos_Gen_P'!D15/'GEN-522 Gen_P'!D15)","v":86.217673540734424},{"$f":"+IF('GEN-522 Gen_P'!E15=0,\"\",'GEN-522 Cos_Gen_P'!E15/'GEN-522 Gen_P'!E15)","v":111.65759015735445},{"$f":"+IF('GEN-522 Gen_P'!F15=0,\"\",'GEN-522 Cos_Gen_P'!F15/'GEN-522 Gen_P'!F15)","v":99.855514903862627},{"$f":"+IF('GEN-522 Gen_P'!G15=0,\"\",'GEN-522 Cos_Gen_P'!G15/'GEN-522 Gen_P'!G15)","v":103.96479362666479},{"$f":"+IF('GEN-522 Gen_P'!H15>0,'GEN-522 Cos_Gen_P'!H15/'GEN-522 Gen_P'!H15,0)","v":98.936451866587376}]
["Mercado Ocasional",65.540537105553369,89.814845349796954,43.882995625214335,107.09310323733294,104.92122669013888,104.11642739605252,{"$f":"+IF('GEN-522 Gen_P'!H16>0,'GEN-522 Cos_Gen_P'!H16/'GEN-522 Gen_P'!H16,0)","v":83.429200446628016}]
[]
[]
[]
[]
[]
[]
[]
["Sub-Total Contratos",{"$f":"+IF('GEN-522 Gen_P'!B24=0,\"\",'GEN-522 Cos_Gen_P'!B24/'GEN-522 Gen_P'!B24)","v":96.405430179156369},{"$f":"+IF('GEN-522 Gen_P'!C24=0,\"\",'GEN-522 Cos_Gen_P'!C24/'GEN-522 Gen_P'!C24)","v":96.860074400395462},{"$f":"+IF('GEN-522 Gen_P'!D24=0,\"\",'GEN-522 Cos_Gen_P'!D24/'GEN-522 Gen_P'!D24)","v":96.348344797056242},{"$f":"+IF('GEN-522 Gen_P'!E24=0,\"\",'GEN-522 Cos_Gen_P'!E24/'GEN-522 Gen_P'!E24)","v":92.54469435442094},{"$f":"+IF('GEN-522 Gen_P'!F24=0,\"\",'GEN-522 Cos_Gen_P'!F24/'GEN-522 Gen_P'!F24)","v":90.613642086443477},{"$f":"+IF('GEN-522 Gen_P'!G24=0,\"\",'GEN-522 Cos_Gen_P'!G24/'GEN-522 Gen_P'!G24)","v":88.023679570165726},{"$f":"+IF('GEN-522 Gen_P'!H24>0,'GEN-522 Cos_Gen_P'!H24/'GEN-522 Gen_P'!H24,0)","v":93.563523383484394}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",79.700000001634194,79.700000007183121,79.7000000110488,79.700000014667722,79.700000005027803,79.700000009552028,{"$f":"+IF('GEN-522 Gen_P'!H25>0,'GEN-522 Cos_Gen_P'!H25/'GEN-522 Gen_P'!H25,0)","v":79.700000008211987}]
["Enel Fortuna No. 37-11",93.800000001992856,93.800000012504626,93.800000013911941,93.800000015626921,93.800000002990956,93.800000023806049,{"$f":"+IF('GEN-522 Gen_P'!H26>0,'GEN-522 Cos_Gen_P'!H26/'GEN-522 Gen_P'!H26,0)","v":93.800000011895634}]
["Electrogeneradora del Istmo No. 38-11",63.299999999999962,63.29999999999994,63.299999999999926,63.300000000000026,63.300000000000018,63.300000000000011,{"$f":"+IF('GEN-522 Gen_P'!H27>0,'GEN-522 Cos_Gen_P'!H27/'GEN-522 Gen_P'!H27,0)","v":63.299999999999983}]
["ESEPSA No. 39-11",91,90.999999999999972,90.999999999999986,90.999999999999972,90.999999999999915,91.000000000000085,{"$f":"+IF('GEN-522 Gen_P'!H28>0,'GEN-522 Cos_Gen_P'!H28/'GEN-522 Gen_P'!H28,0)","v":90.999999999999986}]
["Pedregalito No. 40-11",54.200000000000038,54.2,54.20000000000001,54.200000000000045,54.199999999999989,54.20000000000001,{"$f":"+IF('GEN-522 Gen_P'!H29>0,'GEN-522 Cos_Gen_P'!H29/'GEN-522 Gen_P'!H29,0)","v":54.200000000000017}]
["Río Chico No. 41-11",54.2,54.200000000000031,54.200000000000045,54.200000000000017,54.200000000000024,54.20000000000001,{"$f":"+IF('GEN-522 Gen_P'!H30>0,'GEN-522 Cos_Gen_P'!H30/'GEN-522 Gen_P'!H30,0)","v":54.200000000000031}]
["Alto Valle No. 42-11",54.199999999999996,54.20000000000001,54.200000000000024,54.200000000000031,54.200000000000031,54.199999999999982,{"$f":"+IF('GEN-522 Gen_P'!H31>0,'GEN-522 Cos_Gen_P'!H31/'GEN-522 Gen_P'!H31,0)","v":54.20000000000001}]
["Hidroecológica del Teribe No. 43-11",100.90000000000006,100.89999999999996,100.90000000000006,100.90000000000005,100.90000000000003,100.89999999999998,{"$f":"+IF('GEN-522 Gen_P'!H32>0,'GEN-522 Cos_Gen_P'!H32/'GEN-522 Gen_P'!H32,0)","v":100.90000000000003}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",96.500000000000043,96.499999999999957,96.500000000000014,96.499999999999957,96.499999999999901,96.500000000000014,{"$f":"+IF('GEN-522 Gen_P'!H33>0,'GEN-522 Cos_Gen_P'!H33/'GEN-522 Gen_P'!H33,0)","v":96.499999999999986}]
["Las Perlas Norte No. 45-11",100.79999999999998,100.80000000000003,100.80000000000001,100.79999999999997,100.8,100.80000000000001,{"$f":"+IF('GEN-522 Gen_P'!H34>0,'GEN-522 Cos_Gen_P'!H34/'GEN-522 Gen_P'!H34,0)","v":100.8}]
["Hidroeléctrica San Lorenzo No. 46-11",89.500000000000014,89.499999999999915,89.499999999999957,89.500000000000043,89.499999999999972,89.500000000000043,{"$f":"+IF('GEN-522 Gen_P'!H35>0,'GEN-522 Cos_Gen_P'!H35/'GEN-522 Gen_P'!H35,0)","v":89.5}]
["Caldera Energy Corp. No. 47-11",63.299999999999955,63.29999999999999,63.299999999999983,63.299999999999969,63.300000000000018,63.300000000000033,{"$f":"+IF('GEN-522 Gen_P'!H36>0,'GEN-522 Cos_Gen_P'!H36/'GEN-522 Gen_P'!H36,0)","v":63.29999999999999}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",99.399999999999935,99.05000000000004,98.689999999999969,98.689999999999984,98.690000000000026,98.739999999999981,{"$f":"+IF('GEN-522 Gen_P'!H37>0,'GEN-522 Cos_Gen_P'!H37/'GEN-522 Gen_P'!H37,0)","v":98.865470357604039}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",102.53999999999995,102.17000000000003,101.79999999999998,101.79999999999994,101.80000000000005,101.85999999999999,{"$f":"+IF('GEN-522 Gen_P'!H38>0,'GEN-522 Cos_Gen_P'!H38/'GEN-522 Gen_P'!H38,0)","v":102.00486088619979}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",113.01000000000005,112.59999999999994,112.18988344215016,112.18999999999994,112.19000000000003,112.24999999999993,{"$f":"+IF('GEN-522 Gen_P'!H39>0,'GEN-522 Cos_Gen_P'!H39/'GEN-522 Gen_P'!H39,0)","v":112.39247011931542}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",115.09999999999997,114.67999999999998,114.26999999999998,114.26999999999991,114.26999999999998,114.33000000000004,{"$f":"+IF('GEN-522 Gen_P'!H40>0,'GEN-522 Cos_Gen_P'!H40/'GEN-522 Gen_P'!H40,0)","v":114.49307194813791}]
["AES No. 122-12",87.799999893739738,87.799999866380219,87.80000019012482,87.799999927367509,87.799999988015529,87.800000040118192,{"$f":"+IF('GEN-522 Gen_P'!H41>0,'GEN-522 Cos_Gen_P'!H41/'GEN-522 Gen_P'!H41,0)","v":87.799999983826595}]
["HIDRO PIEDRA No. 123-12",99.999999999999957,100.00000000000004,100.00000000000007,99.999999999999929,100.00000000000001,99.999999999999943,{"$f":"+IF('GEN-522 Gen_P'!H42>0,'GEN-522 Cos_Gen_P'!H42/'GEN-522 Gen_P'!H42,0)","v":99.999999999999972}]
["Corp. Energ. Del Istmo No. 124-12",100.00000000000004,99.999999999999972,99.999999999999943,100.00000000000001,100.00000000000004,99.999999999999915,{"$f":"+IF('GEN-522 Gen_P'!H43>0,'GEN-522 Cos_Gen_P'!H43/'GEN-522 Gen_P'!H43,0)","v":99.999999999999986}]
["Saltos del Francolí No. 126-12",103.5,103.49999999999997,103.5,103.50000000000007,103.49999999999996,103.50000000000004,{"$f":"+IF('GEN-522 Gen_P'!H44>0,'GEN-522 Cos_Gen_P'!H44/'GEN-522 Gen_P'!H44,0)","v":103.5}]
["PASO ANCHO No. 88-11",99.9,99.90000000000002,99.899999999999892,99.89999999999992,99.899999999999991,99.90000000000002,{"$f":"+IF('GEN-522 Gen_P'!H45>0,'GEN-522 Cos_Gen_P'!H45/'GEN-522 Gen_P'!H45,0)","v":99.899999999999963}]
["Hidroecológica del Teribe No. 89-11",109.70000000000003,109.69999999999997,109.70000000000007,109.7000000000001,109.70000000000002,109.70000000000003,{"$f":"+IF('GEN-522 Gen_P'!H46>0,'GEN-522 Cos_Gen_P'!H46/'GEN-522 Gen_P'!H46,0)","v":109.70000000000002}]
["ISTMUS HYDRO POWER CORP. No.10-13",119.9999999999998,120.00000000000003,120.0000000000001,120.00000000000003,120.00000000000006,119.99999999999991,{"$f":"+IF('GEN-522 Gen_P'!H47>0,'GEN-522 Cos_Gen_P'!H47/'GEN-522 Gen_P'!H47,0)","v":119.99999999999999}]
["CALDERA ENERGY CORP. No.11-13",122.41400000000006,122.045,122.3829999999999,122.221,121.93799999999996,122.33200000000001,{"$f":"+IF('GEN-522 Gen_P'!H48>0,'GEN-522 Cos_Gen_P'!H48/'GEN-522 Gen_P'!H48,0)","v":122.20142755575947}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",122.4999999999999,122.50000000000013,122.50000000000003,122.5,122.49999999999997,122.5,{"$f":"+IF('GEN-522 Gen_P'!H49>0,'GEN-522 Cos_Gen_P'!H49/'GEN-522 Gen_P'!H49,0)","v":122.50000000000003}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",130.30700000000016,129.70099999999996,129.87800000000001,129.83500000000004,129.31800000000004,129.70100000000002,{"$f":"+IF('GEN-522 Gen_P'!H50>0,'GEN-522 Cos_Gen_P'!H50/'GEN-522 Gen_P'!H50,0)","v":129.78709130233906}]
[" HIDROIBERICA, S.A. No.14-13",119.99999999999999,120.00000000000013,119.99999999999994,120.0000000000001,119.99999999999991,120,{"$f":"+IF('GEN-522 Gen_P'!H51>0,'GEN-522 Cos_Gen_P'!H51/'GEN-522 Gen_P'!H51,0)","v":120.00000000000003}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,135.99999999999997,135.99999999999997,136,136.00000000000009,{"$f":"+IF('GEN-522 Gen_P'!H52>0,'GEN-522 Cos_Gen_P'!H52/'GEN-522 Gen_P'!H52,0)","v":136}]
[" HIDRONORTH CORP. No.17-13",140.00000000000006,140.00000000000017,140.00000000000003,139.99999999999991,140.00000000000003,140.00000000000009,{"$f":"+IF('GEN-522 Gen_P'!H53>0,'GEN-522 Cos_Gen_P'!H53/'GEN-522 Gen_P'!H53,0)","v":140.00000000000006}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",127.50000000000001,127.50000000000011,127.50000000000007,127.50000000000004,127.49999999999997,127.50000000000001,{"$f":"+IF('GEN-522 Gen_P'!H54>0,'GEN-522 Cos_Gen_P'!H54/'GEN-522 Gen_P'!H54,0)","v":127.50000000000006}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",127.59999999999985,127.59999999999995,127.60000000000012,127.59999999999997,127.60000000000004,127.59999999999994,{"$f":"+IF('GEN-522 Gen_P'!H55>0,'GEN-522 Cos_Gen_P'!H55/'GEN-522 Gen_P'!H55,0)","v":127.6}]
[" CAFÉ DE ELETA, S.A. No.35-13",128,128,128,128,128,128,{"$f":"+IF('GEN-522 Gen_P'!H56>0,'GEN-522 Cos_Gen_P'!H56/'GEN-522 Gen_P'!H56,0)","v":128}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",132.5,132.50000000000003,132.5,132.49999999999994,132.49999999999994,132.5,{"$f":"+IF('GEN-522 Gen_P'!H57>0,'GEN-522 Cos_Gen_P'!H57/'GEN-522 Gen_P'!H57,0)","v":132.49999999999997}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",133.84800000000001,133.99900000000002,134.02600000000001,133.87299999999993,133.50999999999993,133.87600000000012,{"$f":"+IF('GEN-522 Gen_P'!H58>0,'GEN-522 Cos_Gen_P'!H58/'GEN-522 Gen_P'!H58,0)","v":133.85647790981784}]
[" GENERADORA RIO CHICO, S.A. No.38-13",133.8480000000001,133.99900000000005,134.02600000000007,133.87299999999999,133.51000000000008,133.876,{"$f":"+IF('GEN-522 Gen_P'!H59>0,'GEN-522 Cos_Gen_P'!H59/'GEN-522 Gen_P'!H59,0)","v":133.85648977897839}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",134.91400000000002,134.54499999999999,134.88300000000012,134.721,134.43799999999999,134.83199999999997,{"$f":"+IF('GEN-522 Gen_P'!H60>0,'GEN-522 Cos_Gen_P'!H60/'GEN-522 Gen_P'!H60,0)","v":134.70854173661399}]
[" HYDRO CAISÁN, S.A. No.40-13",134.3480000000001,134.49900000000002,134.52600000000001,134.37299999999999,134.01,134.37600000000003,{"$f":"+IF('GEN-522 Gen_P'!H61>0,'GEN-522 Cos_Gen_P'!H61/'GEN-522 Gen_P'!H61,0)","v":134.36727648901294}]
[" SIGSA, S.A. No. 137-12",399.20006033306163,357.4999693060908,361.39989278339277,363.99988024434543,369.00000497941579,315.69994331858521,{"$f":"+IF('GEN-522 Gen_P'!H62>0,'GEN-522 Cos_Gen_P'!H62/'GEN-522 Gen_P'!H62,0)","v":361.93344318953893}]
["Panama Solar2 No. 10-15",88.411999999999964,88.434999999999988,87.921000000000049,88.093000000000018,87.551000000000059,87.920999999999935,{"$f":"+IF('GEN-522 Gen_P'!H63>0,'GEN-522 Cos_Gen_P'!H63/'GEN-522 Gen_P'!H63,0)","v":88.067108863126421}]
["Solpac Investment No. 11-15",106.74000000008635,106.38000000098822,106.02000001163762,106.02000003871164,106.02000006231803,106.0799999950161,{"$f":"+IF('GEN-522 Gen_P'!H64>0,'GEN-522 Cos_Gen_P'!H64/'GEN-522 Gen_P'!H64,0)","v":106.23427718515227}]
["GAS NATURAL ATLÁNTICO No. 17-15",61.40000000000002,74.990000000000009,68.509999999999991,50.010000000000034,47.190000000000005,49.590000000000018,{"$f":"+IF('GEN-522 Gen_P'!H65>0,'GEN-522 Cos_Gen_P'!H65/'GEN-522 Gen_P'!H65,0)","v":59.259578648704789}]
["AES PANAMÁ, S.R.L No. 23-20",0,69.989999999999966,0,69.990000000000009,69.989999999999966,69.990000000000009,{"$f":"+IF('GEN-522 Gen_P'!H66>0,'GEN-522 Cos_Gen_P'!H66/'GEN-522 Gen_P'!H66,0)","v":69.989999999999981}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H67>0,'GEN-522 Cos_Gen_P'!H67/'GEN-522 Gen_P'!H67,0)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H68>0,'GEN-522 Cos_Gen_P'!H68/'GEN-522 Gen_P'!H68,0)","v":0}]
["ENEL FORTUNA, S.A. No. 27-20",69.160999999999959,69.55699999999996,66.131999999999991,63.250000000000021,67.000000000000071,68.098000000000013,{"$f":"+IF('GEN-522 Gen_P'!H69>0,'GEN-522 Cos_Gen_P'!H69/'GEN-522 Gen_P'!H69,0)","v":67.813000111158559}]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H70>0,'GEN-522 Cos_Gen_P'!H70/'GEN-522 Gen_P'!H70,0)","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 29-20",71.906999999999982,71.301000000000059,71.477999999999938,71.434999999999974,72.917999999999978,0,{"$f":"+IF('GEN-522 Gen_P'!H71>0,'GEN-522 Cos_Gen_P'!H71/'GEN-522 Gen_P'!H71,0)","v":71.770971687752478}]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H72>0,'GEN-522 Cos_Gen_P'!H72/'GEN-522 Gen_P'!H72,0)","v":0}]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,65.872999999999976,0,0,{"$f":"+IF('GEN-522 Gen_P'!H73>0,'GEN-522 Cos_Gen_P'!H73/'GEN-522 Gen_P'!H73,0)","v":65.872999999999976}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H74>0,'GEN-522 Cos_Gen_P'!H74/'GEN-522 Gen_P'!H74,0)","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,67.026000192067613,66.872999999999919,66.509999999999849,0,{"$f":"+IF('GEN-522 Gen_P'!H75>0,'GEN-522 Cos_Gen_P'!H75/'GEN-522 Gen_P'!H75,0)","v":66.708716396790351}]
["HIDRO PANAMÁ, S.A. No. 34-20",73.770000000000024,74.049999999999955,69.110000000000028,77.939999999999955,79.28,79.760000000000034,{"$f":"+IF('GEN-522 Gen_P'!H76>0,'GEN-522 Cos_Gen_P'!H76/'GEN-522 Gen_P'!H76,0)","v":75.310925727299235}]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,71.025999999999996,65.872999999999976,70.509999999999948,0,{"$f":"+IF('GEN-522 Gen_P'!H77>0,'GEN-522 Cos_Gen_P'!H77/'GEN-522 Gen_P'!H77,0)","v":67.994254330439304}]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,68.339999999999975,69.67000000000003,68.2,63.910000000000032,69.590000000000018,{"$f":"+IF('GEN-522 Gen_P'!H78>0,'GEN-522 Cos_Gen_P'!H78/'GEN-522 Gen_P'!H78,0)","v":68.042711174822273}]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,68.339999999999975,69.67000000000003,68.2,63.910000000000032,69.590000000000018,{"$f":"+IF('GEN-522 Gen_P'!H79>0,'GEN-522 Cos_Gen_P'!H79/'GEN-522 Gen_P'!H79,0)","v":68.042711174822273}]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,65.921000000000049,67.137999999999991,67.532000000000025,{"$f":"+IF('GEN-522 Gen_P'!H80>0,'GEN-522 Cos_Gen_P'!H80/'GEN-522 Gen_P'!H80,0)","v":66.836112676245648}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,67.049999999999955,68.629999999999967,68.630000000000038,{"$f":"+IF('GEN-522 Gen_P'!H81>0,'GEN-522 Cos_Gen_P'!H81/'GEN-522 Gen_P'!H81,0)","v":67.744058893262306}]
["ENEL FORTUNA, S.A. No. 36-21",0,66.066999999999993,0,0,65.980000000000018,0,{"$f":"+IF('GEN-522 Gen_P'!H82>0,'GEN-522 Cos_Gen_P'!H82/'GEN-522 Gen_P'!H82,0)","v":66.047117627265237}]
["FOUNTAIN HYDRO POWER CORP No. 37-21",68.406999999999968,67.801000000000016,67.977999999999966,67.935000000000031,67.417999999999978,67.801000000000002,{"$f":"+IF('GEN-522 Gen_P'!H83>0,'GEN-522 Cos_Gen_P'!H83/'GEN-522 Gen_P'!H83,0)","v":67.841158817853909}]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,64.628999999999948,64.656000000000091,64.503000000000029,64.140000000000029,64.506000000000014,{"$f":"+IF('GEN-522 Gen_P'!H84>0,'GEN-522 Cos_Gen_P'!H84/'GEN-522 Gen_P'!H84,0)","v":64.510989368284328}]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,66.010000000000019,0,{"$f":"+IF('GEN-522 Gen_P'!H85>0,'GEN-522 Cos_Gen_P'!H85/'GEN-522 Gen_P'!H85,0)","v":66.010000000000019}]
["HIDRO BOQUERÓN, S.A. No. 40-21",69,68.999999999999986,68.999999999999957,68.999999999999943,68.999999999999986,68.999999999999972,{"$f":"+IF('GEN-522 Gen_P'!H86>0,'GEN-522 Cos_Gen_P'!H86/'GEN-522 Gen_P'!H86,0)","v":68.999999999999972}]
["HYDRO CAISÁN, S.A. No. 41-21",69.848000000000027,0,0,0,66.010000000000048,69.376000000000033,{"$f":"+IF('GEN-522 Gen_P'!H87>0,'GEN-522 Cos_Gen_P'!H87/'GEN-522 Gen_P'!H87,0)","v":68.107106785940147}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",70,70.000000000000043,70,70.000000000000028,70.000000000000028,70.000000000000014,{"$f":"+IF('GEN-522 Gen_P'!H88>0,'GEN-522 Cos_Gen_P'!H88/'GEN-522 Gen_P'!H88,0)","v":70.000000000000028}]
["IDEAL PANAMÁ, S.A. No. 43-21",0,68.84,62.72000000000007,62.540000000000006,63.169999999999966,69.580000000000055,{"$f":"+IF('GEN-522 Gen_P'!H89>0,'GEN-522 Cos_Gen_P'!H89/'GEN-522 Gen_P'!H89,0)","v":63.986875060086305}]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",62.420000000000023,62.419999999999987,62.420000000000023,62.42,62.41999999999998,0,{"$f":"+IF('GEN-522 Gen_P'!H90>0,'GEN-522 Cos_Gen_P'!H90/'GEN-522 Gen_P'!H90,0)","v":62.420000000000009}]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",62.420000000000023,62.419999999999987,62.420000000000023,62.41999999999998,62.419999999999987,0,{"$f":"+IF('GEN-522 Gen_P'!H91>0,'GEN-522 Cos_Gen_P'!H91/'GEN-522 Gen_P'!H91,0)","v":62.42}]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",62.42,62.419999999999973,62.420000000000023,62.41999999999998,62.419999999999987,62.420000000000009,{"$f":"+IF('GEN-522 Gen_P'!H92>0,'GEN-522 Cos_Gen_P'!H92/'GEN-522 Gen_P'!H92,0)","v":62.42}]
["CALDERA ENERGY CORP. No. 48-21",0,0,62.383000000000003,61.120999999999917,61.937999999999988,62.331999999999972,{"$f":"+IF('GEN-522 Gen_P'!H93>0,'GEN-522 Cos_Gen_P'!H93/'GEN-522 Gen_P'!H93,0)","v":61.835276326241399}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",63.100000000000016,63.099999999999987,63.09999999999998,63.1,63.1,63.099999999999959,{"$f":"+IF('GEN-522 Gen_P'!H94>0,'GEN-522 Cos_Gen_P'!H94/'GEN-522 Gen_P'!H94,0)","v":63.09999999999998}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,63.160000000000018,62.000000000000007,63.159999999999954,63.16,{"$f":"+IF('GEN-522 Gen_P'!H95>0,'GEN-522 Cos_Gen_P'!H95/'GEN-522 Gen_P'!H95,0)","v":62.942488473903182}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",64,64.000000000000014,64,64,64,64,{"$f":"+IF('GEN-522 Gen_P'!H96>0,'GEN-522 Cos_Gen_P'!H96/'GEN-522 Gen_P'!H96,0)","v":64}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",59.000000000000021,59,58.999999999999908,59.000000000000064,58.999999999999979,59.000000000000057,{"$f":"+IF('GEN-522 Gen_P'!H97>0,'GEN-522 Cos_Gen_P'!H97/'GEN-522 Gen_P'!H97,0)","v":58.999999999999993}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H98>0,'GEN-522 Cos_Gen_P'!H98/'GEN-522 Gen_P'!H98,0)","v":0}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H99>0,'GEN-522 Cos_Gen_P'!H99/'GEN-522 Gen_P'!H99,0)","v":0}]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",63.10000000000003,63.099999999999966,63.100000000000044,63.100000000000016,63.1,63.100000000000009,{"$f":"+IF('GEN-522 Gen_P'!H100>0,'GEN-522 Cos_Gen_P'!H100/'GEN-522 Gen_P'!H100,0)","v":63.100000000000009}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H101>0,'GEN-522 Cos_Gen_P'!H101/'GEN-522 Gen_P'!H101,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H102>0,'GEN-522 Cos_Gen_P'!H102/'GEN-522 Gen_P'!H102,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H103>0,'GEN-522 Cos_Gen_P'!H103/'GEN-522 Gen_P'!H103,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H104>0,'GEN-522 Cos_Gen_P'!H104/'GEN-522 Gen_P'!H104,0)","v":0}]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H105>0,'GEN-522 Cos_Gen_P'!H105/'GEN-522 Gen_P'!H105,0)","v":0}]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H106>0,'GEN-522 Cos_Gen_P'!H106/'GEN-522 Gen_P'!H106,0)","v":0}]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_P'!H107>0,'GEN-522 Cos_Gen_P'!H107/'GEN-522 Gen_P'!H107,0)","v":0}]

{"sheet":"GEN-522 Pre_Gen_FP","index":29,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Precio Mensual de la Energía en Horas Fuera de Punta (B/./KWh)"]
[null,"PRECIO ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Promedio"]
[]
[]
["TOTAL",{"$f":"+IF('GEN-522 Gen_FP'!B8=0,\"\",'GEN-522 Cos_Gen_FP'!B8/'GEN-522 Gen_FP'!B8)","v":86.04250548275779},{"$f":"+IF('GEN-522 Gen_FP'!C8=0,\"\",'GEN-522 Cos_Gen_FP'!C8/'GEN-522 Gen_FP'!C8)","v":87.646741883333164},{"$f":"+IF('GEN-522 Gen_FP'!D8=0,\"\",'GEN-522 Cos_Gen_FP'!D8/'GEN-522 Gen_FP'!D8)","v":81.136312527341587},{"$f":"+IF('GEN-522 Gen_FP'!E8=0,\"\",'GEN-522 Cos_Gen_FP'!E8/'GEN-522 Gen_FP'!E8)","v":91.132721609748302},{"$f":"+IF('GEN-522 Gen_FP'!F8=0,\"\",'GEN-522 Cos_Gen_FP'!F8/'GEN-522 Gen_FP'!F8)","v":92.48915665720277},{"$f":"+IF('GEN-522 Gen_FP'!G8=0,\"\",'GEN-522 Cos_Gen_FP'!G8/'GEN-522 Gen_FP'!G8)","v":91.002406068146655},{"$f":"+IF('GEN-522 Gen_FP'!H8>0,'GEN-522 Cos_Gen_FP'!H8/'GEN-522 Gen_FP'!H8,0)","v":88.306508242394173}]
["Generación Propia",null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H9>0,'GEN-522 Cos_Gen_FP'!H9/'GEN-522 Gen_FP'!H9,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H10>0,'GEN-522 Cos_Gen_FP'!H10/'GEN-522 Gen_FP'!H10,0)","v":0}]
[0,null,null,null,null,null,null,{"$f":"+IF('GEN-522 Gen_FP'!H11>0,'GEN-522 Cos_Gen_FP'!H11/'GEN-522 Gen_FP'!H11,0)","v":0}]
[0,null,null,null,null,null,null,{"$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",{"$f":"+IF('GEN-522 Gen_FP'!B15=0,\"\",'GEN-522 Cos_Gen_FP'!B15/'GEN-522 Gen_FP'!B15)","v":86.04250548275779},{"$f":"+IF('GEN-522 Gen_FP'!C15=0,\"\",'GEN-522 Cos_Gen_FP'!C15/'GEN-522 Gen_FP'!C15)","v":87.646741883333164},{"$f":"+IF('GEN-522 Gen_FP'!D15=0,\"\",'GEN-522 Cos_Gen_FP'!D15/'GEN-522 Gen_FP'!D15)","v":81.136312527341587},{"$f":"+IF('GEN-522 Gen_FP'!E15=0,\"\",'GEN-522 Cos_Gen_FP'!E15/'GEN-522 Gen_FP'!E15)","v":91.132721609748302},{"$f":"+IF('GEN-522 Gen_FP'!F15=0,\"\",'GEN-522 Cos_Gen_FP'!F15/'GEN-522 Gen_FP'!F15)","v":92.48915665720277},{"$f":"+IF('GEN-522 Gen_FP'!G15=0,\"\",'GEN-522 Cos_Gen_FP'!G15/'GEN-522 Gen_FP'!G15)","v":91.002406068146655},{"$f":"+IF('GEN-522 Gen_FP'!H15>0,'GEN-522 Cos_Gen_FP'!H15/'GEN-522 Gen_FP'!H15,0)","v":88.306508242394173}]
["Mercado Ocasional",67.611736535969087,61.104328465528312,34.622753057766133,88.715690832285134,99.656323453125125,103.00303422729677,{"$f":"+IF('GEN-522 Gen_FP'!H16>0,'GEN-522 Cos_Gen_FP'!H16/'GEN-522 Gen_FP'!H16,0)","v":74.796013169425535}]
[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":96.312214789455012},{"$f":"+IF('GEN-522 Gen_FP'!C24=0,\"\",'GEN-522 Cos_Gen_FP'!C24/'GEN-522 Gen_FP'!C24)","v":96.641011228628031},{"$f":"+IF('GEN-522 Gen_FP'!D24=0,\"\",'GEN-522 Cos_Gen_FP'!D24/'GEN-522 Gen_FP'!D24)","v":95.280852942416004},{"$f":"+IF('GEN-522 Gen_FP'!E24=0,\"\",'GEN-522 Cos_Gen_FP'!E24/'GEN-522 Gen_FP'!E24)","v":91.776466695018456},{"$f":"+IF('GEN-522 Gen_FP'!F24=0,\"\",'GEN-522 Cos_Gen_FP'!F24/'GEN-522 Gen_FP'!F24)","v":90.50411115048361},{"$f":"+IF('GEN-522 Gen_FP'!G24=0,\"\",'GEN-522 Cos_Gen_FP'!G24/'GEN-522 Gen_FP'!G24)","v":87.448339043504333},{"$f":"+IF('GEN-522 Gen_FP'!H24>0,'GEN-522 Cos_Gen_FP'!H24/'GEN-522 Gen_FP'!H24,0)","v":92.800522052485874}]
["Empresa Nacional de Energía No. 36-11 (Cesión)",79.700000011576961,79.700000010482896,79.699979248229624,79.699979998319094,79.700000013793129,79.700000014251728,{"$f":"+IF('GEN-522 Gen_FP'!H25>0,'GEN-522 Cos_Gen_FP'!H25/'GEN-522 Gen_FP'!H25,0)","v":79.699993376800393}]
["Enel Fortuna No. 37-11",93.800000008608677,93.800000014906672,93.800000011564123,93.800000009275564,93.800000007921653,93.800000001634743,{"$f":"+IF('GEN-522 Gen_FP'!H26>0,'GEN-522 Cos_Gen_FP'!H26/'GEN-522 Gen_FP'!H26,0)","v":93.800000008897527}]
["Electrogeneradora del Istmo No. 38-11",63.299999999999976,63.300000000000033,63.299999999999955,63.3,63.29999999999994,63.300000000000018,{"$f":"+IF('GEN-522 Gen_FP'!H27>0,'GEN-522 Cos_Gen_FP'!H27/'GEN-522 Gen_FP'!H27,0)","v":63.29999999999999}]
["ESEPSA No. 39-11",91.00002944366166,90.999970905774617,91.000000000000057,90.999999999999915,91.000000000000071,90.999999999999829,{"$f":"+IF('GEN-522 Gen_FP'!H28>0,'GEN-522 Cos_Gen_FP'!H28/'GEN-522 Gen_FP'!H28,0)","v":91}]
["Pedregalito No. 40-11",54.199999999999932,54.200000000000024,54.200000000000017,54.200000000000038,54.200000000000024,54.2,{"$f":"+IF('GEN-522 Gen_FP'!H29>0,'GEN-522 Cos_Gen_FP'!H29/'GEN-522 Gen_FP'!H29,0)","v":54.20000000000001}]
["Río Chico No. 41-11",54.199999999999953,54.200000000000038,54.199999999999953,54.200000000000031,54.199999999999996,54.199999999999946,{"$f":"+IF('GEN-522 Gen_FP'!H30>0,'GEN-522 Cos_Gen_FP'!H30/'GEN-522 Gen_FP'!H30,0)","v":54.199999999999982}]
["Alto Valle No. 42-11",54.200000000000017,54.199999999999982,54.20000000000001,54.199999999999918,54.20000000000001,54.19991796771999,{"$f":"+IF('GEN-522 Gen_FP'!H31>0,'GEN-522 Cos_Gen_FP'!H31/'GEN-522 Gen_FP'!H31,0)","v":54.199985561528472}]
["Hidroecológica del Teribe No. 43-11",100.89997983098111,100.90001992965372,100.9,100.90000000000015,100.90000000000009,100.90000000000009,{"$f":"+IF('GEN-522 Gen_FP'!H32>0,'GEN-522 Cos_Gen_FP'!H32/'GEN-522 Gen_FP'!H32,0)","v":100.90000000000003}]
["Desarrollos Hidroeléctricos Corp. No. 44-11",96.500084788174405,96.500083781911513,96.500000000000128,96.499999999999929,96.500000000000028,96.499999999999915,{"$f":"+IF('GEN-522 Gen_FP'!H33>0,'GEN-522 Cos_Gen_FP'!H33/'GEN-522 Gen_FP'!H33,0)","v":96.500027897214153}]
["Las Perlas Norte No. 45-11",100.8,100.79999999999997,100.79999999999994,100.79999999999983,100.79999999999995,100.79999999999998,{"$f":"+IF('GEN-522 Gen_FP'!H34>0,'GEN-522 Cos_Gen_FP'!H34/'GEN-522 Gen_FP'!H34,0)","v":100.79999999999995}]
["Hidroeléctrica San Lorenzo No. 46-11",89.500000000000128,89.499999999999915,89.499999999999957,89.499999999999972,89.500000000000014,89.5,{"$f":"+IF('GEN-522 Gen_FP'!H35>0,'GEN-522 Cos_Gen_FP'!H35/'GEN-522 Gen_FP'!H35,0)","v":89.499999999999986}]
["Caldera Energy Corp. No. 47-11",63.30000000000004,63.299999999999869,63.299999999999955,63.3,63.300000000000054,63.299937161957928,{"$f":"+IF('GEN-522 Gen_FP'!H36>0,'GEN-522 Cos_Gen_FP'!H36/'GEN-522 Gen_FP'!H36,0)","v":63.299988939899428}]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",99.40000000000002,99.049981858098349,98.690000000000026,98.689974722668609,98.689979253947399,98.740000000000052,{"$f":"+IF('GEN-522 Gen_FP'!H37>0,'GEN-522 Cos_Gen_FP'!H37/'GEN-522 Gen_FP'!H37,0)","v":98.83149487565953}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",102.53998798203455,102.16999999999983,101.79999999999997,101.80000000000008,101.80000000000001,101.86,{"$f":"+IF('GEN-522 Gen_FP'!H38>0,'GEN-522 Cos_Gen_FP'!H38/'GEN-522 Gen_FP'!H38,0)","v":101.95955809901966}]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",113.01000589033002,112.59999999999994,112.18999999999997,112.18999999999997,112.18999999999986,112.24999999999999,{"$f":"+IF('GEN-522 Gen_FP'!H39>0,'GEN-522 Cos_Gen_FP'!H39/'GEN-522 Gen_FP'!H39,0)","v":112.3534910668167}]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",115.09999999999998,114.67994049444125,114.27000000000007,114.2699999999999,114.27000000000004,114.33000000000013,{"$f":"+IF('GEN-522 Gen_FP'!H40>0,'GEN-522 Cos_Gen_FP'!H40/'GEN-522 Gen_FP'!H40,0)","v":114.4548594825427}]
["AES No. 122-12",87.79999998738846,87.799999196615673,87.79999897856672,87.799999099954249,87.799999995650637,87.800000030872752,{"$f":"+IF('GEN-522 Gen_FP'!H41>0,'GEN-522 Cos_Gen_FP'!H41/'GEN-522 Gen_FP'!H41,0)","v":87.799999556459397}]
["HIDRO PIEDRA No. 123-12",100.00000000000013,99.999999999999986,99.999999999999915,100.0000000000001,100.00000000000001,100.00000000000014,{"$f":"+IF('GEN-522 Gen_FP'!H42>0,'GEN-522 Cos_Gen_FP'!H42/'GEN-522 Gen_FP'!H42,0)","v":100.00000000000004}]
["Corp. Energ. Del Istmo No. 124-12",99.999978218637239,99.999987086282431,100.00000000000016,100.00000000000006,100.00000000000003,100.00000000000003,{"$f":"+IF('GEN-522 Gen_FP'!H43>0,'GEN-522 Cos_Gen_FP'!H43/'GEN-522 Gen_FP'!H43,0)","v":99.999994266753887}]
["Saltos del Francolí No. 126-12",103.50000000000011,103.50000000000001,103.49978559254488,103.49979332592964,103.49979537237081,103.49980534820769,{"$f":"+IF('GEN-522 Gen_FP'!H44>0,'GEN-522 Cos_Gen_FP'!H44/'GEN-522 Gen_FP'!H44,0)","v":103.49986295763874}]
["PASO ANCHO No. 88-11",99.899990923941573,99.899999999999892,99.899999999999949,99.89999999999992,99.899999999999963,99.90000000000002,{"$f":"+IF('GEN-522 Gen_FP'!H45>0,'GEN-522 Cos_Gen_FP'!H45/'GEN-522 Gen_FP'!H45,0)","v":99.899998451020153}]
["Hidroecológica del Teribe No. 89-11",109.69999999999993,109.69999999999986,109.70000000000007,109.7000000000001,109.69999999999999,109.70000000000005,{"$f":"+IF('GEN-522 Gen_FP'!H46>0,'GEN-522 Cos_Gen_FP'!H46/'GEN-522 Gen_FP'!H46,0)","v":109.70000000000002}]
["ISTMUS HYDRO POWER CORP. No.10-13",120.00000000000001,120.00000000000004,120.00000000000011,120.00000000000001,119.99999999999989,120.00000000000013,{"$f":"+IF('GEN-522 Gen_FP'!H47>0,'GEN-522 Cos_Gen_FP'!H47/'GEN-522 Gen_FP'!H47,0)","v":120.00000000000003}]
["CALDERA ENERGY CORP. No.11-13",122.41400000000012,122.04500000000013,122.38299272143104,122.22099692373591,121.93800653794787,122.33200000000011,{"$f":"+IF('GEN-522 Gen_FP'!H48>0,'GEN-522 Cos_Gen_FP'!H48/'GEN-522 Gen_FP'!H48,0)","v":122.19572921982544}]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",122.49999999999996,122.49999999999997,122.50000000000004,122.49999999999984,122.50000000000013,122.50000000000013,{"$f":"+IF('GEN-522 Gen_FP'!H49>0,'GEN-522 Cos_Gen_FP'!H49/'GEN-522 Gen_FP'!H49,0)","v":122.49999999999997}]
[" FOUNTAIN INTERTRADE CORP. No.13-13",130.30700298791959,129.70100251641563,129.87800000000016,129.83499999999984,129.31800000000015,129.70100000000016,{"$f":"+IF('GEN-522 Gen_FP'!H50>0,'GEN-522 Cos_Gen_FP'!H50/'GEN-522 Gen_FP'!H50,0)","v":129.77579260176404}]
[" HIDROIBERICA, S.A. No.14-13",120.00000000000026,120.00000000000007,119.99999999999989,119.99999999999991,119.99999999999993,120.00000000000001,{"$f":"+IF('GEN-522 Gen_FP'!H51>0,'GEN-522 Cos_Gen_FP'!H51/'GEN-522 Gen_FP'!H51,0)","v":119.99999999999999}]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,136.000069146404,136.00000000000009,136,135.99999999999997,{"$f":"+IF('GEN-522 Gen_FP'!H52>0,'GEN-522 Cos_Gen_FP'!H52/'GEN-522 Gen_FP'!H52,0)","v":136.00000673237224}]
[" HIDRONORTH CORP. No.17-13",140.00000000000003,139.99999999999994,140.00000000000006,140.00000000000011,140.00000000000017,140.00000000000014,{"$f":"+IF('GEN-522 Gen_FP'!H53>0,'GEN-522 Cos_Gen_FP'!H53/'GEN-522 Gen_FP'!H53,0)","v":140.00000000000006}]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",127.50000000000011,127.49999999999989,127.50000000000028,127.50000000000007,127.49999999999982,127.50000000000013,{"$f":"+IF('GEN-522 Gen_FP'!H54>0,'GEN-522 Cos_Gen_FP'!H54/'GEN-522 Gen_FP'!H54,0)","v":127.50000000000001}]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",127.60003770544985,127.59999999999997,127.60000000000014,127.60000000000021,127.6,127.59999999999995,{"$f":"+IF('GEN-522 Gen_FP'!H55>0,'GEN-522 Cos_Gen_FP'!H55/'GEN-522 Gen_FP'!H55,0)","v":127.6000063141642}]
[" CAFÉ DE ELETA, S.A. No.35-13",128,128,128,128,128,128,{"$f":"+IF('GEN-522 Gen_FP'!H56>0,'GEN-522 Cos_Gen_FP'!H56/'GEN-522 Gen_FP'!H56,0)","v":128}]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",132.50000000000014,132.50000000000003,132.49999999999991,132.49999999999991,132.49999999999986,132.49999999999997,{"$f":"+IF('GEN-522 Gen_FP'!H57>0,'GEN-522 Cos_Gen_FP'!H57/'GEN-522 Gen_FP'!H57,0)","v":132.49999999999994}]
[" GENERADORA PEDREGALITO, S.A. No.37-13",133.84800000000013,133.99899999999997,134.02598833562675,133.87300569070553,133.51000577997738,133.87600000000006,{"$f":"+IF('GEN-522 Gen_FP'!H58>0,'GEN-522 Cos_Gen_FP'!H58/'GEN-522 Gen_FP'!H58,0)","v":133.84346852773879}]
[" GENERADORA RIO CHICO, S.A. No.38-13",133.84799999999998,133.99899999999988,134.02599999999987,133.87300000000013,133.51,133.87599999999992,{"$f":"+IF('GEN-522 Gen_FP'!H59>0,'GEN-522 Cos_Gen_FP'!H59/'GEN-522 Gen_FP'!H59,0)","v":133.84348334416975}]
[" GENERADORA ALTO VALLE, S.A. No.39-13",134.91399999999982,134.54500000000013,134.88300000000004,134.72099999999986,134.43800000000005,134.83200000000008,{"$f":"+IF('GEN-522 Gen_FP'!H60>0,'GEN-522 Cos_Gen_FP'!H60/'GEN-522 Gen_FP'!H60,0)","v":134.70371819284566}]
[" HYDRO CAISÁN, S.A. No.40-13",134.34800000000016,134.49900000000005,134.52600000000018,134.37300000000002,134.01000000000005,134.376,{"$f":"+IF('GEN-522 Gen_FP'!H61>0,'GEN-522 Cos_Gen_FP'!H61/'GEN-522 Gen_FP'!H61,0)","v":134.35145259792003}]
[" SIGSA, S.A. No. 137-12",399.1999781345188,357.5000118798439,361.40004109528292,364.00003931876057,369.00000038407831,315.70001723606958,{"$f":"+IF('GEN-522 Gen_FP'!H62>0,'GEN-522 Cos_Gen_FP'!H62/'GEN-522 Gen_FP'!H62,0)","v":360.90992309942908}]
["Panama Solar2 No. 10-15",88.412000000000006,88.435000000000002,87.920999999999935,88.092999999999989,87.550999999999974,87.921000000000078,{"$f":"+IF('GEN-522 Gen_FP'!H63>0,'GEN-522 Cos_Gen_FP'!H63/'GEN-522 Gen_FP'!H63,0)","v":88.032071511423965}]
["Solpac Investment No. 11-15",106.7399999822651,106.38000003580842,106.02000010068269,106.02000001305699,106.01999996532022,106.07999998265963,{"$f":"+IF('GEN-522 Gen_FP'!H64>0,'GEN-522 Cos_Gen_FP'!H64/'GEN-522 Gen_FP'!H64,0)","v":106.21218897701803}]
["GAS NATURAL ATLÁNTICO No. 17-15",61.400000383787599,74.989999810383523,68.510000000000062,50.010000000000019,47.19,49.590000717430868,{"$f":"+IF('GEN-522 Gen_FP'!H65>0,'GEN-522 Cos_Gen_FP'!H65/'GEN-522 Gen_FP'!H65,0)","v":58.452708532846792}]
["AES PANAMÁ, S.R.L No. 23-20",0,69.989999999999696,0,69.989999999999995,69.989999999999725,69.989999999999938,{"$f":"+IF('GEN-522 Gen_FP'!H66>0,'GEN-522 Cos_Gen_FP'!H66/'GEN-522 Gen_FP'!H66,0)","v":69.989999999999853}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H67>0,'GEN-522 Cos_Gen_FP'!H67/'GEN-522 Gen_FP'!H67,0)","v":0}]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H68>0,'GEN-522 Cos_Gen_FP'!H68/'GEN-522 Gen_FP'!H68,0)","v":0}]
["ENEL FORTUNA, S.A. No. 27-20",69.160999999999888,69.556999999999888,66.131999999999877,63.249995536187825,66.999999999999716,68.097999999999914,{"$f":"+IF('GEN-522 Gen_FP'!H69>0,'GEN-522 Cos_Gen_FP'!H69/'GEN-522 Gen_FP'!H69,0)","v":67.867115485433771}]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H70>0,'GEN-522 Cos_Gen_FP'!H70/'GEN-522 Gen_FP'!H70,0)","v":0}]
["FOUNTAIN HYDRO POWER CORP No. 29-20",71.907000000000068,71.300999999999945,71.477999999999923,71.434992983959191,72.917999999999978,0,{"$f":"+IF('GEN-522 Gen_FP'!H71>0,'GEN-522 Cos_Gen_FP'!H71/'GEN-522 Gen_FP'!H71,0)","v":71.813123331174225}]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H72>0,'GEN-522 Cos_Gen_FP'!H72/'GEN-522 Gen_FP'!H72,0)","v":0}]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,65.87299999999999,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H73>0,'GEN-522 Cos_Gen_FP'!H73/'GEN-522 Gen_FP'!H73,0)","v":65.87299999999999}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H74>0,'GEN-522 Cos_Gen_FP'!H74/'GEN-522 Gen_FP'!H74,0)","v":0}]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,67.026000192067613,66.872999999999678,66.509999999999394,0,{"$f":"+IF('GEN-522 Gen_FP'!H75>0,'GEN-522 Cos_Gen_FP'!H75/'GEN-522 Gen_FP'!H75,0)","v":66.685471845853726}]
["HIDRO PANAMÁ, S.A. No. 34-20",73.770025865018994,74.050040221664702,69.109999999999985,77.94000000000004,79.27999999999993,79.759999999999977,{"$f":"+IF('GEN-522 Gen_FP'!H76>0,'GEN-522 Cos_Gen_FP'!H76/'GEN-522 Gen_FP'!H76,0)","v":75.541874299437964}]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,71.025999999999996,65.872999999999976,70.509999999999906,0,{"$f":"+IF('GEN-522 Gen_FP'!H77>0,'GEN-522 Cos_Gen_FP'!H77/'GEN-522 Gen_FP'!H77,0)","v":67.984627236302273}]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,68.340000000000174,69.669999999999987,68.199999999999974,63.909999999999989,69.589999999999989,{"$f":"+IF('GEN-522 Gen_FP'!H78>0,'GEN-522 Cos_Gen_FP'!H78/'GEN-522 Gen_FP'!H78,0)","v":67.951560287626023}]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,68.340000000000174,69.669999999999987,68.199999999999974,63.909999999999989,69.589999999999989,{"$f":"+IF('GEN-522 Gen_FP'!H79>0,'GEN-522 Cos_Gen_FP'!H79/'GEN-522 Gen_FP'!H79,0)","v":67.951560287626023}]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,65.92099999999995,67.137999999999963,67.532000000000053,{"$f":"+IF('GEN-522 Gen_FP'!H80>0,'GEN-522 Cos_Gen_FP'!H80/'GEN-522 Gen_FP'!H80,0)","v":66.862628840397619}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,67.049999999999983,68.629999999999967,68.630000000000067,{"$f":"+IF('GEN-522 Gen_FP'!H81>0,'GEN-522 Cos_Gen_FP'!H81/'GEN-522 Gen_FP'!H81,0)","v":67.779606244444153}]
["ENEL FORTUNA, S.A. No. 36-21",0,66.067000000000135,0,0,65.979999999999933,0,{"$f":"+IF('GEN-522 Gen_FP'!H82>0,'GEN-522 Cos_Gen_FP'!H82/'GEN-522 Gen_FP'!H82,0)","v":66.043681356411085}]
["FOUNTAIN HYDRO POWER CORP No. 37-21",68.406980887070944,67.800999999999974,67.977999999999966,67.934999999999974,67.417999999999978,67.800999999999902,{"$f":"+IF('GEN-522 Gen_FP'!H83>0,'GEN-522 Cos_Gen_FP'!H83/'GEN-522 Gen_FP'!H83,0)","v":67.828170933100438}]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,64.629000000000019,64.655999999999935,64.503000000000029,64.140000000000029,64.506000000000057,{"$f":"+IF('GEN-522 Gen_FP'!H84>0,'GEN-522 Cos_Gen_FP'!H84/'GEN-522 Gen_FP'!H84,0)","v":64.498720947532732}]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,66.010000000000105,0,{"$f":"+IF('GEN-522 Gen_FP'!H85>0,'GEN-522 Cos_Gen_FP'!H85/'GEN-522 Gen_FP'!H85,0)","v":66.010000000000105}]
["HIDRO BOQUERÓN, S.A. No. 40-21",69.000000000000071,69.000000000000028,68.999916388870275,68.999945101402091,69.000048678935585,68.999999999999943,{"$f":"+IF('GEN-522 Gen_FP'!H86>0,'GEN-522 Cos_Gen_FP'!H86/'GEN-522 Gen_FP'!H86,0)","v":68.999979280843348}]
["HYDRO CAISÁN, S.A. No. 41-21",69.848000000000027,0,0,0,66.009999999999991,69.375992702254905,{"$f":"+IF('GEN-522 Gen_FP'!H87>0,'GEN-522 Cos_Gen_FP'!H87/'GEN-522 Gen_FP'!H87,0)","v":68.06912262742982}]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",69.999952026548172,70.000009480820978,70.000000000000014,70.000000000000014,70.000000000000057,70.000000000000071,{"$f":"+IF('GEN-522 Gen_FP'!H88>0,'GEN-522 Cos_Gen_FP'!H88/'GEN-522 Gen_FP'!H88,0)","v":69.999998293155528}]
["IDEAL PANAMÁ, S.A. No. 43-21",0,68.839999999999932,62.720000000000006,62.539999999999978,63.16999999999998,69.580000000000013,{"$f":"+IF('GEN-522 Gen_FP'!H89>0,'GEN-522 Cos_Gen_FP'!H89/'GEN-522 Gen_FP'!H89,0)","v":64.009398993294695}]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",62.42,62.419999999999966,62.419999999999909,62.419999999999973,62.419999999999874,0,{"$f":"+IF('GEN-522 Gen_FP'!H90>0,'GEN-522 Cos_Gen_FP'!H90/'GEN-522 Gen_FP'!H90,0)","v":62.419999999999952}]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",62.42,62.419999999999966,62.419999999999909,62.420000000000009,62.42000000000008,0,{"$f":"+IF('GEN-522 Gen_FP'!H91>0,'GEN-522 Cos_Gen_FP'!H91/'GEN-522 Gen_FP'!H91,0)","v":62.41999999999998}]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",62.419999999999987,62.420000000000051,62.419982713398838,62.420000000000009,62.42000000000008,62.419999999999973,{"$f":"+IF('GEN-522 Gen_FP'!H92>0,'GEN-522 Cos_Gen_FP'!H92/'GEN-522 Gen_FP'!H92,0)","v":62.419996121328253}]
["CALDERA ENERGY CORP. No. 48-21",0,0,62.382999999999619,61.120999999999938,61.937999999999676,62.331999999999475,{"$f":"+IF('GEN-522 Gen_FP'!H93>0,'GEN-522 Cos_Gen_FP'!H93/'GEN-522 Gen_FP'!H93,0)","v":61.889780237624755}]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",63.100027079223558,63.100020570504348,63.099990754481524,63.099991975968656,63.099986187403481,63.09999999999993,{"$f":"+IF('GEN-522 Gen_FP'!H94>0,'GEN-522 Cos_Gen_FP'!H94/'GEN-522 Gen_FP'!H94,0)","v":63.099997575843048}]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,63.159999999999776,62.000000000000028,63.159999999999826,63.15999999999989,{"$f":"+IF('GEN-522 Gen_FP'!H95>0,'GEN-522 Cos_Gen_FP'!H95/'GEN-522 Gen_FP'!H95,0)","v":62.976970499842878}]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",64.000026990015044,63.999980564630448,64,64,64,64.000000000000014,{"$f":"+IF('GEN-522 Gen_FP'!H96>0,'GEN-522 Cos_Gen_FP'!H96/'GEN-522 Gen_FP'!H96,0)","v":64.000001233439733}]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",58.99999999999978,58.999999999999666,59.000000000000234,59.000000000000107,58.999999999999616,58.999999999999794,{"$f":"+IF('GEN-522 Gen_FP'!H97>0,'GEN-522 Cos_Gen_FP'!H97/'GEN-522 Gen_FP'!H97,0)","v":58.999999999999908}]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",62.620000000000005,62.619999999999727,62.619999999999941,62.619999999999955,62.619999999999976,62.62,{"$f":"+IF('GEN-522 Gen_FP'!H98>0,'GEN-522 Cos_Gen_FP'!H98/'GEN-522 Gen_FP'!H98,0)","v":62.619999999999933}]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",61.610000000000028,61.610000000000049,61.610000000000085,61.60999999999995,61.609999999999928,61.610000000000049,{"$f":"+IF('GEN-522 Gen_FP'!H99>0,'GEN-522 Cos_Gen_FP'!H99/'GEN-522 Gen_FP'!H99,0)","v":61.610000000000021}]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",63.10000000000008,63.100000000000016,63.099999999999739,63.10000000000003,63.100000000000215,63.099999999999937,{"$f":"+IF('GEN-522 Gen_FP'!H100>0,'GEN-522 Cos_Gen_FP'!H100/'GEN-522 Gen_FP'!H100,0)","v":63.09999999999998}]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H101>0,'GEN-522 Cos_Gen_FP'!H101/'GEN-522 Gen_FP'!H101,0)","v":0}]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H102>0,'GEN-522 Cos_Gen_FP'!H102/'GEN-522 Gen_FP'!H102,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H103>0,'GEN-522 Cos_Gen_FP'!H103/'GEN-522 Gen_FP'!H103,0)","v":0}]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H104>0,'GEN-522 Cos_Gen_FP'!H104/'GEN-522 Gen_FP'!H104,0)","v":0}]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H105>0,'GEN-522 Cos_Gen_FP'!H105/'GEN-522 Gen_FP'!H105,0)","v":0}]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H106>0,'GEN-522 Cos_Gen_FP'!H106/'GEN-522 Gen_FP'!H106,0)","v":0}]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,{"$f":"+IF('GEN-522 Gen_FP'!H107>0,'GEN-522 Cos_Gen_FP'!H107/'GEN-522 Gen_FP'!H107,0)","v":0}]

{"sheet":"GEN-522 Cos_Gen_P","index":30,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Energía en Horas de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA EN PUNTA",{"$f":"+B9+B15","v":2056500.7576941622},2459162.562540309,2034699.3891489715,2463607.0711487206,1958889.0100245122,2215693.5661685243,{"$f":"+SUM(B8:G8)","v":13188552.356725199}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B22,B24)-B23","v":2056500.7576941622},2459162.562540309,2034699.3891489715,2463607.0711487206,1958889.0100245122,2215693.5661685243,13188552.356725199]
["Mercado Ocasional",504725.13,566078.59,271028.44,610152.92000000004,492502.87999999995,533735.68999999994,2978223.65]
["Servicios Auxiliares de Corto Plazo",49305.7,50513.65,25720.19,69807.17,68554.73,79812.3,343713.74]
["Generación Obligada ",33111.17,23155.93,22760.064956999999,35380.79,16868.439999999999,15099.86,146376.25495700003]
["Costos relacionados con el Mercado Regional",0,0,0,0,0,0,0]
["Otros Ajustes",58641.33,74469.719999999972,40437.609999999979,235655.12,31358.60999999999,164450.87000000002,605013.26]
["Costos de Fianzas",0,0,0,0,0,0,0]
["Costos de Autoabastecimiento autorizados por ASEP",0,0,0,0,0,11437.86,11437.86]
["Menos - Transacciones Esporádicas (CUSPT)",2046.9299999999998,3618.76,3962.84,2025.37,2641.96,2695.73,16991.59]
["Sub-Total Contratos",{"$f":"SUM(B25:B107)","v":1412764.3576941621},1748563.4325403087,1678715.9241919715,1514636.4411487207,1352246.3100245122,1413852.7161685242,9120779.1817681994]
["Empresa Nacional de Energía No. 36-11 (Cesión)",7315.8131948000037,7988.671032799999,7646.3179935000053,7118.1643052000018,6499.2788206999994,7008.8028419000011,{"$f":"+SUM(B25:G25)","v":43577.048188900008}]
["Enel Fortuna No. 37-11",25416.926597000001,27754.599581999999,26565.181364000011,24730.245963000005,22580.086193999996,24350.297462000006,151397.33716200004]
["Electrogeneradora del Istmo No. 38-11",726.30325682999978,793.10364554999933,759.11532455999941,706.68101010000009,645.23896638000008,695.82371814000021,4326.2659215599988]
["ESEPSA No. 39-11",4577.5027784182257,4998.5097883513554,4784.2995715472871,4453.8339049761889,4066.597388998136,4385.4064606752991,27266.149892966492]
["Pedregalito No. 40-11",1959.1963102800009,2139.3896465399994,2047.7065146000004,1906.2653545000007,1740.5260146200001,1876.9780376200006,11670.061878160002]
["Río Chico No. 41-11",1201.4989767599998,1312.0045329400011,1255.7788404600005,1169.0384992000008,1067.3969573600004,1151.0777086200001,7156.7955153400035]
["Alto Valle No. 42-11",1143.3064963600002,1248.4599488800002,1194.9574053200004,1112.4181927800003,1015.6995068600006,1095.3273067800001,6810.1688569800017]
["Hidroecológica del Teribe No. 43-11",9261.8011418080678,10113.637480104126,9680.2194077139193,9011.5781340467547,8228.0706673239038,8873.1267966177438,55168.433627614519]
["Desarrollos Hidroeléctricos Corp. No. 44-11",1685.6642366268266,1840.6999612056095,1761.817103222623,1640.1232053623498,1497.5234566133745,1614.9248163617772,10040.75277939256]
["Las Perlas Norte No. 45-11",11010.620124501094,12023.300723621909,11508.04438448067,10713.149854659816,9781.7000266287032,10548.556050623307,65585.371164515498]
["Hidroeléctrica San Lorenzo No. 46-11",1095.1364466139576,1195.8595140103357,1144.6111746832157,1065.5495086755245,972.90580256860767,1049.1787074264537,6523.2411539780951]
["Caldera Energy Corp. No. 47-11",1743.127915139999,1903.4487113399994,1821.8767928700001,1696.03438626,1548.5734724700008,1669.9769602500005,10383.03823833]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",22233.306908119997,15152.328020374998,7139.6955020379992,6726.349401849001,12082.285447015001,79997.257514085999,{"$f":"+SUM(B37:G37)","v":143331.222793483}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",22467.949016538005,15203.063446413003,5192.4456563199992,6428.7625972799979,10178.333869940006,68881.540963025996,128352.09554951701]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",13192.937420774997,9038.4955705999982,4812.6266736030002,3932.7583640539983,6701.5328342949997,47956.701021374975,85635.05188470197]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",8169.3765153099966,5677.3104076199988,2221.0859872499991,2678.5303257179985,3765.4725877469987,24830.209007595,47341.984831239984]
["AES No. 122-12",261746.62560000003,285820.26770000003,273571.49380000011,254675.10400000002,232532.49579999995,250762.34810000003,{"$f":"+SUM(B41:G41)","v":1559108.3350000002}]
["HIDRO PIEDRA No. 123-12",1722.8206542409719,1881.2737688327816,1800.6521277931645,1676.2757803728066,1530.5327628155724,1650.5219534359201,10262.077047491217]
["Corp. Energ. Del Istmo No. 124-12",8499.7079797632632,9281.4522659134072,8883.6973376803526,8270.0741900472822,7551.0364386269039,8143.0151094714538,50628.983321502659]
["Saltos del Francolí No. 126-12",920.08959860393327,1004.7130689828355,961.65627536921738,895.23184326590172,817.39632730928383,881.47775445198783,5480.5648679831593]
["PASO ANCHO No. 88-11",20377.798349666897,21650.60154313669,20722.768999665055,18219.642609965682,17124.824976590866,18994.998890678227,117090.63536970342]
["Hidroecológica del Teribe No. 89-11",26459.079607832864,29718.105471497678,28444.541532323066,25744.243434965589,24177.519947645036,26072.965194036547,160616.45518830075]
["ISTMUS HYDRO POWER CORP. No.10-13",12496.927548906988,13691.458983860466,13621.573216329729,11599.291991930104,10098.577611678169,10844.325359342816,72352.154712048272]
["CALDERA ENERGY CORP. No.11-13",14425.379941668607,29388.80731100119,33496.119822068023,42614.229247812538,24112.609440960907,7672.6427610934734,151709.78852460472]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",4811.8380872950338,9218.2414672806353,13234.793139279747,14784.75238288816,9262.0190141784296,3841.5898466221038,55153.233937544115]
[" FOUNTAIN INTERTRADE CORP. No.13-13",64591.871440269613,82369.586803111903,114388.09627081796,144103.31076730706,83465.947987789623,50489.006799413641,539407.82006870979]
[" HIDROIBERICA, S.A. No.14-13",1288.3941980675688,2383.9501198649032,2765.8016682902989,3250.6339932989499,2596.2733362193103,2589.0747570377221,14874.128072778754]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,3918.2190300779243,18237.880490456144,6327.8346545846998,6823.9179642854706,35307.85213940424]
[" HIDRONORTH CORP. No.17-13",1759.7579290678993,2359.8698156238434,2742.7533210545475,2553.3032686638585,2182.1723919119299,1756.1553584558194,13354.012084777898]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",6410.5467416044885,12549.601057129728,12011.790214082641,8388.2851580791757,9699.3840564806069,6941.2040542966261,56000.811281673268]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",2506.0838364850861,2880.6063948367532,2757.1585380768943,1926.7462484967361,2226.3741781020426,2400.9152543460254,14697.884450343539]
[" CAFÉ DE ELETA, S.A. No.35-13",771.11798575997875,943.94792624953573,871.78068584510231,831.99065164462002,1089.4062831954973,875.32064735688994,5383.5641800516241]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",38639.256242533695,53202.930126508661,48640.324477659698,43461.985608426701,49798.485343901411,33168.205860159527,266911.18765918969]
[" GENERADORA PEDREGALITO, S.A. No.37-13",16217.915876105291,23906.085437203306,22890.066398846539,25232.443114855228,22397.291894610338,11372.464106379801,122016.26682800052]
[" GENERADORA RIO CHICO, S.A. No.38-13",9999.9381877087599,14733.481388440714,14100.867826468917,15539.450808506865,13797.787189693312,7018.7410598409842,75190.266460659564]
[" GENERADORA ALTO VALLE, S.A. No.39-13",14399.85197633331,21620.154481705235,20830.328286672629,20720.674144525619,16203.821185638164,8846.892402454152,102621.72247732911]
[" HYDRO CAISÁN, S.A. No.40-13",35634.82779303375,70829.417987204113,81630.710532890371,32199.575756456445,61186.608988176769,18268.620467642133,299749.76152540359]
[" SIGSA, S.A. No. 137-12",254712.83999999997,257491.81999999998,257995.50999999989,240657.14999999985,205345.15999999995,174143.04999999996,1390345.5299999996]
["Panama Solar2 No. 10-15",13641.968399485597,13161.728068591501,13995.39827045431,12754.700295340401,10572.063404444905,15729.005715776095,{"$f":"+SUM(B63:G63)","v":79854.864154092807}]
["Solpac Investment No. 11-15",2469.8587492999982,2798.8011313999982,2405.0702523,1977.3481582999989,1466.4964074999996,2554.1143086000006,13671.689007399995]
["GAS NATURAL ATLÁNTICO No. 17-15",236949.86150168648,316011.8526314855,276332.39709624572,187780.43597923481,161785.88401307762,183342.61942278754,1362203.0506445176]
["AES PANAMÁ, S.R.L No. 23-20",0,34680.975172702005,0,34811.197224456017,18358.781554911329,1365.3155349579908,{"$f":"+SUM(B66:G66)","v":89216.269487027341}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,0]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 27-20",171165.72959362261,88242.20865939022,121846.9097177068,33893.363063001278,55978.943287117581,160802.00962608209,631929.16394692054]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 29-20",12918.505139728242,20255.714943331408,17607.119349726687,18201.203576381577,16963.714975845844,0,85946.257985013755]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,7066.9641267518673,0,0,7066.9641267518673]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,837.53008799999998,12611.645943000003,11696.714639999982,0,25145.890670999986]
["HIDRO PANAMÁ, S.A. No. 34-20",3168.1613330481532,2206.6438296999481,1791.9801871457134,2612.9786864451312,2232.6677288227402,1158.4815528532317,13170.913318014918]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,14576.746020431965,35334.820633759336,14452.360495012383,0,64363.927149203686]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,2262.7659887717678,1806.5006459042374,1829.1521315428081,1565.0615819446907,2021.5328802170607,9485.0132283805651]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,2262.7659887717678,1806.5006459042374,1829.1521315428081,1565.0615819446907,2021.5328802170607,9485.0132283805651]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,3182.4511406771285,2877.1934416375311,3031.7949208166201,9091.4395031312797]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,2427.7166871983281,1176.4531913347657,770.27218731728919,4374.4420658503832]
["ENEL FORTUNA, S.A. No. 36-21",0,118477.31402992585,0,0,35050.526077177041,0,153527.84010710288]
["FOUNTAIN HYDRO POWER CORP No. 37-21",6626.1666500198862,5142.9064297214582,4680.7568883210506,2361.3699600152991,8482.6701151101461,18917.661122939913,46211.531166127752]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,13617.502349460108,18627.674235935188,15569.973599239762,10994.85759758297,14479.725401453898,73289.733183671924]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,8848.6524807119622,0,8848.6524807119622]
["HIDRO BOQUERÓN, S.A. No. 40-21",721.61652446580354,1642.8486564659897,1644.0097978921799,2246.8237331454898,1374.4086255987013,858.06278981176411,8487.7701273799285]
["HYDRO CAISÁN, S.A. No. 41-21",2843.7703570210329,0,0,0,11304.096967047635,15759.773870387202,29907.641194455871]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",2701.3827858498448,5899.6745390596052,12100.382298770059,11827.801906310529,5999.6884302370427,6285.1875986839832,44814.117558911064]
["IDEAL PANAMÁ, S.A. No. 43-21",0,21757.156889403373,72279.616931319892,60384.549487400858,43314.322072922703,23428.036774094558,221163.68215514137]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",2408.8616213249625,2630.4120337721447,3596.6945861391787,4520.1513979096117,3210.0047298462518,0,16366.12436899215]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",1204.4308106624812,1315.2060168860723,1798.3472930695893,1506.717132636536,1070.0015766154174,0,6894.7028298700961]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",3613.2924319874433,3945.6180506582195,7193.3891722783574,6026.868530546144,4280.0063064616697,4203.4436776055836,29262.618169537418]
["CALDERA ENERGY CORP. No. 48-21",0,0,612.1178617152093,1139.691229264474,364.44550735568549,921.05692076918285,3037.3115191045517]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",4544.9691016029656,6758.3814917528016,8468.7731940106332,8282.5954676042202,5338.6876711129999,2824.2303944949308,36217.637320578549]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,619.74198332771152,330.3089946377907,371.63580103627959,466.64598533483291,1788.3327643366147]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",1329.4552901614284,1475.531614551646,2060.3601263211194,3119.8217299982311,1297.032025094358,1628.1977065947092,10910.398492721491]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",5172.2754426936062,5450.3027364346781,7861.774412315207,6006.7756187768227,4471.3976871990162,6102.7483199267253,35065.27421734605]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",0,0,0,0,0,0,0]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",0,0,0,0,0,0,0]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",9690.915050672349,13257.86615733663,14349.649939275965,14328.10408397659,9887.6982261793237,5638.6275029045955,67152.860960345453]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Cos_Gen_FP","index":31,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"ESTIMACION DEL COSTO DE ENERGIA EN HORAS FUERA DE PUNTA"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["TOTAL COSTO DE ENERGIA F DE PUNTA",{"$f":"+B9+B15","v":5199105.9300338598},5352594.0793494377,4814132.7156690517,5642570.1873105969,5632567.2140112463,5833678.0663692858,{"$f":"+SUM(B8:G8)","v":32474648.19274348}]
["Generación Propia",0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":5199105.9300338598},5352594.0793494377,4814132.7156690517,5642570.1873105969,5632567.2140112463,5833678.0663692858,32474648.19274348]
["Mercado Ocasional",1461863.17242,944472.92361000006,479031.89410999999,1155275.2434700001,1316330.08097,1508702.84984,6865676.1644200012]
[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",3737242.7576138596,4408121.1557394378,4335100.821559052,4487294.9438405968,4316237.1330412459,4324975.2165292855,25608972.028323479]
["Empresa Nacional de Energía No. 36-11 (Cesión)",19758.026103900003,19995.330000399979,19191.231589299976,19909.334328099994,20108.448729299995,21138.999696800005,{"$f":"+SUM(B25:G25)","v":120101.37044779996}]
["Enel Fortuna No. 37-11",68644.221352000008,69468.672957999981,66675.055591999961,69169.920328999971,69861.675283000019,73442.062072000088,417261.60758600011]
["Electrogeneradora del Istmo No. 38-11",1961.5479959999991,1985.1071672399992,1905.2779927199981,1976.5702507199994,1996.3375493999988,2098.6492128,11923.490168879995]
["ESEPSA No. 39-11",12362.596795861311,12511.069733865534,12007.952668697289,12457.269404469826,12581.85214100654,13226.667709812487,75147.408453712997]
["Pedregalito No. 40-11",5291.2575584399938,5354.8083050400073,5139.4696562799973,5331.7796952200006,5385.1018340799983,5661.0864183799949,32163.503467439994]
["Río Chico No. 41-11",3244.9226778200009,3283.8958057000023,3151.8370612599965,3269.7733127800002,3302.4737066400012,3471.7243230599979,19724.626887259998]
["Alto Valle No. 42-11",3087.7606071800014,3124.846192959998,2999.1833628799995,3111.4077365599974,3142.5242817600015,3303.5725655200017,18769.29474686]
["Hidroecológica del Teribe No. 43-11",25013.606485339664,25314.042500945376,24296.057287407839,25205.1735584087,25457.245613273484,26761.92064254489,152048.04608791994]
["Desarrollos Hidroeléctricos Corp. No. 44-11",4552.5256601102565,4607.2037278537755,4421.9255232708292,4587.3862972064762,4633.263858323674,4870.717027916724,27673.022094681735]
["Las Perlas Norte No. 45-11",29736.696976109681,30093.849616584717,28883.653753608956,29964.429917524652,30264.098372679669,31815.122942661466,180757.85157916916]
["Hidroeléctrica San Lorenzo No. 46-11",2957.6663523234856,2993.1894081701125,2872.8211108262572,2980.3170878332139,3010.1226613095428,3164.3904061753442,17978.507026637955]
["Caldera Energy Corp. No. 47-11",4707.7153549800023,4764.2573963399918,4572.6672926699985,4743.7685282999964,4791.2100172800001,5036.7528385299947,28616.371428099985]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",31988.378466379985,21838.941568509985,11859.145402953005,15617.150905962993,19028.194140339005,177464.88659694808,{"$f":"+SUM(B37:G37)","v":277796.69708109304}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",34128.901124648008,24202.10751484198,8122.73425486,13667.686344359994,14883.847435039999,189845.20465886802,284850.48133261799]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",19185.682798107988,14411.347707719997,7309.2230730869987,9967.0334434579927,11364.345757517991,109840.14972857491,172077.78250846587]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",14615.613340590007,9636.0695467119967,3861.1107385500009,5709.3423774659987,6228.2454870479996,68927.486712360012,108977.86820272601]
["AES No. 122-12",706906.60569999996,715396.9019000011,686627.88660000032,712320.31080000009,719444.09540000034,756315.35660000041,{"$f":"+SUM(B41:G41)","v":4297011.1570000025}]
["HIDRO PIEDRA No. 123-12",4652.8710608539095,4708.7543752149149,4519.3962459872837,4688.5042050986885,4735.3930268115264,4978.0802809520792,28282.999194918404]
["Corp. Energ. Del Istmo No. 124-12",22955.399665828842,23231.107585560316,22296.893319202904,23131.204346274862,23362.535037077359,24559.85687410516,139536.99682804945]
["Saltos del Francolí No. 126-12",2484.912318759641,2514.7573616272757,2413.6237591319696,2503.9375557750036,2528.9789998989604,2658.5885548452634,15104.798550038111]
["PASO ANCHO No. 88-11",55034.898367149748,54190.605552073321,52011.381309019715,50959.914825722182,52983.365498388761,57290.137351731348,322470.30290408508]
["Hidroecológica del Teribe No. 89-11",71458.793752594269,74383.251114394865,71391.998618612008,72006.047581905616,74804.05656593632,78637.738582143778,442681.88621558686]
["ISTMUS HYDRO POWER CORP. No.10-13",33750.80998637966,34269.184241764116,34188.328721644633,32442.948777937236,31244.502022344564,32707.182185122605,198602.95593519279]
["CALDERA ENERGY CORP. No.11-13",38959.036570166536,73559.030748557358,84070.780157444533,119191.00086988416,74603.230653512015,23141.183643318313,413524.26264288288]
[" ELECTROGENERADORA DEL ISTMO, S.A. No.12-13",12995.468872964953,23072.896438553082,33217.562408006554,41352.607088970348,28656.230901749957,11586.481853915957,150881.24756416085]
[" FOUNTAIN INTERTRADE CORP. No.13-13",174445.12029867523,206167.84552815798,287098.83763364534,403053.59440968581,258239.53441578129,152278.08914010567,1481283.0214260514]
[" HIDROIBERICA, S.A. No.14-13",3479.6030941489894,5966.9335442723386,6941.792633836465,9091.9473545273686,8032.7418992409293,7808.81585191267,41321.834377938765]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,9834.2112312683257,51010.925751473711,19578.008930049557,20581.375113568258,101004.52102635984]
[" HIDRONORTH CORP. No.17-13",4752.6286163986133,5906.6614882695885,6883.9443618878331,7141.529605206325,6751.5339619068036,5296.6774189330135,36732.975452602172]
[" EMPRESA NACIONAL DE ENERGÍA, S.A. No.33-13",17313.147102594961,31411.158686183619,30147.988477732011,23461.837662818434,30009.416813091575,20935.117498332722,153278.66624075331]
[" FUERZA ELÉCTRICA DEL ISTMO, S.A. No.34-13",6768.2543599605242,7210.0446993290716,6920.0995318557316,5389.0642542278974,6888.2921125211124,7241.3146998841239,40417.069657778462]
[" CAFÉ DE ELETA, S.A. No.35-13",2082.5804192760247,2362.6645953078341,2188.0530381852568,2327.0584199284021,3370.569413567172,2640.0233241652004,14970.94921042989]
[" ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No.36-13",104354.14547720957,133164.84509475899,122080.71534469604,121562.15860956228,154074.06229545851,100037.4404007766,735273.36722246197]
[" GENERADORA PEDREGALITO, S.A. No.37-13",43800.189684015015,59835.993177396078,57451.003196753467,70574.557040625383,69296.12160257854,34300.082586573422,335257.94728794193]
[" GENERADORA RIO CHICO, S.A. No.38-13",27007.119336177835,36877.325405441421,35391.294151974413,43463.480958011045,42689.674361042278,21168.974089904186,206597.86830255119]
[" GENERADORA ALTO VALLE, S.A. No.39-13",38890.092463385139,54114.397752813704,52281.340747836315,57955.241611545433,50133.825106113058,26682.796023816456,280057.69370551012]
[" HYDRO CAISÁN, S.A. No.40-13",96239.999554549213,177283.25210641802,204882.17632117614,90061.461308570666,189308.35626402692,55099.333347763037,812874.57890250406]
[" SIGSA, S.A. No. 137-12",707483.98200000077,683787.90499999933,684422.49899999937,747204.91799999995,710949.54800000018,587940.37800000026,4121789.2300000004]
["Panama Solar2 No. 10-15",6436.2244413203989,6364.9256665925013,6915.9457098521989,9148.0727664551996,7145.8780723753989,11860.358002137005,{"$f":"+SUM(B63:G63)","v":47871.40465873271}]
["Solpac Investment No. 11-15",1360.2128930000008,1354.6890681000002,1050.9047080999999,1526.5247929999998,831.53326479999998,2153.3647963999988,8277.2295233999994]
["GAS NATURAL ATLÁNTICO No. 17-15",639937.27822560293,790965.25693810103,693557.39446019917,525217.49346524675,500557.56113492785,552973.13053660607,3703208.1147606834]
["AES PANAMÁ, S.R.L No. 23-20",0,108999.1776214079,0,185277.68900151766,108329.04545207444,61969.76784297698,{"$f":"+SUM(B66:G66)","v":464575.67991797696}]
["BAHÍA LAS MINAS CORP No. 24-20",0,0,0,0,0,0,0]
["ELECTRON INVESTMENT, S.A. No. 26-20",0,0,0,0,0,0,0]
["ENEL FORTUNA, S.A. No. 27-20",430519.41618845309,201808.7309165147,291079.68773835979,70847.506886124276,146025.94734709733,513638.00001396687,1653919.289090516]
["ENEL FORTUNA, S.A. No. 28-20",0,0,0,0,0,0,0]
["FOUNTAIN HYDRO POWER CORP No. 29-20",34889.376654597887,50699.259162952629,44191.516986308874,50908.33627946613,52484.899086814497,0,233173.38817014001]
["FOUNTAIN HYDRO POWER CORP No. 30-20",0,0,0,0,0,0,0]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,19766.133600157791,0,0,19766.133600157791]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,0,0,0,0]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,837.53008799999998,39459.751109999786,43554.871619999722,0,83852.152817999508]
["HIDRO PANAMÁ, S.A. No. 34-20",8556.3470085123499,5523.1458619170853,4497.6308336666079,7308.4403549078324,6907.7640486473583,3494.05481223689,36287.382919888129]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,36585.684834187785,98830.668000788966,44714.891945958741,0,180131.24478093549]
["ISTMUS HYDRO POWER S.DE R.L. No. 38-20",0,5663.6144224385052,4534.0752449942502,5116.0957886036804,4842.2234934963917,6097.0730788256069,26253.082028358436]
["LAS PERLAS SUR, S.DE R.L. No. 39-20",0,5663.6144224385052,4534.0752449942502,5116.0957886036804,4842.2234934963917,6097.0730788256069,26253.082028358436]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,8901.2415082841344,8901.8948769540148,9144.0883169045519,26947.224702142699]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 35-21",0,0,0,6790.266870160327,3639.8882624168377,2323.1904178358391,12753.345550413003]
["ENEL FORTUNA, S.A. No. 36-21",0,296544.06500775105,0,0,108444.6023008394,0,404988.66730859043]
["FOUNTAIN HYDRO POWER CORP No. 37-21",17895.472961898464,12872.49285748392,11748.074368691825,6604.6966238831847,26244.963771922481,57056.881674186705,132422.58225806657]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,34084.073689765668,46752.973388888604,43548.852490773214,34017.548178845427,43671.78233802093,202075.23008629383]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,27377.295195405837,0,27377.295195405837]
["HIDRO BOQUERÓN, S.A. No. 40-21",1948.8904056587226,4111.9856807176775,4126.2399277563572,6284.3085027729821,4252.3556315613769,2587.9725167475663,23311.752665214681]
["HYDRO CAISÁN, S.A. No. 41-21",7680.252013072628,0,0,0,34974.319565486447,47532.48582058242,90187.057399141486]
["HIDROELÉCTRICA SAN LORENZO, S.A. No. 42-21",7295.6968234189299,14766.655720673976,30370.342773034536,33082.085671176326,18562.740665101188,18956.52970986551,123034.05136327047]
["IDEAL PANAMÁ, S.A. No. 43-21",0,54457.309399885489,181412.18083092655,168894.17452043807,134012.38032165039,70660.464493523657,609436.50956642418]
["ISTMUS HYDRO POWER S.DE R.L. No. 44-21",6505.6815402544225,6583.8180374604908,9027.2228375848445,12642.757883233633,9931.596619848131,0,44691.076918381528]
["LAS PERLAS NORTE, S.DE R.L. No. 45-21",3252.8407701272113,3291.9090187302454,4513.6114187924222,4214.252627744544,3310.5322066160484,0,18583.14604201047]
["LAS PERLAS SUR, S.DE R.L. No. 46-21",9758.5223103816334,9875.7270561907389,18054.440675169688,16857.010510978176,13242.128826464193,12677.856262390769,80465.685641575197]
["CALDERA ENERGY CORP. No. 48-21",0,0,4247.1140430469395,7070.3713085649624,2997.2465150590115,7473.1247476342614,21787.856614305176]
["DESARROLLOS HIDROELÉCTRICOS CORP. No. 49-21",9320.8029975236586,12269.999669638832,27299.70720185374,31455.506284262694,18273.171838644968,5499.4755587019272,104118.66355062582]
["ELECTROGENERADORA DEL ISTMO, S.A. No. 50-21",0,0,4300.0131920370195,2049.1578584448548,3056.3804109129715,3786.197772096059,13191.749233490906]
["ENERGÍA Y SERVICIOS DE PANAMÁ, S.A. No. 52-21",7113.7448655220478,6585.9288524027816,9179.2752447349667,10993.374283252133,8046.5399681554854,9968.5532783744457,51887.416492441858]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",17314.065761478079,17501.86697481195,25116.83309126892,22067.092294439,17750.808273411683,15083.648940332383,114834.31533574202]
["PHOTOVOLTAICS DEVELOPMENT CORP. No. 54-21",17235.770166556638,24458.361234019005,40876.281984577436,39777.965549852903,29505.622954583145,25048.001052015996,176902.00294160511]
["PHOTOVOLTAICS INVESTMENT CORP. No. 55-21",33915.547747095334,48099.197555555133,80394.273351987838,78272.770920678289,58059.451620308726,49288.002037215512,348029.24323284085]
["SALTOS DEL FRANCOLÍ, S.A. No. 56-21",19253.835488505356,22575.095356912258,45366.638209768884,50703.655741664406,33675.765928274588,11979.722456060153,183554.71318118562]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",0,0,0,0,0,0,0]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",0,0,0,0,0,0,0]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",0,0,0,0,0,0,0]
["PANAM GENERATING LTD No. 61-21",0,0,0,0,0,0,0]
["SPARKLE POWER, S.A. No. 62-21",0,0,0,0,0,0,0]
["TROPITÉRMICA, S.A. No. 63-21",0,0,0,0,0,0,0]

{"sheet":"GEN-522 Otras Compr","index":32,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
[]
[null,"TOTAL OTRAS COMPRAS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[]
[]
["TOTAL OTRAS COMPRAS",{"$f":"+SUM('GEN-522 Otras Compr'!B9:B61)","v":7951.82},{"$f":"+SUM('GEN-522 Otras Compr'!C9:C61)","v":16888.28},{"$f":"+SUM('GEN-522 Otras Compr'!D9:D61)","v":0},{"$f":"+SUM('GEN-522 Otras Compr'!E9:E61)","v":168444.7},{"$f":"+SUM('GEN-522 Otras Compr'!F9:F61)","v":4940.2},{"$f":"+SUM('GEN-522 Otras Compr'!G9:G61)","v":5447.33}]
["Diferencia por Importaciones al MER",0,0,0,0,0,1650.19]
["Ajustes DTE",7951.82,16888.28,0,78.13,4940.2,3797.14]
["Costos Primas Garantías Pago",0,0,0,168366.57,0,0]
["Costos Isla Colón Res. No. 18134 Costos Extra",0,0,0,0,0]

{"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"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
[]
[null,"TOTAL OTRAS VENTAS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[]
[]
["TOTAL OTRAS VENTAS",{"$f":"+SUM('GEN-522 Otras Vent'!B9:B60)","v":2631.53},{"$f":"+SUM('GEN-522 Otras Vent'!C9:C60)","v":1145.1299999999999},{"$f":"+SUM('GEN-522 Otras Vent'!D9:D60)","v":0},{"$f":"+SUM('GEN-522 Otras Vent'!E9:E60)","v":1619.13},{"$f":"+SUM('GEN-522 Otras Vent'!F9:F60)","v":29738.93},{"$f":"+SUM('GEN-522 Otras Vent'!G9:G60)","v":1653.53}]
["Diferencia por Importaciones al MER",0,0,0,0,0,1650.19]
["Ajustes DTE",2631.53,904.68,0,78.25,5575.09,0]
["Incumplimiento Cláusula Contrato",0,240.45,0,1540.88,24163.84,3.34]

{"sheet":"GEN-522 Ajustes","index":34,"n_rows":72,"n_cols":8,"rows_kept":72,"cut":false,"hidden":false,"merged":[[2,0,3,0],[3,1,3,6]]}
["INFORMACION PARA ACTUALIZAR: CARGO POR GENERACION"]
[{"$f":"+'Compras (p)'!A2","v":"EDECHI"}]
["Estimación de Facturación Mensual de Energía en Fuera de Punta para suministrar Clientes Regulados (B/.)"]
[null,"AJUSTE CONTRATOS"]
["Detalle","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
[]
[]
["AJUSTE CONTRATOS",{"$f":"+B9+B15","v":53321.04},58726.569999999978,40437.609999999979,68829.549999999988,56157.339999999989,60519.570000000014,{"$f":"+SUM(B8:G8)","v":337991.67999999993}]
["Generación Propia",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Sub-Total Mercado Mayorista",{"$f":"+SUM(B16:B24)","v":53321.04},58726.569999999978,40437.609999999979,68829.549999999988,56157.339999999989,60519.570000000014,337991.67999999993]
[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",{"$f":"SUM(B25:B72)","v":53321.04},58726.569999999978,40437.609999999979,68829.549999999988,56157.339999999989,60519.570000000014,337991.67999999993]
["Enel Fortuna No. 37-11",314.56,137.62,-393.21,117.96,-255.58,176.94,{"$f":"+SUM(B25:G25)","v":98.289999999999992}]
["Caldera Energy Corp. No. 47-11",-17.98,23.98,-23.98,51.95,9.99,-81.92,-37.96]
["Unión Eólica de Panamá (PE Nuevo Chagres) No. 19-12'",-50.09,0,0,0,0,0,{"$f":"+SUM(B27:G27)","v":-50.09}]
["Unión Eólica de Panamá (PE Rosa de los Vientos) No. 20-12'",-75.34,0,0,0,0,0,-75.34]
["Unión Eólica de Panamá (PE Portobelo Ballestillas) No. 21-12'",-37.049999999999997,0,0,0,0,0,-37.049999999999997]
["Unión Eólica de Panamá (PE Marañon) No. 22-12'",-37.479999999999997,0,0,0,0,0,-37.479999999999997]
["AES No. 122-12",29416.799999999999,32877.599999999999,28335.3,30282,23793,25090.799999999999,{"$f":"+SUM(B31:G31)","v":169795.5}]
["HIDRO PIEDRA No. 123-12",21.25,-4,-15.5,25.38,18.13,-21.25,24.009999999999998]
["Corp. Energ. Del Istmo No. 124-12",104.84,-19.73,-76.47,125.19,89.42,-104.84,118.41]
["CALDERA ENERGY CORP. No.11-13",-160.91999999999999,285.11,-155.63,-374.66,318.97000000000003,-102.01,-189.14]
[" FOUNTAIN INTERTRADE CORP. No.13-13",-1111.6600000000001,393.76,-132.91999999999999,-2178.77,1012.03,-605.01,-2622.57]
[" HIDROECOLÓGICA DEL TERIBE, S.A. No.16-13",0,0,272.82,1252.08,272.77,402.62,2200.29]
[" GENERADORA PEDREGALITO, S.A. No.37-13",67.709999999999994,16.87,-91.72,-259.77999999999997,251.37,68.23,52.680000000000049]
[" GENERADORA RIO CHICO, S.A. No.38-13",41.75,10.4,-56.5,-159.99,154.85,42.11,32.61999999999999]
[" GENERADORA ALTO VALLE, S.A. No.39-13",-145.75,190.26,-87.81,-165.27,194.42,-106.72,-120.87000000000003]
[" HYDRO CAISÁN, S.A. No.40-13",148.22,49.81,-325.86,-330.28,684.14,109.2,335.22999999999996]
[" SIGSA, S.A. No. 137-12",0,0,0,0,257.2,0,257.2]
["Panama Solar2 No. 10-15",62.38,-45.04,40.909999999999997,-137.24,68.81,67.47,{"$f":"+SUM(B42:G42)","v":57.289999999999992}]
["Solpac Investment No. 11-15",-0.57999999999999996,0,0,0,0,0,-0.57999999999999996]
["GAS NATURAL ATLÁNTICO No. 17-15",14224,18816,11760,16800,18228,21028,100856]
["AES PANAMÁ, S.R.L No. 23-20",0,4721.59,0,4936.99,2823.73,1520.26,{"$f":"+SUM(B45:G45)","v":14002.57}]
["BAHÍA LAS MINAS CORP No. 24-20",2245.9899999999998,-1190.08,-1062.8699999999999,1666.01,-276.27,1622.4,3005.1800000000003]
["ELECTRON INVESTMENT, S.A. No. 26-20",172.77,-91.55,-81.760000000000005,357.01,-21.25,124.8,460.02000000000004]
["ENEL FORTUNA, S.A. No. 27-20",1096.17,979.94,-1885.68,-33.119999999999997,416.07,5397.66,5971.04]
["ENEL FORTUNA, S.A. No. 28-20",2303.58,-1533.37,-1215.69,6540.89,-236.3,2039.86,7898.9699999999993]
["FOUNTAIN HYDRO POWER CORP No. 29-20",-286.89,87.419999999999987,-107.28999999999999,-158.17000000000002,345.78,0,-119.15000000000003]
["FOUNTAIN HYDRO POWER CORP No. 30-20",102.93,-14.04,0,0,0,60.95,149.84000000000003]
["GENERADORA PEDREGALITO, S.A. No. 31-20",0,0,0,-147.87,0,0,-147.87]
["GENERADORA DEL ATLÁNTICO, S.A. No. 32-20",0,0,0,1772.23,0,0,1772.23]
["GENERADORA DEL ISTMO, S.A. No. 33-20",0,0,-46.51,-74.389999999999986,292.48,0,171.58000000000004]
["HYDRO CAISÁN, S.A. No. 36-20",0,0,-110.21,-739.33,307.12,0,-542.42000000000007]
["IDEAL PANAMÁ, S.A. No. 37-20",0,0,0,-68.23,0,0,-68.23]
["CALDERA ENERGY CORP. No. 34-21",0,0,0,-51.88,69.13,-73.02,-55.77]
["ENEL FORTUNA, S.A. No. 36-21",0,1476.23,0,0,300.13,0,1776.3600000000001]
["FOUNTAIN HYDRO POWER CORP No. 37-21",-217.23,47.03,-10.39,0,197.29,-433.65,-416.94999999999993]
["GENERADORA DEL ISTMO, S.A. No. 38-21",0,19.93,-154.72,-332.7,256.85000000000002,180.3,-30.339999999999975]
["GENERADORA PEDREGALITO, S.A. No. 39-21",0,0,0,0,200.86,0,200.86]
["HYDRO CAISÁN, S.A. No. 41-21",22.75,0,0,0,256.60000000000002,182.46,461.81000000000006]
["IDEAL PANAMÁ, S.A. No. 43-21",0,1636.33,5804.33,3365.49,3652.08,1235.94,15694.17]
["CALDERA ENERGY CORP. No. 48-21",0,0,-12.62,-38.01,21.38,-54.54,-83.789999999999992]
["HIDROECOLÓGICA DEL TERIBE, S.A. No. 53-21",968.82,1290.3800000000001,1508.07,1170.06,539.36,717.47,6194.16]
["AUTORIDAD DEL CANAL DE PANAMÁ No. 57-21",360.45,-232.65,-135.4,0,-40.5,296.87,248.76999999999998]
["CELSIA CENTROAMÉRICA, S.A. No. 58-21",52.63,-33.97,-32.32,1425.38,-5.91,46.98,1452.79]
["GENERADORA DEL ATLÁNTICO, S.A. No. 59-21",400.5,-465.3,-442.8,1232.28,-81,643.5,1287.1799999999998]
["GENERADORA DEL ATLÁNTICO, S.A. No. 60-21",364.62,-44.05,0,0,-9,0,311.57]
["PANAM GENERATING LTD No. 61-21",1097.05,-708.08,-673.84,2958.34,-123.26,979.26,3529.4700000000003]
["SPARKLE POWER, S.A. No. 62-21",1828.8,0,0,0,2124,0,3952.8]
["TROPITÉRMICA, S.A. No. 63-21",43.44,48.17,47.88,0,50.45,68.45,258.39]

{"sheet":"Trans (r)","index":35,"n_rows":70,"n_cols":7,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["EDECHI"]
["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 Mata de Nance (Zona 4)",112.38,103.78,114.42,112.17,113.74,111.68]
["S/E Progreso (Zona 1)",15.02,14.9,26.96,18.559999999999999,15.61,18.96]
["S/E Caldera (Zona 3)",0.1,0.09,0.06,0.13,0.1,0.1]
["S/E Cañazas (Zona 10)",25.81,26.21,27.81,26.81,26.53,26]
["S/E Changuinola",17.170000000000002,18.100000000000001,17.760000000000002,18.37,16.170000000000002,17.04]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
[0,0,0,0,0,0,0]
["Total",170.47999999999996,163.08000000000001,187.01,176.04,172.14999999999998,173.78]
[]
[]
["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 Mata de Nance (Zona 4)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
["S/E Progreso (Zona 1)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
["S/E Caldera (Zona 3)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
["S/E Cañazas (Zona 10)",0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
[null,0.35199999999999998,0.29499999999999998,0.29599999999999999,0.42399999999999999,0.41699999999999998,0.46700000000000003]
[]
["Estimado Segumiento Eléctrico, $/MWh",0.16932070708494332,0.14162325902873751,0.14774263858299663,0.11064553148420155,0.18081086056732715,0.32701237316912396]
[]
["Cargo por Operación Integrada Demanda",0.32650000000000001,0.32650000000000001,0.32650000000000001,0.32650000000000001,0.32650000000000001,0.32650000000000001]
[]
[]
["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 Mata de Nance (Zona 4)",39557.760000000002,30615.1,33868.32,47560.08,47429.58,52154.559999999998]
["S/E Progreso (Zona 1)",5287.04,4395.5,7980.16,7869.44,6509.37,8854.32]
["S/E Caldera (Zona 3)",35.200000000000003,26.55,17.760000000000002,55.12,41.7,46.7]
["S/E Cañazas (Zona 10)",9085.1200000000008,7731.95,8231.76,11367.44,11063.01,12142]
[null,6043.84,5339.5,5256.96,7788.88,6742.89,7957.68]
[0,0,0,0,0,0,0]
["Cargo por Uso de Red Asociado a los Costos por Generación Obligadas y Desplazadas.",266289.76,268918.92000000004,268920.38,333067.68,310558.59999999998,311761.32]
["Cargo Seguimiento Eléctrico",13608.289999999999,11725.32,11867.539999999999,8991.7199999999993,14109.359999999999,27142.9]
["Cargo por Operación Integrada Demanda",27907.576000000001,26696.197000000004,30613.539000000001,28817.745999999999,28180.960000000006,28447.788]
[null,0,0,0,0,0,0]
[null,11507.4,11007.9,12623.18,11882.7,26350.5,26350.5]
[]
[]
[]
["Sub total ",379321.98600000003,366456.93700000003,379379.59899999999,457400.80599999998,450985.97,474857.76799999998]
["Cargo por Conexión",92825.12,92825.11,92825.11,92825.12,92825.11,92825.11]
["Ajuste Por Dmanc Etesa-03-08",0,0,0,0,0,0]
["Incluye los servicios prestados por ETESA por la Conexión a Charco Azul por un monto de 2,330.11 dolares.",0,0,0,0,0,0]
["Incluye Ajuste cargo por conexión de oct y oper inte de PTP.",0,0,0,0,0,0]
["Ajuste Cargo Por Conexión y Operación Integrada de Julio 03",0,0,0,0,0,0]
["Cargo por Uso de Red Poblado La Estrella (AES)",0,0,0,0,0,0]
["Ajustes",5722.5,5722.5,5722.5,5722.5,5722.5,5722.5]
["Remanente a Recuperar por ETESA Res 3198",0,0,0,0,0,0]
["Compensación por Eliminación Cargos (-)",0,0,0,0,0,0]
["Aplicación Real del DTER",59554.879999999997,51584.11,51081.05,55948.35,47960.45,67972.009999999995]
["Cargo por Uso de Transformador  Cañazas (PTP)",0,0,0,0,0,0]
["Total",537424.48600000003,516588.65700000001,529008.25899999996,611896.77599999995,597494.02999999991,641377.38800000004]
[]
[]
["Costos de Distribución",0,0,0,0,0,0]
["Peaje a la ACP",0,0,0,0,0,0]
["Peaje a ELEKTRA",0,0,0,0,0,0]
["Cobro de Peaje a Elektra",0,0,0,0,0,0]
[]
["Costo por uso de redes, otros costos de transporte y Tasa de Regulación del Mercado Regional."]
["Peaje Total Global",537424.48600000003,516588.65700000001,529008.25899999996,611896.77599999995,597494.02999999991,641377.38800000004]
[]
[]
[]
["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 ","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[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",2384,2382,2382,2382,2382,2382]
[null,"Sodio 200",null,0,0,0,0,0]
[null,"Sodio 150",null,0,0,0,0,0]
[null,"Sodio 100",61910,61734,61751,61830,61840,61867]
[null,"Sodio 70",430,430,430,430,430,430]
[null,"Descarga de Alta Intensidad 250",null,0,0,0,0,0]
[null,"LED 50",null,0,0,0,0,0]
[null,"LED 71 (8000 Lúmenes)",4094,4304,4317,4464,4486,4516]
[null,"LED 77",null,0,0,0,0,0]
[null,"LED 100",null,0,0,0,0,0]
[null,"LED 149 (16000 Lúmenes)",159,159,159,166,166,166]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)",0,0,0,0,0,0]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C29:C47)","v":68977},{"$f":"SUM(D29:D47)","v":69009},69039,69272,69304,69361]
[2,"Cantidad de Luminarias Instaladas","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",null,null,null,null,null,4]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",34,30,79,16,26]
[null,"Sodio 70"]
[null,"Descarga de Alta Intensidad 250"]
[null,"LED 50"]
[null,"LED 71 (8000 Lúmenes)",210,13,147,22,30,630]
[null,"LED 77"]
[null,"LED 100"]
[null,"LED 149 (16000 Lúmenes)",null,null,7]
[null,"LED 154"]
[null,"LED 156 (20000 Lúmenes)"]
[null,"LED 184"]
[null,"Total",{"$f":"SUM(C50:C68)","v":244},{"$f":"SUM(D50:D68)","v":43},233,38,56,634]
[3,"Cantidad de Luminarias Retiradas ","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,"Mercurio 400"]
[null,"Mercurio 250"]
[null,"Mercurio 175"]
[null,"Mercurio 100"]
[null,"Sodio 400"]
[null,"Sodio 250",2,null,null,null,null,3]
[null,"Sodio 200"]
[null,"Sodio 150"]
[null,"Sodio 100",210,13,null,null,null,544]
[null,"Sodio 70",null,null,null,null,null,2]
[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",{"$f":"SUM(C71:C89)","v":212},{"$f":"SUM(D71:D89)","v":13},0,0,0,549]
[]
[5,"Cantidad Neta de Luminarias\n     = 1 + 2 - 3 ","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,"Mercurio 400",{"$f":"C29+C50-C71","v":0},0,0,0,0,0]
[null,"Mercurio 250",0,0,0,0,0,0]
[null,"Mercurio 175",0,0,0,0,0,0]
[null,"Mercurio 100",0,0,0,0,0,0]
[null,"Sodio 400",0,0,{"$f":"E33+E54-E75","v":0},0,0,0]
[null,"Sodio 250",2382,2382,{"$f":"E34+E55-E76","v":2382},2382,2382,2383]
[null,"Sodio 200",0,0,0,0,0,0]
[null,"Sodio 150",0,0,0,0,0,0]
[null,"Sodio 100",61734,61751,61830,61846,61866,61323]
[null,"Sodio 70",430,430,430,430,430,428]
[null,"Descarga de Alta Intensidad 250",0,0,0,0,0,0]
[null,"LED 50",0,0,0,0,0,0]
[null,"LED 71 (8000 Lúmenes)",4304,4317,4464,4486,4516,5146]
[null,"LED 77",0,0,0,0,0,0]
[null,"LED 100",0,0,0,0,0,0]
[null,"LED 149 (16000 Lúmenes)",159,159,166,166,166,166]
[null,"LED 154",{"$f":"C45+C66-C87","v":0},0,0,0,0,0]
[null,"LED 156 (20000 Lúmenes)",0,0,0,0,0,0]
[null,"LED 184",0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C93:C111)","v":69009},{"$f":"SUM(D93:D111)","v":69039},69272,69310,69360,69446]
[]
[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",{"$f":"+C98*D11*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":268135.07040000003},{"$f":"+D98*D11*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":268135.07040000003},{"$f":"+E98*D11*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":259485.55200000003},{"$f":"+F98*D11*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":268135.07040000003},{"$f":"+G98*D11*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":259485.55200000003},{"$f":"+H98*D11*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":268247.63760000002}]
[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",{"$f":"+C101*D14*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":3099133.2276000003},{"$f":"+D101*D14*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":3099986.6513999999},{"$f":"+E101*D14*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":3003825.0599999996},{"$f":"+F101*D14*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":3104755.7844000002},{"$f":"+G101*D14*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":3005574.0119999996},{"$f":"+H101*D14*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":3078500.4521999997}]
[null,"Sodio 70",{"$f":"+C102*D15*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":18707.322},{"$f":"+D102*D15*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":18707.322},{"$f":"+E102*D15*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":18103.86},{"$f":"+F102*D15*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":18707.322},{"$f":"+G102*D15*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":18103.86},{"$f":"+H102*D15*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":18620.3112}]
[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)",{"$f":"+C105*D18*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":116078.88},{"$f":"+D105*D18*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":116429.49},{"$f":"+E105*D18*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":116510.39999999999},{"$f":"+F105*D18*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":120987.42},{"$f":"+G105*D18*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":117867.6},{"$f":"+H105*D18*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":138787.62}]
[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)",{"$f":"+C108*D21*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":8921.49},{"$f":"+D108*D21*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":8921.49},{"$f":"+E108*D21*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":9013.8000000000011},{"$f":"+F108*D21*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":9314.260000000002},{"$f":"+G108*D21*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":9013.8000000000011},{"$f":"+H108*D21*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":9314.260000000002}]
[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)",{"$f":"+C110*D23*(DATE(YEAR(C114),MONTH(C114)+1,1)-C114)","v":0},{"$f":"+D110*D23*(DATE(YEAR(D114),MONTH(D114)+1,1)-D114)","v":0},{"$f":"+E110*D23*(DATE(YEAR(E114),MONTH(E114)+1,1)-E114)","v":0},{"$f":"+F110*D23*(DATE(YEAR(F114),MONTH(F114)+1,1)-F114)","v":0},{"$f":"+G110*D23*(DATE(YEAR(G114),MONTH(G114)+1,1)-G114)","v":0},{"$f":"+H110*D23*(DATE(YEAR(H114),MONTH(H114)+1,1)-H114)","v":0}]
[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":3510975.9900000007},3512180.0238000005,3406938.6719999993,3521899.8568000002,3410044.8239999996,3513470.2809999995]

{"sheet":"Ventas (r)","index":37,"n_rows":691,"n_cols":16,"rows_kept":691,"cut":false,"hidden":false,"merged":[]}
["FACTURACIÓN REAL"]
["EDECHI"]
["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",153236,153794,154429,154549,155287,155317,155543,156090,156420,156681,156999,157280,157532,157780,158017]
["    - Regulares",114874,115339,115776,115857,116428,116404,116563,116952,117183,117349,117597,117800,117998,118063,118101]
["    - Agropecuarios",102,97,98,100,97,94,94,93,95,94,91,91,91,94,98]
["    - Jubilados, Pen. Tercera Edad",38257,38354,38553,38590,38760,38817,38884,39043,39140,39236,39309,39387,39441,39621,39816]
["entre 0 - 600",36115,36320,36085,36032,36710,37051,37177,37142,37312,37504,37696,37591,37215,37570,37123]
["mayor de 600",2142,2034,2468,2558,2050,1766,1707,1901,1828,1732,1613,1796,2226,2051,2693]
["    - Partidos Políticos",3,4,2,2,2,2,2,2,2,2,2,2,2,2,2]
["kWh",38159659,37649956,40065149,40670531,38771085,37286463,36927470,37518371,37738846,37284636,36624670,37346227,38969367,38076605,41412544]
["    - Regulares",28965820,28721178,30489532,31007420,29636152,28506096,28199233,28559103,28849162,28503096,27933144,28482449,29547232,28999672,31442887]
["    - Agropecuarios",119034,106562,116933,115980,113070,112598,108919,111324,114079,109403,119099,115493,105086,106316,117577]
["    - Jubilados, Pen. Tercera Edad",9074322,8821904,9458684,9547131,9021863,8667769,8619318,8847944,8775605,8672080,8572261,8748027,9316709,8970342,9851749]
["entre 0 - 600",7176941,7043831,7291302,7262641,7226458,7121957,7130368,7187283,7179862,7166494,7146149,7173291,7348316,7190017,7438609]
["mayor de 600",1897381,1778073,2167382,2284490,1795405,1545812,1488950,1660661,1595743,1505586,1426112,1574736,1968393,1780325,2413140]
["    - Partidos Políticos",483,312,0,0,0,0,0,0,0,57,166,258,340,275,331]
[]
["BTS (0-300)"]
["Clientes",121428,122777,120151,119713,123430,125506,126038,125397,125991,126964,127940,127319,124957,126390,122673]
["    - Regulares",92461,93309,91596,91118,93764,95226,95475,95178,95402,96156,96844,96501,95098,95686,93105]
["    - Agropecuarios",19,18,16,17,18,15,17,13,14,12,11,9,13,18,17]
["    - Jubilados, Pen. Tercera Edad",28946,29446,28537,28576,29646,30263,30544,30204,30573,30794,31083,30807,29845,30684,29550]
["entre 0 - 600",28946,29446,28537,28576,29646,30263,30544,30204,30573,30794,31083,30807,29845,30684,29550]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",2,4,2,2,2,2,2,2,2,2,2,2,1,2,1]
["kWh",15229782,15149478,15104160,15056413,15457805,15529963,15630622,15414766,15487158,15578042,15633986,15548744,15426053,15289172,15207978]
["    - Regulares",10970120,10896193,10898363,10850270,11115205,11157711,11188917,11052720,11060068,11139485,11162902,11122210,11070913,10908470,10880652]
["    - Agropecuarios",2994,2720,2647,2699,3002,2659,2947,1959,2399,1843,1968,1411,2412,3076,3106]
["    - Jubilados, Pen. Tercera Edad",4256488,4250253,4203150,4203444,4339598,4369593,4438758,4360087,4424691,4436657,4468950,4424865,4352728,4377351,4324220]
["entre 0 - 600",4256488,4250253,4203150,4203444,4339598,4369593,4438758,4360087,4424691,4436657,4468950,4424865,4352728,4377351,4324220]
["mayor de 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - Partidos Políticos",180,312,0,0,0,0,0,0,0,57,166,258,0,275,0]
[]
["BTS (301-750)"]
["Clientes",24405,23722,26104,26253,24320,22831,22677,23502,23133,22611,22320,22830,24821,23790,26540]
["    - Regulares",16216,15830,17382,17627,16243,15158,15181,15632,15487,15036,14903,15148,16413,15891,17751]
["    - Agropecuarios",18,20,19,19,16,17,17,19,18,19,16,19,22,17,16]
["    - Jubilados, Pen. Tercera Edad",8170,7872,8703,8607,8061,7656,7479,7851,7628,7556,7401,7663,8385,7882,8772]
["entre 0 - 600",7169,6874,7548,7456,7064,6788,6633,6938,6739,6710,6613,6784,7370,6886,7573]
["mayor de 600",1001,998,1155,1151,997,868,846,913,889,846,788,879,1015,996,1199]
["    - Partidos Políticos",1,0,0,0,0,0,0,0,0,0,0,0,1,0,1]
["kWh",10757348,10456675,11561896,11627847,10734276,10027629,9956515,10347820,10197527,9942934,9794556,10054716,10956551,10547817,11838102]
["    - Regulares",7158660,6984288,7692603,7791163,7175295,6689848,6691750,6903406,6841559,6640852,6584649,6710865,7270478,7060648,7914633]
["    - Agropecuarios",9272,10934,9777,9081,7703,9033,8265,9947,8971,9552,8611,9946,12190,8698,7753]
["    - Jubilados, Pen. Tercera Edad",3589113,3461453,3859516,3827603,3551278,3328748,3256500,3434467,3346997,3292530,3201296,3333905,3673543,3478471,3915385]
["entre 0 - 600",2920453,2793578,3088152,3059197,2886860,2752364,2691610,2827196,2755171,2729837,2677199,2748426,2995588,2812666,3114389]
["mayor de 600",668660,667875,771364,768406,664418,576384,564890,607271,591826,562693,524097,585479,677955,665805,800996]
["    - Partidos Políticos",303,0,0,0,0,0,0,0,0,0,0,0,340,0,331]
[]
["BTS (751-más)"]
["Clientes",7403,7295,8174,8583,7537,6980,6828,7191,7296,7106,6739,7131,7754,7600,8804]
["    - Regulares",6197,6200,6798,7112,6421,6020,5907,6142,6294,6157,5850,6151,6487,6486,7245]
["    - Agropecuarios",65,59,63,64,63,62,60,61,63,63,64,63,56,59,65]
["    - Jubilados, Pen. Tercera Edad",1141,1036,1313,1407,1053,898,861,988,939,886,825,917,1211,1055,1494]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",1141,1036,1313,1407,1053,898,861,988,939,886,825,917,1211,1055,1494]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",12172529,12043803,13399093,13986271,12579004,11728871,11340333,11755785,12054161,11763660,11196128,11742767,12586763,12239616,14366464]
["    - Regulares",10837040,10840697,11898566,12365987,11345652,10658537,10318566,10602977,10947535,10722759,10185593,10649374,11205841,11030554,12647602]
["    - Agropecuarios",106768,92908,104509,104200,102365,100906,97707,99418,102709,98008,108520,104136,90484,94542,106718]
["    - Jubilados, Pen. Tercera Edad",1228721,1110198,1396018,1516084,1130987,969428,924060,1053390,1003917,942893,902015,989257,1290438,1114520,1612144]
["entre 0 - 600",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["mayor de 600",1228721,1110198,1396018,1516084,1130987,969428,924060,1053390,1003917,942893,902015,989257,1290438,1114520,1612144]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BTD"]
["Clientes",922,936,932,943,964,962,975,995,1008,1006,1022,1031,1038,1039,1056]
["    - Regulares",913,926,922,934,954,951,964,985,999,998,1015,1024,1029,1030,1047]
["    - Agropecuarios",9,10,10,9,10,11,11,10,9,8,7,7,9,9,9]
["    - 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",12604513,12213604,14211708,13769801,13603846,12945449,12999319,12762168,13384409,13374999,12702811,13145619,13189757,12900489,16535650]
["    - Regulares",12556148,12163906,14166435,13722707,13552504,12897212,12946784,12714198,13334127,13335211,12661602,13106775,13142281,12855466,16490267]
["    - Agropecuarios",48365,49698,45273,47094,51342,48237,52535,47970,50282,39788,41209,38844,47476,45023,45383]
["    - 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",42450,43979,47758,48833,48265,46609,46237,46622,48237,47254,46619,48438,47199,48236,51546]
["    - Regulares",42238,43754,47523,48615,48031,46383,46012,46406,48036,47086,46452,48278,46974,48003,51316]
["    - Agropecuarios",212,225,235,218,234,226,225,216,201,168,167,160,225,233,230]
["    - 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 0-10,000"]
["Clientes",638,653,615,617,648,659,679,701,677,684,712,709,738,737,732]
["    - Regulares",630,644,606,609,639,649,669,692,669,677,706,703,730,729,724]
["    - Agropecuarios",8,9,9,8,9,10,10,9,8,7,6,6,8,8,8]
["    - 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",3026928,3181425,3116881,3149749,3184653,3217149,3253405,3269564,3271433,3306085,3327534,3342380,3301884,3415759,3513195]
["    - Regulares",3000883,3150927,3092008,3126655,3158271,3190512,3224906,3241958,3247551,3284777,3309845,3323936,3277208,3390656,3487972]
["    - Agropecuarios",26045,30498,24873,23094,26382,26637,28499,27606,23882,21308,17689,18444,24676,25103,25223]
["    - 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",14600,15842,15676,15675,16394,16757,16913,17868,16813,16952,17553,17942,17855,17552,18804]
["    - Regulares",14455,15680,15513,15523,16225,16600,16754,17716,16683,16838,17443,17839,17687,17382,18639]
["    - Agropecuarios",145,162,163,152,169,157,159,152,130,114,110,103,168,170,165]
["    - 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 10,001-30,000"]
["Clientes",209,209,232,245,242,232,219,224,256,245,237,246,221,226,239]
["    - Regulares",208,208,231,244,241,231,218,223,255,244,236,245,220,225,238]
["    - Agropecuarios",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["    - 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",3322151,3325023,3607170,3852433,3893556,3722818,3430462,3565980,4011581,3861165,3685923,3853520,3425019,3603016,3745490]
["    - Regulares",3299831,3305823,3586770,3828433,3868596,3701218,3406426,3545616,3985181,3842685,3662403,3833120,3402219,3583096,3725330]
["    - Agropecuarios",22320,19200,20400,24000,24960,21600,24036,20364,26400,18480,23520,20400,22800,19920,20160]
["    - 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",11192,10714,12182,13327,13720,13044,12041,12065,13752,13068,12936,13883,11735,12790,13641]
["    - Regulares",11125,10651,12110,13261,13655,12975,11975,12001,13681,13014,12879,13826,11678,12727,13576]
["    - Agropecuarios",67,63,72,66,65,69,66,64,71,54,57,57,57,63,65]
["    - 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 30,001-50,000"]
["Clientes",37,33,41,37,32,31,35,32,35,36,39,38,39,37,41]
["    - Regulares",37,33,41,37,32,31,35,32,35,36,39,38,39,37,41]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",1426417,1241054,1551057,1422340,1285540,1212980,1328972,1286067,1386398,1386100,1526317,1500479,1509534,1478834,1641938]
["    - Regulares",1426417,1241054,1551057,1422340,1285540,1212980,1328972,1286067,1386398,1386100,1526317,1500479,1509534,1478834,1641938]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",3933,4101,4226,5052,4692,4291,4275,4763,4944,4801,5223,4471,4650,4972,4861]
["    - Regulares",3933,4101,4226,5052,4692,4291,4275,4763,4944,4801,5223,4471,4650,4972,4861]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",38,41,44,44,42,40,42,38,40,41,34,38,40,39,44]
["    - Regulares",38,41,44,44,42,40,42,38,40,41,34,38,40,39,44]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",4829017,4466102,5936600,5345279,5240097,4792502,4986480,4640557,4714997,4821649,4163037,4449240,4953320,4402880,7635027]
["    - Regulares",4829017,4466102,5936600,5345279,5240097,4792502,4986480,4640557,4714997,4821649,4163037,4449240,4953320,4402880,7635027]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",12725,13322,15674,14779,13459,12517,13008,11926,12728,12433,10907,12142,12959,12922,14240]
["    - Regulares",12725,13322,15674,14779,13459,12517,13008,11926,12728,12433,10907,12142,12959,12922,14240]
["    - Agropecuarios",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    - 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",22,19,23,21,21,21,21,20,22,21,20,19,19,19,19]
["kWh",574989,538571,580709,574820,612857,558671,554713,554887,577421,582827,534447,551890,550162,515243,549909]
["- punta",134670,140879,143130,144382,130547,133834,136690,132481,143344,146847,132519,126858,136892,132526,144238]
["- fuera de punta",440319,397692,437579,430438,482310,424837,418023,422406,434077,435980,401928,425032,413270,382717,405671]
["kW ",2617,2552,2907,2582,3052,3027,2653,2930,2732,2682,2521,2657,2505,2556,2371]
["- punta",1090,1099,1246,1114,1441,1419,1027,1280,1070,1069,1051,1094,1058,1058,1084]
["- fuera de punta",1527,1453,1661,1468,1611,1608,1626,1650,1662,1613,1470,1563,1447,1498,1287]
[]
["MTD"]
["Clientes",235,235,241,238,237,239,238,244,237,235,241,243,241,236,244]
["    - Regulares",226,226,232,229,228,230,229,235,228,226,232,234,232,227,235]
["    - Agropecuarios",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["    - Jubilados, Pen. Tercera Edad",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",7348907,7248412,7471091,7640935,7428807,7477898,7284117,7114882,8297903,8082792,7744527,8052645,7888620,7271426,7874968]
["    - Regulares",7242602,7158829,7380294,7542330,7352934,7392306,7211281,7013571,8175553,7975643,7640145,7959654,7790169,7193937,7799389]
["    - Agropecuarios",105255,88883,90097,97905,74823,84542,71786,100611,121300,106449,103332,92291,97401,76789,74529]
["    - Jubilados, Pen. Tercera Edad",1050,700,700,700,1050,1050,1050,700,1050,700,1050,700,1050,700,1050]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",22149,22029,22882,23060,22656,22483,21772,21723,23472,22905,22722,22786,22456,21758,23312]
["    - Regulares",21547,21511,22314,22512,22124,21927,21306,21219,22913,22394,22236,22325,21961,21269,22845]
["    - Agropecuarios",596,511,560,541,525,548,457,495,551,504,478,453,487,480,459]
["    - Jubilados, Pen. Tercera Edad",6,7,8,7,7,8,9,9,8,7,8,8,8,9,8]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (0-10,000)"]
["Clientes",128,131,138,133,136,135,134,148,133,134,143,141,137,132,135]
["    - Regulares",121,124,131,127,129,129,127,142,127,128,137,134,131,125,129]
["    - Agropecuarios",6,6,6,5,6,5,6,5,5,5,5,6,5,6,5]
["    - Jubilados, Pen. Tercera Edad",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kWh",312914,327337,329055,335239,331643,321603,280771,370685,318900,318587,351014,363298,384820,314390,327951]
["    - Regulares",285684,298514,303708,313074,308410,299921,250005,349104,298044,298524,331052,339622,365384,289191,307812]
["    - Agropecuarios",26180,28123,24647,21465,22183,20632,29716,20881,19806,19363,18912,22976,18386,24499,19089]
["    - Jubilados, Pen. Tercera Edad",1050,700,700,700,1050,1050,1050,700,1050,700,1050,700,1050,700,1050]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["kW",2040,2088,2293,2146,2163,2127,1879,2304,1920,1900,2220,2169,2323,1964,2062]
["    - Regulares",1881,1939,2131,2045,2033,2024,1728,2194,1818,1800,2124,2032,2230,1818,1963]
["    - Agropecuarios",153,142,154,94,123,95,142,101,94,93,88,129,85,137,91]
["    - Jubilados, Pen. Tercera Edad",6,7,8,7,7,8,9,9,8,7,8,8,8,9,8]
["    - Partidos Políticos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MTD (10,001-30,000)"]
["Clientes",43,44,38,39,38,36,41,36,41,39,40,41,41,48,47]
["    - Regulares",43,43,38,37,37,33,39,34,39,37,38,40,39,47,44]
["    - Agropecuarios",0,1,0,2,1,3,2,2,2,2,2,1,2,1,3]
["    - 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",779959,837595,716156,719280,710714,637816,741182,676815,763393,673351,766555,794548,778772,907915,877267]
["    - Regulares",779959,811835,716156,677840,693074,573906,699112,637965,722379,650665,732255,782298,739572,888665,821827]
["    - Agropecuarios",0,25760,0,41440,17640,63910,42070,38850,41014,22686,34300,12250,39200,19250,55440]
["    - 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",3273,3217,2524,3227,2721,2726,2922,2946,2989,2710,3462,3453,3089,3864,3831]
["    - Regulares",3273,3039,2524,2992,2569,2273,2607,2763,2757,2534,3289,3355,2908,3706,3463]
["    - Agropecuarios",0,178,0,235,152,453,315,183,232,176,173,98,181,158,368]
["    - 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",32,27,29,33,32,36,30,32,28,29,26,28,29,25,27]
["    - Regulares",30,26,27,32,31,36,30,31,28,29,26,28,28,24,27]
["    - Agropecuarios",2,1,2,1,1,0,0,1,0,0,0,0,1,1,0]
["    - 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",1193039,1020100,1089155,1230681,1203420,1317199,1115872,1188837,1068630,1098345,1002190,1049904,1091826,954896,1055190]
["    - Regulares",1113964,985100,1023705,1195681,1168420,1317199,1115872,1147957,1068630,1098345,1002190,1049904,1052011,921856,1055190]
["    - Agropecuarios",79075,35000,65450,35000,35000,0,0,40880,0,0,0,0,39815,33040,0]
["    - 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",4569,3281,3799,4127,4220,4136,3470,4316,3193,3388,3326,3541,3608,3192,3143]
["    - Regulares",4126,3090,3393,3915,3970,4136,3470,4105,3193,3388,3326,3541,3387,3007,3143]
["    - Agropecuarios",443,191,406,212,250,0,0,211,0,0,0,0,221,185,0]
["    - 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",32,33,36,33,31,32,33,28,35,33,32,33,34,31,35]
["    - Regulares",32,33,36,33,31,32,33,28,34,32,31,32,34,31,35]
["    - Agropecuarios",0,0,0,0,0,0,0,0,1,1,1,1,0,0,0]
["    - 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",5062995,5063380,5336725,5355735,5183030,5201280,5146292,4878545,6146980,5992509,5624768,5844895,5633202,5094225,5614560]
["    - Regulares",5062995,5063380,5336725,5355735,5183030,5201280,5146292,4878545,6086500,5928109,5574648,5787830,5633202,5094225,5614560]
["    - Agropecuarios",0,0,0,0,0,0,0,0,60480,64400,50120,57065,0,0,0]
["    - 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",12267,13443,14266,13560,13552,13494,13501,12157,15370,14907,13714,13623,13436,12738,14276]
["    - Regulares",12267,13443,14266,13560,13552,13494,13501,12157,15145,14672,13497,13397,13436,12738,14276]
["    - Agropecuarios",0,0,0,0,0,0,0,0,225,235,217,226,0,0,0]
["    - 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",11,11,11,11,11,11,11,11,11,11,10,10,13,10,12]
["kWh",88215,61100,59755,72780,61250,73970,74146,76879,68820,76640,58495,78355,120060,88255,75095]
["- punta",10050,8475,7370,7260,7610,8080,6155,5455,5510,4985,6090,10235,12510,11930,9720]
["- fuera de punta",78165,52625,52385,65520,53640,65890,67991,71424,63310,71655,52405,68120,107550,76325,65375]
["kW ",592,459,502,540,574,567,444,615,471,602,470,546,869,541,702]
["- punta",179,174,194,226,257,207,196,237,203,247,170,198,306,201,263]
["- fuera de punta",413,285,308,314,317,360,248,378,268,355,300,348,563,340,439]
[]
["ATD"]
["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]
[]
["ATH"]
["Clientes",1,1,1,1,1,0,2,1,1,1,0,2,1,1,1]
["kWh",33227,33794,32154,34204,33580,0,65988,33716,33548,47894,0,65934,33428,33517,29529]
["- punta",7180,6638,6701,7146,7563,0,14476,7016,7694,7273,0,12927,6328,6715,6093]
["- fuera de punta",26047,27156,25453,27058,26017,0,51512,26700,25854,40621,0,53007,27100,26802,23436]
["kW",100,146,148,103,146,0,348,182,178,106,0,373,179,174,139]
["- punta",46,46,49,48,50,0,162,85,81,50,0,180,84,82,48]
["- fuera de punta",54,100,99,55,96,0,186,97,97,56,0,193,95,92,91]
[]
["AP"]
["Clientes"]
["kWh",2865744,3172788,2859360,3162000,3053520,3155304,3049560,3151212,3271740,3167640,3275460,3476088,2933616,3250908,2937312]
["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",6685,60706,82272,64392,83114,291161,136826,165108,145214,130461,75724,84477,89235,105641,48813]
["- punta"]
["- f. punta"]
["BTD",0,0,0,0,0,0,2275,0,0,0,0,0,0,0,8452]
["- punta",0,0,0,0,0,0,870.64661933504851,0,0,0,0,0,0,0,3234.5957040087164]
["- f. punta",0,0,0,0,0,0,1404.3533806649516,0,0,0,0,0,0,0,5217.404295991284]
["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",53,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- punta",15.822497009527609,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- f. punta",37.177502990472391,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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",6738,60706,82272,64392,83114,291161,139101,165108,145214,130461,75724,84477,89235,105641,57265]
[]
[]
[]
["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",154450,155019,155660,155786,156544,156574,156814,157386,157724,157981,158318,158611,158869,159110,159374]
["TOTAL KWH",69894920,69715748,75013355,75111682,72039337,70054487,68561943,70071988,72355896,70988481,70755203,73109665,74027407,74040605,76905799]
["TOTAL KW",102043,103391,108823,109622,108715,106950,105314,106492,109901,108213,106350,108946,107434,107563,112253]
[]
[]
["TOTAL CR+GC+CHAN"]
[]
["TOTAL CR+CHAN"]
[]
["GRANDES 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"]
["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",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]
["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]
[]
[]
["GRANDES CLIENTES SOLO 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"]
["BTS"]
["Clientes"]
["kWh"]
[]
["BTD"]
["Clientes",10,10,10,10,10,11,11,12,12,13,13,13,12,12,12]
["kWh",1001564,962089,903526,1031544,974134,1106338,1136849,1282269,1301253,1270122,1304550,1286714,1317797,1291355,1202627]
["kW",2225,2151,2235,2273,2245,2443,2362,2663,2936,3111,2745,2787,2735,2679,2666]
["BTH con SMEC"]
["Clientes"]
["kWh"]
["- punta"]
["- fuera de punta"]
["kW"]
["- punta"]
["- fuera de punta"]
["MTD con SMEC"]
["Clientes",9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["kWh",1632902,1611518,1503330,1663978,1576823,1588483,1506836,1560517,1583875,1510321,1550319,1498866,1566344,1565428,1466234]
["kW",3468,3551,3566,3542,3472,3395,3245,3417,3372,3373,3305,3348,3312,3360,3463]
["MTH"]
["Clientes",3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["kWh",5429547,6055528,7157972,6327048,5774433,5726372,4850476,5878787,5944841,5438271,6825979,7472513,7337679,8906322,4713156]
["- punta",38409,36115,40571,39279,36057,41657,41114,37750,42920,44599,43982,44086,37614,42883,32375]
["- fuera de punta",5391138,6019413,7117401,6287769,5738376,5684715,4809362,5841037,5901921,5393672,6781997,7428427,7300065,8863439,4680781]
["kW",27486,27513,27545,27287,27420,27485,27380,27355,27479,27260,27252,27117,27279,27487,27252]
["- punta",537,550,493,480,446,556,474,539,468,563,515,517,484,473,475]
["- fuera de punta",26949,26963,27052,26807,26974,26929,26906,26816,27011,26697,26737,26600,26795,27014,26777]
["ATD"]
["Clientes"]
["kWh"]
["kW"]
["ATH"]
["Clientes",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["kWh",155653,168388,168601,164041,149002,135539,112469,138300,153240,152339,133945,134814,120577,141057,108775]
["- punta",27077,24174,30841,24648,21250,23254,19001,24987,28960,28323,23572,18771,15904,19197,16114]
["- fuera de punta",128576,144214,137760,139393,127752,112285,93468,113313,124280,124016,110373,116043,104673,121860,92661]
["kW",956,1011,1280,1402,885,941,873,985,1024,920,716,894,900,772,802]
["- punta",338,335,452,542,294,333,269,497,411,419,289,341,265,269,237]
["- fuera de punta",618,676,828,860,591,608,604,488,613,501,427,553,635,503,565]
[]
["TOTAL"]
["Clientes",23,23,23,23,23,24,24,25,25,26,26,26,25,25,25]
["kWh",8219666,8797523,9733429,9186611,8474392,8556732,7606630,8859873,8983209,8371053,9814793,10392907,10342397,11904162,7490792]
["kW",34135,34226,34626,34504,34022,34264,33860,34420,34811,34664,34018,34146,34226,34298,34183]
[]
[]
[]
[]
[]
[]
["CHANGUINOLA","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"]
["BTS"]
["Clientes",16356,16374,16390,16389,16628,16552,16588,16637,16660,16720,16757,16837,16879]
["    - Regulares",12171,12183,12174,12163,12367,12288,12308,12341,12337,12388,12409,12459,12508]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",4185,4191,4216,4226,4261,4264,4280,4296,4323,4332,4348,4378,4371]
["entre 0 - 600",3941,3973,4016,3958,3976,3984,4003,3998,3973,4026,4052,4142,4124]
["mayor de 600",244,218,200,268,285,280,277,298,350,306,296,236,247]
["    - Partidos Políticos"]
["kWh",8039889,7719567,7667062,8248246,8183843,7987705,8256643,7300051,8663713,8347563,8166010,7474709,8138361]
["    - Regulares",6991861,6724654,6696514,7180535,7094013,6921018,7163344,6200556,7496502,7226855,7033605,6440869,7085434]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",1048028,994913,970548,1067711,1089830,1066687,1093299,1099495,1167211,1120708,1132405,1033840,1052927]
["entre 0 - 600",826027,800467,795182,828631,835120,817327,850569,826187,844413,842869,829837,815640,830384]
["mayor de 600",222001,194446,175366,239080,254710,249360,242730,273308,322798,277839,302568,218200,222543]
["    - Partidos Políticos"]
[]
["BTS (0-300)"]
["Clientes",12214,12497,12601,12136,12251,12309,12214,12308,12047,12321,12423,12933,12840]
["    - Regulares",9235,9411,9477,9143,9273,9271,9231,9283,9082,9267,9325,9695,9669]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",2979,3086,3124,2993,2978,3038,2983,3025,2965,3054,3098,3238,3171]
["entre 0 - 600",2979,3086,3124,2993,2978,3038,2983,3025,2965,3054,3098,3238,3171]
["mayor de 600"]
["    - Partidos Políticos"]
["kWh",1543578,1541944,1550778,1540990,1546994,1527989,1555157,1517175,1523763,1551601,1556636,1585584,1577343]
["    - Regulares",1113667,1105850,1115590,1109795,1121901,1099242,1125329,1091375,1096324,1111509,1114754,1134338,1134777]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",429911,436094,435188,431195,425093,428747,429828,425800,427439,440092,441882,451246,442566]
["entre 0 - 600",429911,436094,435188,431195,425093,428747,429828,425800,427439,440092,441882,451246,442566]
["mayor de 600"]
["    - Partidos Políticos"]
[]
["BTS (301-750)"]
["Clientes",3090,2853,2799,3123,3198,3104,3238,3180,3295,3176,3154,2867,2988]
["    - Regulares",2020,1862,1811,2026,2070,2032,2087,2076,2138,2066,2058,1850,1911]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",1070,991,988,1097,1128,1072,1151,1104,1157,1110,1096,1017,1077]
["entre 0 - 600",962,887,892,965,998,946,1020,973,1008,972,954,904,953]
["mayor de 600",108,104,96,132,130,126,131,131,149,138,142,113,124]
["    - Partidos Políticos"]
["kWh",1357462,1256123,1224633,1389851,1432300,1389703,1436295,1425174,1481186,1426215,1409010,1264961,1320650]
["    - Regulares",889138,822941,800934,904757,936111,917940,927938,937244,965328,930999,926537,825261,850344]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",468324,433182,423699,485094,496189,471763,508357,487930,515858,495216,482473,439700,470306]
["entre 0 - 600",396116,364373,359994,397436,410027,388580,420741,400387,416974,402777,387955,364394,387818]
["mayor de 600",72208,68809,63705,87658,86162,83183,87616,87543,98884,92439,94518,75306,82488]
["    - Partidos Políticos"]
[]
["BTS (751-más)"]
["Clientes",1052,1024,990,1130,1179,1139,1136,1149,1318,1223,1180,1037,1051]
["    - Regulares",916,910,886,994,1024,985,990,982,1117,1055,1026,914,928]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",136,114,104,136,155,154,146,167,201,168,154,123,123]
["entre 0 - 600"]
["mayor de 600",136,114,104,136,155,154,146,167,201,168,154,123,123]
["    - Partidos Políticos"]
["kWh",5138849,4921500,4891651,5317405,5204549,5070013,5265191,4357702,5658764,5369747,5200364,4624164,5240368]
["    - Regulares",4989056,4795863,4779990,5165983,5036001,4903836,5110077,4171937,5434850,5184347,4992314,4481270,5100313]
["    - Agropecuarios"]
["    - Jubilados, Pen. Tercera Edad",149793,125637,111661,151422,168548,166177,155114,185765,223914,185400,208050,142894,140055]
["entre 0 - 600"]
["mayor de 600",149793,125637,111661,151422,168548,166177,155114,185765,223914,185400,208050,142894,140055]
["    - Partidos Políticos"]
[]
["Alumbrado Público"]
["Luminarias (100W)"]
["Consumo Unitario"]
["Luminarias (250W)"]
[]
["kWh",314496,348192,314496,348192,336960,348192,336960,323640,249240,240840,248868,264924,224784]
[]
["TOTAL"]
["Clientes",16356,16374,16390,16389,16628,16552,16588,16637,16660,16720,16757,16837,16879]
["kWh",8354385,8067759,7981558,8596438,8520803,8335897,8593603,7623691,8912953,8588403,8414878,7739633,8363145]
[]
[8.242164399763463E-2]
[8.8574845565080995E-2]
[]
[]
[]
[]
[]
[]
["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",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0-300"]
["301-750"]
["750-más"]
["kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["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"]
["kWh"]
["kW"]
[]
["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"]
["ATHre20",338,335,452,542,294,333,269,497,411,419,289,341,265,269,237]
[]
[]
[]
["Mtred20",0,0,0,0,0,0]
["BTHre20"]
[]
["Btred20",0,0,0,0,0,261,260,573,854,875,396,422,438,410,414]
[""]
[]
[]
["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"]
["ATHre20",155653,168388,168601,164041,149002,135539,112469,138300,153240,152339,133945,134814,120577,141057,108775]
[]
["Mtred20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTHre20"]
["Btred20",0,0,0,0,0,112647,221211,328166,348851,338990,347671,348564,396190,364640,340074]
[""]
[]
[]
["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"]
["ATHre20",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Mtred20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTHre20"]
["Btred20",0,0,0,0,0,1,1,2,2,2,2,2,2,2,2]
[""]
[]
[]
["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"]
[]
["Mtred21",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["BTHre21"]
[]
["Btred21"]
[""]
[]
[]
["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"]
["Mtred21",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["BTHre21"]
["Btred21"]
[""]
[]
[]
["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"]
["Mtred21",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["BTHre21"]
["Btred21"]
[""]
[]
[]
["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"]
["BTHre22"]
[]
["Btred22"]
[""]
[]
[]
["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"]
["Mtred22"]
["BTHre22"]
["Btred22"]
[""]
[]
[]
["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"]
["Mtred22"]
["BTHre22"]
["Btred22"]
[""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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(kW) ","Factor de uso(12 horas/día)","Energía no consumida(kWh)","Tipo de luminaria","Cantidad de luminarias","Horas apagadas ","Potencia(kW) ","Factor de uso(12 horas/día)","Energía no consumida(kWh)"]
[null,"Sodio 100",3899,946625.65,0.13489999999999999,0.5,63870.93,"Sodio 100",4304,1373583.02,0.13489999999999999,0.5,92678.7]

{"sheet":"FCP","index":38,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["EDECHI: Porcentaje de Energía en la Punta"]
[]
["% Energía Pico","FCP","FCP"]
["Alta Tensión"]
[" Horaria",0.29853767942504922,0.24582693126482752]
[" Demanda Máxima",0.29853767942504922,0.24582693126482752]
[]
["Media Tensión"]
[" Horaria",0.29853767942504922,0.24582693126482752]
[" Demanda Máxima",0.29853767942504922,0.24582693126482752]
["- Regulares",0.29853767942504922,0.24582693126482752]
["- Agropecuarios",0.29853767942504922,0.24582693126482752]
["- Jubilados",0.29853767942504922,0.24582693126482752]
["- Partidos Polìticos",0.29853767942504922,0.24582693126482752]
[]
["Baja Tensión"]
[" Horaria",0.3827018106967246,0.31513077978717269]
[" Demanda Máxima",0.3827018106967246,0.31513077978717269]
["- Regulares",0.3827018106967246,0.31513077978717269]
["- Agropecuarios",0.3827018106967246,0.31513077978717269]
["- Jubilados"]
["entre 0 - 600",0.3827018106967246,0.31513077978717269]
["mayor de 600",0.3827018106967246,0.31513077978717269]
["- Partidos Polìticos",0.3827018106967246,0.31513077978717269]
["Simple",0.27559988901613941,0.24318246620152462]
["- Regulares",0.27559988901613941,0.24318246620152462]
["- Agropecuarios",0.27559988901613941,0.24318246620152462]
["- Jubilados"]
["entre 0 - 600",0.27559988901613941,0.24318246620152462]
["mayor de 600",0.27559988901613941,0.24318246620152462]
["- Partidos Polìticos",0.27559988901613941,0.24318246620152462]
[]
["Sub - Total"]
[]
["Alumbrado Público"]
[]
["Total"]

{"sheet":"Cargo Combustible","index":39,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["EDECHI"]
[]
["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",1.6565478423746432E-2,3.1540114496437954E-2,1.4743877125870471E-2,1.4980609714971881E-3,-1.7530167873057378E-3,3.8038715586387376E-3,4.9270055090833683E-3,6.2903416882570109E-3,2.2253678846628198E-3,7.9552608868429381E-4,-6.6505616804883266E-5,0]
["Tarifa ATD",0,0,0,0,0,0,0,0,0,0,-3.4652661602058901E-3,-3.4652661602058901E-3]
["Tarifa MTH",1.6840293346921352E-2,3.2063335050466171E-2,1.4988454829181222E-2,1.5229114439949364E-3,-1.7820965753728804E-3,3.866971798019727E-3,5.0135444090174093E-3,6.4008353641147918E-3,2.2644691641596844E-3,8.0950404177796548E-4,-4.6439788575369824E-3,-4.5763046902526465E-3]
["Tarifa MTD",1.5270523709555074E-2,2.9074647415720287E-2,1.3591402340597674E-2,1.3809630254580953E-3,-1.6159898969267841E-3,3.5065369242134161E-3,4.5508856424006693E-3,5.8101086587256752E-3,2.0554244077046835E-3,7.3477457346202103E-4,-3.6676819375071057E-3,-3.6062551195894491E-3]
["Tarifa BTH",1.5699142829760176E-2,2.9890696828333056E-2,1.3972862336307929E-2,1.4197215256482494E-3,-1.6613447083774068E-3,3.6049522920879986E-3,4.6575216144253374E-3,5.9462621342544573E-3,2.1036057050959124E-3,7.519984584233991E-4,-4.6091321265700012E-3,-4.5462653997266076E-3]
["Tarifa BTD",1.5578662844156705E-2,2.9644217050085062E-2,1.3848848391764042E-2,1.4054917943287276E-3,-1.6480665263892021E-3,3.5884294963666823E-3,4.6544642492701294E-3,5.9446917422856403E-3,2.1074285385548558E-3,7.5428003709421569E-4,-3.7273592548655054E-3,-3.6644382464203766E-3]
["Tarifa BTS1",8.2094331005338021E-3,1.5623329438364813E-2,7.2996778849445136E-3,7.4017468841664847E-4,-8.6812579934629627E-4,1.8943131759343087E-3,2.4449607340791845E-3,3.1242483485614133E-3,1.1100396384360921E-3,3.9762784734422236E-4,-1.5302663264964184E-3,-1.4971421498867774E-3]
["Tarifa BTS2",1.1268184652039392E-2,2.1450920674969561E-2,1.0025833933414408E-2,1.0178204588936436E-3,-1.1920894441742659E-3,2.5927878091767794E-3,3.3538778329744181E-3,4.2837995816888659E-3,1.5186367803104836E-3,5.4335895768703652E-4,-2.5269095076416435E-3,-2.4815534337326445E-3]
["Tarifa BTS3",1.5543938921010914E-2,2.9594822353846868E-2,1.3834345821784919E-2,1.405307692684812E-3,-1.6443684138769119E-3,3.5708646661878406E-3,4.6335567658887444E-3,5.9168417743615349E-3,2.0950911926645999E-3,7.4919697745710206E-4,-3.4340470764361868E-3,-3.3714378697014794E-3]
["PREPAGO",0,0,0,0,0,0,0,0,0,0,-1.2785125469025279E-3,-1.2785125469025279E-3]
["Promedio",1.2841788590617549E-2,2.4445971076027632E-2,1.1425345254661341E-2,1.1601822368503332E-3,-1.3578838757982992E-3,2.9520805269126326E-3,3.8451046302550988E-3,4.9104726572731872E-3,1.7397886178128889E-3,6.2243942803587131E-4,-3.0437096788133891E-3,-2.9917285160544604E-3]
["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",1.6565478423746432E-2,1.4974636072691519E-2,-2.3075894682104736E-4,1.7288199183182354E-3,-3.4818367056239732E-3,7.2857082642627108E-3,4.9270055090833683E-3,1.3633361791736427E-3,8.6203170548917703E-4,-6.6505616804883266E-5,0]
["Tarifa ATD",0,0,0,0,0,0,0,0,0,0,-3.4652661602058901E-3]
["Tarifa MTH",1.6840293346921352E-2,1.5223041703544823E-2,-2.3458687436360122E-4,1.7574983183585376E-3,-3.5395948937314179E-3,7.4065666917511449E-3,5.0135444090174093E-3,1.3872909550973825E-3,8.7717820906230181E-4,-6.7674167284336288E-5,-4.5763046902526465E-3]
["Tarifa MTD",1.5270523709555074E-2,1.3804123706165213E-2,-2.1272136556753956E-4,1.5936843910256348E-3,-3.2096742879524189E-3,6.716211212165835E-3,4.5508856424006693E-3,1.2592230163250061E-3,7.9620139137967765E-4,-6.1426817917656663E-5,-3.6062551195894491E-3]
["Tarifa BTH",1.5699142829760176E-2,1.4191553998572878E-2,-2.1869166226494918E-4,1.6384131879131987E-3,-3.2997578962906055E-3,6.904710188378604E-3,4.6575216144253374E-3,1.2887405198291194E-3,8.148651852667928E-4,-6.2866726843393718E-5,-4.5462653997266076E-3]
["Tarifa BTD",1.5578662844156705E-2,1.4065554205928355E-2,-2.1670581416431258E-4,1.6221976084930402E-3,-3.2702641348822423E-3,6.8586936312489246E-3,4.6544642492701294E-3,1.2902274930155111E-3,8.1720104553934458E-4,-6.2921008445128944E-5,-3.6644382464203766E-3]
["Tarifa BTS1",8.2094331005338021E-3,7.4138963378310111E-3,-1.1421845288649789E-4,8.5439314130314632E-4,-1.7225189406494426E-3,3.6168321165837513E-3,2.4449607340791845E-3,6.7928761448222887E-4,4.3075202395386326E-4,-3.3124176609640917E-5,-1.4971421498867774E-3]
["Tarifa BTS2",1.1268184652039392E-2,1.0182736022930169E-2,-1.5690208951576115E-4,1.1747225484094047E-3,-2.3668119925836706E-3,4.95959980176045E-3,3.3538778329744181E-3,9.2992174871444819E-4,5.8871503159603532E-4,-4.5356073908998853E-5,-2.4815534337326445E-3]
["Tarifa BTS3",1.5543938921010914E-2,1.4050883432835953E-2,-2.1653761105103425E-4,1.6218453037358464E-3,-3.2662137176127583E-3,6.8370783838005988E-3,4.6335567658887444E-3,1.2832850084727903E-3,8.1180618419180969E-4,-6.2609206734707583E-5,-3.3714378697014794E-3]
["PREPAGO",0,0,0,0,0,0,0,0,0,0,-1.2785125469025279E-3]
["Promedio",1.2841788590617549E-2,1.1604182485410083E-2,-1.7883723074874281E-4,1.3390194675990761E-3,-2.6969033433973753E-3,5.6489838703100079E-3,3.8451046302550988E-3,1.0653680270180886E-3,6.7442059079480014E-4,-5.1981162758928787E-5,-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"]
["EDECHI"]
["CARGOS","Unidad","Jul-Dic/2018"]
[null,null,"Nuevo Régimen"]
["Comercialización"]
["CCOMF","B/./mes"]
["BTS",null,2.6840000008394265]
["BTD",null,5.0160000000000018]
["BTH",null,5.0160000000000009]
["MTD",null,12.551000000239181]
["MTH",null,12.551000000000005]
["ATD",null,12.551000000000005]
["ATH",null,12.551000000000005]
["CCOMV","B/./kWh"]
["BTS (0-300)",null,9.5635746833352166E-3]
["BTS (301-750)",null,9.5635746833352166E-3]
["BTS (750-más)",null,9.5635746833352166E-3]
["Tarifa BTD (0-10,000)",null,8.7885869220498108E-3]
["Tarifa BTD (10,001-30,000)",null,8.7885869220498108E-3]
["Tarifa BTD (30,001-50,000)",null,8.7885869220498108E-3]
["Tarifa BTD (50,001-más)",null,8.7885869220498108E-3]
["BTH",null,8.7598368509460289E-3]
["Tarifa MTD (0-10,000)",null,8.7598368509460289E-3]
["Tarifa MTD (10,001-30,000)",null,8.7598368509460289E-3]
["Tarifa MTD (30,001-50,000)",null,8.7598368509460289E-3]
["Tarifa MTD (50,001-más)",null,8.7598368509460289E-3]
["MTH",null,8.7598368509460272E-3]
["ATD",null,8.7598368509460255E-3]
["ATH",null,8.7600000000000004E-3]
["Distribución"]
["CD","B/.kWh o B/./kW"]
["BTS (0-300)",null,4.2872771698583362E-2]
["BTS (301-750)",null,4.2872771698583362E-2]
["BTS (750-más)",null,4.2872771698583362E-2]
["Tarifa BTD (0-10,000)",null,0]
["Tarifa BTD (10,001-30,000)",null,0]
["Tarifa BTD (30,001-50,000)",null,0]
["Tarifa BTD (50,001-más)",null,0]
["Tarifa BTD (0-10,000)",null,16.606044024935436]
["Tarifa BTD (10,001-30,000)",null,16.606044024935436]
["Tarifa BTD (30,001-50,000)",null,16.606044024935436]
["Tarifa BTD (50,001-más)",null,16.606044024935436]
["Tarifa MTD (0-10,000)",null,15.720147283266812]
["Tarifa MTD (10,001-30,000)",null,15.720147283266812]
["Tarifa MTD (30,001-50,000)",null,15.720147283266812]
["Tarifa MTD (50,001-más)",null,15.720147283266812]
["ATD",null,11.932395469976985]
["CDPUNTA"," B/./kW"]
["BTH",null,16.958594769068526]
["MTH ",null,16.488527110224403]
["ATH ",null,4.3297196066519268]
["CDFUERA DE PUNTA"," B/./kW"]
["BTH",null,2.0429863634378926]
["MTH ",null,2.3955371075709802]
["ATH ",null,2.9272911479420483]
["Alumbrado Público"]
["CSERAP","B/.KWh"]
["BTS (0-300)",null,1.9535983038885983E-3]
["BTS (301-750)",null,1.9535983038885983E-3]
["BTS (750-más)",null,1.9535983038885983E-3]
["Tarifa BTD (0-10,000)",null,1.7952877530628909E-3]
["Tarifa BTD (10,001-30,000)",null,1.7952877530628909E-3]
["Tarifa BTD (30,001-50,000)",null,1.7952877530628909E-3]
["Tarifa BTD (50,001-más)",null,1.7952877530628909E-3]
["BTH",null,1.7894148350374895E-3]
["Tarifa MTD (0-10,000)",null,1.7894148350374895E-3]
["Tarifa MTD (10,001-30,000)",null,1.7894148350374895E-3]
["Tarifa MTD (30,001-50,000)",null,1.7894148350374895E-3]
["Tarifa MTD (50,001-más)",null,1.7894148350374895E-3]
["MTH",null,1.789414835037489E-3]
["ATD",null,1.7894148350374888E-3]
["ATH",null,1.7894148350374897E-3]
[]
["Cargo por Conexión y Reconexión"]
["CSERAP"]
["BTS",null,11.180000000433591]
["BTD",null,111.72999992765797]
["BTH",null,111.729999927658]
["MTD",null,111.72999993063813]
["MTH",null,111.72999992765799]
["ATD",null,111.72999992765803]
["ATH",null,111.72999992765799]
[]
["PREPAGO"]
["CD",null,4.6891631980265393E-2]
["CCOMF",null,1.2031978908393788E-2]
["CCOMV",null,1.0074953936052199E-2]
["CSERAP",null,2.0580602518349604E-3]

{"sheet":"Tarifa ABASTECIMIENTO 18-22","index":41,"n_rows":178,"n_cols":3,"rows_kept":178,"cut":false,"hidden":false,"merged":[[174,0,174,2]]}
["EDECHI"]
["CARGOS","Unidad","Jul-Dic/2018"]
[null,null,"Nuevo Régimen"]
["Pérdidas de Energía en Distribución"]
["CPERDEP"," B/./kW"]
["BTH",null,1.0840928294379992E-2]
["MTH ",null,1.1717164511945691E-2]
["ATH ",null,1.1555453640002144E-2]
["CPERDEFP"," B/./kW"]
["BTH",null,8.1676959760559158E-3]
["MTH ",null,8.7554458068966872E-3]
["ATH ",null,8.2538954571443873E-3]
["CPERDESM","B/./kWh o B/./kW"]
["BTS (0-300)",null,9.5997778004072738E-3]
["BTS (301-750)",null,9.5997778004072738E-3]
["BTS (750-más)",null,9.5997778004072738E-3]
["BTD (0-10,000)",null,8.8283847906867503E-3]
["BTD (10,001-30,000)",null,8.8283847906867503E-3]
["BTD (30,001-50,000)",null,8.8283847906867503E-3]
["BTD (50,001-más)",null,8.8283847906867503E-3]
["MTD (0-10,000)",null,8.7972390858236486E-3]
["MTD (10,001-30,000)",null,8.7972390858236486E-3]
["MTD (30,001-50,000)",null,8.7972390858236486E-3]
["MTD (50,001-más)",null,8.7972390858236486E-3]
["ATD",null,8.7972390858236504E-3]
["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,4.9506950989329414E-3]
["BTS (301-750)",null,4.9506950989329414E-3]
["BTS (750-más)",null,4.9506950989329414E-3]
["BTD (0-10,000)",null,4.5528805169732945E-3]
["BTD (10,001-30,000)",null,4.5528805169732945E-3]
["BTD (30,001-50,000)",null,4.5528805169732945E-3]
["BTD (50,001-más)",null,4.5528805169732945E-3]
["BTH",null,4.536818385992303E-3]
["MTD (0-10,000)",null,4.5368183859923021E-3]
["MTD (10,001-30,000)",null,4.5368183859923021E-3]
["MTD (30,001-50,000)",null,4.5368183859923021E-3]
["MTD (50,001-más)",null,4.5368183859923021E-3]
["MTH",null,4.5368183859923012E-3]
["ATD",null,4.5368183859923012E-3]
["ATH",null,4.5368183859923012E-3]
["Transmisión"]
["CPT (energía)","B/./kWh"]
["BTS (0-300)",null,1.5512776457839456E-2]
["BTS (301-750)",null,1.5512776457839456E-2]
["BTS (750-más)",null,1.5512776457839456E-2]
["BTD (0-10,000)",null,1.0025955920882046E-2]
["BTD (10,001-30,000)",null,1.0025955920882046E-2]
["BTD (30,001-50,000)",null,1.0025955920882046E-2]
["BTD (50,001-más)",null,1.0025955920882046E-2]
["BTH",null,9.0802641236609916E-2]
["MTD (0-10,000)",null,1.1673888078904581E-2]
["MTD (10,001-30,000)",null,1.1673888078904581E-2]
["MTD (30,001-50,000)",null,1.1673888078904581E-2]
["MTD (50,001-más)",null,1.1673888078904581E-2]
["MTH",null,2.1452890166797902E-3]
["ATD",null,2.3109797612110686E-2]
["ATH",null,6.0512693406940775E-4]
["ATH",null,6.0512693406940775E-4]
["CPT (potencia)","B/./kW"]
["BTS"]
["BTD (0-10,000)",null,1.1061785801907689]
["BTD (10,001-30,000)",null,1.1061785801907689]
["BTD (30,001-50,000)",null,1.1061785801907689]
["BTD (50,001-más)",null,1.1061785801907689]
["BTH",null,9.7075149193389159]
["MTD",null,1.4602918047494662]
["BTH Fuera de Punta",null,9.7075149193389159]
[]
["ATH Fuera de Punta",null,0.18746219585648655]
["MTH",null,2.6897442869088453]
["MTH",null,0.13448721434544228]
["ATD",null,4.2078579838666057]
["ATH Punta",null,3.5055430625162982]
["Pérdidas en Transmisión"]
["CPET","B/./kWh"]
["BTS (0-300)",null,8.2449350273620275E-4]
["BTS (301-750)",null,8.2449350273620275E-4]
["BTS (750-más)",null,8.2449350273620275E-4]
["BTD (0-10,000)",null,7.5824108129539456E-4]
["BTD (10,001-30,000)",null,7.5824108129539456E-4]
["BTD (30,001-50,000)",null,7.5824108129539456E-4]
["BTD (50,001-más)",null,7.5824108129539456E-4]
["BTH",null,7.5556607862015807E-4]
["MTD (0-10,000)",null,7.5556607862015818E-4]
["MTD (10,001-30,000)",null,7.5556607862015818E-4]
["MTD (30,001-50,000)",null,7.5556607862015818E-4]
["MTD (50,001-más)",null,7.5556607862015818E-4]
["MTH",null,7.5556607862015796E-4]
["ATD",null,7.5556607862015818E-4]
["ATH",null,7.5556607862015807E-4]
["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,1.1399029330153236]
["CPOTGEN MTD","B/./kWh o B/./kW",1.0742189003112503]
["BTS (0-300)",null,3.499144999877303E-2]
["BTS (301-750)",null,4.6593295222196178E-2]
["BTS (750-más)",null,5.9496540745144134E-2]
["BTD (0-10,000)",null,1.8170825868940636E-2]
["BTD (10,001-30,000)",null,1.9560144547048772E-2]
["BTD (30,001-50,000)",null,2.0522918016965819E-2]
["BTD (50,001-más)",null,2.4971175188101522E-2]
["BTH",null,2.5816706156049276E-3]
["BTH",null,0.29223619241814858]
["MTD (0-10,000)",null,1.6220904917219028E-2]
["MTD (10,001-30,000)",null,1.6220904917219028E-2]
["MTD (30,001-50,000)",null,1.6220904917219028E-2]
["MTD (50,001-más)",null,1.6220904917219028E-2]
["MTH",null,7.559268202888487E-6]
["MTH",null,8.2539993278408386E-2]
["ATD",null,4.6490943809523282]
["ATH",null,14.660608603419996]
["ATH",null,6.9664133280352061E-3]
["BTH",null,0.15273870772076545]
["MTH ",null,0.14319435346430592]
["ATH ",null,0.13831569773889454]
["ATH ",null,1.3932826656070412E-4]
["CENEGENFP","B/./kWh"]
["BTH",null,8.6876855427712119E-2]
["MTH ",null,0.10761114226071039]
["ATH ",null,0.10177417916066465]
["CENEGEN SM","B/./kWh"]
["BTS (0-300)",null,6.1093499899790044E-2]
["BTS (301-750)",null,8.134980051092322E-2]
["BTS (750-más)",null,0.10387828758678974]
["BTD (0-10,000)",null,8.5899188308135671E-2]
["BTD (10,001-30,000)",null,9.2462141843510454E-2]
["BTD (30,001-50,000)",null,9.7060081267261247E-2]
["BTD (50,001-más)",null,0.11805572465697797]
["MTD (0-10,000)",null,0.11018598833807272]
["MTD (10,001-30,000)",null,0.11018598833807272]
["MTD (30,001-50,000)",null,0.11018598833807272]
["MTD (50,001-más)",null,0.11018598833807272]
["ATD",null,5.2963419999802461E-2]
["ATD",null,4.8229176111320549E-2]
["PREPAGO"]
["CONAP",null,5.1989128201010157E-3]
["CENEGEN",null,4.6196894167948643E-2]
["CPOTGEN",null,3.2660489536518483E-2]
["CPT",null,1.6598102626132122E-2]
["CPET",null,8.6583191972156178E-4]
["CPERDP",null,0]
["CPERDE",null,1.0081091014353845E-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"]
["EDECHI"]
["CARGOS","Unidad","Jul-Dic/2023"]
[null,null,"Nuevo Régimen"]
["Comercialización"]
["CCOMF"]
["BTS","$/Cliente mes",{"$f":"+[6]Tablero!$E$551","v":2.9240792578283203},"BTS",0,{"$f":"+IF(LEFT(A7,3) <> LEFT(D7,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C7),3)) - 8,\"OK\")","v":"OK"}]
["BTD","$/Cliente mes",{"$f":"+[6]Tablero!$E$546","v":5.4466179942909747},"BTD",0,"OK"]
["BTH","$/Cliente mes",{"$f":"+[6]Tablero!$E$541","v":5.4466179942909765},"BTH",0,"OK"]
["MTD","$/Cliente mes",{"$f":"+[6]Tablero!$E$535","v":13.673516263735189},"MTD",0,"OK"]
["MTH","$/Cliente mes",{"$f":"+[6]Tablero!$E$531","v":13.662702765340065},"MTH",0,"OK"]
["ATD","$/Cliente mes",{"$f":"+[6]Tablero!$E$530","v":13.662702765340068},"ATD",0,"OK"]
["ATH","$/Cliente mes",{"$f":"+[6]Tablero!$E$526","v":13.662702765340065},"ATH",null,"OK"]
["CCOMV"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$F$552","v":1.1607110740508153E-2},"BTS_1 (0-300)","CCOMV",{"$f":"+IF(LEFT(A15,3) <> LEFT(D15,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C15),3)) - 8,\"OK\")","v":"OK"}]
["BTS (301-750)","$/kWh",{"$f":"+C15","v":1.1607110740508153E-2},"BTS_2 (301-750)","CCOMV","OK"]
["BTS (750-más)","$/kWh",{"$f":"+C16","v":1.1607110740508153E-2},"BTS_3 (751-más)","CCOMV","OK"]
["BTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$F$546","v":1.0838089386410827E-2},"BTD_1 (0-10,000)","CCOMV","OK"]
["BTD (10,001-30,000)","$/kWh",{"$f":"+C18","v":1.0838089386410827E-2},"BTD_2 (10,001-30,000)","CCOMV","OK"]
["BTD (30,001-50,000)","$/kWh",{"$f":"+C19","v":1.0838089386410827E-2},"BTD_3 (30,001-50,000)","CCOMV","OK"]
["BTD (50,001-más)","$/kWh",{"$f":"+C20","v":1.0838089386410827E-2},"BTD_4 (50,001-más)","CCOMV","OK"]
["BTH","$/kWh",{"$f":"+[6]Tablero!$F$542","v":1.080316536046106E-2},"BTH Punta","CCOMV","OK"]
["MTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$F$536","v":1.0803135314203712E-2},"MTD_1 (0-10,000)","CCOMV","OK"]
["MTD (10,001-30,000)","$/kWh",{"$f":"+C23","v":1.0803135314203712E-2},"MTD_1 (0-10,000)","CCOMV","OK"]
["MTD (30,001-50,000)","$/kWh",{"$f":"+C24","v":1.0803135314203712E-2},"MTD_1 (0-10,000)","CCOMV","OK"]
["MTD (50,001-más)","$/kWh",{"$f":"+C25","v":1.0803135314203712E-2},"MTD_1 (0-10,000)","CCOMV","OK"]
["MTH","$/kWh",{"$f":"+[6]Tablero!$F$532","v":1.0803165360461062E-2},"MTH Punta","CCOMV","OK"]
["ATD","$/kWh",{"$f":"+[6]Tablero!$F$530","v":1.0803165360461066E-2},"ATD","CCOMV","OK"]
["ATH","$/kWh",{"$f":"+[6]Tablero!$F$527","v":1.0803165360461059E-2},"ATH Punta","CCOMV","OK"]
["Distribución"]
["CD"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$B$552","v":5.8029201216210261E-2},"BTS_1 (0-300)","CD",{"$f":"+IF(LEFT(A32,3) <> LEFT(D32,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C32),3)) - 8,\"OK\")","v":"OK"}]
["BTS (301-750)","$/kWh",{"$f":"+C32","v":5.8029201216210261E-2},"BTS_2 (301-750)","CD","OK"]
["BTS (750-más)","$/kWh",{"$f":"+C33","v":5.8029201216210261E-2},"BTS_3 (751-más)","CD","OK"]
["BTD (0-10,000)","$/kWh",null,"BTD_1 (0-10,000)","CD","OK"]
["BTD (10,001-30,000)","$/kWh",null,"BTD_2 (10,001-30,000)","CD","OK"]
["BTD (30,001-50,000)","$/kWh",null,"BTD_3 (30,001-50,000)","CD","OK"]
["BTD (50,001-más)","$/kWh",null,"BTD_4 (50,001-más)","CD","OK"]
["BTD (0-10,000)","$/kW mes",{"$f":"+[6]Tablero!$C$546","v":22.851266848306434},"BTD_1 (0-10,000)",0,"OK"]
["BTD (10,001-30,000)","$/kW mes",{"$f":"+C39","v":22.851266848306434},"BTD_2 (10,001-30,000)",0,"OK"]
["BTD (30,001-50,000)","$/kW mes",{"$f":"+C40","v":22.851266848306434},"BTD_3 (30,001-50,000)",0,"OK"]
["BTD (50,001-más)","$/kW mes",{"$f":"+C41","v":22.851266848306434},"BTD_4 (50,001-más)",0,"OK"]
["MTD (0-10,000)","$/kW mes",{"$f":"+[6]Tablero!$C$536","v":21.639327745067796},"MTD_1 (0-10,000)",0,"OK"]
["MTD (10,001-30,000)","$/kW mes",{"$f":"+C43","v":21.639327745067796},"MTD_1 (0-10,000)",0,"OK"]
["MTD (30,001-50,000)","$/kW mes",{"$f":"+C44","v":21.639327745067796},"MTD_1 (0-10,000)",0,"OK"]
["MTD (50,001-más)","$/kW mes",{"$f":"+C45","v":21.639327745067796},"MTD_1 (0-10,000)",0,"OK"]
["ATD","$/kW mes",{"$f":"+[6]Tablero!$C$530","v":16.419334294486397},"ATD",0,"OK"]
["CDPUNTA"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$542","v":23.343952164018379},"BTH Punta",0,{"$f":"+IF(LEFT(A49,3) <> LEFT(D49,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C49),3)) - 8,\"OK\")","v":"OK"}]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$532","v":22.69144009554325},"MTH Punta",0,{"$f":"+IF(LEFT(A50,3) <> LEFT(D50,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C50),3)) - 8,\"OK\")","v":"OK"}]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$527","v":5.9658246260583212},"ATH Punta",0,{"$f":"+IF(LEFT(A51,3) <> LEFT(D51,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C51),3)) - 8,\"OK\")","v":"OK"}]
["CDFUERA DE PUNTA"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$543","v":2.8231134391168835},"BTH Fuera de Punta Medio",0,{"$f":"+IF(LEFT(A53,3) <> LEFT(D53,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C53),3)) - 8,\"OK\")","v":"OK"}]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$533","v":3.3025100608537126},"MTH Fuera de Punta Medio",0,{"$f":"+IF(LEFT(A54,3) <> LEFT(D54,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C54),3)) - 8,\"OK\")","v":"OK"}]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$528","v":4.0349215662849796},"ATH Fuera de Punta Medio",0,{"$f":"+IF(LEFT(A55,3) <> LEFT(D55,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C55),3)) - 8,\"OK\")","v":"OK"}]
["CDFUERA DE PUNTA BAJO"]
["BTH","$/kW mes",{"$f":"+[6]Tablero!$C$544","v":2.8231134391168835},"BTH Fuera de Punta Bajo",0,{"$f":"+IF(LEFT(A57,3) <> LEFT(D57,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C57),3)) - 8,\"OK\")","v":"OK"}]
["MTH ","$/kW mes",{"$f":"+[6]Tablero!$C$534","v":3.3025100608537126},"MTH Fuera de Punta Bajo",0,{"$f":"+IF(LEFT(A58,3) <> LEFT(D58,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C58),3)) - 8,\"OK\")","v":"OK"}]
["ATH ","$/kW mes",{"$f":"+[6]Tablero!$C$529","v":4.0349215662849796},"ATH Fuera de Punta Bajo",0,{"$f":"+IF(LEFT(A59,3) <> LEFT(D59,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C59),3)) - 8,\"OK\")","v":"OK"}]
["Alumbrado Público"]
["CSERAP"]
["BTS (0-300)","$/kWh",{"$f":"+[6]Tablero!$H$552","v":1.3299914053734778E-3},"BTS_1 (0-300)","CSERAP",{"$f":"+IF(LEFT(A62,3) <> LEFT(D62,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C62),3)) - 8,\"OK\")","v":"OK"}]
["BTS (301-750)","$/kWh",{"$f":"+C62","v":1.3299914053734778E-3},"BTS_2 (301-750)","CSERAP","OK"]
["BTS (750-más)","$/kWh",{"$f":"+C63","v":1.3299914053734778E-3},"BTS_3 (751-más)","CSERAP","OK"]
["BTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$H$546","v":1.2429446830846324E-3},"BTD_1 (0-10,000)","CSERAP","OK"]
["BTD (10,001-30,000)","$/kWh",{"$f":"+C65","v":1.2429446830846324E-3},"BTD_2 (10,001-30,000)","CSERAP","OK"]
["BTD (30,001-50,000)","$/kWh",{"$f":"+C66","v":1.2429446830846324E-3},"BTD_3 (30,001-50,000)","CSERAP","OK"]
["BTD (50,001-más)","$/kWh",{"$f":"+C67","v":1.2429446830846324E-3},"BTD_4 (50,001-más)","CSERAP","OK"]
["BTH","$/kWh",{"$f":"+[6]Tablero!$H$542","v":1.2361153166940576E-3},"BTH Punta","CSERAP","OK"]
["MTD (0-10,000)","$/kWh",{"$f":"+[6]Tablero!$H$536","v":1.2361257429488509E-3},"MTD_1 (0-10,000)","CSERAP","OK"]
["MTD (10,001-30,000)","$/kWh",{"$f":"+C70","v":1.2361257429488509E-3},"MTD_1 (0-10,000)","CSERAP","OK"]
["MTD (30,001-50,000)","$/kWh",{"$f":"+C71","v":1.2361257429488509E-3},"MTD_1 (0-10,000)","CSERAP","OK"]
["MTD (50,001-más)","$/kWh",{"$f":"+C72","v":1.2361257429488509E-3},"MTD_1 (0-10,000)","CSERAP","OK"]
["MTH","$/kWh",{"$f":"+[6]Tablero!$H$532","v":1.2361153166940574E-3},"MTH Punta","CSERAP","OK"]
["ATD","$/kWh",{"$f":"+[6]Tablero!$H$530","v":1.236115316694058E-3},"ATD","CSERAP","OK"]
["ATH","$/kWh",{"$f":"+[6]Tablero!$H$527","v":1.236115316694058E-3},"ATH Punta","CSERAP","OK"]
[]
["Cargo por Conexión y Reconexión"]
["CSERAP"]
["BTS","$/Cliente mes",{"$f":"+[6]Pliegos!$D$12","v":11.649574448962747},"BTS",0,{"$f":"+IF(LEFT(A80,3) <> LEFT(D80,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C80),3)) - 8,\"OK\")","v":"OK"}]
["BTD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$88","v":117.20303612399154},"BTD",0,"OK"]
["BTH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$152","v":117.20409363173505},"BTH",0,"OK"]
["MTD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$178","v":117.19894085338832},"MTD",0,"OK"]
["MTH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$266","v":117.20409363173442},"MTH",0,"OK"]
["ATD","$/Cliente mes",{"$f":"+[6]Pliegos!$D$291","v":117.20409363173464},"ATD",0,"OK"]
["ATH","$/Cliente mes",{"$f":"+[6]Pliegos!$D$316","v":117.20409363173428},"ATH",0,"OK"]
[]
["PREPAGO"]
["CD","$/kWh",{"$f":"+[6]Tablero!$B$568","v":5.8125543318166467E-2},"BTS Prep","CD",{"$f":"+IF(LEFT(A89,3) <> LEFT(D89,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C89),3)) - 8,\"OK\")","v":560}]
["CCOMF","$/kWh",{"$f":"+[6]Tablero!$D$568","v":1.1763713595419559E-2},"BTS Prep","CCOMF",{"$f":"+IF(LEFT(A90,3) <> LEFT(D90,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C90),3)) - 8,\"OK\")","v":560}]
["CCOMV","$/kWh",{"$f":"+[6]Tablero!$F$568","v":1.1589311967329857E-2},"BTS Prep","CCOMV",{"$f":"+IF(LEFT(A91,3) <> LEFT(D91,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C91),3)) - 8,\"OK\")","v":560}]
["CSERAP","$/kWh",{"$f":"+[6]Tablero!$H$568","v":1.3880922712857966E-3},"BTS Prep","CSERAP",{"$f":"+IF(LEFT(A92,3) <> LEFT(D92,3),VALUE(RIGHT(_xlfn.FORMULATEXT(C92),3)) - 8,\"OK\")","v":560}]
["CONEXIÓN","$/Cliente mes",{"$f":"+[6]Tablero!$K$567","v":11.647950707753308},"BTS Prepago",0]
[]
[]
[]
[]
[]
[null,{"$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$558","v":2.9280456236566601},{"$f":"+[6]Tablero!$F$558","v":1.1089709987017547E-2},{"$f":"+[6]Tablero!$B$558","v":5.5269469330543691E-2},{"$f":"+[6]Tablero!$H$558","v":1.2980719698015225E-3},{"$f":"+[6]Tablero!$K$557","v":11.661837392082884},{"$f":"+[4]Tablero!$A557","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+B101","v":2.9280456236566601},1.1089709987017547E-2,5.5269469330543691E-2,1.2980719698015225E-3,{"$f":"+F101","v":11.661837392082884},{"$f":"+[4]Tablero!$A558","v":"BTSH_1 Fuera de Punta Medio"}]
["BTSH_1 Fuera de Punta Bajo",2.9280456236566601,1.1089709987017547E-2,5.5269469330543691E-2,1.2980719698015225E-3,{"$f":"+F102","v":11.661837392082884},{"$f":"+[4]Tablero!$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]]}
["EDECHI"]
["CARGOS","Unidad","Jul-Dic/2023"]
[null,null,"Nuevo Régimen"]
["Pérdidas de Energía en Distribución"]
["CPERDEP"]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$X$541","v":7.5658252825679439E-3},{"$f":"+[5]Tablero!$Y$541","v":0.10949355127164685}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$X$531","v":8.1729961549691452E-3},{"$f":"+[5]Tablero!$Y$531","v":0.11605714076077671}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$X$526","v":8.0777536651807265E-3},{"$f":"+[5]Tablero!$Y$526","v":8.486722534126187E-2}]
[]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$X$542","v":5.7085967316936725E-3},{"$f":"+[5]Tablero!$Y$542","v":0.10949355127164685}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$X$532","v":6.1074246576826976E-3},{"$f":"+[5]Tablero!$Y$532","v":0.11605714076077671}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$X$527","v":5.7621706321996629E-3},{"$f":"+[5]Tablero!$Y$527","v":8.486722534126187E-2}]
[]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$X$543","v":5.7085967316936725E-3},{"$f":"+[5]Tablero!$Y$543","v":0.10949355127164685}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$X$533","v":6.1074246576826976E-3},{"$f":"+[5]Tablero!$Y$533","v":0.11605714076077671}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$X$528","v":5.7621706321996629E-3},{"$f":"+[5]Tablero!$Y$528","v":8.486722534126187E-2}]
["CPERDESM"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$X$551","v":7.1823305334248666E-3},{"$f":"+[5]Tablero!$Y$551","v":0}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$X$552","v":7.1823305334248666E-3},{"$f":"+[5]Tablero!$Y$552","v":0}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$X$553","v":7.1823305334248666E-3},{"$f":"+[5]Tablero!$Y$553","v":0}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$X$545","v":6.1609985581886862E-3},{"$f":"+[5]Tablero!$Y$545","v":0.15311468130896927}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$X$546","v":6.1609985581886862E-3},{"$f":"+[5]Tablero!$Y$546","v":0.15311468130896927}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$X$547","v":6.1609985581886862E-3},{"$f":"+[5]Tablero!$Y$547","v":0.15311468130896927}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$X$548","v":6.1609985581886862E-3},{"$f":"+[5]Tablero!$Y$548","v":0.15311468130896927}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$X$535","v":6.1490912517184367E-3},{"$f":"+[5]Tablero!$Y$535","v":0.18692974976830154}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$X$535","v":6.1490912517184367E-3},{"$f":"+[5]Tablero!$Y$535","v":0.18692974976830154}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$X$535","v":6.1490912517184367E-3},{"$f":"+[5]Tablero!$Y$535","v":0.18692974976830154}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$X$535","v":6.1490912517184367E-3},{"$f":"+[5]Tablero!$Y$535","v":0.18692974976830154}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$X$529","v":6.1490932469651345E-3},{"$f":"+[5]Tablero!$Y$529","v":9.8047474762608111E-2}]
["Pérdidas de Potencia en Distribución"]
["CPERDP"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$V$551","v":0}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$V$552","v":0}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$V$553","v":0}]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$W$545","v":0}]
["BTD_2 (10,001-30,000)","$/kW mes",{"$f":"+[5]Tablero!$W$546","v":0}]
["BTD_3 (30,001-50,000)","$/kW mes",{"$f":"+[5]Tablero!$W$547","v":0}]
["BTD_4 (50,001-más)","$/kW mes",{"$f":"+[5]Tablero!$W$548","v":0}]
["BTH Punta","$/kW mes",{"$f":"+[5]Tablero!$W$541","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$W$535","v":0}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$W$535","v":0}]
["MTH Punta","$/kW mes",{"$f":"+[5]Tablero!$W$531","v":0}]
["ATD","$/kW mes",{"$f":"+[5]Tablero!$W$529","v":0}]
["ATH Punta","$/kW mes",{"$f":"+[5]Tablero!$W$526","v":0}]
["Alumbrado Público"]
["CCONAP"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$L$551","v":3.7978317497276955E-3}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$L$552","v":3.7978317497276955E-3}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$L$553","v":3.7978317497276955E-3}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$L$545","v":3.5420775380111259E-3}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$L$546","v":3.5420775380111259E-3}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$L$547","v":3.5420775380111259E-3}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$L$548","v":3.5420775380111259E-3}]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$L$541","v":3.5342237075499032E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$L$535","v":3.5342225607713617E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$L$535","v":3.5342225607713617E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$L$535","v":3.5342225607713617E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$L$535","v":3.5342225607713617E-3}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$L$531","v":3.5342237075499014E-3}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$L$529","v":3.5342237075499027E-3}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$L$526","v":3.5342237075499027E-3}]
["Transmisión"]
["CPT (energía)"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$R$551","v":6.8225938605174967E-3}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$R$552","v":6.8225938605174967E-3}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$R$553","v":6.8225938605174967E-3}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$R$545","v":2.7435545597439492E-3}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$R$546","v":2.7435545597439492E-3}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$R$547","v":2.7435545597439492E-3}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$R$548","v":2.7435545597439492E-3}]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$R$541","v":3.1309086513210731E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$R$535","v":3.5927249983624954E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$R$535","v":3.5927249983624954E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$R$535","v":3.5927249983624954E-3}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$R$535","v":3.5927249983624954E-3}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$R$531","v":7.0515230619309314E-4}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$R$529","v":1.0496425702672356E-2}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$R$526","v":2.3259629604616971E-3}]
["CPT (potencia)"]
["BTS"]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$S$545","v":0.78411031883334203}]
["BTD_2 (10,001-30,000)","$/kW mes",{"$f":"+[5]Tablero!$S$546","v":0.78411031883334203}]
["BTD_3 (30,001-50,000)","$/kW mes",{"$f":"+[5]Tablero!$S$547","v":0.78411031883334203}]
["BTD_4 (50,001-más)","$/kW mes",{"$f":"+[5]Tablero!$S$548","v":0.78411031883334203}]
["BTH Punta","$/kW mes",{"$f":"+[5]Tablero!$S$541","v":6.4015844960310737}]
["BTH Fuera de Punta Medio","$/kW mes",{"$f":"+[5]Tablero!$S$542","v":6.4015844960310737}]
["BTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[5]Tablero!$S$543","v":6.4015844960310737}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$S$535","v":1.2559990266105105}]
["MTH Punta","$/kW mes",{"$f":"+[5]Tablero!$S$531","v":2.0219941494864662}]
["MTH Fuera de Punta Medio","$/kW mes",{"$f":"+[5]Tablero!$S$532","v":0.10422650255084878}]
["MTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[5]Tablero!$S$533","v":0.10422650255084878}]
["ATH Punta","$/kW mes",{"$f":"+[5]Tablero!$S$526","v":0.8680944108062254}]
["ATH Fuera de Punta Medio","$/kW mes",{"$f":"+[5]Tablero!$S$527","v":4.8227467267012526E-2}]
["ATH Fuera de Punta Bajo","$/kW mes",{"$f":"+[5]Tablero!$S$528","v":4.8227467267012526E-2}]
["ATD","$/kW mes",{"$f":"+[5]Tablero!$S$529","v":1.9247069312073539}]
["CPET"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$T$551","v":1.0306218506674064E-4}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$T$552","v":1.0306218506674064E-4}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$T$553","v":1.0306218506674064E-4}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$T$545","v":1.0481069909770332E-4}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$T$546","v":1.0481069909770332E-4}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$T$547","v":1.0481069909770332E-4}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$T$548","v":1.0481069909770332E-4}]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$T$541","v":1.0481069909770335E-4}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$T$535","v":1.0481066508891654E-4}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$T$535","v":1.0481066508891654E-4}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$T$535","v":1.0481066508891654E-4}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$T$535","v":1.0481066508891654E-4}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$T$531","v":1.0481069909770329E-4}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$T$529","v":1.0481069909770332E-4}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$T$526","v":1.0481069909770331E-4}]
["Generación"]
["CPGENGC"]
["BTD (0-10,000)"]
["BTD (10,001-30,000)"]
["BTD (30,001-50,000)"]
["BTD (50,001-más)"]
["BTH"]
["MTD (0-10,000)"]
["MTD (10,001-30,000)"]
["MTD (30,001-50,000)"]
["MTD (50,001-más)"]
["MTH"]
["ATD"]
["ATH"]
["CPOTGEN"]
["BTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$Q$545","v":1.2264814833567548}]
["MTD_1 (0-10,000)","$/kW mes",{"$f":"+[5]Tablero!$Q$535","v":1.3002200762139353}]
["ATD","$/kW mes",{"$f":"+[5]Tablero!$Q$529","v":2.6226277701703107}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$P$529","v":8.1047784559339794E-2}]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$P$551","v":3.6996711583453683E-2}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$P$552","v":4.9277295428432538E-2}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$P$553","v":6.2933149704000504E-2}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$P$545","v":2.2078402099575404E-2}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$P$546","v":2.3767393784683268E-2}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$P$547","v":2.493389163914625E-2}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$P$548","v":3.0341095235354863E-2}]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$P$541","v":6.8208206788503091E-4}]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$P$542","v":6.8208206788503091E-4}]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$P$543","v":6.8208206788503091E-4}]
["BTH Punta","$/kW mes",{"$f":"+[5]Tablero!$Q$541","v":5.7856707544681814E-2}]
["BTH Fuera de Punta Medio","$/kW mes",{"$f":"+[5]Tablero!$Q$542","v":0}]
["BTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[5]Tablero!$Q$543","v":0}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$P$535","v":2.1075564080246762E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$P$535","v":2.1075564080246762E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$P$535","v":2.1075564080246762E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$P$535","v":2.1075564080246762E-2}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$P$531","v":1.0703212928839332E-5}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$P$532","v":1.0703212928839332E-5}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$P$533","v":1.0703212928839332E-5}]
["MTH Punta","$/kW mes",{"$f":"+[5]Tablero!$Q$531","v":1.5960471046808773E-2}]
["MTH Fuera de Punta Medio","$/kW mes",{"$f":"+[5]Tablero!$Q$532","v":0}]
["MTH Fuera de Punta Bajo","$/kW mes",{"$f":"+[5]Tablero!$Q$533","v":0}]
["ATH Punta","$/kW mes",{"$f":"+[5]Tablero!$Q$526","v":2.9247563193277073}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$P$526","v":4.0824147237964487E-2}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$P$527","v":4.0824147237964487E-2}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$P$528","v":4.0824147237964487E-2}]
["CENEGENFP"]
["BTH Punta","$/kWh",{"$f":"+[5]Tablero!$N$541","v":0.18490829455926613}]
["BTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$N$542","v":7.5989710092849092E-2}]
["BTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$N$543","v":2.5329903364283032E-2}]
["MTH Punta","$/kWh",{"$f":"+[5]Tablero!$N$531","v":0.22586253177382482}]
["MTH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$N$532","v":0.11293126588691241}]
["MTH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$N$533","v":5.9437508361532852E-2}]
["ATH Punta","$/kWh",{"$f":"+[5]Tablero!$N$526","v":0.2045881305327012}]
["ATH Fuera de Punta Medio","$/kWh",{"$f":"+[5]Tablero!$N$527","v":8.9704026464338227E-2}]
["ATH Fuera de Punta Bajo","$/kWh",{"$f":"+[5]Tablero!$N$528","v":3.1475097005030955E-2}]
["CENEGEN SM"]
["BTS_1 (0-300)","$/kWh",{"$f":"+[5]Tablero!$N$551","v":4.0360612177178991E-2}]
["BTS_2 (301-750)","$/kWh",{"$f":"+[5]Tablero!$N$552","v":7.6685163136640075E-2}]
["BTS_3 (751-más)","$/kWh",{"$f":"+[5]Tablero!$N$553","v":0.15337032627328015}]
["BTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$N$545","v":7.4530301104735422E-2}]
["BTD_2 (10,001-30,000)","$/kWh",{"$f":"+[5]Tablero!$N$546","v":8.022698859609606E-2}]
["BTD_3 (30,001-50,000)","$/kWh",{"$f":"+[5]Tablero!$N$547","v":8.4226095860804803E-2}]
["BTD_4 (50,001-más)","$/kWh",{"$f":"+[5]Tablero!$N$548","v":0.1024587604105178}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$N$535","v":8.1545861167546196E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$N$535","v":8.1545861167546196E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$N$535","v":8.1545861167546196E-2}]
["MTD_1 (0-10,000)","$/kWh",{"$f":"+[5]Tablero!$N$535","v":8.1545861167546196E-2}]
["ATD","$/kWh",{"$f":"+[5]Tablero!$N$529","v":4.2813631692268227E-2}]
["PREPAGO"]
["CONAP","$/kWh",{"$f":"+[5]Tablero!$L$567","v":3.8572578967307042E-3}]
["CENEGEN","$/kWh",{"$f":"+[5]Tablero!$N$567","v":5.0790616606176862E-2}]
["CPOTGEN","$/kWh",{"$f":"+[5]Tablero!$P$567","v":4.5978894709225809E-2}]
["CPT","$/kWh",{"$f":"+[5]Tablero!$R$567","v":6.8421635299953307E-3}]
["CPET","$/kWh",{"$f":"+[5]Tablero!$T$567","v":1.2019183855896444E-4}]
["CPERDP","$/kWh",{"$f":"+[5]Tablero!$V$567","v":0}]
["CPERDE","$/kWh",{"$f":"+[5]Tablero!$X$567","v":7.1915684711662872E-3}]
[]
[]
[]
[]
["BTSH",{"$f":"+[5]Tablero!$X$523","v":"CPERDE"},{"$f":"+[5]Tablero!$V$523","v":"CPERDP"},null,{"$f":"+[5]Tablero!$L$523","v":"CCONAP"},{"$f":"+[5]Tablero!$R$523","v":"CPT"},{"$f":"+[5]Tablero!$T$523","v":"CPET"},{"$f":"+[5]Tablero!$N$523","v":"CENEGEN"},{"$f":"+[5]Tablero!$P$523","v":"CPOTGEN"}]
["BTSH_1 Punta",{"$f":"+[5]Tablero!X557","v":7.0978764760786604E-3},{"$f":"+[5]Tablero!V557","v":0},null,{"$f":"+[5]Tablero!L557","v":3.5971719603197197E-3},{"$f":"+[5]Tablero!R557","v":6.460769094097203E-3},{"$f":"+[5]Tablero!T557","v":9.4463373967869021E-5},{"$f":"+[5]Tablero!N557","v":0.22557322942273866},{"$f":"+[5]Tablero!P557","v":4.3387696204930146E-2},{"$f":"+[5]Tablero!A557","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+[5]Tablero!X558","v":7.0978764760786604E-3},{"$f":"+[5]Tablero!V558","v":0},null,{"$f":"+[5]Tablero!L558","v":3.5971719603197197E-3},{"$f":"+[5]Tablero!R558","v":6.460769094097203E-3},{"$f":"+[5]Tablero!T558","v":9.4463373967869021E-5},{"$f":"+[5]Tablero!N558","v":6.5489002090472523E-2},{"$f":"+[5]Tablero!P558","v":4.3387696204930146E-2},{"$f":"+[5]Tablero!A558","v":"BTSH_1 Fuera de Punta Medio"}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+[5]Tablero!X559","v":7.0978764760786604E-3},{"$f":"+[5]Tablero!V559","v":0},null,{"$f":"+[5]Tablero!L559","v":3.5971719603197197E-3},{"$f":"+[5]Tablero!R559","v":6.460769094097203E-3},{"$f":"+[5]Tablero!T559","v":9.4463373967869021E-5},{"$f":"+[5]Tablero!N559","v":1.4553111575660561E-3},{"$f":"+[5]Tablero!P559","v":4.3387696204930146E-2},{"$f":"+[5]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"]
["EDECHI"]
["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",{"$f":"+SUM(B8:B43)","v":169592},170168,170819,170938,171915,171869,{"$f":"+SUM(H8:H43)","v":172131},172727,173080,173401,173756,174117]
["       1-25",{"$f":"+B45+B82+B119+B156+B193","v":17571},17977,17592,17499,17907,18182,18256,19171,18614,18524,18647,18613]
["       26-50",{"$f":"+B46+B83+B120+B157+B194","v":11636},12245,11665,11397,11948,12363,12207,12598,12338,12790,12912,13002]
["       51-75",{"$f":"+B47+B84+B121+B158+B195","v":12202},12811,11780,11809,12446,13018,12986,12913,13268,13585,13732,13814]
["       76-100",{"$f":"+B48+B85+B122+B159+B196","v":14461},15022,14365,14143,14539,15136,15073,14901,15173,15099,15525,15645]
["      101-125",{"$f":"+B49+B86+B123+B160+B197","v":14406},14687,14419,14066,14543,14873,14899,14549,14908,15185,15273,15366]
["      126-150",{"$f":"+B50+B87+B124+B161+B198","v":13174},13386,13235,13118,13312,13757,13672,13296,13505,13679,13929,13849]
["      151-175",{"$f":"+B51+B88+B125+B162+B199","v":11790},11799,11611,11625,11853,11938,12052,11751,11877,11926,12121,11935]
["      176-200",{"$f":"+B52+B89+B126+B163+B200","v":10208},9968,10050,10107,10430,10393,10605,10302,10378,10420,10416,10411]
["      201-225",{"$f":"+B53+B90+B127+B164+B201","v":8757},8556,8634,8621,8970,9032,9293,9058,8904,8999,9051,8947]
["      226-250",{"$f":"+B54+B91+B128+B165+B202","v":7473},7503,7500,7457,7859,7779,7636,7455,7607,7580,7487,7402]
["      251-275",{"$f":"+B55+B92+B129+B166+B203","v":6443},6135,6452,6400,6522,6325,6421,6474,6254,6350,6224,6187]
["      276-300",{"$f":"+B56+B93+B130+B167+B204","v":5521},5185,5449,5607,5352,5019,5152,5237,5212,5148,5046,5081]
["      301-325",{"$f":"+B57+B94+B131+B168+B205","v":4207},4255,4449,4442,4135,4119,4124,4106,4053,3952,4032,4021]
["      326-350",{"$f":"+B58+B95+B132+B169+B206","v":3494},3302,3676,3706,3440,3153,3134,3321,3200,3204,3136,3247]
["      351-375",{"$f":"+B59+B96+B133+B170+B207","v":2964},2727,3040,2960,2900,2763,2723,2765,2709,2611,2711,2612]
["      376-400",{"$f":"+B60+B97+B134+B171+B208","v":2401},2311,2432,2601,2453,2263,2353,2401,2371,2393,2251,2363]
["      401-425",{"$f":"+B61+B98+B135+B172+B209","v":2119},2010,2172,2264,2112,2021,1992,2027,2002,2010,1942,1936]
["      426-450",{"$f":"+B62+B99+B136+B173+B210","v":1825},1724,1840,1874,1799,1771,1713,1730,1740,1698,1720,1671]
["      451-475",{"$f":"+B63+B100+B137+B174+B211","v":1601},1529,1605,1660,1546,1482,1549,1506,1518,1475,1536,1476]
["      476-500",{"$f":"+B64+B101+B138+B175+B212","v":1344},1353,1480,1478,1408,1305,1322,1380,1396,1322,1267,1323]
["      501-525",{"$f":"+B65+B102+B139+B176+B213","v":1174},1184,1290,1292,1215,1110,1152,1169,1165,1127,1125,1118]
["      526-550",{"$f":"+B66+B103+B140+B177+B214","v":1076},986,1164,1176,1067,993,978,1121,1114,1002,944,980]
["      551-575",{"$f":"+B67+B104+B141+B178+B215","v":925},921,1054,1104,994,868,879,911,927,931,803,874]
["      576-600",{"$f":"+B68+B105+B142+B179+B216","v":825},812,843,910,887,782,755,818,812,807,729,730]
["      601-625",{"$f":"+B69+B106+B143+B180+B217","v":696},742,808,862,780,675,663,678,718,676,666,690]
["      626-650",{"$f":"+B70+B107+B144+B181+B218","v":687},640,716,726,647,631,563,657,663,633,637,644]
["      651-675",{"$f":"+B71+B108+B145+B182+B219","v":619},590,686,672,612,611,594,628,606,538,579,591]
["      676-700",{"$f":"+B72+B109+B146+B183+B220","v":560},539,623,572,535,527,548,542,523,528,508,537]
["      701-725",{"$f":"+B73+B110+B147+B184+B221","v":530},504,517,553,518,471,450,503,505,477,472,459]
["      726-750",{"$f":"+B74+B111+B148+B185+B222","v":448},446,508,524,470,390,423,419,406,403,416,425]
["      751-1000",{"$f":"+B75+B112+B149+B186+B223","v":2956},2884,3211,3497,3001,2757,2689,2879,2939,2837,2678,2762]
["     1001-1500",{"$f":"+B76+B113+B150+B187+B224","v":2387},2371,2558,2702,2449,2263,2302,2458,2454,2336,2220,2307]
["     1501-2000",{"$f":"+B77+B114+B151+B188+B225","v":1086},1064,1195,1221,1068,1038,962,1028,1097,1092,1015,1070]
["     2001-2500",{"$f":"+B78+B115+B152+B189+B226","v":599},607,684,659,670,618,592,562,613,580,590,551]
["     2501-3000",{"$f":"+B79+B116+B153+B190+B227","v":381},402,408,457,402,395,368,397,406,415,381,436]
["     3001-más",{"$f":"+B80+B117+B154+B191+B228","v":1046},991,1108,1177,1126,1048,1051,1016,1105,1069,1035,1042]
["Regulares",{"$f":"+SUM(B45:B80)","v":127045},127522,127950,128020,128795,128692,128871,129293,129520,129737,130006,130259]
["       1-25",15775,16138,15794,15695,16067,16253,16317,17109,16631,16531,16621,16566]
["       26-50",9616,10138,9681,9425,9854,10184,10049,10372,10154,10575,10690,10749]
["       51-75",9611,9970,9259,9293,9804,10184,10189,10130,10423,10614,10754,10844]
["       76-100",10987,11300,10848,10613,10910,11334,11383,11214,11443,11419,11736,11827]
["      101-125",10820,10954,10774,10472,10762,11034,10975,10745,11049,11235,11277,11400]
["      126-150",9697,9791,9779,9716,9777,10144,10078,9745,9837,10001,10173,10194]
["      151-175",8496,8448,8399,8503,8628,8622,8727,8460,8615,8589,8733,8462]
["      176-200",7267,7123,7175,7158,7453,7390,7516,7313,7299,7268,7299,7377]
["      201-225",6156,5946,6051,6078,6290,6323,6447,6308,6184,6275,6200,6176]
["      226-250",5165,5230,5170,5108,5430,5312,5206,5167,5214,5180,5182,5035]
["      251-275",4366,4145,4437,4407,4423,4338,4413,4355,4223,4301,4154,4140]
["      276-300",3740,3537,3706,3793,3639,3379,3406,3543,3412,3435,3350,3426]
["      301-325",2820,2830,2996,3030,2775,2683,2787,2762,2719,2623,2657,2597]
["      326-350",2317,2205,2422,2493,2274,2069,2045,2142,2125,2106,2059,2116]
["      351-375",1964,1806,2014,1958,1942,1860,1779,1824,1838,1704,1755,1719]
["      376-400",1572,1538,1616,1732,1618,1472,1533,1574,1551,1554,1469,1563]
["      401-425",1360,1324,1450,1547,1408,1300,1285,1349,1316,1320,1246,1242]
["      426-450",1197,1113,1199,1250,1145,1170,1147,1133,1129,1122,1152,1079]
["      451-475",1062,1028,1059,1094,1022,938,1023,965,963,959,1028,977]
["      476-500",880,892,970,986,922,864,904,927,917,873,840,878]
["      501-525",792,778,819,830,790,730,767,778,771,747,744,735]
["      526-550",705,649,785,784,711,686,653,735,750,654,661,662]
["      551-575",615,626,710,724,687,582,556,598,621,637,518,567]
["      576-600",528,550,551,602,589,530,528,544,548,537,489,516]
["      601-625",463,508,542,569,519,457,454,455,488,440,460,462]
["      626-650",481,423,489,475,434,422,392,448,465,452,444,451]
["      651-675",425,397,472,472,423,427,421,438,416,378,408,433]
["      676-700",382,372,392,397,359,377,392,381,371,365,367,367]
["      701-725",378,354,367,363,362,337,304,356,354,341,354,326]
["      726-750",295,299,340,347,333,286,298,299,283,290,310,308]
["      751-1000",2193,2180,2355,2568,2269,2102,2087,2185,2254,2216,2077,2144]
["     1001-1500",1967,1996,2107,2211,2055,1937,1955,2067,2082,1973,1906,1951]
["     1501-2000",991,987,1092,1111,984,959,898,952,1007,1010,942,995]
["     2001-2500",564,580,640,618,637,591,564,535,587,557,570,528]
["     2501-3000",368,389,395,440,390,380,358,382,395,401,362,420]
["     3001-más",1030,978,1095,1158,1110,1036,1035,1003,1086,1055,1019,1027]
["Agricultura",102,97,98,100,97,94,{"$f":"+SUM(H82:H117)","v":94},93,95,94,91,91]
["      1-25",0,0,0,0,1,0,0,0,0,0,0,0]
["       26-50",0,0,0,0,0,0,0,0,0,1,0,0]
["       51-75",0,0,0,0,0,0,0,0,0,0,0,0]
["       76-100",0,0,0,0,0,1,0,0,0,0,0,0]
["      101-125",5,4,4,5,4,1,4,3,3,4,2,1]
["      126-150",3,5,5,3,2,4,3,3,4,1,2,4]
["      151-175",5,3,2,4,3,4,3,5,2,2,3,3]
["      176-200",4,0,1,1,3,1,2,2,0,1,1,0]
["      201-225",1,2,1,2,1,0,3,0,2,2,1,0]
["      226-250",1,2,2,1,2,2,0,0,2,0,0,0]
["      251-275",0,0,0,1,1,0,1,0,0,0,1,0]
["      276-300",0,2,1,0,1,2,1,0,1,1,1,1]
["      301-325",2,0,2,1,0,1,2,1,1,1,0,1]
["      326-350",0,0,0,2,3,1,2,2,2,1,1,0]
["      351-375",0,0,0,2,1,2,1,1,2,0,1,2]
["      376-400",2,1,3,0,3,2,1,1,1,5,0,3]
["      401-425",1,1,0,1,0,0,1,3,1,2,1,0]
["      426-450",3,2,2,2,2,0,0,0,1,0,2,1]
["      451-475",0,1,0,0,0,1,1,0,1,0,1,1]
["      476-500",0,2,1,3,1,1,1,0,0,1,0,1]
["      501-525",1,3,2,2,1,1,1,1,0,1,1,0]
["      526-550",1,2,0,2,0,1,2,1,1,1,1,1]
["      551-575",0,2,5,1,0,0,2,2,3,0,3,4]
["      576-600",2,0,0,0,1,2,0,1,0,3,1,0]
["      601-625",1,1,0,1,2,0,0,0,1,0,0,1]
["      626-650",0,0,1,0,0,0,1,0,1,0,0,0]
["      651-675",0,1,0,1,0,0,0,1,0,0,0,0]
["      676-700",1,2,1,0,0,0,0,2,1,1,2,0]
["      701-725",1,2,0,1,0,1,1,1,2,2,1,3]
["      726-750",3,0,2,0,2,4,1,2,0,1,1,1]
["      751-1000",11,9,11,12,12,9,12,14,12,14,15,15]
["     1001-1500",23,24,22,24,22,23,17,19,23,22,18,24]
["     1501-2000",18,15,15,14,15,15,15,11,14,12,13,8]
["     2001-2500",6,4,6,4,6,10,9,10,5,7,7,6]
["     2501-3000",2,4,5,4,4,2,4,3,4,4,5,4]
["     3001-más",5,3,4,6,4,3,3,4,5,4,6,6]
["Jubilados",42431,42533,42757,42803,43008,43068,{"$f":"+SUM(H119:H154)","v":43152},43325,43449,43554,43642,43748]
["       1-25",1795,1837,1796,1802,1837,1927,1937,2060,1981,1992,2025,2046]
["       26-50",2020,2107,1984,1972,2093,2178,2157,2225,2184,2214,2221,2253]
["       51-75",2591,2840,2521,2516,2642,2834,2797,2783,2845,2969,2978,2969]
["       76-100",3473,3721,3516,3529,3629,3801,3690,3687,3729,3680,3789,3818]
["      101-125",3581,3729,3641,3589,3777,3837,3920,3801,3856,3944,3993,3964]
["      126-150",3474,3587,3449,3398,3532,3607,3589,3546,3661,3676,3751,3648]
["      151-175",3285,3347,3210,3117,3221,3312,3321,3286,3260,3333,3382,3468]
["      176-200",2935,2844,2873,2946,2972,3000,3085,2985,3076,3149,3114,3032]
["      201-225",2600,2607,2580,2540,2677,2709,2842,2749,2717,2721,2850,2770]
["      226-250",2307,2271,2328,2347,2427,2463,2429,2286,2390,2400,2305,2367]
["      251-275",2077,1989,2015,1992,2098,1987,2007,2119,2031,2048,2068,2044]
["      276-300",1781,1646,1742,1813,1711,1638,1744,1693,1798,1712,1694,1653]
["      301-325",1384,1425,1451,1411,1360,1435,1334,1343,1333,1328,1375,1423]
["      326-350",1176,1096,1252,1210,1161,1081,1087,1176,1072,1096,1076,1130]
["      351-375",999,920,1026,1000,956,900,942,940,869,907,955,891]
["      376-400",827,772,813,869,832,789,819,825,819,834,782,796]
["      401-425",757,684,721,714,704,720,706,675,684,687,695,694]
["      426-450",625,609,639,622,652,601,566,597,610,576,565,591]
["      451-475",539,500,546,566,524,543,525,541,554,516,506,498]
["      476-500",464,459,509,489,485,440,417,453,479,448,427,444]
["      501-525",381,403,468,460,424,379,384,388,393,379,380,383]
["      526-550",369,335,379,390,356,306,323,385,363,346,281,317]
["      551-575",310,292,339,378,306,285,321,310,303,294,282,303]
["      576-600",295,262,292,308,297,250,226,273,264,267,239,214]
["      601-625",232,233,265,292,259,218,209,223,229,236,206,227]
["      626-650",205,217,226,251,213,209,170,209,197,181,193,193]
["      651-675",194,192,214,199,188,184,173,189,189,159,170,157]
["      676-700",177,165,230,175,176,150,156,159,151,162,139,169]
["      701-725",151,148,150,189,156,133,145,146,149,134,117,130]
["      726-750",150,147,166,177,135,100,124,118,123,112,105,116]
["      751-1000",752,694,844,917,720,646,590,680,673,607,586,603]
["     1001-1500",397,351,429,466,372,303,330,372,349,341,296,332]
["     1501-2000",77,62,88,96,69,64,49,65,76,70,60,67]
["     2001-2500",29,23,38,37,27,17,19,17,21,16,13,17]
["     2501-3000",11,9,8,13,8,13,6,12,7,10,14,12]
["     3001-más",11,10,9,13,12,9,13,9,14,10,10,9]
["Partidos Políticos",3,4,2,2,2,2,{"$f":"+SUM(H156:H191)","v":2},2,2,2,2,2]
["       1-25",1,2,2,2,2,2,2,2,2,1,1,1]
["       26-50",0,0,0,0,0,0,0,0,0,0,0,0]
["       51-75",0,1,0,0,0,0,0,0,0,1,0,0]
["       76-100",0,0,0,0,0,0,0,0,0,0,0,0]
["      101-125",0,0,0,0,0,0,0,0,0,0,0,0]
["      126-150",0,0,0,0,0,0,0,0,0,0,0,0]
["      151-175",0,0,0,0,0,0,0,0,0,0,1,0]
["      176-200",1,0,0,0,0,0,0,0,0,0,0,0]
["      201-225",0,0,0,0,0,0,0,0,0,0,0,0]
["      226-250",0,0,0,0,0,0,0,0,0,0,0,0]
["      251-275",0,1,0,0,0,0,0,0,0,0,0,1]
["      276-300",0,0,0,0,0,0,0,0,0,0,0,0]
["      301-325",1,0,0,0,0,0,0,0,0,0,0,0]
["      326-350",0,0,0,0,0,0,0,0,0,0,0,0]
["      351-375",0,0,0,0,0,0,0,0,0,0,0,0]
["      376-400",0,0,0,0,0,0,0,0,0,0,0,0]
["      401-425",0,0,0,0,0,0,0,0,0,0,0,0]
["      426-450",0,0,0,0,0,0,0,0,0,0,0,0]
["      451-475",0,0,0,0,0,0,0,0,0,0,0,0]
["      476-500",0,0,0,0,0,0,0,0,0,0,0,0]
["      501-525",0,0,0,0,0,0,0,0,0,0,0,0]
["      526-550",0,0,0,0,0,0,0,0,0,0,0,0]
["      551-575",0,0,0,0,0,0,0,0,0,0,0,0]
["      576-600",0,0,0,0,0,0,0,0,0,0,0,0]
["      601-625",0,0,0,0,0,0,0,0,0,0,0,0]
["      626-650",0,0,0,0,0,0,0,0,0,0,0,0]
["      651-675",0,0,0,0,0,0,0,0,0,0,0,0]
["      676-700",0,0,0,0,0,0,0,0,0,0,0,0]
["      701-725",0,0,0,0,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,0,0,0,0,0,0,0,0,0]
["      751-1000",0,0,0,0,0,0,0,0,0,0,0,0]
["     1001-1500",0,0,0,0,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,0,0,0]
["     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",11,12,12,13,13,13,{"$f":"+SUM(H193:H228)","v":12},14,14,14,15,17]
["       1-25",0,0,0,0,0,0,0,0,0,0,0,0]
["       26-50",0,0,0,0,1,1,1,1,0,0,1,0]
["       51-75",0,0,0,0,0,0,0,0,0,1,0,1]
["       76-100",1,1,1,1,0,0,0,0,1,0,0,0]
["      101-125",0,0,0,0,0,1,0,0,0,2,1,1]
["      126-150",0,3,2,1,1,2,2,2,3,1,3,3]
["      151-175",4,1,0,1,1,0,1,0,0,2,2,2]
["      176-200",1,1,1,2,2,2,2,2,3,2,2,2]
["      201-225",0,1,2,1,2,0,1,1,1,1,0,1]
["      226-250",0,0,0,1,0,2,1,2,1,0,0,0]
["      251-275",0,0,0,0,0,0,0,0,0,1,1,2]
["      276-300",0,0,0,1,1,0,1,1,1,0,1,1]
["      301-325",0,0,0,0,0,0,1,0,0,0,0,0]
["      326-350",1,1,2,1,2,2,0,1,1,1,0,1]
["      351-375",1,1,0,0,1,1,1,0,0,0,0,0]
["      376-400",0,0,0,0,0,0,0,1,0,0,0,1]
["      401-425",1,1,1,2,0,1,0,0,1,1,0,0]
["      426-450",0,0,0,0,0,0,0,0,0,0,1,0]
["      451-475",0,0,0,0,0,0,0,0,0,0,1,0]
["      476-500",0,0,0,0,0,0,0,0,0,0,0,0]
["      501-525",0,0,1,0,0,0,0,2,1,0,0,0]
["      526-550",1,0,0,0,0,0,0,0,0,1,1,0]
["      551-575",0,1,0,1,1,1,0,1,0,0,0,0]
["      576-600",0,0,0,0,0,0,1,0,0,0,0,0]
["      601-625",0,0,1,0,0,0,0,0,0,0,0,0]
["      626-650",1,0,0,0,0,0,0,0,0,0,0,0]
["      651-675",0,0,0,0,1,0,0,0,1,1,1,1]
["      676-700",0,0,0,0,0,0,0,0,0,0,0,1]
["      701-725",0,0,0,0,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,0,0,0,0,0,0,0,0,0]
["      751-1000",0,1,1,0,0,0,0,0,0,0,0,0]
["     1001-1500",0,0,0,1,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,0,0,0]
["     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]

{"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"]
["EDECHI"]
["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",{"$f":"+SUM(B8:B43)","v":46199548},45369523,47732211,48918777,46954928,45274168,45184113,44818422,46402559,45632199,44790680,44820936]
["       1-25",{"$f":"+B45+B82+B119+B156+B193","v":108452},{"$f":"+C45+C82+C119+C156+C193","v":113496},111207,109243,114151,116203,{"$f":"+H45+H82+H119+H156+H193","v":116374},{"$f":"+I45+I82+I119+I156+I193","v":119220},120028,119098,122409,122236]
["       26-50",{"$f":"+B46+B83+B120+B157+B194","v":430696},452986,431483,420951,442217,460002,454416,464091,457432,473248,479226,480720]
["       51-75",773591,811932,746274,747466,786767,823132,821123,816991,839023,858950,868147,873993]
["       76-100",1274359,1321438,1265071,1245026,1280023,1329811,1325514,1311648,1336611,1329139,1366500,1376982]
["      101-125",1623291,1656446,1627106,1585171,1639739,1675540,1678046,1639752,1680957,1710840,1721880,1733172]
["      126-150",1813595,1844525,1822703,1806496,1833630,1895292,1882179,1832749,1858752,1883920,1918847,1906641]
["      151-175",1916693,1919951,1888429,1891500,1927645,1941810,1960519,1911748,1933368,1940282,1973841,1941636]
["      176-200",1915265,1869929,1883741,1895272,1955873,1948552,1988989,1931678,1946133,1954199,1955065,1952573]
["      201-225",1862757,1818892,1834679,1831531,1907513,1919567,1976509,1926730,1893009,1912302,1924521,1903339]
["      226-250",1775663,1782672,1781934,1772422,1865738,1846361,1815097,1770944,1807894,1800675,1778002,1758588]
["      251-275",1692545,1610164,1695319,1679884,1713166,1660783,1685771,1700311,1642368,1666536,1633624,1625075]
["      276-300",1586453,1488991,1566992,1612441,1538337,1440899,1481242,1506079,1495346,1480454,1448560,1459373]
["      301-325",1313484,1329832,1389786,1387502,1289893,1285479,1287419,1282130,1265660,1233360,1258940,1256806]
["      326-350",1178899,1113686,1239651,1250783,1160486,1063807,1056497,1121186,1079002,1080474,1057339,1094391]
["      351-375",1074035,987043,1101321,1072690,1051371,1001887,988059,1002669,982801,946658,982252,946255]
["      376-400",930731,895637,942768,1006371,950355,875575,911648,930154,917556,926791,872798,914652]
["      401-425",874578,828027,893971,934286,869224,833262,820949,835704,824285,827865,801189,798514]
["      426-450",{"$f":"+B62+B99+B136+B173+B210","v":797954},753264,802509,819210,787866,775529,749087,754650,761159,743010,753524,731467]
["      451-475",740141,707131,742763,767002,713359,685730,716376,696403,701973,681519,710641,682853]
["      476-500",655047,657859,721634,720999,686349,637131,642449,670646,675783,643472,616378,644203]
["      501-525",601979,605317,660681,661760,621797,569086,590451,599255,596784,576494,575696,573067]
["      526-550",579152,530361,626104,631211,572901,534988,525673,600166,598204,538231,508298,524356]
["      551-575",520330,518181,592838,621384,560374,488026,494135,511925,520331,523483,451233,490648]
["      576-600",483837,474987,495370,534001,522171,459804,442640,479185,475912,473611,426179,428639]
["      601-625",424684,453057,495164,527981,476793,411860,406295,415784,439484,414361,407651,423075]
["      626-650",438166,408344,455978,462474,412447,403930,358693,418608,421780,403998,406431,410031]
["      651-675",410402,391135,454805,446220,406450,405044,393681,415464,401335,355345,383083,391552]
["      676-700",383536,371269,428485,392598,368197,362460,375189,372767,359451,362963,348624,369264]
["      701-725",378210,359351,368788,394063,369603,336644,320667,357854,358281,340155,336438,326939]
["      726-750",329645,328317,373913,387163,346940,287090,312902,308444,298932,297359,306872,312965]
["      751-1000",2533934,2465529,2761378,2999810,2565462,2356432,2304700,2459808,2513161,2428314,2297014,2364910]
["     1001-1500",2880215,2871047,3087897,3271361,2969008,2738597,2790093,2984115,2978546,2825226,2704556,2813532]
["     1501-2000",1859618,1829038,2053809,2095417,1827420,1777423,1644748,1761335,1880493,1872225,1738568,1835281]
["     2001-2500",{"$f":"+B78+B115+B152+B189+B226","v":1335245},1344107,1523796,1466887,1491456,1377545,1324783,1254826,1370079,1288878,1321066,1219072]
["     2501-3000",1037447,1093324,1118006,1243274,1094162,1061749,1002962,1081509,1110000,1132679,1042975,1194755]
["     3001-más",7664919,7362258,7745858,8226927,7836045,7487138,7538238,6571894,7860646,7586085,7292313,6939381]
["Regulares",{"$f":"+SUM(B45:B80)","v":35957681},35445832,37186046,38187955,36730165,35427114]
["       1-25",96596,100771,99202,97370,101268,102812,102594,105063,106084,105244,107907,107287]
["       26-50",354707,373623,357277,347337,363802,378211,372866,381327,375395,391117,395467,396091]
["       51-75",608706,631497,585879,587187,619367,642859,642553,639357,657659,669501,678831,684578]
["       76-100",967765,993838,954525,933504,960067,994741,999828,986135,1007809,1004068,1032503,1040238]
["      101-125",1219163,1235335,1215609,1179341,1213394,1242466,1235364,1210914,1245291,1265211,1271094,1285389]
["      126-150",1334563,1348784,1346267,1336977,1346023,1396360,1386622,1343073,1353899,1377282,1400971,1403463]
["      151-175",1381136,1373970,1365523,1384014,1402574,1401857,1419613,1375941,1401823,1396693,1421052,1375629]
["      176-200",1363007,1335710,1344867,1342203,1398238,1384944,1409736,1369967,1367781,1361492,1369253,1383061]
["      201-225",1309411,1263155,1286045,1290807,1337461,1343220,1371048,1342000,1315552,1333455,1318433,1313853]
["      226-250",1227129,1242435,1227853,1213827,1288541,1260330,1236993,1226888,1239029,1230524,1231187,1196167]
["      251-275",1147128,1087275,1165959,1157151,1161487,1139384,1157893,1144324,1108431,1128884,1089724,1087095]
["      276-300",1074476,1015650,1064947,1090347,1044884,969769,979136,1019106,977639,987523,961234,983697]
["      301-325",880507,884552,936213,946137,865595,836787,870079,862354,848951,818338,829552,811524]
["      326-350",781974,743861,816662,841365,767380,698500,689504,723751,715482,709941,693778,713383]
["      351-375",711138,653306,729214,709412,704430,674062,645553,661189,666955,617969,636240,622522]
["      376-400",609498,595734,626289,669703,626737,569188,593388,610185,600063,601255,570037,604351]
["      401-425",561311,545099,596362,638221,579030,535433,529247,555855,542191,543212,513808,512433]
["      426-450",522929,486080,522599,546241,501070,511611,501733,493875,493645,491158,504571,472671]
["      451-475",490730,474926,490335,505368,471239,433973,472909,446644,445315,442684,475617,451974]
["      476-500",428564,432764,472799,480965,449111,421815,439039,449706,443132,424902,408726,426957]
["      501-525",406077,397252,419091,425265,404019,374169,392991,398834,394244,381567,380441,376720]
["      526-550",379600,349092,422329,420470,381484,369127,350948,393050,402731,351806,355558,353957]
["      551-575",346482,352191,399304,407343,387714,327614,312206,335973,348287,358620,290174,318606]
["      576-600",310091,321660,323693,352961,347105,311716,309263,319353,321370,314850,285686,302853]
["      601-625",282424,310316,332208,348413,317478,280844,278144,279267,298577,269697,281354,283274]
["      626-650",306943,269894,311221,302324,276638,269292,249409,285367,295642,288526,282702,287060]
["      651-675",281782,263105,312949,313409,281194,282970,279172,289491,275491,249796,270399,286828]
["      676-700",261166,255635,269651,272978,247040,259293,268777,262107,254912,250882,251592,252292]
["      701-725",269807,251777,261783,258690,258229,241042,216635,253779,251576,242493,252333,232048]
["      726-750",216775,219985,250835,256655,245913,210352,220691,219870,208323,214155,228618,226673]
["      751-1000",1887034,1865398,2029063,2209164,1940157,1796195,1795111,1871762,1928666,1900774,1783298,1839753]
["     1001-1500",2384567,2428169,2560600,2686833,2501099,2353800,2382857,2521335,2538212,2401497,2329711,2385646]
["     1501-2000",1698795,1698014,1883345,1911660,1686580,1643848,1537559,1632093,1729080,1735693,1615636,1709453]
["     2001-2500",1257737,1284081,1428302,1376781,1417979,1318424,1264154,1195981,1314697,1241657,1276554,1167705]
["     2501-3000",1001854,1058589,1084587,1197231,1061689,1020229,975746,1039752,1080230,1094103,989879,1150770]
["     3001-más",7596109,7302309,7692659,8150301,7774149,7429877,7473216,6513991,7791500,7533382,7182829,6877317]
["Agricultura",119034,106562,116933,115980,113070,112598,108919,111324,114079,109403,119099,115493]
["       1-25",0,0,0,0,0,0,0,0,0,0,0,0]
["       26-50",0,0,0,0,0,0,0,0,0,30,0,0]
["       51-75",0,0,0,0,0,0,0,0,0,0,0,0]
["       76-100",0,0,0,0,0,99,0,0,0,0,0,0]
["      101-125",584,329,445,567,455,111,480,339,332,453,220,113]
["      126-150",428,703,702,384,273,565,424,441,568,139,276,538]
["      151-175",781,484,339,642,481,658,478,813,333,337,477,483]
["      176-200",750,0,177,181,564,184,359,366,0,182,200,0]
["      201-225",212,409,215,429,215,0,656,0,407,424,223,0]
["      226-250",239,496,474,244,463,468,0,0,464,0,0,0]
["      251-275",0,0,0,252,251,0,262,0,0,0,274,0]
["      276-300",0,299,295,0,300,574,288,0,295,278,298,277]
["      301-325",636,0,619,303,0,317,636,304,314,313,0,323]
["      326-350",-337,0,0,683,998,343,671,672,663,332,341,0]
["      351-375",0,0,0,731,372,734,361,365,715,0,370,733]
["      376-400",773,389,1175,0,1169,772,393,394,392,1949,0,1167]
["      401-425",413,420,0,409,0,0,411,1239,409,816,424,0]
["      426-450",1305,860,874,875,867,0,0,0,435,0,870,449]
["      451-475",0,458,0,0,0,470,460,0,452,0,454,466]
["      476-500",0,981,489,1456,492,500,489,0,0,476,0,478]
["      501-525",513,1521,1037,1022,513,509,525,517,0,504,510,0]
["      526-550",550,1085,0,1072,0,544,1081,543,529,548,547,542]
["      551-575",0,1143,2784,564,0,0,1145,1103,1692,0,1691,2271]
["      576-600",1179,0,0,0,600,1176,0,584,0,1785,579,0]
["      601-625",619,602,0,603,1203,0,0,0,608,0,0,609]
["      626-650",0,0,638,0,0,0,627,0,642,0,0,0]
["      651-675",0,669,0,660,0,0,0,666,0,0,0,0]
["      676-700",680,1361,679,0,0,0,0,1368,688,678,1376,0]
["      701-725",714,1445,0,703,0,710,716,715,1432,1410,708,2159]
["      726-750",2227,0,1482,0,1489,2958,750,1477,0,741,741,749]
["      751-1000",9902,8148,9705,10804,10272,8005,10064,12104,10049,11926,13095,12845]
["     1001-1500",29293,28874,26829,29188,26842,28325,20676,23298,28189,26980,22007,31097]
["     1501-2000",30399,25629,25771,23818,26264,26162,25349,18524,24683,20278,21971,14248]
["     2001-2500",13879,8898,12889,8841,13292,22207,19311,22224,11408,13054,15750,13748]
["     2501-3000",5705,11043,14102,10823,10753,5482,11052,8740,10993,11518,14490,11051]
["     3001-más",17590,10316,15213,20726,14942,10725,11255,14528,17387,14252,21207,21147]
["Jubilados",10119143,9813285,10425077,10610631,10108006,9731175]
["       1-25",11856,12725,12005,11873,12883,13391,13780,14157,13944,13854,14502,14949]
["       26-50",75989,79363,74206,73614,78381,81752,81517,82721,82037,82101,83719,84629]
["       51-75",164885,180381,160395,160279,167400,180273,178570,177634,181364,189323,189316,189353]
["       76-100",306511,327513,310461,311440,319956,334971,325686,325513,328722,325071,333997,336744]
["      101-125",403544,420782,411052,405263,425890,432850,442202,428499,435334,444941,450462,447553]
["      126-150",478604,494594,475449,468999,487195,498077,494853,488967,503888,506361,517186,502238]
["      151-175",534142,545336,522567,506688,524439,539295,540260,534994,531212,542925,551812,565177]
["      176-200",551148,534037,538500,552511,556692,563057,578531,560959,577803,592154,585214,569127]
["      201-225",553134,555105,547993,540075,569410,576347,604598,584524,576825,578208,605865,589261]
["      226-250",548295,539741,553607,558124,576734,585098,577875,543588,568162,570151,546815,562421]
["      251-275",545417,522631,529360,522481,551428,521399,527616,555987,533937,537381,543360,537201]
["      276-300",511977,473042,501750,521816,492863,470556,501536,486681,517113,492653,486728,475104]
["      301-325",432038,445280,452954,441062,424298,448375,416397,419472,416395,414709,429388,444959]
["      326-350",396912,369496,422317,408407,391440,364287,366322,396422,362526,369858,363220,380681]
["      351-375",362526,333370,372107,362547,346198,326740,341776,341115,315131,328689,345642,323000]
["      376-400",320460,299514,315304,336668,322449,305615,317867,319183,317101,323587,302761,308752]
["      401-425",312440,282096,297186,294823,290194,297420,291291,278610,281261,283434,286957,286081]
["      426-450",273720,266324,279036,272094,285929,263918,247354,260775,267079,251852,247643,258347]
["      451-475",249411,231747,252428,261634,242120,251287,243007,249759,256206,238835,234097,230413]
["      476-500",226483,224114,248346,238578,236746,214816,202921,220940,232651,218094,207652,216768]
["      501-525",195389,206544,240029,235473,217265,194408,196935,198873,202019,194423,194745,196347]
["      526-550",198465,180184,203775,209669,191417,165317,173644,206573,194944,185341,151658,169857]
["      551-575",173848,164296,190750,212913,172098,159842,180784,174282,170352,164863,159368,169771]
["      576-600",172567,153327,171677,181040,174466,146912,132781,159248,154542,156976,139914,125786]
["      601-625",141641,142139,162338,178965,158112,131016,128151,136517,140299,144664,126297,139192]
["      626-650",130585,138450,144119,160150,135809,134638,108657,133241,125496,115472,123729,122971]
["      651-675",128620,127361,141856,132151,124590,122074,114509,125307,125182,104878,112023,104065]
["      676-700",121690,114273,158155,119620,121157,103167,106412,109292,103851,111403,95656,116282]
["      701-725",107689,106129,107005,134670,111374,94892,103316,103360,105273,96252,83397,92732]
["      726-750",110643,108332,121596,130508,99538,73780,91461,87097,90609,82463,77513,85543]
["      751-1000",636998,591207,721685,779842,615033,552232,499525,575942,574446,515614,500621,512312]
["     1001-1500",466355,414004,500468,554330,441067,356472,386560,439482,412145,396749,352838,396789]
["     1501-2000",130424,105395,144693,159939,114576,107413,81840,110718,126730,116254,100961,111580]
["     2001-2500",63629,51128,82605,81265,60185,36914,41318,36621,43974,34167,28762,37619]
["     2501-3000",29888,23692,19317,35220,21720,36038,16164,33017,18777,27058,38606,32934]
["     3001-más",51220,49633,37986,55900,46954,46536,53767,43375,51759,38451,88277,40917]
["Partidos Políticos",483,312,0,0,0,0,0,0,0,57,166,258]
["       1-25",0,0,0,0,0,0,0,0,0,0,0,0]
["       26-50",0,0,0,0,0,0,0,0,0,0,0,0]
["       51-75",0,54,0,0,0,0,0,0,0,57,0,0]
["       76-100",0,0,0,0,0,0,0,0,0,0,0,0]
["      101-125",0,0,0,0,0,0,0,0,0,0,0,0]
["      126-150",0,0,0,0,0,0,0,0,0,0,0,0]
["      151-175",0,0,0,0,0,0,0,0,0,0,166,0]
["      176-200",180,0,0,0,0,0,0,0,0,0,0,0]
["      201-225",0,0,0,0,0,0,0,0,0,0,0,0]
["      226-250",0,0,0,0,0,0,0,0,0,0,0,0]
["      251-275",0,258,0,0,0,0,0,0,0,0,0,258]
["      276-300",0,0,0,0,0,0,0,0,0,0,0,0]
["      301-325",303,0,0,0,0,0,0,0,0,0,0,0]
["      326-350",0,0,0,0,0,0,0,0,0,0,0,0]
["      351-375",0,0,0,0,0,0,0,0,0,0,0,0]
["      376-400",0,0,0,0,0,0,0,0,0,0,0,0]
["      401-425",0,0,0,0,0,0,0,0,0,0,0,0]
["      426-450",0,0,0,0,0,0,0,0,0,0,0,0]
["      451-475",0,0,0,0,0,0,0,0,0,0,0,0]
["      476-500",0,0,0,0,0,0,0,0,0,0,0,0]
["      501-525",0,0,0,0,0,0,0,0,0,0,0,0]
["      526-550",0,0,0,0,0,0,0,0,0,0,0,0]
["      551-575",0,0,0,0,0,0,0,0,0,0,0,0]
["      576-600",0,0,0,0,0,0,0,0,0,0,0,0]
["      601-625",0,0,0,0,0,0,0,0,0,0,0,0]
["      626-650",0,0,0,0,0,0,0,0,0,0,0,0]
["      651-675",0,0,0,0,0,0,0,0,0,0,0,0]
["      676-700",0,0,0,0,0,0,0,0,0,0,0,0]
["      701-725",0,0,0,0,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,0,0,0,0,0,0,0,0,0]
["      751-1000",0,0,0,0,0,0,0,0,0,0,0,0]
["     1001-1500",0,0,0,0,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,0,0,0]
["     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",3207,312,0,0,0,0,0,0,0,57,166,258]
["       1-25",0,0,0,0,0,0,0,0,0,0,0,0]
["       26-50",0,0,0,0,34,39,33,43,0,0,40,0]
["       51-75",0,0,0,0,0,0,0,0,0,69,0,62]
["       76-100",83,87,85,82,0,0,0,0,80,0,0,0]
["      101-125",0,0,0,0,0,113,0,0,0,235,104,117]
["      126-150",0,444,285,136,139,290,280,268,397,138,414,402]
["      151-175",634,161,0,156,151,0,168,0,0,327,334,347]
["      176-200",180,182,197,377,379,367,363,386,549,371,398,385]
["      201-225",0,223,426,220,427,0,207,206,225,215,0,225]
["      226-250",0,0,0,227,0,465,229,468,239,0,0,0]
["      251-275",0,0,0,0,0,0,0,0,0,271,266,521]
["      276-300",0,0,0,278,290,0,282,292,299,0,300,295]
["      301-325",0,0,0,0,0,0,307,0,0,0,0,0]
["      326-350",350,329,672,328,668,677,0,341,331,343,0,327]
["      351-375",371,367,0,0,371,351,369,0,0,0,0,0]
["      376-400",0,0,0,0,0,0,0,392,0,0,0,382]
["      401-425",414,412,423,833,0,409,0,0,424,403,0,0]
["      426-450",0,0,0,0,0,0,0,0,0,0,440,0]
["      451-475",0,0,0,0,0,0,0,0,0,0,473,0]
["      476-500",0,0,0,0,0,0,0,0,0,0,0,0]
["      501-525",0,0,524,0,0,0,0,1031,521,0,0,0]
["      526-550",537,0,0,0,0,0,0,0,0,536,535,0]
["      551-575",0,551,0,564,562,570,0,567,0,0,0,0]
["      576-600",0,0,0,0,0,0,596,0,0,0,0,0]
["      601-625",0,0,618,0,0,0,0,0,0,0,0,0]
["      626-650",638,0,0,0,0,0,0,0,0,0,0,0]
["      651-675",0,0,0,0,666,0,0,0,662,671,661,659]
["      676-700",0,0,0,0,0,0,0,0,0,0,0,690]
["      701-725",0,0,0,0,0,0,0,0,0,0,0,0]
["      726-750",0,0,0,0,0,0,0,0,0,0,0,0]
["      751-1000",0,776,925,0,0,0,0,0,0,0,0,0]
["     1001-1500",0,0,0,1010,0,0,0,0,0,0,0,0]
["     1501-2000",0,0,0,0,0,0,0,0,0,0,0,0]
["     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]

{"sheet":"Extra p-2","index":46,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["EDECHI"]
["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)",{"$f":"+('Ventas (r)'!H328-'Ventas (r)'!H380+'Ventas (r)'!H322)/1000","v":68701.043999999994},{"$f":"+('Ventas (r)'!I328-'Ventas (r)'!I380+'Ventas (r)'!I322)/1000","v":70237.096000000005},{"$f":"+('Ventas (r)'!J328-'Ventas (r)'!J380+'Ventas (r)'!J322)/1000","v":72501.11},{"$f":"+('Ventas (r)'!K328-'Ventas (r)'!K380+'Ventas (r)'!K322)/1000","v":71118.941999999995},{"$f":"+('Ventas (r)'!L328-'Ventas (r)'!L380+'Ventas (r)'!L322)/1000","v":70830.926999999996},{"$f":"+('Ventas (r)'!M328-'Ventas (r)'!M380+'Ventas (r)'!M322)/1000","v":73194.142000000007}]
[null,"DMG Mensual IID (sin Res. de Conf.)",{"$f":"+'GEN-522 Pot'!B6/1.0311","v":162.67058038712108},{"$f":"+'GEN-522 Pot'!C6/1.0311","v":162.12546754184572},{"$f":"+'GEN-522 Pot'!D6/1.0311","v":164.01334778729029},{"$f":"+'GEN-522 Pot'!E6/1.0311","v":164.77440319992971},{"$f":"+'GEN-522 Pot'!F6/1.0311","v":160.71004065727041},{"$f":"+'GEN-522 Pot'!G6/1.0311","v":161.35688514247491}]
[null,"Energía Requerida (MWh)",{"$f":"+'Compras (r)'!B7","v":82780.222742697952},{"$f":"+'Compras (r)'!C7","v":85425.283122287641},{"$f":"+'Compras (r)'!D7","v":82933.448632082873},{"$f":"+'Compras (r)'!E7","v":83979.908930672435},{"$f":"+'Compras (r)'!F7","v":80516.991603638773},{"$f":"+'Compras (r)'!G7","v":85416.617844207911}]
[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":67.067776110559905},{"$f":"+('GEN-522 Cos_Gen_P'!C16+'GEN-522 Cos_Gen_FP'!C16)/('GEN-522 Gen_P'!C16+'GEN-522 Gen_FP'!C16)","v":69.42046459475867},{"$f":"+('GEN-522 Cos_Gen_P'!D16+'GEN-522 Cos_Gen_FP'!D16)/('GEN-522 Gen_P'!D16+'GEN-522 Gen_FP'!D16)","v":37.48068784807932},{"$f":"+('GEN-522 Cos_Gen_P'!E16+'GEN-522 Cos_Gen_FP'!E16)/('GEN-522 Gen_P'!E16+'GEN-522 Gen_FP'!E16)","v":94.308942717146522},{"$f":"+('GEN-522 Cos_Gen_P'!F16+'GEN-522 Cos_Gen_FP'!F16)/('GEN-522 Gen_P'!F16+'GEN-522 Gen_FP'!F16)","v":101.03676099199573},{"$f":"+('GEN-522 Cos_Gen_P'!G16+'GEN-522 Cos_Gen_FP'!G16)/('GEN-522 Gen_P'!G16+'GEN-522 Gen_FP'!G16)","v":103.29168445351581}]
[null,"SPLP (US$/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":167.72963543716054},{"$f":"+'GEN-522 Pot'!C6","v":167.16756958239711},{"$f":"+'GEN-522 Pot'!D6","v":169.11416290347501},{"$f":"+'GEN-522 Pot'!E6","v":169.89888713944751},{"$f":"+'GEN-522 Pot'!F6","v":165.70812292171152},{"$f":"+'GEN-522 Pot'!G6","v":166.37508427040586}]
[null,"Potencia Contratada",{"$f":"+'GEN-522 Pot'!B24","v":148.43646999999999},{"$f":"+'GEN-522 Pot'!C24","v":157.42646999999999},{"$f":"+'GEN-522 Pot'!D24","v":155.42647000000002},{"$f":"+'GEN-522 Pot'!E24","v":155.34647000000001},{"$f":"+'GEN-522 Pot'!F24","v":149.75967000000003},{"$f":"+'GEN-522 Pot'!G24","v":153.22647000000001}]
[null,"Reserva de Largo Plazo",{"$f":"+'GEN-522 Pot'!B16+'GEN-522 Pot'!B17","v":27.370427493607309},{"$f":"+'GEN-522 Pot'!C16+'GEN-522 Pot'!C17","v":18.056570661953156},{"$f":"+'GEN-522 Pot'!D16+'GEN-522 Pot'!D17","v":21.224014379908677},{"$f":"+'GEN-522 Pot'!E16+'GEN-522 Pot'!E17","v":13.537126547945206},{"$f":"+'GEN-522 Pot'!F16+'GEN-522 Pot'!F17","v":22.924683428767121},{"$f":"+'GEN-522 Pot'!G16+'GEN-522 Pot'!G17","v":21.428177845338048}]
["po","Costos de compra de potencia que la ASEP determine relacionados con mitigación de riesgo de racionamiento",null,null,null,null,null,100137.5]
["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":[]}
["EDECHI"]
["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$/bl)"]
[]
[null,"TOTAL SIN AUTOABASTECIMIENTO (US$)"]
[null,"Total punta (US$)"]
[null,"Total fuera de punta (US$)"]
[]
["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"]