{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Mercado","Balance","datos","cargos_conexión","cargos_distribución","cargos_comercialización","cargos_reconexión","cargos_AP","cargos_pérdidas","cargos_abastecimiento","Resumen_cargos","Ajustes_2","Ing_3años","Ing_real_ 1er_año","Ing_RT_1er_año","FactorAjuste_3años","CXC","Costo medidores","Factor Monomico","Publicación","Publicación_Actual"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":15,"defined_names":80,"comments":7,"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":"Mercado","index":0,"n_rows":742,"n_cols":35,"rows_kept":742,"cut":false,"hidden":false,"merged":[]}
[null,null,"Empresa:",{"$f":"[2]DATOS!$B$3","v":"ENSA"}]
[null,null,"Período:"]
[]
[null,null,null,"jul21/jun22",1,2,3,4,5,6,7,8,9,10]
[null,null,"Cantidad semanas al año:",{"$f":"365/7","v":52.142857142857146}]
[]
[]
[]
[null,null,"Energía Inyectada (MWh)",{"$f":"D$4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10]
[null,null,"AT",{"$f":"[3]DEMANDA!D7+[3]DEMANDA!D8","v":4517552.724127721},{"$f":"[3]DEMANDA!E7+[3]DEMANDA!E8","v":4674158.8539305152},{"$f":"[3]DEMANDA!F7+[3]DEMANDA!F8","v":4841251.5059703533},{"$f":"[3]DEMANDA!G7+[3]DEMANDA!G8","v":5016947.9409424681},{"$f":"[3]DEMANDA!H7+[3]DEMANDA!H8","v":5200609.8068734799}]
[]
[]
[]
[null,null,"Potencias Máximas (MW)",{"$f":"D$4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10]
[null,null,"Punta",{"$f":"[3]DEMANDA!D6","v":882.32875384153988},{"$f":"[3]DEMANDA!E6","v":906.56818012621522},{"$f":"[3]DEMANDA!F6","v":937.98554680944574},{"$f":"[3]DEMANDA!G6","v":971.22807747002093},{"$f":"[3]DEMANDA!H6","v":1005.9568023519749}]
[null,null,"Fuera de Punta",{"$f":"[4]Datos!$D$16/[4]Datos!$D$15*D15","v":797.76890727959324},{"$f":"E15*($D$16/$D$15)","v":819.68529676142418},{"$f":"F15*($D$16/$D$15)","v":848.0917135072898},878.14837577158937,909.54879968349758]
[]
[null,null,"Pérdidas de Energía (%). Respecto de la energía ingresada"]
[null,null,"Totales",{"$f":"(D10-D226)/D10","v":8.8619592562953792E-2},{"$f":"(E10-E226)/E10","v":9.3071842039646316E-2},9.6643571074457896E-2,0.1004873460081861,0.104486183832674]
[null,null,"Pérdida NT BT (%)",{"$f":"D19-SUM(D21:D23)","v":3.167159076955204E-2},{"$f":"E19-SUM(E21:E23)","v":3.6123840246244564E-2},3.9695569281056144E-2,4.3539344214784344E-2,4.7538182039272243E-2]
[null,null,"Pérdida T BT (%)",{"$f":"[4]Balance!$F$8/[4]Balance!$F$15","v":1.4008840961888687E-2},{"$f":"$D21","v":1.4008840961888687E-2},{"$f":"$D21","v":1.4008840961888687E-2},1.4008840961888687E-2,1.4008840961888687E-2]
[null,null,"Pérdida MT (%)",{"$f":"[4]Balance!$F$11/[4]Balance!$F$15","v":3.5238350227383489E-2},{"$f":"$D22","v":3.5238350227383489E-2},3.5238350227383489E-2,3.5238350227383489E-2,3.5238350227383489E-2]
[null,null,"Pérdida AT (%)",{"$f":"[4]Balance!$F$14/[4]Balance!$F$15","v":7.700810604129576E-3},7.700810604129576E-3,7.700810604129576E-3,7.700810604129576E-3,7.700810604129576E-3]
[]
[]
[]
[]
[]
[]
[null,null,"Tipos de medición","Energia"]
[null,null,null,"Pot_Max"]
[null,null,null,"Pot_Max_P"]
[null,null,null,"Pot_Max_FP"]
[null,null,null,"Energia_P"]
[null,null,null,"Energia_FP"]
[]
[null,"Nivel tensión","Clientes",{"$f":"D$4","v":"jul21/jun22"},1,2,3,4,5,6,7,8,9,10,"V. Presente"]
[null,{"$f":"IF(C38=\"\",\"\",\"BT\")","v":"BT"},"BTS",{"$f":"SUM([5]Reconstrucción!D109:D114)","v":492517.83333333331},{"$f":"SUM([5]Reconstrucción!E109:E114)","v":515488.30024709029},{"$f":"SUM([5]Reconstrucción!F109:F114)","v":533542.52781289804},{"$f":"SUM([5]Reconstrucción!G109:G114)","v":552228.96632040141},{"$f":"SUM([5]Reconstrucción!H109:H114)","v":571569.71401960589},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E38:H38,datos!$B$10:$E$10)","v":1838689.5760783192},null,{"$f":"Ajustes_2!E351","v":1838689.5760783188}]
[null,"BT","BTD",{"$f":"SUM([5]Reconstrucción!D115:D118)","v":5294.4382189187054},{"$f":"SUM([5]Reconstrucción!E115:E118)","v":5543.7043125838991},{"$f":"SUM([5]Reconstrucción!F115:F118)","v":5737.1856301910029},{"$f":"SUM([5]Reconstrucción!G115:G118)","v":5937.4387939143535},{"$f":"SUM([5]Reconstrucción!H115:H118)","v":6144.7008183680218},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E39:H39,datos!$B$10:$E$10)","v":19770.478492653456},null,{"$f":"Ajustes_2!E364","v":19770.478492653456}]
[null,"BT","BTH",{"$f":"SUM([5]Reconstrucción!D119:D119)","v":89.333333333333329},{"$f":"SUM([5]Reconstrucción!E119:E119)","v":90.333333333333329},{"$f":"SUM([5]Reconstrucción!F119:F119)","v":91.333333333333329},{"$f":"SUM([5]Reconstrucción!G119:G119)","v":92.333333333333329},{"$f":"SUM([5]Reconstrucción!H119:H119)","v":93.333333333333329},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E40:H40,datos!$B$10:$E$10)","v":311.61591007987511},null,{"$f":"Ajustes_2!E372","v":311.61591007987511}]
[null,"BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E41:H41,datos!$B$10:$E$10)","v":0}]
[null,"BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E42:H42,datos!$B$10:$E$10)","v":0}]
[null,"BT","Peaje BT",{"$f":"SUM([5]Reconstrucción!D127:D128)","v":106.66666666666667},{"$f":"SUM([5]Reconstrucción!E127:E128)","v":106.66666666666667},{"$f":"SUM([5]Reconstrucción!F127:F128)","v":106.66666666666667},{"$f":"SUM([5]Reconstrucción!G127:G128)","v":106.66666666666667},{"$f":"SUM([5]Reconstrucción!H127:H128)","v":106.66666666666667},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E43:H43,datos!$B$10:$E$10)","v":362.36467989712162},null,{"$f":"Ajustes_2!E378","v":362.36467989712162}]
[null,"BT","Peaje BTH",{"$f":"[5]Reconstrucción!D134","v":2},{"$f":"[5]Reconstrucción!E134","v":2},{"$f":"[5]Reconstrucción!F134","v":2},{"$f":"[5]Reconstrucción!G134","v":2},{"$f":"[5]Reconstrucción!H134","v":2},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E44:H44,datos!$B$10:$E$10)","v":6.7943377480710305},null,{"$f":"Ajustes_2!E380","v":6.7943377480710305}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E45:H45,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E46:H46,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E47:H47,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E48:H48,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E49:H49,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E50:H50,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E51:H51,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E52:H52,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E53:H53,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E54:H54,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E55:H55,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E56:H56,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E57:H57,datos!$B$10:$E$10)","v":0}]
[null,"BT","AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E58:H58,datos!$B$10:$E$10)","v":0}]
[null,{"$f":"IF(C59=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E59:H59,datos!$B$10:$E$10)","v":0}]
[null,{"$f":"IF(C60=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E60:H60,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E61:H61,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E62:H62,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E63:H63,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E64:H64,datos!$B$10:$E$10)","v":0}]
[null,"MT","MTD",{"$f":"[5]Reconstrucción!D121","v":400.5},{"$f":"[5]Reconstrucción!E121","v":405.5},{"$f":"[5]Reconstrucción!F121","v":410.5},{"$f":"[5]Reconstrucción!G121","v":415.5},{"$f":"[5]Reconstrucción!H121","v":420.5},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E65:H65,datos!$B$10:$E$10)","v":1401.2435873814024},null,{"$f":"Ajustes_2!E368","v":1401.2435873814024}]
[null,"MT","MTH",{"$f":"[5]Reconstrucción!D122","v":28.25},{"$f":"[5]Reconstrucción!E122","v":29.25},{"$f":"[5]Reconstrucción!F122","v":30.25},{"$f":"[5]Reconstrucción!G122","v":31.25},{"$f":"[5]Reconstrucción!H122","v":32.25},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E66:H66,datos!$B$10:$E$10)","v":104.10551135753903},null,{"$f":"Ajustes_2!E374","v":104.10551135753903}]
[null,"MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E67:H67,datos!$B$10:$E$10)","v":0}]
[null,"MT","Peaje MT",{"$f":"SUM([5]Reconstrucción!D129:D130)","v":151.5},{"$f":"SUM([5]Reconstrucción!E129:E130)","v":151.5},{"$f":"SUM([5]Reconstrucción!F129:F130)","v":151.5},{"$f":"SUM([5]Reconstrucción!G129:G130)","v":151.5},{"$f":"SUM([5]Reconstrucción!H129:H130)","v":151.5},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E68:H68,datos!$B$10:$E$10)","v":514.67108441638061},null,{"$f":"Ajustes_2!E382","v":514.67108441638061}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E69:H69,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E70:H70,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E71:H71,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E72:H72,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E73:H73,datos!$B$10:$E$10)","v":0}]
[null,"MT","Peaje MTH",{"$f":"[5]Reconstrucción!D131","v":36.833333333333336},{"$f":"[5]Reconstrucción!E131","v":36.833333333333336},{"$f":"[5]Reconstrucción!F131","v":36.833333333333336},{"$f":"[5]Reconstrucción!G131","v":36.833333333333336},{"$f":"[5]Reconstrucción!H131","v":36.833333333333336},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E74:H74,datos!$B$10:$E$10)","v":125.12905352697484},null,{"$f":"Ajustes_2!E384","v":125.12905352697484}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E75:H75,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E76:H76,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E77:H77,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E78:H78,datos!$B$10:$E$10)","v":0}]
[null,{"$f":"IF(C79=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E79:H79,datos!$B$10:$E$10)","v":0}]
[null,{"$f":"IF(C80=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E80:H80,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E81:H81,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E82:H82,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E83:H83,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E84:H84,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E85:H85,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E86:H86,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E87:H87,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E88:H88,datos!$B$10:$E$10)","v":0}]
[null,"AT","ATD",{"$f":"[5]Reconstrucción!D124","v":0},{"$f":"[5]Reconstrucción!E124","v":0},{"$f":"[5]Reconstrucción!F124","v":0},{"$f":"[5]Reconstrucción!G124","v":0},{"$f":"[5]Reconstrucción!H124","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E89:H89,datos!$B$10:$E$10)","v":0}]
[null,"AT","ATH",{"$f":"[5]Reconstrucción!D398","v":3},{"$f":"[5]Reconstrucción!E398","v":3},{"$f":"[5]Reconstrucción!F398","v":3},{"$f":"[5]Reconstrucción!G398","v":3},{"$f":"[5]Reconstrucción!H398","v":3},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E90:H90,datos!$B$10:$E$10)","v":10.191506622106546},null,{"$f":"Ajustes_2!E376","v":10.191506622106546}]
[null,"AT","Peaje AT",{"$f":"[5]Reconstrucción!D132+[5]Reconstrucción!D133","v":1},{"$f":"[5]Reconstrucción!E132+[5]Reconstrucción!E133","v":1},{"$f":"[5]Reconstrucción!F132+[5]Reconstrucción!F133","v":1},{"$f":"[5]Reconstrucción!G132+[5]Reconstrucción!G133","v":1},{"$f":"[5]Reconstrucción!H132+[5]Reconstrucción!H133","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E91:H91,datos!$B$10:$E$10)","v":3.3971688740355153},null,{"$f":"Ajustes_2!E386","v":3.3971688740355153}]
[null,"AT","EDEMET",1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E92:H92,datos!$B$10:$E$10)","v":3.3971688740355153},null,{"$f":"Ajustes_2!E390","v":3.3971688740355153}]
[null,"AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E93:H93,datos!$B$10:$E$10)","v":0}]
[null,"AT","Peaje ATH",{"$f":"[5]Reconstrucción!D136","v":1},{"$f":"[5]Reconstrucción!E136","v":1},{"$f":"[5]Reconstrucción!F136","v":1},{"$f":"[5]Reconstrucción!G136","v":1},{"$f":"[5]Reconstrucción!H136","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E94:H94,datos!$B$10:$E$10)","v":3.3971688740355153},null,{"$f":"Ajustes_2!E388","v":3.3971688740355153}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E95:H95,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E96:H96,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E97:H97,datos!$B$10:$E$10)","v":0}]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E98:H98,datos!$B$10:$E$10)","v":0}]
[]
[null,"Nivel tensión","Conexiones",{"$f":"D$4","v":"jul21/jun22"},1,2,3,4,5,6,7,8,9,10,"V. Presente"]
[null,{"$f":"IF(C101=\"\",\"\",\"BT\")","v":"BT"},"BTS",null,{"$f":"IF(E38<D38,0,(E38-SUM([5]Reconstrucción!E401:E402)-(D38-SUM([5]Reconstrucción!D401:D402))))","v":15297.414849751978},{"$f":"IF(F38<E38,0,(F38-SUM([5]Reconstrucción!F401:F402)-(E38-SUM([5]Reconstrucción!E401:E402))))","v":10227.232710135693},{"$f":"IF(G38<F38,0,(G38-SUM([5]Reconstrucción!G401:G402)-(F38-SUM([5]Reconstrucción!F401:F402))))","v":15325.256235931709},{"$f":"IF(H38<G38,0,(H38-SUM([5]Reconstrucción!H401:H402)-(G38-SUM([5]Reconstrucción!G401:G402))))","v":15671.44462121604},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E101:H101,datos!$B$10:$E$10)","v":47797.506543061427},{"$f":"SUMPRODUCT(F101:H101,datos!$C$10:$E$10)","v":33118.73714679206},{"$f":"Ajustes_2!E422","v":47797.506543061427},{"$f":"O101-Q101","v":0}]
[null,"BT","BTD",null,{"$f":"IF(E39<D39,0,E39-D39)","v":249.26609366519369},{"$f":"IF(F39<E39,0,F39-E39)","v":193.48131760710385},200.25316372335055,207.26202445366835,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E102:H102,datos!$B$10:$E$10)","v":726.57413737278955},{"$f":"SUMPRODUCT(F102:H102,datos!$C$10:$E$10)","v":487.38865778964407},{"$f":"Ajustes_2!E424","v":726.57413737278955},{"$f":"O102-Q102","v":0}]
[null,"BT","BTH",null,{"$f":"IF(E40<D40,0,E40-D40)","v":1},{"$f":"IF(F40<E40,0,F40-E40)","v":1},1,1,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E103:H103,datos!$B$10:$E$10)","v":3.3971688740355153},{"$f":"SUMPRODUCT(F103:H103,datos!$C$10:$E$10)","v":2.4376100505061036},{"$f":"Ajustes_2!E430","v":3.3971688740355153},0]
[null,"BT","A-BTS",null,{"$f":"IF(E41<D41,0,E41-D41)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E104:H104,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F104:H104,datos!$C$10:$E$10)","v":0},null,0]
[null,"BT","A-BTD",null,{"$f":"IF(E42<D42,0,E42-D42)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E105:H105,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F105:H105,datos!$C$10:$E$10)","v":0},null,0]
[null,"BT","Peaje BT",null,{"$f":"IF(E43<D43,0,E43-D43)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E106:H106,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F106:H106,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E436","v":0},0]
[null,"BT","Peaje BTH",null,{"$f":"IF(E44<D44,0,E44-D44)","v":0},{"$f":"IF(F44<E44,0,F44-E44)","v":0},{"$f":"IF(G44<F44,0,G44-F44)","v":0},{"$f":"IF(H44<G44,0,H44-G44)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E107:H107,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F107:H107,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E438","v":0},0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E108:H108,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F108:H108,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E109:H109,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F109:H109,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E110:H110,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F110:H110,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E111:H111,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F111:H111,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E112:H112,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F112:H112,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E113:H113,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F113:H113,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E114:H114,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F114:H114,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E115:H115,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F115:H115,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E116:H116,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F116:H116,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E117:H117,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F117:H117,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E118:H118,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F118:H118,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E119:H119,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F119:H119,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E120:H120,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F120:H120,datos!$C$10:$E$10)","v":0},null,0]
[null,"BT","AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E121:H121,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F121:H121,datos!$C$10:$E$10)","v":0},null,0]
[null,{"$f":"IF(C122=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E122:H122,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F122:H122,datos!$C$10:$E$10)","v":0},null,0]
[null,{"$f":"IF(C123=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E123:H123,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F123:H123,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E124:H124,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F124:H124,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E125:H125,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F125:H125,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E126:H126,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F126:H126,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E127:H127,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F127:H127,datos!$C$10:$E$10)","v":0},null,0]
[null,"MT","MTD",null,{"$f":"IF(E65<D65,0,E65-D65)","v":5},5,5,5,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E128:H128,datos!$B$10:$E$10)","v":16.985844370177578},{"$f":"SUMPRODUCT(F128:H128,datos!$C$10:$E$10)","v":12.18805025253052},{"$f":"Ajustes_2!E426","v":16.985844370177578},0]
[null,"MT","MTH",null,{"$f":"IF(E66<D66,0,E66-D66)","v":1},1,1,1,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E129:H129,datos!$B$10:$E$10)","v":3.3971688740355153},{"$f":"SUMPRODUCT(F129:H129,datos!$C$10:$E$10)","v":2.4376100505061036},{"$f":"Ajustes_2!E432","v":3.3971688740355153},0]
[null,"MT","A-MT",null,{"$f":"IF(E67<D67,0,E67-D67)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E130:H130,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F130:H130,datos!$C$10:$E$10)","v":0},null,0]
[null,"MT","Peaje MT",null,{"$f":"IF(E68<D68,0,E68-D68)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E131:H131,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F131:H131,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E442","v":0},0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E132:H132,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F132:H132,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E133:H133,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F133:H133,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E134:H134,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F134:H134,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E135:H135,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F135:H135,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E136:H136,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F136:H136,datos!$C$10:$E$10)","v":0},null,0]
[null,"MT","Peaje MTH",null,{"$f":"IF(E74<D74,0,E74-D74)","v":0},{"$f":"IF(F74<E74,0,F74-E74)","v":0},{"$f":"IF(G74<F74,0,G74-F74)","v":0},{"$f":"IF(H74<G74,0,H74-G74)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E137:H137,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F137:H137,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E138:H138,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F138:H138,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E139:H139,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F139:H139,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E140:H140,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F140:H140,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E141:H141,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F141:H141,datos!$C$10:$E$10)","v":0},null,0]
[null,{"$f":"IF(C142=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E142:H142,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F142:H142,datos!$C$10:$E$10)","v":0},null,0]
[null,{"$f":"IF(C143=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E143:H143,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F143:H143,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E144:H144,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F144:H144,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E145:H145,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F145:H145,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E146:H146,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F146:H146,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E147:H147,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F147:H147,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E148:H148,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F148:H148,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E149:H149,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F149:H149,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E150:H150,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F150:H150,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E151:H151,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F151:H151,datos!$C$10:$E$10)","v":0},null,0]
[null,"AT","ATD",null,{"$f":"IF(E89<D89,0,E89-D89)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E152:H152,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F152:H152,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E428","v":0},0]
[null,"AT","ATH",null,{"$f":"IF(E90<D90,0,E90-D90)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E153:H153,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F153:H153,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E434","v":0},0]
[null,"AT","Peaje AT",null,{"$f":"IF(E91<D91,0,E91-D91)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E154:H154,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F154:H154,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E444","v":0},0]
[null,"AT","EDEMET",null,{"$f":"IF(E92<D92,0,E92-D92)","v":0},0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E155:H155,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F155:H155,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E448","v":0},0]
[null,"AT","A-AT",null,0,0,0,0,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E156:H156,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F156:H156,datos!$C$10:$E$10)","v":0},null,0]
[null,"AT","Peaje ATH",null,{"$f":"IF(E94<D94,0,E94-D94)","v":0},{"$f":"IF(F94<E94,0,F94-E94)","v":0},{"$f":"IF(G94<F94,0,G94-F94)","v":0},{"$f":"IF(H94<G94,0,H94-G94)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E157:H157,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F157:H157,datos!$C$10:$E$10)","v":0},{"$f":"Ajustes_2!E446","v":0},0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E158:H158,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F158:H158,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E159:H159,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F159:H159,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E160:H160,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F160:H160,datos!$C$10:$E$10)","v":0},null,0]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E161:H161,datos!$B$10:$E$10)","v":0},{"$f":"SUMPRODUCT(F161:H161,datos!$C$10:$E$10)","v":0},null,0]
[]
[]
[null,"Nivel tensión","Energía Facturada (MWh)",{"$f":"D4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$30","v":"Energia"},{"$f":"IF(C165=\"\",\"\",\"BT\")","v":"BT"},"BTS",{"$f":"SUM([5]Reconstrucción!D37:D42)","v":1886241.4570413476},{"$f":"SUM([5]Reconstrucción!E37:E42)","v":1969214.0311646401},{"$f":"SUM([5]Reconstrucción!F37:F42)","v":2052780.9704771948},{"$f":"SUM([5]Reconstrucción!G37:G42)","v":2139910.6632698779},{"$f":"SUM([5]Reconstrucción!H37:H42)","v":2230327.1238391204},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E165:H165,datos!$B$10:$E$10)","v":7096365.3348880317},null,{"$f":"Ajustes_2!E96","v":7096365.3348880317},{"$f":"O165-Q165","v":0}]
[{"$f":"$D$30","v":"Energia"},"BT","BTD",{"$f":"SUM([5]Reconstrucción!D43:D46)","v":562029.14074000006},{"$f":"SUM([5]Reconstrucción!E43:E46)","v":583386.24808812002},{"$f":"SUM([5]Reconstrucción!F43:F46)","v":605554.92551546858},{"$f":"SUM([5]Reconstrucción!G43:G46)","v":628566.01268505643},{"$f":"SUM([5]Reconstrucción!H43:H46)","v":652451.52116708877},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E166:H166,datos!$B$10:$E$10)","v":2089493.5597303042},null,{"$f":"Ajustes_2!E211","v":2089493.5597303044},{"$f":"O166-Q166","v":0}]
["Energia","BT","BTH",{"$f":"SUM([5]Reconstrucción!D47:D48)","v":6127.2723299999998},{"$f":"SUM([5]Reconstrucción!E47:E48)","v":6249.8177766000008},{"$f":"SUM([5]Reconstrucción!F47:F48)","v":6374.8141321320018},{"$f":"SUM([5]Reconstrucción!G47:G48)","v":6502.3104147746417},{"$f":"SUM([5]Reconstrucción!H47:H48)","v":6632.3566230701335},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E167:H167,datos!$B$10:$E$10)","v":21831.610805965967},null,{"$f":"Ajustes_2!E247","v":21831.610805965975},0]
["Energia","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E168:H168,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E169:H169,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","BT","Peaje BT",{"$f":"SUM([5]Reconstrucción!D55:D56)","v":92165.409606334986},{"$f":"SUM([5]Reconstrucción!E55:E56)","v":93087.063702398329},{"$f":"SUM([5]Reconstrucción!F55:F56)","v":94017.934339422325},{"$f":"SUM([5]Reconstrucción!G55:G56)","v":94958.113682816533},{"$f":"SUM([5]Reconstrucción!H55:H56)","v":95907.694819644705},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E170:H170,datos!$B$10:$E$10)","v":320671.66145824059},null,{"$f":"Ajustes_2!E257","v":320671.66145824059},0]
["Energia","BT","Peaje BTH",{"$f":"SUM([5]Reconstrucción!D64:D65)","v":2473.464680393},{"$f":"SUM([5]Reconstrucción!E64:E65)","v":2498.1993271969304},{"$f":"SUM([5]Reconstrucción!F64:F65)","v":2523.1813204688992},{"$f":"SUM([5]Reconstrucción!G64:G65)","v":2548.4131336735882},{"$f":"SUM([5]Reconstrucción!H64:H65)","v":2573.8972650103242},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E171:H171,datos!$B$10:$E$10)","v":8605.9404716775753},null,{"$f":"Ajustes_2!E261","v":8605.9404716775753},0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E172:H172,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E173:H173,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E174:H174,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E175:H175,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E176:H176,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E177:H177,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E178:H178,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E179:H179,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E180:H180,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E181:H181,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E182:H182,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E183:H183,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E184:H184,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","BT","AP",{"$f":"[5]Reconstrucción!D33","v":83512.78763564257},{"$f":"[5]Reconstrucción!E33","v":86408.279398713799},{"$f":"[5]Reconstrucción!F33","v":89497.671963697037},{"$f":"[5]Reconstrucción!G33","v":92746.157295862504},{"$f":"[5]Reconstrucción!H33","v":96141.934550402017},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E185:H185,datos!$B$10:$E$10)","v":308657.81966438011},null,null,308657.81966438011]
["Energia",{"$f":"IF(C186=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E186:H186,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia",{"$f":"IF(C187=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E187:H187,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E188:H188,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E189:H189,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E190:H190,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E191:H191,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","MT","MTD",{"$f":"[5]Reconstrucción!D49","v":256154.80268000002},{"$f":"[5]Reconstrucción!E49","v":261277.89873360004},{"$f":"[5]Reconstrucción!F49","v":266503.45670827199},{"$f":"[5]Reconstrucción!G49","v":271833.5258424374},{"$f":"[5]Reconstrucción!H49","v":277270.1963592862},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E192:H192,datos!$B$10:$E$10)","v":912685.39359809528},null,{"$f":"Ajustes_2!E229","v":912685.39359809528},0]
["Energia","MT","MTH",{"$f":"SUM([5]Reconstrucción!D50:D51)","v":45784.872460000006},{"$f":"SUM([5]Reconstrucción!E50:E51)","v":47387.3429961},{"$f":"SUM([5]Reconstrucción!F50:F51)","v":49045.900000963491},{"$f":"SUM([5]Reconstrucción!G50:G51)","v":50762.506500997217},{"$f":"SUM([5]Reconstrucción!H50:H51)","v":52539.194228532113},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E193:H193,datos!$B$10:$E$10)","v":169019.90207096591},null,{"$f":"Ajustes_2!E251","v":169019.90207096594},0]
["Energia","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E194:H194,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","MT","Peaje MT",{"$f":"SUM([5]Reconstrucción!D57:D58)","v":425468.66140263301},{"$f":"SUM([5]Reconstrucción!E57:E58)","v":429723.34801665938},{"$f":"SUM([5]Reconstrucción!F57:F58)","v":434020.58149682591},{"$f":"SUM([5]Reconstrucción!G57:G58)","v":438360.78731179418},{"$f":"SUM([5]Reconstrucción!H57:H58)","v":442744.39518491214},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E195:H195,datos!$B$10:$E$10)","v":1480335.6609942093},null,{"$f":"Ajustes_2!E263","v":1480335.6609942093},0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E196:H196,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E197:H197,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E198:H198,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E199:H199,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E200:H200,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","MT","Peaje MTH",{"$f":"[5]Reconstrucción!D59","v":112830.900172536},{"$f":"[5]Reconstrucción!E59","v":113959.20917426137},{"$f":"[5]Reconstrucción!F59","v":115098.80126600398},{"$f":"[5]Reconstrucción!G59","v":116249.78927866403},{"$f":"[5]Reconstrucción!H59","v":117412.28717145068},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E201:H201,datos!$B$10:$E$10)","v":392573.22651413758},null,{"$f":"Ajustes_2!E267","v":392573.22651413758},0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E202:H202,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E203:H203,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E204:H204,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E205:H205,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia",{"$f":"IF(C206=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E206:H206,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia",{"$f":"IF(C207=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E207:H207,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E208:H208,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E209:H209,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E210:H210,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E211:H211,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E212:H212,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E213:H213,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E214:H214,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E215:H215,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","AT","ATD",{"$f":"[5]Reconstrucción!D52","v":0},{"$f":"[5]Reconstrucción!E52","v":0},{"$f":"[5]Reconstrucción!F52","v":0},{"$f":"[5]Reconstrucción!G52","v":0},{"$f":"[5]Reconstrucción!H52","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E216:H216,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","AT","ATH",{"$f":"[5]Reconstrucción!D389","v":203642.723845},{"$f":"[5]Reconstrucción!E389","v":204660.93746422499},{"$f":"[5]Reconstrucción!F389","v":205684.24215154606},{"$f":"[5]Reconstrucción!G389","v":206712.66336230378},{"$f":"[5]Reconstrucción!H389","v":207746.22667911527},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E217:H217,datos!$B$10:$E$10)","v":700132.11615141842},null,{"$f":"Ajustes_2!E255","v":700132.1161514183},0]
["Energia","AT","Peaje AT",{"$f":"SUM([5]Reconstrucción!D60:D61)","v":62865.827417680004},{"$f":"SUM([5]Reconstrucción!E60:E61)","v":63494.485691856797},{"$f":"SUM([5]Reconstrucción!F60:F61)","v":64129.430548775374},{"$f":"SUM([5]Reconstrucción!G60:G61)","v":64770.724854263128},{"$f":"SUM([5]Reconstrucción!H60:H61)","v":65418.43210280576},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E218:H218,datos!$B$10:$E$10)","v":218729.44972610218},null,{"$f":"Ajustes_2!E269","v":218729.44972610218},0]
["Energia","AT","EDEMET",{"$f":"[5]Reconstrucción!D34","v":304808.33829818235},{"$f":"[5]Reconstrucción!E34","v":303945.00001055701},{"$f":"[5]Reconstrucción!F34","v":313571.00000001624},{"$f":"[5]Reconstrucción!G34","v":323567.9999999791},{"$f":"[5]Reconstrucción!H34","v":333980.99999999267},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E219:H219,datos!$B$10:$E$10)","v":1079327.0834965941},null,{"$f":"Ajustes_2!E275","v":1079327.0834965941},0]
["Energia","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E220:H220,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","AT","Peaje ATH",{"$f":"[5]Reconstrucción!D381","v":73103.384024110012},{"$f":"[5]Reconstrucción!E381","v":73834.417864351111},{"$f":"[5]Reconstrucción!F381","v":74572.762042994626},{"$f":"[5]Reconstrucción!G381","v":75318.489663424552},{"$f":"[5]Reconstrucción!H381","v":76071.674560058804},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E221:H221,datos!$B$10:$E$10)","v":254349.04172139504},null,{"$f":"Ajustes_2!E273","v":254349.04172139504},0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E222:H222,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E223:H223,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E224:H224,datos!$B$10:$E$10)","v":0},null,null,0]
["Energia","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E225:H225,datos!$B$10:$E$10)","v":0},null,null,0]
[null,null,"Total",{"$f":"SUM(D165:D225)","v":4117209.0423338604},{"$f":"SUM(E165:E225)","v":4239126.27940928},{"$f":"SUM(F165:F225)","v":4373375.6719637811},4512808.1572959255,4657217.9345504902,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E226:H226,datos!$B$10:$E$10)","v":15052777.80129152},null,{"$f":"SUM(Q165:Q225)","v":14744119.981627138},{"$f":"O226-Q226","v":308657.81966438144},{"$f":"O185","v":308657.81966438011}]
[]
[]
[null,"Nivel tensión","Energía Facturada Punta (MWh)",{"$f":"D$4","v":"jul21/jun22"},1,2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$34","v":"Energia_P"},{"$f":"IF(C230=\"\",\"\",\"BT\")","v":"BT"},"BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E230:H230,datos!$B$10:$E$10)","v":0}]
[{"$f":"$D$34","v":"Energia_P"},"BT","BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E231:H231,datos!$B$10:$E$10)","v":0}]
["Energia_P","BT","BTH",{"$f":"[5]Reconstrucción!D47","v":1539.2004000000002},{"$f":"[5]Reconstrucción!E47","v":1569.9844080000003},{"$f":"[5]Reconstrucción!F47","v":1601.3840961600004},{"$f":"[5]Reconstrucción!G47","v":1633.4117780832003},{"$f":"[5]Reconstrucción!H47","v":1666.0800136448643},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E232:H232,datos!$B$10:$E$10)","v":5484.2060668106697}]
["Energia_P","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E233:H233,datos!$B$10:$E$10)","v":0}]
["Energia_P","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E234:H234,datos!$B$10:$E$10)","v":0}]
["Energia_P","BT","Peaje BT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E235:H235,datos!$B$10:$E$10)","v":0}]
["Energia_P","BT","Peaje BTH",{"$f":"[5]Reconstrucción!D64","v":990.84560333243849},{"$f":"[5]Reconstrucción!E64","v":1000.7540593657629},{"$f":"[5]Reconstrucción!F64","v":1010.7615999594206},{"$f":"[5]Reconstrucción!G64","v":1020.8692159590148},{"$f":"[5]Reconstrucción!H64","v":1031.0779081186049},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E236:H236,datos!$B$10:$E$10)","v":3447.4550400887747}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E237:H237,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E238:H238,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E239:H239,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E240:H240,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E241:H241,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E242:H242,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E243:H243,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E244:H244,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E245:H245,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E246:H246,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E247:H247,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E248:H248,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E249:H249,datos!$B$10:$E$10)","v":0}]
["Energia_P","BT","AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E250:H250,datos!$B$10:$E$10)","v":0}]
["Energia_P",{"$f":"IF(C251=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E251:H251,datos!$B$10:$E$10)","v":0}]
["Energia_P",{"$f":"IF(C252=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E252:H252,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E253:H253,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E254:H254,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E255:H255,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E256:H256,datos!$B$10:$E$10)","v":0}]
["Energia_P","MT","MTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E257:H257,datos!$B$10:$E$10)","v":0}]
["Energia_P","MT","MTH",{"$f":"[5]Reconstrucción!D50","v":12742.780375000002},{"$f":"[5]Reconstrucción!E50","v":13188.777688125001},{"$f":"[5]Reconstrucción!F50","v":13650.384907209376},{"$f":"[5]Reconstrucción!G50","v":14128.148378961701},{"$f":"[5]Reconstrucción!H50","v":14622.633572225361},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E258:H258,datos!$B$10:$E$10)","v":47041.377978632183}]
["Energia_P","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E259:H259,datos!$B$10:$E$10)","v":0}]
["Energia_P","MT","Peaje MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E260:H260,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E261:H261,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E262:H262,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E263:H263,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E264:H264,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E265:H265,datos!$B$10:$E$10)","v":0}]
["Energia_P","MT","Peaje MTH",{"$f":"SUM([5]Reconstrucción!D62)","v":34250.332785392966},{"$f":"SUM([5]Reconstrucción!E62)","v":34592.8361132469},{"$f":"SUM([5]Reconstrucción!F62)","v":34938.764474379364},{"$f":"SUM([5]Reconstrucción!G62)","v":35288.152119123159},{"$f":"SUM([5]Reconstrucción!H62)","v":35641.033640314388},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E266:H266,datos!$B$10:$E$10)","v":119167.38792461992}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E267:H267,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E268:H268,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E269:H269,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E270:H270,datos!$B$10:$E$10)","v":0}]
["Energia_P",{"$f":"IF(C271=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E271:H271,datos!$B$10:$E$10)","v":0}]
["Energia_P",{"$f":"IF(C272=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E272:H272,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E273:H273,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E274:H274,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E275:H275,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E276:H276,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E277:H277,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E278:H278,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E279:H279,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E280:H280,datos!$B$10:$E$10)","v":0}]
["Energia_P","AT","ATD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E281:H281,datos!$B$10:$E$10)","v":0}]
["Energia_P","AT","ATH",{"$f":"[5]Reconstrucción!D390","v":47850.541380000002},{"$f":"[5]Reconstrucción!E390","v":48089.794086900001},{"$f":"[5]Reconstrucción!F390","v":48330.24305733449},{"$f":"[5]Reconstrucción!G390","v":48571.894272621161},{"$f":"[5]Reconstrucción!H390","v":48814.753743984256},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E282:H282,datos!$B$10:$E$10)","v":164512.1424562647}]
["Energia_P","AT","Peaje AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E283:H283,datos!$B$10:$E$10)","v":0}]
["Energia_P","AT","EDEMET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E284:H284,datos!$B$10:$E$10)","v":0}]
["Energia_P","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E285:H285,datos!$B$10:$E$10)","v":0}]
["Energia_P","AT","Peaje ATH",{"$f":"[5]Reconstrucción!D382","v":18269.292162949238},{"$f":"[5]Reconstrucción!E382","v":18451.98508457873},{"$f":"[5]Reconstrucción!F382","v":18636.504935424517},{"$f":"[5]Reconstrucción!G382","v":18822.869984778765},{"$f":"[5]Reconstrucción!H382","v":19011.098684626551},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E286:H286,datos!$B$10:$E$10)","v":63564.457604887233}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E287:H287,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E288:H288,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E289:H289,datos!$B$10:$E$10)","v":0}]
["Energia_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E290:H290,datos!$B$10:$E$10)","v":0}]
[null,null,"Total",{"$f":"SUM(D230:D290)","v":115642.99270667463},{"$f":"SUM(E230:E290)","v":116894.1314402164},{"$f":"SUM(F230:F290)","v":118168.04307046716},119465.345749527,120786.67756291403,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E291:H291,datos!$B$10:$E$10)","v":403217.02707130351}]
[]
[]
[null,"Nivel tensión","Energía Facturada Fuera de Punta (MWh)",{"$f":"D$4","v":"jul21/jun22"},1,2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$35","v":"Energia_FP"},{"$f":"IF(C295=\"\",\"\",\"BT\")","v":"BT"},"BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E295:H295,datos!$B$10:$E$10)","v":0}]
[{"$f":"$D$35","v":"Energia_FP"},"BT","BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E296:H296,datos!$B$10:$E$10)","v":0}]
["Energia_FP","BT","BTH",{"$f":"[5]Reconstrucción!D48","v":4588.0719300000001},{"$f":"[5]Reconstrucción!E48","v":4679.8333686000005},{"$f":"[5]Reconstrucción!F48","v":4773.430035972001},{"$f":"[5]Reconstrucción!G48","v":4868.8986366914414},{"$f":"[5]Reconstrucción!H48","v":4966.2766094252693},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E297:H297,datos!$B$10:$E$10)","v":16347.404739155303}]
["Energia_FP","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E298:H298,datos!$B$10:$E$10)","v":0}]
["Energia_FP","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E299:H299,datos!$B$10:$E$10)","v":0}]
["Energia_FP","BT","Peaje BT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E300:H300,datos!$B$10:$E$10)","v":0}]
["Energia_FP","BT","Peaje BTH",{"$f":"[5]Reconstrucción!D65","v":1482.6190770605617},{"$f":"[5]Reconstrucción!E65","v":1497.4452678311673},{"$f":"[5]Reconstrucción!F65","v":1512.4197205094788},{"$f":"[5]Reconstrucción!G65","v":1527.5439177145736},{"$f":"[5]Reconstrucción!H65","v":1542.8193568917195},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E301:H301,datos!$B$10:$E$10)","v":5158.4854315888015}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E302:H302,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E303:H303,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E304:H304,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E305:H305,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E306:H306,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E307:H307,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E308:H308,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E309:H309,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E310:H310,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E311:H311,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E312:H312,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E313:H313,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E314:H314,datos!$B$10:$E$10)","v":0}]
["Energia_FP","BT","AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E315:H315,datos!$B$10:$E$10)","v":0}]
["Energia_FP",{"$f":"IF(C316=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E316:H316,datos!$B$10:$E$10)","v":0}]
["Energia_FP",{"$f":"IF(C317=\"\",\"\",\"MT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E317:H317,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E318:H318,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E319:H319,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E320:H320,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E321:H321,datos!$B$10:$E$10)","v":0}]
["Energia_FP","MT","MTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E322:H322,datos!$B$10:$E$10)","v":0}]
["Energia_FP","MT","MTH",{"$f":"[5]Reconstrucción!D51","v":33042.092085000004},{"$f":"[5]Reconstrucción!E51","v":34198.565307974997},{"$f":"[5]Reconstrucción!F51","v":35395.515093754118},{"$f":"[5]Reconstrucción!G51","v":36634.358122035512},{"$f":"[5]Reconstrucción!H51","v":37916.560656306756},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E323:H323,datos!$B$10:$E$10)","v":121978.52409233376}]
["Energia_FP","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E324:H324,datos!$B$10:$E$10)","v":0}]
["Energia_FP","MT","Peaje MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E325:H325,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E326:H326,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E327:H327,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E328:H328,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E329:H329,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E330:H330,datos!$B$10:$E$10)","v":0}]
["Energia_FP","MT","Peaje MTH",{"$f":"SUM([5]Reconstrucción!D63)","v":78580.567387143034},{"$f":"SUM([5]Reconstrucción!E63)","v":79366.37306101447},{"$f":"SUM([5]Reconstrucción!F63)","v":80160.036791624618},{"$f":"SUM([5]Reconstrucción!G63)","v":80961.637159540871},{"$f":"SUM([5]Reconstrucción!H63)","v":81771.253531136288},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E331:H331,datos!$B$10:$E$10)","v":273405.83858951763}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E332:H332,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E333:H333,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E334:H334,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E335:H335,datos!$B$10:$E$10)","v":0}]
["Energia_FP",{"$f":"IF(C336=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E336:H336,datos!$B$10:$E$10)","v":0}]
["Energia_FP",{"$f":"IF(C337=\"\",\"\",\"AT\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E337:H337,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E338:H338,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E339:H339,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E340:H340,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E341:H341,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E342:H342,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E343:H343,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E344:H344,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E345:H345,datos!$B$10:$E$10)","v":0}]
["Energia_FP","AT","ATD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E346:H346,datos!$B$10:$E$10)","v":0}]
["Energia_FP","AT","ATH",{"$f":"[5]Reconstrucción!D391","v":155792.18246499999},{"$f":"[5]Reconstrucción!E391","v":156571.14337732497},{"$f":"[5]Reconstrucción!F391","v":157353.99909421158},{"$f":"[5]Reconstrucción!G391","v":158140.76908968261},{"$f":"[5]Reconstrucción!H391","v":158931.47293513102},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E347:H347,datos!$B$10:$E$10)","v":535619.9736951536}]
["Energia_FP","AT","Peaje AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E348:H348,datos!$B$10:$E$10)","v":0}]
["Energia_FP","AT","EDEMET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E349:H349,datos!$B$10:$E$10)","v":0}]
["Energia_FP","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E350:H350,datos!$B$10:$E$10)","v":0}]
["Energia_FP","AT","Peaje ATH",{"$f":"[5]Reconstrucción!D383","v":54834.09186116077},{"$f":"[5]Reconstrucción!E383","v":55382.432779772382},{"$f":"[5]Reconstrucción!F383","v":55936.257107570098},{"$f":"[5]Reconstrucción!G383","v":56495.619678645802},{"$f":"[5]Reconstrucción!H383","v":57060.57587543226},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E351:H351,datos!$B$10:$E$10)","v":190784.58411650782}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E352:H352,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E353:H353,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E354:H354,datos!$B$10:$E$10)","v":0}]
["Energia_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E355:H355,datos!$B$10:$E$10)","v":0}]
[null,null,"Total",{"$f":"SUM(D295:D355)","v":328319.62480536435},{"$f":"SUM(E295:E355)","v":331695.79316251801},{"$f":"SUM(F295:F355)","v":335131.65784364194},338628.82660431083,342188.95896432328,0,0,0,0,0,0,{"$f":"SUMPRODUCT(E356:H356,datos!$B$10:$E$10)","v":1143294.810664257}]
[]
[]
[null,null,"Suma de potencias máximas leídas (promedio mensual)",{"$f":"D4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$31","v":"Pot_Max"},{"$f":"B165","v":"BT"},"BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E360:H360,datos!$B$10:$E$10)","v":0},null,null,{"$f":"O360-Q360","v":0}]
[{"$f":"$D$31","v":"Pot_Max"},"BT","BTD",{"$f":"SUM([5]Reconstrucción!D67:D70)","v":185.70987610833333},{"$f":"SUM([5]Reconstrucción!E67:E70)","v":189.43412556811083},{"$f":"SUM([5]Reconstrucción!F67:F70)","v":193.23323244202987},{"$f":"SUM([5]Reconstrucción!G67:G70)","v":197.10870136411467},{"$f":"SUM([5]Reconstrucción!H67:H70)","v":201.06206721153339},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E361:H361,datos!$B$10:$E$10)","v":661.77483004892667},null,{"$f":"Ajustes_2!E285","v":661.77483004892667},{"$f":"O361-Q361","v":0}]
["Pot_Max","BT","BTH",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E362:H362,datos!$B$10:$E$10)","v":0},null,null,{"$f":"O362-Q362","v":0}]
["Pot_Max","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E363:H363,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E364:H364,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","BT","Peaje BT",{"$f":"SUM([5]Reconstrucción!D79:D80)","v":21.524414864860216},{"$f":"SUM([5]Reconstrucción!E79:E80)","v":21.524414864860216},{"$f":"SUM([5]Reconstrucción!F79:F80)","v":21.524414864860216},{"$f":"SUM([5]Reconstrucción!G79:G80)","v":21.524414864860216},{"$f":"SUM([5]Reconstrucción!H79:H80)","v":21.524414864860216},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E365:H365,datos!$B$10:$E$10)","v":73.122072210730494},null,{"$f":"Ajustes_2!E306","v":73.122072210730494},0]
["Pot_Max","BT","Peaje BTH",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E366:H366,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E367:H367,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E368:H368,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E369:H369,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E370:H370,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E371:H371,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E372:H372,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E373:H373,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E374:H374,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E375:H375,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E376:H376,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E377:H377,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E378:H378,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E379:H379,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max",{"$f":"B185","v":"BT"},"AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E380:H380,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E381:H381,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E382:H382,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E383:H383,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E384:H384,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E385:H385,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E386:H386,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","MT","MTD",{"$f":"[5]Reconstrucción!D73","v":66.370965677083319},{"$f":"[5]Reconstrucción!E73","v":67.025003016329407},{"$f":"[5]Reconstrucción!F73","v":67.685597079901427},{"$f":"[5]Reconstrucción!G73","v":68.352813598960751},{"$f":"[5]Reconstrucción!H73","v":69.026718963623665},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E387:H387,datos!$B$10:$E$10)","v":230.84558115605563},null,{"$f":"Ajustes_2!E289","v":230.84558115605563},0]
["Pot_Max","MT","MTH",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E388:H388,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E389:H389,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","MT","Peaje MT",{"$f":"SUM([5]Reconstrucción!D81:D82)","v":83.866540684185637},{"$f":"SUM([5]Reconstrucción!E81:E82)","v":83.866540684185637},{"$f":"SUM([5]Reconstrucción!F81:F82)","v":83.866540684185637},{"$f":"SUM([5]Reconstrucción!G81:G82)","v":83.866540684185637},{"$f":"SUM([5]Reconstrucción!H81:H82)","v":83.866540684185637},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E390:H390,datos!$B$10:$E$10)","v":284.90880158534867},null,{"$f":"Ajustes_2!E312","v":284.90880158534867},0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E391:H391,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E392:H392,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E393:H393,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E394:H394,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E395:H395,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","MT","Peaje MTH",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E396:H396,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E397:H397,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E398:H398,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E399:H399,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max",{"$f":"B205","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E400:H400,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E401:H401,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E402:H402,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E403:H403,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E404:H404,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E405:H405,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E406:H406,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E407:H407,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E408:H408,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E409:H409,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E410:H410,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","AT","ATD",{"$f":"[5]Reconstrucción!D76","v":0},{"$f":"[5]Reconstrucción!E76","v":0},{"$f":"[5]Reconstrucción!F76","v":0},{"$f":"[5]Reconstrucción!G76","v":0},{"$f":"[5]Reconstrucción!H76","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E411:H411,datos!$B$10:$E$10)","v":0},null,{"$f":"Ajustes_2!E292","v":0},0]
["Pot_Max","AT","ATH",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E412:H412,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","AT","Peaje AT",{"$f":"SUM([5]Reconstrucción!D84:D85)","v":8.6661532499999989},{"$f":"SUM([5]Reconstrucción!E84:E85)","v":8.6661532499999989},{"$f":"SUM([5]Reconstrucción!F84:F85)","v":8.6661532499999989},{"$f":"SUM([5]Reconstrucción!G84:G85)","v":8.6661532499999989},{"$f":"SUM([5]Reconstrucción!H84:H85)","v":8.6661532499999989},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E413:H413,datos!$B$10:$E$10)","v":29.440386078521719},null,{"$f":"Ajustes_2!E318","v":29.440386078521719},0]
["Pot_Max","AT","EDEMET",{"$f":"[5]Reconstrucción!D105","v":66.469389412899915},{"$f":"[5]Reconstrucción!E105","v":66.281121699635804},{"$f":"[5]Reconstrucción!F105","v":68.380258309087765},{"$f":"[5]Reconstrucción!G105","v":70.560298690096772},{"$f":"[5]Reconstrucción!H105","v":72.831055966035606},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E414:H414,datos!$B$10:$E$10)","v":235.36827311673474},null,{"$f":"Ajustes_2!E324","v":235.36827311673474},0]
["Pot_Max","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E415:H415,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","AT","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E416:H416,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E417:H417,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E418:H418,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E419:H419,datos!$B$10:$E$10)","v":0},null,null,0]
["Pot_Max",{"$f":"B225","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E420:H420,datos!$B$10:$E$10)","v":0},null,null,0]
[]
[]
[null,null,"Suma de potencias en horas de punta máximas leídas (promedio mensual)",{"$f":"D4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$32","v":"Pot_Max_P"},{"$f":"B165","v":"BT"},"BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E424:H424,datos!$B$10:$E$10)","v":0}]
[{"$f":"$D$32","v":"Pot_Max_P"},"BT","BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E425:H425,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","BT","BTH",{"$f":"[5]Reconstrucción!D71","v":1.6848333333333332},{"$f":"[5]Reconstrucción!E71","v":1.6848333333333332},{"$f":"[5]Reconstrucción!F71","v":1.6848333333333332},{"$f":"[5]Reconstrucción!G71","v":1.6848333333333332},{"$f":"[5]Reconstrucción!H71","v":1.6848333333333332},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E426:H426,datos!$B$10:$E$10)","v":5.7236633579375038},null,{"$f":"Ajustes_2!E294","v":5.7236633579375038}]
["Pot_Max_P","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E427:H427,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E428:H428,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","BT","Peaje BT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E429:H429,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","BT","Peaje BTH",{"$f":"[5]Reconstrucción!D106","v":0.52442050000000007},{"$f":"[5]Reconstrucción!E106","v":0.52442050000000007},{"$f":"[5]Reconstrucción!F106","v":0.52442050000000007},{"$f":"[5]Reconstrucción!G106","v":0.52442050000000007},{"$f":"[5]Reconstrucción!H106","v":0.52442050000000007},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E430:H430,datos!$B$10:$E$10)","v":1.7815449995061423},null,{"$f":"Ajustes_2!E308","v":1.7815449995061423}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E431:H431,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E432:H432,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E433:H433,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E434:H434,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E435:H435,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E436:H436,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E437:H437,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E438:H438,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E439:H439,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E440:H440,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E441:H441,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E442:H442,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E443:H443,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P",{"$f":"B185","v":"BT"},"AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E444:H444,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E445:H445,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E446:H446,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E447:H447,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E448:H448,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E449:H449,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E450:H450,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","MT","MTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E451:H451,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","MT","MTH",{"$f":"[5]Reconstrucción!D74","v":9.2166666666666668},{"$f":"[5]Reconstrucción!E74","v":9.2166666666666668},{"$f":"[5]Reconstrucción!F74","v":9.2166666666666668},{"$f":"[5]Reconstrucción!G74","v":9.2166666666666668},{"$f":"[5]Reconstrucción!H74","v":9.2166666666666668},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E452:H452,datos!$B$10:$E$10)","v":31.310573122360669},null,{"$f":"Ajustes_2!E298","v":31.310573122360669}]
["Pot_Max_P","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E453:H453,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","MT","Peaje MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E454:H454,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E455:H455,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E456:H456,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E457:H457,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E458:H458,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E459:H459,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","MT","Peaje MTH",{"$f":"[5]Reconstrucción!D83","v":21.667171516298453},{"$f":"[5]Reconstrucción!E83","v":21.667171516298453},{"$f":"[5]Reconstrucción!F83","v":21.667171516298453},{"$f":"[5]Reconstrucción!G83","v":21.667171516298453},{"$f":"[5]Reconstrucción!H83","v":21.667171516298453},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E460:H460,datos!$B$10:$E$10)","v":73.607040663557996},null,{"$f":"Ajustes_2!E314","v":73.607040663557996}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E461:H461,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E462:H462,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E463:H463,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P",{"$f":"B205","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E464:H464,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E465:H465,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E466:H466,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E467:H467,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E468:H468,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E469:H469,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E470:H470,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E471:H471,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E472:H472,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E473:H473,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E474:H474,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","AT","ATD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E475:H475,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","AT","ATH",{"$f":"[5]Reconstrucción!D394","v":24.231781124999998},{"$f":"[5]Reconstrucción!E394","v":24.7188399256125},{"$f":"[5]Reconstrucción!F394","v":25.215688608117311},{"$f":"[5]Reconstrucción!G394","v":25.722523949140466},{"$f":"[5]Reconstrucción!H394","v":26.239546680518192},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E476:H476,datos!$B$10:$E$10)","v":86.358869066120917},null,{"$f":"Ajustes_2!E302","v":86.358869066120917}]
["Pot_Max_P","AT","Peaje AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E477:H477,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","AT","EDEMET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E478:H478,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E479:H479,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","AT","Peaje ATH",{"$f":"[5]Reconstrucción!D386","v":15.887581343333334},{"$f":"[5]Reconstrucción!E386","v":15.887581343333334},{"$f":"[5]Reconstrucción!F386","v":15.887581343333334},{"$f":"[5]Reconstrucción!G386","v":15.887581343333334},{"$f":"[5]Reconstrucción!H386","v":15.887581343333334},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E480:H480,datos!$B$10:$E$10)","v":53.97279682327936},null,{"$f":"Ajustes_2!E320","v":53.97279682327936}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E481:H481,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E482:H482,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E483:H483,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P",{"$f":"B225","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E484:H484,datos!$B$10:$E$10)","v":0}]
[]
[]
[null,null,"Suma de potencias en horas fuera de punta máximas leídas (promedio mensual)",{"$f":"D4","v":"jul21/jun22"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10,"V. Presente"]
[{"$f":"$D$33","v":"Pot_Max_FP"},{"$f":"B165","v":"BT"},"BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E488:H488,datos!$B$10:$E$10)","v":0}]
[{"$f":"$D$33","v":"Pot_Max_FP"},"BT","BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E489:H489,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","BT","BTH",{"$f":"[5]Reconstrucción!D72","v":2.2833333333333337},{"$f":"[5]Reconstrucción!E72","v":2.2833333333333337},{"$f":"[5]Reconstrucción!F72","v":2.2833333333333337},{"$f":"[5]Reconstrucción!G72","v":2.2833333333333337},{"$f":"[5]Reconstrucción!H72","v":2.2833333333333337},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E490:H490,datos!$B$10:$E$10)","v":7.7568689290477613},null,{"$f":"Ajustes_2!E295","v":7.7568689290477613}]
["Pot_Max_FP","BT","A-BTS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E491:H491,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","BT","A-BTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E492:H492,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","BT","Peaje BT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E493:H493,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","BT","Peaje BTH",{"$f":"[5]Reconstrucción!D107","v":0.50474866666666673},{"$f":"[5]Reconstrucción!E107","v":0.50474866666666673},{"$f":"[5]Reconstrucción!F107","v":0.50474866666666673},{"$f":"[5]Reconstrucción!G107","v":0.50474866666666673},{"$f":"[5]Reconstrucción!H107","v":0.50474866666666673},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E494:H494,datos!$B$10:$E$10)","v":1.7147164596109279},null,{"$f":"Ajustes_2!E309","v":1.7147164596109279}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E495:H495,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E496:H496,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E497:H497,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E498:H498,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E499:H499,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E500:H500,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E501:H501,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E502:H502,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E503:H503,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E504:H504,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E505:H505,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E506:H506,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E507:H507,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP",{"$f":"B185","v":"BT"},"AP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E508:H508,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E509:H509,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E510:H510,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E511:H511,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E512:H512,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E513:H513,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E514:H514,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","MT","MTD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E515:H515,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","MT","MTH",{"$f":"[5]Reconstrucción!D75","v":9.3283333333333331},{"$f":"[5]Reconstrucción!E75","v":9.3283333333333331},{"$f":"[5]Reconstrucción!F75","v":9.3283333333333331},{"$f":"[5]Reconstrucción!G75","v":9.3283333333333331},{"$f":"[5]Reconstrucción!H75","v":9.3283333333333331},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E516:H516,datos!$B$10:$E$10)","v":31.689923646627967},null,{"$f":"Ajustes_2!E299","v":31.689923646627967}]
["Pot_Max_FP","MT","A-MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E517:H517,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","MT","Peaje MT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E518:H518,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E519:H519,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E520:H520,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E521:H521,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E522:H522,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E523:H523,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","MT","Peaje MTH",{"$f":"[5]Reconstrucción!D86","v":21.507478982585269},{"$f":"[5]Reconstrucción!E86","v":21.507478982585269},{"$f":"[5]Reconstrucción!F86","v":21.507478982585269},{"$f":"[5]Reconstrucción!G86","v":21.507478982585269},{"$f":"[5]Reconstrucción!H86","v":21.507478982585269},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E524:H524,datos!$B$10:$E$10)","v":73.064538158611697},null,{"$f":"Ajustes_2!E315","v":73.064538158611697}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E525:H525,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E526:H526,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E527:H527,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP",{"$f":"B205","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E528:H528,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E529:H529,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E530:H530,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E531:H531,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E532:H532,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E533:H533,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E534:H534,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E535:H535,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E536:H536,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E537:H537,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E538:H538,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","AT","ATD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E539:H539,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","AT","ATH",{"$f":"[5]Reconstrucción!D395","v":24.133321275},{"$f":"[5]Reconstrucción!E395","v":24.618401032627503},{"$f":"[5]Reconstrucción!F395","v":25.113230893383317},{"$f":"[5]Reconstrucción!G395","v":25.618006834340321},{"$f":"[5]Reconstrucción!H395","v":26.13292877171056},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E540:H540,datos!$B$10:$E$10)","v":86.007971158511197},null,{"$f":"Ajustes_2!E303","v":86.007971158511197}]
["Pot_Max_FP","AT","Peaje AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E541:H541,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","AT","EDEMET",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E542:H542,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","AT","A-AT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E543:H543,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","AT","Peaje ATH",{"$f":"[5]Reconstrucción!D387","v":15.930246664},{"$f":"[5]Reconstrucción!E387","v":15.930246664},{"$f":"[5]Reconstrucción!F387","v":15.930246664},{"$f":"[5]Reconstrucción!G387","v":15.930246664},{"$f":"[5]Reconstrucción!H387","v":15.930246664},null,null,null,null,null,null,{"$f":"SUMPRODUCT(E544:H544,datos!$B$10:$E$10)","v":54.117738122648909},null,{"$f":"Ajustes_2!E321","v":54.117738122648909}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E545:H545,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E546:H546,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E547:H547,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP",{"$f":"B225","v":""},"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E548:H548,datos!$B$10:$E$10)","v":0}]
[]
[]
[null,null,"Factores Tarifarios"]
[null,"Grupo Homogeneo",null,{"$f":"TRANSPOSE([2]Estimadores!$B$7:$B$38)","v":"rp"},"rr","rv","FC","FSI","FSIP","FSIFP","FSE-BT","FSE-MT","FSE-AT","FSE-BT-P","FSE-MT-P","FSE-AT-P","FSE-BT-FP","FSE-MT-FP","FSE-AT-FP","FCT-BT","FCT-MT","FCT-AT","FdP","FSE-BT-P'","FSE-MT-P'","FSE-AT-P'","FSE-BT-FP'","FSE-MT-FP'","FSE-AT-FP'","FSI-P''","FSI-FP''","FC-P'''","FC-FP'''","Pmax/PMaxP","Pmax/PMaxFP"]
[null,"BTS",{"$f":"C488","v":"BTS"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24174952873905595},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.30354759286540278},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.45470287839554108},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68541914399551729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52148205233593292},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.53182128842128173},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.521476706663627},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96404276955752388},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96404276955752388},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96404276955752388},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.87794389641159432},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83579098501017524},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83579098501017524},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39860004160923268},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39860004160923268},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39860004160923268},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7643600385166448},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84131973770241553},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.80092527000512093},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.80092527000512093},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41346717614217682},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.49972799546874369},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.87774726495235111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71182611552173902},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2612417198423838},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B553,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0435317954255974}]
[null,"BTD-BTH-Peaje BT",{"$f":"C489","v":"BTD"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41658112727226232},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24342688950803817},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3399919832196992},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52646623651688496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78745729982813129},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81134874852032079},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68145248871548136},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5284652516830175},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.42899055111659851},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78627440500742496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.63923169964008131},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92251254354311318},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.49661406993076324},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0015044300223599},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B554,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2318808661577769}]
[null,"BTD-BTH-Peaje BT","BTH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41658112727226232},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24342688950803817},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3399919832196992},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52646623651688496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78745729982813129},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81134874852032079},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68145248871548136},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5284652516830175},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.42899055111659851},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78627440500742496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.63923169964008131},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92251254354311318},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.49661406993076324},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0015044300223599},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B555,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2318808661577769}]
[null,"ABTD","A-BTS",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36152442696996245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24602862515927115},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3924469478707665},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.33752350040404627},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.86649186833433733},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.87799144184229694},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76198295766668966},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.4463846069903582},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43925625798639095},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43925625798639095},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34568963402167241},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34016929053363315},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34016929053363315},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.86649186833433733},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6710295385560241},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.51249655830436869},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36523338495152724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B556,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2912872214223607}]
[null,"ABTD","A-BTD",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36152442696996245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24602862515927115},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3924469478707665},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.33752350040404627},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.86649186833433733},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.87799144184229694},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76198295766668966},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.4463846069903582},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43925625798639095},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43925625798639095},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52376005385678348},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.60446043753833567},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34568963402167241},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34016929053363315},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.34016929053363315},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.86649186833433733},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6710295385560241},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.51249655830436869},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36523338495152724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B557,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2912872214223607}]
[null,"BTD-BTH-Peaje BT","Peaje BT",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41658112727226232},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24342688950803817},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3399919832196992},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52646623651688496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78745729982813129},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81134874852032079},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68145248871548136},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5284652516830175},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.42899055111659851},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78627440500742496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.63923169964008131},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92251254354311318},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.49661406993076324},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0015044300223599},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B558,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2318808661577769}]
[null,"BTD-BTH-Peaje BT","Peaje BTH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41658112727226232},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24342688950803817},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3399919832196992},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52646623651688496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78745729982813129},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81134874852032079},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68145248871548136},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97002734718276995},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5284652516830175},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64318600952977245},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76270767524706329},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96857020109348191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.42899055111659851},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.52211705465956515},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78627440500742496},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.63923169964008131},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92251254354311318},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.49661406993076324},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0015044300223599},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B559,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2318808661577769}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B560,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B561,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B562,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B563,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B564,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B565,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B566,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B567,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B568,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B569,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B570,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B571,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B572,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"AP","AP",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41666666666666546},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.58333333333333015},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.500000000000001},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65625000000000133},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B573,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B574,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B575,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B576,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B577,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B578,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B579,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"MTD-MTH-Peaje MT","MTD",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32589769329919693},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.26899781627599523},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40510449042480784},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68691113927639702},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83693650856622759},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8493688116443544},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8156930142703106},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72764003065077565},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6715071495549183},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83332139211651812},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77237208722987927},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430245402522617},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65855435639007043},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0043382019037428},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B580,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0835923804133176}]
[null,"MTD-MTH-Peaje MT","MTH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32589769329919693},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.26899781627599523},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40510449042480784},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68691113927639702},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83693650856622759},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8493688116443544},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8156930142703106},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72764003065077565},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6715071495549183},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83332139211651812},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77237208722987927},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430245402522617},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65855435639007043},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0043382019037428},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B581,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0835923804133176}]
[null,"AMTD","A-MT",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.37005996044092909},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.26461515904973232},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36532488050933887},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40068353056162026},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85221247887201856},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85874861445870809},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.75023727514559568},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.4157913648768638},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.61631342782732124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.61631342782732124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5482564126906162},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5482564126906162},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.5482564126906162},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.64333300237082169},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.33906867149226155},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50258998345994665},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50258998345994665},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85221247887201856},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6949604475933191},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.62276311216965308},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40624480312762618},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B582,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.2262747927932742}]
[null,"MTD-MTH-Peaje MT","Peaje MT",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32589769329919693},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.26899781627599523},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40510449042480784},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68691113927639702},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83693650856622759},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8493688116443544},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8156930142703106},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72764003065077565},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6715071495549183},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83332139211651812},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77237208722987927},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430245402522617},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65855435639007043},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0043382019037428},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B583,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0835923804133176}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B584,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B585,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B586,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B587,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B588,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"MTD-MTH-Peaje MT","Peaje MTH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32589769329919693},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.26899781627599523},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.40510449042480784},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68691113927639702},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83693650856622759},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8493688116443544},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8156930142703106},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.98062624585044356},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72764003065077565},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83360758014478009},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81717682833808647},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97639046686827924},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.6715071495549183},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76929996483254592},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83332139211651812},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77237208722987927},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430245402522617},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65855435639007043},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0043382019037428},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B589,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0835923804133176}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B590,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B591,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B592,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B593,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,{"$f":"C529","v":""},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B594,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,{"$f":"C530","v":""},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B595,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B596,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B597,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B598,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B599,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B600,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B601,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B602,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B603,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"ATD-Peaje AT-Edemet","ATD",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28950390857995978},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27509343174046047},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43540265967957953},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74232689825809151},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9995344765512495},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999986652396211},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999896989704562},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77866468789898124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7556496271363724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99812336796464729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96999114799191732},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90388353351377504},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71332297210987405},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0014137616970933},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B604,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0304573176987162}]
[null,"ATD-Peaje AT-Edemet","ATH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28950390857995978},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27509343174046047},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43540265967957953},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74232689825809151},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9995344765512495},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999986652396211},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999896989704562},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77866468789898124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7556496271363724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99812336796464729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96999114799191732},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90388353351377504},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71332297210987405},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0014137616970933},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B605,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0304573176987162}]
[null,"ATD-Peaje AT-Edemet","Peaje AT",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28950390857995978},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27509343174046047},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43540265967957953},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74232689825809151},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9995344765512495},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999986652396211},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999896989704562},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77866468789898124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7556496271363724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99812336796464729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96999114799191732},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90388353351377504},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71332297210987405},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0014137616970933},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B606,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0304573176987162}]
[null,"ATD-Peaje AT-Edemet","EDEMET",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28950390857995978},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27509343174046047},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43540265967957953},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74232689825809151},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9995344765512495},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999986652396211},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999896989704562},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77866468789898124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7556496271363724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99812336796464729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96999114799191732},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90388353351377504},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71332297210987405},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0014137616970933},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B607,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0304573176987162}]
[null,"A-MT","A-AT",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B608,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"ATD-Peaje AT-Edemet","Peaje ATH",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28950390857995978},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27509343174046047},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.43540265967957953},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74232689825809151},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9995344765512495},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999986652396211},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99999896989704562},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95614805341014264},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77866468789898124},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78051096275900111},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95435371534257307},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95479819629177154},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7556496271363724},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7574413314877404},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99812336796464729},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.96999114799191732},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90388353351377504},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71332297210987405},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0014137616970933},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B609,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0304573176987162}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B610,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B611,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B612,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(D$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(E$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(F$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(G$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(H$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(I$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(J$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(K$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(L$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(M$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(N$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(O$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(P$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Q$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(R$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(S$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(T$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(U$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(V$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(W$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(X$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Y$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(Z$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AA$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AB$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AC$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AD$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AE$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AF$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AG$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AH$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([2]Estimadores!$D$7:$AD$38,MATCH(AI$552,[2]Estimadores!$B$7:$B$38,0),MATCH($B613,[2]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[]
[]
[]
[null,null,null,"Variable para construir Balance en Punta"]
[null,null,{"$f":"C165","v":"BTS"},"Energia"]
[null,null,{"$f":"C166","v":"BTD"},"Pot_Max"]
[null,null,"BTH","Pot_Max_P"]
[null,null,"A-BTS"]
[null,null,"A-BTD","Pot_Max"]
[null,null,"Peaje BT","Pot_Max"]
[null,null,"Peaje BTH","Pot_Max_P"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"AP","Energia"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"MTD","Pot_Max"]
[null,null,"MTH","Pot_Max_P"]
[null,null,"A-MT","Pot_Max"]
[null,null,"Peaje MT","Pot_Max"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"Peaje MTH","Pot_Max_P"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"ATD","Pot_Max"]
[null,null,"ATH","Pot_Max_P"]
[null,null,"Peaje AT","Pot_Max"]
[null,null,"EDEMET","Pot_Max"]
[null,null,"A-AT","Pot_Max"]
[null,null,"Peaje ATH","Pot_Max_P"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[]
[]
[null,null,null,"Variable para construir Balance en Fuera de Punta"]
[null,null,{"$f":"C165","v":"BTS"},"Energia"]
[null,null,{"$f":"C166","v":"BTD"},"Pot_Max"]
[null,null,"BTH","Pot_Max_FP"]
[null,null,"A-BTS"]
[null,null,"A-BTD","Pot_Max"]
[null,null,"Peaje BT","Pot_Max"]
[null,null,"Peaje BTH","Pot_Max_FP"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"AP","Energia"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"MTD","Pot_Max"]
[null,null,"MTH","Pot_Max_FP"]
[null,null,"A-MT","Pot_Max"]
[null,null,"Peaje MT","Pot_Max"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"Peaje MTH","Pot_Max_FP"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,"ATD","Pot_Max"]
[null,null,"ATH","Pot_Max_FP"]
[null,null,"Peaje AT","Pot_Max"]
[null,null,"EDEMET","Pot_Max"]
[null,null,"A-AT","Pot_Max"]
[null,null,"Peaje ATH","Pot_Max_FP"]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]

{"sheet":"Balance","index":1,"n_rows":475,"n_cols":27,"rows_kept":475,"cut":false,"hidden":false,"merged":[[30,2,38,2],[30,3,32,3],[33,3,35,3],[36,3,38,3],[17,3,20,3],[21,2,29,2],[21,3,23,3],[24,3,26,3],[27,3,29,3],[39,2,50,2],[39,3,42,3],[43,3,46,3],[47,3,50,3],[51,2,58,2],[51,3,54,3],[55,3,58,3],[75,2,82,2],[75,3,78,3],[79,3,82,3],[59,2,66,2],[59,3,62,3],[63,3,66,3],[67,2,74,2],[67,3,70,3],[71,3,74,3]]}
[]
[]
[null,null,null,null,"Pérdidas Totales (%)",{"$f":"(Mercado!D10-Mercado!D226)/Mercado!D10","v":8.8619592562953792E-2}]
[null,null,null,null,"Balance de Energía",null,null,null,null,null,null,null,"Balance de energía en horas de punta",null,null,null,null,null,null,null,"Balance de energía en horas fuera de punta"]
[null,null,null,null,null,{"$f":"Mercado!D4","v":"jul21/jun22"},{"$f":"Mercado!E4","v":1},{"$f":"Mercado!F4","v":2},{"$f":"Mercado!G4","v":3},{"$f":"Mercado!H4","v":4},"V. Presente",null,null,{"$f":"F5","v":"jul21/jun22"},{"$f":"G5","v":1},2,3,4,"V. Presente",null,null,{"$f":"N5","v":"jul21/jun22"},{"$f":"O5","v":1},{"$f":"P5","v":2},{"$f":"Q5","v":3},{"$f":"R5","v":4},{"$f":"S5","v":"V. Presente"}]
[null,null,null,null,"Ventas BT",{"$f":"SUM(Mercado!D165:D185)","v":2632549.5320337187},{"$f":"SUM(Mercado!E165:E185)","v":2740843.6394576691},{"$f":"SUM(Mercado!F165:F185)","v":2850749.4977483833},{"$f":"SUM(Mercado!G165:G185)","v":2965231.6704820618},{"$f":"SUM(Mercado!H165:H185)","v":3084034.5282643368},{"$f":"SUMPRODUCT(G6:J6,datos!$B$10:$E$10)","v":9845625.9270186014},null,{"$f":"E6","v":"Ventas BT"},{"$f":"SUMPRODUCT(Mercado!$D$553:$D$573,Mercado!D165:D185)","v":732105.99128562491},{"$f":"SUMPRODUCT(Mercado!$D$553:$D$573,Mercado!E165:E185)","v":761506.83764217969},{"$f":"SUMPRODUCT(Mercado!$D$553:$D$573,Mercado!F165:F185)","v":791394.41976090265},{"$f":"SUMPRODUCT(Mercado!$D$553:$D$573,Mercado!G165:G185)","v":822499.25117862306},{"$f":"SUMPRODUCT(Mercado!$D$553:$D$573,Mercado!H165:H185)","v":854768.00854503259},{"$f":"SUMPRODUCT(O6:R6,datos!$B$10:$E$10)","v":2732252.0296471282},null,{"$f":"M6","v":"Ventas BT"},{"$f":"SUMPRODUCT(Mercado!$F$553:$F$573,Mercado!D165:D185)","v":1131740.2968702423},{"$f":"SUMPRODUCT(Mercado!$F$553:$F$573,Mercado!E165:E185)","v":1178781.8763519139},{"$f":"SUMPRODUCT(Mercado!$F$553:$F$573,Mercado!F165:F185)","v":1226486.8024530795},{"$f":"SUMPRODUCT(Mercado!$F$553:$F$573,Mercado!G165:G185)","v":1276195.0392673013},{"$f":"SUMPRODUCT(Mercado!$F$553:$F$573,Mercado!H165:H185)","v":1327785.144649199},{"$f":"SUMPRODUCT(W6:Z6,datos!$B$10:$E$10)","v":4236573.5155864218}]
[null,null,null,null,"Pérdidas NT BT",{"$f":"Mercado!D20*Mercado!D$10","v":143078.08115844821},{"$f":"Mercado!E20*Mercado!E$10","v":168848.5677249555},{"$f":"Mercado!F20*Mercado!F$10","v":192176.23456226356},{"$f":"Mercado!G20*Mercado!G$10","v":218434.62330834768},{"$f":"Mercado!H20*Mercado!H$10","v":247227.53571437596},{"$f":"SUMPRODUCT(G7:J7,datos!$B$10:$E$10)","v":692772.18180984037},null,{"$f":"E7","v":"Pérdidas NT BT"},{"$f":"F7/F6*N6","v":39789.686447734108},{"$f":"G7/G6*O6","v":46912.32181128153},53349.899653884437,60589.638203005103,68521.343202666103,{"$f":"SUMPRODUCT(O7:R7,datos!$B$10:$E$10)","v":192233.48440962727},null,{"$f":"M7","v":"Pérdidas NT BT"},{"$f":"F7/F6*V6","v":61509.661290510827},{"$f":"G7/G6*W6","v":72618.382390299157},82680.577729438737,94011.265779113892,106440.13426611081,{"$f":"SUMPRODUCT(W7:Z7,datos!$B$10:$E$10)","v":298111.46225245629}]
[null,null,null,null,"Pérdidas T BT",{"$f":"Mercado!D21*Mercado!D$10","v":63285.67764925224},{"$f":"Mercado!E21*Mercado!E$10","v":65479.548015316483},{"$f":"Mercado!F21*Mercado!F$10","v":67820.322403642771},{"$f":"Mercado!G21*Mercado!G$10","v":70281.625818737957},{"$f":"Mercado!H21*Mercado!H$10","v":72854.515689329215},{"$f":"SUMPRODUCT(G8:J8,datos!$B$10:$E$10)","v":233896.86463758847},null,"Pérdidas T BT",{"$f":"F8/SUM(F6:F7)*SUM(N6:N7)","v":17599.601909026831},{"$f":"G8/SUM(G6:G7)*SUM(O6:O7)","v":18192.618805956161},18827.548593456089,19494.795358816082,20192.286668180652,{"$f":"SUMPRODUCT(O8:R8,datos!$B$10:$E$10)","v":64908.785715173275},null,"Pérdidas T BT",{"$f":"F8/SUM(F6:F7)*SUM(V6:V7)","v":27206.687182470007},{"$f":"G8/SUM(G6:G7)*SUM(W6:W7)","v":28161.440281008814},29178.547758012301,30248.247755607084,31366.426921084079,{"$f":"SUMPRODUCT(W8:Z8,datos!$B$10:$E$10)","v":100645.67048567845}]
[null,null,null,null,"Energía Ingresada BT",{"$f":"SUM(F6:F8)","v":2838913.2908414188},{"$f":"SUM(G6:G8)","v":2975171.7551979409},3110746.0547142895,3253947.9196091471,3404116.5796680418,{"$f":"SUMPRODUCT(G9:J9,datos!$B$10:$E$10)","v":10772294.973466029},null,"Energía Ingresada BT",{"$f":"SUM(N6:N8)","v":789495.2796423859},{"$f":"SUM(O6:O8)","v":826611.77825941739},863571.86800824315,902583.68474044418,943481.63841587934,{"$f":"SUMPRODUCT(O9:R9,datos!$B$10:$E$10)","v":2989394.2997719282},null,"Energía Ingresada BT",{"$f":"SUM(V6:V8)","v":1220456.6453432231},{"$f":"SUM(W6:W8)","v":1279561.6990232219},1338345.9279405305,1400454.5528020223,1465591.7058363939,{"$f":"SUMPRODUCT(W9:Z9,datos!$B$10:$E$10)","v":4635330.6483245576}]
[null,null,null,null,"Ventas MT",{"$f":"SUM(Mercado!D186:D205)","v":840239.23671516904},{"$f":"SUM(Mercado!E186:E205)","v":852347.79892062093},{"$f":"SUM(Mercado!F186:F205)","v":864668.73947206535},{"$f":"SUM(Mercado!G186:G205)","v":877206.60893389292},{"$f":"SUM(Mercado!H186:H205)","v":889966.07294418116},{"$f":"SUMPRODUCT(G10:J10,datos!$B$10:$E$10)","v":2954614.1831774083},null,"Ventas MT",{"$f":"SUMPRODUCT(Mercado!$D$574:$D$593,Mercado!D186:D205)","v":273832.02906495146},{"$f":"SUMPRODUCT(Mercado!$D$574:$D$593,Mercado!E186:E205)","v":277778.18155687803},{"$f":"SUMPRODUCT(Mercado!$D$574:$D$593,Mercado!F186:F205)","v":281793.54766187037},{"$f":"SUMPRODUCT(Mercado!$D$574:$D$593,Mercado!G186:G205)","v":285879.61039836641},{"$f":"SUMPRODUCT(Mercado!$D$574:$D$593,Mercado!H186:H205)","v":290037.89028705348},{"$f":"SUMPRODUCT(O10:R10,datos!$B$10:$E$10)","v":962901.94688660826},null,"Ventas MT",{"$f":"SUMPRODUCT(Mercado!$F$574:$F$593,Mercado!D186:D205)","v":340384.68782442802},{"$f":"SUMPRODUCT(Mercado!$F$574:$F$593,Mercado!E186:E205)","v":345289.92074644472},{"$f":"SUMPRODUCT(Mercado!$F$574:$F$593,Mercado!F186:F205)","v":350281.18909009197},{"$f":"SUMPRODUCT(Mercado!$F$574:$F$593,Mercado!G186:G205)","v":355360.33630943834},{"$f":"SUMPRODUCT(Mercado!$F$574:$F$593,Mercado!H186:H205)","v":360529.25247541984},{"$f":"SUMPRODUCT(W10:Z10,datos!$B$10:$E$10)","v":1196927.4730779938}]
[null,null,null,null,"Pérdidas MT",{"$f":"Mercado!D22*Mercado!D$10","v":159191.10506348297},{"$f":"Mercado!E22*Mercado!E$10","v":164709.64671322893},{"$f":"Mercado!F22*Mercado!F$10","v":170597.71610623106},{"$f":"Mercado!G22*Mercado!G$10","v":176788.96861548114},{"$f":"Mercado!H22*Mercado!H$10","v":183260.90977057288},{"$f":"SUMPRODUCT(G11:J11,datos!$B$10:$E$10)","v":588352.7163745485},null,"Pérdidas MT",{"$f":"F11/SUM(F9:F10)*SUM(N9:N10)","v":46008.489196754788},{"$f":"G11/SUM(G9:G10)*SUM(O9:O10)","v":47525.212488919511},49151.279586254372,50859.196559526004,52643.586380981971,{"$f":"SUMPRODUCT(O11:R11,datos!$B$10:$E$10)","v":169401.29076214827},null,"Pérdidas MT",{"$f":"F11/SUM(F9:F10)*SUM(V9:V10)","v":67535.133375058678},{"$f":"G11/SUM(G9:G10)*SUM(W9:W10)","v":69922.238794495643},72464.370244271297,75138.487602204084,77934.361130136007,{"$f":"SUMPRODUCT(W11:Z11,datos!$B$10:$E$10)","v":249977.46594038521}]
[null,null,null,null,"Energía Ingresada MT",{"$f":"SUM(F9:F11)","v":3838343.6326200711},{"$f":"SUM(G9:G11)","v":3992229.2008317905},4146012.5102925855,4307943.4971585209,4477343.5623827958,{"$f":"SUMPRODUCT(G12:J12,datos!$B$10:$E$10)","v":14315261.873017985},null,"Energía Ingresada MT",{"$f":"SUM(N9:N11)","v":1109335.7979040921},{"$f":"SUM(O9:O11)","v":1151915.1723052149},1194516.695256368,1239322.4916983366,1286163.1150839149,{"$f":"SUMPRODUCT(O12:R12,datos!$B$10:$E$10)","v":4121697.5374206849},null,"Energía Ingresada MT",{"$f":"SUM(V9:V11)","v":1628376.4665427099},{"$f":"SUM(W9:W11)","v":1694773.8585641622},1761091.4872748938,1830953.3767136647,1904055.3194419497,{"$f":"SUMPRODUCT(W12:Z12,datos!$B$10:$E$10)","v":6082235.5873429356}]
[null,null,null,null,"Ventas AT",{"$f":"SUM(Mercado!D206:D225)","v":644420.27358497237},{"$f":"SUM(Mercado!E206:E225)","v":645934.84103098989},{"$f":"SUM(Mercado!F206:F225)","v":657957.43474333221},{"$f":"SUM(Mercado!G206:G225)","v":670369.87787997059},{"$f":"SUM(Mercado!H206:H225)","v":683217.33334197244},{"$f":"SUMPRODUCT(G13:J13,datos!$B$10:$E$10)","v":2252537.6910955096},null,"Ventas AT",{"$f":"SUMPRODUCT(Mercado!$D$594:$D$613,Mercado!D206:D225)","v":186562.18797101648},{"$f":"SUMPRODUCT(Mercado!$D$594:$D$613,Mercado!E206:E225)","v":187000.66116644655},{"$f":"SUMPRODUCT(Mercado!$D$594:$D$613,Mercado!F206:F225)","v":190481.24903743854},{"$f":"SUMPRODUCT(Mercado!$D$594:$D$613,Mercado!G206:G225)","v":194074.69984052182},{"$f":"SUMPRODUCT(Mercado!$D$594:$D$613,Mercado!H206:H225)","v":197794.0884120783},{"$f":"SUMPRODUCT(O13:R13,datos!$B$10:$E$10)","v":652118.46579582815},null,"Ventas AT",{"$f":"SUMPRODUCT(Mercado!$F$594:$F$613,Mercado!D206:D225)","v":280582.30107033922},{"$f":"SUMPRODUCT(Mercado!$F$594:$F$613,Mercado!E206:E225)","v":281241.74776459939},{"$f":"SUMPRODUCT(Mercado!$F$594:$F$613,Mercado!F206:F225)","v":286476.41704320023},{"$f":"SUMPRODUCT(Mercado!$F$594:$F$613,Mercado!G206:G225)","v":291880.82779801416},{"$f":"SUMPRODUCT(Mercado!$F$594:$F$613,Mercado!H206:H225)","v":297474.64407628466},{"$f":"SUMPRODUCT(W13:Z13,datos!$B$10:$E$10)","v":980760.9017314841}]
[null,null,null,null,"Pérdidas AT",{"$f":"Mercado!D23*Mercado!D$10","v":34788.817922677204},{"$f":"Mercado!E23*Mercado!E$10","v":35994.812067734259},{"$f":"Mercado!F23*Mercado!F$10","v":37281.560934434776},{"$f":"Mercado!G23*Mercado!G$10","v":38634.565903975803},{"$f":"Mercado!H23*Mercado!H$10","v":40048.911148711559},{"$f":"SUMPRODUCT(G14:J14,datos!$B$10:$E$10)","v":128575.62309215924},null,"Pérdidas AT",{"$f":"F14/SUM(F12:F13)*SUM(N12:N13)","v":10056.911320841522},{"$f":"G14/SUM(G12:G13)*SUM(O12:O13)","v":10390.754480725642},10748.378080011154,11123.983986374436,11516.358665690123,{"$f":"SUMPRODUCT(O14:R14,datos!$B$10:$E$10)","v":37047.54905837898},null,"Pérdidas AT",{"$f":"F14/SUM(F12:F13)*SUM(V12:V13)","v":14814.614460615092},{"$f":"G14/SUM(G12:G13)*SUM(W12:W13)","v":15335.013973362611},15890.300827362315,16474.410467739264,17085.134674645713,{"$f":"SUMPRODUCT(W14:Z14,datos!$B$10:$E$10)","v":54812.902037245804}]
[null,null,null,null,"Energía Ingresada AT",{"$f":"SUM(F12:F14)","v":4517552.7241277201},{"$f":"SUM(G12:G14)","v":4674158.8539305143},4841251.5059703523,5016947.9409424672,5200609.8068734789,{"$f":"SUMPRODUCT(G15:J15,datos!$B$10:$E$10)","v":16696375.187205652},null,"Energía Ingresada AT",{"$f":"SUM(N12:N14)","v":1305954.8971959502},{"$f":"SUM(O12:O14)","v":1349306.5879523871},1395746.3223738177,1444521.1755252329,1495473.5621616833,{"$f":"SUMPRODUCT(O15:R15,datos!$B$10:$E$10)","v":4810863.5522748921},null,"Energía Ingresada AT",{"$f":"SUM(V12:V14)","v":1923773.3820736641},{"$f":"SUM(W12:W14)","v":1991350.6203021242},2063458.2051454564,2139308.614979418,2218615.0981928799,{"$f":"SUMPRODUCT(W15:Z15,datos!$B$10:$E$10)","v":7117809.3911116654}]
[null,null,null,null,"Energía Ingresada",{"$f":"Mercado!D10","v":4517552.724127721},{"$f":"Mercado!E10","v":4674158.8539305152},{"$f":"Mercado!F10","v":4841251.5059703533},{"$f":"Mercado!G10","v":5016947.9409424681},{"$f":"Mercado!H10","v":5200609.8068734799}]
[]
[null,null,null,"Pérdidas de Energía (respecto del nivel de tensión correspondiente)","BT NT",{"$f":"F7/F9","v":5.0398890878432447E-2},{"$f":"G7/G9","v":5.6752544598461963E-2},6.1778181562272924E-2,6.7129108610498381E-2,7.2626048470550555E-2]
[null,null,null,null,"BT T",{"$f":"F8/F9","v":2.229221929863703E-2},{"$f":"G8/G9","v":2.2008661483464531E-2},2.1801947574879049E-2,2.1598878517754501E-2,2.1401886211674263E-2]
[null,null,null,null,"MT",{"$f":"F11/F12","v":4.147390653369365E-2},{"$f":"G11/G12","v":4.1257562736856712E-2},4.1147419522424913E-2,4.1037903290070885E-2,4.0930723143578311E-2]
[null,null,null,null,"AT",{"$f":"F14/F15","v":7.7008106041295769E-3},{"$f":"G14/G15","v":7.7008106041295777E-3},7.7008106041295777E-3,7.7008106041295777E-3,7.7008106041295769E-3]
[null,null,"Factores de carga","PUNTA","BT",{"$f":"F9/(8760*F116)","v":0.61872210628343483},{"$f":"G9/(8760*G116)","v":0.62211699365976014},0.62238749929273951,0.62247293560624573,0.62253403494410331]
[null,null,null,null,"MT",{"$f":"F12/(8760*F165)","v":0.59005703942735055},{"$f":"G12/(8760*G165)","v":0.59473575400671574},0.59623803512765139,0.59755956152296363,0.59884406242531674]
[null,null,null,null,"AT",{"$f":"F15/(8760*F236)","v":0.58447870311684413},{"$f":"G15/(8760*G236)","v":0.58857104136576077},0.58919274756771711,0.5896770958828258,0.59016144351806965]
[null,null,null,"PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,null,"FUERA DE PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,"Factores de carga de pérdidas",null,"BT",{"$f":"0.7*F22^2+0.3*F22","v":0.45358856324769747},0.45755578575810862,0.45787258928093066,0.45797266957545379,0.45804424774788122]
[null,null,null,null,"MT",0.42073422867264409,0.42601815816777039,0.42772126671131311,0.42922206915415062,0.43068316649903471]
[null,null,null,null,"AT",0.41447435901305685,0.41906242192379151,0.41976148992079204,0.42030648295101003,0.4208518036461531]
[null,null,null,"PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,null,"FUERA DE PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,"Pérdida Potencia",null,"BT NT",{"$f":"F18*F22/F31","v":6.8747121169420292E-2},{"$f":"G18*G22/G31","v":7.7163754731323322E-2},8.3975256072393215E-2,9.1241368923048655E-2,9.8707029328973808E-2]
[null,null,null,null,"BT T",{"$f":"F19*F22/F31","v":3.0407929114061392E-2},{"$f":"G19*G22/G31","v":2.9924137652160961E-2},2.9635448700151105E-2,2.9357029818422871E-2,2.9087588468312508E-2]
[null,null,null,null,"MT",{"$f":"F20*F23/F32","v":5.8164914653993018E-2},5.7596952647076587E-2,5.735898229999066E-2,5.7132643585084422E-2,5.6912186107838748E-2]
[null,null,null,null,"AT",{"$f":"F21*F24/F33","v":1.0859440872452875E-2},1.0815749347855607E-2,1.0809142494710241E-2,1.0804000930711521E-2,1.0798864262949704E-2]
[null,null,null,"PUNTA","BT NT",{"$f":"F40","v":6.8747121169420292E-2},{"$f":"G40","v":7.7163754731323322E-2},8.3975256072393215E-2,9.1241368923048655E-2,9.8707029328973808E-2]
[null,null,null,null,"BT T",{"$f":"F41","v":3.0407929114061392E-2},2.9924137652160961E-2,2.9635448700151105E-2,2.9357029818422871E-2,2.9087588468312508E-2]
[null,null,null,null,"MT",{"$f":"F42","v":5.8164914653993018E-2},5.7596952647076587E-2,5.735898229999066E-2,5.7132643585084422E-2,5.6912186107838748E-2]
[null,null,null,null,"AT",{"$f":"F43","v":1.0859440872452875E-2},1.0815749347855607E-2,1.0809142494710241E-2,1.0804000930711521E-2,1.0798864262949704E-2]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"F40","v":6.8747121169420292E-2},{"$f":"G40","v":7.7163754731323322E-2},8.3975256072393215E-2,9.1241368923048655E-2,9.8707029328973808E-2]
[null,null,null,null,"BT T",{"$f":"F41","v":3.0407929114061392E-2},2.9924137652160961E-2,2.9635448700151105E-2,2.9357029818422871E-2,2.9087588468312508E-2]
[null,null,null,null,"MT",{"$f":"F42","v":5.8164914653993018E-2},5.7596952647076587E-2,5.735898229999066E-2,5.7132643585084422E-2,5.6912186107838748E-2]
[null,null,null,null,"AT",{"$f":"F43","v":1.0859440872452875E-2},1.0815749347855607E-2,1.0809142494710241E-2,1.0804000930711521E-2,1.0798864262949704E-2]
[null,null,"Pérdida Potencia","PUNTA","BT NT",6.8747121161558775E-2,7.7163754728451966E-2,8.3975256074881252E-2,9.1241368934194558E-2,9.87070293526566E-2,0,0,0,0,0,0]
[null,null,null,null,"BT T",3.0407929110584129E-2,2.9924137651047445E-2,2.9635448701029153E-2,2.9357029822009086E-2,2.9087588475291502E-2,0,0,0,0,0,0]
[null,null,null,null,"MT",5.8164914664574872E-2,5.7596952660693486E-2,5.7358982317106476E-2,5.7132643606545255E-2,5.6912186134417418E-2,0,0,0,0,0,0]
[null,null,null,null,"AT",1.0859440872452874E-2,1.0815749347855607E-2,1.0809142494710239E-2,1.0804000930711523E-2,1.0798864262949707E-2,0,0,0,0,0,0]
[null,null,null,"FUERA DE PUNTA","BT NT",6.8747121169420292E-2,7.7163754731323322E-2,8.3975256072393215E-2,9.1241368923048655E-2,9.8707029328973808E-2,0,0,0,0,0,0]
[null,null,null,null,"BT T",3.0407929114061392E-2,2.9924137652160961E-2,2.9635448700151105E-2,2.9357029818422871E-2,2.9087588468312508E-2,0,0,0,0,0,0]
[null,null,null,null,"MT",5.8164914653993018E-2,5.7596952647076587E-2,5.735898229999066E-2,5.7132643585084422E-2,5.6912186107838748E-2,0,0,0,0,0,0]
[null,null,null,null,"AT",1.0859440872452875E-2,1.0815749347855607E-2,1.0809142494710241E-2,1.0804000930711521E-2,1.0798864262949704E-2,0,0,0,0,0,0]
[null,null,"Cierre","PUNTA","BT NT",{"$f":"F52-F40","v":-7.8615169929463491E-12},{"$f":"G52-G40","v":-2.8713559308002345E-12},2.4880375537605914E-12,1.1145903644482757E-11,2.3682791838730566E-11]
[null,null,null,null,"BT T",{"$f":"F53-F41","v":-3.4772636159363657E-12},-1.1135155297825605E-12,8.7804763460042068E-13,3.586214658568565E-12,6.9789937717779083E-12]
[null,null,null,null,"MT",{"$f":"F54-F42","v":1.0581854836821947E-11},1.3616899274815353E-11,1.7115815709178861E-11,2.1460833110609201E-11,2.6578669820587209E-11]
[null,null,null,null,"AT",{"$f":"F55-F43","v":0},0,0,0,0]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"F56-F40","v":0},{"$f":"G56-G40","v":0},0,0,0]
[null,null,null,null,"BT T",{"$f":"F57-F41","v":0},0,{"$f":"H57-H41","v":0},0,0]
[null,null,null,null,"MT",{"$f":"F58-F42","v":0},0,0,0,0]
[null,null,null,null,"AT",{"$f":"F59-F43","v":0},0,0,0,0]
[null,null,"Factores pérdidas Punta","PUNTA","BT NT",{"$f":"1/(1-F52)","v":1.073822183773872},{"$f":"1/(1-G52)","v":1.0836158691466937},{"$f":"1/(1-H52)","v":1.0916735673700817},{"$f":"1/(1-I52)","v":1.1004022034180685},{"$f":"1/(1-J52)","v":1.1095171410043967}]
[null,null,null,null,"BT T",{"$f":"1/(1-F53)","v":1.0313615694925089},{"$f":"1/(1-G53)","v":1.0308472139267426},1.0305405310420275,1.0302449311682809,1.029959024243611]
[null,null,null,null,"MT",{"$f":"1/(1-F54)","v":1.0617570056267971},{"$f":"1/(1-G54)","v":1.06111711207143},1.0608492323600565,1.0605945716745167,1.0603466456650972]
[null,null,null,null,"AT",{"$f":"1/(1-F55)","v":1.0109786630143154},1.010934008846911,1.0109272567702157,1.0109220022532206,1.0109167527945704]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"1/(1-F56)","v":1.0738221837829371},1.0836158691500655,1.0916735673671165,1.1004022034045722,1.1095171409752425]
[null,null,null,null,"BT T",{"$f":"1/(1-F57)","v":1.0313615694962077},1.0308472139279259,1.0305405310410949,1.0302449311644746,1.0299590242362076]
[null,null,null,null,"MT",{"$f":"1/(1-F58)","v":1.061757005614868},1.0611171120560976,1.0608492323407943,1.0605945716503762,1.0603466456352137]
[null,null,null,null,"AT",1.0109786630143154,1.010934008846911,1.0109272567702157,1.0109220022532206,1.0109167527945704]
[null,null,"Factores pérdidas Punta Acumulados","PUNTA","BT NT",{"$f":"PRODUCT(F$68:F68)","v":1.073822183773872},{"$f":"PRODUCT(G$68:G68)","v":1.0836158691466937},{"$f":"PRODUCT(H$68:H68)","v":1.0916735673700817},{"$f":"PRODUCT(I$68:I68)","v":1.1004022034180685},{"$f":"PRODUCT(J$68:J68)","v":1.1095171410043967}]
[null,null,null,null,"BT T",{"$f":"PRODUCT(F$68:F69)","v":1.1074989328128939},{"$f":"PRODUCT(G$68:G69)","v":1.117042399676675},{"$f":"PRODUCT(H$68:H69)","v":1.1250138578421085},{"$f":"PRODUCT(I$68:I69)","v":1.1336837923178726},{"$f":"PRODUCT(J$68:J69)","v":1.1427571919304493}]
[null,null,null,null,"MT",{"$f":"PRODUCT(F$68:F70)","v":1.1758947506382915},{"$f":"PRODUCT(G$68:G70)","v":1.1853128052062534},{"$f":"PRODUCT(H$68:H70)","v":1.1934700874862265},{"$f":"PRODUCT(I$68:I70)","v":1.2023788761277159},{"$f":"PRODUCT(J$68:J70)","v":1.2117187552731177}]
[null,null,null,null,"AT",{"$f":"PRODUCT(F$68:F71)","v":1.1888045028458518},{"$f":"PRODUCT(G$68:G71)","v":1.1982730259047354},{"$f":"PRODUCT(H$68:H71)","v":1.2065114415797602},{"$f":"PRODUCT(I$68:I71)","v":1.2155112609220076},{"$f":"PRODUCT(J$68:J71)","v":1.2249467893809789}]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"PRODUCT(F$72:F72)","v":1.0738221837829371},{"$f":"PRODUCT(G$72:G72)","v":1.0836158691500655},{"$f":"PRODUCT(H$72:H72)","v":1.0916735673671165},{"$f":"PRODUCT(I$72:I72)","v":1.1004022034045722},{"$f":"PRODUCT(J$72:J72)","v":1.1095171409752425}]
[null,null,null,null,"BT T",{"$f":"PRODUCT(F$72:F73)","v":1.1074989328262153},{"$f":"PRODUCT(G$72:G73)","v":1.1170423996814329},{"$f":"PRODUCT(H$72:H73)","v":1.1250138578380346},{"$f":"PRODUCT(I$72:I73)","v":1.1336837922997796},{"$f":"PRODUCT(J$72:J73)","v":1.1427571918922075}]
[null,null,null,null,"MT",{"$f":"PRODUCT(F$72:F74)","v":1.1758947506392241},{"$f":"PRODUCT(G$72:G74)","v":1.1853128051941753},{"$f":"PRODUCT(H$72:H74)","v":1.1934700874602346},{"$f":"PRODUCT(I$72:I74)","v":1.2023788760811587},{"$f":"PRODUCT(J$72:J74)","v":1.2117187551984185}]
[null,null,null,null,"AT",{"$f":"PRODUCT(F$72:F75)","v":1.1888045028467946},{"$f":"PRODUCT(G$72:G75)","v":1.1982730258925252},{"$f":"PRODUCT(H$72:H75)","v":1.2065114415534843},{"$f":"PRODUCT(I$72:I75)","v":1.2155112608749419},{"$f":"PRODUCT(J$72:J75)","v":1.2249467893054642}]
[]
[]
[null,null,null,null,"FaP",1.1825900915093144,1.182428337305391,1.188107176008111,1.1938390515598449,1.1993831723389117,1,1,1,1,1,1]
[null,null,null,null,"FaFP",1.2465396932159793,1.2422070140369559,1.2444160633563985,1.2466031630068926,1.2485589754769071,1,1,1,1,1,1]
[]
["BALANCE DE POTENCIA HORAS PUNTA"]
[null,null,null,null,null,{"$f":"Mercado!D4","v":"jul21/jun22"},{"$f":"Mercado!E4","v":1},{"$f":"Mercado!F4","v":2},{"$f":"Mercado!G4","v":3},{"$f":"Mercado!H4","v":4},"V. Presente"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"Mercado!D618","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$X553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$X553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$N553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A93,Mercado!$C:$C,$B93)*IF($A93=Mercado!$D$30,$C93,IF($A93=Mercado!$D$31,$D93,$E93))*F$86,\"-\")","v":283.96784060496503},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A93,Mercado!$C:$C,$B93)*IF($A93=Mercado!$D$30,$C93,IF($A93=Mercado!$D$31,$D93,$E93))*G$86,\"-\")","v":296.41855647503576},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A93,Mercado!$C:$C,$B93)*IF($A93=Mercado!$D$30,$C93,IF($A93=Mercado!$D$31,$D93,$E93))*H$86,\"-\")","v":310.48160106507174},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A93,Mercado!$C:$C,$B93)*IF($A93=Mercado!$D$30,$C93,IF($A93=Mercado!$D$31,$D93,$E93))*I$86,\"-\")","v":325.22135956675663},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A93,Mercado!$C:$C,$B93)*IF($A93=Mercado!$D$30,$C93,IF($A93=Mercado!$D$31,$D93,$E93))*J$86,\"-\")","v":340.53688142811046},{"$f":"SUMPRODUCT(G93:J93,datos!$B$10:$E$10)","v":1075.6050200239692}]
[{"$f":"Mercado!D619","v":"Pot_Max"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$X554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$X554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$N554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A94,Mercado!$C:$C,$B94)*IF($A94=Mercado!$D$30,$C94,IF($A94=Mercado!$D$31,$D94,$E94))*F$86,\"-\")","v":167.50483713746394},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A94,Mercado!$C:$C,$B94)*IF($A94=Mercado!$D$30,$C94,IF($A94=Mercado!$D$31,$D94,$E94))*G$86,\"-\")","v":170.84062972155627},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A94,Mercado!$C:$C,$B94)*IF($A94=Mercado!$D$30,$C94,IF($A94=Mercado!$D$31,$D94,$E94))*H$86,\"-\")","v":175.10379341204137},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A94,Mercado!$C:$C,$B94)*IF($A94=Mercado!$D$30,$C94,IF($A94=Mercado!$D$31,$D94,$E94))*I$86,\"-\")","v":179.47736895363531},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A94,Mercado!$C:$C,$B94)*IF($A94=Mercado!$D$30,$C94,IF($A94=Mercado!$D$31,$D94,$E94))*J$86,\"-\")","v":183.927306738368},{"$f":"SUMPRODUCT(G94:J94,datos!$B$10:$E$10)","v":600.88563059394255}]
[{"$f":"Mercado!D620","v":"Pot_Max_P"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$X555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$X555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$N555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A95,Mercado!$C:$C,$B95)*IF($A95=Mercado!$D$30,$C95,IF($A95=Mercado!$D$31,$D95,$E95))*F$86,\"-\")","v":1.5681324097785334},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A95,Mercado!$C:$C,$B95)*IF($A95=Mercado!$D$30,$C95,IF($A95=Mercado!$D$31,$D95,$E95))*G$86,\"-\")","v":1.5679179212491507},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A95,Mercado!$C:$C,$B95)*IF($A95=Mercado!$D$30,$C95,IF($A95=Mercado!$D$31,$D95,$E95))*H$86,\"-\")","v":1.5754481475579765},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A95,Mercado!$C:$C,$B95)*IF($A95=Mercado!$D$30,$C95,IF($A95=Mercado!$D$31,$D95,$E95))*I$86,\"-\")","v":1.5830487015335468},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A95,Mercado!$C:$C,$B95)*IF($A95=Mercado!$D$30,$C95,IF($A95=Mercado!$D$31,$D95,$E95))*J$86,\"-\")","v":1.5904002898309637},{"$f":"SUMPRODUCT(G95:J95,datos!$B$10:$E$10)","v":5.3621389065523468}]
[{"$f":"Mercado!D621","v":0},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$X556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$X556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$N556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A96,Mercado!$C:$C,$B96)*IF($A96=Mercado!$D$30,$C96,IF($A96=Mercado!$D$31,$D96,$E96))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A96,Mercado!$C:$C,$B96)*IF($A96=Mercado!$D$30,$C96,IF($A96=Mercado!$D$31,$D96,$E96))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A96,Mercado!$C:$C,$B96)*IF($A96=Mercado!$D$30,$C96,IF($A96=Mercado!$D$31,$D96,$E96))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A96,Mercado!$C:$C,$B96)*IF($A96=Mercado!$D$30,$C96,IF($A96=Mercado!$D$31,$D96,$E96))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A96,Mercado!$C:$C,$B96)*IF($A96=Mercado!$D$30,$C96,IF($A96=Mercado!$D$31,$D96,$E96))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G96:J96,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D622","v":"Pot_Max"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$X557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$X557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$N557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A97,Mercado!$C:$C,$B97)*IF($A97=Mercado!$D$30,$C97,IF($A97=Mercado!$D$31,$D97,$E97))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A97,Mercado!$C:$C,$B97)*IF($A97=Mercado!$D$30,$C97,IF($A97=Mercado!$D$31,$D97,$E97))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A97,Mercado!$C:$C,$B97)*IF($A97=Mercado!$D$30,$C97,IF($A97=Mercado!$D$31,$D97,$E97))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A97,Mercado!$C:$C,$B97)*IF($A97=Mercado!$D$30,$C97,IF($A97=Mercado!$D$31,$D97,$E97))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A97,Mercado!$C:$C,$B97)*IF($A97=Mercado!$D$30,$C97,IF($A97=Mercado!$D$31,$D97,$E97))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G97:J97,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D623","v":"Pot_Max"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$X558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$X558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$N558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98))*F$86,\"-\")","v":19.414388087332483},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98))*G$86,\"-\")","v":19.411732595026002},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98))*H$86,\"-\")","v":19.504961161079063},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98))*I$86,\"-\")","v":19.599060424406755},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98))*J$86,\"-\")","v":19.690077348344001},{"$f":"SUMPRODUCT(G98:J98,datos!$B$10:$E$10)","v":66.386387438222954}]
[{"$f":"Mercado!D624","v":"Pot_Max_P"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$X559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$X559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$N559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99))*F$86,\"-\")","v":0.48809622063642111},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99))*G$86,\"-\")","v":0.48802945902884981},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99))*H$86,\"-\")","v":0.49037331403685502},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99))*I$86,\"-\")","v":0.49273905920421812},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99))*J$86,\"-\")","v":0.49502731142148526},{"$f":"SUMPRODUCT(G99:J99,datos!$B$10:$E$10)","v":1.6690170539778231}]
[{"$f":"Mercado!D625","v":0},{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$X560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$X560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$N560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G100:J100,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D626","v":0},{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$X561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$X561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$N561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G101:J101,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D627","v":0},{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$X562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$X562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$N562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G102:J102,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D628","v":0},{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$X563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$X563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$N563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G103:J103,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D629","v":0},{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$X564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$X564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$N564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G104:J104,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D630","v":0},{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$X565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$X565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$N565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G105:J105,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D631","v":0},{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$X566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$X566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$N566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G106:J106,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D632","v":0},{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$X567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$X567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$N567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G107:J107,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D633","v":0},{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$X568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$X568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$N568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G108:J108,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D634","v":0},{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$X569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$X569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$N569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G109:J109,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D635","v":0},{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$X570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$X570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$N570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G110:J110,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D636","v":0},{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$X571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$X571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$N571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G111:J111,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D637","v":0},{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$X572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$X572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$N572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G112:J112,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D638","v":"Energia"},{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$X573","v":0},{"$f":"Mercado!$H573*Mercado!$X573","v":0},{"$f":"Mercado!$I573*Mercado!$N573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G113:J113,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F93:F113)*(F68-1)","v":34.913706798259575},{"$f":"SUM(G93:G113)*(G68-1)","v":40.865321690302956},{"$f":"SUM(H93:H113)*(H68-1)","v":46.492815968510406},52.849066922285552,59.822609493191557,{"$f":"SUMPRODUCT(G114:J114,datos!$B$10:$E$10)","v":167.62784927461084}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F93:F114)*(F69-1)","v":15.927192637223619},{"$f":"SUM(G93:G114)*(G69-1)","v":16.336443512916915},16.90873425918959,17.518548987633157,18.1570352170097,{"$f":"SUMPRODUCT(G115:J115,datos!$B$10:$E$10)","v":58.317048672399196}]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F93:F115)","v":523.78419389565954},{"$f":"SUM(G93:G115)","v":545.92863137511597},570.55772732748699,596.74119261545525,624.21933782627616,{"$f":"SUMPRODUCT(G116:J116,datos!$B$10:$E$10)","v":1975.8530919636748}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A93","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$Y553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$Y553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$O553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A120,Mercado!$C:$C,$B120)*IF($A120=Mercado!$D$30,$C120,IF($A120=Mercado!$D$31,$D120,$E120))*F$86,\"-\")","v":283.96784060496503},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A120,Mercado!$C:$C,$B120)*IF($A120=Mercado!$D$30,$C120,IF($A120=Mercado!$D$31,$D120,$E120))*G$86,\"-\")","v":296.41855647503576},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A120,Mercado!$C:$C,$B120)*IF($A120=Mercado!$D$30,$C120,IF($A120=Mercado!$D$31,$D120,$E120))*H$86,\"-\")","v":310.48160106507174},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A120,Mercado!$C:$C,$B120)*IF($A120=Mercado!$D$30,$C120,IF($A120=Mercado!$D$31,$D120,$E120))*I$86,\"-\")","v":325.22135956675663},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A120,Mercado!$C:$C,$B120)*IF($A120=Mercado!$D$30,$C120,IF($A120=Mercado!$D$31,$D120,$E120))*J$86,\"-\")","v":340.53688142811046},{"$f":"SUMPRODUCT(G120:J120,datos!$B$10:$E$10)","v":1075.6050200239692}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$Y554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$Y554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$O554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A121,Mercado!$C:$C,$B121)*IF($A121=Mercado!$D$30,$C121,IF($A121=Mercado!$D$31,$D121,$E121))*F$86,\"-\")","v":167.50483713746394},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A121,Mercado!$C:$C,$B121)*IF($A121=Mercado!$D$30,$C121,IF($A121=Mercado!$D$31,$D121,$E121))*G$86,\"-\")","v":170.84062972155627},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A121,Mercado!$C:$C,$B121)*IF($A121=Mercado!$D$30,$C121,IF($A121=Mercado!$D$31,$D121,$E121))*H$86,\"-\")","v":175.10379341204137},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A121,Mercado!$C:$C,$B121)*IF($A121=Mercado!$D$30,$C121,IF($A121=Mercado!$D$31,$D121,$E121))*I$86,\"-\")","v":179.47736895363531},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A121,Mercado!$C:$C,$B121)*IF($A121=Mercado!$D$30,$C121,IF($A121=Mercado!$D$31,$D121,$E121))*J$86,\"-\")","v":183.927306738368},{"$f":"SUMPRODUCT(G121:J121,datos!$B$10:$E$10)","v":600.88563059394255}]
["Pot_Max_P",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$Y555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$Y555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$O555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A122,Mercado!$C:$C,$B122)*IF($A122=Mercado!$D$30,$C122,IF($A122=Mercado!$D$31,$D122,$E122))*F$86,\"-\")","v":1.5681324097785334},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A122,Mercado!$C:$C,$B122)*IF($A122=Mercado!$D$30,$C122,IF($A122=Mercado!$D$31,$D122,$E122))*G$86,\"-\")","v":1.5679179212491507},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A122,Mercado!$C:$C,$B122)*IF($A122=Mercado!$D$30,$C122,IF($A122=Mercado!$D$31,$D122,$E122))*H$86,\"-\")","v":1.5754481475579765},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A122,Mercado!$C:$C,$B122)*IF($A122=Mercado!$D$30,$C122,IF($A122=Mercado!$D$31,$D122,$E122))*I$86,\"-\")","v":1.5830487015335468},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A122,Mercado!$C:$C,$B122)*IF($A122=Mercado!$D$30,$C122,IF($A122=Mercado!$D$31,$D122,$E122))*J$86,\"-\")","v":1.5904002898309637},{"$f":"SUMPRODUCT(G122:J122,datos!$B$10:$E$10)","v":5.3621389065523468}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$Y556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$Y556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$O556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A123,Mercado!$C:$C,$B123)*IF($A123=Mercado!$D$30,$C123,IF($A123=Mercado!$D$31,$D123,$E123))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A123,Mercado!$C:$C,$B123)*IF($A123=Mercado!$D$30,$C123,IF($A123=Mercado!$D$31,$D123,$E123))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A123,Mercado!$C:$C,$B123)*IF($A123=Mercado!$D$30,$C123,IF($A123=Mercado!$D$31,$D123,$E123))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A123,Mercado!$C:$C,$B123)*IF($A123=Mercado!$D$30,$C123,IF($A123=Mercado!$D$31,$D123,$E123))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A123,Mercado!$C:$C,$B123)*IF($A123=Mercado!$D$30,$C123,IF($A123=Mercado!$D$31,$D123,$E123))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G123:J123,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$Y557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$Y557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$O557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A124,Mercado!$C:$C,$B124)*IF($A124=Mercado!$D$30,$C124,IF($A124=Mercado!$D$31,$D124,$E124))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A124,Mercado!$C:$C,$B124)*IF($A124=Mercado!$D$30,$C124,IF($A124=Mercado!$D$31,$D124,$E124))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A124,Mercado!$C:$C,$B124)*IF($A124=Mercado!$D$30,$C124,IF($A124=Mercado!$D$31,$D124,$E124))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A124,Mercado!$C:$C,$B124)*IF($A124=Mercado!$D$30,$C124,IF($A124=Mercado!$D$31,$D124,$E124))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A124,Mercado!$C:$C,$B124)*IF($A124=Mercado!$D$30,$C124,IF($A124=Mercado!$D$31,$D124,$E124))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G124:J124,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$Y558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$Y558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$O558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125))*F$86,\"-\")","v":19.414388087332483},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125))*G$86,\"-\")","v":19.411732595026002},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125))*H$86,\"-\")","v":19.504961161079063},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125))*I$86,\"-\")","v":19.599060424406755},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125))*J$86,\"-\")","v":19.690077348344001},{"$f":"SUMPRODUCT(G125:J125,datos!$B$10:$E$10)","v":66.386387438222954}]
["Pot_Max_P",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$Y559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$Y559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$O559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126))*F$86,\"-\")","v":0.48809622063642111},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126))*G$86,\"-\")","v":0.48802945902884981},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126))*H$86,\"-\")","v":0.49037331403685502},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126))*I$86,\"-\")","v":0.49273905920421812},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126))*J$86,\"-\")","v":0.49502731142148526},{"$f":"SUMPRODUCT(G126:J126,datos!$B$10:$E$10)","v":1.6690170539778231}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$Y560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$Y560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$O560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G127:J127,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$Y561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$Y561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$O561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G128:J128,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$Y562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$Y562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$O562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G129:J129,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$Y563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$Y563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$O563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G130:J130,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$Y564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$Y564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$O564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G131:J131,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$Y565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$Y565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$O565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G132:J132,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$Y566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$Y566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$O566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G133:J133,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$Y567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$Y567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$O567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G134:J134,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$Y568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$Y568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$O568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G135:J135,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$Y569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$Y569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$O569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G136:J136,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$Y570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$Y570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$O570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G137:J137,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$Y571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$Y571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$O571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G138:J138,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$Y572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$Y572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$O572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G139:J139,datos!$B$10:$E$10)","v":0}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$Y573","v":0},{"$f":"Mercado!$H573*Mercado!$Y573","v":0},{"$f":"Mercado!$I573*Mercado!$O573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G140:J140,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F120:F140)*(F68-1)","v":34.913706798259575},{"$f":"SUM(G120:G140)*(G68-1)","v":40.865321690302956},46.492815968510406,52.849066922285552,59.822609493191557,{"$f":"SUMPRODUCT(G141:J141,datos!$B$10:$E$10)","v":167.62784927461084}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F120:F141)*(F69-1)","v":15.927192637223619},{"$f":"SUM(G120:G141)*(G69-1)","v":16.336443512916915},16.90873425918959,17.518548987633157,18.1570352170097,{"$f":"SUMPRODUCT(G142:J142,datos!$B$10:$E$10)","v":58.317048672399196}]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F120:F142)","v":523.78419389565954},{"$f":"SUM(G120:G142)","v":545.92863137511597},570.55772732748699,596.74119261545525,624.21933782627616,{"$f":"SUMPRODUCT(G143:J143,datos!$B$10:$E$10)","v":1975.8530919636748}]
[{"$f":"Mercado!D639","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$Y574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$Y574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I574*Mercado!$O574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G144:J144,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D640","v":0},{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$Y575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$Y575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I575*Mercado!$O575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G145:J145,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D641","v":0},{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$Y576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$Y576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I576*Mercado!$O576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A146,Mercado!$C:$C,$B146)*IF($A146=Mercado!$D$30,$C146,IF($A146=Mercado!$D$31,$D146,$E146))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A146,Mercado!$C:$C,$B146)*IF($A146=Mercado!$D$30,$C146,IF($A146=Mercado!$D$31,$D146,$E146))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A146,Mercado!$C:$C,$B146)*IF($A146=Mercado!$D$30,$C146,IF($A146=Mercado!$D$31,$D146,$E146))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A146,Mercado!$C:$C,$B146)*IF($A146=Mercado!$D$30,$C146,IF($A146=Mercado!$D$31,$D146,$E146))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A146,Mercado!$C:$C,$B146)*IF($A146=Mercado!$D$30,$C146,IF($A146=Mercado!$D$31,$D146,$E146))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G146:J146,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D642","v":0},{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$Y577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$Y577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I577*Mercado!$O577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A147,Mercado!$C:$C,$B147)*IF($A147=Mercado!$D$30,$C147,IF($A147=Mercado!$D$31,$D147,$E147))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A147,Mercado!$C:$C,$B147)*IF($A147=Mercado!$D$30,$C147,IF($A147=Mercado!$D$31,$D147,$E147))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A147,Mercado!$C:$C,$B147)*IF($A147=Mercado!$D$30,$C147,IF($A147=Mercado!$D$31,$D147,$E147))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A147,Mercado!$C:$C,$B147)*IF($A147=Mercado!$D$30,$C147,IF($A147=Mercado!$D$31,$D147,$E147))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A147,Mercado!$C:$C,$B147)*IF($A147=Mercado!$D$30,$C147,IF($A147=Mercado!$D$31,$D147,$E147))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G147:J147,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D643","v":0},{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$Y578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$Y578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I578*Mercado!$O578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A148,Mercado!$C:$C,$B148)*IF($A148=Mercado!$D$30,$C148,IF($A148=Mercado!$D$31,$D148,$E148))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A148,Mercado!$C:$C,$B148)*IF($A148=Mercado!$D$30,$C148,IF($A148=Mercado!$D$31,$D148,$E148))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A148,Mercado!$C:$C,$B148)*IF($A148=Mercado!$D$30,$C148,IF($A148=Mercado!$D$31,$D148,$E148))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A148,Mercado!$C:$C,$B148)*IF($A148=Mercado!$D$30,$C148,IF($A148=Mercado!$D$31,$D148,$E148))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A148,Mercado!$C:$C,$B148)*IF($A148=Mercado!$D$30,$C148,IF($A148=Mercado!$D$31,$D148,$E148))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G148:J148,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D644","v":0},{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$Y579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$Y579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I579*Mercado!$O579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G149:J149,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D645","v":"Pot_Max"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$Y580","v":1.6226276236396448E-4},{"$f":"Mercado!$H580*Mercado!$Y580","v":0.81717682833808658},{"$f":"Mercado!$I580*Mercado!$O580","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150))*F$86,\"-\")","v":64.139920280975673},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150))*G$86,\"-\")","v":64.763112814389743},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150))*H$86,\"-\")","v":65.715516659625038},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150))*I$86,\"-\")","v":66.68347450713172},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150))*J$86,\"-\")","v":67.653648908297583},{"$f":"SUMPRODUCT(G150:J150,datos!$B$10:$E$10)","v":224.56146365040715}]
[{"$f":"Mercado!D646","v":"Pot_Max_P"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$Y581","v":1.6226276236396448E-4},{"$f":"Mercado!$H581*Mercado!$Y581","v":0.81717682833808658},{"$f":"Mercado!$I581*Mercado!$O581","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151))*F$86,\"-\")","v":9.078371262949263},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151))*G$86,\"-\")","v":9.0771295269266936},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151))*H$86,\"-\")","v":9.1207241811148574},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151))*I$86,\"-\")","v":9.1647259824704328},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151))*J$86,\"-\")","v":9.2072864496351468},{"$f":"SUMPRODUCT(G151:J151,datos!$B$10:$E$10)","v":31.042970257889117}]
[{"$f":"Mercado!D647","v":"Pot_Max"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$Y582","v":1.8328639649938392E-4},{"$f":"Mercado!$H582*Mercado!$Y582","v":0.5482564126906162},{"$f":"Mercado!$I582*Mercado!$O582","v":0.55246132442150386},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G152:J152,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D648","v":"Pot_Max"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$Y583","v":1.6226276236396448E-4},{"$f":"Mercado!$H583*Mercado!$Y583","v":0.81717682833808658},{"$f":"Mercado!$I583*Mercado!$O583","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153))*F$86,\"-\")","v":81.047385386803356},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153))*G$86,\"-\")","v":81.036299757558325},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153))*H$86,\"-\")","v":81.425492117779626},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153))*I$86,\"-\")","v":81.818319294470811},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153))*J$86,\"-\")","v":82.198278924302087},{"$f":"SUMPRODUCT(G153:J153,datos!$B$10:$E$10)","v":277.13688955532581}]
[{"$f":"Mercado!D649","v":0},{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$Y584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$Y584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I584*Mercado!$O584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G154:J154,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D650","v":0},{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$Y585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$Y585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I585*Mercado!$O585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G155:J155,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D651","v":0},{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$Y586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$Y586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I586*Mercado!$O586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G156:J156,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D652","v":0},{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$Y587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$Y587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I587*Mercado!$O587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G157:J157,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D653","v":0},{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$Y588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$Y588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I588*Mercado!$O588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G158:J158,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D654","v":"Pot_Max_P"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$Y589","v":1.6226276236396448E-4},{"$f":"Mercado!$H589*Mercado!$Y589","v":0.81717682833808658},{"$f":"Mercado!$I589*Mercado!$O589","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159))*F$86,\"-\")","v":21.342057205384091},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159))*G$86,\"-\")","v":21.339138047259791},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159))*H$86,\"-\")","v":21.441623347385143},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159))*I$86,\"-\")","v":21.545065796968938},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159))*J$86,\"-\")","v":21.645119859378159},{"$f":"SUMPRODUCT(G159:J159,datos!$B$10:$E$10)","v":72.977941513891707}]
[{"$f":"Mercado!D655","v":0},{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$Y590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$Y590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I590*Mercado!$O590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G160:J160,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D656","v":0},{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$Y591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$Y591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I591*Mercado!$O591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G161:J161,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D657","v":0},{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$Y592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$Y592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I592*Mercado!$O592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G162:J162,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D658","v":0},{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$Y593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$Y593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I593*Mercado!$O593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G163:J163,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F143:F163)*(F70-1)","v":43.192351234794607},{"$f":"SUM(G143:G163)*(G70-1)","v":44.135374818989931},45.531112543995889,47.01852623446797,48.57444361969511,{"$f":"SUMPRODUCT(G164:J164,datos!$B$10:$E$10)","v":156.81073464623807}]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F143:F164)","v":742.58427926656657},{"$f":"SUM(G143:G164)","v":766.27968634024046},793.7921961773875,822.97130443096512,853.49811558758415,{"$f":"SUMPRODUCT(G165:J165,datos!$B$10:$E$10)","v":2738.3830915874264}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A93","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$Z553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$Z553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$P553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A169,Mercado!$C:$C,$B169)*IF($A169=Mercado!$D$30,$C169,IF($A169=Mercado!$D$31,$D169,$E169))*F$86,\"-\")","v":283.96784060496503},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A169,Mercado!$C:$C,$B169)*IF($A169=Mercado!$D$30,$C169,IF($A169=Mercado!$D$31,$D169,$E169))*G$86,\"-\")","v":296.41855647503576},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A169,Mercado!$C:$C,$B169)*IF($A169=Mercado!$D$30,$C169,IF($A169=Mercado!$D$31,$D169,$E169))*H$86,\"-\")","v":310.48160106507174},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A169,Mercado!$C:$C,$B169)*IF($A169=Mercado!$D$30,$C169,IF($A169=Mercado!$D$31,$D169,$E169))*I$86,\"-\")","v":325.22135956675663},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A169,Mercado!$C:$C,$B169)*IF($A169=Mercado!$D$30,$C169,IF($A169=Mercado!$D$31,$D169,$E169))*J$86,\"-\")","v":340.53688142811046},{"$f":"SUMPRODUCT(G169:J169,datos!$B$10:$E$10)","v":1075.6050200239692}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$Z554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$Z554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$P554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A170,Mercado!$C:$C,$B170)*IF($A170=Mercado!$D$30,$C170,IF($A170=Mercado!$D$31,$D170,$E170))*F$86,\"-\")","v":167.50483713746394},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A170,Mercado!$C:$C,$B170)*IF($A170=Mercado!$D$30,$C170,IF($A170=Mercado!$D$31,$D170,$E170))*G$86,\"-\")","v":170.84062972155627},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A170,Mercado!$C:$C,$B170)*IF($A170=Mercado!$D$30,$C170,IF($A170=Mercado!$D$31,$D170,$E170))*H$86,\"-\")","v":175.10379341204137},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A170,Mercado!$C:$C,$B170)*IF($A170=Mercado!$D$30,$C170,IF($A170=Mercado!$D$31,$D170,$E170))*I$86,\"-\")","v":179.47736895363531},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A170,Mercado!$C:$C,$B170)*IF($A170=Mercado!$D$30,$C170,IF($A170=Mercado!$D$31,$D170,$E170))*J$86,\"-\")","v":183.927306738368},{"$f":"SUMPRODUCT(G170:J170,datos!$B$10:$E$10)","v":600.88563059394255}]
["Pot_Max_P",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$Z555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$Z555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$P555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A171,Mercado!$C:$C,$B171)*IF($A171=Mercado!$D$30,$C171,IF($A171=Mercado!$D$31,$D171,$E171))*F$86,\"-\")","v":1.5681324097785334},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A171,Mercado!$C:$C,$B171)*IF($A171=Mercado!$D$30,$C171,IF($A171=Mercado!$D$31,$D171,$E171))*G$86,\"-\")","v":1.5679179212491507},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A171,Mercado!$C:$C,$B171)*IF($A171=Mercado!$D$30,$C171,IF($A171=Mercado!$D$31,$D171,$E171))*H$86,\"-\")","v":1.5754481475579765},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A171,Mercado!$C:$C,$B171)*IF($A171=Mercado!$D$30,$C171,IF($A171=Mercado!$D$31,$D171,$E171))*I$86,\"-\")","v":1.5830487015335468},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A171,Mercado!$C:$C,$B171)*IF($A171=Mercado!$D$30,$C171,IF($A171=Mercado!$D$31,$D171,$E171))*J$86,\"-\")","v":1.5904002898309637},{"$f":"SUMPRODUCT(G171:J171,datos!$B$10:$E$10)","v":5.3621389065523468}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$Z556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$Z556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$P556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A172,Mercado!$C:$C,$B172)*IF($A172=Mercado!$D$30,$C172,IF($A172=Mercado!$D$31,$D172,$E172))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A172,Mercado!$C:$C,$B172)*IF($A172=Mercado!$D$30,$C172,IF($A172=Mercado!$D$31,$D172,$E172))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A172,Mercado!$C:$C,$B172)*IF($A172=Mercado!$D$30,$C172,IF($A172=Mercado!$D$31,$D172,$E172))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A172,Mercado!$C:$C,$B172)*IF($A172=Mercado!$D$30,$C172,IF($A172=Mercado!$D$31,$D172,$E172))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A172,Mercado!$C:$C,$B172)*IF($A172=Mercado!$D$30,$C172,IF($A172=Mercado!$D$31,$D172,$E172))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G172:J172,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$Z557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$Z557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$P557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A173,Mercado!$C:$C,$B173)*IF($A173=Mercado!$D$30,$C173,IF($A173=Mercado!$D$31,$D173,$E173))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A173,Mercado!$C:$C,$B173)*IF($A173=Mercado!$D$30,$C173,IF($A173=Mercado!$D$31,$D173,$E173))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A173,Mercado!$C:$C,$B173)*IF($A173=Mercado!$D$30,$C173,IF($A173=Mercado!$D$31,$D173,$E173))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A173,Mercado!$C:$C,$B173)*IF($A173=Mercado!$D$30,$C173,IF($A173=Mercado!$D$31,$D173,$E173))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A173,Mercado!$C:$C,$B173)*IF($A173=Mercado!$D$30,$C173,IF($A173=Mercado!$D$31,$D173,$E173))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G173:J173,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$Z558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$Z558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$P558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174))*F$86,\"-\")","v":19.414388087332483},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174))*G$86,\"-\")","v":19.411732595026002},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174))*H$86,\"-\")","v":19.504961161079063},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174))*I$86,\"-\")","v":19.599060424406755},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174))*J$86,\"-\")","v":19.690077348344001},{"$f":"SUMPRODUCT(G174:J174,datos!$B$10:$E$10)","v":66.386387438222954}]
["Pot_Max_P",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$Z559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$Z559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$P559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175))*F$86,\"-\")","v":0.48809622063642111},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175))*G$86,\"-\")","v":0.48802945902884981},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175))*H$86,\"-\")","v":0.49037331403685502},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175))*I$86,\"-\")","v":0.49273905920421812},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175))*J$86,\"-\")","v":0.49502731142148526},{"$f":"SUMPRODUCT(G175:J175,datos!$B$10:$E$10)","v":1.6690170539778231}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$P560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G176:J176,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$P561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G177:J177,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$P562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G178:J178,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$P563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G179:J179,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$P564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G180:J180,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$P565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G181:J181,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$P566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G182:J182,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$P567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G183:J183,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$P568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G184:J184,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$P569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G185:J185,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$P570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G186:J186,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$P571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G187:J187,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$P572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G188:J188,datos!$B$10:$E$10)","v":0}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$Z573","v":0},{"$f":"Mercado!$H573*Mercado!$Z573","v":0},{"$f":"Mercado!$I573*Mercado!$P573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G189:J189,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F169:F189)*(F68-1)","v":34.913706798259575},{"$f":"SUM(G169:G189)*(G68-1)","v":40.865321690302956},46.492815968510406,52.849066922285552,59.822609493191557,{"$f":"SUMPRODUCT(G190:J190,datos!$B$10:$E$10)","v":167.62784927461084}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F169:F190)*(F69-1)","v":15.927192637223619},{"$f":"SUM(G169:G190)*(G69-1)","v":16.336443512916915},16.90873425918959,17.518548987633157,18.1570352170097,{"$f":"SUMPRODUCT(G191:J191,datos!$B$10:$E$10)","v":58.317048672399196}]
[null,"Potencia BT coincidente con Máx AT",null,null,null,{"$f":"SUM(F169:F191)","v":523.78419389565954},{"$f":"SUM(G169:G191)","v":545.92863137511597},570.55772732748699,596.74119261545525,624.21933782627616,{"$f":"SUMPRODUCT(G192:J192,datos!$B$10:$E$10)","v":1975.8530919636748}]
[{"$f":"A144","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I574*Mercado!$P574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G193:J193,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I575*Mercado!$P575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G194:J194,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I576*Mercado!$P576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A195,Mercado!$C:$C,$B195)*IF($A195=Mercado!$D$30,$C195,IF($A195=Mercado!$D$31,$D195,$E195))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A195,Mercado!$C:$C,$B195)*IF($A195=Mercado!$D$30,$C195,IF($A195=Mercado!$D$31,$D195,$E195))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A195,Mercado!$C:$C,$B195)*IF($A195=Mercado!$D$30,$C195,IF($A195=Mercado!$D$31,$D195,$E195))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A195,Mercado!$C:$C,$B195)*IF($A195=Mercado!$D$30,$C195,IF($A195=Mercado!$D$31,$D195,$E195))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A195,Mercado!$C:$C,$B195)*IF($A195=Mercado!$D$30,$C195,IF($A195=Mercado!$D$31,$D195,$E195))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G195:J195,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I577*Mercado!$P577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A196,Mercado!$C:$C,$B196)*IF($A196=Mercado!$D$30,$C196,IF($A196=Mercado!$D$31,$D196,$E196))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A196,Mercado!$C:$C,$B196)*IF($A196=Mercado!$D$30,$C196,IF($A196=Mercado!$D$31,$D196,$E196))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A196,Mercado!$C:$C,$B196)*IF($A196=Mercado!$D$30,$C196,IF($A196=Mercado!$D$31,$D196,$E196))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A196,Mercado!$C:$C,$B196)*IF($A196=Mercado!$D$30,$C196,IF($A196=Mercado!$D$31,$D196,$E196))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A196,Mercado!$C:$C,$B196)*IF($A196=Mercado!$D$30,$C196,IF($A196=Mercado!$D$31,$D196,$E196))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G196:J196,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I578*Mercado!$P578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A197,Mercado!$C:$C,$B197)*IF($A197=Mercado!$D$30,$C197,IF($A197=Mercado!$D$31,$D197,$E197))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A197,Mercado!$C:$C,$B197)*IF($A197=Mercado!$D$30,$C197,IF($A197=Mercado!$D$31,$D197,$E197))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A197,Mercado!$C:$C,$B197)*IF($A197=Mercado!$D$30,$C197,IF($A197=Mercado!$D$31,$D197,$E197))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A197,Mercado!$C:$C,$B197)*IF($A197=Mercado!$D$30,$C197,IF($A197=Mercado!$D$31,$D197,$E197))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A197,Mercado!$C:$C,$B197)*IF($A197=Mercado!$D$30,$C197,IF($A197=Mercado!$D$31,$D197,$E197))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G197:J197,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I579*Mercado!$P579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G198:J198,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$Z580","v":1.6226276236396448E-4},{"$f":"Mercado!$H580*Mercado!$Z580","v":0.81717682833808658},{"$f":"Mercado!$I580*Mercado!$P580","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199))*F$86,\"-\")","v":64.139920280975673},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199))*G$86,\"-\")","v":64.763112814389743},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199))*H$86,\"-\")","v":65.715516659625038},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199))*I$86,\"-\")","v":66.68347450713172},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199))*J$86,\"-\")","v":67.653648908297583},{"$f":"SUMPRODUCT(G199:J199,datos!$B$10:$E$10)","v":224.56146365040715}]
["Pot_Max_P",{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$Z581","v":1.6226276236396448E-4},{"$f":"Mercado!$H581*Mercado!$Z581","v":0.81717682833808658},{"$f":"Mercado!$I581*Mercado!$P581","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200))*F$86,\"-\")","v":9.078371262949263},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200))*G$86,\"-\")","v":9.0771295269266936},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200))*H$86,\"-\")","v":9.1207241811148574},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200))*I$86,\"-\")","v":9.1647259824704328},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200))*J$86,\"-\")","v":9.2072864496351468},{"$f":"SUMPRODUCT(G200:J200,datos!$B$10:$E$10)","v":31.042970257889117}]
["Pot_Max",{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$Z582","v":1.8328639649938392E-4},{"$f":"Mercado!$H582*Mercado!$Z582","v":0.5482564126906162},{"$f":"Mercado!$I582*Mercado!$P582","v":0.55246132442150386},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G201:J201,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$Z583","v":1.6226276236396448E-4},{"$f":"Mercado!$H583*Mercado!$Z583","v":0.81717682833808658},{"$f":"Mercado!$I583*Mercado!$P583","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202))*F$86,\"-\")","v":81.047385386803356},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202))*G$86,\"-\")","v":81.036299757558325},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202))*H$86,\"-\")","v":81.425492117779626},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202))*I$86,\"-\")","v":81.818319294470811},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202))*J$86,\"-\")","v":82.198278924302087},{"$f":"SUMPRODUCT(G202:J202,datos!$B$10:$E$10)","v":277.13688955532581}]
[0,{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I584*Mercado!$P584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G203:J203,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I585*Mercado!$P585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G204:J204,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I586*Mercado!$P586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G205:J205,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I587*Mercado!$P587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G206:J206,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I588*Mercado!$P588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G207:J207,datos!$B$10:$E$10)","v":0}]
["Pot_Max_P",{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$Z589","v":1.6226276236396448E-4},{"$f":"Mercado!$H589*Mercado!$Z589","v":0.81717682833808658},{"$f":"Mercado!$I589*Mercado!$P589","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208))*F$86,\"-\")","v":21.342057205384091},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208))*G$86,\"-\")","v":21.339138047259791},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208))*H$86,\"-\")","v":21.441623347385143},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208))*I$86,\"-\")","v":21.545065796968938},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208))*J$86,\"-\")","v":21.645119859378159},{"$f":"SUMPRODUCT(G208:J208,datos!$B$10:$E$10)","v":72.977941513891707}]
[0,{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I590*Mercado!$P590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G209:J209,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I591*Mercado!$P591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G210:J210,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I592*Mercado!$P592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G211:J211,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I593*Mercado!$P593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G212:J212,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F192:F212)*(F70-1)","v":43.192351234794607},{"$f":"SUM(G192:G212)*(G70-1)","v":44.135374818989931},45.531112543995889,47.01852623446797,48.57444361969511,{"$f":"SUMPRODUCT(G213:J213,datos!$B$10:$E$10)","v":156.81073464623807}]
[null,"Potencia MT coincidente con Máx AT",null,null,null,{"$f":"SUM(F192:F213)","v":742.58427926656657},{"$f":"SUM(G192:G213)","v":766.27968634024046},793.7921961773875,822.97130443096512,853.49811558758415,{"$f":"SUMPRODUCT(G214:J214,datos!$B$10:$E$10)","v":2738.3830915874264}]
[{"$f":"Mercado!D659","v":0},{"$f":"Mercado!C206","v":""},{"$f":"1/(Mercado!$G594*8760)*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H594*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I594*Mercado!$P594","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G215:J215,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D660","v":0},{"$f":"Mercado!C207","v":""},{"$f":"1/(Mercado!$G595*8760)*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H595*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I595*Mercado!$P595","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G216:J216,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D661","v":0},{"$f":"Mercado!C208","v":""},{"$f":"1/(Mercado!$G596*8760)*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H596*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I596*Mercado!$P596","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G217:J217,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D662","v":0},{"$f":"Mercado!C209","v":""},{"$f":"1/(Mercado!$G597*8760)*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H597*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I597*Mercado!$P597","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A218,Mercado!$C:$C,$B218)*IF($A218=Mercado!$D$30,$C218,IF($A218=Mercado!$D$31,$D218,$E218))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A218,Mercado!$C:$C,$B218)*IF($A218=Mercado!$D$30,$C218,IF($A218=Mercado!$D$31,$D218,$E218))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A218,Mercado!$C:$C,$B218)*IF($A218=Mercado!$D$30,$C218,IF($A218=Mercado!$D$31,$D218,$E218))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A218,Mercado!$C:$C,$B218)*IF($A218=Mercado!$D$30,$C218,IF($A218=Mercado!$D$31,$D218,$E218))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A218,Mercado!$C:$C,$B218)*IF($A218=Mercado!$D$30,$C218,IF($A218=Mercado!$D$31,$D218,$E218))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G218:J218,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D663","v":0},{"$f":"Mercado!C210","v":""},{"$f":"1/(Mercado!$G598*8760)*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H598*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I598*Mercado!$P598","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A219,Mercado!$C:$C,$B219)*IF($A219=Mercado!$D$30,$C219,IF($A219=Mercado!$D$31,$D219,$E219))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A219,Mercado!$C:$C,$B219)*IF($A219=Mercado!$D$30,$C219,IF($A219=Mercado!$D$31,$D219,$E219))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A219,Mercado!$C:$C,$B219)*IF($A219=Mercado!$D$30,$C219,IF($A219=Mercado!$D$31,$D219,$E219))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A219,Mercado!$C:$C,$B219)*IF($A219=Mercado!$D$30,$C219,IF($A219=Mercado!$D$31,$D219,$E219))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A219,Mercado!$C:$C,$B219)*IF($A219=Mercado!$D$30,$C219,IF($A219=Mercado!$D$31,$D219,$E219))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G219:J219,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D664","v":0},{"$f":"Mercado!C211","v":""},{"$f":"1/(Mercado!$G599*8760)*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H599*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I599*Mercado!$P599","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G220:J220,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D665","v":0},{"$f":"Mercado!C212","v":""},{"$f":"1/(Mercado!$G600*8760)*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H600*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I600*Mercado!$P600","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G221:J221,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D666","v":0},{"$f":"Mercado!C213","v":""},{"$f":"1/(Mercado!$G601*8760)*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H601*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I601*Mercado!$P601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G222:J222,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D667","v":0},{"$f":"Mercado!C214","v":""},{"$f":"1/(Mercado!$G602*8760)*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H602*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I602*Mercado!$P602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G223:J223,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D668","v":0},{"$f":"Mercado!C215","v":""},{"$f":"1/(Mercado!$G603*8760)*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H603*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I603*Mercado!$P603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G224:J224,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D669","v":"Pot_Max"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"1/(Mercado!$G604*8760)*Mercado!$Z604","v":1.4682915053051623E-4},{"$f":"Mercado!$H604*Mercado!$Z604","v":0.95435371534257307},{"$f":"Mercado!$I604*Mercado!$P604","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225))*F$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225))*G$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225))*H$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225))*I$86,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225))*J$86,\"-\")","v":0},{"$f":"SUMPRODUCT(G225:J225,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D670","v":"Pot_Max_P"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"1/(Mercado!$G605*8760)*Mercado!$Z605","v":1.4682915053051623E-4},{"$f":"Mercado!$H605*Mercado!$Z605","v":0.95435371534257307},{"$f":"Mercado!$I605*Mercado!$P605","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226))*F$86,\"-\")","v":27.399627631144462},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226))*G$86,\"-\")","v":27.946537107349496},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226))*H$86,\"-\")","v":28.645178897497509},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226))*I$86,\"-\")","v":29.361919823946959},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226))*J$86,\"-\")","v":30.091190238425572},{"$f":"SUMPRODUCT(G226:J226,datos!$B$10:$E$10)","v":98.30047159689552}]
[{"$f":"Mercado!D671","v":"Pot_Max"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"1/(Mercado!$G606*8760)*Mercado!$Z606","v":1.4682915053051623E-4},{"$f":"Mercado!$H606*Mercado!$Z606","v":0.95435371534257307},{"$f":"Mercado!$I606*Mercado!$P606","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227))*F$86,\"-\")","v":9.7807006987154548},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227))*G$86,\"-\")","v":9.7793628983510743},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227))*H$86,\"-\")","v":9.8263301628887785},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227))*I$86,\"-\")","v":9.8737360726932852},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227))*J$86,\"-\")","v":9.9195891424652256},{"$f":"SUMPRODUCT(G227:J227,datos!$B$10:$E$10)","v":33.44454551343194}]
[{"$f":"Mercado!D672","v":"Pot_Max"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"1/(Mercado!$G607*8760)*Mercado!$Z607","v":1.4682915053051623E-4},{"$f":"Mercado!$H607*Mercado!$Z607","v":0.95435371534257307},{"$f":"Mercado!$I607*Mercado!$P607","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228))*F$86,\"-\")","v":75.017967571014267},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228))*G$86,\"-\")","v":74.795255023964728},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228))*H$86,\"-\")","v":77.534631039292449},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228))*I$86,\"-\")","v":80.392504768643619},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228))*J$86,\"-\")","v":83.365033037578016},{"$f":"SUMPRODUCT(G228:J228,datos!$B$10:$E$10)","v":267.43020971087412}]
[{"$f":"Mercado!D673","v":"Pot_Max"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"1/(Mercado!$G608*8760)*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H608*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I608*Mercado!$P608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G229:J229,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D674","v":"Pot_Max_P"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"1/(Mercado!$G609*8760)*Mercado!$Z609","v":1.4682915053051623E-4},{"$f":"Mercado!$H609*Mercado!$Z609","v":0.95435371534257307},{"$f":"Mercado!$I609*Mercado!$P609","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230))*F$86,\"-\")","v":17.964581741691983},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230))*G$86,\"-\")","v":17.962124553322734},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230))*H$86,\"-\")","v":18.048391098937618},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230))*I$86,\"-\")","v":18.135463320852576},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230))*J$86,\"-\")","v":18.219683382931944},{"$f":"SUMPRODUCT(G230:J230,datos!$B$10:$E$10)","v":61.428857726798043}]
[{"$f":"Mercado!D675","v":0},{"$f":"Mercado!C222","v":""},{"$f":"1/(Mercado!$G610*8760)*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H610*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I610*Mercado!$P610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G231:J231,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D676","v":0},{"$f":"Mercado!C223","v":""},{"$f":"1/(Mercado!$G611*8760)*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H611*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I611*Mercado!$P611","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G232:J232,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D677","v":0},{"$f":"Mercado!C224","v":""},{"$f":"1/(Mercado!$G612*8760)*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H612*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I612*Mercado!$P612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G233:J233,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D678","v":0},{"$f":"Mercado!C225","v":""},{"$f":"1/(Mercado!$G613*8760)*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H613*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I613*Mercado!$P613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234))*F$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234))*G$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234))*H$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234))*I$86,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234))*J$86,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G234:J234,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida AT",null,null,null,{"$f":"SUM(F214:F234)*(F71-1)","v":9.5815969324071979},{"$f":"SUM(G214:G234)*(G71-1)","v":9.8052142029867113},10.138819433441887,10.493149052919314,10.863190962989837,{"$f":"SUMPRODUCT(G235:J235,datos!$B$10:$E$10)","v":34.950084700766638}]
[null,"Potencia Máxima AT",null,null,null,{"$f":"SUM(F214:F235)","v":882.32875384153999},{"$f":"SUM(G214:G235)","v":906.56818012621522},937.98554680944574,971.22807747002093,1005.9568023519748,{"$f":"SUMPRODUCT(G236:J236,datos!$B$10:$E$10)","v":3233.9372608361932}]
[null,"Potencia Máxima AT objetivo",null,null,null,{"$f":"Mercado!D15","v":882.32875384153988},{"$f":"Mercado!E15","v":906.56818012621522},{"$f":"Mercado!F15","v":937.98554680944574},{"$f":"Mercado!G15","v":971.22807747002093},{"$f":"Mercado!H15","v":1005.9568023519749},{"$f":"SUMPRODUCT(G237:J237,datos!$B$10:$E$10)","v":3233.9372608361932}]
[null,"Diferencia",null,null,null,{"$f":"F236-F237","v":0},{"$f":"G236-G237","v":0},0,0,0]
[]
[]
[]
[]
[]
["BALANCE DE POTENCIA HORAS FUERA DE PUNTA"]
[null,null,null,null,null,{"$f":"Mercado!D4","v":"jul21/jun22"}]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"Mercado!D682","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AA553","v":1.4012019767628849E-4},{"$f":"Mercado!$H553*Mercado!$AA553","v":0.43873314348778442},{"$f":"Mercado!$J553*Mercado!$Q553","v":0.45782729173615072},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A248,Mercado!$C:$C,$B248)*IF($A248=Mercado!$D$30,$C248,IF($A248=Mercado!$D$31,$D248,$E248))*F$87,\"-\")","v":329.46109637976963},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A248,Mercado!$C:$C,$B248)*IF($A248=Mercado!$D$30,$C248,IF($A248=Mercado!$D$31,$D248,$E248))*G$87,\"-\")","v":342.75803155927645},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A248,Mercado!$C:$C,$B248)*IF($A248=Mercado!$D$30,$C248,IF($A248=Mercado!$D$31,$D248,$E248))*H$87,\"-\")","v":357.93895259045797},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A248,Mercado!$C:$C,$B248)*IF($A248=Mercado!$D$30,$C248,IF($A248=Mercado!$D$31,$D248,$E248))*I$87,\"-\")","v":373.7873578470855},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A248,Mercado!$C:$C,$B248)*IF($A248=Mercado!$D$30,$C248,IF($A248=Mercado!$D$31,$D248,$E248))*J$87,\"-\")","v":390.1920066826583},{"$f":"SUMPRODUCT(G248:J248,datos!$B$10:$E$10)","v":1238.2891226778986}]
[{"$f":"Mercado!D683","v":"Pot_Max"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AA554","v":9.3019306278908334E-5},{"$f":"Mercado!$H554*Mercado!$AA554","v":0.33781174103405859},{"$f":"Mercado!$J554*Mercado!$Q554","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A249,Mercado!$C:$C,$B249)*IF($A249=Mercado!$D$30,$C249,IF($A249=Mercado!$D$31,$D249,$E249))*F$87,\"-\")","v":78.201638454180113},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A249,Mercado!$C:$C,$B249)*IF($A249=Mercado!$D$30,$C249,IF($A249=Mercado!$D$31,$D249,$E249))*G$87,\"-\")","v":79.492642601753758},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A249,Mercado!$C:$C,$B249)*IF($A249=Mercado!$D$30,$C249,IF($A249=Mercado!$D$31,$D249,$E249))*H$87,\"-\")","v":81.231068758866684},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A249,Mercado!$C:$C,$B249)*IF($A249=Mercado!$D$30,$C249,IF($A249=Mercado!$D$31,$D249,$E249))*I$87,\"-\")","v":83.005861432610686},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A249,Mercado!$C:$C,$B249)*IF($A249=Mercado!$D$30,$C249,IF($A249=Mercado!$D$31,$D249,$E249))*J$87,\"-\")","v":84.803532716178537},{"$f":"SUMPRODUCT(G249:J249,datos!$B$10:$E$10)","v":278.38786826590189}]
[{"$f":"Mercado!D684","v":"Pot_Max_FP"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AA555","v":9.3019306278908334E-5},{"$f":"Mercado!$H555*Mercado!$AA555","v":0.33781174103405859},{"$f":"Mercado!$J555*Mercado!$Q555","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A250,Mercado!$C:$C,$B250)*IF($A250=Mercado!$D$30,$C250,IF($A250=Mercado!$D$31,$D250,$E250))*F$87,\"-\")","v":1.0250084536410806},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A250,Mercado!$C:$C,$B250)*IF($A250=Mercado!$D$30,$C250,IF($A250=Mercado!$D$31,$D250,$E250))*G$87,\"-\")","v":1.0214457650162552},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A250,Mercado!$C:$C,$B250)*IF($A250=Mercado!$D$30,$C250,IF($A250=Mercado!$D$31,$D250,$E250))*H$87,\"-\")","v":1.0232622288154121},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A250,Mercado!$C:$C,$B250)*IF($A250=Mercado!$D$30,$C250,IF($A250=Mercado!$D$31,$D250,$E250))*I$87,\"-\")","v":1.0250606437739667},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A250,Mercado!$C:$C,$B250)*IF($A250=Mercado!$D$30,$C250,IF($A250=Mercado!$D$31,$D250,$E250))*J$87,\"-\")","v":1.0266688752056747},{"$f":"SUMPRODUCT(G250:J250,datos!$B$10:$E$10)","v":3.4784475281801024}]
[{"$f":"Mercado!D685","v":0},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AA556","v":1.16917153743474E-4},{"$f":"Mercado!$H556*Mercado!$AA556","v":0.29953725684725224},{"$f":"Mercado!$J556*Mercado!$Q556","v":0.34013746309139603},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A251,Mercado!$C:$C,$B251)*IF($A251=Mercado!$D$30,$C251,IF($A251=Mercado!$D$31,$D251,$E251))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A251,Mercado!$C:$C,$B251)*IF($A251=Mercado!$D$30,$C251,IF($A251=Mercado!$D$31,$D251,$E251))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A251,Mercado!$C:$C,$B251)*IF($A251=Mercado!$D$30,$C251,IF($A251=Mercado!$D$31,$D251,$E251))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A251,Mercado!$C:$C,$B251)*IF($A251=Mercado!$D$30,$C251,IF($A251=Mercado!$D$31,$D251,$E251))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A251,Mercado!$C:$C,$B251)*IF($A251=Mercado!$D$30,$C251,IF($A251=Mercado!$D$31,$D251,$E251))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G251:J251,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D686","v":"Pot_Max"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AA557","v":1.16917153743474E-4},{"$f":"Mercado!$H557*Mercado!$AA557","v":0.29953725684725224},{"$f":"Mercado!$J557*Mercado!$Q557","v":0.34013746309139603},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A252,Mercado!$C:$C,$B252)*IF($A252=Mercado!$D$30,$C252,IF($A252=Mercado!$D$31,$D252,$E252))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A252,Mercado!$C:$C,$B252)*IF($A252=Mercado!$D$30,$C252,IF($A252=Mercado!$D$31,$D252,$E252))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A252,Mercado!$C:$C,$B252)*IF($A252=Mercado!$D$30,$C252,IF($A252=Mercado!$D$31,$D252,$E252))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A252,Mercado!$C:$C,$B252)*IF($A252=Mercado!$D$30,$C252,IF($A252=Mercado!$D$31,$D252,$E252))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A252,Mercado!$C:$C,$B252)*IF($A252=Mercado!$D$30,$C252,IF($A252=Mercado!$D$31,$D252,$E252))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G252:J252,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D687","v":"Pot_Max"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AA558","v":9.3019306278908334E-5},{"$f":"Mercado!$H558*Mercado!$AA558","v":0.33781174103405859},{"$f":"Mercado!$J558*Mercado!$Q558","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253))*F$87,\"-\")","v":9.0638394924008381},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253))*G$87,\"-\")","v":9.0323357152933319},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253))*H$87,\"-\")","v":9.0483981548379315},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253))*I$87,\"-\")","v":9.0643009939483488},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253))*J$87,\"-\")","v":9.0785220976981318},{"$f":"SUMPRODUCT(G253:J253,datos!$B$10:$E$10)","v":30.7588585890852}]
[{"$f":"Mercado!D688","v":"Pot_Max_FP"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AA559","v":9.3019306278908334E-5},{"$f":"Mercado!$H559*Mercado!$AA559","v":0.33781174103405859},{"$f":"Mercado!$J559*Mercado!$Q559","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254))*F$87,\"-\")","v":0.22658612421783819},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254))*G$87,\"-\")","v":0.22579856407194226},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254))*H$87,\"-\")","v":0.2262001075817259},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254))*I$87,\"-\")","v":0.22659766125432906},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254))*J$87,\"-\")","v":0.22695317337294776},{"$f":"SUMPRODUCT(G254:J254,datos!$B$10:$E$10)","v":0.7689379935411107}]
[{"$f":"Mercado!D689","v":0},{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AA560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AA560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$Q560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G255:J255,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D690","v":0},{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AA561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AA561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$Q561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G256:J256,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D691","v":0},{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AA562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AA562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$Q562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G257:J257,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D692","v":0},{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AA563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AA563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$Q563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G258:J258,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D693","v":0},{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AA564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AA564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$Q564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G259:J259,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D694","v":0},{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AA565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AA565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$Q565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G260:J260,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D695","v":0},{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AA566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AA566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$Q566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G261:J261,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D696","v":0},{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AA567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AA567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$Q567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G262:J262,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D697","v":0},{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AA568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AA568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$Q568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G263:J263,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D698","v":0},{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AA569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AA569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$Q569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G264:J264,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D699","v":0},{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AA570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AA570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$Q570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G265:J265,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D700","v":0},{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AA571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AA571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$Q571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G266:J266,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D701","v":0},{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AA572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AA572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$Q572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G267:J267,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D702","v":"Energia"},{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AA573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AA573","v":1},{"$f":"Mercado!$J573*Mercado!$Q573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268))*F$87,\"-\")","v":23.767580976928059},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268))*G$87,\"-\")","v":24.506157703184261},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268))*H$87,\"-\")","v":25.427475028453415},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268))*I$87,\"-\")","v":26.396724438757246},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268))*J$87,\"-\")","v":27.406135913839623},{"$f":"SUMPRODUCT(G268:J268,datos!$B$10:$E$10)","v":87.757254753754125}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F248:F268)*(F72-1)","v":32.61063593305672},{"$f":"SUM(G248:G268)*(G72-1)","v":38.215496814964588},{"$f":"SUM(H248:H268)*(H72-1)","v":43.535351490262322},{"$f":"SUM(I248:I268)*(I72-1)","v":49.549080056113084},{"$f":"SUM(J248:J268)*(J72-1)","v":56.153141988460696},{"$f":"SUMPRODUCT(G269:J269,datos!$B$10:$E$10)","v":157.06791079743155}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F248:F269)*(F73-1)","v":14.876560759681775},{"$f":"SUM(G248:G269)*(G73-1)","v":15.277141576609299},{"$f":"SUM(H248:H269)*(H73-1)","v":15.833149141303265},{"$f":"SUM(I248:I269)*(I73-1)","v":16.424660581584217},{"$f":"SUM(J248:J269)*(J73-1)","v":17.043298265665545},{"$f":"SUMPRODUCT(G270:J270,datos!$B$10:$E$10)","v":54.635467176618945}]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F248:F270)","v":489.23294657387601},{"$f":"SUM(G248:G270)","v":510.52905030016996},534.26385750057875,559.47964365512735,585.93025971307941,{"$f":"SUMPRODUCT(G271:J271,datos!$B$10:$E$10)","v":1851.1438677824115}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A248","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AB553","v":1.3339257612514E-4},{"$f":"Mercado!$H553*Mercado!$AB553","v":0.41766815356998166},{"$f":"Mercado!$J553*Mercado!$R553","v":0.43584553032225504},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A275,Mercado!$C:$C,$B275)*IF($A275=Mercado!$D$30,$C275,IF($A275=Mercado!$D$31,$D275,$E275))*F$87,\"-\")","v":313.6426090451302},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A275,Mercado!$C:$C,$B275)*IF($A275=Mercado!$D$30,$C275,IF($A275=Mercado!$D$31,$D275,$E275))*G$87,\"-\")","v":326.30111558150492},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A275,Mercado!$C:$C,$B275)*IF($A275=Mercado!$D$30,$C275,IF($A275=Mercado!$D$31,$D275,$E275))*H$87,\"-\")","v":340.75315174676859},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A275,Mercado!$C:$C,$B275)*IF($A275=Mercado!$D$30,$C275,IF($A275=Mercado!$D$31,$D275,$E275))*I$87,\"-\")","v":355.84062407206994},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A275,Mercado!$C:$C,$B275)*IF($A275=Mercado!$D$30,$C275,IF($A275=Mercado!$D$31,$D275,$E275))*J$87,\"-\")","v":371.45763293228259},{"$f":"SUMPRODUCT(G275:J275,datos!$B$10:$E$10)","v":1178.8348774910157}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AB554","v":1.1321220501105919E-4},{"$f":"Mercado!$H554*Mercado!$AB554","v":0.41114488605643801},{"$f":"Mercado!$J554*Mercado!$R554","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A276,Mercado!$C:$C,$B276)*IF($A276=Mercado!$D$30,$C276,IF($A276=Mercado!$D$31,$D276,$E276))*F$87,\"-\")","v":95.177875207211983},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A276,Mercado!$C:$C,$B276)*IF($A276=Mercado!$D$30,$C276,IF($A276=Mercado!$D$31,$D276,$E276))*G$87,\"-\")","v":96.749134250866859},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A276,Mercado!$C:$C,$B276)*IF($A276=Mercado!$D$30,$C276,IF($A276=Mercado!$D$31,$D276,$E276))*H$87,\"-\")","v":98.864942961647145},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A276,Mercado!$C:$C,$B276)*IF($A276=Mercado!$D$30,$C276,IF($A276=Mercado!$D$31,$D276,$E276))*I$87,\"-\")","v":101.02501273715775},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A276,Mercado!$C:$C,$B276)*IF($A276=Mercado!$D$30,$C276,IF($A276=Mercado!$D$31,$D276,$E276))*J$87,\"-\")","v":103.21292767696121},{"$f":"SUMPRODUCT(G276:J276,datos!$B$10:$E$10)","v":338.82110795592251}]
["Pot_Max_FP",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AB555","v":1.1321220501105919E-4},{"$f":"Mercado!$H555*Mercado!$AB555","v":0.41114488605643801},{"$f":"Mercado!$J555*Mercado!$R555","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A277,Mercado!$C:$C,$B277)*IF($A277=Mercado!$D$30,$C277,IF($A277=Mercado!$D$31,$D277,$E277))*F$87,\"-\")","v":1.247520238903298},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A277,Mercado!$C:$C,$B277)*IF($A277=Mercado!$D$30,$C277,IF($A277=Mercado!$D$31,$D277,$E277))*G$87,\"-\")","v":1.2431841515777817},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A277,Mercado!$C:$C,$B277)*IF($A277=Mercado!$D$30,$C277,IF($A277=Mercado!$D$31,$D277,$E277))*H$87,\"-\")","v":1.2453949385665462},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A277,Mercado!$C:$C,$B277)*IF($A277=Mercado!$D$30,$C277,IF($A277=Mercado!$D$31,$D277,$E277))*I$87,\"-\")","v":1.247583758620443},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A277,Mercado!$C:$C,$B277)*IF($A277=Mercado!$D$30,$C277,IF($A277=Mercado!$D$31,$D277,$E277))*J$87,\"-\")","v":1.2495411095601052},{"$f":"SUMPRODUCT(G277:J277,datos!$B$10:$E$10)","v":4.2335589291513633}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AB556","v":1.150500950156806E-4},{"$f":"Mercado!$H556*Mercado!$AB556","v":0.29475392410445378},{"$f":"Mercado!$J556*Mercado!$R556","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A278,Mercado!$C:$C,$B278)*IF($A278=Mercado!$D$30,$C278,IF($A278=Mercado!$D$31,$D278,$E278))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A278,Mercado!$C:$C,$B278)*IF($A278=Mercado!$D$30,$C278,IF($A278=Mercado!$D$31,$D278,$E278))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A278,Mercado!$C:$C,$B278)*IF($A278=Mercado!$D$30,$C278,IF($A278=Mercado!$D$31,$D278,$E278))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A278,Mercado!$C:$C,$B278)*IF($A278=Mercado!$D$30,$C278,IF($A278=Mercado!$D$31,$D278,$E278))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A278,Mercado!$C:$C,$B278)*IF($A278=Mercado!$D$30,$C278,IF($A278=Mercado!$D$31,$D278,$E278))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G278:J278,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AB557","v":1.150500950156806E-4},{"$f":"Mercado!$H557*Mercado!$AB557","v":0.29475392410445378},{"$f":"Mercado!$J557*Mercado!$R557","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A279,Mercado!$C:$C,$B279)*IF($A279=Mercado!$D$30,$C279,IF($A279=Mercado!$D$31,$D279,$E279))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A279,Mercado!$C:$C,$B279)*IF($A279=Mercado!$D$30,$C279,IF($A279=Mercado!$D$31,$D279,$E279))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A279,Mercado!$C:$C,$B279)*IF($A279=Mercado!$D$30,$C279,IF($A279=Mercado!$D$31,$D279,$E279))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A279,Mercado!$C:$C,$B279)*IF($A279=Mercado!$D$30,$C279,IF($A279=Mercado!$D$31,$D279,$E279))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A279,Mercado!$C:$C,$B279)*IF($A279=Mercado!$D$30,$C279,IF($A279=Mercado!$D$31,$D279,$E279))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G279:J279,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AB558","v":1.1321220501105919E-4},{"$f":"Mercado!$H558*Mercado!$AB558","v":0.41114488605643801},{"$f":"Mercado!$J558*Mercado!$R558","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280))*F$87,\"-\")","v":11.031443856657635},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280))*G$87,\"-\")","v":10.99310114894249},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280))*H$87,\"-\")","v":11.012650469093821},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280))*I$87,\"-\")","v":11.03200554228936},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280))*J$87,\"-\")","v":11.049313804171861},{"$f":"SUMPRODUCT(G280:J280,datos!$B$10:$E$10)","v":37.436080140744735}]
["Pot_Max_FP",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AB559","v":1.1321220501105919E-4},{"$f":"Mercado!$H559*Mercado!$AB559","v":0.41114488605643801},{"$f":"Mercado!$J559*Mercado!$R559","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281))*F$87,\"-\")","v":0.27577409221581944},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281))*G$87,\"-\")","v":0.27481556624672254},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281))*H$87,\"-\")","v":0.27530427797731943},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281))*I$87,\"-\")","v":0.27578813374539723},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281))*J$87,\"-\")","v":0.27622082145794907},{"$f":"SUMPRODUCT(G281:J281,datos!$B$10:$E$10)","v":0.93586126631120214}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AB560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AB560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$R560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G282:J282,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AB561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AB561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$R561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G283:J283,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AB562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AB562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$R562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G284:J284,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AB563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AB563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$R563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G285:J285,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AB564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AB564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$R564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G286:J286,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AB565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AB565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$R565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G287:J287,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AB566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AB566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$R566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G288:J288,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AB567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AB567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$R567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G289:J289,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AB568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AB568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$R568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G290:J290,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AB569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AB569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$R569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G291:J291,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AB570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AB570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$R570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G292:J292,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AB571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AB571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$R571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G293:J293,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AB572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AB572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$R572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G294:J294,datos!$B$10:$E$10)","v":0}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AB573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AB573","v":1},{"$f":"Mercado!$J573*Mercado!$R573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295))*F$87,\"-\")","v":23.767580976928059},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295))*G$87,\"-\")","v":24.506157703184261},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295))*H$87,\"-\")","v":25.427475028453415},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295))*I$87,\"-\")","v":26.396724438757246},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295))*J$87,\"-\")","v":27.406135913839623},{"$f":"SUMPRODUCT(G295:J295,datos!$B$10:$E$10)","v":87.757254753754125}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F275:F295)*(F72-1)","v":32.861413843505105},{"$f":"SUM(G275:G295)*(G72-1)","v":38.468944582765296},{"$f":"SUM(H275:H295)*(H72-1)","v":43.781363242793901},{"$f":"SUM(I275:I295)*(I72-1)","v":49.781193450809447},{"$f":"SUM(J275:J295)*(J72-1)","v":56.363190695567695},{"$f":"SUMPRODUCT(G296:J296,datos!$B$10:$E$10)","v":157.87272912783035}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F275:F296)*(F73-1)","v":14.990962479097178},{"$f":"SUM(G275:G296)*(G73-1)","v":15.378460616100387},{"$f":"SUM(H275:H296)*(H73-1)","v":15.922619896333623},{"$f":"SUM(I275:I296)*(I73-1)","v":16.501602145787018},{"$f":"SUM(J275:J296)*(J73-1)","v":17.107051114371284},{"$f":"SUMPRODUCT(G297:J297,datos!$B$10:$E$10)","v":54.921466131906918}]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F275:F297)","v":492.99517973964925},{"$f":"SUM(G275:G297)","v":513.9149136011888},537.28290256163439,562.10053427923663,588.12201406821237,{"$f":"SUMPRODUCT(G298:J298,datos!$B$10:$E$10)","v":1860.8129357966368}]
[{"$f":"Mercado!D703","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$AB574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$AB574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J574*Mercado!$R574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G299:J299,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D704","v":0},{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$AB575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$AB575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J575*Mercado!$R575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G300:J300,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D705","v":0},{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$AB576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$AB576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J576*Mercado!$R576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A301,Mercado!$C:$C,$B301)*IF($A301=Mercado!$D$30,$C301,IF($A301=Mercado!$D$31,$D301,$E301))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A301,Mercado!$C:$C,$B301)*IF($A301=Mercado!$D$30,$C301,IF($A301=Mercado!$D$31,$D301,$E301))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A301,Mercado!$C:$C,$B301)*IF($A301=Mercado!$D$30,$C301,IF($A301=Mercado!$D$31,$D301,$E301))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A301,Mercado!$C:$C,$B301)*IF($A301=Mercado!$D$30,$C301,IF($A301=Mercado!$D$31,$D301,$E301))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A301,Mercado!$C:$C,$B301)*IF($A301=Mercado!$D$30,$C301,IF($A301=Mercado!$D$31,$D301,$E301))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G301:J301,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D706","v":0},{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$AB577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$AB577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J577*Mercado!$R577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A302,Mercado!$C:$C,$B302)*IF($A302=Mercado!$D$30,$C302,IF($A302=Mercado!$D$31,$D302,$E302))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A302,Mercado!$C:$C,$B302)*IF($A302=Mercado!$D$30,$C302,IF($A302=Mercado!$D$31,$D302,$E302))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A302,Mercado!$C:$C,$B302)*IF($A302=Mercado!$D$30,$C302,IF($A302=Mercado!$D$31,$D302,$E302))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A302,Mercado!$C:$C,$B302)*IF($A302=Mercado!$D$30,$C302,IF($A302=Mercado!$D$31,$D302,$E302))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A302,Mercado!$C:$C,$B302)*IF($A302=Mercado!$D$30,$C302,IF($A302=Mercado!$D$31,$D302,$E302))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G302:J302,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D707","v":0},{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$AB578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$AB578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J578*Mercado!$R578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A303,Mercado!$C:$C,$B303)*IF($A303=Mercado!$D$30,$C303,IF($A303=Mercado!$D$31,$D303,$E303))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A303,Mercado!$C:$C,$B303)*IF($A303=Mercado!$D$30,$C303,IF($A303=Mercado!$D$31,$D303,$E303))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A303,Mercado!$C:$C,$B303)*IF($A303=Mercado!$D$30,$C303,IF($A303=Mercado!$D$31,$D303,$E303))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A303,Mercado!$C:$C,$B303)*IF($A303=Mercado!$D$30,$C303,IF($A303=Mercado!$D$31,$D303,$E303))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A303,Mercado!$C:$C,$B303)*IF($A303=Mercado!$D$30,$C303,IF($A303=Mercado!$D$31,$D303,$E303))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G303:J303,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D708","v":0},{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$AB579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$AB579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J579*Mercado!$R579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G304:J304,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D709","v":"Pot_Max"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$AB580","v":1.2784714887744778E-4},{"$f":"Mercado!$H580*Mercado!$AB580","v":0.64385522660707262},{"$f":"Mercado!$J580*Mercado!$R580","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305))*F$87,\"-\")","v":53.268746128508738},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305))*G$87,\"-\")","v":53.606696509976786},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305))*H$87,\"-\")","v":54.231310381558146},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305))*I$87,\"-\")","v":54.862152887625534},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305))*J$87,\"-\")","v":55.489973464390864},{"$f":"SUMPRODUCT(G305:J305,datos!$B$10:$E$10)","v":185.0827011495316}]
[{"$f":"Mercado!D710","v":"Pot_Max_FP"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$AB581","v":1.2784714887744778E-4},{"$f":"Mercado!$H581*Mercado!$AB581","v":0.64385522660707262},{"$f":"Mercado!$J581*Mercado!$R581","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306))*F$87,\"-\")","v":7.9067601861577854},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306))*G$87,\"-\")","v":7.8792781449371683},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306))*H$87,\"-\")","v":7.893290071956649},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306))*I$87,\"-\")","v":7.9071627729494844},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306))*J$87,\"-\")","v":7.9195684269801276},{"$f":"SUMPRODUCT(G306:J306,datos!$B$10:$E$10)","v":26.832218141962763}]
[{"$f":"Mercado!D711","v":"Pot_Max"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$AB582","v":1.4318853011672668E-4},{"$f":"Mercado!$H582*Mercado!$AB582","v":0.42831345566064793},{"$f":"Mercado!$J582*Mercado!$R582","v":0.46238130672881123},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G307:J307,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D712","v":"Pot_Max"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$AB583","v":1.2784714887744778E-4},{"$f":"Mercado!$H583*Mercado!$AB583","v":0.64385522660707262},{"$f":"Mercado!$J583*Mercado!$R583","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308))*F$87,\"-\")","v":67.310538859986309},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308))*G$87,\"-\")","v":67.076583237205355},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308))*H$87,\"-\")","v":67.195867284772561},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308))*I$87,\"-\")","v":67.313966096079113},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308))*J$87,\"-\")","v":67.419575882901157},{"$f":"SUMPRODUCT(G308:J308,datos!$B$10:$E$10)","v":228.42365512819057}]
[{"$f":"Mercado!D713","v":0},{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$AB584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$AB584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J584*Mercado!$R584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G309:J309,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D714","v":0},{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$AB585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$AB585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J585*Mercado!$R585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G310:J310,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D715","v":0},{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$AB586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$AB586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J586*Mercado!$R586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G311:J311,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D716","v":0},{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$AB587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$AB587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J587*Mercado!$R587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G312:J312,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D717","v":0},{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$AB588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$AB588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J588*Mercado!$R588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G313:J313,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D718","v":"Pot_Max_FP"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$AB589","v":1.2784714887744778E-4},{"$f":"Mercado!$H589*Mercado!$AB589","v":0.64385522660707262},{"$f":"Mercado!$J589*Mercado!$R589","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314))*F$87,\"-\")","v":18.229888710823356},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314))*G$87,\"-\")","v":18.166525899608317},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314))*H$87,\"-\")","v":18.198831909171691},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314))*I$87,\"-\")","v":18.230816918108808},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314))*J$87,\"-\")","v":18.259419491987238},{"$f":"SUMPRODUCT(G314:J314,datos!$B$10:$E$10)","v":61.864573994397773}]
[{"$f":"Mercado!D719","v":0},{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$AB590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$AB590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J590*Mercado!$R590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G315:J315,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D720","v":0},{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$AB591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$AB591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J591*Mercado!$R591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G316:J316,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D721","v":0},{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$AB592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$AB592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J592*Mercado!$R592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G317:J317,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D722","v":0},{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$AB593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$AB593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J593*Mercado!$R593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G318:J318,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F298:F318)*(F74-1)","v":39.506642836040321},{"$f":"SUM(G298:G318)*(G74-1)","v":40.376653217851128},{"$f":"SUM(H298:H318)*(H74-1)","v":41.669688309708739},{"$f":"SUM(I298:I318)*(I74-1)","v":43.047270378006814},{"$f":"SUM(J298:J318)*(J74-1)","v":44.488183899921928},{"$f":"SUMPRODUCT(G319:J319,datos!$B$10:$E$10)","v":143.53482916937847}]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F298:F319)","v":679.21775646116589},{"$f":"SUM(G298:G319)","v":701.02065061076769},726.47189051880218,753.46190333200627,781.69873523439389,{"$f":"SUMPRODUCT(G320:J320,datos!$B$10:$E$10)","v":2506.5509133800983}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A248","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AC553","v":1.3339257612514E-4},{"$f":"Mercado!$H553*Mercado!$AC553","v":0.41766815356998166},{"$f":"Mercado!$J553*Mercado!$S553","v":0.43584553032225504},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A324,Mercado!$C:$C,$B324)*IF($A324=Mercado!$D$30,$C324,IF($A324=Mercado!$D$31,$D324,$E324))*F$87,\"-\")","v":313.6426090451302},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A324,Mercado!$C:$C,$B324)*IF($A324=Mercado!$D$30,$C324,IF($A324=Mercado!$D$31,$D324,$E324))*G$87,\"-\")","v":326.30111558150492},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A324,Mercado!$C:$C,$B324)*IF($A324=Mercado!$D$30,$C324,IF($A324=Mercado!$D$31,$D324,$E324))*H$87,\"-\")","v":340.75315174676859},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A324,Mercado!$C:$C,$B324)*IF($A324=Mercado!$D$30,$C324,IF($A324=Mercado!$D$31,$D324,$E324))*I$87,\"-\")","v":355.84062407206994},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A324,Mercado!$C:$C,$B324)*IF($A324=Mercado!$D$30,$C324,IF($A324=Mercado!$D$31,$D324,$E324))*J$87,\"-\")","v":371.45763293228259},{"$f":"SUMPRODUCT(G324:J324,datos!$B$10:$E$10)","v":1178.8348774910157}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AC554","v":1.1321220501105919E-4},{"$f":"Mercado!$H554*Mercado!$AC554","v":0.41114488605643801},{"$f":"Mercado!$J554*Mercado!$S554","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A325,Mercado!$C:$C,$B325)*IF($A325=Mercado!$D$30,$C325,IF($A325=Mercado!$D$31,$D325,$E325))*F$87,\"-\")","v":95.177875207211983},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A325,Mercado!$C:$C,$B325)*IF($A325=Mercado!$D$30,$C325,IF($A325=Mercado!$D$31,$D325,$E325))*G$87,\"-\")","v":96.749134250866859},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A325,Mercado!$C:$C,$B325)*IF($A325=Mercado!$D$30,$C325,IF($A325=Mercado!$D$31,$D325,$E325))*H$87,\"-\")","v":98.864942961647145},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A325,Mercado!$C:$C,$B325)*IF($A325=Mercado!$D$30,$C325,IF($A325=Mercado!$D$31,$D325,$E325))*I$87,\"-\")","v":101.02501273715775},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A325,Mercado!$C:$C,$B325)*IF($A325=Mercado!$D$30,$C325,IF($A325=Mercado!$D$31,$D325,$E325))*J$87,\"-\")","v":103.21292767696121},{"$f":"SUMPRODUCT(G325:J325,datos!$B$10:$E$10)","v":338.82110795592251}]
["Pot_Max_FP",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AC555","v":1.1321220501105919E-4},{"$f":"Mercado!$H555*Mercado!$AC555","v":0.41114488605643801},{"$f":"Mercado!$J555*Mercado!$S555","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A326,Mercado!$C:$C,$B326)*IF($A326=Mercado!$D$30,$C326,IF($A326=Mercado!$D$31,$D326,$E326))*F$87,\"-\")","v":1.247520238903298},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A326,Mercado!$C:$C,$B326)*IF($A326=Mercado!$D$30,$C326,IF($A326=Mercado!$D$31,$D326,$E326))*G$87,\"-\")","v":1.2431841515777817},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A326,Mercado!$C:$C,$B326)*IF($A326=Mercado!$D$30,$C326,IF($A326=Mercado!$D$31,$D326,$E326))*H$87,\"-\")","v":1.2453949385665462},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A326,Mercado!$C:$C,$B326)*IF($A326=Mercado!$D$30,$C326,IF($A326=Mercado!$D$31,$D326,$E326))*I$87,\"-\")","v":1.247583758620443},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A326,Mercado!$C:$C,$B326)*IF($A326=Mercado!$D$30,$C326,IF($A326=Mercado!$D$31,$D326,$E326))*J$87,\"-\")","v":1.2495411095601052},{"$f":"SUMPRODUCT(G326:J326,datos!$B$10:$E$10)","v":4.2335589291513633}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AC556","v":1.150500950156806E-4},{"$f":"Mercado!$H556*Mercado!$AC556","v":0.29475392410445378},{"$f":"Mercado!$J556*Mercado!$S556","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A327,Mercado!$C:$C,$B327)*IF($A327=Mercado!$D$30,$C327,IF($A327=Mercado!$D$31,$D327,$E327))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A327,Mercado!$C:$C,$B327)*IF($A327=Mercado!$D$30,$C327,IF($A327=Mercado!$D$31,$D327,$E327))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A327,Mercado!$C:$C,$B327)*IF($A327=Mercado!$D$30,$C327,IF($A327=Mercado!$D$31,$D327,$E327))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A327,Mercado!$C:$C,$B327)*IF($A327=Mercado!$D$30,$C327,IF($A327=Mercado!$D$31,$D327,$E327))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A327,Mercado!$C:$C,$B327)*IF($A327=Mercado!$D$30,$C327,IF($A327=Mercado!$D$31,$D327,$E327))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G327:J327,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AC557","v":1.150500950156806E-4},{"$f":"Mercado!$H557*Mercado!$AC557","v":0.29475392410445378},{"$f":"Mercado!$J557*Mercado!$S557","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A328,Mercado!$C:$C,$B328)*IF($A328=Mercado!$D$30,$C328,IF($A328=Mercado!$D$31,$D328,$E328))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A328,Mercado!$C:$C,$B328)*IF($A328=Mercado!$D$30,$C328,IF($A328=Mercado!$D$31,$D328,$E328))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A328,Mercado!$C:$C,$B328)*IF($A328=Mercado!$D$30,$C328,IF($A328=Mercado!$D$31,$D328,$E328))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A328,Mercado!$C:$C,$B328)*IF($A328=Mercado!$D$30,$C328,IF($A328=Mercado!$D$31,$D328,$E328))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A328,Mercado!$C:$C,$B328)*IF($A328=Mercado!$D$30,$C328,IF($A328=Mercado!$D$31,$D328,$E328))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G328:J328,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AC558","v":1.1321220501105919E-4},{"$f":"Mercado!$H558*Mercado!$AC558","v":0.41114488605643801},{"$f":"Mercado!$J558*Mercado!$S558","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329))*F$87,\"-\")","v":11.031443856657635},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329))*G$87,\"-\")","v":10.99310114894249},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329))*H$87,\"-\")","v":11.012650469093821},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329))*I$87,\"-\")","v":11.03200554228936},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329))*J$87,\"-\")","v":11.049313804171861},{"$f":"SUMPRODUCT(G329:J329,datos!$B$10:$E$10)","v":37.436080140744735}]
["Pot_Max_FP",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AC559","v":1.1321220501105919E-4},{"$f":"Mercado!$H559*Mercado!$AC559","v":0.41114488605643801},{"$f":"Mercado!$J559*Mercado!$S559","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330))*F$87,\"-\")","v":0.27577409221581944},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330))*G$87,\"-\")","v":0.27481556624672254},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330))*H$87,\"-\")","v":0.27530427797731943},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330))*I$87,\"-\")","v":0.27578813374539723},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330))*J$87,\"-\")","v":0.27622082145794907},{"$f":"SUMPRODUCT(G330:J330,datos!$B$10:$E$10)","v":0.93586126631120214}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AC560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AC560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$S560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G331:J331,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AC561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AC561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$S561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G332:J332,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AC562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AC562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$S562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G333:J333,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AC563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AC563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$S563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G334:J334,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AC564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AC564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$S564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G335:J335,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AC565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AC565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$S565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G336:J336,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AC566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AC566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$S566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G337:J337,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AC567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AC567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$S567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G338:J338,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AC568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AC568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$S568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G339:J339,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AC569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AC569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$S569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G340:J340,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AC570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AC570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$S570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G341:J341,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AC571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AC571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$S571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G342:J342,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AC572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AC572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$S572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G343:J343,datos!$B$10:$E$10)","v":0}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AC573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AC573","v":1},{"$f":"Mercado!$J573*Mercado!$S573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344))*F$87,\"-\")","v":23.767580976928059},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344))*G$87,\"-\")","v":24.506157703184261},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344))*H$87,\"-\")","v":25.427475028453415},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344))*I$87,\"-\")","v":26.396724438757246},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344))*J$87,\"-\")","v":27.406135913839623},{"$f":"SUMPRODUCT(G344:J344,datos!$B$10:$E$10)","v":87.757254753754125}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F324:F344)*(F72-1)","v":32.861413843505105},{"$f":"SUM(G324:G344)*(G72-1)","v":38.468944582765296},{"$f":"SUM(H324:H344)*(H72-1)","v":43.781363242793901},{"$f":"SUM(I324:I344)*(I72-1)","v":49.781193450809447},{"$f":"SUM(J324:J344)*(J72-1)","v":56.363190695567695},{"$f":"SUMPRODUCT(G345:J345,datos!$B$10:$E$10)","v":157.87272912783035}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F324:F345)*(F73-1)","v":14.990962479097178},{"$f":"SUM(G324:G345)*(G73-1)","v":15.378460616100387},{"$f":"SUM(H324:H345)*(H73-1)","v":15.922619896333623},{"$f":"SUM(I324:I345)*(I73-1)","v":16.501602145787018},{"$f":"SUM(J324:J345)*(J73-1)","v":17.107051114371284},{"$f":"SUMPRODUCT(G346:J346,datos!$B$10:$E$10)","v":54.921466131906918}]
[null,"Potencia BT coincidente con Máx AT",null,null,null,{"$f":"SUM(F324:F346)","v":492.99517973964925},{"$f":"SUM(G324:G346)","v":513.9149136011888},537.28290256163439,562.10053427923663,588.12201406821237,{"$f":"SUMPRODUCT(G347:J347,datos!$B$10:$E$10)","v":1860.8129357966368}]
[{"$f":"A299","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$AC574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$AC574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J574*Mercado!$S574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G348:J348,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$AC575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$AC575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J575*Mercado!$S575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G349:J349,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$AC576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$AC576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J576*Mercado!$S576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A350,Mercado!$C:$C,$B350)*IF($A350=Mercado!$D$30,$C350,IF($A350=Mercado!$D$31,$D350,$E350))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A350,Mercado!$C:$C,$B350)*IF($A350=Mercado!$D$30,$C350,IF($A350=Mercado!$D$31,$D350,$E350))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A350,Mercado!$C:$C,$B350)*IF($A350=Mercado!$D$30,$C350,IF($A350=Mercado!$D$31,$D350,$E350))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A350,Mercado!$C:$C,$B350)*IF($A350=Mercado!$D$30,$C350,IF($A350=Mercado!$D$31,$D350,$E350))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A350,Mercado!$C:$C,$B350)*IF($A350=Mercado!$D$30,$C350,IF($A350=Mercado!$D$31,$D350,$E350))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G350:J350,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$AC577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$AC577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J577*Mercado!$S577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A351,Mercado!$C:$C,$B351)*IF($A351=Mercado!$D$30,$C351,IF($A351=Mercado!$D$31,$D351,$E351))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A351,Mercado!$C:$C,$B351)*IF($A351=Mercado!$D$30,$C351,IF($A351=Mercado!$D$31,$D351,$E351))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A351,Mercado!$C:$C,$B351)*IF($A351=Mercado!$D$30,$C351,IF($A351=Mercado!$D$31,$D351,$E351))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A351,Mercado!$C:$C,$B351)*IF($A351=Mercado!$D$30,$C351,IF($A351=Mercado!$D$31,$D351,$E351))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A351,Mercado!$C:$C,$B351)*IF($A351=Mercado!$D$30,$C351,IF($A351=Mercado!$D$31,$D351,$E351))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G351:J351,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$AC578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$AC578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J578*Mercado!$S578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A352,Mercado!$C:$C,$B352)*IF($A352=Mercado!$D$30,$C352,IF($A352=Mercado!$D$31,$D352,$E352))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A352,Mercado!$C:$C,$B352)*IF($A352=Mercado!$D$30,$C352,IF($A352=Mercado!$D$31,$D352,$E352))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A352,Mercado!$C:$C,$B352)*IF($A352=Mercado!$D$30,$C352,IF($A352=Mercado!$D$31,$D352,$E352))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A352,Mercado!$C:$C,$B352)*IF($A352=Mercado!$D$30,$C352,IF($A352=Mercado!$D$31,$D352,$E352))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A352,Mercado!$C:$C,$B352)*IF($A352=Mercado!$D$30,$C352,IF($A352=Mercado!$D$31,$D352,$E352))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G352:J352,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$AC579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$AC579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J579*Mercado!$S579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G353:J353,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$AC580","v":1.2784714887744778E-4},{"$f":"Mercado!$H580*Mercado!$AC580","v":0.64385522660707262},{"$f":"Mercado!$J580*Mercado!$S580","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354))*F$87,\"-\")","v":53.268746128508738},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354))*G$87,\"-\")","v":53.606696509976786},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354))*H$87,\"-\")","v":54.231310381558146},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354))*I$87,\"-\")","v":54.862152887625534},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354))*J$87,\"-\")","v":55.489973464390864},{"$f":"SUMPRODUCT(G354:J354,datos!$B$10:$E$10)","v":185.0827011495316}]
["Pot_Max_FP",{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$AC581","v":1.2784714887744778E-4},{"$f":"Mercado!$H581*Mercado!$AC581","v":0.64385522660707262},{"$f":"Mercado!$J581*Mercado!$S581","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355))*F$87,\"-\")","v":7.9067601861577854},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355))*G$87,\"-\")","v":7.8792781449371683},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355))*H$87,\"-\")","v":7.893290071956649},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355))*I$87,\"-\")","v":7.9071627729494844},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355))*J$87,\"-\")","v":7.9195684269801276},{"$f":"SUMPRODUCT(G355:J355,datos!$B$10:$E$10)","v":26.832218141962763}]
["Pot_Max",{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$AC582","v":1.4318853011672668E-4},{"$f":"Mercado!$H582*Mercado!$AC582","v":0.42831345566064793},{"$f":"Mercado!$J582*Mercado!$S582","v":0.46238130672881123},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G356:J356,datos!$B$10:$E$10)","v":0}]
["Pot_Max",{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$AC583","v":1.2784714887744778E-4},{"$f":"Mercado!$H583*Mercado!$AC583","v":0.64385522660707262},{"$f":"Mercado!$J583*Mercado!$S583","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357))*F$87,\"-\")","v":67.310538859986309},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357))*G$87,\"-\")","v":67.076583237205355},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357))*H$87,\"-\")","v":67.195867284772561},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357))*I$87,\"-\")","v":67.313966096079113},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357))*J$87,\"-\")","v":67.419575882901157},{"$f":"SUMPRODUCT(G357:J357,datos!$B$10:$E$10)","v":228.42365512819057}]
[0,{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$AC584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$AC584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J584*Mercado!$S584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G358:J358,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$AC585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$AC585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J585*Mercado!$S585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G359:J359,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$AC586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$AC586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J586*Mercado!$S586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G360:J360,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$AC587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$AC587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J587*Mercado!$S587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G361:J361,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$AC588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$AC588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J588*Mercado!$S588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G362:J362,datos!$B$10:$E$10)","v":0}]
["Pot_Max_FP",{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$AC589","v":1.2784714887744778E-4},{"$f":"Mercado!$H589*Mercado!$AC589","v":0.64385522660707262},{"$f":"Mercado!$J589*Mercado!$S589","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363))*F$87,\"-\")","v":18.229888710823356},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363))*G$87,\"-\")","v":18.166525899608317},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363))*H$87,\"-\")","v":18.198831909171691},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363))*I$87,\"-\")","v":18.230816918108808},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363))*J$87,\"-\")","v":18.259419491987238},{"$f":"SUMPRODUCT(G363:J363,datos!$B$10:$E$10)","v":61.864573994397773}]
[0,{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$AC590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$AC590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J590*Mercado!$S590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G364:J364,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$AC591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$AC591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J591*Mercado!$S591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G365:J365,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$AC592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$AC592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J592*Mercado!$S592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G366:J366,datos!$B$10:$E$10)","v":0}]
[0,{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$AC593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$AC593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J593*Mercado!$S593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G367:J367,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F347:F367)*(F74-1)","v":39.506642836040321},{"$f":"SUM(G347:G367)*(G74-1)","v":40.376653217851128},{"$f":"SUM(H347:H367)*(H74-1)","v":41.669688309708739},{"$f":"SUM(I347:I367)*(I74-1)","v":43.047270378006814},{"$f":"SUM(J347:J367)*(J74-1)","v":44.488183899921928},{"$f":"SUMPRODUCT(G368:J368,datos!$B$10:$E$10)","v":143.53482916937847}]
[null,"Potencia MT coincidente con Máx AT",null,null,null,{"$f":"SUM(F347:F368)","v":679.21775646116589},{"$f":"SUM(G347:G368)","v":701.02065061076769},726.47189051880218,753.46190333200627,781.69873523439389,{"$f":"SUMPRODUCT(G369:J369,datos!$B$10:$E$10)","v":2506.5509133800983}]
[{"$f":"Mercado!D723","v":0},{"$f":"Mercado!C206","v":""},{"$f":"1/(Mercado!$G594*8760)*Mercado!$AC594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H594*Mercado!$AC594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J594*Mercado!$S594","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G370:J370,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D724","v":0},{"$f":"Mercado!C207","v":""},{"$f":"1/(Mercado!$G595*8760)*Mercado!$AC595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H595*Mercado!$AC595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J595*Mercado!$S595","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G371:J371,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D725","v":0},{"$f":"Mercado!C208","v":""},{"$f":"1/(Mercado!$G596*8760)*Mercado!$AC596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H596*Mercado!$AC596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J596*Mercado!$S596","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G372:J372,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D726","v":0},{"$f":"Mercado!C209","v":""},{"$f":"1/(Mercado!$G597*8760)*Mercado!$AC597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H597*Mercado!$AC597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J597*Mercado!$S597","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G373:J373,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D727","v":0},{"$f":"Mercado!C210","v":""},{"$f":"1/(Mercado!$G598*8760)*Mercado!$AC598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H598*Mercado!$AC598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J598*Mercado!$S598","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G374:J374,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D728","v":0},{"$f":"Mercado!C211","v":""},{"$f":"1/(Mercado!$G599*8760)*Mercado!$AC599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H599*Mercado!$AC599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J599*Mercado!$S599","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G375:J375,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D729","v":0},{"$f":"Mercado!C212","v":""},{"$f":"1/(Mercado!$G600*8760)*Mercado!$AC600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H600*Mercado!$AC600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J600*Mercado!$S600","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G376:J376,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D730","v":0},{"$f":"Mercado!C213","v":""},{"$f":"1/(Mercado!$G601*8760)*Mercado!$AC601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H601*Mercado!$AC601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J601*Mercado!$S601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G377:J377,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D731","v":0},{"$f":"Mercado!C214","v":""},{"$f":"1/(Mercado!$G602*8760)*Mercado!$AC602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H602*Mercado!$AC602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J602*Mercado!$S602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G378:J378,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D732","v":0},{"$f":"Mercado!C215","v":""},{"$f":"1/(Mercado!$G603*8760)*Mercado!$AC603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H603*Mercado!$AC603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J603*Mercado!$S603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G379:J379,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D733","v":"Pot_Max"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"1/(Mercado!$G604*8760)*Mercado!$AC604","v":1.1647955317781378E-4},{"$f":"Mercado!$H604*Mercado!$AC604","v":0.75708872478688005},{"$f":"Mercado!$J604*Mercado!$S604","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*F$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*G$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*H$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*I$87,\"-\")","v":0},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*J$87,\"-\")","v":0},{"$f":"SUMPRODUCT(G380:J380,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D734","v":"Pot_Max_FP"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"1/(Mercado!$G605*8760)*Mercado!$AC605","v":1.1647955317781378E-4},{"$f":"Mercado!$H605*Mercado!$AC605","v":0.75708872478688005},{"$f":"Mercado!$J605*Mercado!$S605","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*F$87,\"-\")","v":23.480198639416408},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*G$87,\"-\")","v":23.868898582494023},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*H$87,\"-\")","v":24.391963310934564},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*I$87,\"-\")","v":24.92597308159646},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*J$87,\"-\")","v":25.466877879531996},{"$f":"SUMPRODUCT(G381:J381,datos!$B$10:$E$10)","v":83.595446844639625}]
[{"$f":"Mercado!D735","v":"Pot_Max"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"1/(Mercado!$G606*8760)*Mercado!$AC606","v":1.1647955317781378E-4},{"$f":"Mercado!$H606*Mercado!$AC606","v":0.75708872478688005},{"$f":"Mercado!$J606*Mercado!$S606","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*F$87,\"-\")","v":8.1786054059199049},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*G$87,\"-\")","v":8.1501784945680029},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*H$87,\"-\")","v":8.164672170785666},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*I$87,\"-\")","v":8.1790218341956358},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*J$87,\"-\")","v":8.1918540115641392},{"$f":"SUMPRODUCT(G382:J382,datos!$B$10:$E$10)","v":27.754746467822049}]
[{"$f":"Mercado!D736","v":"Pot_Max"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"1/(Mercado!$G607*8760)*Mercado!$AC607","v":1.1647955317781378E-4},{"$f":"Mercado!$H607*Mercado!$AC607","v":0.75708872478688005},{"$f":"Mercado!$J607*Mercado!$S607","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*F$87,\"-\")","v":62.7298977871801},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*G$87,\"-\")","v":62.334804969230895},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*H$87,\"-\")","v":64.423323237140337},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*I$87,\"-\")","v":66.594047781657608},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*J$87,\"-\")","v":68.845006633343488},{"$f":"SUMPRODUCT(G383:J383,datos!$B$10:$E$10)","v":221.90684227966858}]
[{"$f":"Mercado!D737","v":"Pot_Max"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"1/(Mercado!$G608*8760)*Mercado!$AC608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H608*Mercado!$AC608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J608*Mercado!$S608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G384:J384,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D738","v":"Pot_Max_FP"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"1/(Mercado!$G609*8760)*Mercado!$AC609","v":1.1647955317781378E-4},{"$f":"Mercado!$H609*Mercado!$AC609","v":0.75708872478688005},{"$f":"Mercado!$J609*Mercado!$S609","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*F$87,\"-\")","v":15.499124707426768},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*G$87,\"-\")","v":15.445253390469578},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*H$87,\"-\")","v":15.472720089743763},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*I$87,\"-\")","v":15.499913872994355},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*J$87,\"-\")","v":15.524231896352994},{"$f":"SUMPRODUCT(G385:J385,datos!$B$10:$E$10)","v":52.597509645888316}]
[{"$f":"Mercado!D739","v":0},{"$f":"Mercado!C222","v":""},{"$f":"1/(Mercado!$G610*8760)*Mercado!$AC610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H610*Mercado!$AC610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J610*Mercado!$S610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G386:J386,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D740","v":0},{"$f":"Mercado!C223","v":""},{"$f":"1/(Mercado!$G611*8760)*Mercado!$AC611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H611*Mercado!$AC611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J611*Mercado!$S611","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G387:J387,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D741","v":0},{"$f":"Mercado!C224","v":""},{"$f":"1/(Mercado!$G612*8760)*Mercado!$AC612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H612*Mercado!$AC612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J612*Mercado!$S612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G388:J388,datos!$B$10:$E$10)","v":0}]
[{"$f":"Mercado!D742","v":0},{"$f":"Mercado!C225","v":""},{"$f":"1/(Mercado!$G613*8760)*Mercado!$AC613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H613*Mercado!$AC613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J613*Mercado!$S613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!D:D,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389))*F$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389))*G$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!F:F,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389))*H$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!G:G,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389))*I$87,\"-\")","v":"-"},{"$f":"IFERROR(SUMIFS(Mercado!H:H,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389))*J$87,\"-\")","v":"-"},{"$f":"SUMPRODUCT(G389:J389,datos!$B$10:$E$10)","v":0}]
[null,"Pérdida AT",null,null,null,{"$f":"SUM(F369:F389)*(F75-1)","v":8.663324278484053},{"$f":"SUM(G369:G389)*(G75-1)","v":8.865510713894162},{"$f":"SUM(H369:H389)*(H75-1)","v":9.1671441798831648},{"$f":"SUM(I369:I389)*(I75-1)","v":9.4875158691391057},{"$f":"SUM(J369:J389)*(J75-1)","v":9.8220940283108629},{"$f":"SUMPRODUCT(G390:J390,datos!$B$10:$E$10)","v":31.600569243227064}]
[null,"Potencia Máxima AT",null,null,null,{"$f":"SUM(F369:F390)","v":797.76890727959312},{"$f":"SUM(G369:G390)","v":819.6852967614243},848.0917135072898,878.14837577158949,909.54879968349735,{"$f":"SUMPRODUCT(G391:J391,datos!$B$10:$E$10)","v":2924.0060278613441}]
[null,"Potencia Máxima AT objetivo",null,null,null,{"$f":"Mercado!D16","v":797.76890727959324},{"$f":"Mercado!E16","v":819.68529676142418},{"$f":"Mercado!F16","v":848.0917135072898},{"$f":"Mercado!G16","v":878.14837577158937},{"$f":"Mercado!H16","v":909.54879968349758},{"$f":"SUMPRODUCT(G392:J392,datos!$B$10:$E$10)","v":2924.0060278613446}]
[null,"Diferencia",null,null,null,{"$f":"F391-F392","v":0},{"$f":"G391-G392","v":0},0,0,0]
[]
[]
[]
["FACTORES DE PÉRDIDA DE ENERGÍA. ",null,null,null,null,null,null,null,null,null,"V. Presente"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"SUM(K6:K7)/(SUM(K6:K7)-K7)","v":1.0703634473770447}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"K9/(K9-K8)","v":1.0221947265819882}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"K12/(K12-K11)","v":1.0428612668489761}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"K15/(K15-K14)","v":1.0077605733093644}]
["FACTORES ACUMULADOS DE PÉRDIDA DE ENERGÍA. "]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K398:K$401)","v":1.1498701675892158}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K399:K$401)","v":1.0742801152328254}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K400:K$401)","v":1.0509544681618541}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K401:K$401)","v":1.0077605733093644}]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)",null,null,null,null,null,null,null,null,null,"V. Presente"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"SUM(K169:K190)/(SUM(K169:K190)-K190)","v":1.095792367764074}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"K192/(K192-K191)","v":1.0304124915286095}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"K214/(K214-K213)","v":1.0607423356640049}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"K236/(K236-K235)","v":1.010925359426726}]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K408:K$411)","v":1.2107887574839729}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K409:K$411)","v":1.1049435943367127}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K410:K$411)","v":1.072331326940279}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K411:K$411)","v":1.010925359426726}]
[]
["PERDIDAS NO TECNICAS DE ENERGIA TOTALES",null,null,null,null,{"$f":"F7","v":143078.08115844821},168848.5677249555,192176.23456226356,218434.62330834768,247227.53571437596,{"$f":"K7","v":692772.18180984037}]
["PERDIDAS TECNICAS DE ENERGIA TOTALES",null,null,null,null,{"$f":"F8+F11+F14","v":257265.60063541241},266184.00679627969,275699.59944430861,285705.16033819492,296164.33660861367,{"$f":"K8+K11+K14","v":950825.20410429628}]
["PERDIDAS ENERGIA TOTALES",null,null,null,null,{"$f":"F418+F419","v":400343.68179386063},435032.57452123519,467875.83400657214,504139.78364654258,543391.87232298963,{"$f":"K418+K419","v":1643597.3859141367}]
[]
["PERDIDAS NO TECNICAS DE POTENCIA TOTALES",null,null,null,null,{"$f":"F190","v":34.913706798259575},40.865321690302956,46.492815968510406,52.849066922285552,59.822609493191557,{"$f":"K190","v":167.62784927461084}]
["PERDIDAS TECNICAS DE POTENCIA TOTALES",null,null,null,null,{"$f":"F191+F213+F235","v":68.701140804425421},70.27703253489355,72.578666236627356,75.03022427502043,77.594669799694643,{"$f":"K191+K213+K235","v":250.07786801940392}]
["PERDIDAS POTENCIA TOTALES",null,null,null,null,{"$f":"F422+F423","v":103.61484760268499},111.1423542251965,119.07148220513776,127.87929119730597,137.41727929288621,{"$f":"K422+K423","v":417.70571729401479}]
[]
[]
["FACTORES PARA ASIGNAR CARGOS DE DISTRIBUCIÓN"]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx BT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K116/(K116-SUM(K114:K115))","v":1.1291181438658138}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx MT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K143/(K143-SUM(K141:K142))","v":1.1291181438658138}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K165/(K165-K164)","v":1.0607423356640049}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"BT",null,null,null,null,{"$f":"G192/(G192-SUM(G190:G191))","v":1.117042399676675},null,null,null,{"$f":"K192/(K192-SUM(K190:K191))","v":1.1291181438658138}]
[null,"MT",null,null,null,null,{"$f":"G214/(G214-G213)","v":1.06111711207143},null,null,null,{"$f":"K214/(K214-K213)","v":1.0607423356640049}]
[null,"AT",null,null,null,null,{"$f":"G236/(G236-G235)","v":1.010934008846911},null,null,null,{"$f":"K236/(K236-K235)","v":1.010925359426726}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx BT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K429","v":1.1291181438658138}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx MT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K432*K433","v":1.1977034171648291}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K433","v":1.0607423356640049}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"BT",null,null,null,null,{"$f":"G436*G437*G438","v":1.1982730259047354},null,null,null,{"$f":"K436*K437*K438","v":1.2107887574839729}]
[null,"MT",null,null,null,null,{"$f":"G437*G438","v":1.0727193759624276},null,null,null,{"$f":"K437*K438","v":1.072331326940279}]
[null,"AT",null,null,null,null,{"$f":"G438","v":1.010934008846911},null,null,null,{"$f":"K438","v":1.010925359426726}]
[]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx BT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K271/(K271-SUM(K269:K270))","v":1.1291314807033936}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx MT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K298/(K298-SUM(K296:K297))","v":1.1291212229725083}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K320/(K320-K319)","v":1.0607422142102436}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en Fuera de punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K347/(K347-SUM(K345:K346))","v":1.1291212229725083}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K369/(K369-K368)","v":1.0607422142102436}]
[null,"AT",null,null,null,null,null,null,null,null,{"$f":"K391/(K391-K390)","v":1.010925359426726}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx BT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K454","v":1.1291314807033936}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx MT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K457*K458","v":1.1977065461676366}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K458","v":1.0607422142102436}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K461*K462*K463","v":1.2107919206722606}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K462*K463","v":1.0723312041595918}]
[null,"AT",null,null,null,null,null,null,null,null,{"$f":"K463","v":1.010925359426726}]

{"sheet":"datos","index":2,"n_rows":164,"n_cols":13,"rows_kept":164,"cut":false,"hidden":false,"merged":[]}
[]
["INFORMACIÓN DEL IMP"]
[null,null,null,null,null,null,null,null,null,"Bandas"]
["Tasa de rentabilidad (%)",{"$f":"[3]RETORNO!$D$40","v":8.7999999999999995E-2},null,null,null,null,null,null,null,"PUNTA"]
[null,null,null,null,null,null,null,null,null,"FUERA DE PUNTA"]
["Año",0,1,2,3,4]
["F descuento Calendario",{"$f":"1/(1+$B$4)^B6","v":1},{"$f":"1/(1+$B$4)^C6","v":0.91911764705882348},{"$f":"1/(1+$B$4)^D6","v":0.84477724913494801},{"$f":"1/(1+$B$4)^E6","v":0.77644967751373895},{"$f":"1/(1+$B$4)^F6","v":0.71364860065600999}]
[]
["Año Tarifario",1,2,3,4]
["Factor de descuento",{"$f":"AVERAGE(B7:C7)","v":0.95955882352941169},{"$f":"AVERAGE(C7:D7)","v":0.88194744809688574},{"$f":"AVERAGE(D7:E7)","v":0.81061346332434348},{"$f":"AVERAGE(E7:F7)","v":0.74504913908487447}]
[]
[]
["IMP (Valor presente) (miles B/.)"]
["Componente","IPSD","IPPD","IMPCO","ALUMPU","IMP"]
["Nombre del Componente","IMP sistema de distribución","IMP pérdidas del sistema de distribución","IMP actividad de comercialización","IMP servicio de alumbrado público","IMP Total",null,"Porcentaje IPPD a recuperar con cargos por potencia"]
["Valor presente (miles B/.)",{"$f":"'[3]IMP-RESUMEN'!$D$35","v":455704.79223493743},{"$f":"'[3]IMP-RESUMEN'!$D$39","v":191030.39511555107},{"$f":"'[3]IMP-RESUMEN'!$D$36","v":180581.28849475729},{"$f":"'[3]IMP-RESUMEN'!$D$37","v":18628.356925826767},{"$f":"SUM(B16:E16)","v":845944.83277107251},null,0.08]
[]
[null,null,null,null,null,null,null,null,"Distribución Activos"]
["CIPLP",null,"BS-01 2021",null,"Asignación Punta y Fuera de Punta",null,null,null,"BS-01 2021",null,"Pedido ASEP",null,"RT anterior"]
["Nivel de Tensión",null,"Distribución IMP",null,"Nivel de Tensión","Participación en punta",null,null,null,"IMP","Distribución IMP",null,"Distribución IMP"]
["AT",null,{"$f":"HLOOKUP($C$19,$I$19:$M$23,3,0)","v":8.3020684800228006E-2},null,"AT",0.73537546782967733,null,null,{"$f":"'[7]anexo BS-01'!P26","v":8.3020684800228006E-2},null,{"$f":"J21/$J$24","v":{"$error":"#DIV/0!"}},null,{"$f":"L21/$L$24","v":0}]
["MT",null,{"$f":"HLOOKUP($C$19,$I$19:$M$23,4,0)","v":0.63930733808426499},null,"MT",0.46946915213641754,null,null,{"$f":"'[7]anexo BS-01'!P27","v":0.63930733808426499},null,{"$f":"J22/$J$24","v":{"$error":"#DIV/0!"}},null,{"$f":"L22/$L$24","v":0}]
["BT",null,{"$f":"HLOOKUP($C$19,$I$19:$M$23,5,0)","v":0.27767197711550712},null,"BT",0.46856453160969003,null,null,{"$f":"'[7]anexo BS-01'!P28","v":0.27767197711550712},null,{"$error":"#DIV/0!"},null,{"$f":"L23/$L$24","v":0}]
["Total",null,{"$f":"SUM(C21:C23)","v":1.0000000000000002},null,null,null,null,null,null,{"$f":"SUM(J21:J23)","v":0},{"$f":"SUM(K21:K23)","v":{"$error":"#DIV/0!"}},626042.81010460074,{"$f":"SUM(M21:M23)","v":0}]
[]
[]
["Periodicidad Facturación","mensual"]
[]
[]
["INFORMACIÓN COSTOS DE GENERACIÓN"]
[]
["Costo por Potencia Máxima en Punta de Generación (CPG)",null,null,null,"CPG Grandes Clientes (B/./kW)"]
["Grupo de Clientes","Año de aplicación","CPG (B/./kW)",null,"Año de Aplicación","CPG (B/./kW)"]
["Clientes Regulados","Todos",{"$f":"F34","v":16},null,2023,16]
["Grandes Clientes",2023,{"$f":"VLOOKUP(B35,E34:F37,2,0)","v":16},null,{"$f":"E34+1","v":2024},{"$f":"F34","v":16}]
[null,null,null,null,{"$f":"E35+1","v":2025},{"$f":"F35","v":16}]
[null,null,null,null,2026,16]
[]
["Demanda Contratada + SRLP","MW",{"$f":"[8]GEN502!$M$50","v":678.93490275692284}]
[]
[]
["Costos Generación y Potencia. 2do sem 2023"]
["Concepto","B/.","miles B/."]
["Costo de Potencia"]
["Costo Total Potencia Contratos",{"$f":"[9]ENSA!$G$9*1000","v":53467321.720474645},{"$f":"B45/1000","v":53467.321720474647}]
["Costo de Reserva",{"$f":"[9]ENSA!$G$24*1000","v":8073488.1962260231},{"$f":"B46/1000","v":8073.4881962260233}]
[null,null,0]
[null,null,0]
["Costo de Autoabastecimiento",{"$f":"[9]ENSA!$G$37*1000","v":417000},417]
["Subtotal",{"$f":"SUBTOTAL(9,B45:B49)","v":61957809.916700669},61957.809916700666]
["Costo de Energía"]
["Costo Total Energía Contratos",{"$f":"[9]ENSA!$G$13*1000","v":63138063.854733102},63138.063854733104]
["Costo Mercado Ocasional",{"$f":"[9]ENSA!$G$18*1000","v":63911441.958402239},63911.44195840224]
[null,null,0]
["Costo Servicios Auxiliares",{"$f":"[9]ENSA!$G$34*1000","v":3600221.4408999998},3600.2214408999998]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
["Subtotal",{"$f":"SUBTOTAL(9,B52:B59)","v":130649727.25403534},130649.72725403534]
["Costos de Generación Extra por Restricciones y Otros"]
["Transacciones por Autoabastecimiento",null,0]
["Extra Costo por Generacion - Restricciones\nRelacionadas con Mitigaciòn de Riesgo de Racionamiento",null,0]
["Porción del Mercado Ocasional causado por contratos cancelado o suspendidos autorizada por la ASEP",null,0]
["Costos por Incrementos en Precios en Contratos por Arbittraje",null,0]
["Subtotal",{"$f":"SUBTOTAL(9,B62:B65)","v":0},0]
["Total",{"$f":"SUBTOTAL(9,B45:B66)","v":192607537.17073601},192607.537170736]
[]
[]
["Total Energía Ingresada"]
["Energía CND + SIGSA + Mercado Ocasional","MWh",{"$f":"[9]ENSA!$G$4","v":1783173.487}]
[]
[null,"Costo Energía Contratos + Ocasional",null,"Energía",null,"Costo Energía por Banda Horaria"]
[null,"Miles B/.","%","MWh","%","B/./kWh"]
["Punta",{"$f":"C75*B77","v":35543.416501851978},{"$f":"E75","v":0.27976036801063442},{"$f":"C$71*E75","v":498861.27094992623},0.27976036801063442,{"$f":"B75/D75","v":7.1249099843270228E-2}]
["Fuera de Punta",{"$f":"C76*B77","v":91506.089311283358},{"$f":"1-C75","v":0.72023963198936558},{"$f":"C$71*E76","v":1284312.2160500737},{"$f":"1-E75","v":0.72023963198936558},{"$f":"B76/D76","v":7.1249099843270242E-2}]
["Total",{"$f":"C52+C53","v":127049.50581313534},null,{"$f":"D75+D76","v":1783173.487}]
[]
[]
["INFORMACIÓN PRECIO MONÓMICO"]
[]
["Precios Monómicos Proyectados para ENSA por Semestre del Periodo Tarifario"]
["Concepto",2018,2019,null,2020,null,2021,null,2022]
[null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
["Demana Máxima",{"$f":"'[10]Tabla Doc IMP'!N5","v":658.92},{"$f":"'[10]Tabla Doc IMP'!O5","v":658.92},{"$f":"'[10]Tabla Doc IMP'!P5","v":761.92},{"$f":"'[10]Tabla Doc IMP'!Q5","v":761.92},{"$f":"'[10]Tabla Doc IMP'!R5","v":784.54},{"$f":"'[10]Tabla Doc IMP'!S5","v":788.69460000000004},{"$f":"'[10]Tabla Doc IMP'!T5","v":788.69460000000004},{"$f":"'[10]Tabla Doc IMP'!U5","v":804.46848999999997}]
["Energía Prevista",{"$f":"'[10]Tabla Doc IMP'!N6","v":1933595.8193065983},{"$f":"'[10]Tabla Doc IMP'!O6","v":1918819.4143786677},{"$f":"'[10]Tabla Doc IMP'!P6","v":1953479.6899501209},{"$f":"'[10]Tabla Doc IMP'!Q6","v":1989213.7582453054},{"$f":"'[10]Tabla Doc IMP'!R6","v":1998440.5003594053},{"$f":"'[10]Tabla Doc IMP'!S6","v":2072997.8196879372},{"$f":"'[10]Tabla Doc IMP'!T6","v":2072997.8196879372},{"$f":"'[10]Tabla Doc IMP'!U6","v":2141616.2865347005}]
[]
["Precios Promedios"]
["Potencia Contratada",{"$f":"'[10]Tabla Doc IMP'!N9","v":684.56745024133318},{"$f":"'[10]Tabla Doc IMP'!O9","v":726.99178774133327},{"$f":"'[10]Tabla Doc IMP'!P9","v":724.28678774133334},{"$f":"'[10]Tabla Doc IMP'!Q9","v":763.50317940799994},{"$f":"'[10]Tabla Doc IMP'!R9","v":659.10965718577779},{"$f":"'[10]Tabla Doc IMP'!S9","v":581.05257107466673},{"$f":"'[10]Tabla Doc IMP'!T9","v":581.05257107466673},{"$f":"'[10]Tabla Doc IMP'!U9","v":558.05262940800003}]
["Costo Total Potencia Contratos",{"$f":"'[10]Tabla Doc IMP'!N10","v":81915.894682455328},{"$f":"'[10]Tabla Doc IMP'!O10","v":84888.723104567747},{"$f":"'[10]Tabla Doc IMP'!P10","v":84578.158704567759},{"$f":"'[10]Tabla Doc IMP'!Q10","v":98067.289534567768},{"$f":"'[10]Tabla Doc IMP'!R10","v":87906.979701234406},{"$f":"'[10]Tabla Doc IMP'!S10","v":89988.703484567755},{"$f":"'[10]Tabla Doc IMP'!T10","v":89988.703484567755},{"$f":"'[10]Tabla Doc IMP'!U10","v":88608.70348456777}]
["Precio Promedio Potencia",{"$f":"B90/B89/6","v":19.943468111037905},{"$f":"C90/C89/6","v":19.461183408115634},19.462400837179015,21.40730870097283,22.228718884344104,25.811979834610636,25.811979834610636,26.463663943478682]
["Energía Contratada",{"$f":"'[10]Tabla Doc IMP'!N12","v":1771581.430153673},{"$f":"'[10]Tabla Doc IMP'!O12","v":1861664.155417016},{"$f":"'[10]Tabla Doc IMP'!P12","v":1806212.8893684878},{"$f":"'[10]Tabla Doc IMP'!Q12","v":2022728.0050902776},{"$f":"'[10]Tabla Doc IMP'!R12","v":1783809.1371631604},{"$f":"'[10]Tabla Doc IMP'!S12","v":1514623.4913134717},{"$f":"'[10]Tabla Doc IMP'!T12","v":1514623.4913134717},{"$f":"'[10]Tabla Doc IMP'!U12","v":1448856.4705013474}]
["Costos Total Energía Contratos",{"$f":"'[10]Tabla Doc IMP'!N13","v":155655.27674349083},{"$f":"'[10]Tabla Doc IMP'!O13","v":160831.48536226293},{"$f":"'[10]Tabla Doc IMP'!P13","v":161724.15239849727},{"$f":"'[10]Tabla Doc IMP'!Q13","v":150281.62116138046},{"$f":"'[10]Tabla Doc IMP'!R13","v":127191.59807328568},{"$f":"'[10]Tabla Doc IMP'!S13","v":102304.28556634285},{"$f":"'[10]Tabla Doc IMP'!T13","v":102304.28556634285},{"$f":"'[10]Tabla Doc IMP'!U13","v":98324.567685888615}]
["Precio Promedio Energía",{"$f":"B93/B92*1000","v":87.862332543183612},{"$f":"C93/C92*1000","v":86.391245646686684},89.537702532419331,74.296504909800348,71.303367284888949,67.54436739761988,67.54436739761988,67.863566673285021]
[]
["Mercado Ocasional"]
["Costo Marginal Proyectado",{"$f":"'[10]Tabla Doc IMP'!N17","v":61.603756914671827},{"$f":"'[10]Tabla Doc IMP'!O17","v":72.57398485474863},{"$f":"'[10]Tabla Doc IMP'!P17","v":63.41096546241392},{"$f":"'[10]Tabla Doc IMP'!Q17","v":90.510587509249092},{"$f":"'[10]Tabla Doc IMP'!R17","v":70.889684719728038},{"$f":"'[10]Tabla Doc IMP'!S17","v":72.57398485474863},{"$f":"'[10]Tabla Doc IMP'!T17","v":63.41096546241392},{"$f":"'[10]Tabla Doc IMP'!U17","v":72.57398485474863}]
["Costo Mercado Ocasional",{"$f":"B97*B99/1000","v":5373.3463564498643},{"$f":"C97*C99/1000","v":811.51205415010588},6398.0763477284017,-7365.7551800639685,11868.197810492891,36890.235431727662,32232.561702976964,46491.621432349988]
["Energía en el Mercado Ocasional",{"$f":"'[10]Tabla Doc IMP'!N19","v":87224.328930012445},{"$f":"'[10]Tabla Doc IMP'!O19","v":11181.858840661516},{"$f":"'[10]Tabla Doc IMP'!P19","v":100898.57962375267},{"$f":"'[10]Tabla Doc IMP'!Q19","v":-81380.039427003794},{"$f":"'[10]Tabla Doc IMP'!R19","v":167417.83882119687},{"$f":"'[10]Tabla Doc IMP'!S19","v":508312.11081437365},{"$f":"'[10]Tabla Doc IMP'!T19","v":508312.11081437365},{"$f":"'[10]Tabla Doc IMP'!U19","v":640610.01370393904}]
["Porcentaje sin Contratar",{"$f":"B99/B86","v":4.510990769585535E-2},{"$f":"C99/C86","v":5.8274680550291962E-3},5.1650692936730226E-2,-4.0910655825540591E-2,8.3774242361024986E-2,0.24520629302489735,0.24520629302489735,0.2991245526716157]
[]
["Reserva",{"$f":"B103/B104/6","v":8.9600000000000009},{"$f":"C103/C104/6","v":8.9600000000000009},8.9600000000000026,8.9599999999999991,8.9600000000000009,8.9599999999999991,8.9599999999999991,8.9599999999999991]
["Costo de Reserva",{"$f":"'[10]Tabla Doc IMP'!N23","v":1513.16759111127},{"$f":"'[10]Tabla Doc IMP'!O23","v":271.78791814594155},{"$f":"'[10]Tabla Doc IMP'!P23","v":917.72628596174206},{"$f":"'[10]Tabla Doc IMP'!Q23","v":80.483414324842599},{"$f":"'[10]Tabla Doc IMP'!R23","v":6110.8121445776751},{"$f":"'[10]Tabla Doc IMP'!S23","v":14155.80341514013},{"$f":"'[10]Tabla Doc IMP'!T23","v":14155.80341514013},{"$f":"'[10]Tabla Doc IMP'!U23","v":17203.097213565157}]
["Potencia en Reserva",{"$f":"'[10]Tabla Doc IMP'!N24","v":28.146718584659038},{"$f":"'[10]Tabla Doc IMP'!O24","v":5.055578834559924},{"$f":"'[10]Tabla Doc IMP'!P24","v":17.070801450181211},{"$f":"'[10]Tabla Doc IMP'!Q24","v":1.4970873200305543},{"$f":"'[10]Tabla Doc IMP'!R24","v":113.66838066550734},{"$f":"'[10]Tabla Doc IMP'!S24","v":263.3147956685292},{"$f":"'[10]Tabla Doc IMP'!T24","v":263.3147956685292},{"$f":"'[10]Tabla Doc IMP'!U24","v":319.99808804994711}]
["Porcetaje sin Contratar",{"$f":"B104/B85","v":4.2716442943997811E-2},{"$f":"C104/C85","v":7.6725229687366059E-3},2.2404978803786765E-2,1.9648878097839068E-3,0.14488538591468547,0.33386154243800981,0.33386154243800981,0.39777578864518004]
["Energía Servicio B"]
["Costo Total Compras",{"$f":"B98+B93+B90+B103","v":244457.68537350727},{"$f":"C98+C93+C90+C103","v":246803.50843912672},253618.11373675519,241063.6389302091,233077.58772959065,243339.0278977784,238681.35416902771,250627.98981637156]
["Monómico Compras",{"$f":"B107/(B92+B99)*1000","v":131.51330319420509},{"$f":"C107/(C92+C99)*1000","v":131.77992561067541},132.98546931332365,124.17332863243203,119.45180678532152,120.2900515675436,117.98761854701073,119.94831776959376]
[]
["Servicios Auxiliares"]
["Costo Servicios Auxiliares",{"$f":"'[10]Tabla Doc IMP'!N31","v":3917.9499145118598},{"$f":"'[10]Tabla Doc IMP'!O31","v":2305.5692917677893},{"$f":"'[10]Tabla Doc IMP'!P31","v":3807.2045517677893},{"$f":"'[10]Tabla Doc IMP'!Q31","v":2305.5692917677893},{"$f":"'[10]Tabla Doc IMP'!R31","v":3807.2045517677893},{"$f":"'[10]Tabla Doc IMP'!S31","v":2979.2242007694103},{"$f":"'[10]Tabla Doc IMP'!T31","v":2979.2242007694103},{"$f":"'[10]Tabla Doc IMP'!U31","v":3033.6875210886742}]
[]
["Autoabastecimiento"]
["Costo de Autoabastecimiento"]
[]
["Monómico Total",{"$f":"(B107+B111)/(B92+B99)*1000","v":133.62108120993668},{"$f":"(C107+C111)/(C92+C99)*1000","v":133.01097678851698},134.98178920005768,125.36094122561292,121.4029916544458,121.76277477120649,119.46034175067362,121.40021352576929]
[]
["Monómico de Transmisión"]
["Costo Transmisión",{"$f":"'[10]Tabla Doc IMP'!N39","v":32898.054420548324},{"$f":"'[10]Tabla Doc IMP'!O39","v":30851.281857437345},{"$f":"'[10]Tabla Doc IMP'!P39","v":33421.774543144493},{"$f":"'[10]Tabla Doc IMP'!Q39","v":33079.619956525043},{"$f":"'[10]Tabla Doc IMP'!R39","v":34025.720457683652},{"$f":"'[10]Tabla Doc IMP'!S39","v":33584.070616476914},{"$f":"'[10]Tabla Doc IMP'!T39","v":33584.070616476914},{"$f":"'[10]Tabla Doc IMP'!U39","v":34364.949650452108}]
["Energía Prevista",{"$f":"B86","v":1933595.8193065983},{"$f":"C86","v":1918819.4143786677},1953479.6899501209,1989213.7582453054,1998440.5003594053,2072997.8196879372,2072997.8196879372,2141616.2865347005]
["Monómico de Transmisión",{"$f":"B119*1000/B120","v":17.013925088204736},{"$f":"C119*1000/C120","v":16.078262303504623},17.108841578996845,16.629494854140123,17.026136355605466,16.200726453987571,16.200726453987571,16.046268356530494]
[]
["Monómico Total (G + T)",{"$f":"(B107+B111+B114+B119)/(B92+B99+B106)*1000","v":151.31957082337843},{"$f":"(C107+C111+C114+C119)/(C92+C99+C106)*1000","v":149.48391776848621},{"$f":"(D107+D111+D114+D119)/(D92+D99+D106)*1000","v":152.50660360474757},142.40045219510736,138.84110668487088,138.36442564983614,136.06199262930323,137.84697154281525]
[]
[null,"jul18-jun19","jul19-jun20","jul20-jun21","jul21-jun22","Promedio"]
[null,{"$f":"AVERAGE(B123:C123)","v":150.4017442959323},{"$f":"AVERAGE(D123:E123)","v":147.45352789992745},{"$f":"AVERAGE(F123:G123)","v":138.60276616735351},{"$f":"AVERAGE(H123:I123)","v":136.95448208605924},{"$f":"AVERAGE(B126:E126)","v":143.35313011231813}]
[]
[]
["INFORMACIÓN COSTOS DE TRANSMISIÓN"]
[]
["Costos por Uso del Sistema de Transporte. 1er semestre"]
["Concepto","B/.","miles B/."]
[]
["Costo Transmisión",{"$f":"[9]ENSA!$G$42*1000","v":14298801.925832225},{"$f":"B134/1000","v":14298.801925832226}]
[null,null,{"$f":"B135/1000","v":0}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
["Total",{"$f":"SUM(B134:B146)","v":14298801.925832225},14298.801925832226]
[]
[]
["máxima demanda agregada de punta de la distribuidora"]
["Demanda Máxima Mensual de Clientes conectados a la distribuidora  (MW)",{"$f":"[9]ENSA!$G$3","v":712.65395163164442}]
[]
[]
["Costo de las pérdidas del sistema de transmisión. 1er semestre"]
["Costo Estimado de Pérdidas en Transmisión","B/.",{"$f":"[9]ENSA!$G$43*1000","v":8095677.9057522006}]
["energía ingresada a la red en los nodos de compra o entrega","MWh",{"$f":"[9]ENSA!$G$4","v":1783173.487}]
[]
[]
[]
[]
["Cargos Vigentes Generación BTS (B/./kWh)",null,"Incremento entre escalones"]
["0 a 300 kWh",6.4799999999999996E-2]
["301 a 750 kWh",8.9429999999999996E-2,{"$f":"B163/B162-1","v":0.38009259259259265}]
["mayor a 750 kWh",0.11359,{"$f":"B164/B163-1","v":0.2701554288270156}]

{"sheet":"cargos_conexión","index":3,"n_rows":81,"n_cols":7,"rows_kept":81,"cut":false,"hidden":false,"merged":[[8,1,9,1],[8,2,9,2]]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE DISTRIBUCIÓN (Cargos por Conexión)"]
[]
[null,"IPSD Conexión (miles B/.)",{"$f":"SUMPRODUCT(D21:D81,C21:C81)/1000","v":873.66975311636145}]
[]
[]
[null,"Costos por conexión"]
[null,"Costo Mano de Obra (B/./conexión)"]
[null,"Categoría","CXC"]
[]
[null,"BTS",16.367821365439507]
[null,"BTD/BTH",70.459740654205618]
[null,"MTD/MTH",1957.2727008000002]
[null,"ATD",2400.0700000000002]
[null,"Prepago",18.347396702808137]
[null,null,null,null,null,null,"CX_"]
[null,"Fuente: Data ordenes RGrisales - Trabajado JPerez AChera V2.xlsx",null,null,null,null,{"$f":"G16&\"conex_\"","v":"CX_conex_"}]
[null,null,null,null,null,"Cargos por Conexión (B/./conexión)"]
[null,null,null,"V. Presente Vble. Facturación",null,"Unidad de Aplicación: Conexión"]
["Tipo de Conexión","Categoría Tarifaria","Costo de conexión (B/./conexión)","Conexiones",null,"Identificación","Valor"]
["BTS",{"$f":"Mercado!C101","v":"BTS"},{"$f":"IFERROR(VLOOKUP(A21,$B$11:$C$16,2,0),)","v":16.367821365439507},{"$f":"Mercado!O101","v":47797.506543061427},null,{"$f":"CONCATENATE(G$16,$B21)","v":"CX_BTS"},{"$f":"C21","v":16.367821365439507}]
["BTD/BTH",{"$f":"Mercado!C102","v":"BTD"},{"$f":"IFERROR(VLOOKUP(A22,$B$11:$C$16,2,0),)","v":70.459740654205618},{"$f":"Mercado!O102","v":726.57413737278955},null,{"$f":"CONCATENATE(G$16,$B22)","v":"CX_BTD"},{"$f":"C22","v":70.459740654205618}]
["BTD/BTH",{"$f":"Mercado!C103","v":"BTH"},70.459740654205618,{"$f":"Mercado!O103","v":3.3971688740355153},null,{"$f":"CONCATENATE(G$16,$B23)","v":"CX_BTH"},70.459740654205618]
["BTD/BTH",{"$f":"Mercado!C104","v":"A-BTS"},70.459740654205618,{"$f":"Mercado!O104","v":0},null,"CX_A-BTS",70.459740654205618]
["BTD/BTH",{"$f":"Mercado!C105","v":"A-BTD"},70.459740654205618,{"$f":"Mercado!O105","v":0},null,"CX_A-BTD",70.459740654205618]
["BTD/BTH",{"$f":"Mercado!C106","v":"Peaje BT"},70.459740654205618,{"$f":"Mercado!O106","v":0},null,"CX_Peaje BT",70.459740654205618]
["BTD/BTH",{"$f":"Mercado!C107","v":"Peaje BTH"},70.459740654205618,{"$f":"Mercado!O107","v":0},null,"CX_Peaje BTH",70.459740654205618]
[null,{"$f":"Mercado!C108","v":""},0,{"$f":"Mercado!O108","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C109","v":""},0,{"$f":"Mercado!O109","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C110","v":""},0,{"$f":"Mercado!O110","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C111","v":""},0,{"$f":"Mercado!O111","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C112","v":""},0,{"$f":"Mercado!O112","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C113","v":""},0,{"$f":"Mercado!O113","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C114","v":""},0,{"$f":"Mercado!O114","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C115","v":""},0,{"$f":"Mercado!O115","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C116","v":""},0,{"$f":"Mercado!O116","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C117","v":""},0,{"$f":"Mercado!O117","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C118","v":""},0,{"$f":"Mercado!O118","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C119","v":""},0,{"$f":"Mercado!O119","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C120","v":""},0,{"$f":"Mercado!O120","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C121","v":"AP"},0,{"$f":"Mercado!O121","v":0},null,"CX_AP",0]
[null,{"$f":"Mercado!C122","v":""},0,{"$f":"Mercado!O122","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C123","v":""},0,{"$f":"Mercado!O123","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C124","v":""},0,{"$f":"Mercado!O124","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C125","v":""},0,{"$f":"Mercado!O125","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C126","v":""},0,{"$f":"Mercado!O126","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C127","v":""},0,{"$f":"Mercado!O127","v":0},null,"CX_",0]
["MTD/MTH",{"$f":"Mercado!C128","v":"MTD"},1957.2727008000002,{"$f":"Mercado!O128","v":16.985844370177578},null,"CX_MTD",1957.2727008000002]
["MTD/MTH",{"$f":"Mercado!C129","v":"MTH"},1957.2727008000002,{"$f":"Mercado!O129","v":3.3971688740355153},null,"CX_MTH",1957.2727008000002]
["MTD/MTH",{"$f":"Mercado!C130","v":"A-MT"},1957.2727008000002,{"$f":"Mercado!O130","v":0},null,"CX_A-MT",1957.2727008000002]
["MTD/MTH",{"$f":"Mercado!C131","v":"Peaje MT"},1957.2727008000002,{"$f":"Mercado!O131","v":0},null,"CX_Peaje MT",1957.2727008000002]
[null,{"$f":"Mercado!C132","v":""},0,{"$f":"Mercado!O132","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C133","v":""},0,{"$f":"Mercado!O133","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C134","v":""},0,{"$f":"Mercado!O134","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C135","v":""},0,{"$f":"Mercado!O135","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C136","v":""},0,{"$f":"Mercado!O136","v":0},null,"CX_",0]
["MTD/MTH",{"$f":"Mercado!C137","v":"Peaje MTH"},1957.2727008000002,{"$f":"Mercado!O137","v":0},null,"CX_Peaje MTH",1957.2727008000002]
[null,{"$f":"Mercado!C138","v":""},0,{"$f":"Mercado!O138","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C139","v":""},0,{"$f":"Mercado!O139","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C140","v":""},0,{"$f":"Mercado!O140","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C141","v":""},0,{"$f":"Mercado!O141","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C142","v":""},0,{"$f":"Mercado!O142","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C143","v":""},0,{"$f":"Mercado!O143","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C144","v":""},0,{"$f":"Mercado!O144","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C145","v":""},0,{"$f":"Mercado!O145","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C146","v":""},0,{"$f":"Mercado!O146","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C147","v":""},0,{"$f":"Mercado!O147","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C148","v":""},0,{"$f":"Mercado!O148","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C149","v":""},0,{"$f":"Mercado!O149","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C150","v":""},0,{"$f":"Mercado!O150","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C151","v":""},0,{"$f":"Mercado!O151","v":0},null,"CX_",0]
["ATD",{"$f":"Mercado!C152","v":"ATD"},2400.0700000000002,{"$f":"Mercado!O152","v":0},null,"CX_ATD",2400.0700000000002]
["ATD",{"$f":"Mercado!C153","v":"ATH"},2400.0700000000002,{"$f":"Mercado!O153","v":0},null,"CX_ATH",2400.0700000000002]
["ATD",{"$f":"Mercado!C154","v":"Peaje AT"},2400.0700000000002,{"$f":"Mercado!O154","v":0},null,"CX_Peaje AT",2400.0700000000002]
["ATD",{"$f":"Mercado!C155","v":"EDEMET"},2400.0700000000002,{"$f":"Mercado!O155","v":0},null,"CX_EDEMET",2400.0700000000002]
["ATD",{"$f":"Mercado!C156","v":"A-AT"},2400.0700000000002,{"$f":"Mercado!O156","v":0},null,"CX_A-AT",2400.0700000000002]
["ATD",{"$f":"Mercado!C157","v":"Peaje ATH"},2400.0700000000002,{"$f":"Mercado!O157","v":0},null,"CX_Peaje ATH",2400.0700000000002]
[null,{"$f":"Mercado!C158","v":""},0,{"$f":"Mercado!O158","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C159","v":""},0,{"$f":"Mercado!O159","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C160","v":""},0,{"$f":"Mercado!O160","v":0},null,"CX_",0]
[null,{"$f":"Mercado!C161","v":""},0,{"$f":"Mercado!O161","v":0},null,"CX_",0]

{"sheet":"cargos_distribución","index":4,"n_rows":396,"n_cols":32,"rows_kept":396,"cut":false,"hidden":false,"merged":[[8,0,10,0],[11,0,13,0]]}
["DISEÑO DE LOS COMPONENTES DE COSTOS DE DISTRIBUCIÓN"]
[]
["Desagregación Ingreso Permitido Sistema de Distribución"]
[null,null,"IPSD Uso (miles B/.)",null,null,"Potencia Máxima Coincidente (kW)",null,"Costo Desarrollo Anual (B/./kW)"]
[null,null,"Total","PUNTA","FUERA DE PUNTA","PUNTA","FUERA DE PUNTA","PUNTA","FUERA DE PUNTA"]
[null,"BT",{"$f":"(datos!B$16-cargos_conexión!$C$4)*datos!C23","v":126293.85703319263},{"$f":"$C6*datos!$F23","v":59176.82196593906},{"$f":"$C6*(1-datos!$F23)","v":67117.035067253571},{"$f":"Balance!K116*1000","v":1975853.0919636749},{"$f":"Balance!K271*1000","v":1851143.8677824114},{"$f":"D6*1000/F6","v":29.950011064399011},{"$f":"E6*1000/G6","v":36.257060423756698}]
[null,"MT",{"$f":"(datos!B$16-cargos_conexión!$C$4)*datos!C22","v":290776.87419173133},{"$f":"$C7*datos!$F22","v":136510.77258766987},{"$f":"$C7*(1-datos!$F22)","v":154266.10160406146},{"$f":"Balance!K165*1000","v":2738383.0915874266},{"$f":"Balance!K320*1000","v":2506550.9133800985},{"$f":"D7*1000/F7","v":49.850867472503744},61.54516981106628]
[null,"AT",{"$f":"(datos!B$16-cargos_conexión!$C$4)*datos!C21","v":37760.391256897165},{"$f":"$C8*datos!$F21","v":27768.065385972412},{"$f":"$C8*(1-datos!$F21)","v":9992.3258709247548},{"$f":"Balance!K236*1000","v":3233937.2608361933},{"$f":"Balance!K391*1000","v":2924006.0278613442},8.5864576664027403,3.4173410641814819]
["Resultados Balance Potencia Tarifario",{"$f":"B6","v":"BT"},null,null,null,{"$f":"F121*1000","v":1659583.3234432628},{"$f":"F276*1000","v":1486480.9111735057}]
[null,{"$f":"B7","v":"MT"},null,null,null,{"$f":"F170*1000","v":2300148.8285759049},{"$f":"F325*1000","v":2012810.4517877819}]
[null,"AT",null,null,null,{"$f":"F241*1000","v":2716404.7504724856},{"$f":"F396*1000","v":2348039.5765973977}]
["Factores de ajuste Potencia Balances","BT",null,null,null,{"$f":"F6/F9","v":1.1905717923606409},1.2453196363759704]
[null,"MT",null,null,null,1.1905243076304963,1.2452990350650135]
[null,"AT",null,null,null,1.1905211328590444,1.2452967390347798]
[]
[null,"Producido Tarifario (miles B/.)",{"$f":"SUM(T87:W87)","v":454831.12248182116}]
[null,"IPSD (miles B/.)",{"$f":"SUM(C6:C8)","v":454831.12248182116}]
[null,"diferencia",{"$f":"C16-C17","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CD_",null,"CD_",null,"CD_",null,"CD_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z21&\"kWh_\"","v":"CD_kWh_"},null,{"$f":"AB21&\"kW_\"","v":"CD_kW_"},null,{"$f":"AD21&\"kWP_\"","v":"CD_kWP_"},null,{"$f":"AF21&\"kWFP_\"","v":"CD_kWFP_"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mercado!D31","v":"Pot_Max"},{"$f":"Mercado!D32","v":"Pot_Max_P"},{"$f":"Mercado!D33","v":"Pot_Max_FP"},{"$f":"Mercado!D30","v":"Energia"},{"$f":"M23","v":"Pot_Max"},{"$f":"N23","v":"Pot_Max_P"},{"$f":"O23","v":"Pot_Max_FP"},null,null,null,null,null,"Cargos de Distribución (B/./kWh, B/./kW)"]
[null,null,null,null,null,null,null,null,"Cargo Tarifario sin energizar (B/./kWh, B/./kW)",null,null,null,"Cargo energizado (B/./kWh)",null,null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,null,"V. Presente V. Facturación (MWh, MW)",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP",null,"Unidad de Aplicación: kWFP"]
["Parámetros Tarifarios","Categoría Tarifaria","CUSOP (B/./kW-mes)","CUSOFP (B/./kW-mes)",null,"Vble. Balance Potencia Tarifario en Punta","Vble. Balance Potencia Tarifario en Fuera de Punta","% Energización","Energía","Potencia máxima","Potencia Máxima en Punta","Potencia Máxima en Fuera de Punta",{"$f":"J25","v":"Potencia máxima"},{"$f":"K25","v":"Potencia Máxima en Punta"},{"$f":"L25","v":"Potencia Máxima en Fuera de Punta"},"Energía","Potencia máxima","Potencia Máxima en Punta","Potencia Máxima en Fuera de Punta",{"$f":"I25","v":"Energía"},{"$f":"J25","v":"Potencia máxima"},{"$f":"K25","v":"Potencia Máxima en Punta"},{"$f":"L25","v":"Potencia Máxima en Fuera de Punta"},null,"Identificación","Valor",{"$f":"Y25","v":"Identificación"},"Valor","Identificación","Valor","Identificación","Valor"]
[{"$f":"Mercado!B553","v":"BTS"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X553*$F$12+$H$7*Balance!$K$444*Mercado!Y553*$F$13+$H$8*Balance!$K$448*Mercado!Z553*$F$14)/12,\"-\")","v":7.8806098592786329},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA553*$G$12+$I$7*Balance!$K$469*Mercado!AB553*$G$13+$I$8*Balance!$K$473*Mercado!AC553*$G$14)/12,\"-\")","v":10.044993892619035},null,{"$f":"Mercado!D618","v":"Energia"},{"$f":"Mercado!D682","v":"Energia"},1,{"$f":"IFERROR((C26+D26)/(Mercado!$G553*730),)","v":3.5825701387328927E-2},{"$f":"IFERROR((C26+D26)*Mercado!$H553,)","v":9.3478806339002958},{"$f":"IFERROR(C26*Mercado!$I553*Mercado!$AH553,)","v":5.2859600143633791},{"$f":"IFERROR(D26*Mercado!$J553*Mercado!$AI553,)","v":5.46625990485275},{"$f":"IFERROR(IF($F26=M$23,J26*SUMIFS($U$26:$U$86,$A$26:$A$86,$A26,$F$26:$F$86,M$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A26,$F$26:$F$86,M$23),),)","v":0},{"$f":"IFERROR(IF($F26=N$23,K26*SUMIFS($V$26:$V$86,$A$26:$A$86,$A26,$F$26:$F$86,N$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A26,$F$26:$F$86,N$23),),)","v":0},{"$f":"IFERROR(IF($G26=O$23,L26*SUMIFS($W$26:$W$86,$A$26:$A$86,$A26,$G$26:$G$86,O$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A26,$G$26:$G$86,O$23),),)","v":0},{"$f":"IF($F26=P$23,I26,)+(M26+N26+O26)*H26","v":3.5825701387328927E-2},{"$f":"IF($F26<>Q$23,,J26*(1-$H26))","v":0},{"$f":"IF($F26<>R$23,,K26*(1-$H26))","v":0},{"$f":"IF($G26<>S$23,,L26*(1-$H26))","v":0},{"$f":"Mercado!O165","v":7096365.3348880317},{"$f":"Mercado!O360","v":0},{"$f":"Mercado!O424","v":0},{"$f":"Mercado!O488","v":0},null,{"$f":"CONCATENATE(Z$21,$B26)","v":"CD_BTS"},{"$f":"P26","v":3.5825701387328927E-2},{"$f":"CONCATENATE(AB$21,$B26)","v":"CD_BTS"},{"$f":"Q26","v":0},{"$f":"CONCATENATE(AD$21,$B26)","v":"CD_BTS"},{"$f":"R26","v":0},"CD_BTS",{"$f":"S26","v":0}]
[{"$f":"Mercado!B554","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X554*$F$12+$H$7*Balance!$K$444*Mercado!Y554*$F$13+$H$8*Balance!$K$448*Mercado!Z554*$F$14)/12,\"-\")","v":9.9860320941864167},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA554*$G$12+$I$7*Balance!$K$469*Mercado!AB554*$G$13+$I$8*Balance!$K$473*Mercado!AC554*$G$14)/12,\"-\")","v":6.0407303575890792},null,{"$f":"Mercado!D619","v":"Pot_Max"},{"$f":"Mercado!D683","v":"Pot_Max"},0,{"$f":"IFERROR((C27+D27)/(Mercado!$G554*730),)","v":4.1701570944554012E-2},{"$f":"IFERROR((C27+D27)*Mercado!$H554,)","v":12.620391085262014},{"$f":"IFERROR(C27*Mercado!$I554*Mercado!$AH554,)","v":8.1143437669915901},{"$f":"IFERROR(D27*Mercado!$J554*Mercado!$AI554,)","v":5.0710015355775502},{"$f":"IFERROR(IF($F27=M$23,J27*SUMIFS($U$26:$U$86,$A$26:$A$86,$A27,$F$26:$F$86,M$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A27,$F$26:$F$86,M$23),),)","v":4.6177844899566237E-2},0,0,0,12.620391085262014,0,0,{"$f":"Mercado!O166","v":2089493.5597303042},{"$f":"Mercado!O361","v":661.77483004892667},{"$f":"Mercado!O425","v":0},{"$f":"Mercado!O489","v":0},null,{"$f":"CONCATENATE(Z$21,$B27)","v":"CD_BTD"},{"$f":"P27","v":0},"CD_BTD",{"$f":"Q27","v":12.620391085262014},"CD_BTD",{"$f":"R27","v":0},"CD_BTD",{"$f":"S27","v":0}]
[{"$f":"Mercado!B555","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X555*$F$12+$H$7*Balance!$K$444*Mercado!Y555*$F$13+$H$8*Balance!$K$448*Mercado!Z555*$F$14)/12,\"-\")","v":9.9860320941864167},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA555*$G$12+$I$7*Balance!$K$469*Mercado!AB555*$G$13+$I$8*Balance!$K$473*Mercado!AC555*$G$14)/12,\"-\")","v":6.0407303575890792},null,{"$f":"Mercado!D620","v":"Pot_Max_P"},{"$f":"Mercado!D684","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C28+D28)/(Mercado!$G555*730),)","v":4.1701570944554012E-2},{"$f":"IFERROR((C28+D28)*Mercado!$H555,)","v":12.620391085262014},{"$f":"IFERROR(C28*Mercado!$I555*Mercado!$AH555,)","v":8.1143437669915901},{"$f":"IFERROR(D28*Mercado!$J555*Mercado!$AI555,)","v":5.0710015355775502},0,2.4009752992157601E-2,1.8935987436881848E-2,0,0,8.1143437669915901,5.0710015355775502,{"$f":"Mercado!O167","v":21831.610805965967},{"$f":"Mercado!O362","v":0},{"$f":"Mercado!O426","v":5.7236633579375038},{"$f":"Mercado!O490","v":7.7568689290477613},null,"CD_BTH",0,"CD_BTH",0,"CD_BTH",8.1143437669915901,"CD_BTH",5.0710015355775502]
[{"$f":"Mercado!B556","v":"ABTD"},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X556*$F$12+$H$7*Balance!$K$444*Mercado!Y556*$F$13+$H$8*Balance!$K$448*Mercado!Z556*$F$14)/12,\"-\")","v":6.2320328687679734},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA556*$G$12+$I$7*Balance!$K$469*Mercado!AB556*$G$13+$I$8*Balance!$K$473*Mercado!AC556*$G$14)/12,\"-\")","v":4.2168779795522413},null,{"$f":"Mercado!D621","v":0},{"$f":"Mercado!D685","v":0},null,{"$f":"IFERROR((C29+D29)/(Mercado!$G556*730),)","v":4.2407644171186858E-2},{"$f":"IFERROR((C29+D29)*Mercado!$H556,)","v":9.0538962830199079},{"$f":"IFERROR(C29*Mercado!$I556*Mercado!$AH556,)","v":5.4716715240581788},{"$f":"IFERROR(D29*Mercado!$J556*Mercado!$AI556,)","v":4.1491500958369754},0,0,0,0,0,0,0,{"$f":"Mercado!O168","v":0},{"$f":"Mercado!O363","v":0},{"$f":"Mercado!O427","v":0},{"$f":"Mercado!O491","v":0},null,"CD_A-BTS",0,"CD_A-BTS",0,"CD_A-BTS",0,"CD_A-BTS",0]
[{"$f":"Mercado!B557","v":"ABTD"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X557*$F$12+$H$7*Balance!$K$444*Mercado!Y557*$F$13+$H$8*Balance!$K$448*Mercado!Z557*$F$14)/12,\"-\")","v":6.2320328687679734},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA557*$G$12+$I$7*Balance!$K$469*Mercado!AB557*$G$13+$I$8*Balance!$K$473*Mercado!AC557*$G$14)/12,\"-\")","v":4.2168779795522413},null,{"$f":"Mercado!D622","v":"Pot_Max"},{"$f":"Mercado!D686","v":"Pot_Max"},0,{"$f":"IFERROR((C30+D30)/(Mercado!$G557*730),)","v":4.2407644171186858E-2},{"$f":"IFERROR((C30+D30)*Mercado!$H557,)","v":9.0538962830199079},{"$f":"IFERROR(C30*Mercado!$I557*Mercado!$AH557,)","v":5.4716715240581788},{"$f":"IFERROR(D30*Mercado!$J557*Mercado!$AI557,)","v":4.1491500958369754},0,0,0,0,9.0538962830199079,0,0,{"$f":"Mercado!O169","v":0},{"$f":"Mercado!O364","v":0},{"$f":"Mercado!O428","v":0},{"$f":"Mercado!O492","v":0},null,"CD_A-BTD",0,"CD_A-BTD",9.0538962830199079,"CD_A-BTD",0,"CD_A-BTD",0]
[{"$f":"Mercado!B558","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X558*$F$12+$H$7*Balance!$K$444*Mercado!Y558*$F$13+$H$8*Balance!$K$448*Mercado!Z558*$F$14)/12,\"-\")","v":9.9860320941864167},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA558*$G$12+$I$7*Balance!$K$469*Mercado!AB558*$G$13+$I$8*Balance!$K$473*Mercado!AC558*$G$14)/12,\"-\")","v":6.0407303575890792},null,{"$f":"Mercado!D623","v":"Pot_Max"},{"$f":"Mercado!D687","v":"Pot_Max"},0,{"$f":"IFERROR((C31+D31)/(Mercado!$G558*730),)","v":4.1701570944554012E-2},{"$f":"IFERROR((C31+D31)*Mercado!$H558,)","v":12.620391085262014},{"$f":"IFERROR(C31*Mercado!$I558*Mercado!$AH558,)","v":8.1143437669915901},{"$f":"IFERROR(D31*Mercado!$J558*Mercado!$AI558,)","v":5.0710015355775502},4.6177844899566237E-2,0,0,0,12.620391085262014,0,0,{"$f":"Mercado!O170","v":320671.66145824059},{"$f":"Mercado!O365","v":73.122072210730494},{"$f":"Mercado!O429","v":0},{"$f":"Mercado!O493","v":0},null,"CD_Peaje BT",0,"CD_Peaje BT",12.620391085262014,"CD_Peaje BT",0,"CD_Peaje BT",0]
[{"$f":"Mercado!B559","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X559*$F$12+$H$7*Balance!$K$444*Mercado!Y559*$F$13+$H$8*Balance!$K$448*Mercado!Z559*$F$14)/12,\"-\")","v":9.9860320941864167},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA559*$G$12+$I$7*Balance!$K$469*Mercado!AB559*$G$13+$I$8*Balance!$K$473*Mercado!AC559*$G$14)/12,\"-\")","v":6.0407303575890792},null,{"$f":"Mercado!D624","v":"Pot_Max_P"},{"$f":"Mercado!D688","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C32+D32)/(Mercado!$G559*730),)","v":4.1701570944554012E-2},{"$f":"IFERROR((C32+D32)*Mercado!$H559,)","v":12.620391085262014},{"$f":"IFERROR(C32*Mercado!$I559*Mercado!$AH559,)","v":8.1143437669915901},{"$f":"IFERROR(D32*Mercado!$J559*Mercado!$AI559,)","v":5.0710015355775502},0,2.4009752992157601E-2,1.8935987436881848E-2,0,0,8.1143437669915901,5.0710015355775502,{"$f":"Mercado!O171","v":8605.9404716775753},{"$f":"Mercado!O366","v":0},{"$f":"Mercado!O430","v":1.7815449995061423},{"$f":"Mercado!O494","v":1.7147164596109279},null,"CD_Peaje BTH",0,"CD_Peaje BTH",0,"CD_Peaje BTH",8.1143437669915901,"CD_Peaje BTH",5.0710015355775502]
[{"$f":"Mercado!B560","v":0},{"$f":"Mercado!C172","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X560*$F$12+$H$7*Balance!$K$444*Mercado!Y560*$F$13+$H$8*Balance!$K$448*Mercado!Z560*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA560*$G$12+$I$7*Balance!$K$469*Mercado!AB560*$G$13+$I$8*Balance!$K$473*Mercado!AC560*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D625","v":0},{"$f":"Mercado!D689","v":0},null,{"$f":"IFERROR((C33+D33)/(Mercado!$G560*730),)","v":0},{"$f":"IFERROR((C33+D33)*Mercado!$H560,)","v":0},{"$f":"IFERROR(C33*Mercado!$I560*Mercado!$AH560,)","v":0},{"$f":"IFERROR(D33*Mercado!$J560*Mercado!$AI560,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O172","v":0},{"$f":"Mercado!O367","v":0},{"$f":"Mercado!O431","v":0},{"$f":"Mercado!O495","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B561","v":0},{"$f":"Mercado!C173","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X561*$F$12+$H$7*Balance!$K$444*Mercado!Y561*$F$13+$H$8*Balance!$K$448*Mercado!Z561*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA561*$G$12+$I$7*Balance!$K$469*Mercado!AB561*$G$13+$I$8*Balance!$K$473*Mercado!AC561*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D626","v":0},{"$f":"Mercado!D690","v":0},null,{"$f":"IFERROR((C34+D34)/(Mercado!$G561*730),)","v":0},{"$f":"IFERROR((C34+D34)*Mercado!$H561,)","v":0},{"$f":"IFERROR(C34*Mercado!$I561*Mercado!$AH561,)","v":0},{"$f":"IFERROR(D34*Mercado!$J561*Mercado!$AI561,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O173","v":0},{"$f":"Mercado!O368","v":0},{"$f":"Mercado!O432","v":0},{"$f":"Mercado!O496","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B562","v":0},{"$f":"Mercado!C174","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X562*$F$12+$H$7*Balance!$K$444*Mercado!Y562*$F$13+$H$8*Balance!$K$448*Mercado!Z562*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA562*$G$12+$I$7*Balance!$K$469*Mercado!AB562*$G$13+$I$8*Balance!$K$473*Mercado!AC562*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D627","v":0},{"$f":"Mercado!D691","v":0},null,{"$f":"IFERROR((C35+D35)/(Mercado!$G562*730),)","v":0},{"$f":"IFERROR((C35+D35)*Mercado!$H562,)","v":0},{"$f":"IFERROR(C35*Mercado!$I562*Mercado!$AH562,)","v":0},{"$f":"IFERROR(D35*Mercado!$J562*Mercado!$AI562,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O174","v":0},{"$f":"Mercado!O369","v":0},{"$f":"Mercado!O433","v":0},{"$f":"Mercado!O497","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B563","v":0},{"$f":"Mercado!C175","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X563*$F$12+$H$7*Balance!$K$444*Mercado!Y563*$F$13+$H$8*Balance!$K$448*Mercado!Z563*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA563*$G$12+$I$7*Balance!$K$469*Mercado!AB563*$G$13+$I$8*Balance!$K$473*Mercado!AC563*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D628","v":0},{"$f":"Mercado!D692","v":0},null,{"$f":"IFERROR((C36+D36)/(Mercado!$G563*730),)","v":0},{"$f":"IFERROR((C36+D36)*Mercado!$H563,)","v":0},{"$f":"IFERROR(C36*Mercado!$I563*Mercado!$AH563,)","v":0},{"$f":"IFERROR(D36*Mercado!$J563*Mercado!$AI563,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O175","v":0},{"$f":"Mercado!O370","v":0},{"$f":"Mercado!O434","v":0},{"$f":"Mercado!O498","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B564","v":0},{"$f":"Mercado!C176","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X564*$F$12+$H$7*Balance!$K$444*Mercado!Y564*$F$13+$H$8*Balance!$K$448*Mercado!Z564*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA564*$G$12+$I$7*Balance!$K$469*Mercado!AB564*$G$13+$I$8*Balance!$K$473*Mercado!AC564*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D629","v":0},{"$f":"Mercado!D693","v":0},null,{"$f":"IFERROR((C37+D37)/(Mercado!$G564*730),)","v":0},{"$f":"IFERROR((C37+D37)*Mercado!$H564,)","v":0},{"$f":"IFERROR(C37*Mercado!$I564*Mercado!$AH564,)","v":0},{"$f":"IFERROR(D37*Mercado!$J564*Mercado!$AI564,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O176","v":0},{"$f":"Mercado!O371","v":0},{"$f":"Mercado!O435","v":0},{"$f":"Mercado!O499","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B565","v":0},{"$f":"Mercado!C177","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X565*$F$12+$H$7*Balance!$K$444*Mercado!Y565*$F$13+$H$8*Balance!$K$448*Mercado!Z565*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA565*$G$12+$I$7*Balance!$K$469*Mercado!AB565*$G$13+$I$8*Balance!$K$473*Mercado!AC565*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D630","v":0},{"$f":"Mercado!D694","v":0},null,{"$f":"IFERROR((C38+D38)/(Mercado!$G565*730),)","v":0},{"$f":"IFERROR((C38+D38)*Mercado!$H565,)","v":0},{"$f":"IFERROR(C38*Mercado!$I565*Mercado!$AH565,)","v":0},{"$f":"IFERROR(D38*Mercado!$J565*Mercado!$AI565,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O177","v":0},{"$f":"Mercado!O372","v":0},{"$f":"Mercado!O436","v":0},{"$f":"Mercado!O500","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B566","v":0},{"$f":"Mercado!C178","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X566*$F$12+$H$7*Balance!$K$444*Mercado!Y566*$F$13+$H$8*Balance!$K$448*Mercado!Z566*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA566*$G$12+$I$7*Balance!$K$469*Mercado!AB566*$G$13+$I$8*Balance!$K$473*Mercado!AC566*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D631","v":0},{"$f":"Mercado!D695","v":0},null,{"$f":"IFERROR((C39+D39)/(Mercado!$G566*730),)","v":0},{"$f":"IFERROR((C39+D39)*Mercado!$H566,)","v":0},{"$f":"IFERROR(C39*Mercado!$I566*Mercado!$AH566,)","v":0},{"$f":"IFERROR(D39*Mercado!$J566*Mercado!$AI566,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O178","v":0},{"$f":"Mercado!O373","v":0},{"$f":"Mercado!O437","v":0},{"$f":"Mercado!O501","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B567","v":0},{"$f":"Mercado!C179","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X567*$F$12+$H$7*Balance!$K$444*Mercado!Y567*$F$13+$H$8*Balance!$K$448*Mercado!Z567*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA567*$G$12+$I$7*Balance!$K$469*Mercado!AB567*$G$13+$I$8*Balance!$K$473*Mercado!AC567*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D632","v":0},{"$f":"Mercado!D696","v":0},null,{"$f":"IFERROR((C40+D40)/(Mercado!$G567*730),)","v":0},{"$f":"IFERROR((C40+D40)*Mercado!$H567,)","v":0},{"$f":"IFERROR(C40*Mercado!$I567*Mercado!$AH567,)","v":0},{"$f":"IFERROR(D40*Mercado!$J567*Mercado!$AI567,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O179","v":0},{"$f":"Mercado!O374","v":0},{"$f":"Mercado!O438","v":0},{"$f":"Mercado!O502","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B568","v":0},{"$f":"Mercado!C180","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X568*$F$12+$H$7*Balance!$K$444*Mercado!Y568*$F$13+$H$8*Balance!$K$448*Mercado!Z568*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA568*$G$12+$I$7*Balance!$K$469*Mercado!AB568*$G$13+$I$8*Balance!$K$473*Mercado!AC568*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D633","v":0},{"$f":"Mercado!D697","v":0},null,{"$f":"IFERROR((C41+D41)/(Mercado!$G568*730),)","v":0},{"$f":"IFERROR((C41+D41)*Mercado!$H568,)","v":0},{"$f":"IFERROR(C41*Mercado!$I568*Mercado!$AH568,)","v":0},{"$f":"IFERROR(D41*Mercado!$J568*Mercado!$AI568,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O180","v":0},{"$f":"Mercado!O375","v":0},{"$f":"Mercado!O439","v":0},{"$f":"Mercado!O503","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B569","v":0},{"$f":"Mercado!C181","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X569*$F$12+$H$7*Balance!$K$444*Mercado!Y569*$F$13+$H$8*Balance!$K$448*Mercado!Z569*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA569*$G$12+$I$7*Balance!$K$469*Mercado!AB569*$G$13+$I$8*Balance!$K$473*Mercado!AC569*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D634","v":0},{"$f":"Mercado!D698","v":0},null,{"$f":"IFERROR((C42+D42)/(Mercado!$G569*730),)","v":0},{"$f":"IFERROR((C42+D42)*Mercado!$H569,)","v":0},{"$f":"IFERROR(C42*Mercado!$I569*Mercado!$AH569,)","v":0},{"$f":"IFERROR(D42*Mercado!$J569*Mercado!$AI569,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O181","v":0},{"$f":"Mercado!O376","v":0},{"$f":"Mercado!O440","v":0},{"$f":"Mercado!O504","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B570","v":0},{"$f":"Mercado!C182","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X570*$F$12+$H$7*Balance!$K$444*Mercado!Y570*$F$13+$H$8*Balance!$K$448*Mercado!Z570*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA570*$G$12+$I$7*Balance!$K$469*Mercado!AB570*$G$13+$I$8*Balance!$K$473*Mercado!AC570*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D635","v":0},{"$f":"Mercado!D699","v":0},null,{"$f":"IFERROR((C43+D43)/(Mercado!$G570*730),)","v":0},{"$f":"IFERROR((C43+D43)*Mercado!$H570,)","v":0},{"$f":"IFERROR(C43*Mercado!$I570*Mercado!$AH570,)","v":0},{"$f":"IFERROR(D43*Mercado!$J570*Mercado!$AI570,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O182","v":0},{"$f":"Mercado!O377","v":0},{"$f":"Mercado!O441","v":0},{"$f":"Mercado!O505","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B571","v":0},{"$f":"Mercado!C183","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X571*$F$12+$H$7*Balance!$K$444*Mercado!Y571*$F$13+$H$8*Balance!$K$448*Mercado!Z571*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA571*$G$12+$I$7*Balance!$K$469*Mercado!AB571*$G$13+$I$8*Balance!$K$473*Mercado!AC571*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D636","v":0},{"$f":"Mercado!D700","v":0},null,{"$f":"IFERROR((C44+D44)/(Mercado!$G571*730),)","v":0},{"$f":"IFERROR((C44+D44)*Mercado!$H571,)","v":0},{"$f":"IFERROR(C44*Mercado!$I571*Mercado!$AH571,)","v":0},{"$f":"IFERROR(D44*Mercado!$J571*Mercado!$AI571,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O183","v":0},{"$f":"Mercado!O378","v":0},{"$f":"Mercado!O442","v":0},{"$f":"Mercado!O506","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B572","v":0},{"$f":"Mercado!C184","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X572*$F$12+$H$7*Balance!$K$444*Mercado!Y572*$F$13+$H$8*Balance!$K$448*Mercado!Z572*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA572*$G$12+$I$7*Balance!$K$469*Mercado!AB572*$G$13+$I$8*Balance!$K$473*Mercado!AC572*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D637","v":0},{"$f":"Mercado!D701","v":0},null,{"$f":"IFERROR((C45+D45)/(Mercado!$G572*730),)","v":0},{"$f":"IFERROR((C45+D45)*Mercado!$H572,)","v":0},{"$f":"IFERROR(C45*Mercado!$I572*Mercado!$AH572,)","v":0},{"$f":"IFERROR(D45*Mercado!$J572*Mercado!$AI572,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O184","v":0},{"$f":"Mercado!O379","v":0},{"$f":"Mercado!O443","v":0},{"$f":"Mercado!O507","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B573","v":"AP"},{"$f":"Mercado!C185","v":"AP"},{"$f":"IFERROR(($H$6*Balance!$K$441*Mercado!X573*$F$12+$H$7*Balance!$K$444*Mercado!Y573*$F$13+$H$8*Balance!$K$448*Mercado!Z573*$F$14)/12,\"-\")","v":0},{"$f":"IFERROR(($I$6*Balance!$K$466*Mercado!AA573*$G$12+$I$7*Balance!$K$469*Mercado!AB573*$G$13+$I$8*Balance!$K$473*Mercado!AC573*$G$14)/12,\"-\")","v":12.327464174317081},null,{"$f":"Mercado!D638","v":"Energia"},{"$f":"Mercado!D702","v":"Energia"},1,{"$f":"IFERROR((C46+D46)/(Mercado!$G573*730),)","v":3.3773874450183712E-2},{"$f":"IFERROR((C46+D46)*Mercado!$H573,)","v":12.327464174317081},{"$f":"IFERROR(C46*Mercado!$I573*Mercado!$AH573,)","v":0},{"$f":"IFERROR(D46*Mercado!$J573*Mercado!$AI573,)","v":12.327464174317081},0,0,0,3.3773874450183712E-2,0,0,0,{"$f":"Mercado!O185","v":308657.81966438011},{"$f":"Mercado!O380","v":0},{"$f":"Mercado!O444","v":0},{"$f":"Mercado!O508","v":0},null,"CD_AP",3.3773874450183712E-2,"CD_AP",0,"CD_AP",0,"CD_AP",0]
[{"$f":"Mercado!B574","v":0},{"$f":"Mercado!C186","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y574*$F$13+$H$8*Balance!$K$449*Mercado!Z574*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB574*$G$13+$I$8*Balance!$K$474*Mercado!AC574*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D639","v":0},{"$f":"Mercado!D703","v":0},null,{"$f":"IFERROR((C47+D47)/(Mercado!$G574*730),)","v":0},{"$f":"IFERROR((C47+D47)*Mercado!$H574,)","v":0},{"$f":"IFERROR(C47*Mercado!$I574*Mercado!$AH574,)","v":0},{"$f":"IFERROR(D47*Mercado!$J574*Mercado!$AI574,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O186","v":0},{"$f":"Mercado!O381","v":0},{"$f":"Mercado!O445","v":0},{"$f":"Mercado!O509","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B575","v":0},{"$f":"Mercado!C187","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y575*$F$13+$H$8*Balance!$K$449*Mercado!Z575*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB575*$G$13+$I$8*Balance!$K$474*Mercado!AC575*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D640","v":0},{"$f":"Mercado!D704","v":0},null,{"$f":"IFERROR((C48+D48)/(Mercado!$G575*730),)","v":0},{"$f":"IFERROR((C48+D48)*Mercado!$H575,)","v":0},{"$f":"IFERROR(C48*Mercado!$I575*Mercado!$AH575,)","v":0},{"$f":"IFERROR(D48*Mercado!$J575*Mercado!$AI575,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O187","v":0},{"$f":"Mercado!O382","v":0},{"$f":"Mercado!O446","v":0},{"$f":"Mercado!O510","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B576","v":0},{"$f":"Mercado!C188","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y576*$F$13+$H$8*Balance!$K$449*Mercado!Z576*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB576*$G$13+$I$8*Balance!$K$474*Mercado!AC576*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D641","v":0},{"$f":"Mercado!D705","v":0},null,{"$f":"IFERROR((C49+D49)/(Mercado!$G576*730),)","v":0},{"$f":"IFERROR((C49+D49)*Mercado!$H576,)","v":0},{"$f":"IFERROR(C49*Mercado!$I576*Mercado!$AH576,)","v":0},{"$f":"IFERROR(D49*Mercado!$J576*Mercado!$AI576,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O188","v":0},{"$f":"Mercado!O383","v":0},{"$f":"Mercado!O447","v":0},{"$f":"Mercado!O511","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B577","v":0},{"$f":"Mercado!C189","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y577*$F$13+$H$8*Balance!$K$449*Mercado!Z577*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB577*$G$13+$I$8*Balance!$K$474*Mercado!AC577*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D642","v":0},{"$f":"Mercado!D706","v":0},null,{"$f":"IFERROR((C50+D50)/(Mercado!$G577*730),)","v":0},{"$f":"IFERROR((C50+D50)*Mercado!$H577,)","v":0},{"$f":"IFERROR(C50*Mercado!$I577*Mercado!$AH577,)","v":0},{"$f":"IFERROR(D50*Mercado!$J577*Mercado!$AI577,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O189","v":0},{"$f":"Mercado!O384","v":0},{"$f":"Mercado!O448","v":0},{"$f":"Mercado!O512","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B578","v":0},{"$f":"Mercado!C190","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y578*$F$13+$H$8*Balance!$K$449*Mercado!Z578*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB578*$G$13+$I$8*Balance!$K$474*Mercado!AC578*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D643","v":0},{"$f":"Mercado!D707","v":0},null,{"$f":"IFERROR((C51+D51)/(Mercado!$G578*730),)","v":0},{"$f":"IFERROR((C51+D51)*Mercado!$H578,)","v":0},{"$f":"IFERROR(C51*Mercado!$I578*Mercado!$AH578,)","v":0},{"$f":"IFERROR(D51*Mercado!$J578*Mercado!$AI578,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O190","v":0},{"$f":"Mercado!O385","v":0},{"$f":"Mercado!O449","v":0},{"$f":"Mercado!O513","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B579","v":0},{"$f":"Mercado!C191","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y579*$F$13+$H$8*Balance!$K$449*Mercado!Z579*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB579*$G$13+$I$8*Balance!$K$474*Mercado!AC579*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D644","v":0},{"$f":"Mercado!D708","v":0},null,{"$f":"IFERROR((C52+D52)/(Mercado!$G579*730),)","v":0},{"$f":"IFERROR((C52+D52)*Mercado!$H579,)","v":0},{"$f":"IFERROR(C52*Mercado!$I579*Mercado!$AH579,)","v":0},{"$f":"IFERROR(D52*Mercado!$J579*Mercado!$AI579,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O191","v":0},{"$f":"Mercado!O386","v":0},{"$f":"Mercado!O450","v":0},{"$f":"Mercado!O514","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B580","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y580*$F$13+$H$8*Balance!$K$449*Mercado!Z580*$F$14)/12,\"-\")","v":6.0141911887339772},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB580*$G$13+$I$8*Balance!$K$474*Mercado!AC580*$G$14)/12,\"-\")","v":5.5044034668855533},null,{"$f":"Mercado!D645","v":"Pot_Max"},{"$f":"Mercado!D709","v":"Pot_Max"},0,{"$f":"IFERROR((C53+D53)/(Mercado!$G580*730),)","v":2.2970797656799744E-2},{"$f":"IFERROR((C53+D53)*Mercado!$H580,)","v":9.6403323946638189},{"$f":"IFERROR(C53*Mercado!$I580*Mercado!$AH580,)","v":5.130427114097909},{"$f":"IFERROR(D53*Mercado!$J580*Mercado!$AI580,)","v":4.8652251733487448},2.4932720123411772E-2,0,0,0,9.6403323946638189,0,0,{"$f":"Mercado!O192","v":912685.39359809528},{"$f":"Mercado!O387","v":230.84558115605563},{"$f":"Mercado!O451","v":0},{"$f":"Mercado!O515","v":0},null,"CD_MTD",0,"CD_MTD",9.6403323946638189,"CD_MTD",0,"CD_MTD",0]
[{"$f":"Mercado!B581","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y581*$F$13+$H$8*Balance!$K$449*Mercado!Z581*$F$14)/12,\"-\")","v":6.0141911887339772},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB581*$G$13+$I$8*Balance!$K$474*Mercado!AC581*$G$14)/12,\"-\")","v":5.5044034668855533},null,{"$f":"Mercado!D646","v":"Pot_Max_P"},{"$f":"Mercado!D710","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C54+D54)/(Mercado!$G581*730),)","v":2.2970797656799744E-2},{"$f":"IFERROR((C54+D54)*Mercado!$H581,)","v":9.6403323946638189},{"$f":"IFERROR(C54*Mercado!$I581*Mercado!$AH581,)","v":5.130427114097909},{"$f":"IFERROR(D54*Mercado!$J581*Mercado!$AI581,)","v":4.8652251733487448},0,1.1501682832976335E-2,1.0890176933884312E-2,0,0,5.130427114097909,4.8652251733487448,{"$f":"Mercado!O193","v":169019.90207096591},{"$f":"Mercado!O388","v":0},{"$f":"Mercado!O452","v":31.310573122360669},{"$f":"Mercado!O516","v":31.689923646627967},null,"CD_MTH",0,"CD_MTH",0,"CD_MTH",5.130427114097909,"CD_MTH",4.8652251733487448]
[{"$f":"Mercado!B582","v":"AMTD"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y582*$F$13+$H$8*Balance!$K$449*Mercado!Z582*$F$14)/12,\"-\")","v":3.9626848126553225},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB582*$G$13+$I$8*Balance!$K$474*Mercado!AC582*$G$14)/12,\"-\")","v":3.5960719795184972},null,{"$f":"Mercado!D647","v":"Pot_Max"},{"$f":"Mercado!D711","v":"Pot_Max"},0,{"$f":"IFERROR((C55+D55)/(Mercado!$G582*730),)","v":2.5841993916318029E-2},{"$f":"IFERROR((C55+D55)*Mercado!$H582,)","v":6.441666863049158},{"$f":"IFERROR(C55*Mercado!$I582*Mercado!$AH582,)","v":3.4029500924043234},{"$f":"IFERROR(D55*Mercado!$J582*Mercado!$AI582,)","v":3.3083756455586761},0,0,0,0,6.441666863049158,0,0,{"$f":"Mercado!O194","v":0},{"$f":"Mercado!O389","v":0},{"$f":"Mercado!O453","v":0},{"$f":"Mercado!O517","v":0},null,"CD_A-MT",0,"CD_A-MT",6.441666863049158,"CD_A-MT",0,"CD_A-MT",0]
[{"$f":"Mercado!B583","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y583*$F$13+$H$8*Balance!$K$449*Mercado!Z583*$F$14)/12,\"-\")","v":6.0141911887339772},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB583*$G$13+$I$8*Balance!$K$474*Mercado!AC583*$G$14)/12,\"-\")","v":5.5044034668855533},null,{"$f":"Mercado!D648","v":"Pot_Max"},{"$f":"Mercado!D712","v":"Pot_Max"},0,{"$f":"IFERROR((C56+D56)/(Mercado!$G583*730),)","v":2.2970797656799744E-2},{"$f":"IFERROR((C56+D56)*Mercado!$H583,)","v":9.6403323946638189},{"$f":"IFERROR(C56*Mercado!$I583*Mercado!$AH583,)","v":5.130427114097909},{"$f":"IFERROR(D56*Mercado!$J583*Mercado!$AI583,)","v":4.8652251733487448},2.4932720123411772E-2,0,0,0,9.6403323946638189,0,0,{"$f":"Mercado!O195","v":1480335.6609942093},{"$f":"Mercado!O390","v":284.90880158534867},{"$f":"Mercado!O454","v":0},{"$f":"Mercado!O518","v":0},null,"CD_Peaje MT",0,"CD_Peaje MT",9.6403323946638189,"CD_Peaje MT",0,"CD_Peaje MT",0]
[{"$f":"Mercado!B584","v":0},{"$f":"Mercado!C196","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y584*$F$13+$H$8*Balance!$K$449*Mercado!Z584*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB584*$G$13+$I$8*Balance!$K$474*Mercado!AC584*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D649","v":0},{"$f":"Mercado!D713","v":0},null,{"$f":"IFERROR((C57+D57)/(Mercado!$G584*730),)","v":0},{"$f":"IFERROR((C57+D57)*Mercado!$H584,)","v":0},{"$f":"IFERROR(C57*Mercado!$I584*Mercado!$AH584,)","v":0},{"$f":"IFERROR(D57*Mercado!$J584*Mercado!$AI584,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O196","v":0},{"$f":"Mercado!O391","v":0},{"$f":"Mercado!O455","v":0},{"$f":"Mercado!O519","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B585","v":0},{"$f":"Mercado!C197","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y585*$F$13+$H$8*Balance!$K$449*Mercado!Z585*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB585*$G$13+$I$8*Balance!$K$474*Mercado!AC585*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D650","v":0},{"$f":"Mercado!D714","v":0},null,{"$f":"IFERROR((C58+D58)/(Mercado!$G585*730),)","v":0},{"$f":"IFERROR((C58+D58)*Mercado!$H585,)","v":0},{"$f":"IFERROR(C58*Mercado!$I585*Mercado!$AH585,)","v":0},{"$f":"IFERROR(D58*Mercado!$J585*Mercado!$AI585,)","v":0},{"$f":"IFERROR(IF($F58=M$23,J58*SUMIFS($U$26:$U$86,$A$26:$A$86,$A58,$F$26:$F$86,M$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A58,$F$26:$F$86,M$23),),)","v":0},{"$f":"IFERROR(IF($F58=N$23,K58*SUMIFS($V$26:$V$86,$A$26:$A$86,$A58,$F$26:$F$86,N$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A58,$F$26:$F$86,N$23),),)","v":0},{"$f":"IFERROR(IF($G58=O$23,L58*SUMIFS($W$26:$W$86,$A$26:$A$86,$A58,$G$26:$G$86,O$23)*12/SUMIFS($T$26:$T$86,$A$26:$A$86,$A58,$G$26:$G$86,O$23),),)","v":0},{"$f":"IF($F58=P$23,I58,)+(M58+N58+O58)*H58","v":0},{"$f":"IF($F58<>Q$23,,J58*(1-$H58))","v":0},{"$f":"IF($F58<>R$23,,K58*(1-$H58))","v":0},{"$f":"IF($G58<>S$23,,L58*(1-$H58))","v":0},{"$f":"Mercado!O197","v":0},{"$f":"Mercado!O392","v":0},{"$f":"Mercado!O456","v":0},{"$f":"Mercado!O520","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B586","v":0},{"$f":"Mercado!C198","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y586*$F$13+$H$8*Balance!$K$449*Mercado!Z586*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB586*$G$13+$I$8*Balance!$K$474*Mercado!AC586*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D651","v":0},{"$f":"Mercado!D715","v":0},null,{"$f":"IFERROR((C59+D59)/(Mercado!$G586*730),)","v":0},{"$f":"IFERROR((C59+D59)*Mercado!$H586,)","v":0},{"$f":"IFERROR(C59*Mercado!$I586*Mercado!$AH586,)","v":0},{"$f":"IFERROR(D59*Mercado!$J586*Mercado!$AI586,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O198","v":0},{"$f":"Mercado!O393","v":0},{"$f":"Mercado!O457","v":0},{"$f":"Mercado!O521","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B587","v":0},{"$f":"Mercado!C199","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y587*$F$13+$H$8*Balance!$K$449*Mercado!Z587*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB587*$G$13+$I$8*Balance!$K$474*Mercado!AC587*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D652","v":0},{"$f":"Mercado!D716","v":0},null,{"$f":"IFERROR((C60+D60)/(Mercado!$G587*730),)","v":0},{"$f":"IFERROR((C60+D60)*Mercado!$H587,)","v":0},{"$f":"IFERROR(C60*Mercado!$I587*Mercado!$AH587,)","v":0},{"$f":"IFERROR(D60*Mercado!$J587*Mercado!$AI587,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O199","v":0},{"$f":"Mercado!O394","v":0},{"$f":"Mercado!O458","v":0},{"$f":"Mercado!O522","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B588","v":0},{"$f":"Mercado!C200","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y588*$F$13+$H$8*Balance!$K$449*Mercado!Z588*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB588*$G$13+$I$8*Balance!$K$474*Mercado!AC588*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D653","v":0},{"$f":"Mercado!D717","v":0},null,{"$f":"IFERROR((C61+D61)/(Mercado!$G588*730),)","v":0},{"$f":"IFERROR((C61+D61)*Mercado!$H588,)","v":0},{"$f":"IFERROR(C61*Mercado!$I588*Mercado!$AH588,)","v":0},{"$f":"IFERROR(D61*Mercado!$J588*Mercado!$AI588,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O200","v":0},{"$f":"Mercado!O395","v":0},{"$f":"Mercado!O459","v":0},{"$f":"Mercado!O523","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B589","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y589*$F$13+$H$8*Balance!$K$449*Mercado!Z589*$F$14)/12,\"-\")","v":6.0141911887339772},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB589*$G$13+$I$8*Balance!$K$474*Mercado!AC589*$G$14)/12,\"-\")","v":5.5044034668855533},null,{"$f":"Mercado!D654","v":"Pot_Max_P"},{"$f":"Mercado!D718","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C62+D62)/(Mercado!$G589*730),)","v":2.2970797656799744E-2},{"$f":"IFERROR((C62+D62)*Mercado!$H589,)","v":9.6403323946638189},{"$f":"IFERROR(C62*Mercado!$I589*Mercado!$AH589,)","v":5.130427114097909},{"$f":"IFERROR(D62*Mercado!$J589*Mercado!$AI589,)","v":4.8652251733487448},0,1.1501682832976335E-2,1.0890176933884312E-2,0,0,5.130427114097909,4.8652251733487448,{"$f":"Mercado!O201","v":392573.22651413758},{"$f":"Mercado!O396","v":0},{"$f":"Mercado!O460","v":73.607040663557996},{"$f":"Mercado!O524","v":73.064538158611697},null,"CD_Peaje MTH",0,"CD_Peaje MTH",0,"CD_Peaje MTH",5.130427114097909,"CD_Peaje MTH",4.8652251733487448]
[{"$f":"Mercado!B590","v":0},{"$f":"Mercado!C202","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y590*$F$13+$H$8*Balance!$K$449*Mercado!Z590*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB590*$G$13+$I$8*Balance!$K$474*Mercado!AC590*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D655","v":0},{"$f":"Mercado!D719","v":0},null,{"$f":"IFERROR((C63+D63)/(Mercado!$G590*730),)","v":0},{"$f":"IFERROR((C63+D63)*Mercado!$H590,)","v":0},{"$f":"IFERROR(C63*Mercado!$I590*Mercado!$AH590,)","v":0},{"$f":"IFERROR(D63*Mercado!$J590*Mercado!$AI590,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O202","v":0},{"$f":"Mercado!O397","v":0},{"$f":"Mercado!O461","v":0},{"$f":"Mercado!O525","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B591","v":0},{"$f":"Mercado!C203","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y591*$F$13+$H$8*Balance!$K$449*Mercado!Z591*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB591*$G$13+$I$8*Balance!$K$474*Mercado!AC591*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D656","v":0},{"$f":"Mercado!D720","v":0},null,{"$f":"IFERROR((C64+D64)/(Mercado!$G591*730),)","v":0},{"$f":"IFERROR((C64+D64)*Mercado!$H591,)","v":0},{"$f":"IFERROR(C64*Mercado!$I591*Mercado!$AH591,)","v":0},{"$f":"IFERROR(D64*Mercado!$J591*Mercado!$AI591,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O203","v":0},{"$f":"Mercado!O398","v":0},{"$f":"Mercado!O462","v":0},{"$f":"Mercado!O526","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B592","v":0},{"$f":"Mercado!C204","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y592*$F$13+$H$8*Balance!$K$449*Mercado!Z592*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB592*$G$13+$I$8*Balance!$K$474*Mercado!AC592*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D657","v":0},{"$f":"Mercado!D721","v":0},null,{"$f":"IFERROR((C65+D65)/(Mercado!$G592*730),)","v":0},{"$f":"IFERROR((C65+D65)*Mercado!$H592,)","v":0},{"$f":"IFERROR(C65*Mercado!$I592*Mercado!$AH592,)","v":0},{"$f":"IFERROR(D65*Mercado!$J592*Mercado!$AI592,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O204","v":0},{"$f":"Mercado!O399","v":0},{"$f":"Mercado!O463","v":0},{"$f":"Mercado!O527","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B593","v":0},{"$f":"Mercado!C205","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Mercado!Y593*$F$13+$H$8*Balance!$K$449*Mercado!Z593*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Mercado!AB593*$G$13+$I$8*Balance!$K$474*Mercado!AC593*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D658","v":0},{"$f":"Mercado!D722","v":0},null,{"$f":"IFERROR((C66+D66)/(Mercado!$G593*730),)","v":0},{"$f":"IFERROR((C66+D66)*Mercado!$H593,)","v":0},{"$f":"IFERROR(C66*Mercado!$I593*Mercado!$AH593,)","v":0},{"$f":"IFERROR(D66*Mercado!$J593*Mercado!$AI593,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O205","v":0},{"$f":"Mercado!O400","v":0},{"$f":"Mercado!O464","v":0},{"$f":"Mercado!O528","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B594","v":0},{"$f":"Mercado!C206","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z594*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC594*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D659","v":0},{"$f":"Mercado!D723","v":0},null,{"$f":"IFERROR((C67+D67)/(Mercado!$G594*730),)","v":0},{"$f":"IFERROR((C67+D67)*Mercado!$H594,)","v":0},{"$f":"IFERROR(C67*Mercado!$I594*Mercado!$AH594,)","v":0},{"$f":"IFERROR(D67*Mercado!$J594*Mercado!$AI594,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O206","v":0},{"$f":"Mercado!O401","v":0},{"$f":"Mercado!O465","v":0},{"$f":"Mercado!O529","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B595","v":0},{"$f":"Mercado!C207","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z595*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC595*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D660","v":0},{"$f":"Mercado!D724","v":0},null,{"$f":"IFERROR((C68+D68)/(Mercado!$G595*730),)","v":0},{"$f":"IFERROR((C68+D68)*Mercado!$H595,)","v":0},{"$f":"IFERROR(C68*Mercado!$I595*Mercado!$AH595,)","v":0},{"$f":"IFERROR(D68*Mercado!$J595*Mercado!$AI595,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O207","v":0},{"$f":"Mercado!O402","v":0},{"$f":"Mercado!O466","v":0},{"$f":"Mercado!O530","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B596","v":0},{"$f":"Mercado!C208","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z596*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC596*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D661","v":0},{"$f":"Mercado!D725","v":0},null,{"$f":"IFERROR((C69+D69)/(Mercado!$G596*730),)","v":0},{"$f":"IFERROR((C69+D69)*Mercado!$H596,)","v":0},{"$f":"IFERROR(C69*Mercado!$I596*Mercado!$AH596,)","v":0},{"$f":"IFERROR(D69*Mercado!$J596*Mercado!$AI596,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O208","v":0},{"$f":"Mercado!O403","v":0},{"$f":"Mercado!O467","v":0},{"$f":"Mercado!O531","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B597","v":0},{"$f":"Mercado!C209","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z597*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC597*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D662","v":0},{"$f":"Mercado!D726","v":0},null,{"$f":"IFERROR((C70+D70)/(Mercado!$G597*730),)","v":0},{"$f":"IFERROR((C70+D70)*Mercado!$H597,)","v":0},{"$f":"IFERROR(C70*Mercado!$I597*Mercado!$AH597,)","v":0},{"$f":"IFERROR(D70*Mercado!$J597*Mercado!$AI597,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O209","v":0},{"$f":"Mercado!O404","v":0},{"$f":"Mercado!O468","v":0},{"$f":"Mercado!O532","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B598","v":0},{"$f":"Mercado!C210","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z598*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC598*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D663","v":0},{"$f":"Mercado!D727","v":0},null,{"$f":"IFERROR((C71+D71)/(Mercado!$G598*730),)","v":0},{"$f":"IFERROR((C71+D71)*Mercado!$H598,)","v":0},{"$f":"IFERROR(C71*Mercado!$I598*Mercado!$AH598,)","v":0},{"$f":"IFERROR(D71*Mercado!$J598*Mercado!$AI598,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O210","v":0},{"$f":"Mercado!O405","v":0},{"$f":"Mercado!O469","v":0},{"$f":"Mercado!O533","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B599","v":0},{"$f":"Mercado!C211","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z599*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC599*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D664","v":0},{"$f":"Mercado!D728","v":0},null,{"$f":"IFERROR((C72+D72)/(Mercado!$G599*730),)","v":0},{"$f":"IFERROR((C72+D72)*Mercado!$H599,)","v":0},{"$f":"IFERROR(C72*Mercado!$I599*Mercado!$AH599,)","v":0},{"$f":"IFERROR(D72*Mercado!$J599*Mercado!$AI599,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O211","v":0},{"$f":"Mercado!O406","v":0},{"$f":"Mercado!O470","v":0},{"$f":"Mercado!O534","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B600","v":0},{"$f":"Mercado!C212","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z600*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC600*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D665","v":0},{"$f":"Mercado!D729","v":0},null,{"$f":"IFERROR((C73+D73)/(Mercado!$G600*730),)","v":0},{"$f":"IFERROR((C73+D73)*Mercado!$H600,)","v":0},{"$f":"IFERROR(C73*Mercado!$I600*Mercado!$AH600,)","v":0},{"$f":"IFERROR(D73*Mercado!$J600*Mercado!$AI600,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O212","v":0},{"$f":"Mercado!O407","v":0},{"$f":"Mercado!O471","v":0},{"$f":"Mercado!O535","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B601","v":0},{"$f":"Mercado!C213","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z601*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC601*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D666","v":0},{"$f":"Mercado!D730","v":0},null,{"$f":"IFERROR((C74+D74)/(Mercado!$G601*730),)","v":0},{"$f":"IFERROR((C74+D74)*Mercado!$H601,)","v":0},{"$f":"IFERROR(C74*Mercado!$I601*Mercado!$AH601,)","v":0},{"$f":"IFERROR(D74*Mercado!$J601*Mercado!$AI601,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O213","v":0},{"$f":"Mercado!O408","v":0},{"$f":"Mercado!O472","v":0},{"$f":"Mercado!O536","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B602","v":0},{"$f":"Mercado!C214","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z602*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC602*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D667","v":0},{"$f":"Mercado!D731","v":0},null,{"$f":"IFERROR((C75+D75)/(Mercado!$G602*730),)","v":0},{"$f":"IFERROR((C75+D75)*Mercado!$H602,)","v":0},{"$f":"IFERROR(C75*Mercado!$I602*Mercado!$AH602,)","v":0},{"$f":"IFERROR(D75*Mercado!$J602*Mercado!$AI602,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O214","v":0},{"$f":"Mercado!O409","v":0},{"$f":"Mercado!O473","v":0},{"$f":"Mercado!O537","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B603","v":0},{"$f":"Mercado!C215","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z603*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC603*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D668","v":0},{"$f":"Mercado!D732","v":0},null,{"$f":"IFERROR((C76+D76)/(Mercado!$G603*730),)","v":0},{"$f":"IFERROR((C76+D76)*Mercado!$H603,)","v":0},{"$f":"IFERROR(C76*Mercado!$I603*Mercado!$AH603,)","v":0},{"$f":"IFERROR(D76*Mercado!$J603*Mercado!$AI603,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O215","v":0},{"$f":"Mercado!O410","v":0},{"$f":"Mercado!O474","v":0},{"$f":"Mercado!O538","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B604","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z604*$F$14)/12,\"-\")","v":0.82224374235253395},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC604*$G$14)/12,\"-\")","v":0.27154888311363795},null,{"$f":"Mercado!D669","v":"Pot_Max"},{"$f":"Mercado!D733","v":"Pot_Max"},0,{"$f":"IFERROR((C77+D77)/(Mercado!$G604*730),)","v":2.0184450621395693E-3},{"$f":"IFERROR((C77+D77)*Mercado!$H604,)","v":1.093283439350947},{"$f":"IFERROR(C77*Mercado!$I604*Mercado!$AH604,)","v":0.82340608915614955},{"$f":"IFERROR(D77*Mercado!$J604*Mercado!$AI604,)","v":0.27981924547443321},2.6764096720144981E-3,0,0,0,1.093283439350947,0,0,{"$f":"Mercado!O216","v":0},{"$f":"Mercado!O411","v":0},{"$f":"Mercado!O475","v":0},{"$f":"Mercado!O539","v":0},null,"CD_ATD",0,"CD_ATD",1.093283439350947,"CD_ATD",0,"CD_ATD",0]
[{"$f":"Mercado!B605","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z605*$F$14)/12,\"-\")","v":0.82224374235253395},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC605*$G$14)/12,\"-\")","v":0.27154888311363795},null,{"$f":"Mercado!D670","v":"Pot_Max_P"},{"$f":"Mercado!D734","v":"Pot_Max_FP"},null,{"$f":"IFERROR((C78+D78)/(Mercado!$G605*730),)","v":2.0184450621395693E-3},{"$f":"IFERROR((C78+D78)*Mercado!$H605,)","v":1.093283439350947},{"$f":"IFERROR(C78*Mercado!$I605*Mercado!$AH605,)","v":0.82340608915614955},{"$f":"IFERROR(D78*Mercado!$J605*Mercado!$AI605,)","v":0.27981924547443321},0,1.4527257734739583E-3,4.9295728787365496E-4,0,0,0.82340608915614955,0.27981924547443321,{"$f":"Mercado!O217","v":700132.11615141842},{"$f":"Mercado!O412","v":0},{"$f":"Mercado!O476","v":86.358869066120917},{"$f":"Mercado!O540","v":86.007971158511197},null,"CD_ATH",0,"CD_ATH",0,"CD_ATH",0.82340608915614955,"CD_ATH",0.27981924547443321]
[{"$f":"Mercado!B606","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z606*$F$14)/12,\"-\")","v":0.82224374235253395},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC606*$G$14)/12,\"-\")","v":0.27154888311363795},null,{"$f":"Mercado!D671","v":"Pot_Max"},{"$f":"Mercado!D735","v":"Pot_Max"},0,{"$f":"IFERROR((C79+D79)/(Mercado!$G606*730),)","v":2.0184450621395693E-3},{"$f":"IFERROR((C79+D79)*Mercado!$H606,)","v":1.093283439350947},{"$f":"IFERROR(C79*Mercado!$I606*Mercado!$AH606,)","v":0.82340608915614955},{"$f":"IFERROR(D79*Mercado!$J606*Mercado!$AI606,)","v":0.27981924547443321},2.6764096720144981E-3,0,0,0,1.093283439350947,0,0,{"$f":"Mercado!O218","v":218729.44972610218},{"$f":"Mercado!O413","v":29.440386078521719},{"$f":"Mercado!O477","v":0},{"$f":"Mercado!O541","v":0},null,"CD_Peaje AT",0,"CD_Peaje AT",1.093283439350947,"CD_Peaje AT",0,"CD_Peaje AT",0]
[{"$f":"Mercado!B607","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z607*$F$14)/12,\"-\")","v":0.82224374235253395},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC607*$G$14)/12,\"-\")","v":0.27154888311363795},null,{"$f":"Mercado!D672","v":"Pot_Max"},{"$f":"Mercado!D736","v":"Pot_Max"},0,{"$f":"IFERROR((C80+D80)/(Mercado!$G607*730),)","v":2.0184450621395693E-3},{"$f":"IFERROR((C80+D80)*Mercado!$H607,)","v":1.093283439350947},{"$f":"IFERROR(C80*Mercado!$I607*Mercado!$AH607,)","v":0.82340608915614955},{"$f":"IFERROR(D80*Mercado!$J607*Mercado!$AI607,)","v":0.27981924547443321},2.6764096720144981E-3,0,0,0,1.093283439350947,0,0,{"$f":"Mercado!O219","v":1079327.0834965941},{"$f":"Mercado!O414","v":235.36827311673474},{"$f":"Mercado!O478","v":0},{"$f":"Mercado!O542","v":0},null,"CD_EDEMET",0,"CD_EDEMET",1.093283439350947,"CD_EDEMET",0,"CD_EDEMET",0]
[{"$f":"Mercado!B608","v":"A-MT"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z608*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC608*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D673","v":"Pot_Max"},{"$f":"Mercado!D737","v":"Pot_Max"},0,{"$f":"IFERROR((C81+D81)/(Mercado!$G608*730),)","v":0},{"$f":"IFERROR((C81+D81)*Mercado!$H608,)","v":0},{"$f":"IFERROR(C81*Mercado!$I608*Mercado!$AH608,)","v":0},{"$f":"IFERROR(D81*Mercado!$J608*Mercado!$AI608,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O220","v":0},{"$f":"Mercado!O415","v":0},{"$f":"Mercado!O479","v":0},{"$f":"Mercado!O543","v":0},null,"CD_A-AT",0,"CD_A-AT",0,"CD_A-AT",0,"CD_A-AT",0]
[{"$f":"Mercado!B609","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z609*$F$14)/12,\"-\")","v":0.82224374235253395},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC609*$G$14)/12,\"-\")","v":0.27154888311363795},null,{"$f":"Mercado!D674","v":"Pot_Max_P"},{"$f":"Mercado!D738","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C82+D82)/(Mercado!$G609*730),)","v":2.0184450621395693E-3},{"$f":"IFERROR((C82+D82)*Mercado!$H609,)","v":1.093283439350947},{"$f":"IFERROR(C82*Mercado!$I609*Mercado!$AH609,)","v":0.82340608915614955},{"$f":"IFERROR(D82*Mercado!$J609*Mercado!$AI609,)","v":0.27981924547443321},0,1.4527257734739583E-3,4.9295728787365496E-4,0,0,0.82340608915614955,0.27981924547443321,{"$f":"Mercado!O221","v":254349.04172139504},{"$f":"Mercado!O416","v":0},{"$f":"Mercado!O480","v":53.97279682327936},{"$f":"Mercado!O544","v":54.117738122648909},null,"CD_Peaje ATH",0,"CD_Peaje ATH",0,"CD_Peaje ATH",0.82340608915614955,"CD_Peaje ATH",0.27981924547443321]
[{"$f":"Mercado!B610","v":0},{"$f":"Mercado!C222","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z610*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC610*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D675","v":0},{"$f":"Mercado!D739","v":0},null,{"$f":"IFERROR((C83+D83)/(Mercado!$G610*730),)","v":0},{"$f":"IFERROR((C83+D83)*Mercado!$H610,)","v":0},{"$f":"IFERROR(C83*Mercado!$I610*Mercado!$AH610,)","v":0},{"$f":"IFERROR(D83*Mercado!$J610*Mercado!$AI610,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O222","v":0},{"$f":"Mercado!O417","v":0},{"$f":"Mercado!O481","v":0},{"$f":"Mercado!O545","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B611","v":0},{"$f":"Mercado!C223","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z611*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC611*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D676","v":0},{"$f":"Mercado!D740","v":0},null,{"$f":"IFERROR((C84+D84)/(Mercado!$G611*730),)","v":0},{"$f":"IFERROR((C84+D84)*Mercado!$H611,)","v":0},{"$f":"IFERROR(C84*Mercado!$I611*Mercado!$AH611,)","v":0},{"$f":"IFERROR(D84*Mercado!$J611*Mercado!$AI611,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O223","v":0},{"$f":"Mercado!O418","v":0},{"$f":"Mercado!O482","v":0},{"$f":"Mercado!O546","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B612","v":0},{"$f":"Mercado!C224","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z612*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC612*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D677","v":0},{"$f":"Mercado!D741","v":0},null,{"$f":"IFERROR((C85+D85)/(Mercado!$G612*730),)","v":0},{"$f":"IFERROR((C85+D85)*Mercado!$H612,)","v":0},{"$f":"IFERROR(C85*Mercado!$I612*Mercado!$AH612,)","v":0},{"$f":"IFERROR(D85*Mercado!$J612*Mercado!$AI612,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O224","v":0},{"$f":"Mercado!O419","v":0},{"$f":"Mercado!O483","v":0},{"$f":"Mercado!O547","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Mercado!B613","v":0},{"$f":"Mercado!C225","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Mercado!Z613*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Mercado!AC613*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Mercado!D678","v":0},{"$f":"Mercado!D742","v":0},null,{"$f":"IFERROR((C86+D86)/(Mercado!$G613*730),)","v":0},{"$f":"IFERROR((C86+D86)*Mercado!$H613,)","v":0},{"$f":"IFERROR(C86*Mercado!$I613*Mercado!$AH613,)","v":0},{"$f":"IFERROR(D86*Mercado!$J613*Mercado!$AI613,)","v":0},0,0,0,0,0,0,0,{"$f":"Mercado!O225","v":0},{"$f":"Mercado!O420","v":0},{"$f":"Mercado!O484","v":0},{"$f":"Mercado!O548","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T26:T86,P26:P86)","v":264656.83587250329},{"$f":"SUMPRODUCT(U26:U86,Q26:Q86)*12","v":174434.89103029383},{"$f":"SUMPRODUCT(V26:V86,R26:R86)*12","v":8576.6635123642118},{"$f":"SUMPRODUCT(W26:W86,S26:S86)*12","v":7162.7320666598116}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I89-R90","v":0}]
[]
[]
["BALANCE DE POTENCIA TARIFARIO HORAS PUNTA"]
[null,null,null,null,null,"V. Presente"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"Mercado!D618","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$X553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$X553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$N553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A98,Mercado!$C:$C,$B98)*IF($A98=Mercado!$D$30,$C98,IF($A98=Mercado!$D$31,$D98,$E98)),\"-\")","v":903.38651387774428}]
[{"$f":"Mercado!D619","v":"Pot_Max"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$X554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$X554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$N554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A99,Mercado!$C:$C,$B99)*IF($A99=Mercado!$D$30,$C99,IF($A99=Mercado!$D$31,$D99,$E99)),\"-\")","v":504.74074216363732}]
[{"$f":"Mercado!D620","v":"Pot_Max_P"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$X555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$X555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$N555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A100,Mercado!$C:$C,$B100)*IF($A100=Mercado!$D$30,$C100,IF($A100=Mercado!$D$31,$D100,$E100)),\"-\")","v":4.5046974865711373}]
[{"$f":"Mercado!D621","v":0},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$X556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$X556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$N556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A101,Mercado!$C:$C,$B101)*IF($A101=Mercado!$D$30,$C101,IF($A101=Mercado!$D$31,$D101,$E101)),\"-\")","v":0}]
[{"$f":"Mercado!D622","v":"Pot_Max"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$X557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$X557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$N557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A102,Mercado!$C:$C,$B102)*IF($A102=Mercado!$D$30,$C102,IF($A102=Mercado!$D$31,$D102,$E102)),\"-\")","v":0}]
[{"$f":"Mercado!D623","v":"Pot_Max"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$X558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$X558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$N558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A103,Mercado!$C:$C,$B103)*IF($A103=Mercado!$D$30,$C103,IF($A103=Mercado!$D$31,$D103,$E103)),\"-\")","v":55.770765705094149}]
[{"$f":"Mercado!D624","v":"Pot_Max_P"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$X559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$X559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$N559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A104,Mercado!$C:$C,$B104)*IF($A104=Mercado!$D$30,$C104,IF($A104=Mercado!$D$31,$D104,$E104)),\"-\")","v":1.4021302057115717}]
[{"$f":"Mercado!D625","v":0},{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$X560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$X560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$N560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A105,Mercado!$C:$C,$B105)*IF($A105=Mercado!$D$30,$C105,IF($A105=Mercado!$D$31,$D105,$E105)),\"-\")","v":"-"}]
[{"$f":"Mercado!D626","v":0},{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$X561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$X561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$N561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A106,Mercado!$C:$C,$B106)*IF($A106=Mercado!$D$30,$C106,IF($A106=Mercado!$D$31,$D106,$E106)),\"-\")","v":"-"}]
[{"$f":"Mercado!D627","v":0},{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$X562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$X562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$N562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A107,Mercado!$C:$C,$B107)*IF($A107=Mercado!$D$30,$C107,IF($A107=Mercado!$D$31,$D107,$E107)),\"-\")","v":"-"}]
[{"$f":"Mercado!D628","v":0},{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$X563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$X563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$N563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A108,Mercado!$C:$C,$B108)*IF($A108=Mercado!$D$30,$C108,IF($A108=Mercado!$D$31,$D108,$E108)),\"-\")","v":"-"}]
[{"$f":"Mercado!D629","v":0},{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$X564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$X564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$N564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A109,Mercado!$C:$C,$B109)*IF($A109=Mercado!$D$30,$C109,IF($A109=Mercado!$D$31,$D109,$E109)),\"-\")","v":"-"}]
[{"$f":"Mercado!D630","v":0},{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$X565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$X565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$N565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A110,Mercado!$C:$C,$B110)*IF($A110=Mercado!$D$30,$C110,IF($A110=Mercado!$D$31,$D110,$E110)),\"-\")","v":"-"}]
[{"$f":"Mercado!D631","v":0},{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$X566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$X566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$N566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A111,Mercado!$C:$C,$B111)*IF($A111=Mercado!$D$30,$C111,IF($A111=Mercado!$D$31,$D111,$E111)),\"-\")","v":"-"}]
[{"$f":"Mercado!D632","v":0},{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$X567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$X567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$N567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A112,Mercado!$C:$C,$B112)*IF($A112=Mercado!$D$30,$C112,IF($A112=Mercado!$D$31,$D112,$E112)),\"-\")","v":"-"}]
[{"$f":"Mercado!D633","v":0},{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$X568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$X568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$N568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A113,Mercado!$C:$C,$B113)*IF($A113=Mercado!$D$30,$C113,IF($A113=Mercado!$D$31,$D113,$E113)),\"-\")","v":"-"}]
[{"$f":"Mercado!D634","v":0},{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$X569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$X569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$N569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A114,Mercado!$C:$C,$B114)*IF($A114=Mercado!$D$30,$C114,IF($A114=Mercado!$D$31,$D114,$E114)),\"-\")","v":"-"}]
[{"$f":"Mercado!D635","v":0},{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$X570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$X570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$N570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A115,Mercado!$C:$C,$B115)*IF($A115=Mercado!$D$30,$C115,IF($A115=Mercado!$D$31,$D115,$E115)),\"-\")","v":"-"}]
[{"$f":"Mercado!D636","v":0},{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$X571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$X571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$N571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A116,Mercado!$C:$C,$B116)*IF($A116=Mercado!$D$30,$C116,IF($A116=Mercado!$D$31,$D116,$E116)),\"-\")","v":"-"}]
[{"$f":"Mercado!D637","v":0},{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$X572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$X572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$N572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A117,Mercado!$C:$C,$B117)*IF($A117=Mercado!$D$30,$C117,IF($A117=Mercado!$D$31,$D117,$E117)),\"-\")","v":"-"}]
[{"$f":"Mercado!D638","v":"Energia"},{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$X573","v":0},{"$f":"Mercado!$H573*Mercado!$X573","v":0},{"$f":"Mercado!$I573*Mercado!$N573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A118,Mercado!$C:$C,$B118)*IF($A118=Mercado!$D$30,$C118,IF($A118=Mercado!$D$31,$D118,$E118)),\"-\")","v":0}]
[]
[]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F98:F118)*Balance!K429","v":1659.5833234432628}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A98","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$Y553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$Y553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$O553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A125,Mercado!$C:$C,$B125)*IF($A125=Mercado!$D$30,$C125,IF($A125=Mercado!$D$31,$D125,$E125)),\"-\")","v":903.38651387774428}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$Y554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$Y554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$O554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A126,Mercado!$C:$C,$B126)*IF($A126=Mercado!$D$30,$C126,IF($A126=Mercado!$D$31,$D126,$E126)),\"-\")","v":504.74074216363732}]
["Pot_Max_P",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$Y555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$Y555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$O555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A127,Mercado!$C:$C,$B127)*IF($A127=Mercado!$D$30,$C127,IF($A127=Mercado!$D$31,$D127,$E127)),\"-\")","v":4.5046974865711373}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$Y556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$Y556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$O556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A128,Mercado!$C:$C,$B128)*IF($A128=Mercado!$D$30,$C128,IF($A128=Mercado!$D$31,$D128,$E128)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$Y557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$Y557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$O557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A129,Mercado!$C:$C,$B129)*IF($A129=Mercado!$D$30,$C129,IF($A129=Mercado!$D$31,$D129,$E129)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$Y558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$Y558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$O558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A130,Mercado!$C:$C,$B130)*IF($A130=Mercado!$D$30,$C130,IF($A130=Mercado!$D$31,$D130,$E130)),\"-\")","v":55.770765705094149}]
["Pot_Max_P",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$Y559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$Y559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$O559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A131,Mercado!$C:$C,$B131)*IF($A131=Mercado!$D$30,$C131,IF($A131=Mercado!$D$31,$D131,$E131)),\"-\")","v":1.4021302057115717}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$Y560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$Y560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$O560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A132,Mercado!$C:$C,$B132)*IF($A132=Mercado!$D$30,$C132,IF($A132=Mercado!$D$31,$D132,$E132)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$Y561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$Y561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$O561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A133,Mercado!$C:$C,$B133)*IF($A133=Mercado!$D$30,$C133,IF($A133=Mercado!$D$31,$D133,$E133)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$Y562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$Y562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$O562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A134,Mercado!$C:$C,$B134)*IF($A134=Mercado!$D$30,$C134,IF($A134=Mercado!$D$31,$D134,$E134)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$Y563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$Y563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$O563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A135,Mercado!$C:$C,$B135)*IF($A135=Mercado!$D$30,$C135,IF($A135=Mercado!$D$31,$D135,$E135)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$Y564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$Y564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$O564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A136,Mercado!$C:$C,$B136)*IF($A136=Mercado!$D$30,$C136,IF($A136=Mercado!$D$31,$D136,$E136)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$Y565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$Y565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$O565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A137,Mercado!$C:$C,$B137)*IF($A137=Mercado!$D$30,$C137,IF($A137=Mercado!$D$31,$D137,$E137)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$Y566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$Y566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$O566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A138,Mercado!$C:$C,$B138)*IF($A138=Mercado!$D$30,$C138,IF($A138=Mercado!$D$31,$D138,$E138)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$Y567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$Y567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$O567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A139,Mercado!$C:$C,$B139)*IF($A139=Mercado!$D$30,$C139,IF($A139=Mercado!$D$31,$D139,$E139)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$Y568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$Y568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$O568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A140,Mercado!$C:$C,$B140)*IF($A140=Mercado!$D$30,$C140,IF($A140=Mercado!$D$31,$D140,$E140)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$Y569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$Y569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$O569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A141,Mercado!$C:$C,$B141)*IF($A141=Mercado!$D$30,$C141,IF($A141=Mercado!$D$31,$D141,$E141)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$Y570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$Y570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$O570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A142,Mercado!$C:$C,$B142)*IF($A142=Mercado!$D$30,$C142,IF($A142=Mercado!$D$31,$D142,$E142)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$Y571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$Y571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$O571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A143,Mercado!$C:$C,$B143)*IF($A143=Mercado!$D$30,$C143,IF($A143=Mercado!$D$31,$D143,$E143)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$Y572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$Y572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$O572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A144,Mercado!$C:$C,$B144)*IF($A144=Mercado!$D$30,$C144,IF($A144=Mercado!$D$31,$D144,$E144)),\"-\")","v":"-"}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$Y573","v":0},{"$f":"Mercado!$H573*Mercado!$Y573","v":0},{"$f":"Mercado!$I573*Mercado!$O573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A145,Mercado!$C:$C,$B145)*IF($A145=Mercado!$D$30,$C145,IF($A145=Mercado!$D$31,$D145,$E145)),\"-\")","v":0}]
[]
[]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F125:F145)*Balance!K432","v":1659.5833234432628}]
[{"$f":"Mercado!D639","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$Y574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$Y574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I574*Mercado!$O574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A149,Mercado!$C:$C,$B149)*IF($A149=Mercado!$D$30,$C149,IF($A149=Mercado!$D$31,$D149,$E149)),\"-\")","v":"-"}]
[{"$f":"Mercado!D640","v":0},{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$Y575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$Y575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I575*Mercado!$O575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A150,Mercado!$C:$C,$B150)*IF($A150=Mercado!$D$30,$C150,IF($A150=Mercado!$D$31,$D150,$E150)),\"-\")","v":"-"}]
[{"$f":"Mercado!D641","v":0},{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$Y576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$Y576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I576*Mercado!$O576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A151,Mercado!$C:$C,$B151)*IF($A151=Mercado!$D$30,$C151,IF($A151=Mercado!$D$31,$D151,$E151)),\"-\")","v":"-"}]
[{"$f":"Mercado!D642","v":0},{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$Y577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$Y577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I577*Mercado!$O577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A152,Mercado!$C:$C,$B152)*IF($A152=Mercado!$D$30,$C152,IF($A152=Mercado!$D$31,$D152,$E152)),\"-\")","v":"-"}]
[{"$f":"Mercado!D643","v":0},{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$Y578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$Y578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I578*Mercado!$O578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A153,Mercado!$C:$C,$B153)*IF($A153=Mercado!$D$30,$C153,IF($A153=Mercado!$D$31,$D153,$E153)),\"-\")","v":"-"}]
[{"$f":"Mercado!D644","v":0},{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$Y579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$Y579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I579*Mercado!$O579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A154,Mercado!$C:$C,$B154)*IF($A154=Mercado!$D$30,$C154,IF($A154=Mercado!$D$31,$D154,$E154)),\"-\")","v":"-"}]
[{"$f":"Mercado!D645","v":"Pot_Max"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$Y580","v":1.6226276236396448E-4},{"$f":"Mercado!$H580*Mercado!$Y580","v":0.81717682833808658},{"$f":"Mercado!$I580*Mercado!$O580","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A155,Mercado!$C:$C,$B155)*IF($A155=Mercado!$D$30,$C155,IF($A155=Mercado!$D$31,$D155,$E155)),\"-\")","v":188.6416598449679}]
[{"$f":"Mercado!D646","v":"Pot_Max_P"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$Y581","v":1.6226276236396448E-4},{"$f":"Mercado!$H581*Mercado!$Y581","v":0.81717682833808658},{"$f":"Mercado!$I581*Mercado!$O581","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A156,Mercado!$C:$C,$B156)*IF($A156=Mercado!$D$30,$C156,IF($A156=Mercado!$D$31,$D156,$E156)),\"-\")","v":26.078994321750429}]
[{"$f":"Mercado!D647","v":"Pot_Max"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$Y582","v":1.8328639649938392E-4},{"$f":"Mercado!$H582*Mercado!$Y582","v":0.5482564126906162},{"$f":"Mercado!$I582*Mercado!$O582","v":0.55246132442150386},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A157,Mercado!$C:$C,$B157)*IF($A157=Mercado!$D$30,$C157,IF($A157=Mercado!$D$31,$D157,$E157)),\"-\")","v":0}]
[{"$f":"Mercado!D648","v":"Pot_Max"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$Y583","v":1.6226276236396448E-4},{"$f":"Mercado!$H583*Mercado!$Y583","v":0.81717682833808658},{"$f":"Mercado!$I583*Mercado!$O583","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A158,Mercado!$C:$C,$B158)*IF($A158=Mercado!$D$30,$C158,IF($A158=Mercado!$D$31,$D158,$E158)),\"-\")","v":232.82087084512045}]
[{"$f":"Mercado!D649","v":0},{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$Y584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$Y584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I584*Mercado!$O584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A159,Mercado!$C:$C,$B159)*IF($A159=Mercado!$D$30,$C159,IF($A159=Mercado!$D$31,$D159,$E159)),\"-\")","v":"-"}]
[{"$f":"Mercado!D650","v":0},{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$Y585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$Y585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I585*Mercado!$O585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A160,Mercado!$C:$C,$B160)*IF($A160=Mercado!$D$30,$C160,IF($A160=Mercado!$D$31,$D160,$E160)),\"-\")","v":"-"}]
[{"$f":"Mercado!D651","v":0},{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$Y586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$Y586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I586*Mercado!$O586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A161,Mercado!$C:$C,$B161)*IF($A161=Mercado!$D$30,$C161,IF($A161=Mercado!$D$31,$D161,$E161)),\"-\")","v":"-"}]
[{"$f":"Mercado!D652","v":0},{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$Y587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$Y587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I587*Mercado!$O587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A162,Mercado!$C:$C,$B162)*IF($A162=Mercado!$D$30,$C162,IF($A162=Mercado!$D$31,$D162,$E162)),\"-\")","v":"-"}]
[{"$f":"Mercado!D653","v":0},{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$Y588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$Y588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I588*Mercado!$O588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A163,Mercado!$C:$C,$B163)*IF($A163=Mercado!$D$30,$C163,IF($A163=Mercado!$D$31,$D163,$E163)),\"-\")","v":"-"}]
[{"$f":"Mercado!D654","v":"Pot_Max_P"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$Y589","v":1.6226276236396448E-4},{"$f":"Mercado!$H589*Mercado!$Y589","v":0.81717682833808658},{"$f":"Mercado!$I589*Mercado!$O589","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A164,Mercado!$C:$C,$B164)*IF($A164=Mercado!$D$30,$C164,IF($A164=Mercado!$D$31,$D164,$E164)),\"-\")","v":61.308286756810837}]
[{"$f":"Mercado!D655","v":0},{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$Y590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$Y590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I590*Mercado!$O590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A165,Mercado!$C:$C,$B165)*IF($A165=Mercado!$D$30,$C165,IF($A165=Mercado!$D$31,$D165,$E165)),\"-\")","v":"-"}]
[{"$f":"Mercado!D656","v":0},{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$Y591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$Y591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I591*Mercado!$O591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A166,Mercado!$C:$C,$B166)*IF($A166=Mercado!$D$30,$C166,IF($A166=Mercado!$D$31,$D166,$E166)),\"-\")","v":"-"}]
[{"$f":"Mercado!D657","v":0},{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$Y592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$Y592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I592*Mercado!$O592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A167,Mercado!$C:$C,$B167)*IF($A167=Mercado!$D$30,$C167,IF($A167=Mercado!$D$31,$D167,$E167)),\"-\")","v":"-"}]
[{"$f":"Mercado!D658","v":0},{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$Y593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$Y593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I593*Mercado!$O593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A168,Mercado!$C:$C,$B168)*IF($A168=Mercado!$D$30,$C168,IF($A168=Mercado!$D$31,$D168,$E168)),\"-\")","v":"-"}]
[]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F148:F168)*Balance!K433","v":2300.1488285759051}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A98","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$Z553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$Z553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$P553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A174,Mercado!$C:$C,$B174)*IF($A174=Mercado!$D$30,$C174,IF($A174=Mercado!$D$31,$D174,$E174)),\"-\")","v":903.38651387774428}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$Z554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$Z554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$P554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A175,Mercado!$C:$C,$B175)*IF($A175=Mercado!$D$30,$C175,IF($A175=Mercado!$D$31,$D175,$E175)),\"-\")","v":504.74074216363732}]
["Pot_Max_P",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$Z555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$Z555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$P555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A176,Mercado!$C:$C,$B176)*IF($A176=Mercado!$D$30,$C176,IF($A176=Mercado!$D$31,$D176,$E176)),\"-\")","v":4.5046974865711373}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$Z556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$Z556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$P556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A177,Mercado!$C:$C,$B177)*IF($A177=Mercado!$D$30,$C177,IF($A177=Mercado!$D$31,$D177,$E177)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$Z557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$Z557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$P557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A178,Mercado!$C:$C,$B178)*IF($A178=Mercado!$D$30,$C178,IF($A178=Mercado!$D$31,$D178,$E178)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$Z558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$Z558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$P558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A179,Mercado!$C:$C,$B179)*IF($A179=Mercado!$D$30,$C179,IF($A179=Mercado!$D$31,$D179,$E179)),\"-\")","v":55.770765705094149}]
["Pot_Max_P",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$Z559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$Z559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$P559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A180,Mercado!$C:$C,$B180)*IF($A180=Mercado!$D$30,$C180,IF($A180=Mercado!$D$31,$D180,$E180)),\"-\")","v":1.4021302057115717}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$P560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A181,Mercado!$C:$C,$B181)*IF($A181=Mercado!$D$30,$C181,IF($A181=Mercado!$D$31,$D181,$E181)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$P561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A182,Mercado!$C:$C,$B182)*IF($A182=Mercado!$D$30,$C182,IF($A182=Mercado!$D$31,$D182,$E182)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$P562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A183,Mercado!$C:$C,$B183)*IF($A183=Mercado!$D$30,$C183,IF($A183=Mercado!$D$31,$D183,$E183)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$P563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A184,Mercado!$C:$C,$B184)*IF($A184=Mercado!$D$30,$C184,IF($A184=Mercado!$D$31,$D184,$E184)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$P564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A185,Mercado!$C:$C,$B185)*IF($A185=Mercado!$D$30,$C185,IF($A185=Mercado!$D$31,$D185,$E185)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$P565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A186,Mercado!$C:$C,$B186)*IF($A186=Mercado!$D$30,$C186,IF($A186=Mercado!$D$31,$D186,$E186)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$P566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A187,Mercado!$C:$C,$B187)*IF($A187=Mercado!$D$30,$C187,IF($A187=Mercado!$D$31,$D187,$E187)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$P567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A188,Mercado!$C:$C,$B188)*IF($A188=Mercado!$D$30,$C188,IF($A188=Mercado!$D$31,$D188,$E188)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$P568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A189,Mercado!$C:$C,$B189)*IF($A189=Mercado!$D$30,$C189,IF($A189=Mercado!$D$31,$D189,$E189)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$P569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A190,Mercado!$C:$C,$B190)*IF($A190=Mercado!$D$30,$C190,IF($A190=Mercado!$D$31,$D190,$E190)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$P570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A191,Mercado!$C:$C,$B191)*IF($A191=Mercado!$D$30,$C191,IF($A191=Mercado!$D$31,$D191,$E191)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$P571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A192,Mercado!$C:$C,$B192)*IF($A192=Mercado!$D$30,$C192,IF($A192=Mercado!$D$31,$D192,$E192)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$P572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A193,Mercado!$C:$C,$B193)*IF($A193=Mercado!$D$30,$C193,IF($A193=Mercado!$D$31,$D193,$E193)),\"-\")","v":"-"}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$Z573","v":0},{"$f":"Mercado!$H573*Mercado!$Z573","v":0},{"$f":"Mercado!$I573*Mercado!$P573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A194,Mercado!$C:$C,$B194)*IF($A194=Mercado!$D$30,$C194,IF($A194=Mercado!$D$31,$D194,$E194)),\"-\")","v":0}]
[]
[]
[null,"Potencia BT coincidente",null,null,null,{"$f":"SUM(F174:F194)*Balance!K436","v":1659.5833234432628}]
[{"$f":"A149","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I574*Mercado!$P574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A198,Mercado!$C:$C,$B198)*IF($A198=Mercado!$D$30,$C198,IF($A198=Mercado!$D$31,$D198,$E198)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I575*Mercado!$P575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A199,Mercado!$C:$C,$B199)*IF($A199=Mercado!$D$30,$C199,IF($A199=Mercado!$D$31,$D199,$E199)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I576*Mercado!$P576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A200,Mercado!$C:$C,$B200)*IF($A200=Mercado!$D$30,$C200,IF($A200=Mercado!$D$31,$D200,$E200)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I577*Mercado!$P577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A201,Mercado!$C:$C,$B201)*IF($A201=Mercado!$D$30,$C201,IF($A201=Mercado!$D$31,$D201,$E201)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I578*Mercado!$P578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A202,Mercado!$C:$C,$B202)*IF($A202=Mercado!$D$30,$C202,IF($A202=Mercado!$D$31,$D202,$E202)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I579*Mercado!$P579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A203,Mercado!$C:$C,$B203)*IF($A203=Mercado!$D$30,$C203,IF($A203=Mercado!$D$31,$D203,$E203)),\"-\")","v":"-"}]
["Pot_Max",{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$Z580","v":1.6226276236396448E-4},{"$f":"Mercado!$H580*Mercado!$Z580","v":0.81717682833808658},{"$f":"Mercado!$I580*Mercado!$P580","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A204,Mercado!$C:$C,$B204)*IF($A204=Mercado!$D$30,$C204,IF($A204=Mercado!$D$31,$D204,$E204)),\"-\")","v":188.6416598449679}]
["Pot_Max_P",{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$Z581","v":1.6226276236396448E-4},{"$f":"Mercado!$H581*Mercado!$Z581","v":0.81717682833808658},{"$f":"Mercado!$I581*Mercado!$P581","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A205,Mercado!$C:$C,$B205)*IF($A205=Mercado!$D$30,$C205,IF($A205=Mercado!$D$31,$D205,$E205)),\"-\")","v":26.078994321750429}]
["Pot_Max",{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$Z582","v":1.8328639649938392E-4},{"$f":"Mercado!$H582*Mercado!$Z582","v":0.5482564126906162},{"$f":"Mercado!$I582*Mercado!$P582","v":0.55246132442150386},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A206,Mercado!$C:$C,$B206)*IF($A206=Mercado!$D$30,$C206,IF($A206=Mercado!$D$31,$D206,$E206)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$Z583","v":1.6226276236396448E-4},{"$f":"Mercado!$H583*Mercado!$Z583","v":0.81717682833808658},{"$f":"Mercado!$I583*Mercado!$P583","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A207,Mercado!$C:$C,$B207)*IF($A207=Mercado!$D$30,$C207,IF($A207=Mercado!$D$31,$D207,$E207)),\"-\")","v":232.82087084512045}]
[0,{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I584*Mercado!$P584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A208,Mercado!$C:$C,$B208)*IF($A208=Mercado!$D$30,$C208,IF($A208=Mercado!$D$31,$D208,$E208)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I585*Mercado!$P585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A209,Mercado!$C:$C,$B209)*IF($A209=Mercado!$D$30,$C209,IF($A209=Mercado!$D$31,$D209,$E209)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I586*Mercado!$P586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A210,Mercado!$C:$C,$B210)*IF($A210=Mercado!$D$30,$C210,IF($A210=Mercado!$D$31,$D210,$E210)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I587*Mercado!$P587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A211,Mercado!$C:$C,$B211)*IF($A211=Mercado!$D$30,$C211,IF($A211=Mercado!$D$31,$D211,$E211)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I588*Mercado!$P588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A212,Mercado!$C:$C,$B212)*IF($A212=Mercado!$D$30,$C212,IF($A212=Mercado!$D$31,$D212,$E212)),\"-\")","v":"-"}]
["Pot_Max_P",{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$Z589","v":1.6226276236396448E-4},{"$f":"Mercado!$H589*Mercado!$Z589","v":0.81717682833808658},{"$f":"Mercado!$I589*Mercado!$P589","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A213,Mercado!$C:$C,$B213)*IF($A213=Mercado!$D$30,$C213,IF($A213=Mercado!$D$31,$D213,$E213)),\"-\")","v":61.308286756810837}]
[0,{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I590*Mercado!$P590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A214,Mercado!$C:$C,$B214)*IF($A214=Mercado!$D$30,$C214,IF($A214=Mercado!$D$31,$D214,$E214)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I591*Mercado!$P591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A215,Mercado!$C:$C,$B215)*IF($A215=Mercado!$D$30,$C215,IF($A215=Mercado!$D$31,$D215,$E215)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I592*Mercado!$P592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A216,Mercado!$C:$C,$B216)*IF($A216=Mercado!$D$30,$C216,IF($A216=Mercado!$D$31,$D216,$E216)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I593*Mercado!$P593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A217,Mercado!$C:$C,$B217)*IF($A217=Mercado!$D$30,$C217,IF($A217=Mercado!$D$31,$D217,$E217)),\"-\")","v":"-"}]
[]
[null,"Potencia MT coincidente",null,null,null,{"$f":"SUM(F197:F217)*Balance!K437","v":2300.1488285759051}]
[{"$f":"Mercado!D659","v":0},{"$f":"Mercado!C206","v":""},{"$f":"1/(Mercado!$G594*8760)*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H594*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I594*Mercado!$P594","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A220,Mercado!$C:$C,$B220)*IF($A220=Mercado!$D$30,$C220,IF($A220=Mercado!$D$31,$D220,$E220)),\"-\")","v":"-"}]
[{"$f":"Mercado!D660","v":0},{"$f":"Mercado!C207","v":""},{"$f":"1/(Mercado!$G595*8760)*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H595*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I595*Mercado!$P595","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A221,Mercado!$C:$C,$B221)*IF($A221=Mercado!$D$30,$C221,IF($A221=Mercado!$D$31,$D221,$E221)),\"-\")","v":"-"}]
[{"$f":"Mercado!D661","v":0},{"$f":"Mercado!C208","v":""},{"$f":"1/(Mercado!$G596*8760)*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H596*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I596*Mercado!$P596","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A222,Mercado!$C:$C,$B222)*IF($A222=Mercado!$D$30,$C222,IF($A222=Mercado!$D$31,$D222,$E222)),\"-\")","v":"-"}]
[{"$f":"Mercado!D662","v":0},{"$f":"Mercado!C209","v":""},{"$f":"1/(Mercado!$G597*8760)*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H597*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I597*Mercado!$P597","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A223,Mercado!$C:$C,$B223)*IF($A223=Mercado!$D$30,$C223,IF($A223=Mercado!$D$31,$D223,$E223)),\"-\")","v":"-"}]
[{"$f":"Mercado!D663","v":0},{"$f":"Mercado!C210","v":""},{"$f":"1/(Mercado!$G598*8760)*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H598*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I598*Mercado!$P598","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A224,Mercado!$C:$C,$B224)*IF($A224=Mercado!$D$30,$C224,IF($A224=Mercado!$D$31,$D224,$E224)),\"-\")","v":"-"}]
[{"$f":"Mercado!D664","v":0},{"$f":"Mercado!C211","v":""},{"$f":"1/(Mercado!$G599*8760)*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H599*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I599*Mercado!$P599","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A225,Mercado!$C:$C,$B225)*IF($A225=Mercado!$D$30,$C225,IF($A225=Mercado!$D$31,$D225,$E225)),\"-\")","v":"-"}]
[{"$f":"Mercado!D665","v":0},{"$f":"Mercado!C212","v":""},{"$f":"1/(Mercado!$G600*8760)*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H600*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I600*Mercado!$P600","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A226,Mercado!$C:$C,$B226)*IF($A226=Mercado!$D$30,$C226,IF($A226=Mercado!$D$31,$D226,$E226)),\"-\")","v":"-"}]
[{"$f":"Mercado!D666","v":0},{"$f":"Mercado!C213","v":""},{"$f":"1/(Mercado!$G601*8760)*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H601*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I601*Mercado!$P601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A227,Mercado!$C:$C,$B227)*IF($A227=Mercado!$D$30,$C227,IF($A227=Mercado!$D$31,$D227,$E227)),\"-\")","v":"-"}]
[{"$f":"Mercado!D667","v":0},{"$f":"Mercado!C214","v":""},{"$f":"1/(Mercado!$G602*8760)*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H602*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I602*Mercado!$P602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A228,Mercado!$C:$C,$B228)*IF($A228=Mercado!$D$30,$C228,IF($A228=Mercado!$D$31,$D228,$E228)),\"-\")","v":"-"}]
[{"$f":"Mercado!D668","v":0},{"$f":"Mercado!C215","v":""},{"$f":"1/(Mercado!$G603*8760)*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H603*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I603*Mercado!$P603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A229,Mercado!$C:$C,$B229)*IF($A229=Mercado!$D$30,$C229,IF($A229=Mercado!$D$31,$D229,$E229)),\"-\")","v":"-"}]
[{"$f":"Mercado!D669","v":"Pot_Max"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"1/(Mercado!$G604*8760)*Mercado!$Z604","v":1.4682915053051623E-4},{"$f":"Mercado!$H604*Mercado!$Z604","v":0.95435371534257307},{"$f":"Mercado!$I604*Mercado!$P604","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A230,Mercado!$C:$C,$B230)*IF($A230=Mercado!$D$30,$C230,IF($A230=Mercado!$D$31,$D230,$E230)),\"-\")","v":0}]
[{"$f":"Mercado!D670","v":"Pot_Max_P"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"1/(Mercado!$G605*8760)*Mercado!$Z605","v":1.4682915053051623E-4},{"$f":"Mercado!$H605*Mercado!$Z605","v":0.95435371534257307},{"$f":"Mercado!$I605*Mercado!$P605","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A231,Mercado!$C:$C,$B231)*IF($A231=Mercado!$D$30,$C231,IF($A231=Mercado!$D$31,$D231,$E231)),\"-\")","v":82.571853530907575}]
[{"$f":"Mercado!D671","v":"Pot_Max"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"1/(Mercado!$G606*8760)*Mercado!$Z606","v":1.4682915053051623E-4},{"$f":"Mercado!$H606*Mercado!$Z606","v":0.95435371534257307},{"$f":"Mercado!$I606*Mercado!$P606","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A232,Mercado!$C:$C,$B232)*IF($A232=Mercado!$D$30,$C232,IF($A232=Mercado!$D$31,$D232,$E232)),\"-\")","v":28.09654183515697}]
[{"$f":"Mercado!D672","v":"Pot_Max"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"1/(Mercado!$G607*8760)*Mercado!$Z607","v":1.4682915053051623E-4},{"$f":"Mercado!$H607*Mercado!$Z607","v":0.95435371534257307},{"$f":"Mercado!$I607*Mercado!$P607","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A233,Mercado!$C:$C,$B233)*IF($A233=Mercado!$D$30,$C233,IF($A233=Mercado!$D$31,$D233,$E233)),\"-\")","v":224.62458592272125}]
[{"$f":"Mercado!D673","v":"Pot_Max"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"1/(Mercado!$G608*8760)*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H608*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I608*Mercado!$P608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A234,Mercado!$C:$C,$B234)*IF($A234=Mercado!$D$30,$C234,IF($A234=Mercado!$D$31,$D234,$E234)),\"-\")","v":"-"}]
[{"$f":"Mercado!D674","v":"Pot_Max_P"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"1/(Mercado!$G609*8760)*Mercado!$Z609","v":1.4682915053051623E-4},{"$f":"Mercado!$H609*Mercado!$Z609","v":0.95435371534257307},{"$f":"Mercado!$I609*Mercado!$P609","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A235,Mercado!$C:$C,$B235)*IF($A235=Mercado!$D$30,$C235,IF($A235=Mercado!$D$31,$D235,$E235)),\"-\")","v":51.605977731517328}]
[{"$f":"Mercado!D675","v":0},{"$f":"Mercado!C222","v":""},{"$f":"1/(Mercado!$G610*8760)*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H610*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I610*Mercado!$P610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A236,Mercado!$C:$C,$B236)*IF($A236=Mercado!$D$30,$C236,IF($A236=Mercado!$D$31,$D236,$E236)),\"-\")","v":"-"}]
[{"$f":"Mercado!D676","v":0},{"$f":"Mercado!C223","v":""},{"$f":"1/(Mercado!$G611*8760)*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H611*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I611*Mercado!$P611","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A237,Mercado!$C:$C,$B237)*IF($A237=Mercado!$D$30,$C237,IF($A237=Mercado!$D$31,$D237,$E237)),\"-\")","v":"-"}]
[{"$f":"Mercado!D677","v":0},{"$f":"Mercado!C224","v":""},{"$f":"1/(Mercado!$G612*8760)*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H612*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I612*Mercado!$P612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A238,Mercado!$C:$C,$B238)*IF($A238=Mercado!$D$30,$C238,IF($A238=Mercado!$D$31,$D238,$E238)),\"-\")","v":"-"}]
[{"$f":"Mercado!D678","v":0},{"$f":"Mercado!C225","v":""},{"$f":"1/(Mercado!$G613*8760)*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H613*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I613*Mercado!$P613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A239,Mercado!$C:$C,$B239)*IF($A239=Mercado!$D$30,$C239,IF($A239=Mercado!$D$31,$D239,$E239)),\"-\")","v":"-"}]
[]
[null,"Potencia Máxima",null,null,null,{"$f":"SUM(F219:F239)*Balance!K438","v":2716.4047504724854}]
[]
[]
[]
[]
[]
[]
[]
["BALANCE DE POTENCIA HORAS FUERA DE PUNTA"]
[null,null,null,null,null,"V. Presente"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"Mercado!D682","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AA553","v":1.4012019767628849E-4},{"$f":"Mercado!$H553*Mercado!$AA553","v":0.43873314348778442},{"$f":"Mercado!$J553*Mercado!$Q553","v":0.45782729173615072},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A253,Mercado!$C:$C,$B253)*IF($A253=Mercado!$D$30,$C253,IF($A253=Mercado!$D$31,$D253,$E253)),\"-\")","v":994.34411350767209}]
[{"$f":"Mercado!D683","v":"Pot_Max"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AA554","v":9.3019306278908334E-5},{"$f":"Mercado!$H554*Mercado!$AA554","v":0.33781174103405859},{"$f":"Mercado!$J554*Mercado!$Q554","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A254,Mercado!$C:$C,$B254)*IF($A254=Mercado!$D$30,$C254,IF($A254=Mercado!$D$31,$D254,$E254)),\"-\")","v":223.55530751134614}]
[{"$f":"Mercado!D684","v":"Pot_Max_FP"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AA555","v":9.3019306278908334E-5},{"$f":"Mercado!$H555*Mercado!$AA555","v":0.33781174103405859},{"$f":"Mercado!$J555*Mercado!$Q555","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A255,Mercado!$C:$C,$B255)*IF($A255=Mercado!$D$30,$C255,IF($A255=Mercado!$D$31,$D255,$E255)),\"-\")","v":2.7934343633688288}]
[{"$f":"Mercado!D685","v":0},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AA556","v":1.16917153743474E-4},{"$f":"Mercado!$H556*Mercado!$AA556","v":0.29953725684725224},{"$f":"Mercado!$J556*Mercado!$Q556","v":0.34013746309139603},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A256,Mercado!$C:$C,$B256)*IF($A256=Mercado!$D$30,$C256,IF($A256=Mercado!$D$31,$D256,$E256)),\"-\")","v":0}]
[{"$f":"Mercado!D686","v":"Pot_Max"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AA557","v":1.16917153743474E-4},{"$f":"Mercado!$H557*Mercado!$AA557","v":0.29953725684725224},{"$f":"Mercado!$J557*Mercado!$Q557","v":0.34013746309139603},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A257,Mercado!$C:$C,$B257)*IF($A257=Mercado!$D$30,$C257,IF($A257=Mercado!$D$31,$D257,$E257)),\"-\")","v":0}]
[{"$f":"Mercado!D687","v":"Pot_Max"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AA558","v":9.3019306278908334E-5},{"$f":"Mercado!$H558*Mercado!$AA558","v":0.33781174103405859},{"$f":"Mercado!$J558*Mercado!$Q558","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A258,Mercado!$C:$C,$B258)*IF($A258=Mercado!$D$30,$C258,IF($A258=Mercado!$D$31,$D258,$E258)),\"-\")","v":24.701494521525021}]
[{"$f":"Mercado!D688","v":"Pot_Max_FP"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AA559","v":9.3019306278908334E-5},{"$f":"Mercado!$H559*Mercado!$AA559","v":0.33781174103405859},{"$f":"Mercado!$J559*Mercado!$Q559","v":0.36012396095904547},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A259,Mercado!$C:$C,$B259)*IF($A259=Mercado!$D$30,$C259,IF($A259=Mercado!$D$31,$D259,$E259)),\"-\")","v":0.61751048335675851}]
[{"$f":"Mercado!D689","v":0},{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AA560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AA560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$Q560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A260,Mercado!$C:$C,$B260)*IF($A260=Mercado!$D$30,$C260,IF($A260=Mercado!$D$31,$D260,$E260)),\"-\")","v":"-"}]
[{"$f":"Mercado!D690","v":0},{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AA561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AA561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$Q561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A261,Mercado!$C:$C,$B261)*IF($A261=Mercado!$D$30,$C261,IF($A261=Mercado!$D$31,$D261,$E261)),\"-\")","v":"-"}]
[{"$f":"Mercado!D691","v":0},{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AA562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AA562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$Q562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A262,Mercado!$C:$C,$B262)*IF($A262=Mercado!$D$30,$C262,IF($A262=Mercado!$D$31,$D262,$E262)),\"-\")","v":"-"}]
[{"$f":"Mercado!D692","v":0},{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AA563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AA563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$Q563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A263,Mercado!$C:$C,$B263)*IF($A263=Mercado!$D$30,$C263,IF($A263=Mercado!$D$31,$D263,$E263)),\"-\")","v":"-"}]
[{"$f":"Mercado!D693","v":0},{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AA564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AA564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$Q564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A264,Mercado!$C:$C,$B264)*IF($A264=Mercado!$D$30,$C264,IF($A264=Mercado!$D$31,$D264,$E264)),\"-\")","v":"-"}]
[{"$f":"Mercado!D694","v":0},{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AA565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AA565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$Q565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A265,Mercado!$C:$C,$B265)*IF($A265=Mercado!$D$30,$C265,IF($A265=Mercado!$D$31,$D265,$E265)),\"-\")","v":"-"}]
[{"$f":"Mercado!D695","v":0},{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AA566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AA566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$Q566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A266,Mercado!$C:$C,$B266)*IF($A266=Mercado!$D$30,$C266,IF($A266=Mercado!$D$31,$D266,$E266)),\"-\")","v":"-"}]
[{"$f":"Mercado!D696","v":0},{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AA567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AA567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$Q567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A267,Mercado!$C:$C,$B267)*IF($A267=Mercado!$D$30,$C267,IF($A267=Mercado!$D$31,$D267,$E267)),\"-\")","v":"-"}]
[{"$f":"Mercado!D697","v":0},{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AA568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AA568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$Q568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A268,Mercado!$C:$C,$B268)*IF($A268=Mercado!$D$30,$C268,IF($A268=Mercado!$D$31,$D268,$E268)),\"-\")","v":"-"}]
[{"$f":"Mercado!D698","v":0},{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AA569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AA569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$Q569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A269,Mercado!$C:$C,$B269)*IF($A269=Mercado!$D$30,$C269,IF($A269=Mercado!$D$31,$D269,$E269)),\"-\")","v":"-"}]
[{"$f":"Mercado!D699","v":0},{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AA570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AA570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$Q570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A270,Mercado!$C:$C,$B270)*IF($A270=Mercado!$D$30,$C270,IF($A270=Mercado!$D$31,$D270,$E270)),\"-\")","v":"-"}]
[{"$f":"Mercado!D700","v":0},{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AA571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AA571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$Q571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A271,Mercado!$C:$C,$B271)*IF($A271=Mercado!$D$30,$C271,IF($A271=Mercado!$D$31,$D271,$E271)),\"-\")","v":"-"}]
[{"$f":"Mercado!D701","v":0},{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AA572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AA572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$Q572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A272,Mercado!$C:$C,$B272)*IF($A272=Mercado!$D$30,$C272,IF($A272=Mercado!$D$31,$D272,$E272)),\"-\")","v":"-"}]
[{"$f":"Mercado!D702","v":"Energia"},{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AA573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AA573","v":1},{"$f":"Mercado!$J573*Mercado!$Q573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A273,Mercado!$C:$C,$B273)*IF($A273=Mercado!$D$30,$C273,IF($A273=Mercado!$D$31,$D273,$E273)),\"-\")","v":70.469821841182522}]
[]
[]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F253:F273)*Balance!K454","v":1486.4809111735058}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A253","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AB553","v":1.3339257612514E-4},{"$f":"Mercado!$H553*Mercado!$AB553","v":0.41766815356998166},{"$f":"Mercado!$J553*Mercado!$R553","v":0.43584553032225504},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A280,Mercado!$C:$C,$B280)*IF($A280=Mercado!$D$30,$C280,IF($A280=Mercado!$D$31,$D280,$E280)),\"-\")","v":946.60245314585632}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AB554","v":1.1321220501105919E-4},{"$f":"Mercado!$H554*Mercado!$AB554","v":0.41114488605643801},{"$f":"Mercado!$J554*Mercado!$R554","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A281,Mercado!$C:$C,$B281)*IF($A281=Mercado!$D$30,$C281,IF($A281=Mercado!$D$31,$D281,$E281)),\"-\")","v":272.08533709548459}]
["Pot_Max_FP",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AB555","v":1.1321220501105919E-4},{"$f":"Mercado!$H555*Mercado!$AB555","v":0.41114488605643801},{"$f":"Mercado!$J555*Mercado!$R555","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A282,Mercado!$C:$C,$B282)*IF($A282=Mercado!$D$30,$C282,IF($A282=Mercado!$D$31,$D282,$E282)),\"-\")","v":3.3998411349403681}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AB556","v":1.150500950156806E-4},{"$f":"Mercado!$H556*Mercado!$AB556","v":0.29475392410445378},{"$f":"Mercado!$J556*Mercado!$R556","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A283,Mercado!$C:$C,$B283)*IF($A283=Mercado!$D$30,$C283,IF($A283=Mercado!$D$31,$D283,$E283)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AB557","v":1.150500950156806E-4},{"$f":"Mercado!$H557*Mercado!$AB557","v":0.29475392410445378},{"$f":"Mercado!$J557*Mercado!$R557","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A284,Mercado!$C:$C,$B284)*IF($A284=Mercado!$D$30,$C284,IF($A284=Mercado!$D$31,$D284,$E284)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AB558","v":1.1321220501105919E-4},{"$f":"Mercado!$H558*Mercado!$AB558","v":0.41114488605643801},{"$f":"Mercado!$J558*Mercado!$R558","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A285,Mercado!$C:$C,$B285)*IF($A285=Mercado!$D$30,$C285,IF($A285=Mercado!$D$31,$D285,$E285)),\"-\")","v":30.06376604729142}]
["Pot_Max_FP",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AB559","v":1.1321220501105919E-4},{"$f":"Mercado!$H559*Mercado!$AB559","v":0.41114488605643801},{"$f":"Mercado!$J559*Mercado!$R559","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A286,Mercado!$C:$C,$B286)*IF($A286=Mercado!$D$30,$C286,IF($A286=Mercado!$D$31,$D286,$E286)),\"-\")","v":0.75156143638232298}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AB560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AB560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$R560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A287,Mercado!$C:$C,$B287)*IF($A287=Mercado!$D$30,$C287,IF($A287=Mercado!$D$31,$D287,$E287)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AB561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AB561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$R561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A288,Mercado!$C:$C,$B288)*IF($A288=Mercado!$D$30,$C288,IF($A288=Mercado!$D$31,$D288,$E288)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AB562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AB562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$R562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A289,Mercado!$C:$C,$B289)*IF($A289=Mercado!$D$30,$C289,IF($A289=Mercado!$D$31,$D289,$E289)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AB563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AB563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$R563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A290,Mercado!$C:$C,$B290)*IF($A290=Mercado!$D$30,$C290,IF($A290=Mercado!$D$31,$D290,$E290)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AB564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AB564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$R564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A291,Mercado!$C:$C,$B291)*IF($A291=Mercado!$D$30,$C291,IF($A291=Mercado!$D$31,$D291,$E291)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AB565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AB565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$R565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A292,Mercado!$C:$C,$B292)*IF($A292=Mercado!$D$30,$C292,IF($A292=Mercado!$D$31,$D292,$E292)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AB566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AB566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$R566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A293,Mercado!$C:$C,$B293)*IF($A293=Mercado!$D$30,$C293,IF($A293=Mercado!$D$31,$D293,$E293)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AB567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AB567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$R567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A294,Mercado!$C:$C,$B294)*IF($A294=Mercado!$D$30,$C294,IF($A294=Mercado!$D$31,$D294,$E294)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AB568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AB568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$R568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A295,Mercado!$C:$C,$B295)*IF($A295=Mercado!$D$30,$C295,IF($A295=Mercado!$D$31,$D295,$E295)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AB569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AB569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$R569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A296,Mercado!$C:$C,$B296)*IF($A296=Mercado!$D$30,$C296,IF($A296=Mercado!$D$31,$D296,$E296)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AB570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AB570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$R570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A297,Mercado!$C:$C,$B297)*IF($A297=Mercado!$D$30,$C297,IF($A297=Mercado!$D$31,$D297,$E297)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AB571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AB571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$R571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A298,Mercado!$C:$C,$B298)*IF($A298=Mercado!$D$30,$C298,IF($A298=Mercado!$D$31,$D298,$E298)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AB572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AB572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$R572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A299,Mercado!$C:$C,$B299)*IF($A299=Mercado!$D$30,$C299,IF($A299=Mercado!$D$31,$D299,$E299)),\"-\")","v":"-"}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AB573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AB573","v":1},{"$f":"Mercado!$J573*Mercado!$R573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A300,Mercado!$C:$C,$B300)*IF($A300=Mercado!$D$30,$C300,IF($A300=Mercado!$D$31,$D300,$E300)),\"-\")","v":70.469821841182522}]
[]
[]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F280:F300)*Balance!K457","v":1494.2482925937975}]
[{"$f":"Mercado!D703","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$AB574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$AB574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J574*Mercado!$R574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A304,Mercado!$C:$C,$B304)*IF($A304=Mercado!$D$30,$C304,IF($A304=Mercado!$D$31,$D304,$E304)),\"-\")","v":"-"}]
[{"$f":"Mercado!D704","v":0},{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$AB575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$AB575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J575*Mercado!$R575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A305,Mercado!$C:$C,$B305)*IF($A305=Mercado!$D$30,$C305,IF($A305=Mercado!$D$31,$D305,$E305)),\"-\")","v":"-"}]
[{"$f":"Mercado!D705","v":0},{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$AB576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$AB576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J576*Mercado!$R576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A306,Mercado!$C:$C,$B306)*IF($A306=Mercado!$D$30,$C306,IF($A306=Mercado!$D$31,$D306,$E306)),\"-\")","v":"-"}]
[{"$f":"Mercado!D706","v":0},{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$AB577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$AB577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J577*Mercado!$R577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A307,Mercado!$C:$C,$B307)*IF($A307=Mercado!$D$30,$C307,IF($A307=Mercado!$D$31,$D307,$E307)),\"-\")","v":"-"}]
[{"$f":"Mercado!D707","v":0},{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$AB578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$AB578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J578*Mercado!$R578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A308,Mercado!$C:$C,$B308)*IF($A308=Mercado!$D$30,$C308,IF($A308=Mercado!$D$31,$D308,$E308)),\"-\")","v":"-"}]
[{"$f":"Mercado!D708","v":0},{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$AB579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$AB579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J579*Mercado!$R579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A309,Mercado!$C:$C,$B309)*IF($A309=Mercado!$D$30,$C309,IF($A309=Mercado!$D$31,$D309,$E309)),\"-\")","v":"-"}]
[{"$f":"Mercado!D709","v":"Pot_Max"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$AB580","v":1.2784714887744778E-4},{"$f":"Mercado!$H580*Mercado!$AB580","v":0.64385522660707262},{"$f":"Mercado!$J580*Mercado!$R580","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A310,Mercado!$C:$C,$B310)*IF($A310=Mercado!$D$30,$C310,IF($A310=Mercado!$D$31,$D310,$E310)),\"-\")","v":148.63113396647358}]
[{"$f":"Mercado!D710","v":"Pot_Max_FP"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$AB581","v":1.2784714887744778E-4},{"$f":"Mercado!$H581*Mercado!$AB581","v":0.64385522660707262},{"$f":"Mercado!$J581*Mercado!$R581","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A311,Mercado!$C:$C,$B311)*IF($A311=Mercado!$D$30,$C311,IF($A311=Mercado!$D$31,$D311,$E311)),\"-\")","v":21.548130191971783}]
[{"$f":"Mercado!D711","v":"Pot_Max"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$AB582","v":1.4318853011672668E-4},{"$f":"Mercado!$H582*Mercado!$AB582","v":0.42831345566064793},{"$f":"Mercado!$J582*Mercado!$R582","v":0.46238130672881123},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A312,Mercado!$C:$C,$B312)*IF($A312=Mercado!$D$30,$C312,IF($A312=Mercado!$D$31,$D312,$E312)),\"-\")","v":0}]
[{"$f":"Mercado!D712","v":"Pot_Max"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$AB583","v":1.2784714887744778E-4},{"$f":"Mercado!$H583*Mercado!$AB583","v":0.64385522660707262},{"$f":"Mercado!$J583*Mercado!$R583","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A313,Mercado!$C:$C,$B313)*IF($A313=Mercado!$D$30,$C313,IF($A313=Mercado!$D$31,$D313,$E313)),\"-\")","v":183.44002100708417}]
[{"$f":"Mercado!D713","v":0},{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$AB584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$AB584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J584*Mercado!$R584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A314,Mercado!$C:$C,$B314)*IF($A314=Mercado!$D$30,$C314,IF($A314=Mercado!$D$31,$D314,$E314)),\"-\")","v":"-"}]
[{"$f":"Mercado!D714","v":0},{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$AB585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$AB585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J585*Mercado!$R585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A315,Mercado!$C:$C,$B315)*IF($A315=Mercado!$D$30,$C315,IF($A315=Mercado!$D$31,$D315,$E315)),\"-\")","v":"-"}]
[{"$f":"Mercado!D715","v":0},{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$AB586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$AB586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J586*Mercado!$R586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A316,Mercado!$C:$C,$B316)*IF($A316=Mercado!$D$30,$C316,IF($A316=Mercado!$D$31,$D316,$E316)),\"-\")","v":"-"}]
[{"$f":"Mercado!D716","v":0},{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$AB587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$AB587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J587*Mercado!$R587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A317,Mercado!$C:$C,$B317)*IF($A317=Mercado!$D$30,$C317,IF($A317=Mercado!$D$31,$D317,$E317)),\"-\")","v":"-"}]
[{"$f":"Mercado!D717","v":0},{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$AB588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$AB588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J588*Mercado!$R588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A318,Mercado!$C:$C,$B318)*IF($A318=Mercado!$D$30,$C318,IF($A318=Mercado!$D$31,$D318,$E318)),\"-\")","v":"-"}]
[{"$f":"Mercado!D718","v":"Pot_Max_FP"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$AB589","v":1.2784714887744778E-4},{"$f":"Mercado!$H589*Mercado!$AB589","v":0.64385522660707262},{"$f":"Mercado!$J589*Mercado!$R589","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A319,Mercado!$C:$C,$B319)*IF($A319=Mercado!$D$30,$C319,IF($A319=Mercado!$D$31,$D319,$E319)),\"-\")","v":49.681539097857147}]
[{"$f":"Mercado!D719","v":0},{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$AB590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$AB590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J590*Mercado!$R590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A320,Mercado!$C:$C,$B320)*IF($A320=Mercado!$D$30,$C320,IF($A320=Mercado!$D$31,$D320,$E320)),\"-\")","v":"-"}]
[{"$f":"Mercado!D720","v":0},{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$AB591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$AB591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J591*Mercado!$R591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A321,Mercado!$C:$C,$B321)*IF($A321=Mercado!$D$30,$C321,IF($A321=Mercado!$D$31,$D321,$E321)),\"-\")","v":"-"}]
[{"$f":"Mercado!D721","v":0},{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$AB592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$AB592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J592*Mercado!$R592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A322,Mercado!$C:$C,$B322)*IF($A322=Mercado!$D$30,$C322,IF($A322=Mercado!$D$31,$D322,$E322)),\"-\")","v":"-"}]
[{"$f":"Mercado!D722","v":0},{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$AB593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$AB593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J593*Mercado!$R593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A323,Mercado!$C:$C,$B323)*IF($A323=Mercado!$D$30,$C323,IF($A323=Mercado!$D$31,$D323,$E323)),\"-\")","v":"-"}]
[]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F303:F323)*Balance!K458","v":2012.8104517877819}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A253","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$AC553","v":1.3339257612514E-4},{"$f":"Mercado!$H553*Mercado!$AC553","v":0.41766815356998166},{"$f":"Mercado!$J553*Mercado!$S553","v":0.43584553032225504},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A329,Mercado!$C:$C,$B329)*IF($A329=Mercado!$D$30,$C329,IF($A329=Mercado!$D$31,$D329,$E329)),\"-\")","v":946.60245314585632}]
["Pot_Max",{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$AC554","v":1.1321220501105919E-4},{"$f":"Mercado!$H554*Mercado!$AC554","v":0.41114488605643801},{"$f":"Mercado!$J554*Mercado!$S554","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A330,Mercado!$C:$C,$B330)*IF($A330=Mercado!$D$30,$C330,IF($A330=Mercado!$D$31,$D330,$E330)),\"-\")","v":272.08533709548459}]
["Pot_Max_FP",{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$AC555","v":1.1321220501105919E-4},{"$f":"Mercado!$H555*Mercado!$AC555","v":0.41114488605643801},{"$f":"Mercado!$J555*Mercado!$S555","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A331,Mercado!$C:$C,$B331)*IF($A331=Mercado!$D$30,$C331,IF($A331=Mercado!$D$31,$D331,$E331)),\"-\")","v":3.3998411349403681}]
[0,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$AC556","v":1.150500950156806E-4},{"$f":"Mercado!$H556*Mercado!$AC556","v":0.29475392410445378},{"$f":"Mercado!$J556*Mercado!$S556","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A332,Mercado!$C:$C,$B332)*IF($A332=Mercado!$D$30,$C332,IF($A332=Mercado!$D$31,$D332,$E332)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$AC557","v":1.150500950156806E-4},{"$f":"Mercado!$H557*Mercado!$AC557","v":0.29475392410445378},{"$f":"Mercado!$J557*Mercado!$S557","v":0.33470578263407263},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A333,Mercado!$C:$C,$B333)*IF($A333=Mercado!$D$30,$C333,IF($A333=Mercado!$D$31,$D333,$E333)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$AC558","v":1.1321220501105919E-4},{"$f":"Mercado!$H558*Mercado!$AC558","v":0.41114488605643801},{"$f":"Mercado!$J558*Mercado!$S558","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A334,Mercado!$C:$C,$B334)*IF($A334=Mercado!$D$30,$C334,IF($A334=Mercado!$D$31,$D334,$E334)),\"-\")","v":30.06376604729142}]
["Pot_Max_FP",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$AC559","v":1.1321220501105919E-4},{"$f":"Mercado!$H559*Mercado!$AC559","v":0.41114488605643801},{"$f":"Mercado!$J559*Mercado!$S559","v":0.43830070690104272},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A335,Mercado!$C:$C,$B335)*IF($A335=Mercado!$D$30,$C335,IF($A335=Mercado!$D$31,$D335,$E335)),\"-\")","v":0.75156143638232298}]
[0,{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$AC560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$AC560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J560*Mercado!$S560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A336,Mercado!$C:$C,$B336)*IF($A336=Mercado!$D$30,$C336,IF($A336=Mercado!$D$31,$D336,$E336)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$AC561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$AC561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J561*Mercado!$S561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A337,Mercado!$C:$C,$B337)*IF($A337=Mercado!$D$30,$C337,IF($A337=Mercado!$D$31,$D337,$E337)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$AC562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$AC562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J562*Mercado!$S562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A338,Mercado!$C:$C,$B338)*IF($A338=Mercado!$D$30,$C338,IF($A338=Mercado!$D$31,$D338,$E338)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$AC563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$AC563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J563*Mercado!$S563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A339,Mercado!$C:$C,$B339)*IF($A339=Mercado!$D$30,$C339,IF($A339=Mercado!$D$31,$D339,$E339)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$AC564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$AC564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J564*Mercado!$S564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A340,Mercado!$C:$C,$B340)*IF($A340=Mercado!$D$30,$C340,IF($A340=Mercado!$D$31,$D340,$E340)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$AC565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$AC565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J565*Mercado!$S565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A341,Mercado!$C:$C,$B341)*IF($A341=Mercado!$D$30,$C341,IF($A341=Mercado!$D$31,$D341,$E341)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$AC566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$AC566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J566*Mercado!$S566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A342,Mercado!$C:$C,$B342)*IF($A342=Mercado!$D$30,$C342,IF($A342=Mercado!$D$31,$D342,$E342)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$AC567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$AC567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J567*Mercado!$S567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A343,Mercado!$C:$C,$B343)*IF($A343=Mercado!$D$30,$C343,IF($A343=Mercado!$D$31,$D343,$E343)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$AC568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$AC568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J568*Mercado!$S568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A344,Mercado!$C:$C,$B344)*IF($A344=Mercado!$D$30,$C344,IF($A344=Mercado!$D$31,$D344,$E344)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$AC569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$AC569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J569*Mercado!$S569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A345,Mercado!$C:$C,$B345)*IF($A345=Mercado!$D$30,$C345,IF($A345=Mercado!$D$31,$D345,$E345)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$AC570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$AC570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J570*Mercado!$S570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A346,Mercado!$C:$C,$B346)*IF($A346=Mercado!$D$30,$C346,IF($A346=Mercado!$D$31,$D346,$E346)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$AC571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$AC571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J571*Mercado!$S571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A347,Mercado!$C:$C,$B347)*IF($A347=Mercado!$D$30,$C347,IF($A347=Mercado!$D$31,$D347,$E347)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$AC572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$AC572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J572*Mercado!$S572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A348,Mercado!$C:$C,$B348)*IF($A348=Mercado!$D$30,$C348,IF($A348=Mercado!$D$31,$D348,$E348)),\"-\")","v":"-"}]
["Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$AC573","v":2.2831050228310455E-4},{"$f":"Mercado!$H573*Mercado!$AC573","v":1},{"$f":"Mercado!$J573*Mercado!$S573","v":1},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A349,Mercado!$C:$C,$B349)*IF($A349=Mercado!$D$30,$C349,IF($A349=Mercado!$D$31,$D349,$E349)),\"-\")","v":70.469821841182522}]
[null,"Pérdida NT BT"]
[null,"Pérdida T BT"]
[null,"Potencia BT coincidente",null,null,null,{"$f":"SUM(F329:F349)*Balance!K461","v":1494.2482925937975}]
[{"$f":"A304","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$AC574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$AC574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J574*Mercado!$S574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A353,Mercado!$C:$C,$B353)*IF($A353=Mercado!$D$30,$C353,IF($A353=Mercado!$D$31,$D353,$E353)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$AC575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$AC575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J575*Mercado!$S575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A354,Mercado!$C:$C,$B354)*IF($A354=Mercado!$D$30,$C354,IF($A354=Mercado!$D$31,$D354,$E354)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$AC576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$AC576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J576*Mercado!$S576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A355,Mercado!$C:$C,$B355)*IF($A355=Mercado!$D$30,$C355,IF($A355=Mercado!$D$31,$D355,$E355)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$AC577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$AC577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J577*Mercado!$S577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A356,Mercado!$C:$C,$B356)*IF($A356=Mercado!$D$30,$C356,IF($A356=Mercado!$D$31,$D356,$E356)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$AC578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$AC578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J578*Mercado!$S578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A357,Mercado!$C:$C,$B357)*IF($A357=Mercado!$D$30,$C357,IF($A357=Mercado!$D$31,$D357,$E357)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$AC579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$AC579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J579*Mercado!$S579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A358,Mercado!$C:$C,$B358)*IF($A358=Mercado!$D$30,$C358,IF($A358=Mercado!$D$31,$D358,$E358)),\"-\")","v":"-"}]
["Pot_Max",{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$AC580","v":1.2784714887744778E-4},{"$f":"Mercado!$H580*Mercado!$AC580","v":0.64385522660707262},{"$f":"Mercado!$J580*Mercado!$S580","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A359,Mercado!$C:$C,$B359)*IF($A359=Mercado!$D$30,$C359,IF($A359=Mercado!$D$31,$D359,$E359)),\"-\")","v":148.63113396647358}]
["Pot_Max_FP",{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$AC581","v":1.2784714887744778E-4},{"$f":"Mercado!$H581*Mercado!$AC581","v":0.64385522660707262},{"$f":"Mercado!$J581*Mercado!$S581","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A360,Mercado!$C:$C,$B360)*IF($A360=Mercado!$D$30,$C360,IF($A360=Mercado!$D$31,$D360,$E360)),\"-\")","v":21.548130191971783}]
["Pot_Max",{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$AC582","v":1.4318853011672668E-4},{"$f":"Mercado!$H582*Mercado!$AC582","v":0.42831345566064793},{"$f":"Mercado!$J582*Mercado!$S582","v":0.46238130672881123},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A361,Mercado!$C:$C,$B361)*IF($A361=Mercado!$D$30,$C361,IF($A361=Mercado!$D$31,$D361,$E361)),\"-\")","v":0}]
["Pot_Max",{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$AC583","v":1.2784714887744778E-4},{"$f":"Mercado!$H583*Mercado!$AC583","v":0.64385522660707262},{"$f":"Mercado!$J583*Mercado!$S583","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A362,Mercado!$C:$C,$B362)*IF($A362=Mercado!$D$30,$C362,IF($A362=Mercado!$D$31,$D362,$E362)),\"-\")","v":183.44002100708417}]
[0,{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$AC584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$AC584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J584*Mercado!$S584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A363,Mercado!$C:$C,$B363)*IF($A363=Mercado!$D$30,$C363,IF($A363=Mercado!$D$31,$D363,$E363)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$AC585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$AC585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J585*Mercado!$S585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A364,Mercado!$C:$C,$B364)*IF($A364=Mercado!$D$30,$C364,IF($A364=Mercado!$D$31,$D364,$E364)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$AC586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$AC586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J586*Mercado!$S586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A365,Mercado!$C:$C,$B365)*IF($A365=Mercado!$D$30,$C365,IF($A365=Mercado!$D$31,$D365,$E365)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$AC587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$AC587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J587*Mercado!$S587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A366,Mercado!$C:$C,$B366)*IF($A366=Mercado!$D$30,$C366,IF($A366=Mercado!$D$31,$D366,$E366)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$AC588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$AC588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J588*Mercado!$S588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367)),\"-\")","v":"-"}]
["Pot_Max_FP",{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$AC589","v":1.2784714887744778E-4},{"$f":"Mercado!$H589*Mercado!$AC589","v":0.64385522660707262},{"$f":"Mercado!$J589*Mercado!$S589","v":0.67996787976687523},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A368,Mercado!$C:$C,$B368)*IF($A368=Mercado!$D$30,$C368,IF($A368=Mercado!$D$31,$D368,$E368)),\"-\")","v":49.681539097857147}]
[0,{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$AC590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$AC590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J590*Mercado!$S590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A369,Mercado!$C:$C,$B369)*IF($A369=Mercado!$D$30,$C369,IF($A369=Mercado!$D$31,$D369,$E369)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$AC591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$AC591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J591*Mercado!$S591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$AC592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$AC592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J592*Mercado!$S592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371)),\"-\")","v":"-"}]
[0,{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$AC593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$AC593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J593*Mercado!$S593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372)),\"-\")","v":"-"}]
[null,"Pérdida MT"]
[null,"Potencia MT coincidente",null,null,null,{"$f":"SUM(F352:F372)*Balance!K462","v":2012.8104517877819}]
[{"$f":"Mercado!D723","v":0},{"$f":"Mercado!C206","v":""},{"$f":"1/(Mercado!$G594*8760)*Mercado!$AC594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H594*Mercado!$AC594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J594*Mercado!$S594","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375)),\"-\")","v":"-"}]
[{"$f":"Mercado!D724","v":0},{"$f":"Mercado!C207","v":""},{"$f":"1/(Mercado!$G595*8760)*Mercado!$AC595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H595*Mercado!$AC595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J595*Mercado!$S595","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376)),\"-\")","v":"-"}]
[{"$f":"Mercado!D725","v":0},{"$f":"Mercado!C208","v":""},{"$f":"1/(Mercado!$G596*8760)*Mercado!$AC596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H596*Mercado!$AC596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J596*Mercado!$S596","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377)),\"-\")","v":"-"}]
[{"$f":"Mercado!D726","v":0},{"$f":"Mercado!C209","v":""},{"$f":"1/(Mercado!$G597*8760)*Mercado!$AC597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H597*Mercado!$AC597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J597*Mercado!$S597","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378)),\"-\")","v":"-"}]
[{"$f":"Mercado!D727","v":0},{"$f":"Mercado!C210","v":""},{"$f":"1/(Mercado!$G598*8760)*Mercado!$AC598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H598*Mercado!$AC598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J598*Mercado!$S598","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379)),\"-\")","v":"-"}]
[{"$f":"Mercado!D728","v":0},{"$f":"Mercado!C211","v":""},{"$f":"1/(Mercado!$G599*8760)*Mercado!$AC599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H599*Mercado!$AC599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J599*Mercado!$S599","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380)),\"-\")","v":"-"}]
[{"$f":"Mercado!D729","v":0},{"$f":"Mercado!C212","v":""},{"$f":"1/(Mercado!$G600*8760)*Mercado!$AC600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H600*Mercado!$AC600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J600*Mercado!$S600","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381)),\"-\")","v":"-"}]
[{"$f":"Mercado!D730","v":0},{"$f":"Mercado!C213","v":""},{"$f":"1/(Mercado!$G601*8760)*Mercado!$AC601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H601*Mercado!$AC601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J601*Mercado!$S601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382)),\"-\")","v":"-"}]
[{"$f":"Mercado!D731","v":0},{"$f":"Mercado!C214","v":""},{"$f":"1/(Mercado!$G602*8760)*Mercado!$AC602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H602*Mercado!$AC602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J602*Mercado!$S602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383)),\"-\")","v":"-"}]
[{"$f":"Mercado!D732","v":0},{"$f":"Mercado!C215","v":""},{"$f":"1/(Mercado!$G603*8760)*Mercado!$AC603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H603*Mercado!$AC603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J603*Mercado!$S603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384)),\"-\")","v":"-"}]
[{"$f":"Mercado!D733","v":"Pot_Max"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"1/(Mercado!$G604*8760)*Mercado!$AC604","v":1.1647955317781378E-4},{"$f":"Mercado!$H604*Mercado!$AC604","v":0.75708872478688005},{"$f":"Mercado!$J604*Mercado!$S604","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385)),\"-\")","v":0}]
[{"$f":"Mercado!D734","v":"Pot_Max_FP"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"1/(Mercado!$G605*8760)*Mercado!$AC605","v":1.1647955317781378E-4},{"$f":"Mercado!$H605*Mercado!$AC605","v":0.75708872478688005},{"$f":"Mercado!$J605*Mercado!$S605","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386)),\"-\")","v":67.130095222897324}]
[{"$f":"Mercado!D735","v":"Pot_Max"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"1/(Mercado!$G606*8760)*Mercado!$AC606","v":1.1647955317781378E-4},{"$f":"Mercado!$H606*Mercado!$AC606","v":0.75708872478688005},{"$f":"Mercado!$J606*Mercado!$S606","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387)),\"-\")","v":22.288984353421423}]
[{"$f":"Mercado!D736","v":"Pot_Max"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"1/(Mercado!$G607*8760)*Mercado!$AC607","v":1.1647955317781378E-4},{"$f":"Mercado!$H607*Mercado!$AC607","v":0.75708872478688005},{"$f":"Mercado!$J607*Mercado!$S607","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A388,Mercado!$C:$C,$B388)*IF($A388=Mercado!$D$30,$C388,IF($A388=Mercado!$D$31,$D388,$E388)),\"-\")","v":178.19466574923879}]
[{"$f":"Mercado!D737","v":"Pot_Max"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"1/(Mercado!$G608*8760)*Mercado!$AC608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H608*Mercado!$AC608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J608*Mercado!$S608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A389,Mercado!$C:$C,$B389)*IF($A389=Mercado!$D$30,$C389,IF($A389=Mercado!$D$31,$D389,$E389)),\"-\")","v":"-"}]
[{"$f":"Mercado!D738","v":"Pot_Max_FP"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"1/(Mercado!$G609*8760)*Mercado!$AC609","v":1.1647955317781378E-4},{"$f":"Mercado!$H609*Mercado!$AC609","v":0.75708872478688005},{"$f":"Mercado!$J609*Mercado!$S609","v":0.78051015875235241},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A390,Mercado!$C:$C,$B390)*IF($A390=Mercado!$D$30,$C390,IF($A390=Mercado!$D$31,$D390,$E390)),\"-\")","v":42.239444373426934}]
[{"$f":"Mercado!D739","v":0},{"$f":"Mercado!C222","v":""},{"$f":"1/(Mercado!$G610*8760)*Mercado!$AC610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H610*Mercado!$AC610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J610*Mercado!$S610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A391,Mercado!$C:$C,$B391)*IF($A391=Mercado!$D$30,$C391,IF($A391=Mercado!$D$31,$D391,$E391)),\"-\")","v":"-"}]
[{"$f":"Mercado!D740","v":0},{"$f":"Mercado!C223","v":""},{"$f":"1/(Mercado!$G611*8760)*Mercado!$AC611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H611*Mercado!$AC611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J611*Mercado!$S611","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A392,Mercado!$C:$C,$B392)*IF($A392=Mercado!$D$30,$C392,IF($A392=Mercado!$D$31,$D392,$E392)),\"-\")","v":"-"}]
[{"$f":"Mercado!D741","v":0},{"$f":"Mercado!C224","v":""},{"$f":"1/(Mercado!$G612*8760)*Mercado!$AC612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H612*Mercado!$AC612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J612*Mercado!$S612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A393,Mercado!$C:$C,$B393)*IF($A393=Mercado!$D$30,$C393,IF($A393=Mercado!$D$31,$D393,$E393)),\"-\")","v":"-"}]
[{"$f":"Mercado!D742","v":0},{"$f":"Mercado!C225","v":""},{"$f":"1/(Mercado!$G613*8760)*Mercado!$AC613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H613*Mercado!$AC613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$J613*Mercado!$S613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!O:O,Mercado!$A:$A,$A394,Mercado!$C:$C,$B394)*IF($A394=Mercado!$D$30,$C394,IF($A394=Mercado!$D$31,$D394,$E394)),\"-\")","v":"-"}]
[null,"Pérdida AT"]
[null,"Potencia Máxima",null,null,null,{"$f":"SUM(F374:F394)*Balance!K463","v":2348.0395765973976}]

{"sheet":"cargos_comercialización","index":5,"n_rows":109,"n_cols":16,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR COMERCIALIZACIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,"Valor Presente"]
[null,null,"Costo Comercialización Fijo (B/./mes)",null,null,null,null,null,"Grupo Tarifario","Anualidad Medidor (B/./año)","Clientes por tipo de medidor","Anualidad total por tipo de medidor","Participación por tipo de medidor","IMPCOvariable por tipo de medidor"]
[null,"Categoría","Vigente","Vigente","Estimado","vigente sin ajustar por inflación","inflación 1er sem 2023",null,"BTS",{"$f":"'Costo medidores'!D6","v":14.322542962029084},{"$f":"SUMIFS(D:D,E:E,$I6,F:F,1)","v":1838689.5760783192},{"$f":"J6*K6","v":26334710.447216772},{"$f":"L6/SUM($L$6:$L$12)","v":0.79308583895465667},{"$f":"M6*($C$20-$H$102/1000)","v":100714.22881658449}]
[null,"AT_conSMEC",{"$f":"SUMIFS(D7:E7,$D$6:$E$6,$C$6)","v":4.5449999999999999},{"$f":"F7*(1+G7)","v":4.5449999999999999},null,{"$f":"F8/2","v":4.5449999999999999},0,null,"BTD",{"$f":"'Costo medidores'!D7","v":160.61708893132615},20451.253420378522,{"$f":"J7*K7","v":3284820.7893780251},9.8924378028804105E-2,{"$f":"M7*($C$20-$H$102/1000)","v":12562.438963055174}]
[null,"AT_sinSMEC",{"$f":"SUMIFS(D8:E8,$D$6:$E$6,$C$6)","v":9.09},{"$f":"F8*(1+G8)","v":9.09},null,9.09,{"$f":"G7","v":0},null,"MTD",{"$f":"'Costo medidores'!D8","v":1603.6132923557561},2145.1492366822968,3439989.8300305349,0.10359738816242002,13155.86604085995]
[null,"MT_conSMEC",4.5449999999999999,4.5449999999999999,null,{"$f":"F10/2","v":4.5449999999999999},{"$f":"G8","v":0},null,"ATD",{"$f":"'Costo medidores'!D9","v":8586.6267629069007},16.985844370177578,145851.10585953831,4.3923948541192874E-3,557.79165212890689]
[null,"MT_sinSMEC",9.09,9.09,null,9.09,0,null,null,null,0,0,0,0]
[null,"BT_conSMEC",2.5299999999999998,2.5299999999999998,null,{"$f":"F12/2","v":2.5299999999999998},0,null,null,null,0,0,0,0]
[null,"BT_sinSMEC",5.0599999999999996,5.0599999999999996,null,5.0599999999999996,0,null,null,null,0,0,0,0]
[null,"BTS",2.36,2.36,null,2.36,0,null,null,null,null,null,{"$f":"SUM(M6:M12)","v":1},{"$f":"SUM(N6:N12)","v":126990.32547262852}]
[]
[]
[]
[]
[null,"IPCO",{"$f":"datos!D16","v":180581.28849475729}]
[null,"IPCOFR",{"$f":"D88","v":53503.046947975039}]
[null,"IPCOVR",{"$f":"J88+H107*H105/1000","v":127078.24154678221}]
[null,"IPCOR",{"$f":"C19+C20","v":180581.28849475726}]
[null,"Diferencia",{"$f":"C18-C21","v":0},null,null,null,null,null,null,null,null,null,"CCOMF_",null,null,"CCOMV_"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M22&\"cliente\"","v":"CCOMF_cliente"},null,null,{"$f":"P22&\"kWh_\"","v":"CCOMV_kWh_"}]
[null,null,null,null,null,null,null,null,null,null,null,"Cargos de Comercialización Fijo (B/./mes)",null,null,"Cargos de Comercialización Variable (B/./kWh)"]
[null,null,null,"V. Presente Vble. Facturación",null,null,null,"V. Presente Vble. Facturación",null,null,null,"Unidad de Aplicación: por cliente",null,null,"Unidad de Aplicación: kWh"]
["Tipo Medición","Categoría Tarifaria","Cargo Comercialización Fijo (B/./mes)","Clientes","Tipo de medidor","Paga Costo Variable",{"$f":"J5","v":"Anualidad Medidor (B/./año)"},"Energía","Asignación IMPCOV a categorías","Cargo Comercialización Variable (B/./kWh)",null,"Identificación","Valor",null,"Identificación","Valor"]
["BTS",{"$f":"Mercado!C165","v":"BTS"},{"$f":"IFERROR(VLOOKUP(A27,$B$7:$C$13,2,0),)","v":2.36},{"$f":"SUMPRODUCT(Mercado!E38:H38,datos!$B$10:$E$10)","v":1838689.5760783192},"BTS",1,{"$f":"IFERROR(VLOOKUP(E27,$I$6:$J$12,2,0),)","v":14.322542962029084},{"$f":"Mercado!O165","v":7096365.3348880317},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E27))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":100714.22881658449},{"$f":"IF(F27=0,,I27/SUMPRODUCT(($H$27:$H$87)*($F$27:$F$87)*($E$27:$E$87=E27)))","v":1.4192368073475686E-2},null,{"$f":"CONCATENATE(M$22,$B27)","v":"CCOMF_BTS"},{"$f":"C27","v":2.36},null,{"$f":"CONCATENATE(P$22,$B27)","v":"CCOMV_BTS"},{"$f":"J27","v":1.4192368073475686E-2}]
["BT_sinSMEC",{"$f":"Mercado!C166","v":"BTD"},{"$f":"IFERROR(VLOOKUP(A28,$B$7:$C$13,2,0),)","v":5.0599999999999996},{"$f":"SUMPRODUCT(Mercado!E39:H39,datos!$B$10:$E$10)","v":19770.478492653456},"BTD",1,160.61708893132615,{"$f":"Mercado!O166","v":2089493.5597303042},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E28))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},{"$f":"IF(F28=0,,I28/SUMPRODUCT(($H$27:$H$87)*($F$27:$F$87)*($E$27:$E$87=E28)))","v":5.1472689881283049E-3},null,{"$f":"CONCATENATE(M$22,$B28)","v":"CCOMF_BTD"},{"$f":"C28","v":5.0599999999999996},null,{"$f":"CONCATENATE(P$22,$B28)","v":"CCOMV_BTD"},{"$f":"J28","v":5.1472689881283049E-3}]
["BT_sinSMEC",{"$f":"Mercado!C167","v":"BTH"},5.0599999999999996,{"$f":"SUMPRODUCT(Mercado!E40:H40,datos!$B$10:$E$10)","v":311.61591007987511},"BTD",1,160.61708893132615,{"$f":"Mercado!O167","v":21831.610805965967},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E29))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},5.1472689881283049E-3,null,"CCOMF_BTH",5.0599999999999996,null,"CCOMV_BTH",5.1472689881283049E-3]
["BT_sinSMEC",{"$f":"Mercado!C168","v":"A-BTS"},5.0599999999999996,{"$f":"SUMPRODUCT(Mercado!E41:H41,datos!$B$10:$E$10)","v":0},"BTD",1,160.61708893132615,{"$f":"Mercado!O168","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E30))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},5.1472689881283049E-3,null,"CCOMF_A-BTS",5.0599999999999996,null,"CCOMV_A-BTS",5.1472689881283049E-3]
["BT_sinSMEC",{"$f":"Mercado!C169","v":"A-BTD"},5.0599999999999996,{"$f":"SUMPRODUCT(Mercado!E42:H42,datos!$B$10:$E$10)","v":0},"BTD",1,160.61708893132615,{"$f":"Mercado!O169","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E31))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},5.1472689881283049E-3,null,"CCOMF_A-BTD",5.0599999999999996,null,"CCOMV_A-BTD",5.1472689881283049E-3]
["BT_conSMEC",{"$f":"Mercado!C170","v":"Peaje BT"},2.5299999999999998,{"$f":"SUMPRODUCT(Mercado!E43:H43,datos!$B$10:$E$10)","v":362.36467989712162},"BTD",1,160.61708893132615,{"$f":"Mercado!O170","v":320671.66145824059},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E32))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},5.1472689881283049E-3,null,"CCOMF_Peaje BT",2.5299999999999998,null,"CCOMV_Peaje BT",5.1472689881283049E-3]
["BT_conSMEC",{"$f":"Mercado!C171","v":"Peaje BTH"},2.5299999999999998,{"$f":"SUMPRODUCT(Mercado!E44:H44,datos!$B$10:$E$10)","v":6.7943377480710305},"BTD",1,160.61708893132615,{"$f":"Mercado!O171","v":8605.9404716775753},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E33))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":12562.438963055176},5.1472689881283049E-3,null,"CCOMF_Peaje BTH",2.5299999999999998,null,"CCOMV_Peaje BTH",5.1472689881283049E-3]
[null,{"$f":"Mercado!C172","v":""},0,{"$f":"SUMPRODUCT(Mercado!E45:H45,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O172","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E34))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C173","v":""},0,{"$f":"SUMPRODUCT(Mercado!E46:H46,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O173","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E35))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C174","v":""},0,{"$f":"SUMPRODUCT(Mercado!E47:H47,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O174","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E36))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C175","v":""},0,{"$f":"SUMPRODUCT(Mercado!E48:H48,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O175","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E37))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C176","v":""},0,{"$f":"SUMPRODUCT(Mercado!E49:H49,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O176","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E38))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C177","v":""},0,{"$f":"SUMPRODUCT(Mercado!E50:H50,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O177","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E39))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C178","v":""},0,{"$f":"SUMPRODUCT(Mercado!E51:H51,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O178","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E40))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C179","v":""},0,{"$f":"SUMPRODUCT(Mercado!E52:H52,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O179","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E41))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C180","v":""},0,{"$f":"SUMPRODUCT(Mercado!E53:H53,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O180","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E42))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C181","v":""},0,{"$f":"SUMPRODUCT(Mercado!E54:H54,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O181","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E43))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C182","v":""},0,{"$f":"SUMPRODUCT(Mercado!E55:H55,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O182","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E44))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C183","v":""},0,{"$f":"SUMPRODUCT(Mercado!E56:H56,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O183","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E45))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C184","v":""},0,{"$f":"SUMPRODUCT(Mercado!E57:H57,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O184","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E46))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C185","v":"AP"},0,{"$f":"SUMPRODUCT(Mercado!E58:H58,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O185","v":308657.81966438011},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E47))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_AP",0,null,"CCOMV_AP",0]
[null,{"$f":"Mercado!C186","v":""},0,{"$f":"SUMPRODUCT(Mercado!E59:H59,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O186","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E48))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C187","v":""},0,{"$f":"SUMPRODUCT(Mercado!E60:H60,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O187","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E49))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C188","v":""},0,{"$f":"SUMPRODUCT(Mercado!E61:H61,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O188","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E50))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C189","v":""},0,{"$f":"SUMPRODUCT(Mercado!E62:H62,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O189","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E51))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C190","v":""},0,{"$f":"SUMPRODUCT(Mercado!E63:H63,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O190","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E52))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C191","v":""},0,{"$f":"SUMPRODUCT(Mercado!E64:H64,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O191","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E53))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
["MT_sinSMEC",{"$f":"Mercado!C192","v":"MTD"},9.09,{"$f":"SUMPRODUCT(Mercado!E65:H65,datos!$B$10:$E$10)","v":1401.2435873814024},"MTD",1,1603.6132923557561,{"$f":"Mercado!O192","v":912685.39359809528},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E54))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":13155.866040859954},4.4526510824205359E-3,null,"CCOMF_MTD",9.09,null,"CCOMV_MTD",4.4526510824205359E-3]
["MT_sinSMEC",{"$f":"Mercado!C193","v":"MTH"},9.09,{"$f":"SUMPRODUCT(Mercado!E66:H66,datos!$B$10:$E$10)","v":104.10551135753903},"MTD",1,1603.6132923557561,{"$f":"Mercado!O193","v":169019.90207096591},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E55))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":13155.866040859954},4.4526510824205359E-3,null,"CCOMF_MTH",9.09,null,"CCOMV_MTH",4.4526510824205359E-3]
["MT_sinSMEC",{"$f":"Mercado!C194","v":"A-MT"},9.09,{"$f":"SUMPRODUCT(Mercado!E67:H67,datos!$B$10:$E$10)","v":0},"MTD",1,1603.6132923557561,{"$f":"Mercado!O194","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E56))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":13155.866040859954},4.4526510824205359E-3,null,"CCOMF_A-MT",9.09,null,"CCOMV_A-MT",4.4526510824205359E-3]
["MT_conSMEC",{"$f":"Mercado!C195","v":"Peaje MT"},4.5449999999999999,{"$f":"SUMPRODUCT(Mercado!E68:H68,datos!$B$10:$E$10)","v":514.67108441638061},"MTD",1,1603.6132923557561,{"$f":"Mercado!O195","v":1480335.6609942093},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E57))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":13155.866040859954},4.4526510824205359E-3,null,"CCOMF_Peaje MT",4.5449999999999999,null,"CCOMV_Peaje MT",4.4526510824205359E-3]
[null,{"$f":"Mercado!C196","v":""},0,{"$f":"SUMPRODUCT(Mercado!E69:H69,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O196","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E58))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C197","v":""},0,{"$f":"SUMPRODUCT(Mercado!E70:H70,datos!$B$10:$E$10)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(E59,$I$6:$J$12,2,0),)","v":0},{"$f":"Mercado!O197","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E59))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C198","v":""},0,{"$f":"SUMPRODUCT(Mercado!E71:H71,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O198","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E60))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C199","v":""},0,{"$f":"SUMPRODUCT(Mercado!E72:H72,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O199","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E61))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C200","v":""},0,{"$f":"SUMPRODUCT(Mercado!E73:H73,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O200","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E62))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
["MT_conSMEC",{"$f":"Mercado!C201","v":"Peaje MTH"},4.5449999999999999,{"$f":"SUMPRODUCT(Mercado!E74:H74,datos!$B$10:$E$10)","v":125.12905352697484},"MTD",1,1603.6132923557561,{"$f":"Mercado!O201","v":392573.22651413758},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E63))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":13155.866040859954},4.4526510824205359E-3,null,"CCOMF_Peaje MTH",4.5449999999999999,null,"CCOMV_Peaje MTH",4.4526510824205359E-3]
[null,{"$f":"Mercado!C202","v":""},0,{"$f":"SUMPRODUCT(Mercado!E75:H75,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O202","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E64))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C203","v":""},0,{"$f":"SUMPRODUCT(Mercado!E76:H76,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O203","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E65))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C204","v":""},0,{"$f":"SUMPRODUCT(Mercado!E77:H77,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O204","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E66))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C205","v":""},0,{"$f":"SUMPRODUCT(Mercado!E78:H78,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O205","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E67))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C206","v":""},0,{"$f":"SUMPRODUCT(Mercado!E79:H79,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O206","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E68))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C207","v":""},0,{"$f":"SUMPRODUCT(Mercado!E80:H80,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O207","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E69))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C208","v":""},0,{"$f":"SUMPRODUCT(Mercado!E81:H81,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O208","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E70))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C209","v":""},0,{"$f":"SUMPRODUCT(Mercado!E82:H82,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O209","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E71))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C210","v":""},0,{"$f":"SUMPRODUCT(Mercado!E83:H83,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O210","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E72))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C211","v":""},0,{"$f":"SUMPRODUCT(Mercado!E84:H84,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O211","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E73))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C212","v":""},0,{"$f":"SUMPRODUCT(Mercado!E85:H85,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O212","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E74))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C213","v":""},0,{"$f":"SUMPRODUCT(Mercado!E86:H86,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O213","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E75))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C214","v":""},0,{"$f":"SUMPRODUCT(Mercado!E87:H87,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O214","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E76))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C215","v":""},0,{"$f":"SUMPRODUCT(Mercado!E88:H88,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O215","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E77))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
["AT_sinSMEC",{"$f":"Mercado!C216","v":"ATD"},9.09,{"$f":"SUMPRODUCT(Mercado!E89:H89,datos!$B$10:$E$10)","v":0},"ATD",1,8586.6267629069007,{"$f":"Mercado!O216","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E78))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},4.7544034167103157E-4,null,"CCOMF_ATD",9.09,null,"CCOMV_ATD",4.7544034167103157E-4]
["AT_sinSMEC",{"$f":"Mercado!C217","v":"ATH"},9.09,{"$f":"SUMPRODUCT(Mercado!E90:H90,datos!$B$10:$E$10)","v":10.191506622106546},"ATD",1,8586.6267629069007,{"$f":"Mercado!O217","v":700132.11615141842},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E79))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},4.7544034167103157E-4,null,"CCOMF_ATH",9.09,null,"CCOMV_ATH",4.7544034167103157E-4]
["AT_conSMEC",{"$f":"Mercado!C218","v":"Peaje AT"},4.5449999999999999,{"$f":"SUMPRODUCT(Mercado!E91:H91,datos!$B$10:$E$10)","v":3.3971688740355153},"ATD",1,8586.6267629069007,{"$f":"Mercado!O218","v":218729.44972610218},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E80))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},4.7544034167103157E-4,null,"CCOMF_Peaje AT",4.5449999999999999,null,"CCOMV_Peaje AT",4.7544034167103157E-4]
["AT_conSMEC",{"$f":"Mercado!C219","v":"EDEMET"},4.5449999999999999,{"$f":"SUMPRODUCT(Mercado!E92:H92,datos!$B$10:$E$10)","v":3.3971688740355153},"ATD",0,8586.6267629069007,{"$f":"Mercado!O219","v":1079327.0834965941},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E81))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},0,null,"CCOMF_EDEMET",4.5449999999999999,null,"CCOMV_EDEMET",0]
["AT_sinSMEC",{"$f":"Mercado!C220","v":"A-AT"},9.09,{"$f":"SUMPRODUCT(Mercado!E93:H93,datos!$B$10:$E$10)","v":0},"ATD",1,8586.6267629069007,{"$f":"Mercado!O220","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E82))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},4.7544034167103157E-4,null,"CCOMF_A-AT",9.09,null,"CCOMV_A-AT",4.7544034167103157E-4]
["AT_conSMEC",{"$f":"Mercado!C221","v":"Peaje ATH"},4.5449999999999999,{"$f":"SUMPRODUCT(Mercado!E94:H94,datos!$B$10:$E$10)","v":3.3971688740355153},"ATD",1,8586.6267629069007,{"$f":"Mercado!O221","v":254349.04172139504},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E83))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":557.791652128907},4.7544034167103157E-4,null,"CCOMF_Peaje ATH",4.5449999999999999,null,"CCOMV_Peaje ATH",4.7544034167103157E-4]
[null,{"$f":"Mercado!C222","v":""},0,{"$f":"SUMPRODUCT(Mercado!E95:H95,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O222","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E84))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C223","v":""},0,{"$f":"SUMPRODUCT(Mercado!E96:H96,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O223","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E85))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C224","v":""},0,{"$f":"SUMPRODUCT(Mercado!E97:H97,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O224","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E86))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,{"$f":"Mercado!C225","v":""},0,{"$f":"SUMPRODUCT(Mercado!E98:H98,datos!$B$10:$E$10)","v":0},null,null,0,{"$f":"Mercado!O225","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E87))/$G$88*(datos!$D$16-$D$88-$H$102/1000)","v":0},0,null,"CCOMF_",0,null,"CCOMV_",0]
[null,null,null,{"$f":"SUMPRODUCT(D27:D87,C27:C87)*12/1000","v":53503.046947975039},null,null,{"$f":"SUMPRODUCT($G$27:$G$87,$D$27:$D$87,$F$27:$F$87)","v":33205372.172484875},null,null,{"$f":"SUMPRODUCT(J27:J87,H27:H87)","v":126990.32547262851}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Migración/Conexión a BTSH"]
["Concepto",null,"unidad",1,2,3,4,"Vpte",null,"% incremento anual clientes"]
["medidores",null,null,100,{"$f":"D100*(1+$J$100)","v":103.78687989268853},{"$f":"E100*(1+$J$100)","v":107.71716437859355},{"$f":"F100*(1+$J$100)","v":111.79628401742076},{"$f":"SUMPRODUCT(datos!$B$10:$E$10,D100:G100)","v":358.1011650567126},null,{"$f":"[3]DEMANDA!$I$9","v":3.7868798926885328E-2}]
["costo medidor",null,"B/.",{"$f":"'Costo medidores'!F25","v":245.50624999999999},{"$f":"$D$101","v":245.50624999999999},{"$f":"$D$101","v":245.50624999999999},245.50624999999999]
["Costo Total Medidores BTSH",null,"B/.",{"$f":"D100*D101","v":24550.625},{"$f":"E100*E101","v":25480.327681654362},26445.237087222082,27446.686453051905,{"$f":"SUMPRODUCT(datos!$B$10:$E$10,D102:G102)","v":87916.07415370454}]
[]
["Consumo medio BTSH","kWh/mes","kWh",{"$f":"'[11]Informe 1'!$X$41","v":317.96651264495642},{"$f":"$D$104","v":317.96651264495642},{"$f":"$D$104","v":317.96651264495642},317.96651264495642]
["Consumo clientes BTSH","kWh/año","kWh",{"$f":"D104*12*SUM($D100:D100)","v":381559.81517394772},{"$f":"E104*12*SUM($D100:E100)","v":777568.84226729721},{"$f":"F104*12*SUM($D100:F100)","v":1188574.2555808763},{"$f":"G104*12*SUM($D100:G100)","v":1615143.9502490885},{"$f":"SUMPRODUCT(datos!$B$10:$E$10,D105:G105)","v":3218739.8468774995}]
[]
["Costo variable adicional costo medidor BTSH (B/./kWh)",null,null,null,null,null,null,{"$f":"H102/H105","v":2.7313817933745703E-2}]
[]
["Ingreso cargo energía comercialización adicional costo medidor BTSH (miles B/.)",null,null,null,null,null,null,{"$f":"H107*H105/1000","v":87.916074153704542}]

{"sheet":"cargos_reconexión","index":6,"n_rows":70,"n_cols":4,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR COMERCIALIZACIÓN (Cargo por Reconexión)"]
[]
[null,null,null,"CRX_"]
[null,null,null,{"$f":"D5&\"reconex_\"","v":"CRX_reconex_"}]
[null,null,"Cargos por Reconexión (B/./conexión)"]
[null,null,"Unidad de Aplicación: Reconexión"]
[null,null,"Identificación","Valor"]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B21)","v":"CRX_BTS"},{"$f":"cargos_conexión!G21","v":16.367821365439507}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B22)","v":"CRX_BTD"},{"$f":"cargos_conexión!G22","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B23)","v":"CRX_BTH"},{"$f":"cargos_conexión!G23","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B24)","v":"CRX_A-BTS"},{"$f":"cargos_conexión!G24","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B25)","v":"CRX_A-BTD"},{"$f":"cargos_conexión!G25","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B26)","v":"CRX_Peaje BT"},{"$f":"cargos_conexión!G26","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B27)","v":"CRX_Peaje BTH"},{"$f":"cargos_conexión!G27","v":70.459740654205618}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B28)","v":"CRX_"},{"$f":"cargos_conexión!G28","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B29)","v":"CRX_"},{"$f":"cargos_conexión!G29","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B30)","v":"CRX_"},{"$f":"cargos_conexión!G30","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B31)","v":"CRX_"},{"$f":"cargos_conexión!G31","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B32)","v":"CRX_"},{"$f":"cargos_conexión!G32","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B33)","v":"CRX_"},{"$f":"cargos_conexión!G33","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B34)","v":"CRX_"},{"$f":"cargos_conexión!G34","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B35)","v":"CRX_"},{"$f":"cargos_conexión!G35","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B36)","v":"CRX_"},{"$f":"cargos_conexión!G36","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B37)","v":"CRX_"},{"$f":"cargos_conexión!G37","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B38)","v":"CRX_"},{"$f":"cargos_conexión!G38","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B39)","v":"CRX_"},{"$f":"cargos_conexión!G39","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B40)","v":"CRX_"},{"$f":"cargos_conexión!G40","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B41)","v":"CRX_AP"},{"$f":"cargos_conexión!G41","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B42)","v":"CRX_"},{"$f":"cargos_conexión!G42","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B43)","v":"CRX_"},{"$f":"cargos_conexión!G43","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B44)","v":"CRX_"},{"$f":"cargos_conexión!G44","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B45)","v":"CRX_"},{"$f":"cargos_conexión!G45","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B46)","v":"CRX_"},{"$f":"cargos_conexión!G46","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B47)","v":"CRX_"},{"$f":"cargos_conexión!G47","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B48)","v":"CRX_MTD"},{"$f":"cargos_conexión!G48","v":1957.2727008000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B49)","v":"CRX_MTH"},{"$f":"cargos_conexión!G49","v":1957.2727008000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B50)","v":"CRX_A-MT"},{"$f":"cargos_conexión!G50","v":1957.2727008000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B51)","v":"CRX_Peaje MT"},{"$f":"cargos_conexión!G51","v":1957.2727008000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B52)","v":"CRX_"},{"$f":"cargos_conexión!G52","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B53)","v":"CRX_"},{"$f":"cargos_conexión!G53","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B54)","v":"CRX_"},{"$f":"cargos_conexión!G54","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B55)","v":"CRX_"},{"$f":"cargos_conexión!G55","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B56)","v":"CRX_"},{"$f":"cargos_conexión!G56","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B57)","v":"CRX_Peaje MTH"},{"$f":"cargos_conexión!G57","v":1957.2727008000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B58)","v":"CRX_"},{"$f":"cargos_conexión!G58","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B59)","v":"CRX_"},{"$f":"cargos_conexión!G59","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B60)","v":"CRX_"},{"$f":"cargos_conexión!G60","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B61)","v":"CRX_"},{"$f":"cargos_conexión!G61","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B62)","v":"CRX_"},{"$f":"cargos_conexión!G62","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B63)","v":"CRX_"},{"$f":"cargos_conexión!G63","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B64)","v":"CRX_"},{"$f":"cargos_conexión!G64","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B65)","v":"CRX_"},{"$f":"cargos_conexión!G65","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B66)","v":"CRX_"},{"$f":"cargos_conexión!G66","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B67)","v":"CRX_"},{"$f":"cargos_conexión!G67","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B68)","v":"CRX_"},{"$f":"cargos_conexión!G68","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B69)","v":"CRX_"},{"$f":"cargos_conexión!G69","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B70)","v":"CRX_"},{"$f":"cargos_conexión!G70","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B71)","v":"CRX_"},{"$f":"cargos_conexión!G71","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B72)","v":"CRX_ATD"},{"$f":"cargos_conexión!G72","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B73)","v":"CRX_ATH"},{"$f":"cargos_conexión!G73","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B74)","v":"CRX_Peaje AT"},{"$f":"cargos_conexión!G74","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B75)","v":"CRX_EDEMET"},{"$f":"cargos_conexión!G75","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B76)","v":"CRX_A-AT"},{"$f":"cargos_conexión!G76","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B77)","v":"CRX_Peaje ATH"},{"$f":"cargos_conexión!G77","v":2400.0700000000002}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B78)","v":"CRX_"},{"$f":"cargos_conexión!G78","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B79)","v":"CRX_"},{"$f":"cargos_conexión!G79","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B80)","v":"CRX_"},{"$f":"cargos_conexión!G80","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B81)","v":"CRX_"},{"$f":"cargos_conexión!G81","v":0}]

{"sheet":"cargos_AP","index":7,"n_rows":88,"n_cols":14,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR ALUMBRADO PÚBLICO"]
[]
["Concepto","u. medida","Valor"]
["CD_AP","(B/./kWh)",{"$f":"VLOOKUP(A5,cargos_distribución!$Y$26:$Z$86,2,0)","v":3.3773874450183712E-2}]
["Energía AP","V.Pte. MWh",{"$f":"INDEX(cargos_distribución!$T$26:$T$86,MATCH(\"AP\",cargos_distribución!$B$26:$B$86,0),1)","v":308657.81966438011}]
["IMP (AP)","miles B/.",{"$f":"C5*C6","v":10424.570449412218}]
[]
["Concepto","miles B/."]
["ALUMPU",{"$f":"datos!E16","v":18628.356925826767}]
["IMP (AP)",{"$f":"C7","v":10424.570449412218}]
["ALUMPU + IMP(AP)",{"$f":"B10+B11","v":29052.927375238985}]
[]
["ALUMPU +  IMP_AP","miles B/.",{"$f":"B12","v":29052.927375238985}]
["Ventas energía","MWh",{"$f":"SUMPRODUCT(C28:C88,D28:D88)","v":13664792.898130544}]
["CSAP","B/./kWh",{"$f":"C14/C15","v":2.126115455376837E-3}]
[]
["Consumo AP (1er semestre)","MWh",{"$f":"INDEX(Mercado!$D$165:$N$225,MATCH(\"AP\",Mercado!$C$165:$C$225,0),MATCH(1,Mercado!$D$164:$N$164,0))/2","v":43204.1396993569}]
["CEGFP","B/./kWh",{"$f":"cargos_abastecimiento!D47","v":7.1462360468615135E-2}]
["CCAP","B/./kWh",{"$f":"C18*C19/SUMPRODUCT(E28:E88,D28:D88)","v":1.6043917398775355E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"CSERAP_",null,null,"CCONAP_"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K23&\"kWh_\"","v":"CSERAP_kWh_"},null,null,{"$f":"N23&\"kWh_\"","v":"CCONAP_kWh_"}]
[null,null,null,null,null,null,null,null,null,"Cargos por Servicio de Alumbrado Público (B/./kWh)",null,null,"Cargos por Consumo de Alumbrado Público (B/./kWh)"]
[null,null,"V. Presente V. Facturación (MWh)",null,"V. Presente V. Facturación (MWh)",null,null,null,null,"Unidad de Aplicación: kWh",null,null,"Unidad de Aplicación: kWh"]
[null,"Categoría","Energía","Paga AP","Energía (1er semestre)",null,null,null,null,"Identificación","Valor",null,"Identificación","Valor"]
[null,{"$f":"Mercado!C165","v":"BTS"},{"$f":"Mercado!O165","v":7096365.3348880317},1,{"$f":"Mercado!E165/2","v":984607.01558232005},null,null,null,null,{"$f":"CONCATENATE(K$23,$B28)","v":"CSERAP_BTS"},{"$f":"IF(D28=1,$C$16,)","v":2.126115455376837E-3},null,{"$f":"CONCATENATE(N$23,$B28)","v":"CCONAP_BTS"},{"$f":"IF(D28=1,$C$20,)","v":1.6043917398775355E-3}]
[null,{"$f":"Mercado!C166","v":"BTD"},{"$f":"Mercado!O166","v":2089493.5597303042},1,{"$f":"Mercado!E166/2","v":291693.12404406001},null,null,null,null,{"$f":"CONCATENATE(K$23,$B29)","v":"CSERAP_BTD"},2.126115455376837E-3,null,{"$f":"CONCATENATE(N$23,$B29)","v":"CCONAP_BTD"},{"$f":"IF(D29=1,$C$20,)","v":1.6043917398775355E-3}]
[null,{"$f":"Mercado!C167","v":"BTH"},{"$f":"Mercado!O167","v":21831.610805965967},1,{"$f":"Mercado!E167/2","v":3124.9088883000004},null,null,null,null,"CSERAP_BTH",2.126115455376837E-3,null,"CCONAP_BTH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"Mercado!O168","v":0},1,{"$f":"Mercado!E168/2","v":0},null,null,null,null,"CSERAP_A-BTS",2.126115455376837E-3,null,"CCONAP_A-BTS",1.6043917398775355E-3]
[null,{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"Mercado!O169","v":0},1,{"$f":"Mercado!E169/2","v":0},null,null,null,null,"CSERAP_A-BTD",2.126115455376837E-3,null,"CCONAP_A-BTD",1.6043917398775355E-3]
[null,{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"Mercado!O170","v":320671.66145824059},1,{"$f":"Mercado!E170/2","v":46543.531851199165},null,null,null,null,"CSERAP_Peaje BT",2.126115455376837E-3,null,"CCONAP_Peaje BT",1.6043917398775355E-3]
[null,{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"Mercado!O171","v":8605.9404716775753},1,{"$f":"Mercado!E171/2","v":1249.0996635984652},null,null,null,null,"CSERAP_Peaje BTH",2.126115455376837E-3,null,"CCONAP_Peaje BTH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C172","v":""},{"$f":"Mercado!O172","v":0},0,{"$f":"Mercado!E172/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C173","v":""},{"$f":"Mercado!O173","v":0},0,{"$f":"Mercado!E173/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C174","v":""},{"$f":"Mercado!O174","v":0},0,{"$f":"Mercado!E174/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C175","v":""},{"$f":"Mercado!O175","v":0},0,{"$f":"Mercado!E175/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C176","v":""},{"$f":"Mercado!O176","v":0},0,{"$f":"Mercado!E176/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C177","v":""},{"$f":"Mercado!O177","v":0},0,{"$f":"Mercado!E177/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C178","v":""},{"$f":"Mercado!O178","v":0},0,{"$f":"Mercado!E178/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C179","v":""},{"$f":"Mercado!O179","v":0},0,{"$f":"Mercado!E179/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C180","v":""},{"$f":"Mercado!O180","v":0},0,{"$f":"Mercado!E180/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C181","v":""},{"$f":"Mercado!O181","v":0},0,{"$f":"Mercado!E181/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C182","v":""},{"$f":"Mercado!O182","v":0},0,{"$f":"Mercado!E182/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C183","v":""},{"$f":"Mercado!O183","v":0},0,{"$f":"Mercado!E183/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C184","v":""},{"$f":"Mercado!O184","v":0},0,{"$f":"Mercado!E184/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C185","v":"AP"},{"$f":"Mercado!O185","v":308657.81966438011},0,{"$f":"Mercado!E185/2","v":43204.1396993569},null,null,null,null,"CSERAP_AP",0,null,"CCONAP_AP",0]
[null,{"$f":"Mercado!C186","v":""},{"$f":"Mercado!O186","v":0},0,{"$f":"Mercado!E186/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C187","v":""},{"$f":"Mercado!O187","v":0},0,{"$f":"Mercado!E187/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C188","v":""},{"$f":"Mercado!O188","v":0},0,{"$f":"Mercado!E188/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C189","v":""},{"$f":"Mercado!O189","v":0},0,{"$f":"Mercado!E189/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C190","v":""},{"$f":"Mercado!O190","v":0},0,{"$f":"Mercado!E190/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C191","v":""},{"$f":"Mercado!O191","v":0},0,{"$f":"Mercado!E191/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C192","v":"MTD"},{"$f":"Mercado!O192","v":912685.39359809528},1,{"$f":"Mercado!E192/2","v":130638.94936680002},null,null,null,null,"CSERAP_MTD",2.126115455376837E-3,null,"CCONAP_MTD",1.6043917398775355E-3]
[null,{"$f":"Mercado!C193","v":"MTH"},{"$f":"Mercado!O193","v":169019.90207096591},1,{"$f":"Mercado!E193/2","v":23693.67149805},null,null,null,null,"CSERAP_MTH",2.126115455376837E-3,null,"CCONAP_MTH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C194","v":"A-MT"},{"$f":"Mercado!O194","v":0},1,{"$f":"Mercado!E194/2","v":0},null,null,null,null,"CSERAP_A-MT",2.126115455376837E-3,null,"CCONAP_A-MT",1.6043917398775355E-3]
[null,{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"Mercado!O195","v":1480335.6609942093},1,{"$f":"Mercado!E195/2","v":214861.67400832969},null,null,null,null,"CSERAP_Peaje MT",2.126115455376837E-3,null,"CCONAP_Peaje MT",1.6043917398775355E-3]
[null,{"$f":"Mercado!C196","v":""},{"$f":"Mercado!O196","v":0},0,{"$f":"Mercado!E196/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C197","v":""},{"$f":"Mercado!O197","v":0},0,{"$f":"Mercado!E197/2","v":0},null,null,null,null,"CSERAP_",{"$f":"IF(D60=1,$C$16,)","v":0},null,"CCONAP_",0]
[null,{"$f":"Mercado!C198","v":""},{"$f":"Mercado!O198","v":0},0,{"$f":"Mercado!E198/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C199","v":""},{"$f":"Mercado!O199","v":0},0,{"$f":"Mercado!E199/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C200","v":""},{"$f":"Mercado!O200","v":0},0,{"$f":"Mercado!E200/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"Mercado!O201","v":392573.22651413758},1,{"$f":"Mercado!E201/2","v":56979.604587130685},null,null,null,null,"CSERAP_Peaje MTH",2.126115455376837E-3,null,"CCONAP_Peaje MTH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C202","v":""},{"$f":"Mercado!O202","v":0},0,{"$f":"Mercado!E202/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C203","v":""},{"$f":"Mercado!O203","v":0},0,{"$f":"Mercado!E203/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C204","v":""},{"$f":"Mercado!O204","v":0},0,{"$f":"Mercado!E204/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C205","v":""},{"$f":"Mercado!O205","v":0},0,{"$f":"Mercado!E205/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C206","v":""},{"$f":"Mercado!O206","v":0},0,{"$f":"Mercado!E206/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C207","v":""},{"$f":"Mercado!O207","v":0},0,{"$f":"Mercado!E207/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C208","v":""},{"$f":"Mercado!O208","v":0},0,{"$f":"Mercado!E208/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C209","v":""},{"$f":"Mercado!O209","v":0},0,{"$f":"Mercado!E209/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C210","v":""},{"$f":"Mercado!O210","v":0},0,{"$f":"Mercado!E210/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C211","v":""},{"$f":"Mercado!O211","v":0},0,{"$f":"Mercado!E211/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C212","v":""},{"$f":"Mercado!O212","v":0},0,{"$f":"Mercado!E212/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C213","v":""},{"$f":"Mercado!O213","v":0},0,{"$f":"Mercado!E213/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C214","v":""},{"$f":"Mercado!O214","v":0},0,{"$f":"Mercado!E214/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C215","v":""},{"$f":"Mercado!O215","v":0},0,{"$f":"Mercado!E215/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C216","v":"ATD"},{"$f":"Mercado!O216","v":0},1,{"$f":"Mercado!E216/2","v":0},null,null,null,null,"CSERAP_ATD",2.126115455376837E-3,null,"CCONAP_ATD",1.6043917398775355E-3]
[null,{"$f":"Mercado!C217","v":"ATH"},{"$f":"Mercado!O217","v":700132.11615141842},1,{"$f":"Mercado!E217/2","v":102330.46873211249},null,null,null,null,"CSERAP_ATH",2.126115455376837E-3,null,"CCONAP_ATH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"Mercado!O218","v":218729.44972610218},1,{"$f":"Mercado!E218/2","v":31747.242845928398},null,null,null,null,"CSERAP_Peaje AT",2.126115455376837E-3,null,"CCONAP_Peaje AT",1.6043917398775355E-3]
[null,{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"Mercado!O219","v":1079327.0834965941},0,{"$f":"Mercado!E219/2","v":151972.5000052785},null,null,null,null,"CSERAP_EDEMET",0,null,"CCONAP_EDEMET",0]
[null,{"$f":"Mercado!C220","v":"A-AT"},{"$f":"Mercado!O220","v":0},1,{"$f":"Mercado!E220/2","v":0},null,null,null,null,"CSERAP_A-AT",2.126115455376837E-3,null,"CCONAP_A-AT",1.6043917398775355E-3]
[null,{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"Mercado!O221","v":254349.04172139504},1,{"$f":"Mercado!E221/2","v":36917.208932175556},null,null,null,null,"CSERAP_Peaje ATH",2.126115455376837E-3,null,"CCONAP_Peaje ATH",1.6043917398775355E-3]
[null,{"$f":"Mercado!C222","v":""},{"$f":"Mercado!O222","v":0},0,{"$f":"Mercado!E222/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C223","v":""},{"$f":"Mercado!O223","v":0},0,{"$f":"Mercado!E223/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C224","v":""},{"$f":"Mercado!O224","v":0},0,{"$f":"Mercado!E224/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Mercado!C225","v":""},{"$f":"Mercado!O225","v":0},0,{"$f":"Mercado!E225/2","v":0},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]

{"sheet":"cargos_pérdidas","index":8,"n_rows":114,"n_cols":46,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Precio Energía Punta (B/./kWh)","Precio Energía Fuera Punta (B/./kWh)","Precio Potencia (B/./kW)"]
[null,null,null,null,"1er Semestre",{"$f":"cargos_abastecimiento!D46","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!D47","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!D11","v":16}]
[]
[null,null,"Coeficientes de Pérdidas Técnicas Acumuladas",null,null,"Componentes de Costos por Pérdidas"]
[null,null,"PET%","PET%","PPT%","CPEP","CPEFP","CPP"]
[null,"BT",{"$f":"Balance!K404-1","v":7.4280115232825406E-2},{"$f":"C8","v":7.4280115232825406E-2},{"$f":"Balance!K414-1","v":0.10494359433671274},{"$f":"F$4*C8","v":5.3082323704184394E-3},{"$f":"G$4*D8","v":5.3082323704184394E-3},{"$f":"H$4*E8","v":1.6790975093874039}]
[null,"MT",{"$f":"Balance!K405-1","v":5.0954468161854116E-2},{"$f":"C9","v":5.0954468161854116E-2},{"$f":"Balance!K415-1","v":7.2331326940278995E-2},{"$f":"F$4*C9","v":3.641326571268992E-3},3.641326571268992E-3,1.1573012310444639]
[null,"AT",{"$f":"Balance!K406-1","v":7.7605733093644158E-3},{"$f":"C10","v":7.7605733093644158E-3},{"$f":"Balance!K416-1","v":1.0925359426726011E-2},5.5458888727691336E-4,5.5458888727691336E-4,0.17480575082761618]
[]
[null,null,null,"Energía","Potencia"]
[null,"IPPD (miles B/.) Ajuste monómico",{"$f":"datos!$C$16*'Factor Monomico'!C12","v":177515.87338995328},{"$f":"datos!$C$16*'Factor Monomico'!C12-E13","v":163314.60351875701},{"$f":"datos!$C$16*datos!H16*'Factor Monomico'!C12","v":14201.269871196264}]
[null,"IPPDR (miles B/.)",{"$f":"SUM(H90:J90,T90:V90)","v":177515.87338995325},{"$f":"SUM(H90:J90)","v":163314.60351875698},{"$f":"SUM(T90:V90)","v":14201.269871196266}]
[null,"Diferencia",{"$f":"C13-C14","v":0},{"$f":"D13-D14","v":0},{"$f":"E13-E14","v":0}]
[null,"Factor de Ajuste",null,2.6075103099847183,0.37876472735874861]
[]
[null,null,"Variable Facturación","Grupos Tarifarios"]
[null,null,"Energía","BTS"]
[null,null,"Energía H","BTDH"]
[null,null,"Potencia","MTDH"]
[null,null,"Potencia P","ATDH"]
[null,null,null,"EDEMET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPERDE_",null,"CPERDE_",null,"CPERDE_",null,null,"CPERDP_",null,"CPERDP_",null,"CPERDP_"]
[null,"Pérdidas de Energía. Cargos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,"Pérdidas de Potencia. Cargos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI24&\"kWh_\"","v":"CPERDE_kWh_"},null,{"$f":"AK24&\"kWhP_\"","v":"CPERDE_kWhP_"},null,{"$f":"AM24&\"kWhFP_\"","v":"CPERDE_kWhFP_"},null,null,{"$f":"AP24&\"kWh_\"","v":"CPERDP_kWh_"},null,{"$f":"AR24&\"kW_\"","v":"CPERDP_kW_"},null,{"$f":"AT24&\"kWP_\"","v":"CPERDP_kWP_"}]
[null,null,null,null,{"$f":"Mercado!D30","v":"Energia"},{"$f":"Mercado!D34","v":"Energia_P"},{"$f":"Mercado!D35","v":"Energia_FP"},null,null,null,null,null,null,null,null,null,{"$f":"Mercado!D30","v":"Energia"},{"$f":"Mercado!D31","v":"Pot_Max"},{"$f":"Mercado!D32","v":"Pot_Max_P"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos por pérdidas de energía en distribución (B/./kWh)",null,null,null,null,null,null,"Cargos por pérdidas de potencia en distribución (B/./kWh, B/./kW, B/./kWP)"]
[null,null,null,null,"V. Presente (MWh)",null,null,"Cargo Tarifario (B/./kWh)",null,null,null,null,null,null,null,null,"V. Presente (MWh, MW)",null,null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,null,null,null,"cargos potencia ajustados",null,null,"cargos energía ajustados",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kWhP",null,"Unidad de Aplicación: kWhFP",null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP"]
["Grupos Tarifarios","paga pérdidas?","Variable de Facturación","Categoría","Energía","Energía Punta","Energía Fuera de Punta",{"$f":"E28","v":"Energía"},{"$f":"F28","v":"Energía Punta"},"Energía Fuera de Punta",null,null,null,"paga pérdidas?","Variable de Facturación","Categoría","Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"Q28","v":"Energía"},{"$f":"R28","v":"Potencia máxima"},{"$f":"S28","v":"Potencia Máxima en Punta"},"Ingresos cargos potencia por grupo tarifario","Ingresos por grupo tarifario","% Ingresos con cargos por potencia",{"$f":"U28","v":"Potencia máxima"},{"$f":"V28","v":"Potencia Máxima en Punta"},{"$f":"T28","v":"Energía"},{"$f":"H28","v":"Energía"},{"$f":"I28","v":"Energía Punta"},"Energía Fuera de Punta",null,null,"Identificación","Valor",{"$f":"AH28","v":"Identificación"},{"$f":"AI28","v":"Valor"},"Identificación","Valor",null,"Identificación","Valor",{"$f":"AO28","v":"Identificación"},{"$f":"AP28","v":"Valor"},{"$f":"AQ28","v":"Identificación"},{"$f":"AR28","v":"Valor"}]
["BTS",1,"Energia",{"$f":"Mercado!C165","v":"BTS"},{"$f":"IF($C29=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D29),)","v":7096365.3348880317},{"$f":"IF($C29<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D29),)","v":0},{"$f":"IF($C29<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D29),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D553+$G$8*(1-Mercado!D553))*B29*$D$16,)","v":1.38412706336607E-2},{"$f":"IFERROR(($F$8)*B29*$D$16,)","v":1.3841270633660701E-2},{"$f":"IFERROR(($G$8)*B29*$D$16,)","v":1.3841270633660701E-2},null,null,null,{"$f":"B29","v":1},"Energia",{"$f":"D29","v":"BTS"},{"$f":"IF($O29=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P29),)","v":7096365.3348880317},{"$f":"IF($O29=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P29),)","v":0},{"$f":"IF($O29=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P29),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G553*730)*Mercado!$Z553)*$N29*$E$16,)","v":9.7154814977292857E-4},{"$f":"IFERROR($H$8*(Mercado!$H553*Mercado!$Z553)*$N29*$E$16,)","v":0.25350281452901779},{"$f":"IFERROR($H$8*(Mercado!$I553*Mercado!$P553)*$N29*$E$16,)","v":0.32606746368394735},{"$f":"SUMPRODUCT(($U$29:$V$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$A29))*12","v":0},{"$f":"W29+SUMPRODUCT(($T$29:$T$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$A29))+SUMPRODUCT(($H$29:$J$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$A29))","v":105117.1737267367},{"$f":"IFERROR(W29/X29,)","v":0},{"$f":"IFERROR(datos!$H$16/Y29*U29,)","v":0},{"$f":"IFERROR(datos!$H$16/Y29*V29,)","v":0},{"$f":"IF(Y29=0,T29,(1-datos!$H$16)/(1-Y29)*T29)","v":9.7154814977292857E-4},{"$f":"IF(Y29=0,H29,(1-datos!$H$16)/(1-Y29)*H29)","v":1.38412706336607E-2},{"$f":"IF(Y29=0,I29,(1-datos!$H$16)/(1-Y29)*I29)","v":1.3841270633660701E-2},{"$f":"IF(Y29=0,J29,(1-datos!$H$16)/(1-Y29)*J29)","v":1.3841270633660701E-2},null,null,{"$f":"CONCATENATE(AI$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(AND(C29=Mercado!$D$30,B29=1),H29,)","v":1.38412706336607E-2},{"$f":"CONCATENATE(AK$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(C29<>Mercado!$D$30,I29,)","v":0},{"$f":"CONCATENATE(AM$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(C29<>Mercado!$D$30,J29,)","v":0},null,{"$f":"CONCATENATE(AP$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(O29=Mercado!$D$30,B29=1),T29,)","v":9.7154814977292857E-4},{"$f":"CONCATENATE(AR$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(O29=Mercado!$D$31,B29=1),U29,)","v":0},{"$f":"CONCATENATE(AT$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(O29=Mercado!$D$32,B29=1),V29,)","v":0}]
["BTDH",1,"Energia",{"$f":"Mercado!C166","v":"BTD"},{"$f":"IF($C30=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D30),)","v":2089493.5597303042},{"$f":"IF($C30<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D30),)","v":0},{"$f":"IF($C30<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D30),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D554+$G$8*(1-Mercado!D554))*B30*$D$16,)","v":1.38412706336607E-2},{"$f":"IFERROR(($F$8)*B30*$D$16,)","v":1.3841270633660701E-2},{"$f":"IFERROR(($G$8)*B30*$D$16,)","v":1.3841270633660701E-2},null,null,null,{"$f":"B30","v":1},"Pot_Max",{"$f":"D30","v":"BTD"},{"$f":"IF($O30=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P30),)","v":0},{"$f":"IF($O30=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P30),)","v":661.77483004892667},{"$f":"IF($O30=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P30),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G554*730)*Mercado!$Z554)*$N30*$E$16,)","v":1.6028141395904032E-3},{"$f":"IFERROR($H$8*(Mercado!$H554*Mercado!$Z554)*$N30*$E$16,)","v":0.48506904705133924},{"$f":"IFERROR($H$8*(Mercado!$I554*Mercado!$P554)*$N30*$E$16,)","v":0.5005379314964884},{"$f":"SUMPRODUCT(($U$29:$V$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$A30))*12","v":4322.7885783210968},38103.832061288231,{"$f":"IFERROR(W30/X30,)","v":0.11344760735266977},{"$f":"IFERROR(datos!$H$16/Y30*U30,)","v":0.34205678435750564},{"$f":"IFERROR(datos!$H$16/Y30*V30,)","v":0.35296499815319138},{"$f":"IF(Y30=0,T30,(1-datos!$H$16)/(1-Y30)*T30)","v":1.663284675167259E-3},{"$f":"(1-datos!$H$16)/(1-Y30)*H30","v":1.4363470324571564E-2},{"$f":"IF(Y30=0,I30,(1-datos!$H$16)/(1-Y30)*I30)","v":1.4363470324571566E-2},{"$f":"IF(Y30=0,J30,(1-datos!$H$16)/(1-Y30)*J30)","v":1.4363470324571566E-2},null,null,{"$f":"CONCATENATE(AI$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(AND(C30=Mercado!$D$30,B30=1),H30,)","v":1.38412706336607E-2},{"$f":"CONCATENATE(AK$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(C30<>Mercado!$D$30,I30,)","v":0},{"$f":"CONCATENATE(AM$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(C30<>Mercado!$D$30,J30,)","v":0},null,{"$f":"CONCATENATE(AP$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(O30=Mercado!$D$30,B30=1),T30,)","v":0},{"$f":"CONCATENATE(AR$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(O30=Mercado!$D$31,B30=1),U30,)","v":0.48506904705133924},{"$f":"CONCATENATE(AT$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(O30=Mercado!$D$32,B30=1),V30,)","v":0}]
["BTDH",1,"Energia_P",{"$f":"Mercado!C167","v":"BTH"},{"$f":"IF($C31=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D31),)","v":0},{"$f":"IF($C31<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D31),)","v":5484.2060668106697},{"$f":"IF($C31<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D31),)","v":16347.404739155303},{"$f":"IFERROR(($F$8*Mercado!D555+$G$8*(1-Mercado!D555))*B31*$D$16,)","v":1.38412706336607E-2},1.3841270633660701E-2,1.3841270633660701E-2,null,null,null,1,"Pot_Max_P","BTH",{"$f":"IF($O31=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P31),)","v":0},{"$f":"IF($O31=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P31),)","v":0},{"$f":"IF($O31=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P31),)","v":5.7236633579375038},{"$f":"IFERROR($H$8*(1/(Mercado!$G555*730)*Mercado!$Z555)*$N31*$E$16,)","v":1.6028141395904032E-3},{"$f":"IFERROR($H$8*(Mercado!$H555*Mercado!$Z555)*$N31*$E$16,)","v":0.48506904705133924},{"$f":"IFERROR($H$8*(Mercado!$I555*Mercado!$P555)*$N31*$E$16,)","v":0.5005379314964884},4322.7885783210968,38103.832061288231,0.11344760735266977,{"$f":"IFERROR(datos!$H$16/Y31*U31,)","v":0.34205678435750564},{"$f":"IFERROR(datos!$H$16/Y31*V31,)","v":0.35296499815319138},{"$f":"IF(Y31=0,T31,(1-datos!$H$16)/(1-Y31)*T31)","v":1.663284675167259E-3},{"$f":"(1-datos!$H$16)/(1-Y31)*H31","v":1.4363470324571564E-2},{"$f":"IF(Y31=0,I31,(1-datos!$H$16)/(1-Y31)*I31)","v":1.4363470324571566E-2},{"$f":"IF(Y31=0,J31,(1-datos!$H$16)/(1-Y31)*J31)","v":1.4363470324571566E-2},null,null,"CPERDE_BTH",{"$f":"IF(AND(C31=Mercado!$D$30,B31=1),H31,)","v":0},"CPERDE_BTH",{"$f":"IF(C31<>Mercado!$D$30,I31,)","v":1.3841270633660701E-2},"CPERDE_BTH",{"$f":"IF(C31<>Mercado!$D$30,J31,)","v":1.3841270633660701E-2},null,"CPERDP_BTH",{"$f":"IF(AND(O31=Mercado!$D$30,B31=1),T31,)","v":0},"CPERDP_BTH",{"$f":"IF(AND(O31=Mercado!$D$31,B31=1),U31,)","v":0},"CPERDP_BTH",{"$f":"IF(AND(O31=Mercado!$D$32,B31=1),V31,)","v":0.5005379314964884}]
[null,null,null,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"IF($C32=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D32),)","v":0},{"$f":"IF($C32<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D32),)","v":0},{"$f":"IF($C32<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D32),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D556+$G$8*(1-Mercado!D556))*B32*$D$16,)","v":0},0,0,null,null,null,0,null,"A-BTS",{"$f":"IF($O32=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P32),)","v":0},{"$f":"IF($O32=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P32),)","v":0},{"$f":"IF($O32=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P32),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G556*730)*Mercado!$Z556)*$N32*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H556*Mercado!$Z556)*$N32*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I556*Mercado!$P556)*$N32*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y32*U32,)","v":0},{"$f":"IFERROR(datos!$H$16/Y32*V32,)","v":0},{"$f":"IF(Y32=0,T32,(1-datos!$H$16)/(1-Y32)*T32)","v":0},{"$f":"(1-datos!$H$16)/(1-Y32)*H32","v":0},{"$f":"IF(Y32=0,I32,(1-datos!$H$16)/(1-Y32)*I32)","v":0},{"$f":"IF(Y32=0,J32,(1-datos!$H$16)/(1-Y32)*J32)","v":0},null,null,"CPERDE_A-BTS",{"$f":"IF(AND(C32=Mercado!$D$30,B32=1),H32,)","v":0},"CPERDE_A-BTS",{"$f":"IF(C32<>Mercado!$D$30,I32,)","v":0},"CPERDE_A-BTS",{"$f":"IF(C32<>Mercado!$D$30,J32,)","v":0},null,"CPERDP_A-BTS",{"$f":"IF(AND(O32=Mercado!$D$30,B32=1),T32,)","v":0},"CPERDP_A-BTS",{"$f":"IF(AND(O32=Mercado!$D$31,B32=1),U32,)","v":0},"CPERDP_A-BTS",{"$f":"IF(AND(O32=Mercado!$D$32,B32=1),V32,)","v":0}]
["BTDH",1,"Energia",{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"IF($C33=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D33),)","v":0},{"$f":"IF($C33<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D33),)","v":0},{"$f":"IF($C33<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D33),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D557+$G$8*(1-Mercado!D557))*B33*$D$16,)","v":1.3841270633660701E-2},1.3841270633660701E-2,1.3841270633660701E-2,null,null,null,1,"Pot_Max","A-BTD",{"$f":"IF($O33=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P33),)","v":0},{"$f":"IF($O33=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P33),)","v":0},{"$f":"IF($O33=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P33),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G557*730)*Mercado!$Z557)*$N33*$E$16,)","v":1.5602221905076663E-3},{"$f":"IFERROR($H$8*(Mercado!$H557*Mercado!$Z557)*$N33*$E$16,)","v":0.33310244337789136},{"$f":"IFERROR($H$8*(Mercado!$I557*Mercado!$P557)*$N33*$E$16,)","v":0.33752318426801475},4322.7885783210968,38103.832061288231,0.11344760735266977,{"$f":"IFERROR(datos!$H$16/Y33*U33,)","v":0.23489429254678937},{"$f":"IFERROR(datos!$H$16/Y33*V33,)","v":0.23801167227354258},{"$f":"IF(Y33=0,T33,(1-datos!$H$16)/(1-Y33)*T33)","v":1.6190858286229404E-3},{"$f":"(1-datos!$H$16)/(1-Y33)*H33","v":1.4363470324571566E-2},{"$f":"IF(Y33=0,I33,(1-datos!$H$16)/(1-Y33)*I33)","v":1.4363470324571566E-2},{"$f":"IF(Y33=0,J33,(1-datos!$H$16)/(1-Y33)*J33)","v":1.4363470324571566E-2},null,null,"CPERDE_A-BTD",{"$f":"IF(AND(C33=Mercado!$D$30,B33=1),H33,)","v":1.3841270633660701E-2},"CPERDE_A-BTD",{"$f":"IF(C33<>Mercado!$D$30,I33,)","v":0},"CPERDE_A-BTD",{"$f":"IF(C33<>Mercado!$D$30,J33,)","v":0},null,"CPERDP_A-BTD",{"$f":"IF(AND(O33=Mercado!$D$30,B33=1),T33,)","v":0},"CPERDP_A-BTD",{"$f":"IF(AND(O33=Mercado!$D$31,B33=1),U33,)","v":0.33310244337789136},"CPERDP_A-BTD",{"$f":"IF(AND(O33=Mercado!$D$32,B33=1),V33,)","v":0}]
["BTDH",1,"Energia",{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"IF($C34=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D34),)","v":320671.66145824059},{"$f":"IF($C34<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D34),)","v":0},{"$f":"IF($C34<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D34),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D558+$G$8*(1-Mercado!D558))*B34*$D$16,)","v":1.38412706336607E-2},1.3841270633660701E-2,1.3841270633660701E-2,null,null,null,1,"Pot_Max","Peaje BT",{"$f":"IF($O34=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P34),)","v":0},{"$f":"IF($O34=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P34),)","v":73.122072210730494},{"$f":"IF($O34=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P34),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G558*730)*Mercado!$Z558)*$N34*$E$16,)","v":1.6028141395904032E-3},{"$f":"IFERROR($H$8*(Mercado!$H558*Mercado!$Z558)*$N34*$E$16,)","v":0.48506904705133924},{"$f":"IFERROR($H$8*(Mercado!$I558*Mercado!$P558)*$N34*$E$16,)","v":0.5005379314964884},4322.7885783210968,38103.832061288231,0.11344760735266977,{"$f":"IFERROR(datos!$H$16/Y34*U34,)","v":0.34205678435750564},{"$f":"IFERROR(datos!$H$16/Y34*V34,)","v":0.35296499815319138},{"$f":"IF(Y34=0,T34,(1-datos!$H$16)/(1-Y34)*T34)","v":1.663284675167259E-3},{"$f":"(1-datos!$H$16)/(1-Y34)*H34","v":1.4363470324571564E-2},{"$f":"IF(Y34=0,I34,(1-datos!$H$16)/(1-Y34)*I34)","v":1.4363470324571566E-2},{"$f":"IF(Y34=0,J34,(1-datos!$H$16)/(1-Y34)*J34)","v":1.4363470324571566E-2},null,null,"CPERDE_Peaje BT",{"$f":"IF(AND(C34=Mercado!$D$30,B34=1),H34,)","v":1.38412706336607E-2},"CPERDE_Peaje BT",{"$f":"IF(C34<>Mercado!$D$30,I34,)","v":0},"CPERDE_Peaje BT",{"$f":"IF(C34<>Mercado!$D$30,J34,)","v":0},null,"CPERDP_Peaje BT",{"$f":"IF(AND(O34=Mercado!$D$30,B34=1),T34,)","v":0},"CPERDP_Peaje BT",{"$f":"IF(AND(O34=Mercado!$D$31,B34=1),U34,)","v":0.48506904705133924},"CPERDP_Peaje BT",{"$f":"IF(AND(O34=Mercado!$D$32,B34=1),V34,)","v":0}]
["BTDH",1,"Energia_P",{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"IF($C35=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D35),)","v":0},{"$f":"IF($C35<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D35),)","v":3447.4550400887747},{"$f":"IF($C35<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D35),)","v":5158.4854315888015},{"$f":"IFERROR(($F$8*Mercado!D559+$G$8*(1-Mercado!D559))*B35*$D$16,)","v":1.38412706336607E-2},1.3841270633660701E-2,1.3841270633660701E-2,null,null,null,1,"Pot_Max_P","Peaje BTH",{"$f":"IF($O35=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P35),)","v":0},{"$f":"IF($O35=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P35),)","v":0},{"$f":"IF($O35=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P35),)","v":1.7815449995061423},{"$f":"IFERROR($H$8*(1/(Mercado!$G559*730)*Mercado!$Z559)*$N35*$E$16,)","v":1.6028141395904032E-3},{"$f":"IFERROR($H$8*(Mercado!$H559*Mercado!$Z559)*$N35*$E$16,)","v":0.48506904705133924},{"$f":"IFERROR($H$8*(Mercado!$I559*Mercado!$P559)*$N35*$E$16,)","v":0.5005379314964884},4322.7885783210968,38103.832061288231,0.11344760735266977,{"$f":"IFERROR(datos!$H$16/Y35*U35,)","v":0.34205678435750564},{"$f":"IFERROR(datos!$H$16/Y35*V35,)","v":0.35296499815319138},{"$f":"IF(Y35=0,T35,(1-datos!$H$16)/(1-Y35)*T35)","v":1.663284675167259E-3},{"$f":"(1-datos!$H$16)/(1-Y35)*H35","v":1.4363470324571564E-2},{"$f":"IF(Y35=0,I35,(1-datos!$H$16)/(1-Y35)*I35)","v":1.4363470324571566E-2},{"$f":"IF(Y35=0,J35,(1-datos!$H$16)/(1-Y35)*J35)","v":1.4363470324571566E-2},null,null,"CPERDE_Peaje BTH",{"$f":"IF(AND(C35=Mercado!$D$30,B35=1),H35,)","v":0},"CPERDE_Peaje BTH",{"$f":"IF(C35<>Mercado!$D$30,I35,)","v":1.3841270633660701E-2},"CPERDE_Peaje BTH",{"$f":"IF(C35<>Mercado!$D$30,J35,)","v":1.3841270633660701E-2},null,"CPERDP_Peaje BTH",{"$f":"IF(AND(O35=Mercado!$D$30,B35=1),T35,)","v":0},"CPERDP_Peaje BTH",{"$f":"IF(AND(O35=Mercado!$D$31,B35=1),U35,)","v":0},"CPERDP_Peaje BTH",{"$f":"IF(AND(O35=Mercado!$D$32,B35=1),V35,)","v":0.5005379314964884}]
[null,null,null,{"$f":"Mercado!C172","v":""},{"$f":"IF($C36=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D36),)","v":0},{"$f":"IF($C36<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D36),)","v":0},{"$f":"IF($C36<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D36),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D560+$G$8*(1-Mercado!D560))*B36*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O36=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P36),)","v":0},{"$f":"IF($O36=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P36),)","v":0},{"$f":"IF($O36=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P36),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G560*730)*Mercado!$Z560)*$N36*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H560*Mercado!$Z560)*$N36*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I560*Mercado!$P560)*$N36*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y36*U36,)","v":0},{"$f":"IFERROR(datos!$H$16/Y36*V36,)","v":0},{"$f":"IF(Y36=0,T36,(1-datos!$H$16)/(1-Y36)*T36)","v":0},{"$f":"(1-datos!$H$16)/(1-Y36)*H36","v":0},{"$f":"IF(Y36=0,I36,(1-datos!$H$16)/(1-Y36)*I36)","v":0},{"$f":"IF(Y36=0,J36,(1-datos!$H$16)/(1-Y36)*J36)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C36=Mercado!$D$30,B36=1),H36,)","v":0},"CPERDE_",{"$f":"IF(C36<>Mercado!$D$30,I36,)","v":0},"CPERDE_",{"$f":"IF(C36<>Mercado!$D$30,J36,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O36=Mercado!$D$30,B36=1),T36,)","v":0},"CPERDP_",{"$f":"IF(AND(O36=Mercado!$D$31,B36=1),U36,)","v":0},"CPERDP_",{"$f":"IF(AND(O36=Mercado!$D$32,B36=1),V36,)","v":0}]
[null,null,null,{"$f":"Mercado!C173","v":""},{"$f":"IF($C37=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D37),)","v":0},{"$f":"IF($C37<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D37),)","v":0},{"$f":"IF($C37<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D37),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D561+$G$8*(1-Mercado!D561))*B37*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O37=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P37),)","v":0},{"$f":"IF($O37=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P37),)","v":0},{"$f":"IF($O37=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P37),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G561*730)*Mercado!$Z561)*$N37*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H561*Mercado!$Z561)*$N37*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I561*Mercado!$P561)*$N37*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y37*U37,)","v":0},{"$f":"IFERROR(datos!$H$16/Y37*V37,)","v":0},{"$f":"IF(Y37=0,T37,(1-datos!$H$16)/(1-Y37)*T37)","v":0},{"$f":"(1-datos!$H$16)/(1-Y37)*H37","v":0},{"$f":"IF(Y37=0,I37,(1-datos!$H$16)/(1-Y37)*I37)","v":0},{"$f":"IF(Y37=0,J37,(1-datos!$H$16)/(1-Y37)*J37)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C37=Mercado!$D$30,B37=1),H37,)","v":0},"CPERDE_",{"$f":"IF(C37<>Mercado!$D$30,I37,)","v":0},"CPERDE_",{"$f":"IF(C37<>Mercado!$D$30,J37,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O37=Mercado!$D$30,B37=1),T37,)","v":0},"CPERDP_",{"$f":"IF(AND(O37=Mercado!$D$31,B37=1),U37,)","v":0},"CPERDP_",{"$f":"IF(AND(O37=Mercado!$D$32,B37=1),V37,)","v":0}]
[null,null,null,{"$f":"Mercado!C174","v":""},{"$f":"IF($C38=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D38),)","v":0},{"$f":"IF($C38<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D38),)","v":0},{"$f":"IF($C38<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D38),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D562+$G$8*(1-Mercado!D562))*B38*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O38=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P38),)","v":0},{"$f":"IF($O38=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P38),)","v":0},{"$f":"IF($O38=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P38),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G562*730)*Mercado!$Z562)*$N38*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H562*Mercado!$Z562)*$N38*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I562*Mercado!$P562)*$N38*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y38*U38,)","v":0},{"$f":"IFERROR(datos!$H$16/Y38*V38,)","v":0},{"$f":"IF(Y38=0,T38,(1-datos!$H$16)/(1-Y38)*T38)","v":0},{"$f":"(1-datos!$H$16)/(1-Y38)*H38","v":0},{"$f":"IF(Y38=0,I38,(1-datos!$H$16)/(1-Y38)*I38)","v":0},{"$f":"IF(Y38=0,J38,(1-datos!$H$16)/(1-Y38)*J38)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C38=Mercado!$D$30,B38=1),H38,)","v":0},"CPERDE_",{"$f":"IF(C38<>Mercado!$D$30,I38,)","v":0},"CPERDE_",{"$f":"IF(C38<>Mercado!$D$30,J38,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O38=Mercado!$D$30,B38=1),T38,)","v":0},"CPERDP_",{"$f":"IF(AND(O38=Mercado!$D$31,B38=1),U38,)","v":0},"CPERDP_",{"$f":"IF(AND(O38=Mercado!$D$32,B38=1),V38,)","v":0}]
[null,null,null,{"$f":"Mercado!C175","v":""},{"$f":"IF($C39=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D39),)","v":0},{"$f":"IF($C39<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D39),)","v":0},{"$f":"IF($C39<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D39),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D563+$G$8*(1-Mercado!D563))*B39*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O39=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P39),)","v":0},{"$f":"IF($O39=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P39),)","v":0},{"$f":"IF($O39=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P39),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G563*730)*Mercado!$Z563)*$N39*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H563*Mercado!$Z563)*$N39*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I563*Mercado!$P563)*$N39*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y39*U39,)","v":0},{"$f":"IFERROR(datos!$H$16/Y39*V39,)","v":0},{"$f":"IF(Y39=0,T39,(1-datos!$H$16)/(1-Y39)*T39)","v":0},{"$f":"(1-datos!$H$16)/(1-Y39)*H39","v":0},{"$f":"IF(Y39=0,I39,(1-datos!$H$16)/(1-Y39)*I39)","v":0},{"$f":"IF(Y39=0,J39,(1-datos!$H$16)/(1-Y39)*J39)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C39=Mercado!$D$30,B39=1),H39,)","v":0},"CPERDE_",{"$f":"IF(C39<>Mercado!$D$30,I39,)","v":0},"CPERDE_",{"$f":"IF(C39<>Mercado!$D$30,J39,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O39=Mercado!$D$30,B39=1),T39,)","v":0},"CPERDP_",{"$f":"IF(AND(O39=Mercado!$D$31,B39=1),U39,)","v":0},"CPERDP_",{"$f":"IF(AND(O39=Mercado!$D$32,B39=1),V39,)","v":0}]
[null,null,null,{"$f":"Mercado!C176","v":""},{"$f":"IF($C40=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D40),)","v":0},{"$f":"IF($C40<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D40),)","v":0},{"$f":"IF($C40<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D40),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D564+$G$8*(1-Mercado!D564))*B40*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O40=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P40),)","v":0},{"$f":"IF($O40=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P40),)","v":0},{"$f":"IF($O40=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P40),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G564*730)*Mercado!$Z564)*$N40*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H564*Mercado!$Z564)*$N40*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I564*Mercado!$P564)*$N40*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y40*U40,)","v":0},{"$f":"IFERROR(datos!$H$16/Y40*V40,)","v":0},{"$f":"IF(Y40=0,T40,(1-datos!$H$16)/(1-Y40)*T40)","v":0},{"$f":"(1-datos!$H$16)/(1-Y40)*H40","v":0},{"$f":"IF(Y40=0,I40,(1-datos!$H$16)/(1-Y40)*I40)","v":0},{"$f":"IF(Y40=0,J40,(1-datos!$H$16)/(1-Y40)*J40)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C40=Mercado!$D$30,B40=1),H40,)","v":0},"CPERDE_",{"$f":"IF(C40<>Mercado!$D$30,I40,)","v":0},"CPERDE_",{"$f":"IF(C40<>Mercado!$D$30,J40,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O40=Mercado!$D$30,B40=1),T40,)","v":0},"CPERDP_",{"$f":"IF(AND(O40=Mercado!$D$31,B40=1),U40,)","v":0},"CPERDP_",{"$f":"IF(AND(O40=Mercado!$D$32,B40=1),V40,)","v":0}]
[null,null,null,{"$f":"Mercado!C177","v":""},{"$f":"IF($C41=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D41),)","v":0},{"$f":"IF($C41<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D41),)","v":0},{"$f":"IF($C41<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D41),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D565+$G$8*(1-Mercado!D565))*B41*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O41=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P41),)","v":0},{"$f":"IF($O41=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P41),)","v":0},{"$f":"IF($O41=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P41),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G565*730)*Mercado!$Z565)*$N41*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H565*Mercado!$Z565)*$N41*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I565*Mercado!$P565)*$N41*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y41*U41,)","v":0},{"$f":"IFERROR(datos!$H$16/Y41*V41,)","v":0},{"$f":"IF(Y41=0,T41,(1-datos!$H$16)/(1-Y41)*T41)","v":0},{"$f":"(1-datos!$H$16)/(1-Y41)*H41","v":0},{"$f":"IF(Y41=0,I41,(1-datos!$H$16)/(1-Y41)*I41)","v":0},{"$f":"IF(Y41=0,J41,(1-datos!$H$16)/(1-Y41)*J41)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C41=Mercado!$D$30,B41=1),H41,)","v":0},"CPERDE_",{"$f":"IF(C41<>Mercado!$D$30,I41,)","v":0},"CPERDE_",{"$f":"IF(C41<>Mercado!$D$30,J41,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O41=Mercado!$D$30,B41=1),T41,)","v":0},"CPERDP_",{"$f":"IF(AND(O41=Mercado!$D$31,B41=1),U41,)","v":0},"CPERDP_",{"$f":"IF(AND(O41=Mercado!$D$32,B41=1),V41,)","v":0}]
[null,null,null,{"$f":"Mercado!C178","v":""},{"$f":"IF($C42=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D42),)","v":0},{"$f":"IF($C42<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D42),)","v":0},{"$f":"IF($C42<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D42),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D566+$G$8*(1-Mercado!D566))*B42*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O42=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P42),)","v":0},{"$f":"IF($O42=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P42),)","v":0},{"$f":"IF($O42=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P42),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G566*730)*Mercado!$Z566)*$N42*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H566*Mercado!$Z566)*$N42*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I566*Mercado!$P566)*$N42*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y42*U42,)","v":0},{"$f":"IFERROR(datos!$H$16/Y42*V42,)","v":0},{"$f":"IF(Y42=0,T42,(1-datos!$H$16)/(1-Y42)*T42)","v":0},{"$f":"(1-datos!$H$16)/(1-Y42)*H42","v":0},{"$f":"IF(Y42=0,I42,(1-datos!$H$16)/(1-Y42)*I42)","v":0},{"$f":"IF(Y42=0,J42,(1-datos!$H$16)/(1-Y42)*J42)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C42=Mercado!$D$30,B42=1),H42,)","v":0},"CPERDE_",{"$f":"IF(C42<>Mercado!$D$30,I42,)","v":0},"CPERDE_",{"$f":"IF(C42<>Mercado!$D$30,J42,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O42=Mercado!$D$30,B42=1),T42,)","v":0},"CPERDP_",{"$f":"IF(AND(O42=Mercado!$D$31,B42=1),U42,)","v":0},"CPERDP_",{"$f":"IF(AND(O42=Mercado!$D$32,B42=1),V42,)","v":0}]
[null,null,null,{"$f":"Mercado!C179","v":""},{"$f":"IF($C43=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D43),)","v":0},{"$f":"IF($C43<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D43),)","v":0},{"$f":"IF($C43<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D43),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D567+$G$8*(1-Mercado!D567))*B43*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O43=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P43),)","v":0},{"$f":"IF($O43=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P43),)","v":0},{"$f":"IF($O43=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P43),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G567*730)*Mercado!$Z567)*$N43*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H567*Mercado!$Z567)*$N43*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I567*Mercado!$P567)*$N43*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y43*U43,)","v":0},{"$f":"IFERROR(datos!$H$16/Y43*V43,)","v":0},{"$f":"IF(Y43=0,T43,(1-datos!$H$16)/(1-Y43)*T43)","v":0},{"$f":"(1-datos!$H$16)/(1-Y43)*H43","v":0},{"$f":"IF(Y43=0,I43,(1-datos!$H$16)/(1-Y43)*I43)","v":0},{"$f":"IF(Y43=0,J43,(1-datos!$H$16)/(1-Y43)*J43)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C43=Mercado!$D$30,B43=1),H43,)","v":0},"CPERDE_",{"$f":"IF(C43<>Mercado!$D$30,I43,)","v":0},"CPERDE_",{"$f":"IF(C43<>Mercado!$D$30,J43,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O43=Mercado!$D$30,B43=1),T43,)","v":0},"CPERDP_",{"$f":"IF(AND(O43=Mercado!$D$31,B43=1),U43,)","v":0},"CPERDP_",{"$f":"IF(AND(O43=Mercado!$D$32,B43=1),V43,)","v":0}]
[null,null,null,{"$f":"Mercado!C180","v":""},{"$f":"IF($C44=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D44),)","v":0},{"$f":"IF($C44<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D44),)","v":0},{"$f":"IF($C44<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D44),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D568+$G$8*(1-Mercado!D568))*B44*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O44=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P44),)","v":0},{"$f":"IF($O44=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P44),)","v":0},{"$f":"IF($O44=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P44),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G568*730)*Mercado!$Z568)*$N44*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H568*Mercado!$Z568)*$N44*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I568*Mercado!$P568)*$N44*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y44*U44,)","v":0},{"$f":"IFERROR(datos!$H$16/Y44*V44,)","v":0},{"$f":"IF(Y44=0,T44,(1-datos!$H$16)/(1-Y44)*T44)","v":0},{"$f":"(1-datos!$H$16)/(1-Y44)*H44","v":0},{"$f":"IF(Y44=0,I44,(1-datos!$H$16)/(1-Y44)*I44)","v":0},{"$f":"IF(Y44=0,J44,(1-datos!$H$16)/(1-Y44)*J44)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C44=Mercado!$D$30,B44=1),H44,)","v":0},"CPERDE_",{"$f":"IF(C44<>Mercado!$D$30,I44,)","v":0},"CPERDE_",{"$f":"IF(C44<>Mercado!$D$30,J44,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O44=Mercado!$D$30,B44=1),T44,)","v":0},"CPERDP_",{"$f":"IF(AND(O44=Mercado!$D$31,B44=1),U44,)","v":0},"CPERDP_",{"$f":"IF(AND(O44=Mercado!$D$32,B44=1),V44,)","v":0}]
[null,null,null,{"$f":"Mercado!C181","v":""},{"$f":"IF($C45=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D45),)","v":0},{"$f":"IF($C45<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D45),)","v":0},{"$f":"IF($C45<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D45),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D569+$G$8*(1-Mercado!D569))*B45*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O45=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P45),)","v":0},{"$f":"IF($O45=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P45),)","v":0},{"$f":"IF($O45=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P45),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G569*730)*Mercado!$Z569)*$N45*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H569*Mercado!$Z569)*$N45*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I569*Mercado!$P569)*$N45*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y45*U45,)","v":0},{"$f":"IFERROR(datos!$H$16/Y45*V45,)","v":0},{"$f":"IF(Y45=0,T45,(1-datos!$H$16)/(1-Y45)*T45)","v":0},{"$f":"(1-datos!$H$16)/(1-Y45)*H45","v":0},{"$f":"IF(Y45=0,I45,(1-datos!$H$16)/(1-Y45)*I45)","v":0},{"$f":"IF(Y45=0,J45,(1-datos!$H$16)/(1-Y45)*J45)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C45=Mercado!$D$30,B45=1),H45,)","v":0},"CPERDE_",{"$f":"IF(C45<>Mercado!$D$30,I45,)","v":0},"CPERDE_",{"$f":"IF(C45<>Mercado!$D$30,J45,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O45=Mercado!$D$30,B45=1),T45,)","v":0},"CPERDP_",{"$f":"IF(AND(O45=Mercado!$D$31,B45=1),U45,)","v":0},"CPERDP_",{"$f":"IF(AND(O45=Mercado!$D$32,B45=1),V45,)","v":0}]
[null,null,null,{"$f":"Mercado!C182","v":""},{"$f":"IF($C46=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D46),)","v":0},{"$f":"IF($C46<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D46),)","v":0},{"$f":"IF($C46<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D46),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D570+$G$8*(1-Mercado!D570))*B46*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O46=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P46),)","v":0},{"$f":"IF($O46=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P46),)","v":0},{"$f":"IF($O46=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P46),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G570*730)*Mercado!$Z570)*$N46*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H570*Mercado!$Z570)*$N46*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I570*Mercado!$P570)*$N46*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y46*U46,)","v":0},{"$f":"IFERROR(datos!$H$16/Y46*V46,)","v":0},{"$f":"IF(Y46=0,T46,(1-datos!$H$16)/(1-Y46)*T46)","v":0},{"$f":"(1-datos!$H$16)/(1-Y46)*H46","v":0},{"$f":"IF(Y46=0,I46,(1-datos!$H$16)/(1-Y46)*I46)","v":0},{"$f":"IF(Y46=0,J46,(1-datos!$H$16)/(1-Y46)*J46)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C46=Mercado!$D$30,B46=1),H46,)","v":0},"CPERDE_",{"$f":"IF(C46<>Mercado!$D$30,I46,)","v":0},"CPERDE_",{"$f":"IF(C46<>Mercado!$D$30,J46,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O46=Mercado!$D$30,B46=1),T46,)","v":0},"CPERDP_",{"$f":"IF(AND(O46=Mercado!$D$31,B46=1),U46,)","v":0},"CPERDP_",{"$f":"IF(AND(O46=Mercado!$D$32,B46=1),V46,)","v":0}]
[null,null,null,{"$f":"Mercado!C183","v":""},{"$f":"IF($C47=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D47),)","v":0},{"$f":"IF($C47<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D47),)","v":0},{"$f":"IF($C47<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D47),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D571+$G$8*(1-Mercado!D571))*B47*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O47=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P47),)","v":0},{"$f":"IF($O47=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P47),)","v":0},{"$f":"IF($O47=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P47),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G571*730)*Mercado!$Z571)*$N47*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H571*Mercado!$Z571)*$N47*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I571*Mercado!$P571)*$N47*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y47*U47,)","v":0},{"$f":"IFERROR(datos!$H$16/Y47*V47,)","v":0},{"$f":"IF(Y47=0,T47,(1-datos!$H$16)/(1-Y47)*T47)","v":0},{"$f":"(1-datos!$H$16)/(1-Y47)*H47","v":0},{"$f":"IF(Y47=0,I47,(1-datos!$H$16)/(1-Y47)*I47)","v":0},{"$f":"IF(Y47=0,J47,(1-datos!$H$16)/(1-Y47)*J47)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C47=Mercado!$D$30,B47=1),H47,)","v":0},"CPERDE_",{"$f":"IF(C47<>Mercado!$D$30,I47,)","v":0},"CPERDE_",{"$f":"IF(C47<>Mercado!$D$30,J47,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O47=Mercado!$D$30,B47=1),T47,)","v":0},"CPERDP_",{"$f":"IF(AND(O47=Mercado!$D$31,B47=1),U47,)","v":0},"CPERDP_",{"$f":"IF(AND(O47=Mercado!$D$32,B47=1),V47,)","v":0}]
[null,null,null,{"$f":"Mercado!C184","v":""},{"$f":"IF($C48=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D48),)","v":0},{"$f":"IF($C48<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D48),)","v":0},{"$f":"IF($C48<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D48),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D572+$G$8*(1-Mercado!D572))*B48*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O48=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P48),)","v":0},{"$f":"IF($O48=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P48),)","v":0},{"$f":"IF($O48=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P48),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G572*730)*Mercado!$Z572)*$N48*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H572*Mercado!$Z572)*$N48*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I572*Mercado!$P572)*$N48*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y48*U48,)","v":0},{"$f":"IFERROR(datos!$H$16/Y48*V48,)","v":0},{"$f":"IF(Y48=0,T48,(1-datos!$H$16)/(1-Y48)*T48)","v":0},{"$f":"(1-datos!$H$16)/(1-Y48)*H48","v":0},{"$f":"IF(Y48=0,I48,(1-datos!$H$16)/(1-Y48)*I48)","v":0},{"$f":"IF(Y48=0,J48,(1-datos!$H$16)/(1-Y48)*J48)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C48=Mercado!$D$30,B48=1),H48,)","v":0},"CPERDE_",{"$f":"IF(C48<>Mercado!$D$30,I48,)","v":0},"CPERDE_",{"$f":"IF(C48<>Mercado!$D$30,J48,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O48=Mercado!$D$30,B48=1),T48,)","v":0},"CPERDP_",{"$f":"IF(AND(O48=Mercado!$D$31,B48=1),U48,)","v":0},"CPERDP_",{"$f":"IF(AND(O48=Mercado!$D$32,B48=1),V48,)","v":0}]
[null,0,"Energia",{"$f":"Mercado!C185","v":"AP"},{"$f":"IF($C49=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D49),)","v":308657.81966438011},{"$f":"IF($C49<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D49),)","v":0},{"$f":"IF($C49<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D49),)","v":0},{"$f":"IFERROR(($F$8*Mercado!D573+$G$8*(1-Mercado!D573))*B49*$D$16,)","v":0},0,0,null,null,null,0,"Energia","AP",{"$f":"IF($O49=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P49),)","v":308657.81966438011},{"$f":"IF($O49=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P49),)","v":0},{"$f":"IF($O49=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P49),)","v":0},{"$f":"IFERROR($H$8*(1/(Mercado!$G573*730)*Mercado!$Z573)*$N49*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$H573*Mercado!$Z573)*$N49*$E$16,)","v":0},{"$f":"IFERROR($H$8*(Mercado!$I573*Mercado!$P573)*$N49*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y49*U49,)","v":0},{"$f":"IFERROR(datos!$H$16/Y49*V49,)","v":0},{"$f":"IF(Y49=0,T49,(1-datos!$H$16)/(1-Y49)*T49)","v":0},{"$f":"(1-datos!$H$16)/(1-Y49)*H49","v":0},{"$f":"IF(Y49=0,I49,(1-datos!$H$16)/(1-Y49)*I49)","v":0},{"$f":"IF(Y49=0,J49,(1-datos!$H$16)/(1-Y49)*J49)","v":0},null,null,"CPERDE_AP",{"$f":"IF(AND(C49=Mercado!$D$30,B49=1),H49,)","v":0},"CPERDE_AP",{"$f":"IF(C49<>Mercado!$D$30,I49,)","v":0},"CPERDE_AP",{"$f":"IF(C49<>Mercado!$D$30,J49,)","v":0},null,"CPERDP_AP",{"$f":"IF(AND(O49=Mercado!$D$30,B49=1),T49,)","v":0},"CPERDP_AP",{"$f":"IF(AND(O49=Mercado!$D$31,B49=1),U49,)","v":0},"CPERDP_AP",{"$f":"IF(AND(O49=Mercado!$D$32,B49=1),V49,)","v":0}]
[null,null,null,{"$f":"Mercado!C186","v":""},{"$f":"IF($C50=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D50),)","v":0},{"$f":"IF($C50<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D50),)","v":0},{"$f":"IF($C50<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D50),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D574+$G$9*(1-Mercado!D574))*B50*$D$16,)","v":0},{"$f":"IFERROR(($F$9)*B50*$D$16,)","v":0},{"$f":"IFERROR(($G$9)*B50*$D$16,)","v":0},null,null,null,0,null,"",{"$f":"IF($O50=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P50),)","v":0},{"$f":"IF($O50=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P50),)","v":0},{"$f":"IF($O50=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P50),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G574*730)*Mercado!$Z574)*$N50*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H574*Mercado!$Z574)*$N50*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I574*Mercado!$P574)*$N50*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y50*U50,)","v":0},{"$f":"IFERROR(datos!$H$16/Y50*V50,)","v":0},{"$f":"IF(Y50=0,T50,(1-datos!$H$16)/(1-Y50)*T50)","v":0},{"$f":"(1-datos!$H$16)/(1-Y50)*H50","v":0},{"$f":"IF(Y50=0,I50,(1-datos!$H$16)/(1-Y50)*I50)","v":0},{"$f":"IF(Y50=0,J50,(1-datos!$H$16)/(1-Y50)*J50)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C50=Mercado!$D$30,B50=1),H50,)","v":0},"CPERDE_",{"$f":"IF(C50<>Mercado!$D$30,I50,)","v":0},"CPERDE_",{"$f":"IF(C50<>Mercado!$D$30,J50,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O50=Mercado!$D$30,B50=1),T50,)","v":0},"CPERDP_",{"$f":"IF(AND(O50=Mercado!$D$31,B50=1),U50,)","v":0},"CPERDP_",{"$f":"IF(AND(O50=Mercado!$D$32,B50=1),V50,)","v":0}]
[null,null,null,{"$f":"Mercado!C187","v":""},{"$f":"IF($C51=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D51),)","v":0},{"$f":"IF($C51<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D51),)","v":0},{"$f":"IF($C51<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D51),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D575+$G$9*(1-Mercado!D575))*B51*$D$16,)","v":0},{"$f":"IFERROR(($F$9)*B51*$D$16,)","v":0},{"$f":"IFERROR(($G$9)*B51*$D$16,)","v":0},null,null,null,0,null,"",{"$f":"IF($O51=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P51),)","v":0},{"$f":"IF($O51=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P51),)","v":0},{"$f":"IF($O51=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P51),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G575*730)*Mercado!$Z575)*$N51*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H575*Mercado!$Z575)*$N51*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I575*Mercado!$P575)*$N51*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y51*U51,)","v":0},{"$f":"IFERROR(datos!$H$16/Y51*V51,)","v":0},{"$f":"IF(Y51=0,T51,(1-datos!$H$16)/(1-Y51)*T51)","v":0},{"$f":"(1-datos!$H$16)/(1-Y51)*H51","v":0},{"$f":"IF(Y51=0,I51,(1-datos!$H$16)/(1-Y51)*I51)","v":0},{"$f":"IF(Y51=0,J51,(1-datos!$H$16)/(1-Y51)*J51)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C51=Mercado!$D$30,B51=1),H51,)","v":0},"CPERDE_",{"$f":"IF(C51<>Mercado!$D$30,I51,)","v":0},"CPERDE_",{"$f":"IF(C51<>Mercado!$D$30,J51,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O51=Mercado!$D$30,B51=1),T51,)","v":0},"CPERDP_",{"$f":"IF(AND(O51=Mercado!$D$31,B51=1),U51,)","v":0},"CPERDP_",{"$f":"IF(AND(O51=Mercado!$D$32,B51=1),V51,)","v":0}]
[null,null,null,{"$f":"Mercado!C188","v":""},{"$f":"IF($C52=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D52),)","v":0},{"$f":"IF($C52<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D52),)","v":0},{"$f":"IF($C52<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D52),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D576+$G$9*(1-Mercado!D576))*B52*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O52=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P52),)","v":0},{"$f":"IF($O52=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P52),)","v":0},{"$f":"IF($O52=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P52),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G576*730)*Mercado!$Z576)*$N52*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H576*Mercado!$Z576)*$N52*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I576*Mercado!$P576)*$N52*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y52*U52,)","v":0},{"$f":"IFERROR(datos!$H$16/Y52*V52,)","v":0},{"$f":"IF(Y52=0,T52,(1-datos!$H$16)/(1-Y52)*T52)","v":0},{"$f":"(1-datos!$H$16)/(1-Y52)*H52","v":0},{"$f":"IF(Y52=0,I52,(1-datos!$H$16)/(1-Y52)*I52)","v":0},{"$f":"IF(Y52=0,J52,(1-datos!$H$16)/(1-Y52)*J52)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C52=Mercado!$D$30,B52=1),H52,)","v":0},"CPERDE_",{"$f":"IF(C52<>Mercado!$D$30,I52,)","v":0},"CPERDE_",{"$f":"IF(C52<>Mercado!$D$30,J52,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O52=Mercado!$D$30,B52=1),T52,)","v":0},"CPERDP_",{"$f":"IF(AND(O52=Mercado!$D$31,B52=1),U52,)","v":0},"CPERDP_",{"$f":"IF(AND(O52=Mercado!$D$32,B52=1),V52,)","v":0}]
[null,null,null,{"$f":"Mercado!C189","v":""},{"$f":"IF($C53=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D53),)","v":0},{"$f":"IF($C53<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D53),)","v":0},{"$f":"IF($C53<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D53),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D577+$G$9*(1-Mercado!D577))*B53*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O53=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P53),)","v":0},{"$f":"IF($O53=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P53),)","v":0},{"$f":"IF($O53=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P53),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G577*730)*Mercado!$Z577)*$N53*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H577*Mercado!$Z577)*$N53*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I577*Mercado!$P577)*$N53*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y53*U53,)","v":0},{"$f":"IFERROR(datos!$H$16/Y53*V53,)","v":0},{"$f":"IF(Y53=0,T53,(1-datos!$H$16)/(1-Y53)*T53)","v":0},{"$f":"(1-datos!$H$16)/(1-Y53)*H53","v":0},{"$f":"IF(Y53=0,I53,(1-datos!$H$16)/(1-Y53)*I53)","v":0},{"$f":"IF(Y53=0,J53,(1-datos!$H$16)/(1-Y53)*J53)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C53=Mercado!$D$30,B53=1),H53,)","v":0},"CPERDE_",{"$f":"IF(C53<>Mercado!$D$30,I53,)","v":0},"CPERDE_",{"$f":"IF(C53<>Mercado!$D$30,J53,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O53=Mercado!$D$30,B53=1),T53,)","v":0},"CPERDP_",{"$f":"IF(AND(O53=Mercado!$D$31,B53=1),U53,)","v":0},"CPERDP_",{"$f":"IF(AND(O53=Mercado!$D$32,B53=1),V53,)","v":0}]
[null,null,null,{"$f":"Mercado!C190","v":""},{"$f":"IF($C54=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D54),)","v":0},{"$f":"IF($C54<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D54),)","v":0},{"$f":"IF($C54<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D54),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D578+$G$9*(1-Mercado!D578))*B54*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O54=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P54),)","v":0},{"$f":"IF($O54=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P54),)","v":0},{"$f":"IF($O54=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P54),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G578*730)*Mercado!$Z578)*$N54*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H578*Mercado!$Z578)*$N54*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I578*Mercado!$P578)*$N54*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y54*U54,)","v":0},{"$f":"IFERROR(datos!$H$16/Y54*V54,)","v":0},{"$f":"IF(Y54=0,T54,(1-datos!$H$16)/(1-Y54)*T54)","v":0},{"$f":"(1-datos!$H$16)/(1-Y54)*H54","v":0},{"$f":"IF(Y54=0,I54,(1-datos!$H$16)/(1-Y54)*I54)","v":0},{"$f":"IF(Y54=0,J54,(1-datos!$H$16)/(1-Y54)*J54)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C54=Mercado!$D$30,B54=1),H54,)","v":0},"CPERDE_",{"$f":"IF(C54<>Mercado!$D$30,I54,)","v":0},"CPERDE_",{"$f":"IF(C54<>Mercado!$D$30,J54,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O54=Mercado!$D$30,B54=1),T54,)","v":0},"CPERDP_",{"$f":"IF(AND(O54=Mercado!$D$31,B54=1),U54,)","v":0},"CPERDP_",{"$f":"IF(AND(O54=Mercado!$D$32,B54=1),V54,)","v":0}]
[null,null,null,{"$f":"Mercado!C191","v":""},{"$f":"IF($C55=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D55),)","v":0},{"$f":"IF($C55<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D55),)","v":0},{"$f":"IF($C55<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D55),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D579+$G$9*(1-Mercado!D579))*B55*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O55=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P55),)","v":0},{"$f":"IF($O55=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P55),)","v":0},{"$f":"IF($O55=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P55),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G579*730)*Mercado!$Z579)*$N55*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H579*Mercado!$Z579)*$N55*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I579*Mercado!$P579)*$N55*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y55*U55,)","v":0},{"$f":"IFERROR(datos!$H$16/Y55*V55,)","v":0},{"$f":"IF(Y55=0,T55,(1-datos!$H$16)/(1-Y55)*T55)","v":0},{"$f":"(1-datos!$H$16)/(1-Y55)*H55","v":0},{"$f":"IF(Y55=0,I55,(1-datos!$H$16)/(1-Y55)*I55)","v":0},{"$f":"IF(Y55=0,J55,(1-datos!$H$16)/(1-Y55)*J55)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C55=Mercado!$D$30,B55=1),H55,)","v":0},"CPERDE_",{"$f":"IF(C55<>Mercado!$D$30,I55,)","v":0},"CPERDE_",{"$f":"IF(C55<>Mercado!$D$30,J55,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O55=Mercado!$D$30,B55=1),T55,)","v":0},"CPERDP_",{"$f":"IF(AND(O55=Mercado!$D$31,B55=1),U55,)","v":0},"CPERDP_",{"$f":"IF(AND(O55=Mercado!$D$32,B55=1),V55,)","v":0}]
["MTDH",1,"Energia",{"$f":"Mercado!C192","v":"MTD"},{"$f":"IF($C56=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D56),)","v":912685.39359809528},{"$f":"IF($C56<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D56),)","v":0},{"$f":"IF($C56<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D56),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D580+$G$9*(1-Mercado!D580))*B56*$D$16,)","v":9.4947965766052009E-3},9.4947965766052009E-3,9.4947965766052009E-3,null,null,null,1,"Pot_Max","MTD",{"$f":"IF($O56=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P56),)","v":0},{"$f":"IF($O56=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P56),)","v":230.84558115605563},{"$f":"IF($O56=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P56),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G580*730)*Mercado!$Z580)*$N56*$E$16,)","v":8.5352462338244054E-4},{"$f":"IFERROR($H$9*(Mercado!$H580*Mercado!$Z580)*$N56*$E$16,)","v":0.35820528304559213},{"$f":"IFERROR($H$9*(Mercado!$I580*Mercado!$P580)*$N56*$E$16,)","v":0.36510330643548755},2676.6205481813972,30730.081179803426,8.7100991778067238E-2,{"$f":"IFERROR(datos!$H$16/Y56*U56,)","v":0.32900225426438023},{"$f":"IFERROR(datos!$H$16/Y56*V56,)","v":0.33533790969064364},{"$f":"IF(Y56=0,T56,(1-datos!$H$16)/(1-Y56)*T56)","v":8.6016377106299454E-4},{"$f":"(1-datos!$H$16)/(1-Y56)*H56","v":9.5686519229443486E-3},{"$f":"IF(Y56=0,I56,(1-datos!$H$16)/(1-Y56)*I56)","v":9.5686519229443486E-3},{"$f":"IF(Y56=0,J56,(1-datos!$H$16)/(1-Y56)*J56)","v":9.5686519229443486E-3},null,null,"CPERDE_MTD",{"$f":"IF(AND(C56=Mercado!$D$30,B56=1),H56,)","v":9.4947965766052009E-3},"CPERDE_MTD",{"$f":"IF(C56<>Mercado!$D$30,I56,)","v":0},"CPERDE_MTD",{"$f":"IF(C56<>Mercado!$D$30,J56,)","v":0},null,"CPERDP_MTD",{"$f":"IF(AND(O56=Mercado!$D$30,B56=1),T56,)","v":0},"CPERDP_MTD",{"$f":"IF(AND(O56=Mercado!$D$31,B56=1),U56,)","v":0.35820528304559213},"CPERDP_MTD",{"$f":"IF(AND(O56=Mercado!$D$32,B56=1),V56,)","v":0}]
["MTDH",1,"Energia_P",{"$f":"Mercado!C193","v":"MTH"},{"$f":"IF($C57=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D57),)","v":0},{"$f":"IF($C57<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D57),)","v":47041.377978632183},{"$f":"IF($C57<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D57),)","v":121978.52409233376},{"$f":"IFERROR(($F$9*Mercado!D581+$G$9*(1-Mercado!D581))*B57*$D$16,)","v":9.4947965766052009E-3},9.4947965766052009E-3,9.4947965766052009E-3,null,null,null,1,"Pot_Max_P","MTH",{"$f":"IF($O57=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P57),)","v":0},{"$f":"IF($O57=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P57),)","v":0},{"$f":"IF($O57=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P57),)","v":31.310573122360669},{"$f":"IFERROR($H$9*(1/(Mercado!$G581*730)*Mercado!$Z581)*$N57*$E$16,)","v":8.5352462338244054E-4},{"$f":"IFERROR($H$9*(Mercado!$H581*Mercado!$Z581)*$N57*$E$16,)","v":0.35820528304559213},{"$f":"IFERROR($H$9*(Mercado!$I581*Mercado!$P581)*$N57*$E$16,)","v":0.36510330643548755},2676.6205481813972,30730.081179803426,8.7100991778067238E-2,{"$f":"IFERROR(datos!$H$16/Y57*U57,)","v":0.32900225426438023},{"$f":"IFERROR(datos!$H$16/Y57*V57,)","v":0.33533790969064364},{"$f":"IF(Y57=0,T57,(1-datos!$H$16)/(1-Y57)*T57)","v":8.6016377106299454E-4},{"$f":"(1-datos!$H$16)/(1-Y57)*H57","v":9.5686519229443486E-3},{"$f":"IF(Y57=0,I57,(1-datos!$H$16)/(1-Y57)*I57)","v":9.5686519229443486E-3},{"$f":"IF(Y57=0,J57,(1-datos!$H$16)/(1-Y57)*J57)","v":9.5686519229443486E-3},null,null,"CPERDE_MTH",{"$f":"IF(AND(C57=Mercado!$D$30,B57=1),H57,)","v":0},"CPERDE_MTH",{"$f":"IF(C57<>Mercado!$D$30,I57,)","v":9.4947965766052009E-3},"CPERDE_MTH",{"$f":"IF(C57<>Mercado!$D$30,J57,)","v":9.4947965766052009E-3},null,"CPERDP_MTH",{"$f":"IF(AND(O57=Mercado!$D$30,B57=1),T57,)","v":0},"CPERDP_MTH",{"$f":"IF(AND(O57=Mercado!$D$31,B57=1),U57,)","v":0},"CPERDP_MTH",{"$f":"IF(AND(O57=Mercado!$D$32,B57=1),V57,)","v":0.36510330643548755}]
["MTDH",1,"Energia",{"$f":"Mercado!C194","v":"A-MT"},{"$f":"IF($C58=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D58),)","v":0},{"$f":"IF($C58<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D58),)","v":0},{"$f":"IF($C58<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D58),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D582+$G$9*(1-Mercado!D582))*B58*$D$16,)","v":9.4947965766051991E-3},9.4947965766052009E-3,9.4947965766052009E-3,null,null,null,1,"Pot_Max","A-MT",{"$f":"IF($O58=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P58),)","v":0},{"$f":"IF($O58=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P58),)","v":0},{"$f":"IF($O58=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P58),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G582*730)*Mercado!$Z582)*$N58*$E$16,)","v":9.6411185329360355E-4},{"$f":"IFERROR($H$9*(Mercado!$H582*Mercado!$Z582)*$N58*$E$16,)","v":0.24032539430762268},{"$f":"IFERROR($H$9*(Mercado!$I582*Mercado!$P582)*$N58*$E$16,)","v":0.2421685958577787},2676.6205481813972,30730.081179803426,8.7100991778067238E-2,{"$f":"IFERROR(datos!$H$16/Y58*U58,)","v":0.22073263635846557},{"$f":"IFERROR(datos!$H$16/Y58*V58,)","v":0.22242556913686837},{"$f":"IF(Y58=0,T58,(1-datos!$H$16)/(1-Y58)*T58)","v":9.7161120457092546E-4},{"$f":"(1-datos!$H$16)/(1-Y58)*H58","v":9.5686519229443469E-3},{"$f":"IF(Y58=0,I58,(1-datos!$H$16)/(1-Y58)*I58)","v":9.5686519229443486E-3},{"$f":"IF(Y58=0,J58,(1-datos!$H$16)/(1-Y58)*J58)","v":9.5686519229443486E-3},null,null,"CPERDE_A-MT",{"$f":"IF(AND(C58=Mercado!$D$30,B58=1),H58,)","v":9.4947965766051991E-3},"CPERDE_A-MT",{"$f":"IF(C58<>Mercado!$D$30,I58,)","v":0},"CPERDE_A-MT",{"$f":"IF(C58<>Mercado!$D$30,J58,)","v":0},null,"CPERDP_A-MT",{"$f":"IF(AND(O58=Mercado!$D$30,B58=1),T58,)","v":0},"CPERDP_A-MT",{"$f":"IF(AND(O58=Mercado!$D$31,B58=1),U58,)","v":0.24032539430762268},"CPERDP_A-MT",{"$f":"IF(AND(O58=Mercado!$D$32,B58=1),V58,)","v":0}]
["MTDH",1,"Energia",{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"IF($C59=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D59),)","v":1480335.6609942093},{"$f":"IF($C59<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D59),)","v":0},{"$f":"IF($C59<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D59),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D583+$G$9*(1-Mercado!D583))*B59*$D$16,)","v":9.4947965766052009E-3},9.4947965766052009E-3,9.4947965766052009E-3,null,null,null,1,"Pot_Max","Peaje MT",{"$f":"IF($O59=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P59),)","v":0},{"$f":"IF($O59=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P59),)","v":284.90880158534867},{"$f":"IF($O59=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P59),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G583*730)*Mercado!$Z583)*$N59*$E$16,)","v":8.5352462338244054E-4},{"$f":"IFERROR($H$9*(Mercado!$H583*Mercado!$Z583)*$N59*$E$16,)","v":0.35820528304559213},{"$f":"IFERROR($H$9*(Mercado!$I583*Mercado!$P583)*$N59*$E$16,)","v":0.36510330643548755},2676.6205481813972,30730.081179803426,8.7100991778067238E-2,{"$f":"IFERROR(datos!$H$16/Y59*U59,)","v":0.32900225426438023},{"$f":"IFERROR(datos!$H$16/Y59*V59,)","v":0.33533790969064364},{"$f":"IF(Y59=0,T59,(1-datos!$H$16)/(1-Y59)*T59)","v":8.6016377106299454E-4},{"$f":"(1-datos!$H$16)/(1-Y59)*H59","v":9.5686519229443486E-3},{"$f":"IF(Y59=0,I59,(1-datos!$H$16)/(1-Y59)*I59)","v":9.5686519229443486E-3},{"$f":"IF(Y59=0,J59,(1-datos!$H$16)/(1-Y59)*J59)","v":9.5686519229443486E-3},null,null,"CPERDE_Peaje MT",{"$f":"IF(AND(C59=Mercado!$D$30,B59=1),H59,)","v":9.4947965766052009E-3},"CPERDE_Peaje MT",{"$f":"IF(C59<>Mercado!$D$30,I59,)","v":0},"CPERDE_Peaje MT",{"$f":"IF(C59<>Mercado!$D$30,J59,)","v":0},null,"CPERDP_Peaje MT",{"$f":"IF(AND(O59=Mercado!$D$30,B59=1),T59,)","v":0},"CPERDP_Peaje MT",{"$f":"IF(AND(O59=Mercado!$D$31,B59=1),U59,)","v":0.35820528304559213},"CPERDP_Peaje MT",{"$f":"IF(AND(O59=Mercado!$D$32,B59=1),V59,)","v":0}]
[null,null,null,{"$f":"Mercado!C196","v":""},{"$f":"IF($C60=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D60),)","v":0},{"$f":"IF($C60<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D60),)","v":0},{"$f":"IF($C60<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D60),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D584+$G$9*(1-Mercado!D584))*B60*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O60=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P60),)","v":0},{"$f":"IF($O60=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P60),)","v":0},{"$f":"IF($O60=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P60),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G584*730)*Mercado!$Z584)*$N60*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H584*Mercado!$Z584)*$N60*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I584*Mercado!$P584)*$N60*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y60*U60,)","v":0},{"$f":"IFERROR(datos!$H$16/Y60*V60,)","v":0},{"$f":"IF(Y60=0,T60,(1-datos!$H$16)/(1-Y60)*T60)","v":0},{"$f":"(1-datos!$H$16)/(1-Y60)*H60","v":0},{"$f":"IF(Y60=0,I60,(1-datos!$H$16)/(1-Y60)*I60)","v":0},{"$f":"IF(Y60=0,J60,(1-datos!$H$16)/(1-Y60)*J60)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C60=Mercado!$D$30,B60=1),H60,)","v":0},"CPERDE_",{"$f":"IF(C60<>Mercado!$D$30,I60,)","v":0},"CPERDE_",{"$f":"IF(C60<>Mercado!$D$30,J60,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O60=Mercado!$D$30,B60=1),T60,)","v":0},"CPERDP_",{"$f":"IF(AND(O60=Mercado!$D$31,B60=1),U60,)","v":0},"CPERDP_",{"$f":"IF(AND(O60=Mercado!$D$32,B60=1),V60,)","v":0}]
[null,null,null,{"$f":"Mercado!C197","v":""},{"$f":"IF($C61=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D61),)","v":0},{"$f":"IF($C61<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D61),)","v":0},{"$f":"IF($C61<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D61),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D585+$G$9*(1-Mercado!D585))*B61*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O61=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P61),)","v":0},{"$f":"IF($O61=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P61),)","v":0},{"$f":"IF($O61=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P61),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G585*730)*Mercado!$Z585)*$N61*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H585*Mercado!$Z585)*$N61*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I585*Mercado!$P585)*$N61*$E$16,)","v":0},0,{"$f":"W61+SUMPRODUCT(($T$29:$T$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$A61))+SUMPRODUCT(($H$29:$J$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$A61))","v":0},0,{"$f":"IFERROR(datos!$H$16/Y61*U61,)","v":0},{"$f":"IFERROR(datos!$H$16/Y61*V61,)","v":0},{"$f":"IF(Y61=0,T61,(1-datos!$H$16)/(1-Y61)*T61)","v":0},{"$f":"(1-datos!$H$16)/(1-Y61)*H61","v":0},{"$f":"IF(Y61=0,I61,(1-datos!$H$16)/(1-Y61)*I61)","v":0},{"$f":"IF(Y61=0,J61,(1-datos!$H$16)/(1-Y61)*J61)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C61=Mercado!$D$30,B61=1),H61,)","v":0},"CPERDE_",{"$f":"IF(C61<>Mercado!$D$30,I61,)","v":0},"CPERDE_",{"$f":"IF(C61<>Mercado!$D$30,J61,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O61=Mercado!$D$30,B61=1),T61,)","v":0},"CPERDP_",{"$f":"IF(AND(O61=Mercado!$D$31,B61=1),U61,)","v":0},"CPERDP_",{"$f":"IF(AND(O61=Mercado!$D$32,B61=1),V61,)","v":0}]
[null,null,null,{"$f":"Mercado!C198","v":""},{"$f":"IF($C62=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D62),)","v":0},{"$f":"IF($C62<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D62),)","v":0},{"$f":"IF($C62<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D62),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D586+$G$9*(1-Mercado!D586))*B62*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O62=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P62),)","v":0},{"$f":"IF($O62=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P62),)","v":0},{"$f":"IF($O62=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P62),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G586*730)*Mercado!$Z586)*$N62*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H586*Mercado!$Z586)*$N62*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I586*Mercado!$P586)*$N62*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y62*U62,)","v":0},{"$f":"IFERROR(datos!$H$16/Y62*V62,)","v":0},{"$f":"IF(Y62=0,T62,(1-datos!$H$16)/(1-Y62)*T62)","v":0},{"$f":"(1-datos!$H$16)/(1-Y62)*H62","v":0},{"$f":"IF(Y62=0,I62,(1-datos!$H$16)/(1-Y62)*I62)","v":0},{"$f":"IF(Y62=0,J62,(1-datos!$H$16)/(1-Y62)*J62)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C62=Mercado!$D$30,B62=1),H62,)","v":0},"CPERDE_",{"$f":"IF(C62<>Mercado!$D$30,I62,)","v":0},"CPERDE_",{"$f":"IF(C62<>Mercado!$D$30,J62,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O62=Mercado!$D$30,B62=1),T62,)","v":0},"CPERDP_",{"$f":"IF(AND(O62=Mercado!$D$31,B62=1),U62,)","v":0},"CPERDP_",{"$f":"IF(AND(O62=Mercado!$D$32,B62=1),V62,)","v":0}]
[null,null,null,{"$f":"Mercado!C199","v":""},{"$f":"IF($C63=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D63),)","v":0},{"$f":"IF($C63<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D63),)","v":0},{"$f":"IF($C63<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D63),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D587+$G$9*(1-Mercado!D587))*B63*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O63=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P63),)","v":0},{"$f":"IF($O63=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P63),)","v":0},{"$f":"IF($O63=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P63),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G587*730)*Mercado!$Z587)*$N63*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H587*Mercado!$Z587)*$N63*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I587*Mercado!$P587)*$N63*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y63*U63,)","v":0},{"$f":"IFERROR(datos!$H$16/Y63*V63,)","v":0},{"$f":"IF(Y63=0,T63,(1-datos!$H$16)/(1-Y63)*T63)","v":0},{"$f":"(1-datos!$H$16)/(1-Y63)*H63","v":0},{"$f":"IF(Y63=0,I63,(1-datos!$H$16)/(1-Y63)*I63)","v":0},{"$f":"IF(Y63=0,J63,(1-datos!$H$16)/(1-Y63)*J63)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C63=Mercado!$D$30,B63=1),H63,)","v":0},"CPERDE_",{"$f":"IF(C63<>Mercado!$D$30,I63,)","v":0},"CPERDE_",{"$f":"IF(C63<>Mercado!$D$30,J63,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O63=Mercado!$D$30,B63=1),T63,)","v":0},"CPERDP_",{"$f":"IF(AND(O63=Mercado!$D$31,B63=1),U63,)","v":0},"CPERDP_",{"$f":"IF(AND(O63=Mercado!$D$32,B63=1),V63,)","v":0}]
[null,null,null,{"$f":"Mercado!C200","v":""},{"$f":"IF($C64=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D64),)","v":0},{"$f":"IF($C64<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D64),)","v":0},{"$f":"IF($C64<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D64),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D588+$G$9*(1-Mercado!D588))*B64*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O64=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P64),)","v":0},{"$f":"IF($O64=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P64),)","v":0},{"$f":"IF($O64=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P64),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G588*730)*Mercado!$Z588)*$N64*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H588*Mercado!$Z588)*$N64*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I588*Mercado!$P588)*$N64*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y64*U64,)","v":0},{"$f":"IFERROR(datos!$H$16/Y64*V64,)","v":0},{"$f":"IF(Y64=0,T64,(1-datos!$H$16)/(1-Y64)*T64)","v":0},{"$f":"(1-datos!$H$16)/(1-Y64)*H64","v":0},{"$f":"IF(Y64=0,I64,(1-datos!$H$16)/(1-Y64)*I64)","v":0},{"$f":"IF(Y64=0,J64,(1-datos!$H$16)/(1-Y64)*J64)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C64=Mercado!$D$30,B64=1),H64,)","v":0},"CPERDE_",{"$f":"IF(C64<>Mercado!$D$30,I64,)","v":0},"CPERDE_",{"$f":"IF(C64<>Mercado!$D$30,J64,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O64=Mercado!$D$30,B64=1),T64,)","v":0},"CPERDP_",{"$f":"IF(AND(O64=Mercado!$D$31,B64=1),U64,)","v":0},"CPERDP_",{"$f":"IF(AND(O64=Mercado!$D$32,B64=1),V64,)","v":0}]
["MTDH",1,"Energia_P",{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"IF($C65=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D65),)","v":0},{"$f":"IF($C65<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D65),)","v":119167.38792461992},{"$f":"IF($C65<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D65),)","v":273405.83858951763},{"$f":"IFERROR(($F$9*Mercado!D589+$G$9*(1-Mercado!D589))*B65*$D$16,)","v":9.4947965766052009E-3},9.4947965766052009E-3,9.4947965766052009E-3,null,null,null,1,"Pot_Max_P","Peaje MTH",{"$f":"IF($O65=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P65),)","v":0},{"$f":"IF($O65=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P65),)","v":0},{"$f":"IF($O65=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P65),)","v":73.607040663557996},{"$f":"IFERROR($H$9*(1/(Mercado!$G589*730)*Mercado!$Z589)*$N65*$E$16,)","v":8.5352462338244054E-4},{"$f":"IFERROR($H$9*(Mercado!$H589*Mercado!$Z589)*$N65*$E$16,)","v":0.35820528304559213},{"$f":"IFERROR($H$9*(Mercado!$I589*Mercado!$P589)*$N65*$E$16,)","v":0.36510330643548755},2676.6205481813972,30730.081179803426,8.7100991778067238E-2,{"$f":"IFERROR(datos!$H$16/Y65*U65,)","v":0.32900225426438023},{"$f":"IFERROR(datos!$H$16/Y65*V65,)","v":0.33533790969064364},{"$f":"IF(Y65=0,T65,(1-datos!$H$16)/(1-Y65)*T65)","v":8.6016377106299454E-4},{"$f":"(1-datos!$H$16)/(1-Y65)*H65","v":9.5686519229443486E-3},{"$f":"IF(Y65=0,I65,(1-datos!$H$16)/(1-Y65)*I65)","v":9.5686519229443486E-3},{"$f":"IF(Y65=0,J65,(1-datos!$H$16)/(1-Y65)*J65)","v":9.5686519229443486E-3},null,null,"CPERDE_Peaje MTH",{"$f":"IF(AND(C65=Mercado!$D$30,B65=1),H65,)","v":0},"CPERDE_Peaje MTH",{"$f":"IF(C65<>Mercado!$D$30,I65,)","v":9.4947965766052009E-3},"CPERDE_Peaje MTH",{"$f":"IF(C65<>Mercado!$D$30,J65,)","v":9.4947965766052009E-3},null,"CPERDP_Peaje MTH",{"$f":"IF(AND(O65=Mercado!$D$30,B65=1),T65,)","v":0},"CPERDP_Peaje MTH",{"$f":"IF(AND(O65=Mercado!$D$31,B65=1),U65,)","v":0},"CPERDP_Peaje MTH",{"$f":"IF(AND(O65=Mercado!$D$32,B65=1),V65,)","v":0.36510330643548755}]
[null,null,null,{"$f":"Mercado!C202","v":""},{"$f":"IF($C66=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D66),)","v":0},{"$f":"IF($C66<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D66),)","v":0},{"$f":"IF($C66<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D66),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D590+$G$9*(1-Mercado!D590))*B66*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O66=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P66),)","v":0},{"$f":"IF($O66=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P66),)","v":0},{"$f":"IF($O66=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P66),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G590*730)*Mercado!$Z590)*$N66*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H590*Mercado!$Z590)*$N66*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I590*Mercado!$P590)*$N66*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y66*U66,)","v":0},{"$f":"IFERROR(datos!$H$16/Y66*V66,)","v":0},{"$f":"IF(Y66=0,T66,(1-datos!$H$16)/(1-Y66)*T66)","v":0},{"$f":"(1-datos!$H$16)/(1-Y66)*H66","v":0},{"$f":"IF(Y66=0,I66,(1-datos!$H$16)/(1-Y66)*I66)","v":0},{"$f":"IF(Y66=0,J66,(1-datos!$H$16)/(1-Y66)*J66)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C66=Mercado!$D$30,B66=1),H66,)","v":0},"CPERDE_",{"$f":"IF(C66<>Mercado!$D$30,I66,)","v":0},"CPERDE_",{"$f":"IF(C66<>Mercado!$D$30,J66,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O66=Mercado!$D$30,B66=1),T66,)","v":0},"CPERDP_",{"$f":"IF(AND(O66=Mercado!$D$31,B66=1),U66,)","v":0},"CPERDP_",{"$f":"IF(AND(O66=Mercado!$D$32,B66=1),V66,)","v":0}]
[null,null,null,{"$f":"Mercado!C203","v":""},{"$f":"IF($C67=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D67),)","v":0},{"$f":"IF($C67<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D67),)","v":0},{"$f":"IF($C67<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D67),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D591+$G$9*(1-Mercado!D591))*B67*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O67=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P67),)","v":0},{"$f":"IF($O67=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P67),)","v":0},{"$f":"IF($O67=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P67),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G591*730)*Mercado!$Z591)*$N67*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H591*Mercado!$Z591)*$N67*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I591*Mercado!$P591)*$N67*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y67*U67,)","v":0},{"$f":"IFERROR(datos!$H$16/Y67*V67,)","v":0},{"$f":"IF(Y67=0,T67,(1-datos!$H$16)/(1-Y67)*T67)","v":0},{"$f":"(1-datos!$H$16)/(1-Y67)*H67","v":0},{"$f":"IF(Y67=0,I67,(1-datos!$H$16)/(1-Y67)*I67)","v":0},{"$f":"IF(Y67=0,J67,(1-datos!$H$16)/(1-Y67)*J67)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C67=Mercado!$D$30,B67=1),H67,)","v":0},"CPERDE_",{"$f":"IF(C67<>Mercado!$D$30,I67,)","v":0},"CPERDE_",{"$f":"IF(C67<>Mercado!$D$30,J67,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O67=Mercado!$D$30,B67=1),T67,)","v":0},"CPERDP_",{"$f":"IF(AND(O67=Mercado!$D$31,B67=1),U67,)","v":0},"CPERDP_",{"$f":"IF(AND(O67=Mercado!$D$32,B67=1),V67,)","v":0}]
[null,null,null,{"$f":"Mercado!C204","v":""},{"$f":"IF($C68=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D68),)","v":0},{"$f":"IF($C68<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D68),)","v":0},{"$f":"IF($C68<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D68),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D592+$G$9*(1-Mercado!D592))*B68*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O68=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P68),)","v":0},{"$f":"IF($O68=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P68),)","v":0},{"$f":"IF($O68=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P68),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G592*730)*Mercado!$Z592)*$N68*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H592*Mercado!$Z592)*$N68*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I592*Mercado!$P592)*$N68*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y68*U68,)","v":0},{"$f":"IFERROR(datos!$H$16/Y68*V68,)","v":0},{"$f":"IF(Y68=0,T68,(1-datos!$H$16)/(1-Y68)*T68)","v":0},{"$f":"(1-datos!$H$16)/(1-Y68)*H68","v":0},{"$f":"IF(Y68=0,I68,(1-datos!$H$16)/(1-Y68)*I68)","v":0},{"$f":"IF(Y68=0,J68,(1-datos!$H$16)/(1-Y68)*J68)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C68=Mercado!$D$30,B68=1),H68,)","v":0},"CPERDE_",{"$f":"IF(C68<>Mercado!$D$30,I68,)","v":0},"CPERDE_",{"$f":"IF(C68<>Mercado!$D$30,J68,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O68=Mercado!$D$30,B68=1),T68,)","v":0},"CPERDP_",{"$f":"IF(AND(O68=Mercado!$D$31,B68=1),U68,)","v":0},"CPERDP_",{"$f":"IF(AND(O68=Mercado!$D$32,B68=1),V68,)","v":0}]
[null,null,null,{"$f":"Mercado!C205","v":""},{"$f":"IF($C69=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D69),)","v":0},{"$f":"IF($C69<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D69),)","v":0},{"$f":"IF($C69<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D69),)","v":0},{"$f":"IFERROR(($F$9*Mercado!D593+$G$9*(1-Mercado!D593))*B69*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O69=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P69),)","v":0},{"$f":"IF($O69=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P69),)","v":0},{"$f":"IF($O69=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P69),)","v":0},{"$f":"IFERROR($H$9*(1/(Mercado!$G593*730)*Mercado!$Z593)*$N69*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$H593*Mercado!$Z593)*$N69*$E$16,)","v":0},{"$f":"IFERROR($H$9*(Mercado!$I593*Mercado!$P593)*$N69*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y69*U69,)","v":0},{"$f":"IFERROR(datos!$H$16/Y69*V69,)","v":0},{"$f":"IF(Y69=0,T69,(1-datos!$H$16)/(1-Y69)*T69)","v":0},{"$f":"(1-datos!$H$16)/(1-Y69)*H69","v":0},{"$f":"IF(Y69=0,I69,(1-datos!$H$16)/(1-Y69)*I69)","v":0},{"$f":"IF(Y69=0,J69,(1-datos!$H$16)/(1-Y69)*J69)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C69=Mercado!$D$30,B69=1),H69,)","v":0},"CPERDE_",{"$f":"IF(C69<>Mercado!$D$30,I69,)","v":0},"CPERDE_",{"$f":"IF(C69<>Mercado!$D$30,J69,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O69=Mercado!$D$30,B69=1),T69,)","v":0},"CPERDP_",{"$f":"IF(AND(O69=Mercado!$D$31,B69=1),U69,)","v":0},"CPERDP_",{"$f":"IF(AND(O69=Mercado!$D$32,B69=1),V69,)","v":0}]
[null,null,null,{"$f":"Mercado!C206","v":""},{"$f":"IF($C70=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D70),)","v":0},{"$f":"IF($C70<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D70),)","v":0},{"$f":"IF($C70<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D70),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D594+$G$10*(1-Mercado!D594))*B70*$D$16,)","v":0},{"$f":"IFERROR(($F$10)*B70*$D$16,)","v":0},{"$f":"IFERROR(($G$10)*B70*$D$16,)","v":0},null,null,null,0,null,"",{"$f":"IF($O70=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P70),)","v":0},{"$f":"IF($O70=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P70),)","v":0},{"$f":"IF($O70=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P70),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G594*730)*Mercado!$Z594)*$N70*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H594*Mercado!$Z594)*$N70*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I594*Mercado!$P594)*$N70*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y70*U70,)","v":0},{"$f":"IFERROR(datos!$H$16/Y70*V70,)","v":0},{"$f":"IF(Y70=0,T70,(1-datos!$H$16)/(1-Y70)*T70)","v":0},{"$f":"(1-datos!$H$16)/(1-Y70)*H70","v":0},{"$f":"IF(Y70=0,I70,(1-datos!$H$16)/(1-Y70)*I70)","v":0},{"$f":"IF(Y70=0,J70,(1-datos!$H$16)/(1-Y70)*J70)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C70=Mercado!$D$30,B70=1),H70,)","v":0},"CPERDE_",{"$f":"IF(C70<>Mercado!$D$30,I70,)","v":0},"CPERDE_",{"$f":"IF(C70<>Mercado!$D$30,J70,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O70=Mercado!$D$30,B70=1),T70,)","v":0},"CPERDP_",{"$f":"IF(AND(O70=Mercado!$D$31,B70=1),U70,)","v":0},"CPERDP_",{"$f":"IF(AND(O70=Mercado!$D$32,B70=1),V70,)","v":0}]
[null,null,null,{"$f":"Mercado!C207","v":""},{"$f":"IF($C71=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D71),)","v":0},{"$f":"IF($C71<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D71),)","v":0},{"$f":"IF($C71<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D71),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D595+$G$10*(1-Mercado!D595))*B71*$D$16,)","v":0},{"$f":"IFERROR(($F$10)*B71*$D$16,)","v":0},{"$f":"IFERROR(($G$10)*B71*$D$16,)","v":0},null,null,null,0,null,"",{"$f":"IF($O71=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P71),)","v":0},{"$f":"IF($O71=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P71),)","v":0},{"$f":"IF($O71=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P71),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G595*730)*Mercado!$Z595)*$N71*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H595*Mercado!$Z595)*$N71*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I595*Mercado!$P595)*$N71*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y71*U71,)","v":0},{"$f":"IFERROR(datos!$H$16/Y71*V71,)","v":0},{"$f":"IF(Y71=0,T71,(1-datos!$H$16)/(1-Y71)*T71)","v":0},{"$f":"(1-datos!$H$16)/(1-Y71)*H71","v":0},{"$f":"IF(Y71=0,I71,(1-datos!$H$16)/(1-Y71)*I71)","v":0},{"$f":"IF(Y71=0,J71,(1-datos!$H$16)/(1-Y71)*J71)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C71=Mercado!$D$30,B71=1),H71,)","v":0},"CPERDE_",{"$f":"IF(C71<>Mercado!$D$30,I71,)","v":0},"CPERDE_",{"$f":"IF(C71<>Mercado!$D$30,J71,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O71=Mercado!$D$30,B71=1),T71,)","v":0},"CPERDP_",{"$f":"IF(AND(O71=Mercado!$D$31,B71=1),U71,)","v":0},"CPERDP_",{"$f":"IF(AND(O71=Mercado!$D$32,B71=1),V71,)","v":0}]
[null,null,null,{"$f":"Mercado!C208","v":""},{"$f":"IF($C72=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D72),)","v":0},{"$f":"IF($C72<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D72),)","v":0},{"$f":"IF($C72<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D72),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D596+$G$10*(1-Mercado!D596))*B72*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O72=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P72),)","v":0},{"$f":"IF($O72=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P72),)","v":0},{"$f":"IF($O72=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P72),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G596*730)*Mercado!$Z596)*$N72*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H596*Mercado!$Z596)*$N72*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I596*Mercado!$P596)*$N72*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y72*U72,)","v":0},{"$f":"IFERROR(datos!$H$16/Y72*V72,)","v":0},{"$f":"IF(Y72=0,T72,(1-datos!$H$16)/(1-Y72)*T72)","v":0},{"$f":"(1-datos!$H$16)/(1-Y72)*H72","v":0},{"$f":"IF(Y72=0,I72,(1-datos!$H$16)/(1-Y72)*I72)","v":0},{"$f":"IF(Y72=0,J72,(1-datos!$H$16)/(1-Y72)*J72)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C72=Mercado!$D$30,B72=1),H72,)","v":0},"CPERDE_",{"$f":"IF(C72<>Mercado!$D$30,I72,)","v":0},"CPERDE_",{"$f":"IF(C72<>Mercado!$D$30,J72,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O72=Mercado!$D$30,B72=1),T72,)","v":0},"CPERDP_",{"$f":"IF(AND(O72=Mercado!$D$31,B72=1),U72,)","v":0},"CPERDP_",{"$f":"IF(AND(O72=Mercado!$D$32,B72=1),V72,)","v":0}]
[null,null,null,{"$f":"Mercado!C209","v":""},{"$f":"IF($C73=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D73),)","v":0},{"$f":"IF($C73<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D73),)","v":0},{"$f":"IF($C73<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D73),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D597+$G$10*(1-Mercado!D597))*B73*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O73=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P73),)","v":0},{"$f":"IF($O73=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P73),)","v":0},{"$f":"IF($O73=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P73),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G597*730)*Mercado!$Z597)*$N73*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H597*Mercado!$Z597)*$N73*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I597*Mercado!$P597)*$N73*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y73*U73,)","v":0},{"$f":"IFERROR(datos!$H$16/Y73*V73,)","v":0},{"$f":"IF(Y73=0,T73,(1-datos!$H$16)/(1-Y73)*T73)","v":0},{"$f":"(1-datos!$H$16)/(1-Y73)*H73","v":0},{"$f":"IF(Y73=0,I73,(1-datos!$H$16)/(1-Y73)*I73)","v":0},{"$f":"IF(Y73=0,J73,(1-datos!$H$16)/(1-Y73)*J73)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C73=Mercado!$D$30,B73=1),H73,)","v":0},"CPERDE_",{"$f":"IF(C73<>Mercado!$D$30,I73,)","v":0},"CPERDE_",{"$f":"IF(C73<>Mercado!$D$30,J73,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O73=Mercado!$D$30,B73=1),T73,)","v":0},"CPERDP_",{"$f":"IF(AND(O73=Mercado!$D$31,B73=1),U73,)","v":0},"CPERDP_",{"$f":"IF(AND(O73=Mercado!$D$32,B73=1),V73,)","v":0}]
[null,null,null,{"$f":"Mercado!C210","v":""},{"$f":"IF($C74=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D74),)","v":0},{"$f":"IF($C74<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D74),)","v":0},{"$f":"IF($C74<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D74),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D598+$G$10*(1-Mercado!D598))*B74*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O74=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P74),)","v":0},{"$f":"IF($O74=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P74),)","v":0},{"$f":"IF($O74=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P74),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G598*730)*Mercado!$Z598)*$N74*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H598*Mercado!$Z598)*$N74*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I598*Mercado!$P598)*$N74*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y74*U74,)","v":0},{"$f":"IFERROR(datos!$H$16/Y74*V74,)","v":0},{"$f":"IF(Y74=0,T74,(1-datos!$H$16)/(1-Y74)*T74)","v":0},{"$f":"(1-datos!$H$16)/(1-Y74)*H74","v":0},{"$f":"IF(Y74=0,I74,(1-datos!$H$16)/(1-Y74)*I74)","v":0},{"$f":"IF(Y74=0,J74,(1-datos!$H$16)/(1-Y74)*J74)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C74=Mercado!$D$30,B74=1),H74,)","v":0},"CPERDE_",{"$f":"IF(C74<>Mercado!$D$30,I74,)","v":0},"CPERDE_",{"$f":"IF(C74<>Mercado!$D$30,J74,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O74=Mercado!$D$30,B74=1),T74,)","v":0},"CPERDP_",{"$f":"IF(AND(O74=Mercado!$D$31,B74=1),U74,)","v":0},"CPERDP_",{"$f":"IF(AND(O74=Mercado!$D$32,B74=1),V74,)","v":0}]
[null,null,null,{"$f":"Mercado!C211","v":""},{"$f":"IF($C75=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D75),)","v":0},{"$f":"IF($C75<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D75),)","v":0},{"$f":"IF($C75<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D75),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D599+$G$10*(1-Mercado!D599))*B75*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O75=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P75),)","v":0},{"$f":"IF($O75=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P75),)","v":0},{"$f":"IF($O75=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P75),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G599*730)*Mercado!$Z599)*$N75*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H599*Mercado!$Z599)*$N75*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I599*Mercado!$P599)*$N75*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y75*U75,)","v":0},{"$f":"IFERROR(datos!$H$16/Y75*V75,)","v":0},{"$f":"IF(Y75=0,T75,(1-datos!$H$16)/(1-Y75)*T75)","v":0},{"$f":"(1-datos!$H$16)/(1-Y75)*H75","v":0},{"$f":"IF(Y75=0,I75,(1-datos!$H$16)/(1-Y75)*I75)","v":0},{"$f":"IF(Y75=0,J75,(1-datos!$H$16)/(1-Y75)*J75)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C75=Mercado!$D$30,B75=1),H75,)","v":0},"CPERDE_",{"$f":"IF(C75<>Mercado!$D$30,I75,)","v":0},"CPERDE_",{"$f":"IF(C75<>Mercado!$D$30,J75,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O75=Mercado!$D$30,B75=1),T75,)","v":0},"CPERDP_",{"$f":"IF(AND(O75=Mercado!$D$31,B75=1),U75,)","v":0},"CPERDP_",{"$f":"IF(AND(O75=Mercado!$D$32,B75=1),V75,)","v":0}]
[null,null,null,{"$f":"Mercado!C212","v":""},{"$f":"IF($C76=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D76),)","v":0},{"$f":"IF($C76<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D76),)","v":0},{"$f":"IF($C76<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D76),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D600+$G$10*(1-Mercado!D600))*B76*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O76=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P76),)","v":0},{"$f":"IF($O76=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P76),)","v":0},{"$f":"IF($O76=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P76),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G600*730)*Mercado!$Z600)*$N76*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H600*Mercado!$Z600)*$N76*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I600*Mercado!$P600)*$N76*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y76*U76,)","v":0},{"$f":"IFERROR(datos!$H$16/Y76*V76,)","v":0},{"$f":"IF(Y76=0,T76,(1-datos!$H$16)/(1-Y76)*T76)","v":0},{"$f":"(1-datos!$H$16)/(1-Y76)*H76","v":0},{"$f":"IF(Y76=0,I76,(1-datos!$H$16)/(1-Y76)*I76)","v":0},{"$f":"IF(Y76=0,J76,(1-datos!$H$16)/(1-Y76)*J76)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C76=Mercado!$D$30,B76=1),H76,)","v":0},"CPERDE_",{"$f":"IF(C76<>Mercado!$D$30,I76,)","v":0},"CPERDE_",{"$f":"IF(C76<>Mercado!$D$30,J76,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O76=Mercado!$D$30,B76=1),T76,)","v":0},"CPERDP_",{"$f":"IF(AND(O76=Mercado!$D$31,B76=1),U76,)","v":0},"CPERDP_",{"$f":"IF(AND(O76=Mercado!$D$32,B76=1),V76,)","v":0}]
[null,null,null,{"$f":"Mercado!C213","v":""},{"$f":"IF($C77=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D77),)","v":0},{"$f":"IF($C77<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D77),)","v":0},{"$f":"IF($C77<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D77),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D601+$G$10*(1-Mercado!D601))*B77*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O77=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P77),)","v":0},{"$f":"IF($O77=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P77),)","v":0},{"$f":"IF($O77=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P77),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G601*730)*Mercado!$Z601)*$N77*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H601*Mercado!$Z601)*$N77*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I601*Mercado!$P601)*$N77*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y77*U77,)","v":0},{"$f":"IFERROR(datos!$H$16/Y77*V77,)","v":0},{"$f":"IF(Y77=0,T77,(1-datos!$H$16)/(1-Y77)*T77)","v":0},{"$f":"(1-datos!$H$16)/(1-Y77)*H77","v":0},{"$f":"IF(Y77=0,I77,(1-datos!$H$16)/(1-Y77)*I77)","v":0},{"$f":"IF(Y77=0,J77,(1-datos!$H$16)/(1-Y77)*J77)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C77=Mercado!$D$30,B77=1),H77,)","v":0},"CPERDE_",{"$f":"IF(C77<>Mercado!$D$30,I77,)","v":0},"CPERDE_",{"$f":"IF(C77<>Mercado!$D$30,J77,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O77=Mercado!$D$30,B77=1),T77,)","v":0},"CPERDP_",{"$f":"IF(AND(O77=Mercado!$D$31,B77=1),U77,)","v":0},"CPERDP_",{"$f":"IF(AND(O77=Mercado!$D$32,B77=1),V77,)","v":0}]
[null,null,null,{"$f":"Mercado!C214","v":""},{"$f":"IF($C78=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D78),)","v":0},{"$f":"IF($C78<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D78),)","v":0},{"$f":"IF($C78<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D78),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D602+$G$10*(1-Mercado!D602))*B78*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O78=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P78),)","v":0},{"$f":"IF($O78=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P78),)","v":0},{"$f":"IF($O78=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P78),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G602*730)*Mercado!$Z602)*$N78*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H602*Mercado!$Z602)*$N78*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I602*Mercado!$P602)*$N78*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y78*U78,)","v":0},{"$f":"IFERROR(datos!$H$16/Y78*V78,)","v":0},{"$f":"IF(Y78=0,T78,(1-datos!$H$16)/(1-Y78)*T78)","v":0},{"$f":"(1-datos!$H$16)/(1-Y78)*H78","v":0},{"$f":"IF(Y78=0,I78,(1-datos!$H$16)/(1-Y78)*I78)","v":0},{"$f":"IF(Y78=0,J78,(1-datos!$H$16)/(1-Y78)*J78)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C78=Mercado!$D$30,B78=1),H78,)","v":0},"CPERDE_",{"$f":"IF(C78<>Mercado!$D$30,I78,)","v":0},"CPERDE_",{"$f":"IF(C78<>Mercado!$D$30,J78,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O78=Mercado!$D$30,B78=1),T78,)","v":0},"CPERDP_",{"$f":"IF(AND(O78=Mercado!$D$31,B78=1),U78,)","v":0},"CPERDP_",{"$f":"IF(AND(O78=Mercado!$D$32,B78=1),V78,)","v":0}]
[null,null,null,{"$f":"Mercado!C215","v":""},{"$f":"IF($C79=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D79),)","v":0},{"$f":"IF($C79<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D79),)","v":0},{"$f":"IF($C79<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D79),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D603+$G$10*(1-Mercado!D603))*B79*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O79=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P79),)","v":0},{"$f":"IF($O79=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P79),)","v":0},{"$f":"IF($O79=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P79),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G603*730)*Mercado!$Z603)*$N79*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H603*Mercado!$Z603)*$N79*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I603*Mercado!$P603)*$N79*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y79*U79,)","v":0},{"$f":"IFERROR(datos!$H$16/Y79*V79,)","v":0},{"$f":"IF(Y79=0,T79,(1-datos!$H$16)/(1-Y79)*T79)","v":0},{"$f":"(1-datos!$H$16)/(1-Y79)*H79","v":0},{"$f":"IF(Y79=0,I79,(1-datos!$H$16)/(1-Y79)*I79)","v":0},{"$f":"IF(Y79=0,J79,(1-datos!$H$16)/(1-Y79)*J79)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C79=Mercado!$D$30,B79=1),H79,)","v":0},"CPERDE_",{"$f":"IF(C79<>Mercado!$D$30,I79,)","v":0},"CPERDE_",{"$f":"IF(C79<>Mercado!$D$30,J79,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O79=Mercado!$D$30,B79=1),T79,)","v":0},"CPERDP_",{"$f":"IF(AND(O79=Mercado!$D$31,B79=1),U79,)","v":0},"CPERDP_",{"$f":"IF(AND(O79=Mercado!$D$32,B79=1),V79,)","v":0}]
["ATDH",1,"Energia",{"$f":"Mercado!C216","v":"ATD"},{"$f":"IF($C80=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D80),)","v":0},{"$f":"IF($C80<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D80),)","v":0},{"$f":"IF($C80<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D80),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D604+$G$10*(1-Mercado!D604))*B80*$D$16,)","v":1.4460962413775044E-3},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max","ATD",{"$f":"IF($O80=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P80),)","v":0},{"$f":"IF($O80=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P80),)","v":0},{"$f":"IF($O80=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P80),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G604*730)*Mercado!$Z604)*$N80*$E$16,)","v":1.166591416651507E-4},{"$f":"IFERROR($H$10*(Mercado!$H604*Mercado!$Z604)*$N80*$E$16,)","v":6.318800051769069E-2},{"$f":"IFERROR($H$10*(Mercado!$I604*Mercado!$P604)*$N80*$E$16,)","v":6.3306795644368488E-2},307.40013347055486,3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y80*U80,)","v":5.8621113463703398E-2},{"$f":"IFERROR(datos!$H$16/Y80*V80,)","v":5.8731322720886089E-2},{"$f":"IF(Y80=0,T80,(1-datos!$H$16)/(1-Y80)*T80)","v":1.1745482309522269E-4},{"$f":"(1-datos!$H$16)/(1-Y80)*H80","v":1.4559594369139817E-3},{"$f":"IF(Y80=0,I80,(1-datos!$H$16)/(1-Y80)*I80)","v":1.4559594369139817E-3},{"$f":"IF(Y80=0,J80,(1-datos!$H$16)/(1-Y80)*J80)","v":1.4559594369139817E-3},null,null,"CPERDE_ATD",{"$f":"IF(AND(C80=Mercado!$D$30,B80=1),H80,)","v":1.4460962413775044E-3},"CPERDE_ATD",{"$f":"IF(C80<>Mercado!$D$30,I80,)","v":0},"CPERDE_ATD",{"$f":"IF(C80<>Mercado!$D$30,J80,)","v":0},null,"CPERDP_ATD",{"$f":"IF(AND(O80=Mercado!$D$30,B80=1),T80,)","v":0},"CPERDP_ATD",{"$f":"IF(AND(O80=Mercado!$D$31,B80=1),U80,)","v":6.318800051769069E-2},"CPERDP_ATD",{"$f":"IF(AND(O80=Mercado!$D$32,B80=1),V80,)","v":0}]
["ATDH",1,"Energia_P",{"$f":"Mercado!C217","v":"ATH"},{"$f":"IF($C81=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D81),)","v":0},{"$f":"IF($C81<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D81),)","v":164512.1424562647},{"$f":"IF($C81<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D81),)","v":535619.9736951536},{"$f":"IFERROR(($F$10*Mercado!D605+$G$10*(1-Mercado!D605))*B81*$D$16,)","v":1.4460962413775044E-3},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max_P","ATH",{"$f":"IF($O81=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P81),)","v":0},{"$f":"IF($O81=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P81),)","v":0},{"$f":"IF($O81=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P81),)","v":86.358869066120917},{"$f":"IFERROR($H$10*(1/(Mercado!$G605*730)*Mercado!$Z605)*$N81*$E$16,)","v":1.166591416651507E-4},{"$f":"IFERROR($H$10*(Mercado!$H605*Mercado!$Z605)*$N81*$E$16,)","v":6.318800051769069E-2},{"$f":"IFERROR($H$10*(Mercado!$I605*Mercado!$P605)*$N81*$E$16,)","v":6.3306795644368488E-2},307.40013347055486,3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y81*U81,)","v":5.8621113463703398E-2},{"$f":"IFERROR(datos!$H$16/Y81*V81,)","v":5.8731322720886089E-2},{"$f":"IF(Y81=0,T81,(1-datos!$H$16)/(1-Y81)*T81)","v":1.1745482309522269E-4},{"$f":"(1-datos!$H$16)/(1-Y81)*H81","v":1.4559594369139817E-3},{"$f":"IF(Y81=0,I81,(1-datos!$H$16)/(1-Y81)*I81)","v":1.4559594369139817E-3},{"$f":"IF(Y81=0,J81,(1-datos!$H$16)/(1-Y81)*J81)","v":1.4559594369139817E-3},null,null,"CPERDE_ATH",{"$f":"IF(AND(C81=Mercado!$D$30,B81=1),H81,)","v":0},"CPERDE_ATH",{"$f":"IF(C81<>Mercado!$D$30,I81,)","v":1.4460962413775044E-3},"CPERDE_ATH",{"$f":"IF(C81<>Mercado!$D$30,J81,)","v":1.4460962413775044E-3},null,"CPERDP_ATH",{"$f":"IF(AND(O81=Mercado!$D$30,B81=1),T81,)","v":0},"CPERDP_ATH",{"$f":"IF(AND(O81=Mercado!$D$31,B81=1),U81,)","v":0},"CPERDP_ATH",{"$f":"IF(AND(O81=Mercado!$D$32,B81=1),V81,)","v":6.3306795644368488E-2}]
["ATDH",1,"Energia",{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"IF($C82=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D82),)","v":218729.44972610218},{"$f":"IF($C82<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D82),)","v":0},{"$f":"IF($C82<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D82),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D606+$G$10*(1-Mercado!D606))*B82*$D$16,)","v":1.4460962413775044E-3},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max","Peaje AT",{"$f":"IF($O82=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P82),)","v":0},{"$f":"IF($O82=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P82),)","v":29.440386078521719},{"$f":"IF($O82=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P82),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G606*730)*Mercado!$Z606)*$N82*$E$16,)","v":1.166591416651507E-4},{"$f":"IFERROR($H$10*(Mercado!$H606*Mercado!$Z606)*$N82*$E$16,)","v":6.318800051769069E-2},{"$f":"IFERROR($H$10*(Mercado!$I606*Mercado!$P606)*$N82*$E$16,)","v":6.3306795644368488E-2},307.40013347055486,3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y82*U82,)","v":5.8621113463703398E-2},{"$f":"IFERROR(datos!$H$16/Y82*V82,)","v":5.8731322720886089E-2},{"$f":"IF(Y82=0,T82,(1-datos!$H$16)/(1-Y82)*T82)","v":1.1745482309522269E-4},{"$f":"(1-datos!$H$16)/(1-Y82)*H82","v":1.4559594369139817E-3},{"$f":"IF(Y82=0,I82,(1-datos!$H$16)/(1-Y82)*I82)","v":1.4559594369139817E-3},{"$f":"IF(Y82=0,J82,(1-datos!$H$16)/(1-Y82)*J82)","v":1.4559594369139817E-3},null,null,"CPERDE_Peaje AT",{"$f":"IF(AND(C82=Mercado!$D$30,B82=1),H82,)","v":1.4460962413775044E-3},"CPERDE_Peaje AT",{"$f":"IF(C82<>Mercado!$D$30,I82,)","v":0},"CPERDE_Peaje AT",{"$f":"IF(C82<>Mercado!$D$30,J82,)","v":0},null,"CPERDP_Peaje AT",{"$f":"IF(AND(O82=Mercado!$D$30,B82=1),T82,)","v":0},"CPERDP_Peaje AT",{"$f":"IF(AND(O82=Mercado!$D$31,B82=1),U82,)","v":6.318800051769069E-2},"CPERDP_Peaje AT",{"$f":"IF(AND(O82=Mercado!$D$32,B82=1),V82,)","v":0}]
["ATDH",1,"Energia",{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"IF($C83=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D83),)","v":1079327.0834965941},{"$f":"IF($C83<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D83),)","v":0},{"$f":"IF($C83<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D83),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D607+$G$10*(1-Mercado!D607))*B83*$D$16,)","v":1.4460962413775044E-3},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max","EDEMET",{"$f":"IF($O83=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P83),)","v":0},{"$f":"IF($O83=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P83),)","v":235.36827311673474},{"$f":"IF($O83=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P83),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G607*730)*Mercado!$Z607)*$N83*$E$16,)","v":1.166591416651507E-4},{"$f":"IFERROR($H$10*(Mercado!$H607*Mercado!$Z607)*$N83*$E$16,)","v":6.318800051769069E-2},{"$f":"IFERROR($H$10*(Mercado!$I607*Mercado!$P607)*$N83*$E$16,)","v":6.3306795644368488E-2},307.40013347055486,3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y83*U83,)","v":5.8621113463703398E-2},{"$f":"IFERROR(datos!$H$16/Y83*V83,)","v":5.8731322720886089E-2},{"$f":"IF(Y83=0,T83,(1-datos!$H$16)/(1-Y83)*T83)","v":1.1745482309522269E-4},{"$f":"(1-datos!$H$16)/(1-Y83)*H83","v":1.4559594369139817E-3},{"$f":"IF(Y83=0,I83,(1-datos!$H$16)/(1-Y83)*I83)","v":1.4559594369139817E-3},{"$f":"IF(Y83=0,J83,(1-datos!$H$16)/(1-Y83)*J83)","v":1.4559594369139817E-3},null,null,"CPERDE_EDEMET",{"$f":"IF(AND(C83=Mercado!$D$30,B83=1),H83,)","v":1.4460962413775044E-3},"CPERDE_EDEMET",{"$f":"IF(C83<>Mercado!$D$30,I83,)","v":0},"CPERDE_EDEMET",{"$f":"IF(C83<>Mercado!$D$30,J83,)","v":0},null,"CPERDP_EDEMET",{"$f":"IF(AND(O83=Mercado!$D$30,B83=1),T83,)","v":0},"CPERDP_EDEMET",{"$f":"IF(AND(O83=Mercado!$D$31,B83=1),U83,)","v":6.318800051769069E-2},"CPERDP_EDEMET",{"$f":"IF(AND(O83=Mercado!$D$32,B83=1),V83,)","v":0}]
["ATDH",1,"Energia",{"$f":"Mercado!C220","v":"A-AT"},{"$f":"IF($C84=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D84),)","v":0},{"$f":"IF($C84<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D84),)","v":0},{"$f":"IF($C84<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D84),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D608+$G$10*(1-Mercado!D608))*B84*$D$16,)","v":0},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max","A-AT",{"$f":"IF($O84=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P84),)","v":0},{"$f":"IF($O84=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P84),)","v":0},{"$f":"IF($O84=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P84),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G608*730)*Mercado!$Z608)*$N84*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H608*Mercado!$Z608)*$N84*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I608*Mercado!$P608)*$N84*$E$16,)","v":0},307.40013347055486,3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y84*U84,)","v":0},{"$f":"IFERROR(datos!$H$16/Y84*V84,)","v":0},{"$f":"IF(Y84=0,T84,(1-datos!$H$16)/(1-Y84)*T84)","v":0},{"$f":"(1-datos!$H$16)/(1-Y84)*H84","v":0},{"$f":"IF(Y84=0,I84,(1-datos!$H$16)/(1-Y84)*I84)","v":1.4559594369139817E-3},{"$f":"IF(Y84=0,J84,(1-datos!$H$16)/(1-Y84)*J84)","v":1.4559594369139817E-3},null,null,"CPERDE_A-AT",{"$f":"IF(AND(C84=Mercado!$D$30,B84=1),H84,)","v":0},"CPERDE_A-AT",{"$f":"IF(C84<>Mercado!$D$30,I84,)","v":0},"CPERDE_A-AT",{"$f":"IF(C84<>Mercado!$D$30,J84,)","v":0},null,"CPERDP_A-AT",{"$f":"IF(AND(O84=Mercado!$D$30,B84=1),T84,)","v":0},"CPERDP_A-AT",{"$f":"IF(AND(O84=Mercado!$D$31,B84=1),U84,)","v":0},"CPERDP_A-AT",{"$f":"IF(AND(O84=Mercado!$D$32,B84=1),V84,)","v":0}]
["ATDH",1,"Energia_P",{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"IF($C85=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D85),)","v":0},{"$f":"IF($C85<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D85),)","v":63564.457604887233},{"$f":"IF($C85<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D85),)","v":190784.58411650782},{"$f":"IFERROR(($F$10*Mercado!D609+$G$10*(1-Mercado!D609))*B85*$D$16,)","v":1.4460962413775044E-3},1.4460962413775044E-3,1.4460962413775044E-3,null,null,null,1,"Pot_Max_P","Peaje ATH",{"$f":"IF($O85=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P85),)","v":0},{"$f":"IF($O85=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P85),)","v":0},{"$f":"IF($O85=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P85),)","v":53.97279682327936},{"$f":"IFERROR($H$10*(1/(Mercado!$G609*730)*Mercado!$Z609)*$N85*$E$16,)","v":1.166591416651507E-4},{"$f":"IFERROR($H$10*(Mercado!$H609*Mercado!$Z609)*$N85*$E$16,)","v":6.318800051769069E-2},{"$f":"IFERROR($H$10*(Mercado!$I609*Mercado!$P609)*$N85*$E$16,)","v":6.3306795644368488E-2},{"$f":"SUMPRODUCT(($U$29:$V$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$A85))*12","v":307.40013347055486},3564.7864221249333,8.6232412568300998E-2,{"$f":"IFERROR(datos!$H$16/Y85*U85,)","v":5.8621113463703398E-2},{"$f":"IFERROR(datos!$H$16/Y85*V85,)","v":5.8731322720886089E-2},{"$f":"IF(Y85=0,T85,(1-datos!$H$16)/(1-Y85)*T85)","v":1.1745482309522269E-4},{"$f":"(1-datos!$H$16)/(1-Y85)*H85","v":1.4559594369139817E-3},{"$f":"IF(Y85=0,I85,(1-datos!$H$16)/(1-Y85)*I85)","v":1.4559594369139817E-3},{"$f":"IF(Y85=0,J85,(1-datos!$H$16)/(1-Y85)*J85)","v":1.4559594369139817E-3},null,null,"CPERDE_Peaje ATH",{"$f":"IF(AND(C85=Mercado!$D$30,B85=1),H85,)","v":0},"CPERDE_Peaje ATH",{"$f":"IF(C85<>Mercado!$D$30,I85,)","v":1.4460962413775044E-3},"CPERDE_Peaje ATH",{"$f":"IF(C85<>Mercado!$D$30,J85,)","v":1.4460962413775044E-3},null,"CPERDP_Peaje ATH",{"$f":"IF(AND(O85=Mercado!$D$30,B85=1),T85,)","v":0},"CPERDP_Peaje ATH",{"$f":"IF(AND(O85=Mercado!$D$31,B85=1),U85,)","v":0},"CPERDP_Peaje ATH",{"$f":"IF(AND(O85=Mercado!$D$32,B85=1),V85,)","v":6.3306795644368488E-2}]
[null,null,null,{"$f":"Mercado!C222","v":""},{"$f":"IF($C86=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D86),)","v":0},{"$f":"IF($C86<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D86),)","v":0},{"$f":"IF($C86<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D86),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D610+$G$10*(1-Mercado!D610))*B86*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O86=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P86),)","v":0},{"$f":"IF($O86=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P86),)","v":0},{"$f":"IF($O86=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P86),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G610*730)*Mercado!$Z610)*$N86*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H610*Mercado!$Z610)*$N86*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I610*Mercado!$P610)*$N86*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y86*U86,)","v":0},{"$f":"IFERROR(datos!$H$16/Y86*V86,)","v":0},{"$f":"IF(Y86=0,T86,(1-datos!$H$16)/(1-Y86)*T86)","v":0},{"$f":"(1-datos!$H$16)/(1-Y86)*H86","v":0},{"$f":"IF(Y86=0,I86,(1-datos!$H$16)/(1-Y86)*I86)","v":0},{"$f":"IF(Y86=0,J86,(1-datos!$H$16)/(1-Y86)*J86)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C86=Mercado!$D$30,B86=1),H86,)","v":0},"CPERDE_",{"$f":"IF(C86<>Mercado!$D$30,I86,)","v":0},"CPERDE_",{"$f":"IF(C86<>Mercado!$D$30,J86,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O86=Mercado!$D$30,B86=1),T86,)","v":0},"CPERDP_",{"$f":"IF(AND(O86=Mercado!$D$31,B86=1),U86,)","v":0},"CPERDP_",{"$f":"IF(AND(O86=Mercado!$D$32,B86=1),V86,)","v":0}]
[null,null,null,{"$f":"Mercado!C223","v":""},{"$f":"IF($C87=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D87),)","v":0},{"$f":"IF($C87<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D87),)","v":0},{"$f":"IF($C87<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D87),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D611+$G$10*(1-Mercado!D611))*B87*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O87=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P87),)","v":0},{"$f":"IF($O87=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P87),)","v":0},{"$f":"IF($O87=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P87),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G611*730)*Mercado!$Z611)*$N87*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H611*Mercado!$Z611)*$N87*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I611*Mercado!$P611)*$N87*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y87*U87,)","v":0},{"$f":"IFERROR(datos!$H$16/Y87*V87,)","v":0},{"$f":"IF(Y87=0,T87,(1-datos!$H$16)/(1-Y87)*T87)","v":0},{"$f":"(1-datos!$H$16)/(1-Y87)*H87","v":0},{"$f":"IF(Y87=0,I87,(1-datos!$H$16)/(1-Y87)*I87)","v":0},{"$f":"IF(Y87=0,J87,(1-datos!$H$16)/(1-Y87)*J87)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C87=Mercado!$D$30,B87=1),H87,)","v":0},"CPERDE_",{"$f":"IF(C87<>Mercado!$D$30,I87,)","v":0},"CPERDE_",{"$f":"IF(C87<>Mercado!$D$30,J87,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O87=Mercado!$D$30,B87=1),T87,)","v":0},"CPERDP_",{"$f":"IF(AND(O87=Mercado!$D$31,B87=1),U87,)","v":0},"CPERDP_",{"$f":"IF(AND(O87=Mercado!$D$32,B87=1),V87,)","v":0}]
[null,null,null,{"$f":"Mercado!C224","v":""},{"$f":"IF($C88=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D88),)","v":0},{"$f":"IF($C88<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D88),)","v":0},{"$f":"IF($C88<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D88),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D612+$G$10*(1-Mercado!D612))*B88*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O88=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P88),)","v":0},{"$f":"IF($O88=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P88),)","v":0},{"$f":"IF($O88=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P88),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G612*730)*Mercado!$Z612)*$N88*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H612*Mercado!$Z612)*$N88*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I612*Mercado!$P612)*$N88*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y88*U88,)","v":0},{"$f":"IFERROR(datos!$H$16/Y88*V88,)","v":0},{"$f":"IF(Y88=0,T88,(1-datos!$H$16)/(1-Y88)*T88)","v":0},{"$f":"(1-datos!$H$16)/(1-Y88)*H88","v":0},{"$f":"IF(Y88=0,I88,(1-datos!$H$16)/(1-Y88)*I88)","v":0},{"$f":"IF(Y88=0,J88,(1-datos!$H$16)/(1-Y88)*J88)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C88=Mercado!$D$30,B88=1),H88,)","v":0},"CPERDE_",{"$f":"IF(C88<>Mercado!$D$30,I88,)","v":0},"CPERDE_",{"$f":"IF(C88<>Mercado!$D$30,J88,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O88=Mercado!$D$30,B88=1),T88,)","v":0},"CPERDP_",{"$f":"IF(AND(O88=Mercado!$D$31,B88=1),U88,)","v":0},"CPERDP_",{"$f":"IF(AND(O88=Mercado!$D$32,B88=1),V88,)","v":0}]
[null,null,null,{"$f":"Mercado!C225","v":""},{"$f":"IF($C89=E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,E$26,Mercado!$C:$C,$D89),)","v":0},{"$f":"IF($C89<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,F$26,Mercado!$C:$C,$D89),)","v":0},{"$f":"IF($C89<>E$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,G$26,Mercado!$C:$C,$D89),)","v":0},{"$f":"IFERROR(($F$10*Mercado!D613+$G$10*(1-Mercado!D613))*B89*$D$16,)","v":0},0,0,null,null,null,0,null,"",{"$f":"IF($O89=Q$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,Q$26,Mercado!$C:$C,$P89),)","v":0},{"$f":"IF($O89=R$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,R$26,Mercado!$C:$C,$P89),)","v":0},{"$f":"IF($O89=S$26,SUMIFS(Mercado!$O:$O,Mercado!$A:$A,S$26,Mercado!$C:$C,$P89),)","v":0},{"$f":"IFERROR($H$10*(1/(Mercado!$G613*730)*Mercado!$Z613)*$N89*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$H613*Mercado!$Z613)*$N89*$E$16,)","v":0},{"$f":"IFERROR($H$10*(Mercado!$I613*Mercado!$P613)*$N89*$E$16,)","v":0},0,0,0,{"$f":"IFERROR(datos!$H$16/Y89*U89,)","v":0},{"$f":"IFERROR(datos!$H$16/Y89*V89,)","v":0},{"$f":"IF(Y89=0,T89,(1-datos!$H$16)/(1-Y89)*T89)","v":0},{"$f":"(1-datos!$H$16)/(1-Y89)*H89","v":0},{"$f":"IF(Y89=0,I89,(1-datos!$H$16)/(1-Y89)*I89)","v":0},{"$f":"IF(Y89=0,J89,(1-datos!$H$16)/(1-Y89)*J89)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C89=Mercado!$D$30,B89=1),H89,)","v":0},"CPERDE_",{"$f":"IF(C89<>Mercado!$D$30,I89,)","v":0},"CPERDE_",{"$f":"IF(C89<>Mercado!$D$30,J89,)","v":0},null,"CPERDP_",{"$f":"IF(AND(O89=Mercado!$D$30,B89=1),T89,)","v":0},"CPERDP_",{"$f":"IF(AND(O89=Mercado!$D$31,B89=1),U89,)","v":0},"CPERDP_",{"$f":"IF(AND(O89=Mercado!$D$32,B89=1),V89,)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H29:H89,E29:E89)","v":156180.82500449684},{"$f":"SUMPRODUCT(I29:I89,F29:F89)","v":2031.5646741833023},5102.2138400768563,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T29:T89,Q29:Q89)","v":6894.4606112232159},{"$f":"SUMPRODUCT(U29:U89,R29:R89)*12","v":6695.4529728753769},{"$f":"SUMPRODUCT(V29:V89,S29:S89)*12","v":611.35628709767343},null,null,null,{"$f":"SUMPRODUCT(Z29:Z89,R29:R89)*12","v":5239.0104509609118},{"$f":"SUMPRODUCT(AA29:AA89,S29:S89)*12","v":552.88552209641477},{"$f":"SUMPRODUCT(AB29:AB89,Q29:Q89)","v":6894.4606112232159},{"$f":"SUMPRODUCT(AC29:AC89,E29:E89)","v":157628.95292223402},{"$f":"SUMPRODUCT(AD29:AD89,F29:F89)","v":2050.7537549267308},{"$f":"SUMPRODUCT(AE29:AE89,G29:G89)","v":5149.8101285120183},null,null,null,{"$f":"SUMPRODUCT(AI29:AI89,E29:E89)","v":156180.82500449684},null,{"$f":"SUMPRODUCT(AK29:AK89,F29:F89)","v":2031.5646741833023},null,{"$f":"SUMPRODUCT(AM29:AM89,G29:G89)","v":5102.2138400768563},null,null,{"$f":"SUMPRODUCT(AP29:AP89,E29:E89)","v":6894.4606112232159},null,{"$f":"SUMPRODUCT(AR29:AR89,R29:R89)*12","v":6695.4529728753769},null,{"$f":"SUMPRODUCT(AT29:AT89,S29:S89)*12","v":611.35628709767343}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verificación "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grupo Tarifario","Ingresos cargos potencia","Ingresos cargos energía","Ingresos Totales","% ingresos cargos potencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D19","v":"BTS"},{"$f":"SUMPRODUCT(($Z$29:$AA$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$Z105))*12","v":0},{"$f":"SUMPRODUCT(($AC$29:$AE$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$Z105))+SUMPRODUCT(($AB$29:$AB$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$Z105))","v":105117.1737267367},{"$f":"AA105+AB105","v":105117.1737267367},{"$f":"AA105/AC105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D20","v":"BTDH"},{"$f":"SUMPRODUCT(($Z$29:$AA$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$Z106))*12","v":3048.3065649030586},{"$f":"SUMPRODUCT(($AC$29:$AE$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$Z106))+SUMPRODUCT(($AB$29:$AB$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$Z106))","v":35055.525496385177},{"$f":"AA106+AB106","v":38103.832061288238},{"$f":"AA106/AC106","v":7.9999999999999988E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D21","v":"MTDH"},{"$f":"SUMPRODUCT(($Z$29:$AA$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$Z107))*12","v":2458.4064943842745},{"$f":"SUMPRODUCT(($AC$29:$AE$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$Z107))+SUMPRODUCT(($AB$29:$AB$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$Z107))","v":28271.674685419148},30730.081179803423,{"$f":"AA107/AC107","v":8.0000000000000029E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D22","v":"ATDH"},{"$f":"SUMPRODUCT(($Z$29:$AA$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$Z108))*12","v":285.18291376999468},{"$f":"SUMPRODUCT(($AC$29:$AE$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$Z108))+SUMPRODUCT(($AB$29:$AB$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$Z108))","v":3279.6035083549382},3564.7864221249329,8.0000000000000016E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D23","v":"EDEMET"},{"$f":"SUMPRODUCT(($Z$29:$AA$89)*($R$29:$S$89)*($N$29:$N$89)*($A$29:$A$89=$Z109))*12","v":0},{"$f":"SUMPRODUCT(($AC$29:$AE$89)*($E$29:$G$89)*($N$29:$N$89)*($A$29:$A$89=$Z109))+SUMPRODUCT(($AB$29:$AB$89)*($Q$29:$Q$89)*($N$29:$N$89)*($A$29:$A$89=$Z109))","v":0},0,{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA105:AA110)","v":5791.8959730573279},{"$f":"SUM(AB105:AB110)","v":171723.97741689597},177515.87338995328]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos requeridos c/ajuste monómico",null,null,{"$f":"datos!C16*'Factor Monomico'!C12","v":177515.87338995328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chequeo",null,null,{"$f":"AC111-AC113","v":0}]

{"sheet":"cargos_abastecimiento","index":9,"n_rows":434,"n_cols":43,"rows_kept":434,"cut":false,"hidden":false,"merged":[]}
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE ABASTECIMIENTO. SEGMENTO DE GENERACIÓN"]
["SEGMENTO DE GENERACIÓN"]
["COMPONENTES DE COSTOS POR POTENCIA Y ENERGÍA"]
[]
[null,"Dem. Máx. Balance Tarifario","MW",{"$f":"F434","v":702.75304380454554}]
[null,"Demanda Contratada Total","MW",{"$f":"datos!C39","v":678.93490275692284}]
[null,"Factor de ajuste (FAPG)",null,{"$f":"D8/D7","v":0.96610738116668027}]
[]
[null,"CPG","(B/./kW-mes)",{"$f":"datos!C34","v":16}]
[]
[null,"Incluye pérdidas de potencia?",1]
[]
[null,"Grandes clientes a los que la empresa les compra la potencia"]
[null,"CPG Grandes Clientes","(B/./kW-mes)",{"$f":"datos!C35","v":16}]
[null,"Factor por Reserva de confiabilidad y pérdidas de potencia de transmisión fijadas por ASEP","(adimens.)",1]
[null,"Se incluyen perdidas por Nivel de tensión?",null,0]
[]
[]
[null,"CPG total aprobado",{"$f":"D11*D8*12","v":130355.50132932918}]
[null,"CPG total facturado",{"$f":"SUM(R119:T119)","v":130355.50132932916}]
[null,"Cierre CPG",{"$f":"C21-C22","v":0}]
[]
[null,"Porción a asignar a cargos por demanda (según nota ASEP DSAN-XXXX-23)"]
[null,"CPG","(B/./kW-mes)",{"$f":"datos!C34","v":16}]
[null,"Demanda Contratada + SRLP","MW",{"$f":"datos!C39","v":678.93490275692284}]
[null,"Total","(miles B/. /semestre)",{"$f":"D26*D27*6","v":65177.750664664592}]
[null,"Chequeo",null,{"$f":"SUM(AO119:AQ119,X119/2)-D28","v":0}]
[]
[]
[null,"Porción asignada a cargos por demanda a recuperar con cargos por energía"]
[]
[null,"Porción obtenida con cargos por demanda","(miles B/./semestre)",{"$f":"SUM(AO119:AQ119)","v":52493.657449885752}]
[]
[null,"Costo a recuperar con cargos por energía","(miles B/./semestre)",{"$f":"D28-D34","v":12684.093214778841}]
[]
[]
[]
[]
[null,"Determinación del CEG por banda horaria"]
[null,"Costos Generación Total menos porción asignada a cargos por demanda","(miles B/./semestre)",{"$f":"datos!C67-D28","v":127429.78650607141}]
[null,"Costos Extraordinarios","(miles B/./semestre)",{"$f":"datos!C66","v":0}]
[null,"Total Energía Ingresada","MWh",{"$f":"datos!C71","v":1783173.487}]
[]
[null,"CEGP","B/./kWh",{"$f":"(D42-D43)/D44","v":7.1462360468615135E-2},{"$f":"datos!D75","v":498861.27094992623}]
[null,"CEGFP","B/./kWh",{"$f":"D46","v":7.1462360468615135E-2},{"$f":"datos!D76","v":1284312.2160500737}]
[null,null,null,null,{"$f":"SUMPRODUCT(E46:E47,D46:D47)","v":127429.7865060714}]
[]
[]
[]
["CÁLCULO CARGOS POR POTENCIA EN GENERACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPOTGENE_",null,"CPOTGEN_",null,"CPOTGEN_",null,null,"CPOTGENGC_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB53&\"kWh_\"","v":"CPOTGENE_kWh_"},null,{"$f":"AD53&\"kW_\"","v":"CPOTGEN_kW_"},null,{"$f":"AF53&\"kWP_\"","v":"CPOTGEN_kWP_"},null,null,{"$f":"AI53&\"kW_\"","v":"CPOTGENGC_kW_"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mercado!D31","v":"Pot_Max"},{"$f":"Mercado!D32","v":"Pot_Max_P"},{"$f":"Mercado!D30","v":"Energia"},{"$f":"M55","v":"Pot_Max"},{"$f":"N55","v":"Pot_Max_P"},null,null,null,null,null,null,null,null,null,"Cargos por Potencia en Generación (B/./kWh, B/./kW, B/./kWP)",null,null,null,null,null,null,null,null,null,null,"Ingresos Estimados por costo de potencia. 1er semestre aplicación"]
[null,null,null,null,null,null,null,null,null,"Cargo Tarifario sin energizar (B/./kWh, B/./kW)",null,null,"Cargo 100% energizado (B/./kWh)",null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,"Vble. Facturación (MWh, MW). 1er año",null,null,null,"Relación Energía/Potencia por grupo tarifario",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP",null,null,"Unidad de Aplicación: kW",null,null,null,"Vble. Facturación (MWh, MW). 1er semestre 2019",null,null,"Cargo de Aplicación"]
["Parámetros Tarifarios","Categoría Tarifaria","Vble. Balance Potencia Tarifario en Punta","Cliente Regulado?","Se incluye en Balance de Potencia?","% Energización","Gran Cliente (GC) a los que ENSA le compra potencia?","Agrupación para energización","CPG asignado a clase de usuarios","Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"K57","v":"Potencia máxima"},{"$f":"L57","v":"Potencia Máxima en Punta"},"Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"J57","v":"Energía"},{"$f":"K57","v":"Potencia máxima"},{"$f":"L57","v":"Potencia Máxima en Punta"},"CPG para Grandes clientes",{"$f":"M57","v":"Potencia máxima"},{"$f":"N57","v":"Potencia Máxima en Punta"},"Cargo por Energía para recuperar diferencia",null,null,"Identificación","Valor",{"$f":"AA57","v":"Identificación"},{"$f":"AB57","v":"Valor"},{"$f":"AC57","v":"Identificación"},{"$f":"AD57","v":"Valor"},null,{"$f":"AA57","v":"Identificación"},{"$f":"AB57","v":"Valor"},null,null,{"$f":"R57","v":"Energía"},{"$f":"S57","v":"Potencia máxima"},{"$f":"T57","v":"Potencia Máxima en Punta"},{"$f":"AL57","v":"Energía"},{"$f":"AM57","v":"Potencia máxima"},"Potencia Máxima en Punta"]
[{"$f":"Mercado!B553","v":"BTS"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"Mercado!D618","v":"Energia"},1,1,1,0,"BTS",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z553,)","v":14.15790975012678},{"$f":"IFERROR((I58)/(Mercado!$G553*730),)","v":2.8295674388267061E-2},{"$f":"IFERROR((I58)*Mercado!$H553,)","v":7.3830958332830283},{"$f":"IFERROR(I58*Mercado!$I553*Mercado!$AH553,)","v":9.4964915358703017},{"$f":"IFERROR(IF($C58=M$55,K58*V58,),)","v":0},{"$f":"IFERROR(IF($C58=N$55,L58*W58,),)","v":0},{"$f":"IF($C58=O$55,J58,)+(M58+N58)*F58","v":2.8295674388267061E-2},{"$f":"IF($C58<>P$55,,K58*(1-$F58))","v":0},{"$f":"IF($C58<>Q$55,,L58*(1-$F58))","v":0},{"$f":"Mercado!E165","v":1969214.0311646401},{"$f":"Mercado!E360","v":0},{"$f":"Mercado!E424","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$f":"SUMIFS($S$58:$S$118,$H$58:$H$118,$H58,$C$58:$C$118,M$55,$D$58:$D$118,D58)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H58,$C$58:$C$118,M$55,$D$58:$D$118,D58)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H58,$C$58:$C$118,N$55,$D$58:$D$118,D58)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H58,$C$58:$C$118,N$55,$D$58:$D$118,D58),SUMIFS($S$58:$S$118,$H$58:$H$118,$H58,$C$58:$C$118,M$55,$D$58:$D$118,D58)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H58,$C$58:$C$118,M$55,$D$58:$D$118,D58))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D58=1,$D$36/(SUMPRODUCT($D$58:$D$118,$R$58:$R$118)/2),)","v":8.2573993640571702E-3},null,null,{"$f":"CONCATENATE(AB$53,$B58)","v":"CPOTGENE_BTS"},{"$f":"IF(D58=1,O58+X58,)","v":3.6553073752324229E-2},{"$f":"CONCATENATE(AD$53,$B58)","v":"CPOTGEN_BTS"},{"$f":"IF(D58=1,P58,)","v":0},{"$f":"CONCATENATE(AF$53,$B58)","v":"CPOTGEN_BTS"},{"$f":"IF(D58=1,Q58,)","v":0},null,{"$f":"CONCATENATE(AI$53,$B58)","v":"CPOTGENGC_BTS"},{"$f":"IF(G58=0,,U58)","v":0},null,null,{"$f":"R58/2","v":984607.01558232005},{"$f":"S58","v":0},{"$f":"T58","v":0},{"$f":"IF($D58=1,O58,)","v":2.8295674388267061E-2},{"$f":"IF($D58=1,P58,)","v":0},0]
[{"$f":"Mercado!B554","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"Mercado!D619","v":"Pot_Max"},1,1,0.85,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z554,)","v":17.94040609495449},{"$f":"IFERROR((I59)/(Mercado!$G554*730),)","v":4.6680863948287452E-2},{"$f":"IFERROR((I59)*Mercado!$H554,)","v":14.127303741353012},{"$f":"IFERROR(I59*Mercado!$I554*Mercado!$AH554,)","v":14.577824405215088},{"$f":"IFERROR(IF($C59=M$55,K59*V59,),)","v":5.5048128535400198E-2},{"$f":"IFERROR(IF($C59=N$55,L59*W59,),)","v":0},4.679090925509017E-2,2.1190955612029523,0,{"$f":"Mercado!E166","v":583386.24808812002},{"$f":"Mercado!E361","v":189.43412556811083},{"$f":"Mercado!E425","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$f":"SUMIFS($S$58:$S$118,$H$58:$H$118,$H59,$C$58:$C$118,M$55,$D$58:$D$118,D59)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H59,$C$58:$C$118,M$55,$D$58:$D$118,D59)","v":3.8965771206762546E-3},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H59,$C$58:$C$118,N$55,$D$58:$D$118,D59)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H59,$C$58:$C$118,N$55,$D$58:$D$118,D59),SUMIFS($S$58:$S$118,$H$58:$H$118,$H59,$C$58:$C$118,M$55,$D$58:$D$118,D59)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H59,$C$58:$C$118,M$55,$D$58:$D$118,D59))","v":3.2349743180830636E-3},{"$f":"IF(D59=1,$D$36/(SUMPRODUCT($D$58:$D$118,$R$58:$R$118)/2),)","v":8.2573993640571702E-3},null,null,"CPOTGENE_BTD",{"$f":"IF(D59=1,O59+X59,)","v":5.5048308619147342E-2},"CPOTGEN_BTD",2.1190955612029523,"CPOTGEN_BTD",0,null,"CPOTGENGC_BTD",0,null,null,291693.12404406001,189.43412556811083,0,4.679090925509017E-2,2.1190955612029523,0]
[{"$f":"Mercado!B555","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"Mercado!D620","v":"Pot_Max_P"},1,1,0.85,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z555,)","v":17.94040609495449},{"$f":"IFERROR((I60)/(Mercado!$G555*730),)","v":4.6680863948287452E-2},{"$f":"IFERROR((I60)*Mercado!$H555,)","v":14.127303741353012},{"$f":"IFERROR(I60*Mercado!$I555*Mercado!$AH555,)","v":14.577824405215088},0,4.7158887564395319E-2,4.008505442973602E-2,0,2.1866736607822634,{"$f":"Mercado!E167","v":6249.8177766000008},{"$f":"Mercado!E362","v":0},{"$f":"Mercado!E426","v":1.6848333333333332},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},3.8965771206762546E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H60,$C$58:$C$118,N$55,$D$58:$D$118,D60)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H60,$C$58:$C$118,N$55,$D$58:$D$118,D60),SUMIFS($S$58:$S$118,$H$58:$H$118,$H60,$C$58:$C$118,M$55,$D$58:$D$118,D60)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H60,$C$58:$C$118,M$55,$D$58:$D$118,D60))","v":3.2349743180830636E-3},8.2573993640571702E-3,null,null,"CPOTGENE_BTH",4.8342453793793191E-2,"CPOTGEN_BTH",0,"CPOTGEN_BTH",2.1866736607822634,null,"CPOTGENGC_BTH",0,null,null,3124.9088883000004,0,1.6848333333333332,4.008505442973602E-2,0,2.1866736607822634]
[{"$f":"Mercado!B556","v":"ABTD"},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"Mercado!D621","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z556,)","v":11.196158735349094},{"$f":"IFERROR((I61)/(Mercado!$G556*730),)","v":4.5440402605132768E-2},{"$f":"IFERROR((I61)*Mercado!$H556,)","v":9.7013805007604486},{"$f":"IFERROR(I61*Mercado!$I556*Mercado!$AH556,)","v":9.8301315511443796},0,0,0,0,0,{"$f":"Mercado!E168","v":0},{"$f":"Mercado!E363","v":0},{"$f":"Mercado!E427","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H61,$C$58:$C$118,N$55,$D$58:$D$118,D61)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H61,$C$58:$C$118,N$55,$D$58:$D$118,D61),SUMIFS($S$58:$S$118,$H$58:$H$118,$H61,$C$58:$C$118,M$55,$D$58:$D$118,D61)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H61,$C$58:$C$118,M$55,$D$58:$D$118,D61))","v":{"$error":"#DIV/0!"}},0,null,null,"CPOTGENE_A-BTS",0,"CPOTGEN_A-BTS",0,"CPOTGEN_A-BTS",0,null,"CPOTGENGC_A-BTS",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B557","v":"ABTD"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"Mercado!D622","v":"Pot_Max"},1,1,0.85,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z557,)","v":11.196158735349094},{"$f":"IFERROR((I62)/(Mercado!$G557*730),)","v":4.5440402605132768E-2},{"$f":"IFERROR((I62)*Mercado!$H557,)","v":9.7013805007604486},{"$f":"IFERROR(I62*Mercado!$I557*Mercado!$AH557,)","v":9.8301315511443796},3.7802177298237913E-2,0,3.2131850703502225E-2,1.4552070751140675,0,{"$f":"Mercado!E169","v":0},{"$f":"Mercado!E364","v":0},{"$f":"Mercado!E428","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},3.8965771206762546E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H62,$C$58:$C$118,N$55,$D$58:$D$118,D62)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H62,$C$58:$C$118,N$55,$D$58:$D$118,D62),SUMIFS($S$58:$S$118,$H$58:$H$118,$H62,$C$58:$C$118,M$55,$D$58:$D$118,D62)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H62,$C$58:$C$118,M$55,$D$58:$D$118,D62))","v":3.2349743180830636E-3},8.2573993640571702E-3,null,null,"CPOTGENE_A-BTD",4.0389250067559397E-2,"CPOTGEN_A-BTD",1.4552070751140675,"CPOTGEN_A-BTD",0,null,"CPOTGENGC_A-BTD",0,null,null,0,0,0,3.2131850703502225E-2,1.4552070751140675,0]
[{"$f":"Mercado!B558","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"Mercado!D623","v":"Pot_Max"},0,1,0.85,1,"BTD-BTH-Peaje BT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z558,)","v":17.94040609495449},{"$f":"IFERROR((I63)/(Mercado!$G558*730),)","v":4.6680863948287452E-2},{"$f":"IFERROR((I63)*Mercado!$H558,)","v":14.127303741353012},{"$f":"IFERROR(I63*Mercado!$I558*Mercado!$AH558,)","v":14.577824405215088},3.9199682691412205E-2,0,3.3319730287700376E-2,2.1190955612029523,0,{"$f":"Mercado!E170","v":93087.063702398329},{"$f":"Mercado!E365","v":21.524414864860216},{"$f":"Mercado!E429","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},2.7747462225695685E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H63,$C$58:$C$118,N$55,$D$58:$D$118,D63)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H63,$C$58:$C$118,N$55,$D$58:$D$118,D63),SUMIFS($S$58:$S$118,$H$58:$H$118,$H63,$C$58:$C$118,M$55,$D$58:$D$118,D63)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H63,$C$58:$C$118,M$55,$D$58:$D$118,D63))","v":2.5190327815278954E-3},0,null,null,"CPOTGENE_Peaje BT",0,"CPOTGEN_Peaje BT",0,"CPOTGEN_Peaje BT",0,null,"CPOTGENGC_Peaje BT",16,null,null,46543.531851199165,21.524414864860216,0,0,0,0]
[{"$f":"Mercado!B559","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"Mercado!D624","v":"Pot_Max_P"},0,1,0.85,1,"BTD-BTH-Peaje BT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z559,)","v":17.94040609495449},{"$f":"IFERROR((I64)/(Mercado!$G559*730),)","v":4.6680863948287452E-2},{"$f":"IFERROR((I64)*Mercado!$H559,)","v":14.127303741353012},{"$f":"IFERROR(I64*Mercado!$I559*Mercado!$AH559,)","v":14.577824405215088},0,3.6722017560094203E-2,3.121371492608007E-2,0,2.1866736607822634,{"$f":"Mercado!E171","v":2498.1993271969304},{"$f":"Mercado!E366","v":0},{"$f":"Mercado!E430","v":0.52442050000000007},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},2.7747462225695685E-3,2.5190327815278954E-3,0,null,null,"CPOTGENE_Peaje BTH",0,"CPOTGEN_Peaje BTH",0,"CPOTGEN_Peaje BTH",0,null,"CPOTGENGC_Peaje BTH",16,null,null,1249.0996635984652,0,0.52442050000000007,0,0,0]
[{"$f":"Mercado!B560","v":0},{"$f":"Mercado!C172","v":""},{"$f":"Mercado!D625","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z560,)","v":0},{"$f":"IFERROR((I65)/(Mercado!$G560*730),)","v":0},{"$f":"IFERROR((I65)*Mercado!$H560,)","v":0},{"$f":"IFERROR(I65*Mercado!$I560*Mercado!$AH560,)","v":0},0,0,0,0,0,{"$f":"Mercado!E172","v":0},{"$f":"Mercado!E367","v":0},{"$f":"Mercado!E431","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B561","v":0},{"$f":"Mercado!C173","v":""},{"$f":"Mercado!D626","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z561,)","v":0},{"$f":"IFERROR((I66)/(Mercado!$G561*730),)","v":0},{"$f":"IFERROR((I66)*Mercado!$H561,)","v":0},{"$f":"IFERROR(I66*Mercado!$I561*Mercado!$AH561,)","v":0},0,0,0,0,0,{"$f":"Mercado!E173","v":0},{"$f":"Mercado!E368","v":0},{"$f":"Mercado!E432","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B562","v":0},{"$f":"Mercado!C174","v":""},{"$f":"Mercado!D627","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z562,)","v":0},{"$f":"IFERROR((I67)/(Mercado!$G562*730),)","v":0},{"$f":"IFERROR((I67)*Mercado!$H562,)","v":0},{"$f":"IFERROR(I67*Mercado!$I562*Mercado!$AH562,)","v":0},0,0,0,0,0,{"$f":"Mercado!E174","v":0},{"$f":"Mercado!E369","v":0},{"$f":"Mercado!E433","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B563","v":0},{"$f":"Mercado!C175","v":""},{"$f":"Mercado!D628","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z563,)","v":0},{"$f":"IFERROR((I68)/(Mercado!$G563*730),)","v":0},{"$f":"IFERROR((I68)*Mercado!$H563,)","v":0},{"$f":"IFERROR(I68*Mercado!$I563*Mercado!$AH563,)","v":0},0,0,0,0,0,{"$f":"Mercado!E175","v":0},{"$f":"Mercado!E370","v":0},{"$f":"Mercado!E434","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B564","v":0},{"$f":"Mercado!C176","v":""},{"$f":"Mercado!D629","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z564,)","v":0},{"$f":"IFERROR((I69)/(Mercado!$G564*730),)","v":0},{"$f":"IFERROR((I69)*Mercado!$H564,)","v":0},{"$f":"IFERROR(I69*Mercado!$I564*Mercado!$AH564,)","v":0},0,0,0,0,0,{"$f":"Mercado!E176","v":0},{"$f":"Mercado!E371","v":0},{"$f":"Mercado!E435","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B565","v":0},{"$f":"Mercado!C177","v":""},{"$f":"Mercado!D630","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z565,)","v":0},{"$f":"IFERROR((I70)/(Mercado!$G565*730),)","v":0},{"$f":"IFERROR((I70)*Mercado!$H565,)","v":0},{"$f":"IFERROR(I70*Mercado!$I565*Mercado!$AH565,)","v":0},0,0,0,0,0,{"$f":"Mercado!E177","v":0},{"$f":"Mercado!E372","v":0},{"$f":"Mercado!E436","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B566","v":0},{"$f":"Mercado!C178","v":""},{"$f":"Mercado!D631","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z566,)","v":0},{"$f":"IFERROR((I71)/(Mercado!$G566*730),)","v":0},{"$f":"IFERROR((I71)*Mercado!$H566,)","v":0},{"$f":"IFERROR(I71*Mercado!$I566*Mercado!$AH566,)","v":0},0,0,0,0,0,{"$f":"Mercado!E178","v":0},{"$f":"Mercado!E373","v":0},{"$f":"Mercado!E437","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B567","v":0},{"$f":"Mercado!C179","v":""},{"$f":"Mercado!D632","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z567,)","v":0},{"$f":"IFERROR((I72)/(Mercado!$G567*730),)","v":0},{"$f":"IFERROR((I72)*Mercado!$H567,)","v":0},{"$f":"IFERROR(I72*Mercado!$I567*Mercado!$AH567,)","v":0},0,0,0,0,0,{"$f":"Mercado!E179","v":0},{"$f":"Mercado!E374","v":0},{"$f":"Mercado!E438","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B568","v":0},{"$f":"Mercado!C180","v":""},{"$f":"Mercado!D633","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z568,)","v":0},{"$f":"IFERROR((I73)/(Mercado!$G568*730),)","v":0},{"$f":"IFERROR((I73)*Mercado!$H568,)","v":0},{"$f":"IFERROR(I73*Mercado!$I568*Mercado!$AH568,)","v":0},0,0,0,0,0,{"$f":"Mercado!E180","v":0},{"$f":"Mercado!E375","v":0},{"$f":"Mercado!E439","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B569","v":0},{"$f":"Mercado!C181","v":""},{"$f":"Mercado!D634","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z569,)","v":0},{"$f":"IFERROR((I74)/(Mercado!$G569*730),)","v":0},{"$f":"IFERROR((I74)*Mercado!$H569,)","v":0},{"$f":"IFERROR(I74*Mercado!$I569*Mercado!$AH569,)","v":0},0,0,0,0,0,{"$f":"Mercado!E181","v":0},{"$f":"Mercado!E376","v":0},{"$f":"Mercado!E440","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B570","v":0},{"$f":"Mercado!C182","v":""},{"$f":"Mercado!D635","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z570,)","v":0},{"$f":"IFERROR((I75)/(Mercado!$G570*730),)","v":0},{"$f":"IFERROR((I75)*Mercado!$H570,)","v":0},{"$f":"IFERROR(I75*Mercado!$I570*Mercado!$AH570,)","v":0},0,0,0,0,0,{"$f":"Mercado!E182","v":0},{"$f":"Mercado!E377","v":0},{"$f":"Mercado!E441","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B571","v":0},{"$f":"Mercado!C183","v":""},{"$f":"Mercado!D636","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z571,)","v":0},{"$f":"IFERROR((I76)/(Mercado!$G571*730),)","v":0},{"$f":"IFERROR((I76)*Mercado!$H571,)","v":0},{"$f":"IFERROR(I76*Mercado!$I571*Mercado!$AH571,)","v":0},0,0,0,0,0,{"$f":"Mercado!E183","v":0},{"$f":"Mercado!E378","v":0},{"$f":"Mercado!E442","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B572","v":0},{"$f":"Mercado!C184","v":""},{"$f":"Mercado!D637","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z572,)","v":0},{"$f":"IFERROR((I77)/(Mercado!$G572*730),)","v":0},{"$f":"IFERROR((I77)*Mercado!$H572,)","v":0},{"$f":"IFERROR(I77*Mercado!$I572*Mercado!$AH572,)","v":0},0,0,0,0,0,{"$f":"Mercado!E184","v":0},{"$f":"Mercado!E379","v":0},{"$f":"Mercado!E443","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B573","v":"AP"},{"$f":"Mercado!C185","v":"AP"},{"$f":"Mercado!D638","v":"Energia"},0,0,null,null,"AP",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$448,1)*$D$9*Mercado!Z573,)","v":0},{"$f":"IFERROR((I78)/(Mercado!$G573*730),)","v":0},{"$f":"IFERROR((I78)*Mercado!$H573,)","v":0},{"$f":"IFERROR(I78*Mercado!$I573*Mercado!$AH573,)","v":0},0,0,0,0,0,{"$f":"Mercado!E185","v":86408.279398713799},{"$f":"Mercado!E380","v":0},{"$f":"Mercado!E444","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$448,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_AP",0,"CPOTGEN_AP",0,"CPOTGEN_AP",0,null,"CPOTGENGC_AP",0,null,null,43204.1396993569,0,0,0,0,0]
[{"$f":"Mercado!B574","v":0},{"$f":"Mercado!C186","v":""},{"$f":"Mercado!D639","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z574,)","v":0},{"$f":"IFERROR((I79)/(Mercado!$G574*730),)","v":0},{"$f":"IFERROR((I79)*Mercado!$H574,)","v":0},{"$f":"IFERROR(I79*Mercado!$I574*Mercado!$AH574,)","v":0},0,0,0,0,0,{"$f":"Mercado!E186","v":0},{"$f":"Mercado!E381","v":0},{"$f":"Mercado!E445","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B575","v":0},{"$f":"Mercado!C187","v":""},{"$f":"Mercado!D640","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z575,)","v":0},{"$f":"IFERROR((I80)/(Mercado!$G575*730),)","v":0},{"$f":"IFERROR((I80)*Mercado!$H575,)","v":0},{"$f":"IFERROR(I80*Mercado!$I575*Mercado!$AH575,)","v":0},0,0,0,0,0,{"$f":"Mercado!E187","v":0},{"$f":"Mercado!E382","v":0},{"$f":"Mercado!E446","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B576","v":0},{"$f":"Mercado!C188","v":""},{"$f":"Mercado!D641","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z576,)","v":0},{"$f":"IFERROR((I81)/(Mercado!$G576*730),)","v":0},{"$f":"IFERROR((I81)*Mercado!$H576,)","v":0},{"$f":"IFERROR(I81*Mercado!$I576*Mercado!$AH576,)","v":0},0,0,0,0,0,{"$f":"Mercado!E188","v":0},{"$f":"Mercado!E383","v":0},{"$f":"Mercado!E447","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B577","v":0},{"$f":"Mercado!C189","v":""},{"$f":"Mercado!D642","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z577,)","v":0},{"$f":"IFERROR((I82)/(Mercado!$G577*730),)","v":0},{"$f":"IFERROR((I82)*Mercado!$H577,)","v":0},{"$f":"IFERROR(I82*Mercado!$I577*Mercado!$AH577,)","v":0},0,0,0,0,0,{"$f":"Mercado!E189","v":0},{"$f":"Mercado!E384","v":0},{"$f":"Mercado!E448","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B578","v":0},{"$f":"Mercado!C190","v":""},{"$f":"Mercado!D643","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z578,)","v":0},{"$f":"IFERROR((I83)/(Mercado!$G578*730),)","v":0},{"$f":"IFERROR((I83)*Mercado!$H578,)","v":0},{"$f":"IFERROR(I83*Mercado!$I578*Mercado!$AH578,)","v":0},0,0,0,0,0,{"$f":"Mercado!E190","v":0},{"$f":"Mercado!E385","v":0},{"$f":"Mercado!E449","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B579","v":0},{"$f":"Mercado!C191","v":""},{"$f":"Mercado!D644","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z579,)","v":0},{"$f":"IFERROR((I84)/(Mercado!$G579*730),)","v":0},{"$f":"IFERROR((I84)*Mercado!$H579,)","v":0},{"$f":"IFERROR(I84*Mercado!$I579*Mercado!$AH579,)","v":0},0,0,0,0,0,{"$f":"Mercado!E191","v":0},{"$f":"Mercado!E386","v":0},{"$f":"Mercado!E450","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B580","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"Mercado!D645","v":"Pot_Max"},1,1,0.85,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z580,)","v":16.190305304563953},{"$f":"IFERROR((I85)/(Mercado!$G580*730),)","v":3.2287291833080586E-2},{"$f":"IFERROR((I85)*Mercado!$H580,)","v":13.550257594223028},{"$f":"IFERROR(I85*Mercado!$I580*Mercado!$AH580,)","v":13.811197335338354},4.1712187392513408E-2,0,3.5455359283636398E-2,2.0325386391334543,0,{"$f":"Mercado!E192","v":261277.89873360004},{"$f":"Mercado!E387","v":67.025003016329407},{"$f":"Mercado!E451","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},3.0783316924024267E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H85,$C$58:$C$118,N$55,$D$58:$D$118,D85)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H85,$C$58:$C$118,N$55,$D$58:$D$118,D85),SUMIFS($S$58:$S$118,$H$58:$H$118,$H85,$C$58:$C$118,M$55,$D$58:$D$118,D85)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H85,$C$58:$C$118,M$55,$D$58:$D$118,D85))","v":2.3339565590141322E-3},8.2573993640571702E-3,null,null,"CPOTGENE_MTD",4.371275864769357E-2,"CPOTGEN_MTD",2.0325386391334543,"CPOTGEN_MTD",0,null,"CPOTGENGC_MTD",0,null,null,130638.94936680002,67.025003016329407,0,3.5455359283636398E-2,2.0325386391334543,0]
[{"$f":"Mercado!B581","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"Mercado!D646","v":"Pot_Max_P"},1,1,0.85,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z581,)","v":16.190305304563953},{"$f":"IFERROR((I86)/(Mercado!$G581*730),)","v":3.2287291833080586E-2},{"$f":"IFERROR((I86)*Mercado!$H581,)","v":13.550257594223028},{"$f":"IFERROR(I86*Mercado!$I581*Mercado!$AH581,)","v":13.811197335338354},0,3.2234734608651457E-2,2.7399524417353736E-2,0,2.0716796003007536,{"$f":"Mercado!E193","v":47387.3429961},{"$f":"Mercado!E388","v":0},{"$f":"Mercado!E452","v":9.2166666666666668},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},3.0783316924024267E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H86,$C$58:$C$118,N$55,$D$58:$D$118,D86)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H86,$C$58:$C$118,N$55,$D$58:$D$118,D86),SUMIFS($S$58:$S$118,$H$58:$H$118,$H86,$C$58:$C$118,M$55,$D$58:$D$118,D86)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H86,$C$58:$C$118,M$55,$D$58:$D$118,D86))","v":2.3339565590141322E-3},8.2573993640571702E-3,null,null,"CPOTGENE_MTH",3.5656923781410908E-2,"CPOTGEN_MTH",0,"CPOTGEN_MTH",2.0716796003007536,null,"CPOTGENGC_MTH",0,null,null,23693.67149805,0,9.2166666666666668,2.7399524417353736E-2,0,2.0716796003007536]
[{"$f":"Mercado!B582","v":"AMTD"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"Mercado!D647","v":"Pot_Max"},1,1,0.85,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z582,)","v":10.667615133823828},{"$f":"IFERROR((I87)/(Mercado!$G582*730),)","v":3.6470606604954277E-2},{"$f":"IFERROR((I87)*Mercado!$H582,)","v":9.0910747368486646},{"$f":"IFERROR(I87*Mercado!$I582*Mercado!$AH582,)","v":9.1607997157499579},2.7985343480440295E-2,0,2.378754195837425E-2,1.3636612105272998,0,{"$f":"Mercado!E194","v":0},{"$f":"Mercado!E389","v":0},{"$f":"Mercado!E453","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},3.0783316924024267E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H87,$C$58:$C$118,N$55,$D$58:$D$118,D87)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H87,$C$58:$C$118,N$55,$D$58:$D$118,D87),SUMIFS($S$58:$S$118,$H$58:$H$118,$H87,$C$58:$C$118,M$55,$D$58:$D$118,D87)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H87,$C$58:$C$118,M$55,$D$58:$D$118,D87))","v":2.3339565590141322E-3},8.2573993640571702E-3,null,null,"CPOTGENE_A-MT",3.2044941322431422E-2,"CPOTGEN_A-MT",1.3636612105272998,"CPOTGEN_A-MT",0,null,"CPOTGENGC_A-MT",0,null,null,0,0,0,2.378754195837425E-2,1.3636612105272998,0]
[{"$f":"Mercado!B583","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"Mercado!D648","v":"Pot_Max"},0,1,0.85,1,"MTD-MTH-Peaje MT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z583,)","v":16.190305304563953},{"$f":"IFERROR((I88)/(Mercado!$G583*730),)","v":3.2287291833080586E-2},{"$f":"IFERROR((I88)*Mercado!$H583,)","v":13.550257594223028},{"$f":"IFERROR(I88*Mercado!$I583*Mercado!$AH583,)","v":13.811197335338354},3.173427466909836E-2,0,2.6974133468733605E-2,2.0325386391334543,0,{"$f":"Mercado!E195","v":429723.34801665938},{"$f":"Mercado!E390","v":83.866540684185637},{"$f":"Mercado!E454","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},2.3419683683820035E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H88,$C$58:$C$118,N$55,$D$58:$D$118,D88)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H88,$C$58:$C$118,N$55,$D$58:$D$118,D88),SUMIFS($S$58:$S$118,$H$58:$H$118,$H88,$C$58:$C$118,M$55,$D$58:$D$118,D88)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H88,$C$58:$C$118,M$55,$D$58:$D$118,D88))","v":2.2815712751919127E-3},0,null,null,"CPOTGENE_Peaje MT",0,"CPOTGEN_Peaje MT",0,"CPOTGEN_Peaje MT",0,null,"CPOTGENGC_Peaje MT",16,null,null,214861.67400832969,83.866540684185637,0,0,0,0]
[{"$f":"Mercado!B584","v":0},{"$f":"Mercado!C196","v":""},{"$f":"Mercado!D649","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z584,)","v":0},{"$f":"IFERROR((I89)/(Mercado!$G584*730),)","v":0},{"$f":"IFERROR((I89)*Mercado!$H584,)","v":0},{"$f":"IFERROR(I89*Mercado!$I584*Mercado!$AH584,)","v":0},0,0,0,0,0,{"$f":"Mercado!E196","v":0},{"$f":"Mercado!E391","v":0},{"$f":"Mercado!E455","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H89,$C$58:$C$118,N$55,$D$58:$D$118,D89)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H89,$C$58:$C$118,N$55,$D$58:$D$118,D89),SUMIFS($S$58:$S$118,$H$58:$H$118,$H89,$C$58:$C$118,M$55,$D$58:$D$118,D89)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H89,$C$58:$C$118,M$55,$D$58:$D$118,D89))","v":{"$error":"#DIV/0!"}},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B585","v":0},{"$f":"Mercado!C197","v":""},{"$f":"Mercado!D650","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z585,)","v":0},{"$f":"IFERROR((I90)/(Mercado!$G585*730),)","v":0},{"$f":"IFERROR((I90)*Mercado!$H585,)","v":0},{"$f":"IFERROR(I90*Mercado!$I585*Mercado!$AH585,)","v":0},0,0,{"$f":"IF($C90=O$55,J90,)+(M90+N90)*F90","v":0},{"$f":"IF($C90<>P$55,,K90*(1-$F90))","v":0},{"$f":"IF($C90<>Q$55,,L90*(1-$F90))","v":0},{"$f":"Mercado!E197","v":0},{"$f":"Mercado!E392","v":0},{"$f":"Mercado!E456","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H90,$C$58:$C$118,N$55,$D$58:$D$118,D90)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H90,$C$58:$C$118,N$55,$D$58:$D$118,D90),SUMIFS($S$58:$S$118,$H$58:$H$118,$H90,$C$58:$C$118,M$55,$D$58:$D$118,D90)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H90,$C$58:$C$118,M$55,$D$58:$D$118,D90))","v":{"$error":"#DIV/0!"}},0,null,null,{"$f":"CONCATENATE(AB$53,$B90)","v":"CPOTGENE_"},0,{"$f":"CONCATENATE(AD$53,$B90)","v":"CPOTGEN_"},{"$f":"IF(D90=1,P90,)","v":0},{"$f":"CONCATENATE(AF$53,$B90)","v":"CPOTGEN_"},{"$f":"IF(D90=1,Q90,)","v":0},null,{"$f":"CONCATENATE(AI$53,$B90)","v":"CPOTGENGC_"},{"$f":"IF(G90=0,,U90)","v":0},null,null,{"$f":"R90/2","v":0},{"$f":"S90","v":0},{"$f":"T90","v":0},{"$f":"IF($D90=1,O90,)","v":0},0,{"$f":"IF($D90=1,Q90,)","v":0}]
[{"$f":"Mercado!B586","v":0},{"$f":"Mercado!C198","v":""},{"$f":"Mercado!D651","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z586,)","v":0},{"$f":"IFERROR((I91)/(Mercado!$G586*730),)","v":0},{"$f":"IFERROR((I91)*Mercado!$H586,)","v":0},{"$f":"IFERROR(I91*Mercado!$I586*Mercado!$AH586,)","v":0},0,0,0,0,0,{"$f":"Mercado!E198","v":0},{"$f":"Mercado!E393","v":0},{"$f":"Mercado!E457","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B587","v":0},{"$f":"Mercado!C199","v":""},{"$f":"Mercado!D652","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z587,)","v":0},{"$f":"IFERROR((I92)/(Mercado!$G587*730),)","v":0},{"$f":"IFERROR((I92)*Mercado!$H587,)","v":0},{"$f":"IFERROR(I92*Mercado!$I587*Mercado!$AH587,)","v":0},0,0,0,0,0,{"$f":"Mercado!E199","v":0},{"$f":"Mercado!E394","v":0},{"$f":"Mercado!E458","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B588","v":0},{"$f":"Mercado!C200","v":""},{"$f":"Mercado!D653","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z588,)","v":0},{"$f":"IFERROR((I93)/(Mercado!$G588*730),)","v":0},{"$f":"IFERROR((I93)*Mercado!$H588,)","v":0},{"$f":"IFERROR(I93*Mercado!$I588*Mercado!$AH588,)","v":0},0,0,0,0,0,{"$f":"Mercado!E200","v":0},{"$f":"Mercado!E395","v":0},{"$f":"Mercado!E459","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B589","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"Mercado!D654","v":"Pot_Max_P"},0,1,0.85,1,"MTD-MTH-Peaje MT",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z589,)","v":16.190305304563953},{"$f":"IFERROR((I94)/(Mercado!$G589*730),)","v":3.2287291833080586E-2},{"$f":"IFERROR((I94)*Mercado!$H589,)","v":13.550257594223028},{"$f":"IFERROR(I94*Mercado!$I589*Mercado!$AH589,)","v":13.811197335338354},0,3.1511231116315076E-2,2.6784546448867814E-2,0,2.0716796003007536,{"$f":"Mercado!E201","v":113959.20917426137},{"$f":"Mercado!E396","v":0},{"$f":"Mercado!E460","v":21.667171516298453},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},2.3419683683820035E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H94,$C$58:$C$118,N$55,$D$58:$D$118,D94)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H94,$C$58:$C$118,N$55,$D$58:$D$118,D94),SUMIFS($S$58:$S$118,$H$58:$H$118,$H94,$C$58:$C$118,M$55,$D$58:$D$118,D94)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H94,$C$58:$C$118,M$55,$D$58:$D$118,D94))","v":2.2815712751919127E-3},0,null,null,"CPOTGENE_Peaje MTH",0,"CPOTGEN_Peaje MTH",0,"CPOTGEN_Peaje MTH",0,null,"CPOTGENGC_Peaje MTH",16,null,null,56979.604587130685,0,21.667171516298453,0,0,0]
[{"$f":"Mercado!B590","v":0},{"$f":"Mercado!C202","v":""},{"$f":"Mercado!D655","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z590,)","v":0},{"$f":"IFERROR((I95)/(Mercado!$G590*730),)","v":0},{"$f":"IFERROR((I95)*Mercado!$H590,)","v":0},{"$f":"IFERROR(I95*Mercado!$I590*Mercado!$AH590,)","v":0},0,0,0,0,0,{"$f":"Mercado!E202","v":0},{"$f":"Mercado!E397","v":0},{"$f":"Mercado!E461","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H95,$C$58:$C$118,N$55,$D$58:$D$118,D95)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H95,$C$58:$C$118,N$55,$D$58:$D$118,D95),SUMIFS($S$58:$S$118,$H$58:$H$118,$H95,$C$58:$C$118,M$55,$D$58:$D$118,D95)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H95,$C$58:$C$118,M$55,$D$58:$D$118,D95))","v":{"$error":"#DIV/0!"}},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B591","v":0},{"$f":"Mercado!C203","v":""},{"$f":"Mercado!D656","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z591,)","v":0},{"$f":"IFERROR((I96)/(Mercado!$G591*730),)","v":0},{"$f":"IFERROR((I96)*Mercado!$H591,)","v":0},{"$f":"IFERROR(I96*Mercado!$I591*Mercado!$AH591,)","v":0},0,0,0,0,0,{"$f":"Mercado!E203","v":0},{"$f":"Mercado!E398","v":0},{"$f":"Mercado!E462","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B592","v":0},{"$f":"Mercado!C204","v":""},{"$f":"Mercado!D657","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z592,)","v":0},{"$f":"IFERROR((I97)/(Mercado!$G592*730),)","v":0},{"$f":"IFERROR((I97)*Mercado!$H592,)","v":0},{"$f":"IFERROR(I97*Mercado!$I592*Mercado!$AH592,)","v":0},0,0,0,0,0,{"$f":"Mercado!E204","v":0},{"$f":"Mercado!E399","v":0},{"$f":"Mercado!E463","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B593","v":0},{"$f":"Mercado!C205","v":""},{"$f":"Mercado!D658","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$449,1)*$D$9*Mercado!Z593,)","v":0},{"$f":"IFERROR((I98)/(Mercado!$G593*730),)","v":0},{"$f":"IFERROR((I98)*Mercado!$H593,)","v":0},{"$f":"IFERROR(I98*Mercado!$I593*Mercado!$AH593,)","v":0},0,0,0,0,0,{"$f":"Mercado!E205","v":0},{"$f":"Mercado!E400","v":0},{"$f":"Mercado!E464","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$449,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B594","v":0},{"$f":"Mercado!C206","v":""},{"$f":"Mercado!D659","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z594,)","v":0},{"$f":"IFERROR((I99)/(Mercado!$G594*730),)","v":0},{"$f":"IFERROR((I99)*Mercado!$H594,)","v":0},{"$f":"IFERROR(I99*Mercado!$I594*Mercado!$AH594,)","v":0},0,0,0,0,0,{"$f":"Mercado!E206","v":0},{"$f":"Mercado!E401","v":0},{"$f":"Mercado!E465","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B595","v":0},{"$f":"Mercado!C207","v":""},{"$f":"Mercado!D660","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z595,)","v":0},{"$f":"IFERROR((I100)/(Mercado!$G595*730),)","v":0},{"$f":"IFERROR((I100)*Mercado!$H595,)","v":0},{"$f":"IFERROR(I100*Mercado!$I595*Mercado!$AH595,)","v":0},0,0,0,0,0,{"$f":"Mercado!E207","v":0},{"$f":"Mercado!E402","v":0},{"$f":"Mercado!E466","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B596","v":0},{"$f":"Mercado!C208","v":""},{"$f":"Mercado!D661","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z596,)","v":0},{"$f":"IFERROR((I101)/(Mercado!$G596*730),)","v":0},{"$f":"IFERROR((I101)*Mercado!$H596,)","v":0},{"$f":"IFERROR(I101*Mercado!$I596*Mercado!$AH596,)","v":0},0,0,0,0,0,{"$f":"Mercado!E208","v":0},{"$f":"Mercado!E403","v":0},{"$f":"Mercado!E467","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B597","v":0},{"$f":"Mercado!C209","v":""},{"$f":"Mercado!D662","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z597,)","v":0},{"$f":"IFERROR((I102)/(Mercado!$G597*730),)","v":0},{"$f":"IFERROR((I102)*Mercado!$H597,)","v":0},{"$f":"IFERROR(I102*Mercado!$I597*Mercado!$AH597,)","v":0},0,0,0,0,0,{"$f":"Mercado!E209","v":0},{"$f":"Mercado!E404","v":0},{"$f":"Mercado!E468","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B598","v":0},{"$f":"Mercado!C210","v":""},{"$f":"Mercado!D663","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z598,)","v":0},{"$f":"IFERROR((I103)/(Mercado!$G598*730),)","v":0},{"$f":"IFERROR((I103)*Mercado!$H598,)","v":0},{"$f":"IFERROR(I103*Mercado!$I598*Mercado!$AH598,)","v":0},0,0,0,0,0,{"$f":"Mercado!E210","v":0},{"$f":"Mercado!E405","v":0},{"$f":"Mercado!E469","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B599","v":0},{"$f":"Mercado!C211","v":""},{"$f":"Mercado!D664","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z599,)","v":0},{"$f":"IFERROR((I104)/(Mercado!$G599*730),)","v":0},{"$f":"IFERROR((I104)*Mercado!$H599,)","v":0},{"$f":"IFERROR(I104*Mercado!$I599*Mercado!$AH599,)","v":0},0,0,0,0,0,{"$f":"Mercado!E211","v":0},{"$f":"Mercado!E406","v":0},{"$f":"Mercado!E470","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B600","v":0},{"$f":"Mercado!C212","v":""},{"$f":"Mercado!D665","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z600,)","v":0},{"$f":"IFERROR((I105)/(Mercado!$G600*730),)","v":0},{"$f":"IFERROR((I105)*Mercado!$H600,)","v":0},{"$f":"IFERROR(I105*Mercado!$I600*Mercado!$AH600,)","v":0},0,0,0,0,0,{"$f":"Mercado!E212","v":0},{"$f":"Mercado!E407","v":0},{"$f":"Mercado!E471","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B601","v":0},{"$f":"Mercado!C213","v":""},{"$f":"Mercado!D666","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z601,)","v":0},{"$f":"IFERROR((I106)/(Mercado!$G601*730),)","v":0},{"$f":"IFERROR((I106)*Mercado!$H601,)","v":0},{"$f":"IFERROR(I106*Mercado!$I601*Mercado!$AH601,)","v":0},0,0,0,0,0,{"$f":"Mercado!E213","v":0},{"$f":"Mercado!E408","v":0},{"$f":"Mercado!E472","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B602","v":0},{"$f":"Mercado!C214","v":""},{"$f":"Mercado!D667","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z602,)","v":0},{"$f":"IFERROR((I107)/(Mercado!$G602*730),)","v":0},{"$f":"IFERROR((I107)*Mercado!$H602,)","v":0},{"$f":"IFERROR(I107*Mercado!$I602*Mercado!$AH602,)","v":0},0,0,0,0,0,{"$f":"Mercado!E214","v":0},{"$f":"Mercado!E409","v":0},{"$f":"Mercado!E473","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B603","v":0},{"$f":"Mercado!C215","v":""},{"$f":"Mercado!D668","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z603,)","v":0},{"$f":"IFERROR((I108)/(Mercado!$G603*730),)","v":0},{"$f":"IFERROR((I108)*Mercado!$H603,)","v":0},{"$f":"IFERROR(I108*Mercado!$I603*Mercado!$AH603,)","v":0},0,0,0,0,0,{"$f":"Mercado!E215","v":0},{"$f":"Mercado!E410","v":0},{"$f":"Mercado!E474","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B604","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"Mercado!D669","v":"Pot_Max"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z604,)","v":14.920376410828997},{"$f":"IFERROR((I109)/(Mercado!$G604*730),)","v":2.7533519051535154E-2},{"$f":"IFERROR((I109)*Mercado!$H604,)","v":14.913430625745573},{"$f":"IFERROR(I109*Mercado!$I604*Mercado!$AH604,)","v":14.941468273176589},0,0,0,7.4567153128727863,0,{"$f":"Mercado!E216","v":0},{"$f":"Mercado!E411","v":0},{"$f":"Mercado!E475","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H109,$C$58:$C$118,N$55,$D$58:$D$118,D109)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H109,$C$58:$C$118,N$55,$D$58:$D$118,D109),SUMIFS($S$58:$S$118,$H$58:$H$118,$H109,$C$58:$C$118,M$55,$D$58:$D$118,D109)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H109,$C$58:$C$118,M$55,$D$58:$D$118,D109))","v":1.4493536616346275E-3},8.2573993640571702E-3,null,null,"CPOTGENE_ATD",8.2573993640571702E-3,"CPOTGEN_ATD",7.4567153128727863,"CPOTGEN_ATD",0,null,"CPOTGENGC_ATD",0,null,null,0,0,0,0,7.4567153128727863,0]
[{"$f":"Mercado!B605","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"Mercado!D670","v":"Pot_Max_P"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z605,)","v":14.920376410828997},{"$f":"IFERROR((I110)/(Mercado!$G605*730),)","v":2.7533519051535154E-2},{"$f":"IFERROR((I110)*Mercado!$H605,)","v":14.913430625745573},{"$f":"IFERROR(I110*Mercado!$I605*Mercado!$AH605,)","v":14.941468273176589},0,2.1655471751926104E-2,1.0827735875963052E-2,0,7.4707341365882947,{"$f":"Mercado!E217","v":204660.93746422499},{"$f":"Mercado!E412","v":0},{"$f":"Mercado!E476","v":24.7188399256125},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H110,$C$58:$C$118,N$55,$D$58:$D$118,D110)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H110,$C$58:$C$118,N$55,$D$58:$D$118,D110),SUMIFS($S$58:$S$118,$H$58:$H$118,$H110,$C$58:$C$118,M$55,$D$58:$D$118,D110)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H110,$C$58:$C$118,M$55,$D$58:$D$118,D110))","v":1.4493536616346275E-3},8.2573993640571702E-3,null,null,"CPOTGENE_ATH",1.9085135240020222E-2,"CPOTGEN_ATH",0,"CPOTGEN_ATH",7.4707341365882947,null,"CPOTGENGC_ATH",0,null,null,102330.46873211249,0,24.7188399256125,1.0827735875963052E-2,0,7.4707341365882947]
[{"$f":"Mercado!B606","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"Mercado!D671","v":"Pot_Max"},0,1,0.5,1,"ATD-Peaje AT-Edemet",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z606,)","v":14.920376410828997},{"$f":"IFERROR((I111)/(Mercado!$G606*730),)","v":2.7533519051535154E-2},{"$f":"IFERROR((I111)*Mercado!$H606,)","v":14.913430625745573},{"$f":"IFERROR(I111*Mercado!$I606*Mercado!$AH606,)","v":14.941468273176589},2.4425820392625974E-2,0,1.2212910196312987E-2,7.4567153128727863,0,{"$f":"Mercado!E218","v":63494.485691856797},{"$f":"Mercado!E413","v":8.6661532499999989},{"$f":"Mercado!E477","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},1.6378404812142173E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H111,$C$58:$C$118,N$55,$D$58:$D$118,D111)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H111,$C$58:$C$118,N$55,$D$58:$D$118,D111),SUMIFS($S$58:$S$118,$H$58:$H$118,$H111,$C$58:$C$118,M$55,$D$58:$D$118,D111)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H111,$C$58:$C$118,M$55,$D$58:$D$118,D111))","v":2.582142334625902E-3},0,null,null,"CPOTGENE_Peaje AT",0,"CPOTGEN_Peaje AT",0,"CPOTGEN_Peaje AT",0,null,"CPOTGENGC_Peaje AT",16,null,null,31747.242845928398,8.6661532499999989,0,0,0,0]
[{"$f":"Mercado!B607","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"Mercado!D672","v":"Pot_Max"},0,0,0.5,0,"EDEMET",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z607,)","v":14.920376410828997},{"$f":"IFERROR((I112)/(Mercado!$G607*730),)","v":2.7533519051535154E-2},{"$f":"IFERROR((I112)*Mercado!$H607,)","v":14.913430625745573},{"$f":"IFERROR(I112*Mercado!$I607*Mercado!$AH607,)","v":14.941468273176589},3.9025964969838033E-2,0,1.9512982484919016E-2,7.4567153128727863,0,{"$f":"Mercado!E219","v":303945.00001055701},{"$f":"Mercado!E414","v":66.281121699635804},{"$f":"Mercado!E478","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},2.6168335072727098E-3,{"$f":"IFERROR(SUMIFS($T$58:$T$118,$H$58:$H$118,$H112,$C$58:$C$118,N$55,$D$58:$D$118,D112)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H112,$C$58:$C$118,N$55,$D$58:$D$118,D112),SUMIFS($S$58:$S$118,$H$58:$H$118,$H112,$C$58:$C$118,M$55,$D$58:$D$118,D112)*12/SUMIFS($R$58:$R$118,$H$58:$H$118,$H112,$C$58:$C$118,M$55,$D$58:$D$118,D112))","v":2.6168335072727098E-3},0,null,null,"CPOTGENE_EDEMET",0,"CPOTGEN_EDEMET",0,"CPOTGEN_EDEMET",0,null,"CPOTGENGC_EDEMET",0,null,null,151972.5000052785,66.281121699635804,0,0,0,0]
[{"$f":"Mercado!B608","v":"A-MT"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"Mercado!D673","v":"Pot_Max"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z608,)","v":0},{"$f":"IFERROR((I113)/(Mercado!$G608*730),)","v":0},{"$f":"IFERROR((I113)*Mercado!$H608,)","v":0},{"$f":"IFERROR(I113*Mercado!$I608*Mercado!$AH608,)","v":0},0,0,0,0,0,{"$f":"Mercado!E220","v":0},{"$f":"Mercado!E415","v":0},{"$f":"Mercado!E479","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},1.4493536616346275E-3,8.2573993640571702E-3,null,null,"CPOTGENE_A-AT",8.2573993640571702E-3,"CPOTGEN_A-AT",0,"CPOTGEN_A-AT",0,null,"CPOTGENGC_A-AT",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B609","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"Mercado!D674","v":"Pot_Max_P"},0,1,0.5,1,"ATD-Peaje AT-Edemet",{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z609,)","v":14.920376410828997},{"$f":"IFERROR((I114)/(Mercado!$G609*730),)","v":2.7533519051535154E-2},{"$f":"IFERROR((I114)*Mercado!$H609,)","v":14.913430625745573},{"$f":"IFERROR(I114*Mercado!$I609*Mercado!$AH609,)","v":14.941468273176589},0,3.8580997769639046E-2,1.9290498884819523E-2,0,7.4707341365882947,{"$f":"Mercado!E221","v":73834.417864351111},{"$f":"Mercado!E416","v":0},{"$f":"Mercado!E480","v":15.887581343333334},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},1.6378404812142173E-3,2.582142334625902E-3,0,null,null,"CPOTGENE_Peaje ATH",0,"CPOTGEN_Peaje ATH",0,"CPOTGEN_Peaje ATH",0,null,"CPOTGENGC_Peaje ATH",16,null,null,36917.208932175556,0,15.887581343333334,0,0,0]
[{"$f":"Mercado!B610","v":0},{"$f":"Mercado!C222","v":""},{"$f":"Mercado!D675","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z610,)","v":0},{"$f":"IFERROR((I115)/(Mercado!$G610*730),)","v":0},{"$f":"IFERROR((I115)*Mercado!$H610,)","v":0},{"$f":"IFERROR(I115*Mercado!$I610*Mercado!$AH610,)","v":0},0,0,0,0,0,{"$f":"Mercado!E222","v":0},{"$f":"Mercado!E417","v":0},{"$f":"Mercado!E481","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B611","v":0},{"$f":"Mercado!C223","v":""},{"$f":"Mercado!D676","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z611,)","v":0},{"$f":"IFERROR((I116)/(Mercado!$G611*730),)","v":0},{"$f":"IFERROR((I116)*Mercado!$H611,)","v":0},{"$f":"IFERROR(I116*Mercado!$I611*Mercado!$AH611,)","v":0},0,0,0,0,0,{"$f":"Mercado!E223","v":0},{"$f":"Mercado!E418","v":0},{"$f":"Mercado!E482","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B612","v":0},{"$f":"Mercado!C224","v":""},{"$f":"Mercado!D677","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z612,)","v":0},{"$f":"IFERROR((I117)/(Mercado!$G612*730),)","v":0},{"$f":"IFERROR((I117)*Mercado!$H612,)","v":0},{"$f":"IFERROR(I117*Mercado!$I612*Mercado!$AH612,)","v":0},0,0,0,0,0,{"$f":"Mercado!E224","v":0},{"$f":"Mercado!E419","v":0},{"$f":"Mercado!E483","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[{"$f":"Mercado!B613","v":0},{"$f":"Mercado!C225","v":""},{"$f":"Mercado!D678","v":0},null,null,null,null,null,{"$f":"IFERROR($D$11*IF($C$13=1,Balance!$G$450,1)*$D$9*Mercado!Z613,)","v":0},{"$f":"IFERROR((I118)/(Mercado!$G613*730),)","v":0},{"$f":"IFERROR((I118)*Mercado!$H613,)","v":0},{"$f":"IFERROR(I118*Mercado!$I613*Mercado!$AH613,)","v":0},0,0,0,0,0,{"$f":"Mercado!E225","v":0},{"$f":"Mercado!E420","v":0},{"$f":"Mercado!E484","v":0},{"$f":"IFERROR($D$16*$D$17*IF($D$18=1,Balance!$G$450,1),)","v":16},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(R58:R118,O58:O118,E58:E118)","v":116069.17313640076},{"$f":"SUMPRODUCT(S58:S118,P58:P118,E58:E118)*12","v":9820.26284594557},{"$f":"SUMPRODUCT(T58:T118,Q58:Q118,E58:E118)*12","v":4466.0653469828303},null,null,null,{"$f":"SUMPRODUCT(X58:X118,R58:R118)","v":25368.186429557682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AO58:AO118,AL58:AL118)","v":48023.021658154626},{"$f":"SUMPRODUCT(AP58:AP118,AM58:AM118)*6","v":3225.9595383028327},{"$f":"SUMPRODUCT(AQ58:AQ118,AN58:AN118)*6","v":1244.6762534282893}]
[]
[]
["CÁLCULO CARGOS POR ENERGÍA EN GENERACIÓN"]
[]
[]
["Costos Extraordinarios. 1er semestre","miles B/.",{"$f":"datos!C66","v":0}]
["Energía Facturada. 1er semestre","MWh",{"$f":"SUMPRODUCT(G136:G196,R58:R118)/2","v":1536088.1381116426}]
["CEGRT","B/./kWh",{"$f":"C125/C126","v":0}]
[]
[]
[null,"Tipo Medición Energía"]
[null,"Simple",null,null,null,null,null,null,null,null,null,"CENEGEN_",null,"CENEGEN_",null,"CENEGEN_",null,"CENEGENEX_"]
[null,"Horaria",null,null,null,null,null,null,null,null,null,{"$f":"L131&\"kWh_\"","v":"CENEGEN_kWh_"},null,{"$f":"N131&\"kWhP_\"","v":"CENEGEN_kWhP_"},null,{"$f":"P131&\"kWhFP_\"","v":"CENEGEN_kWhFP_"},null,{"$f":"R131&\"kWh_\"","v":"CENEGENEX_kWh_"}]
[null,null,null,null,null,null,null,null,null,null,"Cargos por Energía en Generación (B/./kWh)"]
[null,null,null,"Cargo Tarifario (B/./kWh)",null,null,null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kWhP",null,"Unidad de Aplicación: kWhFP",null,"Unidad de Aplicación: kWh"]
["Tipo medición energía","Paga Energía en Generación","Categoría Tarifaria","Energía","Energía Punta","Energía Fuera de Punta","Paga CENEGENEX?","CENEGENEX (B/./kWh)",null,null,"Identificación","Valor",{"$f":"K135","v":"Identificación"},{"$f":"L135","v":"Valor"},"Identificación","Valor","Identificación","Valor"]
["Simple",1,{"$f":"Mercado!C165","v":"BTS"},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$131,$D$46*Mercado!D553+$D$47*(1-Mercado!D553),)),)","v":7.1462360468615135E-2},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$132,$D$46,)),)","v":0},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$132,$D$47,)),)","v":0},1,{"$f":"IF(G136=1,$C$127,)","v":0},null,null,{"$f":"CONCATENATE(L$131,$C136)","v":"CENEGEN_BTS"},{"$f":"D136","v":7.1462360468615135E-2},{"$f":"CONCATENATE(N$131,$C136)","v":"CENEGEN_BTS"},{"$f":"E136","v":0},{"$f":"CONCATENATE(P$131,$C136)","v":"CENEGEN_BTS"},{"$f":"F136","v":0},{"$f":"CONCATENATE(R$131,$C136)","v":"CENEGENEX_BTS"},{"$f":"H136","v":0}]
["Simple",1,{"$f":"Mercado!C166","v":"BTD"},{"$f":"IFERROR(IF($B137=0,,IF($A137=$B$131,$D$46*Mercado!D554+$D$47*(1-Mercado!D554),)),)","v":7.1462360468615135E-2},0,0,1,{"$f":"IF(G137=1,$C$127,)","v":0},null,null,"CENEGEN_BTD",7.1462360468615135E-2,"CENEGEN_BTD",0,"CENEGEN_BTD",0,{"$f":"CONCATENATE(R$131,$C137)","v":"CENEGENEX_BTD"},0]
["Horaria",1,{"$f":"Mercado!C167","v":"BTH"},{"$f":"IFERROR(IF($B138=0,,IF($A138=$B$131,$D$46*Mercado!D555+$D$47*(1-Mercado!D555),)),)","v":0},7.1462360468615135E-2,7.1462360468615135E-2,1,0,null,null,"CENEGEN_BTH",0,"CENEGEN_BTH",7.1462360468615135E-2,"CENEGEN_BTH",7.1462360468615135E-2,"CENEGENEX_BTH",0]
[null,null,{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"IFERROR(IF($B139=0,,IF($A139=$B$131,$D$46*Mercado!D556+$D$47*(1-Mercado!D556),)),)","v":0},0,0,null,0,null,null,"CENEGEN_A-BTS",0,"CENEGEN_A-BTS",0,"CENEGEN_A-BTS",0,"CENEGENEX_A-BTS",0]
["Simple",1,{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"IFERROR(IF($B140=0,,IF($A140=$B$131,$D$46*Mercado!D557+$D$47*(1-Mercado!D557),)),)","v":7.1462360468615135E-2},0,0,1,0,null,null,"CENEGEN_A-BTD",7.1462360468615135E-2,"CENEGEN_A-BTD",0,"CENEGEN_A-BTD",0,"CENEGENEX_A-BTD",0]
["Simple",0,{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"IFERROR(IF($B141=0,,IF($A141=$B$131,$D$46*Mercado!D558+$D$47*(1-Mercado!D558),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje BT",0,"CENEGEN_Peaje BT",0,"CENEGEN_Peaje BT",0,"CENEGENEX_Peaje BT",0]
["Horaria",0,{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"IFERROR(IF($B142=0,,IF($A142=$B$131,$D$46*Mercado!D559+$D$47*(1-Mercado!D559),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje BTH",0,"CENEGEN_Peaje BTH",0,"CENEGEN_Peaje BTH",0,"CENEGENEX_Peaje BTH",0]
[null,null,{"$f":"Mercado!C172","v":""},{"$f":"IFERROR(IF($B143=0,,IF($A143=$B$131,$D$46*Mercado!D560+$D$47*(1-Mercado!D560),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C173","v":""},{"$f":"IFERROR(IF($B144=0,,IF($A144=$B$131,$D$46*Mercado!D561+$D$47*(1-Mercado!D561),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C174","v":""},{"$f":"IFERROR(IF($B145=0,,IF($A145=$B$131,$D$46*Mercado!D562+$D$47*(1-Mercado!D562),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C175","v":""},{"$f":"IFERROR(IF($B146=0,,IF($A146=$B$131,$D$46*Mercado!D563+$D$47*(1-Mercado!D563),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C176","v":""},{"$f":"IFERROR(IF($B147=0,,IF($A147=$B$131,$D$46*Mercado!D564+$D$47*(1-Mercado!D564),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C177","v":""},{"$f":"IFERROR(IF($B148=0,,IF($A148=$B$131,$D$46*Mercado!D565+$D$47*(1-Mercado!D565),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C178","v":""},{"$f":"IFERROR(IF($B149=0,,IF($A149=$B$131,$D$46*Mercado!D566+$D$47*(1-Mercado!D566),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C179","v":""},{"$f":"IFERROR(IF($B150=0,,IF($A150=$B$131,$D$46*Mercado!D567+$D$47*(1-Mercado!D567),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C180","v":""},{"$f":"IFERROR(IF($B151=0,,IF($A151=$B$131,$D$46*Mercado!D568+$D$47*(1-Mercado!D568),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C181","v":""},{"$f":"IFERROR(IF($B152=0,,IF($A152=$B$131,$D$46*Mercado!D569+$D$47*(1-Mercado!D569),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C182","v":""},{"$f":"IFERROR(IF($B153=0,,IF($A153=$B$131,$D$46*Mercado!D570+$D$47*(1-Mercado!D570),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C183","v":""},{"$f":"IFERROR(IF($B154=0,,IF($A154=$B$131,$D$46*Mercado!D571+$D$47*(1-Mercado!D571),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C184","v":""},{"$f":"IFERROR(IF($B155=0,,IF($A155=$B$131,$D$46*Mercado!D572+$D$47*(1-Mercado!D572),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",0,{"$f":"Mercado!C185","v":"AP"},{"$f":"IFERROR(IF($B156=0,,IF($A156=$B$131,$D$46*Mercado!D573+$D$47*(1-Mercado!D573),)),)","v":0},0,0,0,0,null,null,"CENEGEN_AP",0,"CENEGEN_AP",0,"CENEGEN_AP",0,"CENEGENEX_AP",0]
[null,null,{"$f":"Mercado!C186","v":""},{"$f":"IFERROR(IF($B157=0,,IF($A157=$B$131,$D$46*Mercado!D574+$D$47*(1-Mercado!D574),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C187","v":""},{"$f":"IFERROR(IF($B158=0,,IF($A158=$B$131,$D$46*Mercado!D575+$D$47*(1-Mercado!D575),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C188","v":""},{"$f":"IFERROR(IF($B159=0,,IF($A159=$B$131,$D$46*Mercado!D576+$D$47*(1-Mercado!D576),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C189","v":""},{"$f":"IFERROR(IF($B160=0,,IF($A160=$B$131,$D$46*Mercado!D577+$D$47*(1-Mercado!D577),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C190","v":""},{"$f":"IFERROR(IF($B161=0,,IF($A161=$B$131,$D$46*Mercado!D578+$D$47*(1-Mercado!D578),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C191","v":""},{"$f":"IFERROR(IF($B162=0,,IF($A162=$B$131,$D$46*Mercado!D579+$D$47*(1-Mercado!D579),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",1,{"$f":"Mercado!C192","v":"MTD"},{"$f":"IFERROR(IF($B163=0,,IF($A163=$B$131,$D$46*Mercado!D580+$D$47*(1-Mercado!D580),)),)","v":7.1462360468615135E-2},0,0,1,0,null,null,"CENEGEN_MTD",7.1462360468615135E-2,"CENEGEN_MTD",0,"CENEGEN_MTD",0,"CENEGENEX_MTD",0]
["Horaria",1,{"$f":"Mercado!C193","v":"MTH"},{"$f":"IFERROR(IF($B164=0,,IF($A164=$B$131,$D$46*Mercado!D581+$D$47*(1-Mercado!D581),)),)","v":0},7.1462360468615135E-2,7.1462360468615135E-2,1,0,null,null,"CENEGEN_MTH",0,"CENEGEN_MTH",7.1462360468615135E-2,"CENEGEN_MTH",7.1462360468615135E-2,"CENEGENEX_MTH",0]
["Simple",1,{"$f":"Mercado!C194","v":"A-MT"},{"$f":"IFERROR(IF($B165=0,,IF($A165=$B$131,$D$46*Mercado!D582+$D$47*(1-Mercado!D582),)),)","v":7.1462360468615135E-2},0,0,1,0,null,null,"CENEGEN_A-MT",7.1462360468615135E-2,"CENEGEN_A-MT",0,"CENEGEN_A-MT",0,"CENEGENEX_A-MT",0]
["Simple",0,{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"IFERROR(IF($B166=0,,IF($A166=$B$131,$D$46*Mercado!D583+$D$47*(1-Mercado!D583),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje MT",0,"CENEGEN_Peaje MT",0,"CENEGEN_Peaje MT",0,"CENEGENEX_Peaje MT",0]
[null,null,{"$f":"Mercado!C196","v":""},{"$f":"IFERROR(IF($B167=0,,IF($A167=$B$131,$D$46*Mercado!D584+$D$47*(1-Mercado!D584),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C197","v":""},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$131,$D$46*Mercado!D585+$D$47*(1-Mercado!D585),)),)","v":0},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$132,$D$46,)),)","v":0},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$132,$D$47,)),)","v":0},null,0,null,null,{"$f":"CONCATENATE(L$131,$C168)","v":"CENEGEN_"},{"$f":"D168","v":0},{"$f":"CONCATENATE(N$131,$C168)","v":"CENEGEN_"},{"$f":"E168","v":0},{"$f":"CONCATENATE(P$131,$C168)","v":"CENEGEN_"},{"$f":"F168","v":0},"CENEGENEX_",{"$f":"H168","v":0}]
[null,null,{"$f":"Mercado!C198","v":""},{"$f":"IFERROR(IF($B169=0,,IF($A169=$B$131,$D$46*Mercado!D586+$D$47*(1-Mercado!D586),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C199","v":""},{"$f":"IFERROR(IF($B170=0,,IF($A170=$B$131,$D$46*Mercado!D587+$D$47*(1-Mercado!D587),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C200","v":""},{"$f":"IFERROR(IF($B171=0,,IF($A171=$B$131,$D$46*Mercado!D588+$D$47*(1-Mercado!D588),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Horaria",0,{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"IFERROR(IF($B172=0,,IF($A172=$B$131,$D$46*Mercado!D589+$D$47*(1-Mercado!D589),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje MTH",0,"CENEGEN_Peaje MTH",0,"CENEGEN_Peaje MTH",0,"CENEGENEX_Peaje MTH",0]
[null,null,{"$f":"Mercado!C202","v":""},{"$f":"IFERROR(IF($B173=0,,IF($A173=$B$131,$D$46*Mercado!D590+$D$47*(1-Mercado!D590),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C203","v":""},{"$f":"IFERROR(IF($B174=0,,IF($A174=$B$131,$D$46*Mercado!D591+$D$47*(1-Mercado!D591),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C204","v":""},{"$f":"IFERROR(IF($B175=0,,IF($A175=$B$131,$D$46*Mercado!D592+$D$47*(1-Mercado!D592),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C205","v":""},{"$f":"IFERROR(IF($B176=0,,IF($A176=$B$131,$D$46*Mercado!D593+$D$47*(1-Mercado!D593),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C206","v":""},{"$f":"IFERROR(IF($B177=0,,IF($A177=$B$131,$D$46*Mercado!D594+$D$47*(1-Mercado!D594),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C207","v":""},{"$f":"IFERROR(IF($B178=0,,IF($A178=$B$131,$D$46*Mercado!D595+$D$47*(1-Mercado!D595),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C208","v":""},{"$f":"IFERROR(IF($B179=0,,IF($A179=$B$131,$D$46*Mercado!D596+$D$47*(1-Mercado!D596),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C209","v":""},{"$f":"IFERROR(IF($B180=0,,IF($A180=$B$131,$D$46*Mercado!D597+$D$47*(1-Mercado!D597),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C210","v":""},{"$f":"IFERROR(IF($B181=0,,IF($A181=$B$131,$D$46*Mercado!D598+$D$47*(1-Mercado!D598),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C211","v":""},{"$f":"IFERROR(IF($B182=0,,IF($A182=$B$131,$D$46*Mercado!D599+$D$47*(1-Mercado!D599),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C212","v":""},{"$f":"IFERROR(IF($B183=0,,IF($A183=$B$131,$D$46*Mercado!D600+$D$47*(1-Mercado!D600),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C213","v":""},{"$f":"IFERROR(IF($B184=0,,IF($A184=$B$131,$D$46*Mercado!D601+$D$47*(1-Mercado!D601),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C214","v":""},{"$f":"IFERROR(IF($B185=0,,IF($A185=$B$131,$D$46*Mercado!D602+$D$47*(1-Mercado!D602),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C215","v":""},{"$f":"IFERROR(IF($B186=0,,IF($A186=$B$131,$D$46*Mercado!D603+$D$47*(1-Mercado!D603),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",1,{"$f":"Mercado!C216","v":"ATD"},{"$f":"IFERROR(IF($B187=0,,IF($A187=$B$131,$D$46*Mercado!D604+$D$47*(1-Mercado!D604),)),)","v":7.1462360468615135E-2},0,0,1,0,null,null,"CENEGEN_ATD",7.1462360468615135E-2,"CENEGEN_ATD",0,"CENEGEN_ATD",0,"CENEGENEX_ATD",0]
["Horaria",1,{"$f":"Mercado!C217","v":"ATH"},{"$f":"IFERROR(IF($B188=0,,IF($A188=$B$131,$D$46*Mercado!D605+$D$47*(1-Mercado!D605),)),)","v":0},7.1462360468615135E-2,7.1462360468615135E-2,1,0,null,null,"CENEGEN_ATH",0,"CENEGEN_ATH",7.1462360468615135E-2,"CENEGEN_ATH",7.1462360468615135E-2,"CENEGENEX_ATH",0]
["Simple",0,{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"IFERROR(IF($B189=0,,IF($A189=$B$131,$D$46*Mercado!D606+$D$47*(1-Mercado!D606),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje AT",0,"CENEGEN_Peaje AT",0,"CENEGEN_Peaje AT",0,"CENEGENEX_Peaje AT",0]
["Simple",0,{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"IFERROR(IF($B190=0,,IF($A190=$B$131,$D$46*Mercado!D607+$D$47*(1-Mercado!D607),)),)","v":0},0,0,0,0,null,null,"CENEGEN_EDEMET",0,"CENEGEN_EDEMET",0,"CENEGEN_EDEMET",0,"CENEGENEX_EDEMET",0]
["Simple",1,{"$f":"Mercado!C220","v":"A-AT"},{"$f":"IFERROR(IF($B191=0,,IF($A191=$B$131,$D$46*Mercado!D608+$D$47*(1-Mercado!D608),)),)","v":0},0,0,1,0,null,null,"CENEGEN_A-AT",0,"CENEGEN_A-AT",0,"CENEGEN_A-AT",0,"CENEGENEX_A-AT",0]
["Horaria",0,{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"IFERROR(IF($B192=0,,IF($A192=$B$131,$D$46*Mercado!D609+$D$47*(1-Mercado!D609),)),)","v":0},0,0,0,0,null,null,"CENEGEN_Peaje ATH",0,"CENEGEN_Peaje ATH",0,"CENEGEN_Peaje ATH",0,"CENEGENEX_Peaje ATH",0]
[null,null,{"$f":"Mercado!C222","v":""},{"$f":"IFERROR(IF($B193=0,,IF($A193=$B$131,$D$46*Mercado!D610+$D$47*(1-Mercado!D610),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C223","v":""},{"$f":"IFERROR(IF($B194=0,,IF($A194=$B$131,$D$46*Mercado!D611+$D$47*(1-Mercado!D611),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C224","v":""},{"$f":"IFERROR(IF($B195=0,,IF($A195=$B$131,$D$46*Mercado!D612+$D$47*(1-Mercado!D612),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Mercado!C225","v":""},{"$f":"IFERROR(IF($B196=0,,IF($A196=$B$131,$D$46*Mercado!D613+$D$47*(1-Mercado!D613),)),)","v":0},0,0,null,0,null,null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[]
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE ABASTECIMIENTO. SEGMENTO DE TRANSMISIÓN"]
[]
[null,"Dem. Máx. Balance Tarifario","MW",{"$f":"F434","v":702.75304380454554}]
[null,"Demanda Agregada de Punta","MW",{"$f":"datos!B151","v":712.65395163164442}]
[null,"Factor de ajuste (FAPT)",null,{"$f":"D203/D202","v":1.0140887441390471}]
[]
[null,"CUCOST","(B/./kW-mes)",{"$f":"(datos!C147/6)/datos!B151","v":3.3440264364620567}]
[]
[null,"Incluye pérdidas de potencia?",0]
[]
[null,"CUCOST total aprobado",{"$f":"D206*D203*12","v":28597.603851664448}]
[null,"CUCOST total facturado",{"$f":"SUM(P289:R289)","v":24800.747072739094}]
[null,"Cierre CPG",{"$f":"C210-C211","v":3796.8567789253539}]
[]
[null,"Pérdidas del Sistema de Transmisión"]
[null,"Energía Ingresada en semestre","MWh",{"$f":"datos!C156","v":1783173.487}]
[null,"Energía Facturada en semestre","MWh",{"$f":"SUMPRODUCT(C298:C358,D298:D358)/2","v":1536088.1381116426}]
[null,"Energía Ingresada en semestre","MWh",{"$f":"VLOOKUP(B217,B215:D216,3,0)","v":1783173.487}]
[null,"Costo de las pérdidas del sistema de transmisión","miles B/.",{"$f":"datos!C155/1000","v":8095.6779057522008}]
[null,"CPST","B/./kWh",{"$f":"D218/D217","v":4.5400394099467684E-3}]
[]
[]
["CÁLCULO CARGOS POR POTENCIA EN TRANSMISIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPT_",null,"CPT_",null,"CPT_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V223&\"kWh_\"","v":"CPT_kWh_"},null,{"$f":"X223&\"kW_\"","v":"CPT_kW_"},null,{"$f":"Z223&\"kWP_\"","v":"CPT_kWP_"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Mercado!D31","v":"Pot_Max"},{"$f":"Mercado!D32","v":"Pot_Max_P"},{"$f":"Mercado!D30","v":"Energia"},{"$f":"K225","v":"Pot_Max"},{"$f":"L225","v":"Pot_Max_P"},null,null,null,null,null,"Cargos por Potencia en Transmisión (B/./kWh, B/./kW, B/./kWP)"]
[null,null,null,null,null,null,null,"Cargo Tarifario sin energizar (B/./kWh, B/./kW)",null,null,"Cargo energizado (B/./kWh)",null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,"V. Presente V. Facturación (MWh, MW)",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP"]
["Parámetros Tarifarios","Categoría Tarifaria","Vble. Balance Potencia Tarifario en Punta","Paga Potencia en Transmisión?","% Energización",null,"CUCOST asignado a clase de usuarios","Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"I227","v":"Potencia máxima"},{"$f":"J227","v":"Potencia Máxima en Punta"},"Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"H227","v":"Energía"},{"$f":"I227","v":"Potencia máxima"},{"$f":"J227","v":"Potencia Máxima en Punta"},null,null,"Identificación","Valor",{"$f":"U227","v":"Identificación"},{"$f":"V227","v":"Valor"},{"$f":"W227","v":"Identificación"},{"$f":"X227","v":"Valor"}]
[{"$f":"Mercado!B553","v":"BTS"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"Mercado!D618","v":"Energia"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z553,)","v":2.5920515718204324},{"$f":"IFERROR((G228)/(Mercado!$G553*730),)","v":5.1804149460106573E-3},{"$f":"IFERROR((G228)*Mercado!$H553,)","v":1.3517083734335},{"$f":"IFERROR(G228*Mercado!$I553*Mercado!$AH553,)","v":1.7386320612837372},{"$f":"IFERROR(IF($C228=K$225,I228*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A228,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A228,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":0},{"$f":"IFERROR(IF($C228=L$225,J228*SUMIFS($R$228:$R$288,$A$228:$A$288,$A228,$C$228:$C$288,L$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A228,$C$228:$C$288,L$225,$D$228:$D$288,1),),)","v":0},{"$f":"IF($C228=M$225,H228,)+(K228+L228)*E228","v":5.1804149460106573E-3},{"$f":"IF($C228<>N$225,,I228*(1-$E228))","v":0},{"$f":"IF($C228<>O$225,,J228*(1-$E228))","v":0},{"$f":"Mercado!E165","v":1969214.0311646401},{"$f":"Mercado!E360","v":0},{"$f":"Mercado!E424","v":0},null,null,{"$f":"CONCATENATE(V$223,$B228)","v":"CPT_BTS"},{"$f":"M228","v":5.1804149460106573E-3},{"$f":"CONCATENATE(X$223,$B228)","v":"CPT_BTS"},{"$f":"IF(D228=1,N228,)","v":0},{"$f":"CONCATENATE(Z$223,$B228)","v":"CPT_BTS"},{"$f":"IF(D228=1,O228,)","v":0}]
[{"$f":"Mercado!B554","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"Mercado!D619","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z554,)","v":3.2845567345919293},{"$f":"IFERROR((G229)/(Mercado!$G554*730),)","v":8.5464033114076559E-3},{"$f":"IFERROR((G229)*Mercado!$H554,)","v":2.5864481773540646},{"$f":"IFERROR(G229*Mercado!$I554*Mercado!$AH554,)","v":2.6689301832088361},9.6790218840579461E-3,{"$f":"IFERROR(IF($C229=L$225,J229*SUMIFS($R$228:$R$288,$A$228:$A$288,$A229,$C$228:$C$288,L$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A229,$C$228:$C$288,L$225,$D$228:$D$288,1),),)","v":0},4.839510942028973E-3,1.2932240886770323,0,{"$f":"Mercado!E166","v":583386.24808812002},{"$f":"Mercado!E361","v":189.43412556811083},{"$f":"Mercado!E425","v":0},null,null,"CPT_BTD",4.839510942028973E-3,"CPT_BTD",{"$f":"IF(D229=1,N229,)","v":1.2932240886770323},"CPT_BTD",0]
[{"$f":"Mercado!B555","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"Mercado!D620","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z555,)","v":3.2845567345919293},{"$f":"IFERROR((G230)/(Mercado!$G555*730),)","v":8.5464033114076559E-3},{"$f":"IFERROR((G230)*Mercado!$H555,)","v":2.5864481773540646},{"$f":"IFERROR(G230*Mercado!$I555*Mercado!$AH555,)","v":2.6689301832088361},0,8.0882478872986406E-3,4.0441239436493203E-3,0,1.3344650916044181,{"$f":"Mercado!E167","v":6249.8177766000008},{"$f":"Mercado!E362","v":0},{"$f":"Mercado!E426","v":1.6848333333333332},null,null,"CPT_BTH",4.0441239436493203E-3,"CPT_BTH",0,"CPT_BTH",1.3344650916044181]
[{"$f":"Mercado!B556","v":"ABTD"},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"Mercado!D621","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z556,)","v":2.0498097078244766},{"$f":"IFERROR((G231)/(Mercado!$G556*730),)","v":8.3192977689190966E-3},{"$f":"IFERROR((G231)*Mercado!$H556,)","v":1.7761434434626928},{"$f":"IFERROR(G231*Mercado!$I556*Mercado!$AH556,)","v":1.7997153808751496},0,0,0,0,0,{"$f":"Mercado!E168","v":0},{"$f":"Mercado!E363","v":0},{"$f":"Mercado!E427","v":0},null,null,"CPT_A-BTS",0,"CPT_A-BTS",0,"CPT_A-BTS",0]
[{"$f":"Mercado!B557","v":"ABTD"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"Mercado!D622","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z557,)","v":2.0498097078244766},{"$f":"IFERROR((G232)/(Mercado!$G557*730),)","v":8.3192977689190966E-3},{"$f":"IFERROR((G232)*Mercado!$H557,)","v":1.7761434434626928},{"$f":"IFERROR(G232*Mercado!$I557*Mercado!$AH557,)","v":1.7997153808751496},0,0,0,0.88807172173134641,0,{"$f":"Mercado!E169","v":0},{"$f":"Mercado!E364","v":0},{"$f":"Mercado!E428","v":0},null,null,"CPT_A-BTD",0,"CPT_A-BTD",0.88807172173134641,"CPT_A-BTD",0]
[{"$f":"Mercado!B558","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"Mercado!D623","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z558,)","v":3.2845567345919293},{"$f":"IFERROR((G233)/(Mercado!$G558*730),)","v":8.5464033114076559E-3},{"$f":"IFERROR((G233)*Mercado!$H558,)","v":2.5864481773540646},{"$f":"IFERROR(G233*Mercado!$I558*Mercado!$AH558,)","v":2.6689301832088361},9.6790218840579461E-3,0,4.839510942028973E-3,1.2932240886770323,0,{"$f":"Mercado!E170","v":93087.063702398329},{"$f":"Mercado!E365","v":21.524414864860216},{"$f":"Mercado!E429","v":0},null,null,"CPT_Peaje BT",4.839510942028973E-3,"CPT_Peaje BT",1.2932240886770323,"CPT_Peaje BT",0]
[{"$f":"Mercado!B559","v":"BTD-BTH-Peaje BT"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"Mercado!D624","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z559,)","v":3.2845567345919293},{"$f":"IFERROR((G234)/(Mercado!$G559*730),)","v":8.5464033114076559E-3},{"$f":"IFERROR((G234)*Mercado!$H559,)","v":2.5864481773540646},{"$f":"IFERROR(G234*Mercado!$I559*Mercado!$AH559,)","v":2.6689301832088361},0,8.0882478872986406E-3,4.0441239436493203E-3,0,1.3344650916044181,{"$f":"Mercado!E171","v":2498.1993271969304},{"$f":"Mercado!E366","v":0},{"$f":"Mercado!E430","v":0.52442050000000007},null,null,"CPT_Peaje BTH",4.0441239436493203E-3,"CPT_Peaje BTH",0,"CPT_Peaje BTH",1.3344650916044181]
[{"$f":"Mercado!B560","v":0},{"$f":"Mercado!C172","v":""},{"$f":"Mercado!D625","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z560,)","v":0},{"$f":"IFERROR((G235)/(Mercado!$G560*730),)","v":0},{"$f":"IFERROR((G235)*Mercado!$H560,)","v":0},{"$f":"IFERROR(G235*Mercado!$I560*Mercado!$AH560,)","v":0},0,0,0,0,0,{"$f":"Mercado!E172","v":0},{"$f":"Mercado!E367","v":0},{"$f":"Mercado!E431","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B561","v":0},{"$f":"Mercado!C173","v":""},{"$f":"Mercado!D626","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z561,)","v":0},{"$f":"IFERROR((G236)/(Mercado!$G561*730),)","v":0},{"$f":"IFERROR((G236)*Mercado!$H561,)","v":0},{"$f":"IFERROR(G236*Mercado!$I561*Mercado!$AH561,)","v":0},0,0,0,0,0,{"$f":"Mercado!E173","v":0},{"$f":"Mercado!E368","v":0},{"$f":"Mercado!E432","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B562","v":0},{"$f":"Mercado!C174","v":""},{"$f":"Mercado!D627","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z562,)","v":0},{"$f":"IFERROR((G237)/(Mercado!$G562*730),)","v":0},{"$f":"IFERROR((G237)*Mercado!$H562,)","v":0},{"$f":"IFERROR(G237*Mercado!$I562*Mercado!$AH562,)","v":0},0,0,0,0,0,{"$f":"Mercado!E174","v":0},{"$f":"Mercado!E369","v":0},{"$f":"Mercado!E433","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B563","v":0},{"$f":"Mercado!C175","v":""},{"$f":"Mercado!D628","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z563,)","v":0},{"$f":"IFERROR((G238)/(Mercado!$G563*730),)","v":0},{"$f":"IFERROR((G238)*Mercado!$H563,)","v":0},{"$f":"IFERROR(G238*Mercado!$I563*Mercado!$AH563,)","v":0},0,0,0,0,0,{"$f":"Mercado!E175","v":0},{"$f":"Mercado!E370","v":0},{"$f":"Mercado!E434","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B564","v":0},{"$f":"Mercado!C176","v":""},{"$f":"Mercado!D629","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z564,)","v":0},{"$f":"IFERROR((G239)/(Mercado!$G564*730),)","v":0},{"$f":"IFERROR((G239)*Mercado!$H564,)","v":0},{"$f":"IFERROR(G239*Mercado!$I564*Mercado!$AH564,)","v":0},0,0,0,0,0,{"$f":"Mercado!E176","v":0},{"$f":"Mercado!E371","v":0},{"$f":"Mercado!E435","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B565","v":0},{"$f":"Mercado!C177","v":""},{"$f":"Mercado!D630","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z565,)","v":0},{"$f":"IFERROR((G240)/(Mercado!$G565*730),)","v":0},{"$f":"IFERROR((G240)*Mercado!$H565,)","v":0},{"$f":"IFERROR(G240*Mercado!$I565*Mercado!$AH565,)","v":0},0,0,0,0,0,{"$f":"Mercado!E177","v":0},{"$f":"Mercado!E372","v":0},{"$f":"Mercado!E436","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B566","v":0},{"$f":"Mercado!C178","v":""},{"$f":"Mercado!D631","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z566,)","v":0},{"$f":"IFERROR((G241)/(Mercado!$G566*730),)","v":0},{"$f":"IFERROR((G241)*Mercado!$H566,)","v":0},{"$f":"IFERROR(G241*Mercado!$I566*Mercado!$AH566,)","v":0},0,0,0,0,0,{"$f":"Mercado!E178","v":0},{"$f":"Mercado!E373","v":0},{"$f":"Mercado!E437","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B567","v":0},{"$f":"Mercado!C179","v":""},{"$f":"Mercado!D632","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z567,)","v":0},{"$f":"IFERROR((G242)/(Mercado!$G567*730),)","v":0},{"$f":"IFERROR((G242)*Mercado!$H567,)","v":0},{"$f":"IFERROR(G242*Mercado!$I567*Mercado!$AH567,)","v":0},0,0,0,0,0,{"$f":"Mercado!E179","v":0},{"$f":"Mercado!E374","v":0},{"$f":"Mercado!E438","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B568","v":0},{"$f":"Mercado!C180","v":""},{"$f":"Mercado!D633","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z568,)","v":0},{"$f":"IFERROR((G243)/(Mercado!$G568*730),)","v":0},{"$f":"IFERROR((G243)*Mercado!$H568,)","v":0},{"$f":"IFERROR(G243*Mercado!$I568*Mercado!$AH568,)","v":0},0,0,0,0,0,{"$f":"Mercado!E180","v":0},{"$f":"Mercado!E375","v":0},{"$f":"Mercado!E439","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B569","v":0},{"$f":"Mercado!C181","v":""},{"$f":"Mercado!D634","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z569,)","v":0},{"$f":"IFERROR((G244)/(Mercado!$G569*730),)","v":0},{"$f":"IFERROR((G244)*Mercado!$H569,)","v":0},{"$f":"IFERROR(G244*Mercado!$I569*Mercado!$AH569,)","v":0},0,0,0,0,0,{"$f":"Mercado!E181","v":0},{"$f":"Mercado!E376","v":0},{"$f":"Mercado!E440","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B570","v":0},{"$f":"Mercado!C182","v":""},{"$f":"Mercado!D635","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z570,)","v":0},{"$f":"IFERROR((G245)/(Mercado!$G570*730),)","v":0},{"$f":"IFERROR((G245)*Mercado!$H570,)","v":0},{"$f":"IFERROR(G245*Mercado!$I570*Mercado!$AH570,)","v":0},0,0,0,0,0,{"$f":"Mercado!E182","v":0},{"$f":"Mercado!E377","v":0},{"$f":"Mercado!E441","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B571","v":0},{"$f":"Mercado!C183","v":""},{"$f":"Mercado!D636","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z571,)","v":0},{"$f":"IFERROR((G246)/(Mercado!$G571*730),)","v":0},{"$f":"IFERROR((G246)*Mercado!$H571,)","v":0},{"$f":"IFERROR(G246*Mercado!$I571*Mercado!$AH571,)","v":0},0,0,0,0,0,{"$f":"Mercado!E183","v":0},{"$f":"Mercado!E378","v":0},{"$f":"Mercado!E442","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B572","v":0},{"$f":"Mercado!C184","v":""},{"$f":"Mercado!D637","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z572,)","v":0},{"$f":"IFERROR((G247)/(Mercado!$G572*730),)","v":0},{"$f":"IFERROR((G247)*Mercado!$H572,)","v":0},{"$f":"IFERROR(G247*Mercado!$I572*Mercado!$AH572,)","v":0},0,0,0,0,0,{"$f":"Mercado!E184","v":0},{"$f":"Mercado!E379","v":0},{"$f":"Mercado!E443","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B573","v":"AP"},{"$f":"Mercado!C185","v":"AP"},{"$f":"Mercado!D638","v":"Energia"},0,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Mercado!Z573,)","v":0},{"$f":"IFERROR((G248)/(Mercado!$G573*730),)","v":0},{"$f":"IFERROR((G248)*Mercado!$H573,)","v":0},{"$f":"IFERROR(G248*Mercado!$I573*Mercado!$AH573,)","v":0},0,0,0,0,0,{"$f":"Mercado!E185","v":86408.279398713799},{"$f":"Mercado!E380","v":0},{"$f":"Mercado!E444","v":0},null,null,"CPT_AP",0,"CPT_AP",0,"CPT_AP",0]
[{"$f":"Mercado!B574","v":0},{"$f":"Mercado!C186","v":""},{"$f":"Mercado!D639","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z574,)","v":0},{"$f":"IFERROR((G249)/(Mercado!$G574*730),)","v":0},{"$f":"IFERROR((G249)*Mercado!$H574,)","v":0},{"$f":"IFERROR(G249*Mercado!$I574*Mercado!$AH574,)","v":0},0,0,0,0,0,{"$f":"Mercado!E186","v":0},{"$f":"Mercado!E381","v":0},{"$f":"Mercado!E445","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B575","v":0},{"$f":"Mercado!C187","v":""},{"$f":"Mercado!D640","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z575,)","v":0},{"$f":"IFERROR((G250)/(Mercado!$G575*730),)","v":0},{"$f":"IFERROR((G250)*Mercado!$H575,)","v":0},{"$f":"IFERROR(G250*Mercado!$I575*Mercado!$AH575,)","v":0},0,0,0,0,0,{"$f":"Mercado!E187","v":0},{"$f":"Mercado!E382","v":0},{"$f":"Mercado!E446","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B576","v":0},{"$f":"Mercado!C188","v":""},{"$f":"Mercado!D641","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z576,)","v":0},{"$f":"IFERROR((G251)/(Mercado!$G576*730),)","v":0},{"$f":"IFERROR((G251)*Mercado!$H576,)","v":0},{"$f":"IFERROR(G251*Mercado!$I576*Mercado!$AH576,)","v":0},0,0,0,0,0,{"$f":"Mercado!E188","v":0},{"$f":"Mercado!E383","v":0},{"$f":"Mercado!E447","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B577","v":0},{"$f":"Mercado!C189","v":""},{"$f":"Mercado!D642","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z577,)","v":0},{"$f":"IFERROR((G252)/(Mercado!$G577*730),)","v":0},{"$f":"IFERROR((G252)*Mercado!$H577,)","v":0},{"$f":"IFERROR(G252*Mercado!$I577*Mercado!$AH577,)","v":0},0,0,0,0,0,{"$f":"Mercado!E189","v":0},{"$f":"Mercado!E384","v":0},{"$f":"Mercado!E448","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B578","v":0},{"$f":"Mercado!C190","v":""},{"$f":"Mercado!D643","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z578,)","v":0},{"$f":"IFERROR((G253)/(Mercado!$G578*730),)","v":0},{"$f":"IFERROR((G253)*Mercado!$H578,)","v":0},{"$f":"IFERROR(G253*Mercado!$I578*Mercado!$AH578,)","v":0},0,0,0,0,0,{"$f":"Mercado!E190","v":0},{"$f":"Mercado!E385","v":0},{"$f":"Mercado!E449","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B579","v":0},{"$f":"Mercado!C191","v":""},{"$f":"Mercado!D644","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z579,)","v":0},{"$f":"IFERROR((G254)/(Mercado!$G579*730),)","v":0},{"$f":"IFERROR((G254)*Mercado!$H579,)","v":0},{"$f":"IFERROR(G254*Mercado!$I579*Mercado!$AH579,)","v":0},0,0,0,0,0,{"$f":"Mercado!E191","v":0},{"$f":"Mercado!E386","v":0},{"$f":"Mercado!E450","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B580","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"Mercado!D645","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z580,)","v":3.3110763473034406},{"$f":"IFERROR((G255)/(Mercado!$G580*730),)","v":6.6030680889544793E-3},{"$f":"IFERROR((G255)*Mercado!$H580,)","v":2.7711606777083597},{"$f":"IFERROR(G255*Mercado!$I580*Mercado!$AH580,)","v":2.8245254159653266},7.2615448577221763E-3,0,3.6307724288610881E-3,1.3855803388541799,0,{"$f":"Mercado!E192","v":261277.89873360004},{"$f":"Mercado!E387","v":67.025003016329407},{"$f":"Mercado!E451","v":0},null,null,"CPT_MTD",3.6307724288610881E-3,"CPT_MTD",1.3855803388541799,"CPT_MTD",0]
[{"$f":"Mercado!B581","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"Mercado!D646","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z581,)","v":3.3110763473034406},{"$f":"IFERROR((G256)/(Mercado!$G581*730),)","v":6.6030680889544793E-3},{"$f":"IFERROR((G256)*Mercado!$H581,)","v":2.7711606777083597},{"$f":"IFERROR(G256*Mercado!$I581*Mercado!$AH581,)","v":2.8245254159653266},0,6.4878128265106784E-3,3.2439064132553392E-3,0,1.4122627079826633,{"$f":"Mercado!E193","v":47387.3429961},{"$f":"Mercado!E388","v":0},{"$f":"Mercado!E452","v":9.2166666666666668},null,null,"CPT_MTH",3.2439064132553392E-3,"CPT_MTH",0,"CPT_MTH",1.4122627079826633]
[{"$f":"Mercado!B582","v":"AMTD"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"Mercado!D647","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z582,)","v":2.181632000588861},{"$f":"IFERROR((G257)/(Mercado!$G582*730),)","v":7.4585970202447052E-3},{"$f":"IFERROR((G257)*Mercado!$H582,)","v":1.8592140152083543},{"$f":"IFERROR(G257*Mercado!$I582*Mercado!$AH582,)","v":1.8734734577644638},0,0,0,0.92960700760417714,0,{"$f":"Mercado!E194","v":0},{"$f":"Mercado!E389","v":0},{"$f":"Mercado!E453","v":0},null,null,"CPT_A-MT",0,"CPT_A-MT",0.92960700760417714,"CPT_A-MT",0]
[{"$f":"Mercado!B583","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"Mercado!D648","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z583,)","v":3.3110763473034406},{"$f":"IFERROR((G258)/(Mercado!$G583*730),)","v":6.6030680889544793E-3},{"$f":"IFERROR((G258)*Mercado!$H583,)","v":2.7711606777083597},{"$f":"IFERROR(G258*Mercado!$I583*Mercado!$AH583,)","v":2.8245254159653266},7.2615448577221763E-3,0,3.6307724288610881E-3,1.3855803388541799,0,{"$f":"Mercado!E195","v":429723.34801665938},{"$f":"Mercado!E390","v":83.866540684185637},{"$f":"Mercado!E454","v":0},null,null,"CPT_Peaje MT",3.6307724288610881E-3,"CPT_Peaje MT",1.3855803388541799,"CPT_Peaje MT",0]
[{"$f":"Mercado!B584","v":0},{"$f":"Mercado!C196","v":""},{"$f":"Mercado!D649","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z584,)","v":0},{"$f":"IFERROR((G259)/(Mercado!$G584*730),)","v":0},{"$f":"IFERROR((G259)*Mercado!$H584,)","v":0},{"$f":"IFERROR(G259*Mercado!$I584*Mercado!$AH584,)","v":0},0,0,0,0,0,{"$f":"Mercado!E196","v":0},{"$f":"Mercado!E391","v":0},{"$f":"Mercado!E455","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B585","v":0},{"$f":"Mercado!C197","v":""},{"$f":"Mercado!D650","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z585,)","v":0},{"$f":"IFERROR((G260)/(Mercado!$G585*730),)","v":0},{"$f":"IFERROR((G260)*Mercado!$H585,)","v":0},{"$f":"IFERROR(G260*Mercado!$I585*Mercado!$AH585,)","v":0},0,0,{"$f":"IF($C260=M$225,H260,)+(K260+L260)*E260","v":0},{"$f":"IF($C260<>N$225,,I260*(1-$E260))","v":0},{"$f":"IF($C260<>O$225,,J260*(1-$E260))","v":0},{"$f":"Mercado!E197","v":0},{"$f":"Mercado!E392","v":0},{"$f":"Mercado!E456","v":0},null,null,{"$f":"CONCATENATE(V$223,$B260)","v":"CPT_"},{"$f":"M260","v":0},{"$f":"CONCATENATE(X$223,$B260)","v":"CPT_"},0,{"$f":"CONCATENATE(Z$223,$B260)","v":"CPT_"},0]
[{"$f":"Mercado!B586","v":0},{"$f":"Mercado!C198","v":""},{"$f":"Mercado!D651","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z586,)","v":0},{"$f":"IFERROR((G261)/(Mercado!$G586*730),)","v":0},{"$f":"IFERROR((G261)*Mercado!$H586,)","v":0},{"$f":"IFERROR(G261*Mercado!$I586*Mercado!$AH586,)","v":0},0,0,0,0,0,{"$f":"Mercado!E198","v":0},{"$f":"Mercado!E393","v":0},{"$f":"Mercado!E457","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B587","v":0},{"$f":"Mercado!C199","v":""},{"$f":"Mercado!D652","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z587,)","v":0},{"$f":"IFERROR((G262)/(Mercado!$G587*730),)","v":0},{"$f":"IFERROR((G262)*Mercado!$H587,)","v":0},{"$f":"IFERROR(G262*Mercado!$I587*Mercado!$AH587,)","v":0},0,0,0,0,0,{"$f":"Mercado!E199","v":0},{"$f":"Mercado!E394","v":0},{"$f":"Mercado!E458","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B588","v":0},{"$f":"Mercado!C200","v":""},{"$f":"Mercado!D653","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z588,)","v":0},{"$f":"IFERROR((G263)/(Mercado!$G588*730),)","v":0},{"$f":"IFERROR((G263)*Mercado!$H588,)","v":0},{"$f":"IFERROR(G263*Mercado!$I588*Mercado!$AH588,)","v":0},0,0,0,0,0,{"$f":"Mercado!E200","v":0},{"$f":"Mercado!E395","v":0},{"$f":"Mercado!E459","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B589","v":"MTD-MTH-Peaje MT"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"Mercado!D654","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z589,)","v":3.3110763473034406},{"$f":"IFERROR((G264)/(Mercado!$G589*730),)","v":6.6030680889544793E-3},{"$f":"IFERROR((G264)*Mercado!$H589,)","v":2.7711606777083597},{"$f":"IFERROR(G264*Mercado!$I589*Mercado!$AH589,)","v":2.8245254159653266},0,6.4878128265106784E-3,3.2439064132553392E-3,0,1.4122627079826633,{"$f":"Mercado!E201","v":113959.20917426137},{"$f":"Mercado!E396","v":0},{"$f":"Mercado!E460","v":21.667171516298453},null,null,"CPT_Peaje MTH",3.2439064132553392E-3,"CPT_Peaje MTH",0,"CPT_Peaje MTH",1.4122627079826633]
[{"$f":"Mercado!B590","v":0},{"$f":"Mercado!C202","v":""},{"$f":"Mercado!D655","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z590,)","v":0},{"$f":"IFERROR((G265)/(Mercado!$G590*730),)","v":0},{"$f":"IFERROR((G265)*Mercado!$H590,)","v":0},{"$f":"IFERROR(G265*Mercado!$I590*Mercado!$AH590,)","v":0},0,0,0,0,0,{"$f":"Mercado!E202","v":0},{"$f":"Mercado!E397","v":0},{"$f":"Mercado!E461","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B591","v":0},{"$f":"Mercado!C203","v":""},{"$f":"Mercado!D656","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z591,)","v":0},{"$f":"IFERROR((G266)/(Mercado!$G591*730),)","v":0},{"$f":"IFERROR((G266)*Mercado!$H591,)","v":0},{"$f":"IFERROR(G266*Mercado!$I591*Mercado!$AH591,)","v":0},0,0,0,0,0,{"$f":"Mercado!E203","v":0},{"$f":"Mercado!E398","v":0},{"$f":"Mercado!E462","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B592","v":0},{"$f":"Mercado!C204","v":""},{"$f":"Mercado!D657","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z592,)","v":0},{"$f":"IFERROR((G267)/(Mercado!$G592*730),)","v":0},{"$f":"IFERROR((G267)*Mercado!$H592,)","v":0},{"$f":"IFERROR(G267*Mercado!$I592*Mercado!$AH592,)","v":0},0,0,0,0,0,{"$f":"Mercado!E204","v":0},{"$f":"Mercado!E399","v":0},{"$f":"Mercado!E463","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B593","v":0},{"$f":"Mercado!C205","v":""},{"$f":"Mercado!D658","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Mercado!Z593,)","v":0},{"$f":"IFERROR((G268)/(Mercado!$G593*730),)","v":0},{"$f":"IFERROR((G268)*Mercado!$H593,)","v":0},{"$f":"IFERROR(G268*Mercado!$I593*Mercado!$AH593,)","v":0},0,0,0,0,0,{"$f":"Mercado!E205","v":0},{"$f":"Mercado!E400","v":0},{"$f":"Mercado!E464","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B594","v":0},{"$f":"Mercado!C206","v":""},{"$f":"Mercado!D659","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z594,)","v":0},{"$f":"IFERROR((G269)/(Mercado!$G594*730),)","v":0},{"$f":"IFERROR((G269)*Mercado!$H594,)","v":0},{"$f":"IFERROR(G269*Mercado!$I594*Mercado!$AH594,)","v":0},0,0,0,0,0,{"$f":"Mercado!E206","v":0},{"$f":"Mercado!E401","v":0},{"$f":"Mercado!E465","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B595","v":0},{"$f":"Mercado!C207","v":""},{"$f":"Mercado!D660","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z595,)","v":0},{"$f":"IFERROR((G270)/(Mercado!$G595*730),)","v":0},{"$f":"IFERROR((G270)*Mercado!$H595,)","v":0},{"$f":"IFERROR(G270*Mercado!$I595*Mercado!$AH595,)","v":0},0,0,0,0,0,{"$f":"Mercado!E207","v":0},{"$f":"Mercado!E402","v":0},{"$f":"Mercado!E466","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B596","v":0},{"$f":"Mercado!C208","v":""},{"$f":"Mercado!D661","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z596,)","v":0},{"$f":"IFERROR((G271)/(Mercado!$G596*730),)","v":0},{"$f":"IFERROR((G271)*Mercado!$H596,)","v":0},{"$f":"IFERROR(G271*Mercado!$I596*Mercado!$AH596,)","v":0},0,0,0,0,0,{"$f":"Mercado!E208","v":0},{"$f":"Mercado!E403","v":0},{"$f":"Mercado!E467","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B597","v":0},{"$f":"Mercado!C209","v":""},{"$f":"Mercado!D662","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z597,)","v":0},{"$f":"IFERROR((G272)/(Mercado!$G597*730),)","v":0},{"$f":"IFERROR((G272)*Mercado!$H597,)","v":0},{"$f":"IFERROR(G272*Mercado!$I597*Mercado!$AH597,)","v":0},0,0,0,0,0,{"$f":"Mercado!E209","v":0},{"$f":"Mercado!E404","v":0},{"$f":"Mercado!E468","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B598","v":0},{"$f":"Mercado!C210","v":""},{"$f":"Mercado!D663","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z598,)","v":0},{"$f":"IFERROR((G273)/(Mercado!$G598*730),)","v":0},{"$f":"IFERROR((G273)*Mercado!$H598,)","v":0},{"$f":"IFERROR(G273*Mercado!$I598*Mercado!$AH598,)","v":0},0,0,0,0,0,{"$f":"Mercado!E210","v":0},{"$f":"Mercado!E405","v":0},{"$f":"Mercado!E469","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B599","v":0},{"$f":"Mercado!C211","v":""},{"$f":"Mercado!D664","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z599,)","v":0},{"$f":"IFERROR((G274)/(Mercado!$G599*730),)","v":0},{"$f":"IFERROR((G274)*Mercado!$H599,)","v":0},{"$f":"IFERROR(G274*Mercado!$I599*Mercado!$AH599,)","v":0},0,0,0,0,0,{"$f":"Mercado!E211","v":0},{"$f":"Mercado!E406","v":0},{"$f":"Mercado!E470","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B600","v":0},{"$f":"Mercado!C212","v":""},{"$f":"Mercado!D665","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z600,)","v":0},{"$f":"IFERROR((G275)/(Mercado!$G600*730),)","v":0},{"$f":"IFERROR((G275)*Mercado!$H600,)","v":0},{"$f":"IFERROR(G275*Mercado!$I600*Mercado!$AH600,)","v":0},0,0,0,0,0,{"$f":"Mercado!E212","v":0},{"$f":"Mercado!E407","v":0},{"$f":"Mercado!E471","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B601","v":0},{"$f":"Mercado!C213","v":""},{"$f":"Mercado!D666","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z601,)","v":0},{"$f":"IFERROR((G276)/(Mercado!$G601*730),)","v":0},{"$f":"IFERROR((G276)*Mercado!$H601,)","v":0},{"$f":"IFERROR(G276*Mercado!$I601*Mercado!$AH601,)","v":0},0,0,0,0,0,{"$f":"Mercado!E213","v":0},{"$f":"Mercado!E408","v":0},{"$f":"Mercado!E472","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B602","v":0},{"$f":"Mercado!C214","v":""},{"$f":"Mercado!D667","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z602,)","v":0},{"$f":"IFERROR((G277)/(Mercado!$G602*730),)","v":0},{"$f":"IFERROR((G277)*Mercado!$H602,)","v":0},{"$f":"IFERROR(G277*Mercado!$I602*Mercado!$AH602,)","v":0},0,0,0,0,0,{"$f":"Mercado!E214","v":0},{"$f":"Mercado!E409","v":0},{"$f":"Mercado!E473","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B603","v":0},{"$f":"Mercado!C215","v":""},{"$f":"Mercado!D668","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z603,)","v":0},{"$f":"IFERROR((G278)/(Mercado!$G603*730),)","v":0},{"$f":"IFERROR((G278)*Mercado!$H603,)","v":0},{"$f":"IFERROR(G278*Mercado!$I603*Mercado!$AH603,)","v":0},0,0,0,0,0,{"$f":"Mercado!E215","v":0},{"$f":"Mercado!E410","v":0},{"$f":"Mercado!E474","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B604","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"Mercado!D669","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z604,)","v":3.2378539441599901},{"$f":"IFERROR((G279)/(Mercado!$G604*730),)","v":5.9750177075233758E-3},{"$f":"IFERROR((G279)*Mercado!$H604,)","v":3.2363466472253544},{"$f":"IFERROR(G279*Mercado!$I604*Mercado!$AH604,)","v":3.2424310652601163},{"$f":"IFERROR(IF($C279=K$225,I279*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A279,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A279,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":5.3006195500675942E-3},0,2.6503097750337971E-3,1.6181733236126772,0,{"$f":"Mercado!E216","v":0},{"$f":"Mercado!E411","v":0},{"$f":"Mercado!E475","v":0},null,null,"CPT_ATD",2.6503097750337971E-3,"CPT_ATD",1.6181733236126772,"CPT_ATD",0]
[{"$f":"Mercado!B605","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"Mercado!D670","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z605,)","v":3.2378539441599901},{"$f":"IFERROR((G280)/(Mercado!$G605*730),)","v":5.9750177075233758E-3},{"$f":"IFERROR((G280)*Mercado!$H605,)","v":3.2363466472253544},{"$f":"IFERROR(G280*Mercado!$I605*Mercado!$AH605,)","v":3.2424310652601163},{"$f":"IFERROR(IF($C280=K$225,I280*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A280,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A280,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":0},5.6732086586993467E-3,2.8366043293496734E-3,0,1.6212155326300581,{"$f":"Mercado!E217","v":204660.93746422499},{"$f":"Mercado!E412","v":0},{"$f":"Mercado!E476","v":24.7188399256125},null,null,"CPT_ATH",2.8366043293496734E-3,"CPT_ATH",0,"CPT_ATH",1.6212155326300581]
[{"$f":"Mercado!B606","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"Mercado!D671","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z606,)","v":3.2378539441599901},{"$f":"IFERROR((G281)/(Mercado!$G606*730),)","v":5.9750177075233758E-3},{"$f":"IFERROR((G281)*Mercado!$H606,)","v":3.2363466472253544},{"$f":"IFERROR(G281*Mercado!$I606*Mercado!$AH606,)","v":3.2424310652601163},5.3006195500675942E-3,0,2.6503097750337971E-3,1.6181733236126772,0,{"$f":"Mercado!E218","v":63494.485691856797},{"$f":"Mercado!E413","v":8.6661532499999989},{"$f":"Mercado!E477","v":0},null,null,"CPT_Peaje AT",2.6503097750337971E-3,"CPT_Peaje AT",1.6181733236126772,"CPT_Peaje AT",0]
[{"$f":"Mercado!B607","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"Mercado!D672","v":"Pot_Max"},0,0,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z607,)","v":3.2378539441599901},{"$f":"IFERROR((G282)/(Mercado!$G607*730),)","v":5.9750177075233758E-3},{"$f":"IFERROR((G282)*Mercado!$H607,)","v":3.2363466472253544},{"$f":"IFERROR(G282*Mercado!$I607*Mercado!$AH607,)","v":3.2424310652601163},5.3006195500675942E-3,0,0,3.2363466472253544,0,{"$f":"Mercado!E219","v":303945.00001055701},{"$f":"Mercado!E414","v":66.281121699635804},{"$f":"Mercado!E478","v":0},null,null,"CPT_EDEMET",0,"CPT_EDEMET",0,"CPT_EDEMET",0]
[{"$f":"Mercado!B608","v":"A-MT"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"Mercado!D673","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z608,)","v":0},{"$f":"IFERROR((G283)/(Mercado!$G608*730),)","v":0},{"$f":"IFERROR((G283)*Mercado!$H608,)","v":0},{"$f":"IFERROR(G283*Mercado!$I608*Mercado!$AH608,)","v":0},0,0,0,0,0,{"$f":"Mercado!E220","v":0},{"$f":"Mercado!E415","v":0},{"$f":"Mercado!E479","v":0},null,null,"CPT_A-AT",0,"CPT_A-AT",0,"CPT_A-AT",0]
[{"$f":"Mercado!B609","v":"ATD-Peaje AT-Edemet"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"Mercado!D674","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z609,)","v":3.2378539441599901},{"$f":"IFERROR((G284)/(Mercado!$G609*730),)","v":5.9750177075233758E-3},{"$f":"IFERROR((G284)*Mercado!$H609,)","v":3.2363466472253544},{"$f":"IFERROR(G284*Mercado!$I609*Mercado!$AH609,)","v":3.2424310652601163},0,5.6732086586993467E-3,2.8366043293496734E-3,0,1.6212155326300581,{"$f":"Mercado!E221","v":73834.417864351111},{"$f":"Mercado!E416","v":0},{"$f":"Mercado!E480","v":15.887581343333334},null,null,"CPT_Peaje ATH",2.8366043293496734E-3,"CPT_Peaje ATH",0,"CPT_Peaje ATH",1.6212155326300581]
[{"$f":"Mercado!B610","v":0},{"$f":"Mercado!C222","v":""},{"$f":"Mercado!D675","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z610,)","v":0},{"$f":"IFERROR((G285)/(Mercado!$G610*730),)","v":0},{"$f":"IFERROR((G285)*Mercado!$H610,)","v":0},{"$f":"IFERROR(G285*Mercado!$I610*Mercado!$AH610,)","v":0},0,0,0,0,0,{"$f":"Mercado!E222","v":0},{"$f":"Mercado!E417","v":0},{"$f":"Mercado!E481","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B611","v":0},{"$f":"Mercado!C223","v":""},{"$f":"Mercado!D676","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z611,)","v":0},{"$f":"IFERROR((G286)/(Mercado!$G611*730),)","v":0},{"$f":"IFERROR((G286)*Mercado!$H611,)","v":0},{"$f":"IFERROR(G286*Mercado!$I611*Mercado!$AH611,)","v":0},0,0,0,0,0,{"$f":"Mercado!E223","v":0},{"$f":"Mercado!E418","v":0},{"$f":"Mercado!E482","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B612","v":0},{"$f":"Mercado!C224","v":""},{"$f":"Mercado!D677","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z612,)","v":0},{"$f":"IFERROR((G287)/(Mercado!$G612*730),)","v":0},{"$f":"IFERROR((G287)*Mercado!$H612,)","v":0},{"$f":"IFERROR(G287*Mercado!$I612*Mercado!$AH612,)","v":0},0,0,0,0,0,{"$f":"Mercado!E224","v":0},{"$f":"Mercado!E419","v":0},{"$f":"Mercado!E483","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Mercado!B613","v":0},{"$f":"Mercado!C225","v":""},{"$f":"Mercado!D678","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Mercado!Z613,)","v":0},{"$f":"IFERROR((G288)/(Mercado!$G613*730),)","v":0},{"$f":"IFERROR((G288)*Mercado!$H613,)","v":0},{"$f":"IFERROR(G288*Mercado!$I613*Mercado!$AH613,)","v":0},0,0,0,0,0,{"$f":"Mercado!E225","v":0},{"$f":"Mercado!E420","v":0},{"$f":"Mercado!E484","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P228:P288,M228:M288,D228:D288)","v":17501.046435839144},{"$f":"SUMPRODUCT(Q228:Q288,N228:N288,D228:D288)*12","v":5950.9483255001414},{"$f":"SUMPRODUCT(R228:R288,O228:O288,D228:D288)*12","v":1348.7523113998056}]
[]
[]
["CÁLCULO CARGOS POR ENERGÍA EN TRANSMISIÓN"]
[null,null,null,null,null,null,null,"CPET_"]
[null,null,null,null,null,null,null,{"$f":"H293&\"kWh_\"","v":"CPET_kWh_"}]
[null,null,null,null,null,null,"Cargos por Pérdidas de Energía en Transmisión (B/./kWh)"]
[null,null,null,"V. Facturación (MWh)",null,null,"Unidad de Aplicación: kWh"]
[null,"Categoría Tarifaria","Paga Pérdidas del Sistema de Transmisión?","Energía (1er año)",null,null,"Identificación","Valor"]
[null,{"$f":"Mercado!C165","v":"BTS"},1,{"$f":"Mercado!E165","v":1969214.0311646401},null,null,{"$f":"CONCATENATE(H$293,$B298)","v":"CPET_BTS"},{"$f":"IF(C298=1,$D$219,)","v":4.5400394099467684E-3}]
[null,{"$f":"Mercado!C166","v":"BTD"},1,{"$f":"Mercado!E166","v":583386.24808812002},null,null,{"$f":"CONCATENATE(H$293,$B299)","v":"CPET_BTD"},4.5400394099467684E-3]
[null,{"$f":"Mercado!C167","v":"BTH"},1,{"$f":"Mercado!E167","v":6249.8177766000008},null,null,"CPET_BTH",4.5400394099467684E-3]
[null,{"$f":"Mercado!C168","v":"A-BTS"},null,{"$f":"Mercado!E168","v":0},null,null,"CPET_A-BTS",0]
[null,{"$f":"Mercado!C169","v":"A-BTD"},1,{"$f":"Mercado!E169","v":0},null,null,"CPET_A-BTD",4.5400394099467684E-3]
[null,{"$f":"Mercado!C170","v":"Peaje BT"},0,{"$f":"Mercado!E170","v":93087.063702398329},null,null,"CPET_Peaje BT",0]
[null,{"$f":"Mercado!C171","v":"Peaje BTH"},0,{"$f":"Mercado!E171","v":2498.1993271969304},null,null,"CPET_Peaje BTH",0]
[null,{"$f":"Mercado!C172","v":""},null,{"$f":"Mercado!E172","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C173","v":""},null,{"$f":"Mercado!E173","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C174","v":""},null,{"$f":"Mercado!E174","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C175","v":""},null,{"$f":"Mercado!E175","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C176","v":""},null,{"$f":"Mercado!E176","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C177","v":""},null,{"$f":"Mercado!E177","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C178","v":""},null,{"$f":"Mercado!E178","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C179","v":""},null,{"$f":"Mercado!E179","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C180","v":""},null,{"$f":"Mercado!E180","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C181","v":""},null,{"$f":"Mercado!E181","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C182","v":""},null,{"$f":"Mercado!E182","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C183","v":""},null,{"$f":"Mercado!E183","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C184","v":""},null,{"$f":"Mercado!E184","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C185","v":"AP"},0,{"$f":"Mercado!E185","v":86408.279398713799},null,null,"CPET_AP",0]
[null,{"$f":"Mercado!C186","v":""},null,{"$f":"Mercado!E186","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C187","v":""},null,{"$f":"Mercado!E187","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C188","v":""},null,{"$f":"Mercado!E188","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C189","v":""},null,{"$f":"Mercado!E189","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C190","v":""},null,{"$f":"Mercado!E190","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C191","v":""},null,{"$f":"Mercado!E191","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C192","v":"MTD"},1,{"$f":"Mercado!E192","v":261277.89873360004},null,null,"CPET_MTD",4.5400394099467684E-3]
[null,{"$f":"Mercado!C193","v":"MTH"},1,{"$f":"Mercado!E193","v":47387.3429961},null,null,"CPET_MTH",4.5400394099467684E-3]
[null,{"$f":"Mercado!C194","v":"A-MT"},1,{"$f":"Mercado!E194","v":0},null,null,"CPET_A-MT",4.5400394099467684E-3]
[null,{"$f":"Mercado!C195","v":"Peaje MT"},0,{"$f":"Mercado!E195","v":429723.34801665938},null,null,"CPET_Peaje MT",0]
[null,{"$f":"Mercado!C196","v":""},null,{"$f":"Mercado!E196","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C197","v":""},null,{"$f":"Mercado!E197","v":0},null,null,"CPET_",{"$f":"IF(C330=1,$D$219,)","v":0}]
[null,{"$f":"Mercado!C198","v":""},null,{"$f":"Mercado!E198","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C199","v":""},null,{"$f":"Mercado!E199","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C200","v":""},null,{"$f":"Mercado!E200","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C201","v":"Peaje MTH"},0,{"$f":"Mercado!E201","v":113959.20917426137},null,null,"CPET_Peaje MTH",0]
[null,{"$f":"Mercado!C202","v":""},null,{"$f":"Mercado!E202","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C203","v":""},null,{"$f":"Mercado!E203","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C204","v":""},null,{"$f":"Mercado!E204","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C205","v":""},null,{"$f":"Mercado!E205","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C206","v":""},null,{"$f":"Mercado!E206","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C207","v":""},null,{"$f":"Mercado!E207","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C208","v":""},null,{"$f":"Mercado!E208","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C209","v":""},null,{"$f":"Mercado!E209","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C210","v":""},null,{"$f":"Mercado!E210","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C211","v":""},null,{"$f":"Mercado!E211","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C212","v":""},null,{"$f":"Mercado!E212","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C213","v":""},null,{"$f":"Mercado!E213","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C214","v":""},null,{"$f":"Mercado!E214","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C215","v":""},null,{"$f":"Mercado!E215","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C216","v":"ATD"},1,{"$f":"Mercado!E216","v":0},null,null,"CPET_ATD",4.5400394099467684E-3]
[null,{"$f":"Mercado!C217","v":"ATH"},1,{"$f":"Mercado!E217","v":204660.93746422499},null,null,"CPET_ATH",4.5400394099467684E-3]
[null,{"$f":"Mercado!C218","v":"Peaje AT"},0,{"$f":"Mercado!E218","v":63494.485691856797},null,null,"CPET_Peaje AT",0]
[null,{"$f":"Mercado!C219","v":"EDEMET"},0,{"$f":"Mercado!E219","v":303945.00001055701},null,null,"CPET_EDEMET",0]
[null,{"$f":"Mercado!C220","v":"A-AT"},1,{"$f":"Mercado!E220","v":0},null,null,"CPET_A-AT",4.5400394099467684E-3]
[null,{"$f":"Mercado!C221","v":"Peaje ATH"},0,{"$f":"Mercado!E221","v":73834.417864351111},null,null,"CPET_Peaje ATH",0]
[null,{"$f":"Mercado!C222","v":""},null,{"$f":"Mercado!E222","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C223","v":""},null,{"$f":"Mercado!E223","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C224","v":""},null,{"$f":"Mercado!E224","v":0},null,null,"CPET_",0]
[null,{"$f":"Mercado!C225","v":""},null,{"$f":"Mercado!E225","v":0},null,null,"CPET_",0]
[]
[]
[]
[]
["BALANCE DE POTENCIA TARIFARIO HORAS PUNTA. PRIMER SEMESTRE"]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria",null,"Paga Potencia?"]
[{"$f":"Mercado!D618","v":"Energia"},{"$f":"Mercado!C165","v":"BTS"},{"$f":"1/(Mercado!$G553*8760)*Mercado!$Z553","v":1.2730270656111846E-4},{"$f":"Mercado!$H553*Mercado!$Z553","v":0.39860004160923268},{"$f":"Mercado!$I553*Mercado!$P553","v":0.51269846779930317},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A367,Mercado!$C:$C,$B367)*IF($A367=Mercado!$D$30,$C367,IF($A367=Mercado!$D$31,$D367,$E367))*G367,\"-\")","v":250.68627596538937},{"$f":"E58","v":1}]
[{"$f":"Mercado!D619","v":"Pot_Max"},{"$f":"Mercado!C166","v":"BTD"},{"$f":"1/(Mercado!$G554*8760)*Mercado!$Z554","v":2.1001797814341756E-4},{"$f":"Mercado!$H554*Mercado!$Z554","v":0.7627076752470634},{"$f":"Mercado!$I554*Mercado!$P554","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A368,Mercado!$C:$C,$B368)*IF($A368=Mercado!$D$30,$C368,IF($A368=Mercado!$D$31,$D368,$E368))*G368,\"-\")","v":144.48286152451411},1]
[{"$f":"Mercado!D620","v":"Pot_Max_P"},{"$f":"Mercado!C167","v":"BTH"},{"$f":"1/(Mercado!$G555*8760)*Mercado!$Z555","v":2.1001797814341756E-4},{"$f":"Mercado!$H555*Mercado!$Z555","v":0.7627076752470634},{"$f":"Mercado!$I555*Mercado!$P555","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A369,Mercado!$C:$C,$B369)*IF($A369=Mercado!$D$30,$C369,IF($A369=Mercado!$D$31,$D369,$E369))*G369,\"-\")","v":1.3260151772260831},1]
[{"$f":"Mercado!D621","v":0},{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"1/(Mercado!$G556*8760)*Mercado!$Z556","v":2.0443712206622461E-4},{"$f":"Mercado!$H556*Mercado!$Z556","v":0.52376005385678348},{"$f":"Mercado!$I556*Mercado!$P556","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A370,Mercado!$C:$C,$B370)*IF($A370=Mercado!$D$30,$C370,IF($A370=Mercado!$D$31,$D370,$E370))*G370,\"-\")","v":0},0]
[{"$f":"Mercado!D622","v":"Pot_Max"},{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"1/(Mercado!$G557*8760)*Mercado!$Z557","v":2.0443712206622461E-4},{"$f":"Mercado!$H557*Mercado!$Z557","v":0.52376005385678348},{"$f":"Mercado!$I557*Mercado!$P557","v":0.53071109109090897},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A371,Mercado!$C:$C,$B371)*IF($A371=Mercado!$D$30,$C371,IF($A371=Mercado!$D$31,$D371,$E371))*G371,\"-\")","v":0},1]
[{"$f":"Mercado!D623","v":"Pot_Max"},{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"1/(Mercado!$G558*8760)*Mercado!$Z558","v":2.1001797814341756E-4},{"$f":"Mercado!$H558*Mercado!$Z558","v":0.7627076752470634},{"$f":"Mercado!$I558*Mercado!$P558","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A372,Mercado!$C:$C,$B372)*IF($A372=Mercado!$D$30,$C372,IF($A372=Mercado!$D$31,$D372,$E372))*G372,\"-\")","v":16.416836422630869},1]
[{"$f":"Mercado!D624","v":"Pot_Max_P"},{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"1/(Mercado!$G559*8760)*Mercado!$Z559","v":2.1001797814341756E-4},{"$f":"Mercado!$H559*Mercado!$Z559","v":0.7627076752470634},{"$f":"Mercado!$I559*Mercado!$P559","v":0.78703047416722716},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A373,Mercado!$C:$C,$B373)*IF($A373=Mercado!$D$30,$C373,IF($A373=Mercado!$D$31,$D373,$E373))*G373,\"-\")","v":0.41273491477801438},1]
[{"$f":"Mercado!D625","v":0},{"$f":"Mercado!C172","v":""},{"$f":"1/(Mercado!$G560*8760)*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H560*Mercado!$Z560","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I560*Mercado!$P560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A374,Mercado!$C:$C,$B374)*IF($A374=Mercado!$D$30,$C374,IF($A374=Mercado!$D$31,$D374,$E374))*G374,\"-\")","v":"-"},0]
[{"$f":"Mercado!D626","v":0},{"$f":"Mercado!C173","v":""},{"$f":"1/(Mercado!$G561*8760)*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H561*Mercado!$Z561","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I561*Mercado!$P561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A375,Mercado!$C:$C,$B375)*IF($A375=Mercado!$D$30,$C375,IF($A375=Mercado!$D$31,$D375,$E375))*G375,\"-\")","v":"-"},0]
[{"$f":"Mercado!D627","v":0},{"$f":"Mercado!C174","v":""},{"$f":"1/(Mercado!$G562*8760)*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H562*Mercado!$Z562","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I562*Mercado!$P562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A376,Mercado!$C:$C,$B376)*IF($A376=Mercado!$D$30,$C376,IF($A376=Mercado!$D$31,$D376,$E376))*G376,\"-\")","v":"-"},0]
[{"$f":"Mercado!D628","v":0},{"$f":"Mercado!C175","v":""},{"$f":"1/(Mercado!$G563*8760)*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H563*Mercado!$Z563","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I563*Mercado!$P563","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A377,Mercado!$C:$C,$B377)*IF($A377=Mercado!$D$30,$C377,IF($A377=Mercado!$D$31,$D377,$E377))*G377,\"-\")","v":"-"},0]
[{"$f":"Mercado!D629","v":0},{"$f":"Mercado!C176","v":""},{"$f":"1/(Mercado!$G564*8760)*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H564*Mercado!$Z564","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I564*Mercado!$P564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A378,Mercado!$C:$C,$B378)*IF($A378=Mercado!$D$30,$C378,IF($A378=Mercado!$D$31,$D378,$E378))*G378,\"-\")","v":"-"},0]
[{"$f":"Mercado!D630","v":0},{"$f":"Mercado!C177","v":""},{"$f":"1/(Mercado!$G565*8760)*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H565*Mercado!$Z565","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I565*Mercado!$P565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A379,Mercado!$C:$C,$B379)*IF($A379=Mercado!$D$30,$C379,IF($A379=Mercado!$D$31,$D379,$E379))*G379,\"-\")","v":"-"},0]
[{"$f":"Mercado!D631","v":0},{"$f":"Mercado!C178","v":""},{"$f":"1/(Mercado!$G566*8760)*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H566*Mercado!$Z566","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I566*Mercado!$P566","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A380,Mercado!$C:$C,$B380)*IF($A380=Mercado!$D$30,$C380,IF($A380=Mercado!$D$31,$D380,$E380))*G380,\"-\")","v":"-"},0]
[{"$f":"Mercado!D632","v":0},{"$f":"Mercado!C179","v":""},{"$f":"1/(Mercado!$G567*8760)*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H567*Mercado!$Z567","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I567*Mercado!$P567","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A381,Mercado!$C:$C,$B381)*IF($A381=Mercado!$D$30,$C381,IF($A381=Mercado!$D$31,$D381,$E381))*G381,\"-\")","v":"-"},0]
[{"$f":"Mercado!D633","v":0},{"$f":"Mercado!C180","v":""},{"$f":"1/(Mercado!$G568*8760)*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H568*Mercado!$Z568","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I568*Mercado!$P568","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A382,Mercado!$C:$C,$B382)*IF($A382=Mercado!$D$30,$C382,IF($A382=Mercado!$D$31,$D382,$E382))*G382,\"-\")","v":"-"},0]
[{"$f":"Mercado!D634","v":0},{"$f":"Mercado!C181","v":""},{"$f":"1/(Mercado!$G569*8760)*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H569*Mercado!$Z569","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I569*Mercado!$P569","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A383,Mercado!$C:$C,$B383)*IF($A383=Mercado!$D$30,$C383,IF($A383=Mercado!$D$31,$D383,$E383))*G383,\"-\")","v":"-"},0]
[{"$f":"Mercado!D635","v":0},{"$f":"Mercado!C182","v":""},{"$f":"1/(Mercado!$G570*8760)*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H570*Mercado!$Z570","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I570*Mercado!$P570","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A384,Mercado!$C:$C,$B384)*IF($A384=Mercado!$D$30,$C384,IF($A384=Mercado!$D$31,$D384,$E384))*G384,\"-\")","v":"-"},0]
[{"$f":"Mercado!D636","v":0},{"$f":"Mercado!C183","v":""},{"$f":"1/(Mercado!$G571*8760)*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H571*Mercado!$Z571","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I571*Mercado!$P571","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A385,Mercado!$C:$C,$B385)*IF($A385=Mercado!$D$30,$C385,IF($A385=Mercado!$D$31,$D385,$E385))*G385,\"-\")","v":"-"},0]
[{"$f":"Mercado!D637","v":0},{"$f":"Mercado!C184","v":""},{"$f":"1/(Mercado!$G572*8760)*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H572*Mercado!$Z572","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I572*Mercado!$P572","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A386,Mercado!$C:$C,$B386)*IF($A386=Mercado!$D$30,$C386,IF($A386=Mercado!$D$31,$D386,$E386))*G386,\"-\")","v":"-"},0]
[{"$f":"Mercado!D638","v":"Energia"},{"$f":"Mercado!C185","v":"AP"},{"$f":"1/(Mercado!$G573*8760)*Mercado!$Z573","v":0},{"$f":"Mercado!$H573*Mercado!$Z573","v":0},{"$f":"Mercado!$I573*Mercado!$P573","v":0},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A387,Mercado!$C:$C,$B387)*IF($A387=Mercado!$D$30,$C387,IF($A387=Mercado!$D$31,$D387,$E387))*G387,\"-\")","v":0},0]
[]
[]
[null,"Potencia BT coincidente con Máx AT",null,null,null,{"$f":"SUM(F367:F387)*Balance!G436","v":461.70124154772907}]
[{"$f":"Mercado!D639","v":0},{"$f":"Mercado!C186","v":""},{"$f":"1/(Mercado!$G574*8760)*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H574*Mercado!$Z574","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I574*Mercado!$P574","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A391,Mercado!$C:$C,$B391)*IF($A391=Mercado!$D$30,$C391,IF($A391=Mercado!$D$31,$D391,$E391))*G391,\"-\")","v":"-"},{"$f":"E79","v":0}]
[{"$f":"Mercado!D640","v":0},{"$f":"Mercado!C187","v":""},{"$f":"1/(Mercado!$G575*8760)*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H575*Mercado!$Z575","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I575*Mercado!$P575","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A392,Mercado!$C:$C,$B392)*IF($A392=Mercado!$D$30,$C392,IF($A392=Mercado!$D$31,$D392,$E392))*G392,\"-\")","v":"-"},0]
[{"$f":"Mercado!D641","v":0},{"$f":"Mercado!C188","v":""},{"$f":"1/(Mercado!$G576*8760)*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H576*Mercado!$Z576","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I576*Mercado!$P576","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A393,Mercado!$C:$C,$B393)*IF($A393=Mercado!$D$30,$C393,IF($A393=Mercado!$D$31,$D393,$E393))*G393,\"-\")","v":"-"},0]
[{"$f":"Mercado!D642","v":0},{"$f":"Mercado!C189","v":""},{"$f":"1/(Mercado!$G577*8760)*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H577*Mercado!$Z577","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I577*Mercado!$P577","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A394,Mercado!$C:$C,$B394)*IF($A394=Mercado!$D$30,$C394,IF($A394=Mercado!$D$31,$D394,$E394))*G394,\"-\")","v":"-"},0]
[{"$f":"Mercado!D643","v":0},{"$f":"Mercado!C190","v":""},{"$f":"1/(Mercado!$G578*8760)*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H578*Mercado!$Z578","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I578*Mercado!$P578","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A395,Mercado!$C:$C,$B395)*IF($A395=Mercado!$D$30,$C395,IF($A395=Mercado!$D$31,$D395,$E395))*G395,\"-\")","v":"-"},0]
[{"$f":"Mercado!D644","v":0},{"$f":"Mercado!C191","v":""},{"$f":"1/(Mercado!$G579*8760)*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H579*Mercado!$Z579","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I579*Mercado!$P579","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A396,Mercado!$C:$C,$B396)*IF($A396=Mercado!$D$30,$C396,IF($A396=Mercado!$D$31,$D396,$E396))*G396,\"-\")","v":"-"},0]
[{"$f":"Mercado!D645","v":"Pot_Max"},{"$f":"Mercado!C192","v":"MTD"},{"$f":"1/(Mercado!$G580*8760)*Mercado!$Z580","v":1.6226276236396448E-4},{"$f":"Mercado!$H580*Mercado!$Z580","v":0.81717682833808658},{"$f":"Mercado!$I580*Mercado!$P580","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A397,Mercado!$C:$C,$B397)*IF($A397=Mercado!$D$30,$C397,IF($A397=Mercado!$D$31,$D397,$E397))*G397,\"-\")","v":54.771279384234752},1]
[{"$f":"Mercado!D646","v":"Pot_Max_P"},{"$f":"Mercado!C193","v":"MTH"},{"$f":"1/(Mercado!$G581*8760)*Mercado!$Z581","v":1.6226276236396448E-4},{"$f":"Mercado!$H581*Mercado!$Z581","v":0.81717682833808658},{"$f":"Mercado!$I581*Mercado!$P581","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A398,Mercado!$C:$C,$B398)*IF($A398=Mercado!$D$30,$C398,IF($A398=Mercado!$D$31,$D398,$E398))*G398,\"-\")","v":7.6766847009201067},1]
[{"$f":"Mercado!D647","v":"Pot_Max"},{"$f":"Mercado!C194","v":"A-MT"},{"$f":"1/(Mercado!$G582*8760)*Mercado!$Z582","v":1.8328639649938392E-4},{"$f":"Mercado!$H582*Mercado!$Z582","v":0.5482564126906162},{"$f":"Mercado!$I582*Mercado!$P582","v":0.55246132442150386},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A399,Mercado!$C:$C,$B399)*IF($A399=Mercado!$D$30,$C399,IF($A399=Mercado!$D$31,$D399,$E399))*G399,\"-\")","v":0},1]
[{"$f":"Mercado!D648","v":"Pot_Max"},{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"1/(Mercado!$G583*8760)*Mercado!$Z583","v":1.6226276236396448E-4},{"$f":"Mercado!$H583*Mercado!$Z583","v":0.81717682833808658},{"$f":"Mercado!$I583*Mercado!$P583","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A400,Mercado!$C:$C,$B400)*IF($A400=Mercado!$D$30,$C400,IF($A400=Mercado!$D$31,$D400,$E400))*G400,\"-\")","v":68.533793719989916},1]
[{"$f":"Mercado!D649","v":0},{"$f":"Mercado!C196","v":""},{"$f":"1/(Mercado!$G584*8760)*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H584*Mercado!$Z584","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I584*Mercado!$P584","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A401,Mercado!$C:$C,$B401)*IF($A401=Mercado!$D$30,$C401,IF($A401=Mercado!$D$31,$D401,$E401))*G401,\"-\")","v":"-"},0]
[{"$f":"Mercado!D650","v":0},{"$f":"Mercado!C197","v":""},{"$f":"1/(Mercado!$G585*8760)*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H585*Mercado!$Z585","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I585*Mercado!$P585","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A402,Mercado!$C:$C,$B402)*IF($A402=Mercado!$D$30,$C402,IF($A402=Mercado!$D$31,$D402,$E402))*G402,\"-\")","v":"-"},0]
[{"$f":"Mercado!D651","v":0},{"$f":"Mercado!C198","v":""},{"$f":"1/(Mercado!$G586*8760)*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H586*Mercado!$Z586","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I586*Mercado!$P586","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A403,Mercado!$C:$C,$B403)*IF($A403=Mercado!$D$30,$C403,IF($A403=Mercado!$D$31,$D403,$E403))*G403,\"-\")","v":"-"},0]
[{"$f":"Mercado!D652","v":0},{"$f":"Mercado!C199","v":""},{"$f":"1/(Mercado!$G587*8760)*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H587*Mercado!$Z587","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I587*Mercado!$P587","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A404,Mercado!$C:$C,$B404)*IF($A404=Mercado!$D$30,$C404,IF($A404=Mercado!$D$31,$D404,$E404))*G404,\"-\")","v":"-"},0]
[{"$f":"Mercado!D653","v":0},{"$f":"Mercado!C200","v":""},{"$f":"1/(Mercado!$G588*8760)*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H588*Mercado!$Z588","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I588*Mercado!$P588","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A405,Mercado!$C:$C,$B405)*IF($A405=Mercado!$D$30,$C405,IF($A405=Mercado!$D$31,$D405,$E405))*G405,\"-\")","v":"-"},0]
[{"$f":"Mercado!D654","v":"Pot_Max_P"},{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"1/(Mercado!$G589*8760)*Mercado!$Z589","v":1.6226276236396448E-4},{"$f":"Mercado!$H589*Mercado!$Z589","v":0.81717682833808658},{"$f":"Mercado!$I589*Mercado!$P589","v":0.83291334910525572},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A406,Mercado!$C:$C,$B406)*IF($A406=Mercado!$D$30,$C406,IF($A406=Mercado!$D$31,$D406,$E406))*G406,\"-\")","v":18.046876393278147},1]
[{"$f":"Mercado!D655","v":0},{"$f":"Mercado!C202","v":""},{"$f":"1/(Mercado!$G590*8760)*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H590*Mercado!$Z590","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I590*Mercado!$P590","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A407,Mercado!$C:$C,$B407)*IF($A407=Mercado!$D$30,$C407,IF($A407=Mercado!$D$31,$D407,$E407))*G407,\"-\")","v":"-"},0]
[{"$f":"Mercado!D656","v":0},{"$f":"Mercado!C203","v":""},{"$f":"1/(Mercado!$G591*8760)*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H591*Mercado!$Z591","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I591*Mercado!$P591","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A408,Mercado!$C:$C,$B408)*IF($A408=Mercado!$D$30,$C408,IF($A408=Mercado!$D$31,$D408,$E408))*G408,\"-\")","v":"-"},0]
[{"$f":"Mercado!D657","v":0},{"$f":"Mercado!C204","v":""},{"$f":"1/(Mercado!$G592*8760)*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H592*Mercado!$Z592","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I592*Mercado!$P592","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A409,Mercado!$C:$C,$B409)*IF($A409=Mercado!$D$30,$C409,IF($A409=Mercado!$D$31,$D409,$E409))*G409,\"-\")","v":"-"},0]
[{"$f":"Mercado!D658","v":0},{"$f":"Mercado!C205","v":""},{"$f":"1/(Mercado!$G593*8760)*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H593*Mercado!$Z593","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I593*Mercado!$P593","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A410,Mercado!$C:$C,$B410)*IF($A410=Mercado!$D$30,$C410,IF($A410=Mercado!$D$31,$D410,$E410))*G410,\"-\")","v":"-"},0]
[]
[null,"Potencia MT coincidente con Máx AT",null,null,null,{"$f":"SUM(F390:F410)*Balance!G437","v":648.05592200750004}]
[{"$f":"Mercado!D659","v":0},{"$f":"Mercado!C206","v":""},{"$f":"1/(Mercado!$G594*8760)*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H594*Mercado!$Z594","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I594*Mercado!$P594","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A413,Mercado!$C:$C,$B413)*IF($A413=Mercado!$D$30,$C413,IF($A413=Mercado!$D$31,$D413,$E413))*G413,\"-\")","v":"-"},{"$f":"E99","v":0}]
[{"$f":"Mercado!D660","v":0},{"$f":"Mercado!C207","v":""},{"$f":"1/(Mercado!$G595*8760)*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H595*Mercado!$Z595","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I595*Mercado!$P595","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A414,Mercado!$C:$C,$B414)*IF($A414=Mercado!$D$30,$C414,IF($A414=Mercado!$D$31,$D414,$E414))*G414,\"-\")","v":"-"},0]
[{"$f":"Mercado!D661","v":0},{"$f":"Mercado!C208","v":""},{"$f":"1/(Mercado!$G596*8760)*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H596*Mercado!$Z596","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I596*Mercado!$P596","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A415,Mercado!$C:$C,$B415)*IF($A415=Mercado!$D$30,$C415,IF($A415=Mercado!$D$31,$D415,$E415))*G415,\"-\")","v":"-"},0]
[{"$f":"Mercado!D662","v":0},{"$f":"Mercado!C209","v":""},{"$f":"1/(Mercado!$G597*8760)*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H597*Mercado!$Z597","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I597*Mercado!$P597","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A416,Mercado!$C:$C,$B416)*IF($A416=Mercado!$D$30,$C416,IF($A416=Mercado!$D$31,$D416,$E416))*G416,\"-\")","v":"-"},0]
[{"$f":"Mercado!D663","v":0},{"$f":"Mercado!C210","v":""},{"$f":"1/(Mercado!$G598*8760)*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H598*Mercado!$Z598","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I598*Mercado!$P598","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A417,Mercado!$C:$C,$B417)*IF($A417=Mercado!$D$30,$C417,IF($A417=Mercado!$D$31,$D417,$E417))*G417,\"-\")","v":"-"},0]
[{"$f":"Mercado!D664","v":0},{"$f":"Mercado!C211","v":""},{"$f":"1/(Mercado!$G599*8760)*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H599*Mercado!$Z599","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I599*Mercado!$P599","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A418,Mercado!$C:$C,$B418)*IF($A418=Mercado!$D$30,$C418,IF($A418=Mercado!$D$31,$D418,$E418))*G418,\"-\")","v":"-"},0]
[{"$f":"Mercado!D665","v":0},{"$f":"Mercado!C212","v":""},{"$f":"1/(Mercado!$G600*8760)*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H600*Mercado!$Z600","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I600*Mercado!$P600","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A419,Mercado!$C:$C,$B419)*IF($A419=Mercado!$D$30,$C419,IF($A419=Mercado!$D$31,$D419,$E419))*G419,\"-\")","v":"-"},0]
[{"$f":"Mercado!D666","v":0},{"$f":"Mercado!C213","v":""},{"$f":"1/(Mercado!$G601*8760)*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H601*Mercado!$Z601","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I601*Mercado!$P601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A420,Mercado!$C:$C,$B420)*IF($A420=Mercado!$D$30,$C420,IF($A420=Mercado!$D$31,$D420,$E420))*G420,\"-\")","v":"-"},0]
[{"$f":"Mercado!D667","v":0},{"$f":"Mercado!C214","v":""},{"$f":"1/(Mercado!$G602*8760)*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H602*Mercado!$Z602","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I602*Mercado!$P602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A421,Mercado!$C:$C,$B421)*IF($A421=Mercado!$D$30,$C421,IF($A421=Mercado!$D$31,$D421,$E421))*G421,\"-\")","v":"-"},0]
[{"$f":"Mercado!D668","v":0},{"$f":"Mercado!C215","v":""},{"$f":"1/(Mercado!$G603*8760)*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H603*Mercado!$Z603","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I603*Mercado!$P603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A422,Mercado!$C:$C,$B422)*IF($A422=Mercado!$D$30,$C422,IF($A422=Mercado!$D$31,$D422,$E422))*G422,\"-\")","v":"-"},0]
[{"$f":"Mercado!D669","v":"Pot_Max"},{"$f":"Mercado!C216","v":"ATD"},{"$f":"1/(Mercado!$G604*8760)*Mercado!$Z604","v":1.4682915053051623E-4},{"$f":"Mercado!$H604*Mercado!$Z604","v":0.95435371534257307},{"$f":"Mercado!$I604*Mercado!$P604","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A423,Mercado!$C:$C,$B423)*IF($A423=Mercado!$D$30,$C423,IF($A423=Mercado!$D$31,$D423,$E423))*G423,\"-\")","v":0},1]
[{"$f":"Mercado!D670","v":"Pot_Max_P"},{"$f":"Mercado!C217","v":"ATH"},{"$f":"1/(Mercado!$G605*8760)*Mercado!$Z605","v":1.4682915053051623E-4},{"$f":"Mercado!$H605*Mercado!$Z605","v":0.95435371534257307},{"$f":"Mercado!$I605*Mercado!$P605","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A424,Mercado!$C:$C,$B424)*IF($A424=Mercado!$D$30,$C424,IF($A424=Mercado!$D$31,$D424,$E424))*G424,\"-\")","v":23.634867522742411},1]
[{"$f":"Mercado!D671","v":"Pot_Max"},{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"1/(Mercado!$G606*8760)*Mercado!$Z606","v":1.4682915053051623E-4},{"$f":"Mercado!$H606*Mercado!$Z606","v":0.95435371534257307},{"$f":"Mercado!$I606*Mercado!$P606","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A425,Mercado!$C:$C,$B425)*IF($A425=Mercado!$D$30,$C425,IF($A425=Mercado!$D$31,$D425,$E425))*G425,\"-\")","v":8.2705755518656137},1]
[{"$f":"Mercado!D672","v":"Pot_Max"},{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"1/(Mercado!$G607*8760)*Mercado!$Z607","v":1.4682915053051623E-4},{"$f":"Mercado!$H607*Mercado!$Z607","v":0.95435371534257307},{"$f":"Mercado!$I607*Mercado!$P607","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A426,Mercado!$C:$C,$B426)*IF($A426=Mercado!$D$30,$C426,IF($A426=Mercado!$D$31,$D426,$E426))*G426,\"-\")","v":0},0]
[{"$f":"Mercado!D673","v":"Pot_Max"},{"$f":"Mercado!C220","v":"A-AT"},{"$f":"1/(Mercado!$G608*8760)*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H608*Mercado!$Z608","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I608*Mercado!$P608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A427,Mercado!$C:$C,$B427)*IF($A427=Mercado!$D$30,$C427,IF($A427=Mercado!$D$31,$D427,$E427))*G427,\"-\")","v":"-"},1]
[{"$f":"Mercado!D674","v":"Pot_Max_P"},{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"1/(Mercado!$G609*8760)*Mercado!$Z609","v":1.4682915053051623E-4},{"$f":"Mercado!$H609*Mercado!$Z609","v":0.95435371534257307},{"$f":"Mercado!$I609*Mercado!$P609","v":0.9561479257872888},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A428,Mercado!$C:$C,$B428)*IF($A428=Mercado!$D$30,$C428,IF($A428=Mercado!$D$31,$D428,$E428))*G428,\"-\")","v":15.190877947204996},1]
[{"$f":"Mercado!D675","v":0},{"$f":"Mercado!C222","v":""},{"$f":"1/(Mercado!$G610*8760)*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H610*Mercado!$Z610","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I610*Mercado!$P610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A429,Mercado!$C:$C,$B429)*IF($A429=Mercado!$D$30,$C429,IF($A429=Mercado!$D$31,$D429,$E429))*G429,\"-\")","v":"-"},0]
[{"$f":"Mercado!D676","v":0},{"$f":"Mercado!C223","v":""},{"$f":"1/(Mercado!$G611*8760)*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H611*Mercado!$Z611","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I611*Mercado!$P611","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A430,Mercado!$C:$C,$B430)*IF($A430=Mercado!$D$30,$C430,IF($A430=Mercado!$D$31,$D430,$E430))*G430,\"-\")","v":"-"},0]
[{"$f":"Mercado!D677","v":0},{"$f":"Mercado!C224","v":""},{"$f":"1/(Mercado!$G612*8760)*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H612*Mercado!$Z612","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I612*Mercado!$P612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A431,Mercado!$C:$C,$B431)*IF($A431=Mercado!$D$30,$C431,IF($A431=Mercado!$D$31,$D431,$E431))*G431,\"-\")","v":"-"},0]
[{"$f":"Mercado!D678","v":0},{"$f":"Mercado!C225","v":""},{"$f":"1/(Mercado!$G613*8760)*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$H613*Mercado!$Z613","v":{"$error":"#VALUE!"}},{"$f":"Mercado!$I613*Mercado!$P613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS(Mercado!E:E,Mercado!$A:$A,$A432,Mercado!$C:$C,$B432)*IF($A432=Mercado!$D$30,$C432,IF($A432=Mercado!$D$31,$D432,$E432))*G432,\"-\")","v":"-"},0]
[]
[null,"Potencia Máxima AT",null,null,null,{"$f":"SUM(F412:F432)*Balance!G438","v":702.75304380454554}]

{"sheet":"Resumen_cargos","index":10,"n_rows":89,"n_cols":84,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cargos por Conexión","Cargos de Distribución",null,null,null,"Cargos de Comercialización",null,"Cargos por Servicio de Alumbrado Público","Cargos por Consumo de Alumbrado Público","Cargos por pérdidas de energía en distribución",null,null,"Cargos por pérdidas de potencia en distribución",null,null,"Cargos por pérdidas en distribución","Cargos por Energía en Generación",null,null,null,"Cargos por Potencia en Generación",null,null,null,"Cargos por Generación","Cargos por Generación","Cargos por Generación",null,"Cargos por Potencia en Transmisión",null,null,"Cargos por Pérdidas de Energía en Transmisión",null,null,"Cargos Tarifario Totales",null,null,null,null,null,null,null,null,"Cargos Tarifarios VAD",null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Generación",null,null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Transmisión",null,null,null,null,null,null,null,null,null,"Valor Presente V. Facturación"]
[null,"CX_","CD_","CD_","CD_","CD_","CCOMF_","CCOMV_","CSERAP_","CCONAP_","CPERDE_","CPERDE_","CPERDE_","CPERDP_","CPERDP_","CPERDP_","CPERDP+CPERDE_","CENEGEN_","CENEGEN_","CENEGEN_","CENEGENEX_","CPOTGENE_","CPOTGEN_","CPOTGEN_","CPOTGENGC_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX+CPOTGENE_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX_","CPT_","CPT_","CPT_","CPET_"]
[null,{"$f":"B3&B5","v":"CX_conex_"},{"$f":"C3&C5","v":"CD_kWh_"},{"$f":"D3&D5","v":"CD_kW_"},{"$f":"E3&E5","v":"CD_kWP_"},{"$f":"F3&F5","v":"CD_kWFP_"},{"$f":"G3&G5","v":"CCOMF_cliente_"},"CCOMV_kWh_",{"$f":"I3&I5","v":"CSERAP_kWh_"},{"$f":"J3&J5","v":"CCONAP_kWh_"},{"$f":"K3&K5","v":"CPERDE_kWh_"},{"$f":"L3&L5","v":"CPERDE_kWhP_"},{"$f":"M3&M5","v":"CPERDE_kWhFP_"},{"$f":"N3&N5","v":"CPERDP_kWh_"},{"$f":"O3&O5","v":"CPERDP_kW_"},{"$f":"P3&P5","v":"CPERDP_kWP_"},"CPERDP+CPERDE_kWh_",{"$f":"R3&R5","v":"CENEGEN_kWh_"},{"$f":"S3&S5","v":"CENEGEN_kWhP_"},{"$f":"T3&T5","v":"CENEGEN_kWhFP_"},{"$f":"U3&U5","v":"CENEGENEX_kWh_"},"CPOTGENE_kWh_","CPOTGEN_kW_","CPOTGEN_kWP_","CPOTGENGC_kW_",{"$f":"Z3&Z5","v":"CENEGEN+CENEGENEX_kWh_"},"CENEGEN+CENEGENEX+CPOTGENE_kWh_",{"$f":"AB3&AB5","v":"CENEGEN+CENEGENEX_kWhP_"},"CENEGEN+CENEGENEX_kWhFP_","CPT_kWh_","CPT_kW_","CPT_kWP_","CPET_kWh_"]
[null,"conex_","kWh_","kW_","kWP_","kWFP_","cliente_","kWh_","kWh_","kWh_","kWh_","kWhP_","kWhFP_","kWh_","kW_","kWP_","kWh_","kWh_","kWhP_","kWhFP_","kWh_","kWh_","kW_","kWP_","kW_","kWh_","kWh_","kWhP_","kWhFP_","kWh_","kW_","kWP_","kWh_",null,null,"conex_","kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,{"$f":"AJ5","v":"conex_"},{"$f":"AK5","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"AJ5","v":"conex_"},{"$f":"AK5","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",{"$f":"BE5","v":"kW_"},null,null,{"$f":"AJ5","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"AS5","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","kW_Peajes horarios"]
[null,"VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","GEN","VAD","VAD","VAD","VAD","VAD","VAD",null,"GEN","GEN","GEN","GEN","GEN","GEN","GEN","GEN_GC",null,null,null,null,"TRANS","TRANS","TRANS","TRANS",null,null,null,null,null,null,null,null,null,null,null,"VAD",{"$f":"AS6","v":"VAD"},{"$f":"AT6","v":"VAD"},"VAD","VAD","VAD","VAD","VAD",null,null,"GEN",{"$f":"BC6","v":"GEN"},{"$f":"BD6","v":"GEN"},{"$f":"BE6","v":"GEN"},{"$f":"BF6","v":"GEN"},{"$f":"BG6","v":"GEN"},{"$f":"BH6","v":"GEN"},{"$f":"BI6","v":"GEN"},"GEN_GC",null,null,"TRANS",{"$f":"BN6","v":"TRANS"},{"$f":"BO6","v":"TRANS"},{"$f":"BP6","v":"TRANS"},{"$f":"BQ6","v":"TRANS"},{"$f":"BR6","v":"TRANS"},{"$f":"BS6","v":"TRANS"},{"$f":"BT6","v":"TRANS"}]
[{"$f":"Mercado!C165","v":"BTS"},{"$f":"cargos_conexión!G21","v":16.367821365439507},{"$f":"cargos_distribución!Z26","v":3.5825701387328927E-2},{"$f":"cargos_distribución!AB26","v":0},{"$f":"cargos_distribución!AD26","v":0},{"$f":"cargos_distribución!AF26","v":0},{"$f":"cargos_comercialización!M27","v":2.36},{"$f":"cargos_comercialización!P27","v":1.4192368073475686E-2},{"$f":"cargos_AP!K28","v":2.126115455376837E-3},{"$f":"cargos_AP!N28","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI29","v":1.38412706336607E-2},{"$f":"cargos_pérdidas!AK29","v":0},{"$f":"cargos_pérdidas!AM29","v":0},{"$f":"cargos_pérdidas!AP29","v":9.7154814977292857E-4},{"$f":"cargos_pérdidas!AR29","v":0},{"$f":"cargos_pérdidas!AT29","v":0},{"$f":"K7+N7","v":1.4812818783433629E-2},{"$f":"cargos_abastecimiento!L136","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N136","v":0},{"$f":"cargos_abastecimiento!P136","v":0},{"$f":"cargos_abastecimiento!R136","v":0},{"$f":"cargos_abastecimiento!AB58","v":3.6553073752324229E-2},{"$f":"cargos_abastecimiento!AD58","v":0},{"$f":"cargos_abastecimiento!AF58","v":0},{"$f":"cargos_abastecimiento!AI58","v":0},{"$f":"R7+U7","v":7.1462360468615135E-2},{"$f":"R7+U7+V7","v":0.10801543422093937},{"$f":"S7+U7","v":0},{"$f":"T7+U7","v":0},{"$f":"cargos_abastecimiento!V228","v":5.1804149460106573E-3},{"$f":"cargos_abastecimiento!X228","v":0},{"$f":"cargos_abastecimiento!Z228","v":0},{"$f":"cargos_abastecimiento!H298","v":4.5400394099467684E-3},null,null,{"$f":"SUMIFS($B7:$AG7,$B$5:$AG$5,AJ$5)","v":16.367821365439507},0.3805878974893776,0,0,0,2.36,0,0,null,{"$f":"SUMIFS($B7:$AG7,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":16.367821365439507},6.6957003699615089E-2,0,0,0,2.36,0,{"$f":"SUMIFS($B7:$AG7,$B$5:$AG$5,AZ$5,$B$6:$AG$6,AZ$6)","v":0},null,null,{"$f":"SUMIFS($B7:$AG7,$B$5:$AG$5,BC$5,$B$6:$AG$6,BC$6)","v":0},0.1096198259608169,0,0,0,0,0,0,0,null,null,0,9.7204543559574266E-3,0,0,0,0,0,{"$f":"SUMIFS($B7:$AG7,$B$5:$AG$5,BU$5,$B$6:$AG$6,BU$6)","v":0},null,null,{"$f":"Mercado!O101","v":47797.506543061427},{"$f":"Mercado!O165","v":7096365.3348880317},{"$f":"Mercado!O360","v":0},{"$f":"Mercado!O424","v":0},{"$f":"Mercado!O488","v":0},{"$f":"Mercado!O38","v":1838689.5760783192},{"$f":"Mercado!O230","v":0},{"$f":"Mercado!O295","v":0},{"$f":"IF(AND(BK7>0,CA7>0),CA7,)","v":0}]
[{"$f":"Mercado!C166","v":"BTD"},{"$f":"cargos_conexión!G22","v":70.459740654205618},{"$f":"cargos_distribución!Z27","v":0},{"$f":"cargos_distribución!AB27","v":12.620391085262014},{"$f":"cargos_distribución!AD27","v":0},{"$f":"cargos_distribución!AF27","v":0},{"$f":"cargos_comercialización!M28","v":5.0599999999999996},{"$f":"cargos_comercialización!P28","v":5.1472689881283049E-3},{"$f":"cargos_AP!K29","v":2.126115455376837E-3},{"$f":"cargos_AP!N29","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI30","v":1.38412706336607E-2},{"$f":"cargos_pérdidas!AK30","v":0},{"$f":"cargos_pérdidas!AM30","v":0},{"$f":"cargos_pérdidas!AP30","v":0},{"$f":"cargos_pérdidas!AR30","v":0.48506904705133924},{"$f":"cargos_pérdidas!AT30","v":0},{"$f":"K8+N8","v":1.38412706336607E-2},{"$f":"cargos_abastecimiento!L137","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N137","v":0},{"$f":"cargos_abastecimiento!P137","v":0},{"$f":"cargos_abastecimiento!R137","v":0},{"$f":"cargos_abastecimiento!AB59","v":5.5048308619147342E-2},{"$f":"cargos_abastecimiento!AD59","v":2.1190955612029523},{"$f":"cargos_abastecimiento!AF59","v":0},{"$f":"cargos_abastecimiento!AI59","v":0},{"$f":"R8+U8","v":7.1462360468615135E-2},{"$f":"R8+U8+V8","v":0.12651066908776248},{"$f":"S8+U8","v":0},{"$f":"T8+U8","v":0},{"$f":"cargos_abastecimiento!V229","v":4.839510942028973E-3},{"$f":"cargos_abastecimiento!X229","v":1.2932240886770323},{"$f":"cargos_abastecimiento!Z229","v":0},{"$f":"cargos_abastecimiento!H299","v":4.5400394099467684E-3},null,null,70.459740654205618,0.3704235664468199,16.517779782193337,0,0,5.0599999999999996,0,0,null,70.459740654205618,2.1114655077165839E-2,13.105460132313354,0,0,5.0599999999999996,0,0,null,null,0,0.12811506082764001,2.1190955612029523,0,0,0,0,0,0,null,null,0,9.3795503519757406E-3,1.2932240886770323,0,0,0,0,0,null,null,{"$f":"Mercado!O102","v":726.57413737278955},{"$f":"Mercado!O166","v":2089493.5597303042},{"$f":"Mercado!O361","v":661.77483004892667},{"$f":"Mercado!O425","v":0},{"$f":"Mercado!O489","v":0},{"$f":"Mercado!O39","v":19770.478492653456},{"$f":"Mercado!O231","v":0},{"$f":"Mercado!O296","v":0},{"$f":"IF(AND(BK8>0,CA8>0),CA8,)","v":0}]
[{"$f":"Mercado!C167","v":"BTH"},{"$f":"cargos_conexión!G23","v":70.459740654205618},{"$f":"cargos_distribución!Z28","v":0},{"$f":"cargos_distribución!AB28","v":0},{"$f":"cargos_distribución!AD28","v":8.1143437669915901},{"$f":"cargos_distribución!AF28","v":5.0710015355775502},{"$f":"cargos_comercialización!M29","v":5.0599999999999996},{"$f":"cargos_comercialización!P29","v":5.1472689881283049E-3},{"$f":"cargos_AP!K30","v":2.126115455376837E-3},{"$f":"cargos_AP!N30","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI31","v":0},{"$f":"cargos_pérdidas!AK31","v":1.3841270633660701E-2},{"$f":"cargos_pérdidas!AM31","v":1.3841270633660701E-2},{"$f":"cargos_pérdidas!AP31","v":0},{"$f":"cargos_pérdidas!AR31","v":0},{"$f":"cargos_pérdidas!AT31","v":0.5005379314964884},0,{"$f":"cargos_abastecimiento!L138","v":0},{"$f":"cargos_abastecimiento!N138","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!P138","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!R138","v":0},{"$f":"cargos_abastecimiento!AB60","v":4.8342453793793191E-2},{"$f":"cargos_abastecimiento!AD60","v":0},{"$f":"cargos_abastecimiento!AF60","v":2.1866736607822634},{"$f":"cargos_abastecimiento!AI60","v":0},0,4.8342453793793191E-2,7.1462360468615135E-2,7.1462360468615135E-2,{"$f":"cargos_abastecimiento!V230","v":4.0441239436493203E-3},{"$f":"cargos_abastecimiento!X230","v":0},{"$f":"cargos_abastecimiento!Z230","v":1.3344650916044181},{"$f":"cargos_abastecimiento!H300","v":4.5400394099467684E-3},null,null,70.459740654205618,0.11414684712456515,0,12.13602045087476,5.0710015355775502,5.0599999999999996,0.15676599157089097,0.15676599157089097,null,70.459740654205618,7.2733844435051414E-3,0,8.6148816984880785,5.0710015355775502,5.0599999999999996,1.3841270633660701E-2,1.3841270633660701E-2,null,null,0,4.9946845533670729E-2,0,2.1866736607822634,0,0,7.1462360468615135E-2,7.1462360468615135E-2,0,null,null,0,8.5841633535960887E-3,0,1.3344650916044181,0,0,0,0,null,null,{"$f":"Mercado!O103","v":3.3971688740355153},{"$f":"Mercado!O167","v":21831.610805965967},{"$f":"Mercado!O362","v":0},{"$f":"Mercado!O426","v":5.7236633579375038},{"$f":"Mercado!O490","v":7.7568689290477613},{"$f":"Mercado!O40","v":311.61591007987511},{"$f":"Mercado!O232","v":5484.2060668106697},{"$f":"Mercado!O297","v":16347.404739155303},0]
[{"$f":"Mercado!C168","v":"A-BTS"},{"$f":"cargos_conexión!G24","v":70.459740654205618},{"$f":"cargos_distribución!Z29","v":0},{"$f":"cargos_distribución!AB29","v":0},{"$f":"cargos_distribución!AD29","v":0},{"$f":"cargos_distribución!AF29","v":0},{"$f":"cargos_comercialización!M30","v":5.0599999999999996},{"$f":"cargos_comercialización!P30","v":5.1472689881283049E-3},{"$f":"cargos_AP!K31","v":2.126115455376837E-3},{"$f":"cargos_AP!N31","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI32","v":0},{"$f":"cargos_pérdidas!AK32","v":0},{"$f":"cargos_pérdidas!AM32","v":0},{"$f":"cargos_pérdidas!AP32","v":0},{"$f":"cargos_pérdidas!AR32","v":0},{"$f":"cargos_pérdidas!AT32","v":0},0,{"$f":"cargos_abastecimiento!L139","v":0},{"$f":"cargos_abastecimiento!N139","v":0},{"$f":"cargos_abastecimiento!P139","v":0},{"$f":"cargos_abastecimiento!R139","v":0},{"$f":"cargos_abastecimiento!AB61","v":0},{"$f":"cargos_abastecimiento!AD61","v":0},{"$f":"cargos_abastecimiento!AF61","v":0},{"$f":"cargos_abastecimiento!AI61","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V231","v":0},{"$f":"cargos_abastecimiento!X231","v":0},{"$f":"cargos_abastecimiento!Z231","v":0},{"$f":"cargos_abastecimiento!H301","v":0},null,null,70.459740654205618,8.8777761833826775E-3,0,0,0,5.0599999999999996,0,0,null,70.459740654205618,7.2733844435051414E-3,0,0,0,5.0599999999999996,0,0,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O104","v":0},{"$f":"Mercado!O168","v":0},{"$f":"Mercado!O363","v":0},{"$f":"Mercado!O427","v":0},{"$f":"Mercado!O491","v":0},{"$f":"Mercado!O41","v":0},{"$f":"Mercado!O233","v":0},{"$f":"Mercado!O298","v":0},0]
[{"$f":"Mercado!C169","v":"A-BTD"},{"$f":"cargos_conexión!G25","v":70.459740654205618},{"$f":"cargos_distribución!Z30","v":0},{"$f":"cargos_distribución!AB30","v":9.0538962830199079},{"$f":"cargos_distribución!AD30","v":0},{"$f":"cargos_distribución!AF30","v":0},{"$f":"cargos_comercialización!M31","v":5.0599999999999996},{"$f":"cargos_comercialización!P31","v":5.1472689881283049E-3},{"$f":"cargos_AP!K32","v":2.126115455376837E-3},{"$f":"cargos_AP!N32","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI33","v":1.3841270633660701E-2},{"$f":"cargos_pérdidas!AK33","v":0},{"$f":"cargos_pérdidas!AM33","v":0},{"$f":"cargos_pérdidas!AP33","v":0},{"$f":"cargos_pérdidas!AR33","v":0.33310244337789136},{"$f":"cargos_pérdidas!AT33","v":0},1.3841270633660701E-2,{"$f":"cargos_abastecimiento!L140","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N140","v":0},{"$f":"cargos_abastecimiento!P140","v":0},{"$f":"cargos_abastecimiento!R140","v":0},{"$f":"cargos_abastecimiento!AB62","v":4.0389250067559397E-2},{"$f":"cargos_abastecimiento!AD62","v":1.4552070751140675},{"$f":"cargos_abastecimiento!AF62","v":0},{"$f":"cargos_abastecimiento!AI62","v":0},7.1462360468615135E-2,0.11185161053617454,0,0,{"$f":"cargos_abastecimiento!V232","v":0},{"$f":"cargos_abastecimiento!X232","v":0.88807172173134641},{"$f":"cargos_abastecimiento!Z232","v":0},{"$f":"cargos_abastecimiento!H302","v":4.5400394099467684E-3},null,null,70.459740654205618,0.33626593840161506,11.730277523243213,0,0,5.0599999999999996,0,0,null,70.459740654205618,2.1114655077165843E-2,9.386998726397799,0,0,5.0599999999999996,0,0,null,null,0,0.11345600227605207,1.4552070751140675,0,0,0,0,0,0,null,null,0,4.5400394099467684E-3,0.88807172173134641,0,0,0,0,0,null,null,{"$f":"Mercado!O105","v":0},{"$f":"Mercado!O169","v":0},{"$f":"Mercado!O364","v":0},{"$f":"Mercado!O428","v":0},{"$f":"Mercado!O492","v":0},{"$f":"Mercado!O42","v":0},{"$f":"Mercado!O234","v":0},{"$f":"Mercado!O299","v":0},0]
[{"$f":"Mercado!C170","v":"Peaje BT"},{"$f":"cargos_conexión!G26","v":70.459740654205618},{"$f":"cargos_distribución!Z31","v":0},{"$f":"cargos_distribución!AB31","v":12.620391085262014},{"$f":"cargos_distribución!AD31","v":0},{"$f":"cargos_distribución!AF31","v":0},{"$f":"cargos_comercialización!M32","v":2.5299999999999998},{"$f":"cargos_comercialización!P32","v":5.1472689881283049E-3},{"$f":"cargos_AP!K33","v":2.126115455376837E-3},{"$f":"cargos_AP!N33","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI34","v":1.38412706336607E-2},{"$f":"cargos_pérdidas!AK34","v":0},{"$f":"cargos_pérdidas!AM34","v":0},{"$f":"cargos_pérdidas!AP34","v":0},{"$f":"cargos_pérdidas!AR34","v":0.48506904705133924},{"$f":"cargos_pérdidas!AT34","v":0},1.38412706336607E-2,{"$f":"cargos_abastecimiento!L141","v":0},{"$f":"cargos_abastecimiento!N141","v":0},{"$f":"cargos_abastecimiento!P141","v":0},{"$f":"cargos_abastecimiento!R141","v":0},{"$f":"cargos_abastecimiento!AB63","v":0},{"$f":"cargos_abastecimiento!AD63","v":0},{"$f":"cargos_abastecimiento!AF63","v":0},{"$f":"cargos_abastecimiento!AI63","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V233","v":4.839510942028973E-3},{"$f":"cargos_abastecimiento!X233","v":1.2932240886770323},{"$f":"cargos_abastecimiento!Z233","v":0},{"$f":"cargos_abastecimiento!H303","v":0},null,null,70.459740654205618,4.1399828392733054E-2,30.398684220990386,0,0,2.5299999999999998,0,0,null,70.459740654205618,2.1114655077165839E-2,13.105460132313354,0,0,2.5299999999999998,0,0,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,4.839510942028973E-3,1.2932240886770323,0,0,0,0,0,null,null,{"$f":"Mercado!O106","v":0},{"$f":"Mercado!O170","v":320671.66145824059},{"$f":"Mercado!O365","v":73.122072210730494},{"$f":"Mercado!O429","v":0},{"$f":"Mercado!O493","v":0},{"$f":"Mercado!O43","v":362.36467989712162},{"$f":"Mercado!O235","v":0},{"$f":"Mercado!O300","v":0},0]
[{"$f":"Mercado!C171","v":"Peaje BTH"},{"$f":"cargos_conexión!G27","v":70.459740654205618},{"$f":"cargos_distribución!Z32","v":0},{"$f":"cargos_distribución!AB32","v":0},{"$f":"cargos_distribución!AD32","v":8.1143437669915901},{"$f":"cargos_distribución!AF32","v":5.0710015355775502},{"$f":"cargos_comercialización!M33","v":2.5299999999999998},{"$f":"cargos_comercialización!P33","v":5.1472689881283049E-3},{"$f":"cargos_AP!K34","v":2.126115455376837E-3},{"$f":"cargos_AP!N34","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI35","v":0},{"$f":"cargos_pérdidas!AK35","v":1.3841270633660701E-2},{"$f":"cargos_pérdidas!AM35","v":1.3841270633660701E-2},{"$f":"cargos_pérdidas!AP35","v":0},{"$f":"cargos_pérdidas!AR35","v":0},{"$f":"cargos_pérdidas!AT35","v":0.5005379314964884},0,{"$f":"cargos_abastecimiento!L142","v":0},{"$f":"cargos_abastecimiento!N142","v":0},{"$f":"cargos_abastecimiento!P142","v":0},{"$f":"cargos_abastecimiento!R142","v":0},{"$f":"cargos_abastecimiento!AB64","v":0},{"$f":"cargos_abastecimiento!AD64","v":0},{"$f":"cargos_abastecimiento!AF64","v":0},{"$f":"cargos_abastecimiento!AI64","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V234","v":4.0441239436493203E-3},{"$f":"cargos_abastecimiento!X234","v":0},{"$f":"cargos_abastecimiento!Z234","v":1.3344650916044181},{"$f":"cargos_abastecimiento!H304","v":0},null,null,70.459740654205618,1.2921900127031998E-2,16,9.9493467900924966,5.0710015355775502,2.5299999999999998,1.3841270633660701E-2,1.3841270633660701E-2,null,70.459740654205618,7.2733844435051414E-3,0,8.6148816984880785,5.0710015355775502,2.5299999999999998,1.3841270633660701E-2,1.3841270633660701E-2,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,4.0441239436493203E-3,0,1.3344650916044181,0,0,0,0,null,null,{"$f":"Mercado!O107","v":0},{"$f":"Mercado!O171","v":8605.9404716775753},{"$f":"Mercado!O366","v":0},{"$f":"Mercado!O430","v":1.7815449995061423},{"$f":"Mercado!O494","v":1.7147164596109279},{"$f":"Mercado!O44","v":6.7943377480710305},{"$f":"Mercado!O236","v":3447.4550400887747},{"$f":"Mercado!O301","v":5158.4854315888015},1.7815449995061423]
[{"$f":"Mercado!C172","v":""},{"$f":"cargos_conexión!G28","v":0},{"$f":"cargos_distribución!Z33","v":0},{"$f":"cargos_distribución!AB33","v":0},{"$f":"cargos_distribución!AD33","v":0},{"$f":"cargos_distribución!AF33","v":0},{"$f":"cargos_comercialización!M34","v":0},{"$f":"cargos_comercialización!P34","v":0},{"$f":"cargos_AP!K35","v":0},{"$f":"cargos_AP!N35","v":0},{"$f":"cargos_pérdidas!AI36","v":0},{"$f":"cargos_pérdidas!AK36","v":0},{"$f":"cargos_pérdidas!AM36","v":0},{"$f":"cargos_pérdidas!AP36","v":0},{"$f":"cargos_pérdidas!AR36","v":0},{"$f":"cargos_pérdidas!AT36","v":0},0,{"$f":"cargos_abastecimiento!L143","v":0},{"$f":"cargos_abastecimiento!N143","v":0},{"$f":"cargos_abastecimiento!P143","v":0},{"$f":"cargos_abastecimiento!R143","v":0},{"$f":"cargos_abastecimiento!AB65","v":0},{"$f":"cargos_abastecimiento!AD65","v":0},{"$f":"cargos_abastecimiento!AF65","v":0},{"$f":"cargos_abastecimiento!AI65","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V235","v":0},{"$f":"cargos_abastecimiento!X235","v":0},{"$f":"cargos_abastecimiento!Z235","v":0},{"$f":"cargos_abastecimiento!H305","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O108","v":0},{"$f":"Mercado!O172","v":0},{"$f":"Mercado!O367","v":0},{"$f":"Mercado!O431","v":0},{"$f":"Mercado!O495","v":0},{"$f":"Mercado!O45","v":0},{"$f":"Mercado!O237","v":0},{"$f":"Mercado!O302","v":0},0]
[{"$f":"Mercado!C173","v":""},{"$f":"cargos_conexión!G29","v":0},{"$f":"cargos_distribución!Z34","v":0},{"$f":"cargos_distribución!AB34","v":0},{"$f":"cargos_distribución!AD34","v":0},{"$f":"cargos_distribución!AF34","v":0},{"$f":"cargos_comercialización!M35","v":0},{"$f":"cargos_comercialización!P35","v":0},{"$f":"cargos_AP!K36","v":0},{"$f":"cargos_AP!N36","v":0},{"$f":"cargos_pérdidas!AI37","v":0},{"$f":"cargos_pérdidas!AK37","v":0},{"$f":"cargos_pérdidas!AM37","v":0},{"$f":"cargos_pérdidas!AP37","v":0},{"$f":"cargos_pérdidas!AR37","v":0},{"$f":"cargos_pérdidas!AT37","v":0},0,{"$f":"cargos_abastecimiento!L144","v":0},{"$f":"cargos_abastecimiento!N144","v":0},{"$f":"cargos_abastecimiento!P144","v":0},{"$f":"cargos_abastecimiento!R144","v":0},{"$f":"cargos_abastecimiento!AB66","v":0},{"$f":"cargos_abastecimiento!AD66","v":0},{"$f":"cargos_abastecimiento!AF66","v":0},{"$f":"cargos_abastecimiento!AI66","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V236","v":0},{"$f":"cargos_abastecimiento!X236","v":0},{"$f":"cargos_abastecimiento!Z236","v":0},{"$f":"cargos_abastecimiento!H306","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O109","v":0},{"$f":"Mercado!O173","v":0},{"$f":"Mercado!O368","v":0},{"$f":"Mercado!O432","v":0},{"$f":"Mercado!O496","v":0},{"$f":"Mercado!O46","v":0},{"$f":"Mercado!O238","v":0},{"$f":"Mercado!O303","v":0},0]
[{"$f":"Mercado!C174","v":""},{"$f":"cargos_conexión!G30","v":0},{"$f":"cargos_distribución!Z35","v":0},{"$f":"cargos_distribución!AB35","v":0},{"$f":"cargos_distribución!AD35","v":0},{"$f":"cargos_distribución!AF35","v":0},{"$f":"cargos_comercialización!M36","v":0},{"$f":"cargos_comercialización!P36","v":0},{"$f":"cargos_AP!K37","v":0},{"$f":"cargos_AP!N37","v":0},{"$f":"cargos_pérdidas!AI38","v":0},{"$f":"cargos_pérdidas!AK38","v":0},{"$f":"cargos_pérdidas!AM38","v":0},{"$f":"cargos_pérdidas!AP38","v":0},{"$f":"cargos_pérdidas!AR38","v":0},{"$f":"cargos_pérdidas!AT38","v":0},0,{"$f":"cargos_abastecimiento!L145","v":0},{"$f":"cargos_abastecimiento!N145","v":0},{"$f":"cargos_abastecimiento!P145","v":0},{"$f":"cargos_abastecimiento!R145","v":0},{"$f":"cargos_abastecimiento!AB67","v":0},{"$f":"cargos_abastecimiento!AD67","v":0},{"$f":"cargos_abastecimiento!AF67","v":0},{"$f":"cargos_abastecimiento!AI67","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V237","v":0},{"$f":"cargos_abastecimiento!X237","v":0},{"$f":"cargos_abastecimiento!Z237","v":0},{"$f":"cargos_abastecimiento!H307","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O110","v":0},{"$f":"Mercado!O174","v":0},{"$f":"Mercado!O369","v":0},{"$f":"Mercado!O433","v":0},{"$f":"Mercado!O497","v":0},{"$f":"Mercado!O47","v":0},{"$f":"Mercado!O239","v":0},{"$f":"Mercado!O304","v":0},0]
[{"$f":"Mercado!C175","v":""},{"$f":"cargos_conexión!G31","v":0},{"$f":"cargos_distribución!Z36","v":0},{"$f":"cargos_distribución!AB36","v":0},{"$f":"cargos_distribución!AD36","v":0},{"$f":"cargos_distribución!AF36","v":0},{"$f":"cargos_comercialización!M37","v":0},{"$f":"cargos_comercialización!P37","v":0},{"$f":"cargos_AP!K38","v":0},{"$f":"cargos_AP!N38","v":0},{"$f":"cargos_pérdidas!AI39","v":0},{"$f":"cargos_pérdidas!AK39","v":0},{"$f":"cargos_pérdidas!AM39","v":0},{"$f":"cargos_pérdidas!AP39","v":0},{"$f":"cargos_pérdidas!AR39","v":0},{"$f":"cargos_pérdidas!AT39","v":0},0,{"$f":"cargos_abastecimiento!L146","v":0},{"$f":"cargos_abastecimiento!N146","v":0},{"$f":"cargos_abastecimiento!P146","v":0},{"$f":"cargos_abastecimiento!R146","v":0},{"$f":"cargos_abastecimiento!AB68","v":0},{"$f":"cargos_abastecimiento!AD68","v":0},{"$f":"cargos_abastecimiento!AF68","v":0},{"$f":"cargos_abastecimiento!AI68","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V238","v":0},{"$f":"cargos_abastecimiento!X238","v":0},{"$f":"cargos_abastecimiento!Z238","v":0},{"$f":"cargos_abastecimiento!H308","v":0},null,null,{"$f":"SUMIFS($B17:$AG17,$B$5:$AG$5,AJ$5)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B17:$AG17,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O111","v":0},{"$f":"Mercado!O175","v":0},{"$f":"Mercado!O370","v":0},{"$f":"Mercado!O434","v":0},{"$f":"Mercado!O498","v":0},{"$f":"Mercado!O48","v":0},{"$f":"Mercado!O240","v":0},{"$f":"Mercado!O305","v":0},0]
[{"$f":"Mercado!C176","v":""},{"$f":"cargos_conexión!G32","v":0},{"$f":"cargos_distribución!Z37","v":0},{"$f":"cargos_distribución!AB37","v":0},{"$f":"cargos_distribución!AD37","v":0},{"$f":"cargos_distribución!AF37","v":0},{"$f":"cargos_comercialización!M38","v":0},{"$f":"cargos_comercialización!P38","v":0},{"$f":"cargos_AP!K39","v":0},{"$f":"cargos_AP!N39","v":0},{"$f":"cargos_pérdidas!AI40","v":0},{"$f":"cargos_pérdidas!AK40","v":0},{"$f":"cargos_pérdidas!AM40","v":0},{"$f":"cargos_pérdidas!AP40","v":0},{"$f":"cargos_pérdidas!AR40","v":0},{"$f":"cargos_pérdidas!AT40","v":0},0,{"$f":"cargos_abastecimiento!L147","v":0},{"$f":"cargos_abastecimiento!N147","v":0},{"$f":"cargos_abastecimiento!P147","v":0},{"$f":"cargos_abastecimiento!R147","v":0},{"$f":"cargos_abastecimiento!AB69","v":0},{"$f":"cargos_abastecimiento!AD69","v":0},{"$f":"cargos_abastecimiento!AF69","v":0},{"$f":"cargos_abastecimiento!AI69","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V239","v":0},{"$f":"cargos_abastecimiento!X239","v":0},{"$f":"cargos_abastecimiento!Z239","v":0},{"$f":"cargos_abastecimiento!H309","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O112","v":0},{"$f":"Mercado!O176","v":0},{"$f":"Mercado!O371","v":0},{"$f":"Mercado!O435","v":0},{"$f":"Mercado!O499","v":0},{"$f":"Mercado!O49","v":0},{"$f":"Mercado!O241","v":0},{"$f":"Mercado!O306","v":0},0]
[{"$f":"Mercado!C177","v":""},{"$f":"cargos_conexión!G33","v":0},{"$f":"cargos_distribución!Z38","v":0},{"$f":"cargos_distribución!AB38","v":0},{"$f":"cargos_distribución!AD38","v":0},{"$f":"cargos_distribución!AF38","v":0},{"$f":"cargos_comercialización!M39","v":0},{"$f":"cargos_comercialización!P39","v":0},{"$f":"cargos_AP!K40","v":0},{"$f":"cargos_AP!N40","v":0},{"$f":"cargos_pérdidas!AI41","v":0},{"$f":"cargos_pérdidas!AK41","v":0},{"$f":"cargos_pérdidas!AM41","v":0},{"$f":"cargos_pérdidas!AP41","v":0},{"$f":"cargos_pérdidas!AR41","v":0},{"$f":"cargos_pérdidas!AT41","v":0},0,{"$f":"cargos_abastecimiento!L148","v":0},{"$f":"cargos_abastecimiento!N148","v":0},{"$f":"cargos_abastecimiento!P148","v":0},{"$f":"cargos_abastecimiento!R148","v":0},{"$f":"cargos_abastecimiento!AB70","v":0},{"$f":"cargos_abastecimiento!AD70","v":0},{"$f":"cargos_abastecimiento!AF70","v":0},{"$f":"cargos_abastecimiento!AI70","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V240","v":0},{"$f":"cargos_abastecimiento!X240","v":0},{"$f":"cargos_abastecimiento!Z240","v":0},{"$f":"cargos_abastecimiento!H310","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O113","v":0},{"$f":"Mercado!O177","v":0},{"$f":"Mercado!O372","v":0},{"$f":"Mercado!O436","v":0},{"$f":"Mercado!O500","v":0},{"$f":"Mercado!O50","v":0},{"$f":"Mercado!O242","v":0},{"$f":"Mercado!O307","v":0},0]
[{"$f":"Mercado!C178","v":""},{"$f":"cargos_conexión!G34","v":0},{"$f":"cargos_distribución!Z39","v":0},{"$f":"cargos_distribución!AB39","v":0},{"$f":"cargos_distribución!AD39","v":0},{"$f":"cargos_distribución!AF39","v":0},{"$f":"cargos_comercialización!M40","v":0},{"$f":"cargos_comercialización!P40","v":0},{"$f":"cargos_AP!K41","v":0},{"$f":"cargos_AP!N41","v":0},{"$f":"cargos_pérdidas!AI42","v":0},{"$f":"cargos_pérdidas!AK42","v":0},{"$f":"cargos_pérdidas!AM42","v":0},{"$f":"cargos_pérdidas!AP42","v":0},{"$f":"cargos_pérdidas!AR42","v":0},{"$f":"cargos_pérdidas!AT42","v":0},0,{"$f":"cargos_abastecimiento!L149","v":0},{"$f":"cargos_abastecimiento!N149","v":0},{"$f":"cargos_abastecimiento!P149","v":0},{"$f":"cargos_abastecimiento!R149","v":0},{"$f":"cargos_abastecimiento!AB71","v":0},{"$f":"cargos_abastecimiento!AD71","v":0},{"$f":"cargos_abastecimiento!AF71","v":0},{"$f":"cargos_abastecimiento!AI71","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V241","v":0},{"$f":"cargos_abastecimiento!X241","v":0},{"$f":"cargos_abastecimiento!Z241","v":0},{"$f":"cargos_abastecimiento!H311","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O114","v":0},{"$f":"Mercado!O178","v":0},{"$f":"Mercado!O373","v":0},{"$f":"Mercado!O437","v":0},{"$f":"Mercado!O501","v":0},{"$f":"Mercado!O51","v":0},{"$f":"Mercado!O243","v":0},{"$f":"Mercado!O308","v":0},0]
[{"$f":"Mercado!C179","v":""},{"$f":"cargos_conexión!G35","v":0},{"$f":"cargos_distribución!Z40","v":0},{"$f":"cargos_distribución!AB40","v":0},{"$f":"cargos_distribución!AD40","v":0},{"$f":"cargos_distribución!AF40","v":0},{"$f":"cargos_comercialización!M41","v":0},{"$f":"cargos_comercialización!P41","v":0},{"$f":"cargos_AP!K42","v":0},{"$f":"cargos_AP!N42","v":0},{"$f":"cargos_pérdidas!AI43","v":0},{"$f":"cargos_pérdidas!AK43","v":0},{"$f":"cargos_pérdidas!AM43","v":0},{"$f":"cargos_pérdidas!AP43","v":0},{"$f":"cargos_pérdidas!AR43","v":0},{"$f":"cargos_pérdidas!AT43","v":0},0,{"$f":"cargos_abastecimiento!L150","v":0},{"$f":"cargos_abastecimiento!N150","v":0},{"$f":"cargos_abastecimiento!P150","v":0},{"$f":"cargos_abastecimiento!R150","v":0},{"$f":"cargos_abastecimiento!AB72","v":0},{"$f":"cargos_abastecimiento!AD72","v":0},{"$f":"cargos_abastecimiento!AF72","v":0},{"$f":"cargos_abastecimiento!AI72","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V242","v":0},{"$f":"cargos_abastecimiento!X242","v":0},{"$f":"cargos_abastecimiento!Z242","v":0},{"$f":"cargos_abastecimiento!H312","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O115","v":0},{"$f":"Mercado!O179","v":0},{"$f":"Mercado!O374","v":0},{"$f":"Mercado!O438","v":0},{"$f":"Mercado!O502","v":0},{"$f":"Mercado!O52","v":0},{"$f":"Mercado!O244","v":0},{"$f":"Mercado!O309","v":0},0]
[{"$f":"Mercado!C180","v":""},{"$f":"cargos_conexión!G36","v":0},{"$f":"cargos_distribución!Z41","v":0},{"$f":"cargos_distribución!AB41","v":0},{"$f":"cargos_distribución!AD41","v":0},{"$f":"cargos_distribución!AF41","v":0},{"$f":"cargos_comercialización!M42","v":0},{"$f":"cargos_comercialización!P42","v":0},{"$f":"cargos_AP!K43","v":0},{"$f":"cargos_AP!N43","v":0},{"$f":"cargos_pérdidas!AI44","v":0},{"$f":"cargos_pérdidas!AK44","v":0},{"$f":"cargos_pérdidas!AM44","v":0},{"$f":"cargos_pérdidas!AP44","v":0},{"$f":"cargos_pérdidas!AR44","v":0},{"$f":"cargos_pérdidas!AT44","v":0},0,{"$f":"cargos_abastecimiento!L151","v":0},{"$f":"cargos_abastecimiento!N151","v":0},{"$f":"cargos_abastecimiento!P151","v":0},{"$f":"cargos_abastecimiento!R151","v":0},{"$f":"cargos_abastecimiento!AB73","v":0},{"$f":"cargos_abastecimiento!AD73","v":0},{"$f":"cargos_abastecimiento!AF73","v":0},{"$f":"cargos_abastecimiento!AI73","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V243","v":0},{"$f":"cargos_abastecimiento!X243","v":0},{"$f":"cargos_abastecimiento!Z243","v":0},{"$f":"cargos_abastecimiento!H313","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O116","v":0},{"$f":"Mercado!O180","v":0},{"$f":"Mercado!O375","v":0},{"$f":"Mercado!O439","v":0},{"$f":"Mercado!O503","v":0},{"$f":"Mercado!O53","v":0},{"$f":"Mercado!O245","v":0},{"$f":"Mercado!O310","v":0},0]
[{"$f":"Mercado!C181","v":""},{"$f":"cargos_conexión!G37","v":0},{"$f":"cargos_distribución!Z42","v":0},{"$f":"cargos_distribución!AB42","v":0},{"$f":"cargos_distribución!AD42","v":0},{"$f":"cargos_distribución!AF42","v":0},{"$f":"cargos_comercialización!M43","v":0},{"$f":"cargos_comercialización!P43","v":0},{"$f":"cargos_AP!K44","v":0},{"$f":"cargos_AP!N44","v":0},{"$f":"cargos_pérdidas!AI45","v":0},{"$f":"cargos_pérdidas!AK45","v":0},{"$f":"cargos_pérdidas!AM45","v":0},{"$f":"cargos_pérdidas!AP45","v":0},{"$f":"cargos_pérdidas!AR45","v":0},{"$f":"cargos_pérdidas!AT45","v":0},0,{"$f":"cargos_abastecimiento!L152","v":0},{"$f":"cargos_abastecimiento!N152","v":0},{"$f":"cargos_abastecimiento!P152","v":0},{"$f":"cargos_abastecimiento!R152","v":0},{"$f":"cargos_abastecimiento!AB74","v":0},{"$f":"cargos_abastecimiento!AD74","v":0},{"$f":"cargos_abastecimiento!AF74","v":0},{"$f":"cargos_abastecimiento!AI74","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V244","v":0},{"$f":"cargos_abastecimiento!X244","v":0},{"$f":"cargos_abastecimiento!Z244","v":0},{"$f":"cargos_abastecimiento!H314","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B23:$AG23,$B$5:$AG$5,BC$5,$B$6:$AG$6,BC$6)","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,{"$f":"SUMIFS($B23:$AG23,$B$5:$AG$5,BU$5,$B$6:$AG$6,BU$6)","v":0},null,null,{"$f":"Mercado!O117","v":0},{"$f":"Mercado!O181","v":0},{"$f":"Mercado!O376","v":0},{"$f":"Mercado!O440","v":0},{"$f":"Mercado!O504","v":0},{"$f":"Mercado!O54","v":0},{"$f":"Mercado!O246","v":0},{"$f":"Mercado!O311","v":0},0]
[{"$f":"Mercado!C182","v":""},{"$f":"cargos_conexión!G38","v":0},{"$f":"cargos_distribución!Z43","v":0},{"$f":"cargos_distribución!AB43","v":0},{"$f":"cargos_distribución!AD43","v":0},{"$f":"cargos_distribución!AF43","v":0},{"$f":"cargos_comercialización!M44","v":0},{"$f":"cargos_comercialización!P44","v":0},{"$f":"cargos_AP!K45","v":0},{"$f":"cargos_AP!N45","v":0},{"$f":"cargos_pérdidas!AI46","v":0},{"$f":"cargos_pérdidas!AK46","v":0},{"$f":"cargos_pérdidas!AM46","v":0},{"$f":"cargos_pérdidas!AP46","v":0},{"$f":"cargos_pérdidas!AR46","v":0},{"$f":"cargos_pérdidas!AT46","v":0},0,{"$f":"cargos_abastecimiento!L153","v":0},{"$f":"cargos_abastecimiento!N153","v":0},{"$f":"cargos_abastecimiento!P153","v":0},{"$f":"cargos_abastecimiento!R153","v":0},{"$f":"cargos_abastecimiento!AB75","v":0},{"$f":"cargos_abastecimiento!AD75","v":0},{"$f":"cargos_abastecimiento!AF75","v":0},{"$f":"cargos_abastecimiento!AI75","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V245","v":0},{"$f":"cargos_abastecimiento!X245","v":0},{"$f":"cargos_abastecimiento!Z245","v":0},{"$f":"cargos_abastecimiento!H315","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O118","v":0},{"$f":"Mercado!O182","v":0},{"$f":"Mercado!O377","v":0},{"$f":"Mercado!O441","v":0},{"$f":"Mercado!O505","v":0},{"$f":"Mercado!O55","v":0},{"$f":"Mercado!O247","v":0},{"$f":"Mercado!O312","v":0},0]
[{"$f":"Mercado!C183","v":""},{"$f":"cargos_conexión!G39","v":0},{"$f":"cargos_distribución!Z44","v":0},{"$f":"cargos_distribución!AB44","v":0},{"$f":"cargos_distribución!AD44","v":0},{"$f":"cargos_distribución!AF44","v":0},{"$f":"cargos_comercialización!M45","v":0},{"$f":"cargos_comercialización!P45","v":0},{"$f":"cargos_AP!K46","v":0},{"$f":"cargos_AP!N46","v":0},{"$f":"cargos_pérdidas!AI47","v":0},{"$f":"cargos_pérdidas!AK47","v":0},{"$f":"cargos_pérdidas!AM47","v":0},{"$f":"cargos_pérdidas!AP47","v":0},{"$f":"cargos_pérdidas!AR47","v":0},{"$f":"cargos_pérdidas!AT47","v":0},0,{"$f":"cargos_abastecimiento!L154","v":0},{"$f":"cargos_abastecimiento!N154","v":0},{"$f":"cargos_abastecimiento!P154","v":0},{"$f":"cargos_abastecimiento!R154","v":0},{"$f":"cargos_abastecimiento!AB76","v":0},{"$f":"cargos_abastecimiento!AD76","v":0},{"$f":"cargos_abastecimiento!AF76","v":0},{"$f":"cargos_abastecimiento!AI76","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V246","v":0},{"$f":"cargos_abastecimiento!X246","v":0},{"$f":"cargos_abastecimiento!Z246","v":0},{"$f":"cargos_abastecimiento!H316","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O119","v":0},{"$f":"Mercado!O183","v":0},{"$f":"Mercado!O378","v":0},{"$f":"Mercado!O442","v":0},{"$f":"Mercado!O506","v":0},{"$f":"Mercado!O56","v":0},{"$f":"Mercado!O248","v":0},{"$f":"Mercado!O313","v":0},0]
[{"$f":"Mercado!C184","v":""},{"$f":"cargos_conexión!G40","v":0},{"$f":"cargos_distribución!Z45","v":0},{"$f":"cargos_distribución!AB45","v":0},{"$f":"cargos_distribución!AD45","v":0},{"$f":"cargos_distribución!AF45","v":0},{"$f":"cargos_comercialización!M46","v":0},{"$f":"cargos_comercialización!P46","v":0},{"$f":"cargos_AP!K47","v":0},{"$f":"cargos_AP!N47","v":0},{"$f":"cargos_pérdidas!AI48","v":0},{"$f":"cargos_pérdidas!AK48","v":0},{"$f":"cargos_pérdidas!AM48","v":0},{"$f":"cargos_pérdidas!AP48","v":0},{"$f":"cargos_pérdidas!AR48","v":0},{"$f":"cargos_pérdidas!AT48","v":0},0,{"$f":"cargos_abastecimiento!L155","v":0},{"$f":"cargos_abastecimiento!N155","v":0},{"$f":"cargos_abastecimiento!P155","v":0},{"$f":"cargos_abastecimiento!R155","v":0},{"$f":"cargos_abastecimiento!AB77","v":0},{"$f":"cargos_abastecimiento!AD77","v":0},{"$f":"cargos_abastecimiento!AF77","v":0},{"$f":"cargos_abastecimiento!AI77","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V247","v":0},{"$f":"cargos_abastecimiento!X247","v":0},{"$f":"cargos_abastecimiento!Z247","v":0},{"$f":"cargos_abastecimiento!H317","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O120","v":0},{"$f":"Mercado!O184","v":0},{"$f":"Mercado!O379","v":0},{"$f":"Mercado!O443","v":0},{"$f":"Mercado!O507","v":0},{"$f":"Mercado!O57","v":0},{"$f":"Mercado!O249","v":0},{"$f":"Mercado!O314","v":0},0]
[{"$f":"Mercado!C185","v":"AP"},{"$f":"cargos_conexión!G41","v":0},{"$f":"cargos_distribución!Z46","v":3.3773874450183712E-2},{"$f":"cargos_distribución!AB46","v":0},{"$f":"cargos_distribución!AD46","v":0},{"$f":"cargos_distribución!AF46","v":0},{"$f":"cargos_comercialización!M47","v":0},{"$f":"cargos_comercialización!P47","v":0},{"$f":"cargos_AP!K48","v":0},{"$f":"cargos_AP!N48","v":0},{"$f":"cargos_pérdidas!AI49","v":0},{"$f":"cargos_pérdidas!AK49","v":0},{"$f":"cargos_pérdidas!AM49","v":0},{"$f":"cargos_pérdidas!AP49","v":0},{"$f":"cargos_pérdidas!AR49","v":0},{"$f":"cargos_pérdidas!AT49","v":0},0,{"$f":"cargos_abastecimiento!L156","v":0},{"$f":"cargos_abastecimiento!N156","v":0},{"$f":"cargos_abastecimiento!P156","v":0},{"$f":"cargos_abastecimiento!R156","v":0},{"$f":"cargos_abastecimiento!AB78","v":0},{"$f":"cargos_abastecimiento!AD78","v":0},{"$f":"cargos_abastecimiento!AF78","v":0},{"$f":"cargos_abastecimiento!AI78","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V248","v":0},{"$f":"cargos_abastecimiento!X248","v":0},{"$f":"cargos_abastecimiento!Z248","v":0},{"$f":"cargos_abastecimiento!H318","v":0},null,null,{"$f":"SUMIFS($B27:$AG27,$B$5:$AG$5,AJ$5)","v":0},3.3773874450183712E-2,0,0,0,0,0,0,null,{"$f":"SUMIFS($B27:$AG27,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":0},3.3773874450183712E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O121","v":0},{"$f":"Mercado!O185","v":308657.81966438011},{"$f":"Mercado!O380","v":0},{"$f":"Mercado!O444","v":0},{"$f":"Mercado!O508","v":0},{"$f":"Mercado!O58","v":0},{"$f":"Mercado!O250","v":0},{"$f":"Mercado!O315","v":0},0]
[{"$f":"Mercado!C186","v":""},{"$f":"cargos_conexión!G42","v":0},{"$f":"cargos_distribución!Z47","v":0},{"$f":"cargos_distribución!AB47","v":0},{"$f":"cargos_distribución!AD47","v":0},{"$f":"cargos_distribución!AF47","v":0},{"$f":"cargos_comercialización!M48","v":0},{"$f":"cargos_comercialización!P48","v":0},{"$f":"cargos_AP!K49","v":0},{"$f":"cargos_AP!N49","v":0},{"$f":"cargos_pérdidas!AI50","v":0},{"$f":"cargos_pérdidas!AK50","v":0},{"$f":"cargos_pérdidas!AM50","v":0},{"$f":"cargos_pérdidas!AP50","v":0},{"$f":"cargos_pérdidas!AR50","v":0},{"$f":"cargos_pérdidas!AT50","v":0},0,{"$f":"cargos_abastecimiento!L157","v":0},{"$f":"cargos_abastecimiento!N157","v":0},{"$f":"cargos_abastecimiento!P157","v":0},{"$f":"cargos_abastecimiento!R157","v":0},{"$f":"cargos_abastecimiento!AB79","v":0},{"$f":"cargos_abastecimiento!AD79","v":0},{"$f":"cargos_abastecimiento!AF79","v":0},{"$f":"cargos_abastecimiento!AI79","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V249","v":0},{"$f":"cargos_abastecimiento!X249","v":0},{"$f":"cargos_abastecimiento!Z249","v":0},{"$f":"cargos_abastecimiento!H319","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O122","v":0},{"$f":"Mercado!O186","v":0},{"$f":"Mercado!O381","v":0},{"$f":"Mercado!O445","v":0},{"$f":"Mercado!O509","v":0},{"$f":"Mercado!O59","v":0},{"$f":"Mercado!O251","v":0},{"$f":"Mercado!O316","v":0},0]
[{"$f":"Mercado!C187","v":""},{"$f":"cargos_conexión!G43","v":0},{"$f":"cargos_distribución!Z48","v":0},{"$f":"cargos_distribución!AB48","v":0},{"$f":"cargos_distribución!AD48","v":0},{"$f":"cargos_distribución!AF48","v":0},{"$f":"cargos_comercialización!M49","v":0},{"$f":"cargos_comercialización!P49","v":0},{"$f":"cargos_AP!K50","v":0},{"$f":"cargos_AP!N50","v":0},{"$f":"cargos_pérdidas!AI51","v":0},{"$f":"cargos_pérdidas!AK51","v":0},{"$f":"cargos_pérdidas!AM51","v":0},{"$f":"cargos_pérdidas!AP51","v":0},{"$f":"cargos_pérdidas!AR51","v":0},{"$f":"cargos_pérdidas!AT51","v":0},0,{"$f":"cargos_abastecimiento!L158","v":0},{"$f":"cargos_abastecimiento!N158","v":0},{"$f":"cargos_abastecimiento!P158","v":0},{"$f":"cargos_abastecimiento!R158","v":0},{"$f":"cargos_abastecimiento!AB80","v":0},{"$f":"cargos_abastecimiento!AD80","v":0},{"$f":"cargos_abastecimiento!AF80","v":0},{"$f":"cargos_abastecimiento!AI80","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V250","v":0},{"$f":"cargos_abastecimiento!X250","v":0},{"$f":"cargos_abastecimiento!Z250","v":0},{"$f":"cargos_abastecimiento!H320","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O123","v":0},{"$f":"Mercado!O187","v":0},{"$f":"Mercado!O382","v":0},{"$f":"Mercado!O446","v":0},{"$f":"Mercado!O510","v":0},{"$f":"Mercado!O60","v":0},{"$f":"Mercado!O252","v":0},{"$f":"Mercado!O317","v":0},0]
[{"$f":"Mercado!C188","v":""},{"$f":"cargos_conexión!G44","v":0},{"$f":"cargos_distribución!Z49","v":0},{"$f":"cargos_distribución!AB49","v":0},{"$f":"cargos_distribución!AD49","v":0},{"$f":"cargos_distribución!AF49","v":0},{"$f":"cargos_comercialización!M50","v":0},{"$f":"cargos_comercialización!P50","v":0},{"$f":"cargos_AP!K51","v":0},{"$f":"cargos_AP!N51","v":0},{"$f":"cargos_pérdidas!AI52","v":0},{"$f":"cargos_pérdidas!AK52","v":0},{"$f":"cargos_pérdidas!AM52","v":0},{"$f":"cargos_pérdidas!AP52","v":0},{"$f":"cargos_pérdidas!AR52","v":0},{"$f":"cargos_pérdidas!AT52","v":0},0,{"$f":"cargos_abastecimiento!L159","v":0},{"$f":"cargos_abastecimiento!N159","v":0},{"$f":"cargos_abastecimiento!P159","v":0},{"$f":"cargos_abastecimiento!R159","v":0},{"$f":"cargos_abastecimiento!AB81","v":0},{"$f":"cargos_abastecimiento!AD81","v":0},{"$f":"cargos_abastecimiento!AF81","v":0},{"$f":"cargos_abastecimiento!AI81","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V251","v":0},{"$f":"cargos_abastecimiento!X251","v":0},{"$f":"cargos_abastecimiento!Z251","v":0},{"$f":"cargos_abastecimiento!H321","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O124","v":0},{"$f":"Mercado!O188","v":0},{"$f":"Mercado!O383","v":0},{"$f":"Mercado!O447","v":0},{"$f":"Mercado!O511","v":0},{"$f":"Mercado!O61","v":0},{"$f":"Mercado!O253","v":0},{"$f":"Mercado!O318","v":0},0]
[{"$f":"Mercado!C189","v":""},{"$f":"cargos_conexión!G45","v":0},{"$f":"cargos_distribución!Z50","v":0},{"$f":"cargos_distribución!AB50","v":0},{"$f":"cargos_distribución!AD50","v":0},{"$f":"cargos_distribución!AF50","v":0},{"$f":"cargos_comercialización!M51","v":0},{"$f":"cargos_comercialización!P51","v":0},{"$f":"cargos_AP!K52","v":0},{"$f":"cargos_AP!N52","v":0},{"$f":"cargos_pérdidas!AI53","v":0},{"$f":"cargos_pérdidas!AK53","v":0},{"$f":"cargos_pérdidas!AM53","v":0},{"$f":"cargos_pérdidas!AP53","v":0},{"$f":"cargos_pérdidas!AR53","v":0},{"$f":"cargos_pérdidas!AT53","v":0},0,{"$f":"cargos_abastecimiento!L160","v":0},{"$f":"cargos_abastecimiento!N160","v":0},{"$f":"cargos_abastecimiento!P160","v":0},{"$f":"cargos_abastecimiento!R160","v":0},{"$f":"cargos_abastecimiento!AB82","v":0},{"$f":"cargos_abastecimiento!AD82","v":0},{"$f":"cargos_abastecimiento!AF82","v":0},{"$f":"cargos_abastecimiento!AI82","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V252","v":0},{"$f":"cargos_abastecimiento!X252","v":0},{"$f":"cargos_abastecimiento!Z252","v":0},{"$f":"cargos_abastecimiento!H322","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O125","v":0},{"$f":"Mercado!O189","v":0},{"$f":"Mercado!O384","v":0},{"$f":"Mercado!O448","v":0},{"$f":"Mercado!O512","v":0},{"$f":"Mercado!O62","v":0},{"$f":"Mercado!O254","v":0},{"$f":"Mercado!O319","v":0},0]
[{"$f":"Mercado!C190","v":""},{"$f":"cargos_conexión!G46","v":0},{"$f":"cargos_distribución!Z51","v":0},{"$f":"cargos_distribución!AB51","v":0},{"$f":"cargos_distribución!AD51","v":0},{"$f":"cargos_distribución!AF51","v":0},{"$f":"cargos_comercialización!M52","v":0},{"$f":"cargos_comercialización!P52","v":0},{"$f":"cargos_AP!K53","v":0},{"$f":"cargos_AP!N53","v":0},{"$f":"cargos_pérdidas!AI54","v":0},{"$f":"cargos_pérdidas!AK54","v":0},{"$f":"cargos_pérdidas!AM54","v":0},{"$f":"cargos_pérdidas!AP54","v":0},{"$f":"cargos_pérdidas!AR54","v":0},{"$f":"cargos_pérdidas!AT54","v":0},0,{"$f":"cargos_abastecimiento!L161","v":0},{"$f":"cargos_abastecimiento!N161","v":0},{"$f":"cargos_abastecimiento!P161","v":0},{"$f":"cargos_abastecimiento!R161","v":0},{"$f":"cargos_abastecimiento!AB83","v":0},{"$f":"cargos_abastecimiento!AD83","v":0},{"$f":"cargos_abastecimiento!AF83","v":0},{"$f":"cargos_abastecimiento!AI83","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V253","v":0},{"$f":"cargos_abastecimiento!X253","v":0},{"$f":"cargos_abastecimiento!Z253","v":0},{"$f":"cargos_abastecimiento!H323","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O126","v":0},{"$f":"Mercado!O190","v":0},{"$f":"Mercado!O385","v":0},{"$f":"Mercado!O449","v":0},{"$f":"Mercado!O513","v":0},{"$f":"Mercado!O63","v":0},{"$f":"Mercado!O255","v":0},{"$f":"Mercado!O320","v":0},0]
[{"$f":"Mercado!C191","v":""},{"$f":"cargos_conexión!G47","v":0},{"$f":"cargos_distribución!Z52","v":0},{"$f":"cargos_distribución!AB52","v":0},{"$f":"cargos_distribución!AD52","v":0},{"$f":"cargos_distribución!AF52","v":0},{"$f":"cargos_comercialización!M53","v":0},{"$f":"cargos_comercialización!P53","v":0},{"$f":"cargos_AP!K54","v":0},{"$f":"cargos_AP!N54","v":0},{"$f":"cargos_pérdidas!AI55","v":0},{"$f":"cargos_pérdidas!AK55","v":0},{"$f":"cargos_pérdidas!AM55","v":0},{"$f":"cargos_pérdidas!AP55","v":0},{"$f":"cargos_pérdidas!AR55","v":0},{"$f":"cargos_pérdidas!AT55","v":0},0,{"$f":"cargos_abastecimiento!L162","v":0},{"$f":"cargos_abastecimiento!N162","v":0},{"$f":"cargos_abastecimiento!P162","v":0},{"$f":"cargos_abastecimiento!R162","v":0},{"$f":"cargos_abastecimiento!AB84","v":0},{"$f":"cargos_abastecimiento!AD84","v":0},{"$f":"cargos_abastecimiento!AF84","v":0},{"$f":"cargos_abastecimiento!AI84","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V254","v":0},{"$f":"cargos_abastecimiento!X254","v":0},{"$f":"cargos_abastecimiento!Z254","v":0},{"$f":"cargos_abastecimiento!H324","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O127","v":0},{"$f":"Mercado!O191","v":0},{"$f":"Mercado!O386","v":0},{"$f":"Mercado!O450","v":0},{"$f":"Mercado!O514","v":0},{"$f":"Mercado!O64","v":0},{"$f":"Mercado!O256","v":0},{"$f":"Mercado!O321","v":0},0]
[{"$f":"Mercado!C192","v":"MTD"},{"$f":"cargos_conexión!G48","v":1957.2727008000002},{"$f":"cargos_distribución!Z53","v":0},{"$f":"cargos_distribución!AB53","v":9.6403323946638189},{"$f":"cargos_distribución!AD53","v":0},{"$f":"cargos_distribución!AF53","v":0},{"$f":"cargos_comercialización!M54","v":9.09},{"$f":"cargos_comercialización!P54","v":4.4526510824205359E-3},{"$f":"cargos_AP!K55","v":2.126115455376837E-3},{"$f":"cargos_AP!N55","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI56","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AK56","v":0},{"$f":"cargos_pérdidas!AM56","v":0},{"$f":"cargos_pérdidas!AP56","v":0},{"$f":"cargos_pérdidas!AR56","v":0.35820528304559213},{"$f":"cargos_pérdidas!AT56","v":0},9.4947965766052009E-3,{"$f":"cargos_abastecimiento!L163","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N163","v":0},{"$f":"cargos_abastecimiento!P163","v":0},{"$f":"cargos_abastecimiento!R163","v":0},{"$f":"cargos_abastecimiento!AB85","v":4.371275864769357E-2},{"$f":"cargos_abastecimiento!AD85","v":2.0325386391334543},{"$f":"cargos_abastecimiento!AF85","v":0},{"$f":"cargos_abastecimiento!AI85","v":0},7.1462360468615135E-2,0.11517511911630871,0,0,{"$f":"cargos_abastecimiento!V255","v":3.6307724288610881E-3},{"$f":"cargos_abastecimiento!X255","v":1.3855803388541799},{"$f":"cargos_abastecimiento!Z255","v":0},{"$f":"cargos_abastecimiento!H325","v":4.5400394099467684E-3},null,null,1957.2727008000002,0.33715616197092568,13.416656655697045,0,0,9.09,0,0,null,1957.2727008000002,1.6073563114402573E-2,9.998537677709411,0,0,9.09,0,0,null,null,0,0.11677951085618624,2.0325386391334543,0,0,0,0,0,0,null,null,0,8.1708118388078566E-3,1.3855803388541799,0,0,0,0,0,null,null,{"$f":"Mercado!O128","v":16.985844370177578},{"$f":"Mercado!O192","v":912685.39359809528},{"$f":"Mercado!O387","v":230.84558115605563},{"$f":"Mercado!O451","v":0},{"$f":"Mercado!O515","v":0},{"$f":"Mercado!O65","v":1401.2435873814024},{"$f":"Mercado!O257","v":0},{"$f":"Mercado!O322","v":0},0]
[{"$f":"Mercado!C193","v":"MTH"},{"$f":"cargos_conexión!G49","v":1957.2727008000002},{"$f":"cargos_distribución!Z54","v":0},{"$f":"cargos_distribución!AB54","v":0},{"$f":"cargos_distribución!AD54","v":5.130427114097909},{"$f":"cargos_distribución!AF54","v":4.8652251733487448},{"$f":"cargos_comercialización!M55","v":9.09},{"$f":"cargos_comercialización!P55","v":4.4526510824205359E-3},{"$f":"cargos_AP!K56","v":2.126115455376837E-3},{"$f":"cargos_AP!N56","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI57","v":0},{"$f":"cargos_pérdidas!AK57","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AM57","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AP57","v":0},{"$f":"cargos_pérdidas!AR57","v":0},{"$f":"cargos_pérdidas!AT57","v":0.36510330643548755},0,{"$f":"cargos_abastecimiento!L164","v":0},{"$f":"cargos_abastecimiento!N164","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!P164","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!R164","v":0},{"$f":"cargos_abastecimiento!AB86","v":3.5656923781410908E-2},{"$f":"cargos_abastecimiento!AD86","v":0},{"$f":"cargos_abastecimiento!AF86","v":2.0716796003007536},{"$f":"cargos_abastecimiento!AI86","v":0},0,3.5656923781410908E-2,7.1462360468615135E-2,7.1462360468615135E-2,{"$f":"cargos_abastecimiento!V256","v":3.2439064132553392E-3},{"$f":"cargos_abastecimiento!X256","v":0},{"$f":"cargos_abastecimiento!Z256","v":1.4122627079826633},{"$f":"cargos_abastecimiento!H326","v":4.5400394099467684E-3},null,null,1957.2727008000002,8.7280951663698828E-2,0,8.9794727288168126,4.8652251733487448,9.09,0.15241951751383548,0.15241951751383548,null,1957.2727008000002,6.5787665377973724E-3,0,5.4955304205333961,4.8652251733487448,9.09,9.4947965766052009E-3,9.4947965766052009E-3,null,null,0,3.7261315521288446E-2,0,2.0716796003007536,0,0,7.1462360468615135E-2,7.1462360468615135E-2,0,null,null,0,7.7839458232021076E-3,0,1.4122627079826633,0,0,0,0,null,null,{"$f":"Mercado!O129","v":3.3971688740355153},{"$f":"Mercado!O193","v":169019.90207096591},{"$f":"Mercado!O388","v":0},{"$f":"Mercado!O452","v":31.310573122360669},{"$f":"Mercado!O516","v":31.689923646627967},{"$f":"Mercado!O66","v":104.10551135753903},{"$f":"Mercado!O258","v":47041.377978632183},{"$f":"Mercado!O323","v":121978.52409233376},0]
[{"$f":"Mercado!C194","v":"A-MT"},{"$f":"cargos_conexión!G50","v":1957.2727008000002},{"$f":"cargos_distribución!Z55","v":0},{"$f":"cargos_distribución!AB55","v":6.441666863049158},{"$f":"cargos_distribución!AD55","v":0},{"$f":"cargos_distribución!AF55","v":0},{"$f":"cargos_comercialización!M56","v":9.09},{"$f":"cargos_comercialización!P56","v":4.4526510824205359E-3},{"$f":"cargos_AP!K57","v":2.126115455376837E-3},{"$f":"cargos_AP!N57","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI58","v":9.4947965766051991E-3},{"$f":"cargos_pérdidas!AK58","v":0},{"$f":"cargos_pérdidas!AM58","v":0},{"$f":"cargos_pérdidas!AP58","v":0},{"$f":"cargos_pérdidas!AR58","v":0.24032539430762268},{"$f":"cargos_pérdidas!AT58","v":0},9.4947965766051991E-3,{"$f":"cargos_abastecimiento!L165","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N165","v":0},{"$f":"cargos_abastecimiento!P165","v":0},{"$f":"cargos_abastecimiento!R165","v":0},{"$f":"cargos_abastecimiento!AB87","v":3.2044941322431422E-2},{"$f":"cargos_abastecimiento!AD87","v":1.3636612105272998},{"$f":"cargos_abastecimiento!AF87","v":0},{"$f":"cargos_abastecimiento!AI87","v":0},7.1462360468615135E-2,0.10350730179104656,0,0,{"$f":"cargos_abastecimiento!V257","v":0},{"$f":"cargos_abastecimiento!X257","v":0.92960700760417714},{"$f":"cargos_abastecimiento!Z257","v":0},{"$f":"cargos_abastecimiento!H327","v":4.5400394099467684E-3},null,null,1957.2727008000002,0.31018975489154038,8.9752604754882572,0,0,9.09,0,0,null,1957.2727008000002,1.607356311440257E-2,6.6819922573567805,0,0,9.09,0,0,null,null,0,0.10511169353092409,1.3636612105272998,0,0,0,0,0,0,null,null,0,4.5400394099467684E-3,0.92960700760417714,0,0,0,0,0,null,null,{"$f":"Mercado!O130","v":0},{"$f":"Mercado!O194","v":0},{"$f":"Mercado!O389","v":0},{"$f":"Mercado!O453","v":0},{"$f":"Mercado!O517","v":0},{"$f":"Mercado!O67","v":0},{"$f":"Mercado!O259","v":0},{"$f":"Mercado!O324","v":0},0]
[{"$f":"Mercado!C195","v":"Peaje MT"},{"$f":"cargos_conexión!G51","v":1957.2727008000002},{"$f":"cargos_distribución!Z56","v":0},{"$f":"cargos_distribución!AB56","v":9.6403323946638189},{"$f":"cargos_distribución!AD56","v":0},{"$f":"cargos_distribución!AF56","v":0},{"$f":"cargos_comercialización!M57","v":4.5449999999999999},{"$f":"cargos_comercialización!P57","v":4.4526510824205359E-3},{"$f":"cargos_AP!K58","v":2.126115455376837E-3},{"$f":"cargos_AP!N58","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI59","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AK59","v":0},{"$f":"cargos_pérdidas!AM59","v":0},{"$f":"cargos_pérdidas!AP59","v":0},{"$f":"cargos_pérdidas!AR59","v":0.35820528304559213},{"$f":"cargos_pérdidas!AT59","v":0},9.4947965766052009E-3,{"$f":"cargos_abastecimiento!L166","v":0},{"$f":"cargos_abastecimiento!N166","v":0},{"$f":"cargos_abastecimiento!P166","v":0},{"$f":"cargos_abastecimiento!R166","v":0},{"$f":"cargos_abastecimiento!AB88","v":0},{"$f":"cargos_abastecimiento!AD88","v":0},{"$f":"cargos_abastecimiento!AF88","v":0},{"$f":"cargos_abastecimiento!AI88","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V258","v":3.6307724288610881E-3},{"$f":"cargos_abastecimiento!X258","v":1.3855803388541799},{"$f":"cargos_abastecimiento!Z258","v":0},{"$f":"cargos_abastecimiento!H328","v":0},null,null,{"$f":"SUMIFS($B37:$AG37,$B$5:$AG$5,AJ$5)","v":1957.2727008000002},3.0803523859746398E-2,27.38411801656359,0,0,4.5449999999999999,0,0,null,{"$f":"SUMIFS($B37:$AG37,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":1957.2727008000002},1.6073563114402573E-2,9.998537677709411,0,0,4.5449999999999999,0,0,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,3.6307724288610881E-3,1.3855803388541799,0,0,0,0,0,null,null,{"$f":"Mercado!O131","v":0},{"$f":"Mercado!O195","v":1480335.6609942093},{"$f":"Mercado!O390","v":284.90880158534867},{"$f":"Mercado!O454","v":0},{"$f":"Mercado!O518","v":0},{"$f":"Mercado!O68","v":514.67108441638061},{"$f":"Mercado!O260","v":0},{"$f":"Mercado!O325","v":0},0]
[{"$f":"Mercado!C196","v":""},{"$f":"cargos_conexión!G52","v":0},{"$f":"cargos_distribución!Z57","v":0},{"$f":"cargos_distribución!AB57","v":0},{"$f":"cargos_distribución!AD57","v":0},{"$f":"cargos_distribución!AF57","v":0},{"$f":"cargos_comercialización!M58","v":0},{"$f":"cargos_comercialización!P58","v":0},{"$f":"cargos_AP!K59","v":0},{"$f":"cargos_AP!N59","v":0},{"$f":"cargos_pérdidas!AI60","v":0},{"$f":"cargos_pérdidas!AK60","v":0},{"$f":"cargos_pérdidas!AM60","v":0},{"$f":"cargos_pérdidas!AP60","v":0},{"$f":"cargos_pérdidas!AR60","v":0},{"$f":"cargos_pérdidas!AT60","v":0},0,{"$f":"cargos_abastecimiento!L167","v":0},{"$f":"cargos_abastecimiento!N167","v":0},{"$f":"cargos_abastecimiento!P167","v":0},{"$f":"cargos_abastecimiento!R167","v":0},{"$f":"cargos_abastecimiento!AB89","v":0},{"$f":"cargos_abastecimiento!AD89","v":0},{"$f":"cargos_abastecimiento!AF89","v":0},{"$f":"cargos_abastecimiento!AI89","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V259","v":0},{"$f":"cargos_abastecimiento!X259","v":0},{"$f":"cargos_abastecimiento!Z259","v":0},{"$f":"cargos_abastecimiento!H329","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O132","v":0},{"$f":"Mercado!O196","v":0},{"$f":"Mercado!O391","v":0},{"$f":"Mercado!O455","v":0},{"$f":"Mercado!O519","v":0},{"$f":"Mercado!O69","v":0},{"$f":"Mercado!O261","v":0},{"$f":"Mercado!O326","v":0},0]
[{"$f":"Mercado!C197","v":""},{"$f":"cargos_conexión!G53","v":0},{"$f":"cargos_distribución!Z58","v":0},{"$f":"cargos_distribución!AB58","v":0},{"$f":"cargos_distribución!AD58","v":0},{"$f":"cargos_distribución!AF58","v":0},{"$f":"cargos_comercialización!M59","v":0},{"$f":"cargos_comercialización!P59","v":0},{"$f":"cargos_AP!K60","v":0},{"$f":"cargos_AP!N60","v":0},{"$f":"cargos_pérdidas!AI61","v":0},{"$f":"cargos_pérdidas!AK61","v":0},{"$f":"cargos_pérdidas!AM61","v":0},{"$f":"cargos_pérdidas!AP61","v":0},{"$f":"cargos_pérdidas!AR61","v":0},{"$f":"cargos_pérdidas!AT61","v":0},0,{"$f":"cargos_abastecimiento!L168","v":0},{"$f":"cargos_abastecimiento!N168","v":0},{"$f":"cargos_abastecimiento!P168","v":0},{"$f":"cargos_abastecimiento!R168","v":0},{"$f":"cargos_abastecimiento!AB90","v":0},{"$f":"cargos_abastecimiento!AD90","v":0},{"$f":"cargos_abastecimiento!AF90","v":0},{"$f":"cargos_abastecimiento!AI90","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V260","v":0},{"$f":"cargos_abastecimiento!X260","v":0},{"$f":"cargos_abastecimiento!Z260","v":0},{"$f":"cargos_abastecimiento!H330","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B39:$AG39,$B$5:$AG$5,BC$5,$B$6:$AG$6,BC$6)","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,{"$f":"SUMIFS($B39:$AG39,$B$5:$AG$5,BU$5,$B$6:$AG$6,BU$6)","v":0},null,null,{"$f":"Mercado!O133","v":0},{"$f":"Mercado!O197","v":0},{"$f":"Mercado!O392","v":0},{"$f":"Mercado!O456","v":0},{"$f":"Mercado!O520","v":0},{"$f":"Mercado!O70","v":0},{"$f":"Mercado!O262","v":0},{"$f":"Mercado!O327","v":0},0]
[{"$f":"Mercado!C198","v":""},{"$f":"cargos_conexión!G54","v":0},{"$f":"cargos_distribución!Z59","v":0},{"$f":"cargos_distribución!AB59","v":0},{"$f":"cargos_distribución!AD59","v":0},{"$f":"cargos_distribución!AF59","v":0},{"$f":"cargos_comercialización!M60","v":0},{"$f":"cargos_comercialización!P60","v":0},{"$f":"cargos_AP!K61","v":0},{"$f":"cargos_AP!N61","v":0},{"$f":"cargos_pérdidas!AI62","v":0},{"$f":"cargos_pérdidas!AK62","v":0},{"$f":"cargos_pérdidas!AM62","v":0},{"$f":"cargos_pérdidas!AP62","v":0},{"$f":"cargos_pérdidas!AR62","v":0},{"$f":"cargos_pérdidas!AT62","v":0},0,{"$f":"cargos_abastecimiento!L169","v":0},{"$f":"cargos_abastecimiento!N169","v":0},{"$f":"cargos_abastecimiento!P169","v":0},{"$f":"cargos_abastecimiento!R169","v":0},{"$f":"cargos_abastecimiento!AB91","v":0},{"$f":"cargos_abastecimiento!AD91","v":0},{"$f":"cargos_abastecimiento!AF91","v":0},{"$f":"cargos_abastecimiento!AI91","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V261","v":0},{"$f":"cargos_abastecimiento!X261","v":0},{"$f":"cargos_abastecimiento!Z261","v":0},{"$f":"cargos_abastecimiento!H331","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O134","v":0},{"$f":"Mercado!O198","v":0},{"$f":"Mercado!O393","v":0},{"$f":"Mercado!O457","v":0},{"$f":"Mercado!O521","v":0},{"$f":"Mercado!O71","v":0},{"$f":"Mercado!O263","v":0},{"$f":"Mercado!O328","v":0},0]
[{"$f":"Mercado!C199","v":""},{"$f":"cargos_conexión!G55","v":0},{"$f":"cargos_distribución!Z60","v":0},{"$f":"cargos_distribución!AB60","v":0},{"$f":"cargos_distribución!AD60","v":0},{"$f":"cargos_distribución!AF60","v":0},{"$f":"cargos_comercialización!M61","v":0},{"$f":"cargos_comercialización!P61","v":0},{"$f":"cargos_AP!K62","v":0},{"$f":"cargos_AP!N62","v":0},{"$f":"cargos_pérdidas!AI63","v":0},{"$f":"cargos_pérdidas!AK63","v":0},{"$f":"cargos_pérdidas!AM63","v":0},{"$f":"cargos_pérdidas!AP63","v":0},{"$f":"cargos_pérdidas!AR63","v":0},{"$f":"cargos_pérdidas!AT63","v":0},0,{"$f":"cargos_abastecimiento!L170","v":0},{"$f":"cargos_abastecimiento!N170","v":0},{"$f":"cargos_abastecimiento!P170","v":0},{"$f":"cargos_abastecimiento!R170","v":0},{"$f":"cargos_abastecimiento!AB92","v":0},{"$f":"cargos_abastecimiento!AD92","v":0},{"$f":"cargos_abastecimiento!AF92","v":0},{"$f":"cargos_abastecimiento!AI92","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V262","v":0},{"$f":"cargos_abastecimiento!X262","v":0},{"$f":"cargos_abastecimiento!Z262","v":0},{"$f":"cargos_abastecimiento!H332","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O135","v":0},{"$f":"Mercado!O199","v":0},{"$f":"Mercado!O394","v":0},{"$f":"Mercado!O458","v":0},{"$f":"Mercado!O522","v":0},{"$f":"Mercado!O72","v":0},{"$f":"Mercado!O264","v":0},{"$f":"Mercado!O329","v":0},0]
[{"$f":"Mercado!C200","v":""},{"$f":"cargos_conexión!G56","v":0},{"$f":"cargos_distribución!Z61","v":0},{"$f":"cargos_distribución!AB61","v":0},{"$f":"cargos_distribución!AD61","v":0},{"$f":"cargos_distribución!AF61","v":0},{"$f":"cargos_comercialización!M62","v":0},{"$f":"cargos_comercialización!P62","v":0},{"$f":"cargos_AP!K63","v":0},{"$f":"cargos_AP!N63","v":0},{"$f":"cargos_pérdidas!AI64","v":0},{"$f":"cargos_pérdidas!AK64","v":0},{"$f":"cargos_pérdidas!AM64","v":0},{"$f":"cargos_pérdidas!AP64","v":0},{"$f":"cargos_pérdidas!AR64","v":0},{"$f":"cargos_pérdidas!AT64","v":0},0,{"$f":"cargos_abastecimiento!L171","v":0},{"$f":"cargos_abastecimiento!N171","v":0},{"$f":"cargos_abastecimiento!P171","v":0},{"$f":"cargos_abastecimiento!R171","v":0},{"$f":"cargos_abastecimiento!AB93","v":0},{"$f":"cargos_abastecimiento!AD93","v":0},{"$f":"cargos_abastecimiento!AF93","v":0},{"$f":"cargos_abastecimiento!AI93","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V263","v":0},{"$f":"cargos_abastecimiento!X263","v":0},{"$f":"cargos_abastecimiento!Z263","v":0},{"$f":"cargos_abastecimiento!H333","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O136","v":0},{"$f":"Mercado!O200","v":0},{"$f":"Mercado!O395","v":0},{"$f":"Mercado!O459","v":0},{"$f":"Mercado!O523","v":0},{"$f":"Mercado!O73","v":0},{"$f":"Mercado!O265","v":0},{"$f":"Mercado!O330","v":0},0]
[{"$f":"Mercado!C201","v":"Peaje MTH"},{"$f":"cargos_conexión!G57","v":1957.2727008000002},{"$f":"cargos_distribución!Z62","v":0},{"$f":"cargos_distribución!AB62","v":0},{"$f":"cargos_distribución!AD62","v":5.130427114097909},{"$f":"cargos_distribución!AF62","v":4.8652251733487448},{"$f":"cargos_comercialización!M63","v":4.5449999999999999},{"$f":"cargos_comercialización!P63","v":4.4526510824205359E-3},{"$f":"cargos_AP!K64","v":2.126115455376837E-3},{"$f":"cargos_AP!N64","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI65","v":0},{"$f":"cargos_pérdidas!AK65","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AM65","v":9.4947965766052009E-3},{"$f":"cargos_pérdidas!AP65","v":0},{"$f":"cargos_pérdidas!AR65","v":0},{"$f":"cargos_pérdidas!AT65","v":0.36510330643548755},0,{"$f":"cargos_abastecimiento!L172","v":0},{"$f":"cargos_abastecimiento!N172","v":0},{"$f":"cargos_abastecimiento!P172","v":0},{"$f":"cargos_abastecimiento!R172","v":0},{"$f":"cargos_abastecimiento!AB94","v":0},{"$f":"cargos_abastecimiento!AD94","v":0},{"$f":"cargos_abastecimiento!AF94","v":0},{"$f":"cargos_abastecimiento!AI94","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V264","v":3.2439064132553392E-3},{"$f":"cargos_abastecimiento!X264","v":0},{"$f":"cargos_abastecimiento!Z264","v":1.4122627079826633},{"$f":"cargos_abastecimiento!H334","v":0},null,null,1957.2727008000002,1.1427064690930248E-2,16,6.9077931285160599,4.8652251733487448,4.5449999999999999,9.4947965766052009E-3,9.4947965766052009E-3,null,1957.2727008000002,6.5787665377973724E-3,0,5.4955304205333961,4.8652251733487448,4.5449999999999999,9.4947965766052009E-3,9.4947965766052009E-3,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,3.2439064132553392E-3,0,1.4122627079826633,0,0,0,0,null,null,{"$f":"Mercado!O137","v":0},{"$f":"Mercado!O201","v":392573.22651413758},{"$f":"Mercado!O396","v":0},{"$f":"Mercado!O460","v":73.607040663557996},{"$f":"Mercado!O524","v":73.064538158611697},{"$f":"Mercado!O74","v":125.12905352697484},{"$f":"Mercado!O266","v":119167.38792461992},{"$f":"Mercado!O331","v":273405.83858951763},73.607040663557996]
[{"$f":"Mercado!C202","v":""},{"$f":"cargos_conexión!G58","v":0},{"$f":"cargos_distribución!Z63","v":0},{"$f":"cargos_distribución!AB63","v":0},{"$f":"cargos_distribución!AD63","v":0},{"$f":"cargos_distribución!AF63","v":0},{"$f":"cargos_comercialización!M64","v":0},{"$f":"cargos_comercialización!P64","v":0},{"$f":"cargos_AP!K65","v":0},{"$f":"cargos_AP!N65","v":0},{"$f":"cargos_pérdidas!AI66","v":0},{"$f":"cargos_pérdidas!AK66","v":0},{"$f":"cargos_pérdidas!AM66","v":0},{"$f":"cargos_pérdidas!AP66","v":0},{"$f":"cargos_pérdidas!AR66","v":0},{"$f":"cargos_pérdidas!AT66","v":0},0,{"$f":"cargos_abastecimiento!L173","v":0},{"$f":"cargos_abastecimiento!N173","v":0},{"$f":"cargos_abastecimiento!P173","v":0},{"$f":"cargos_abastecimiento!R173","v":0},{"$f":"cargos_abastecimiento!AB95","v":0},{"$f":"cargos_abastecimiento!AD95","v":0},{"$f":"cargos_abastecimiento!AF95","v":0},{"$f":"cargos_abastecimiento!AI95","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V265","v":0},{"$f":"cargos_abastecimiento!X265","v":0},{"$f":"cargos_abastecimiento!Z265","v":0},{"$f":"cargos_abastecimiento!H335","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O138","v":0},{"$f":"Mercado!O202","v":0},{"$f":"Mercado!O397","v":0},{"$f":"Mercado!O461","v":0},{"$f":"Mercado!O525","v":0},{"$f":"Mercado!O75","v":0},{"$f":"Mercado!O267","v":0},{"$f":"Mercado!O332","v":0},0]
[{"$f":"Mercado!C203","v":""},{"$f":"cargos_conexión!G59","v":0},{"$f":"cargos_distribución!Z64","v":0},{"$f":"cargos_distribución!AB64","v":0},{"$f":"cargos_distribución!AD64","v":0},{"$f":"cargos_distribución!AF64","v":0},{"$f":"cargos_comercialización!M65","v":0},{"$f":"cargos_comercialización!P65","v":0},{"$f":"cargos_AP!K66","v":0},{"$f":"cargos_AP!N66","v":0},{"$f":"cargos_pérdidas!AI67","v":0},{"$f":"cargos_pérdidas!AK67","v":0},{"$f":"cargos_pérdidas!AM67","v":0},{"$f":"cargos_pérdidas!AP67","v":0},{"$f":"cargos_pérdidas!AR67","v":0},{"$f":"cargos_pérdidas!AT67","v":0},0,{"$f":"cargos_abastecimiento!L174","v":0},{"$f":"cargos_abastecimiento!N174","v":0},{"$f":"cargos_abastecimiento!P174","v":0},{"$f":"cargos_abastecimiento!R174","v":0},{"$f":"cargos_abastecimiento!AB96","v":0},{"$f":"cargos_abastecimiento!AD96","v":0},{"$f":"cargos_abastecimiento!AF96","v":0},{"$f":"cargos_abastecimiento!AI96","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V266","v":0},{"$f":"cargos_abastecimiento!X266","v":0},{"$f":"cargos_abastecimiento!Z266","v":0},{"$f":"cargos_abastecimiento!H336","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O139","v":0},{"$f":"Mercado!O203","v":0},{"$f":"Mercado!O398","v":0},{"$f":"Mercado!O462","v":0},{"$f":"Mercado!O526","v":0},{"$f":"Mercado!O76","v":0},{"$f":"Mercado!O268","v":0},{"$f":"Mercado!O333","v":0},0]
[{"$f":"Mercado!C204","v":""},{"$f":"cargos_conexión!G60","v":0},{"$f":"cargos_distribución!Z65","v":0},{"$f":"cargos_distribución!AB65","v":0},{"$f":"cargos_distribución!AD65","v":0},{"$f":"cargos_distribución!AF65","v":0},{"$f":"cargos_comercialización!M66","v":0},{"$f":"cargos_comercialización!P66","v":0},{"$f":"cargos_AP!K67","v":0},{"$f":"cargos_AP!N67","v":0},{"$f":"cargos_pérdidas!AI68","v":0},{"$f":"cargos_pérdidas!AK68","v":0},{"$f":"cargos_pérdidas!AM68","v":0},{"$f":"cargos_pérdidas!AP68","v":0},{"$f":"cargos_pérdidas!AR68","v":0},{"$f":"cargos_pérdidas!AT68","v":0},0,{"$f":"cargos_abastecimiento!L175","v":0},{"$f":"cargos_abastecimiento!N175","v":0},{"$f":"cargos_abastecimiento!P175","v":0},{"$f":"cargos_abastecimiento!R175","v":0},{"$f":"cargos_abastecimiento!AB97","v":0},{"$f":"cargos_abastecimiento!AD97","v":0},{"$f":"cargos_abastecimiento!AF97","v":0},{"$f":"cargos_abastecimiento!AI97","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V267","v":0},{"$f":"cargos_abastecimiento!X267","v":0},{"$f":"cargos_abastecimiento!Z267","v":0},{"$f":"cargos_abastecimiento!H337","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O140","v":0},{"$f":"Mercado!O204","v":0},{"$f":"Mercado!O399","v":0},{"$f":"Mercado!O463","v":0},{"$f":"Mercado!O527","v":0},{"$f":"Mercado!O77","v":0},{"$f":"Mercado!O269","v":0},{"$f":"Mercado!O334","v":0},0]
[{"$f":"Mercado!C205","v":""},{"$f":"cargos_conexión!G61","v":0},{"$f":"cargos_distribución!Z66","v":0},{"$f":"cargos_distribución!AB66","v":0},{"$f":"cargos_distribución!AD66","v":0},{"$f":"cargos_distribución!AF66","v":0},{"$f":"cargos_comercialización!M67","v":0},{"$f":"cargos_comercialización!P67","v":0},{"$f":"cargos_AP!K68","v":0},{"$f":"cargos_AP!N68","v":0},{"$f":"cargos_pérdidas!AI69","v":0},{"$f":"cargos_pérdidas!AK69","v":0},{"$f":"cargos_pérdidas!AM69","v":0},{"$f":"cargos_pérdidas!AP69","v":0},{"$f":"cargos_pérdidas!AR69","v":0},{"$f":"cargos_pérdidas!AT69","v":0},0,{"$f":"cargos_abastecimiento!L176","v":0},{"$f":"cargos_abastecimiento!N176","v":0},{"$f":"cargos_abastecimiento!P176","v":0},{"$f":"cargos_abastecimiento!R176","v":0},{"$f":"cargos_abastecimiento!AB98","v":0},{"$f":"cargos_abastecimiento!AD98","v":0},{"$f":"cargos_abastecimiento!AF98","v":0},{"$f":"cargos_abastecimiento!AI98","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V268","v":0},{"$f":"cargos_abastecimiento!X268","v":0},{"$f":"cargos_abastecimiento!Z268","v":0},{"$f":"cargos_abastecimiento!H338","v":0},null,null,{"$f":"SUMIFS($B47:$AG47,$B$5:$AG$5,AJ$5)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B47:$AG47,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O141","v":0},{"$f":"Mercado!O205","v":0},{"$f":"Mercado!O400","v":0},{"$f":"Mercado!O464","v":0},{"$f":"Mercado!O528","v":0},{"$f":"Mercado!O78","v":0},{"$f":"Mercado!O270","v":0},{"$f":"Mercado!O335","v":0},0]
[{"$f":"Mercado!C206","v":""},{"$f":"cargos_conexión!G62","v":0},{"$f":"cargos_distribución!Z67","v":0},{"$f":"cargos_distribución!AB67","v":0},{"$f":"cargos_distribución!AD67","v":0},{"$f":"cargos_distribución!AF67","v":0},{"$f":"cargos_comercialización!M68","v":0},{"$f":"cargos_comercialización!P68","v":0},{"$f":"cargos_AP!K69","v":0},{"$f":"cargos_AP!N69","v":0},{"$f":"cargos_pérdidas!AI70","v":0},{"$f":"cargos_pérdidas!AK70","v":0},{"$f":"cargos_pérdidas!AM70","v":0},{"$f":"cargos_pérdidas!AP70","v":0},{"$f":"cargos_pérdidas!AR70","v":0},{"$f":"cargos_pérdidas!AT70","v":0},0,{"$f":"cargos_abastecimiento!L177","v":0},{"$f":"cargos_abastecimiento!N177","v":0},{"$f":"cargos_abastecimiento!P177","v":0},{"$f":"cargos_abastecimiento!R177","v":0},{"$f":"cargos_abastecimiento!AB99","v":0},{"$f":"cargos_abastecimiento!AD99","v":0},{"$f":"cargos_abastecimiento!AF99","v":0},{"$f":"cargos_abastecimiento!AI99","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V269","v":0},{"$f":"cargos_abastecimiento!X269","v":0},{"$f":"cargos_abastecimiento!Z269","v":0},{"$f":"cargos_abastecimiento!H339","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O142","v":0},{"$f":"Mercado!O206","v":0},{"$f":"Mercado!O401","v":0},{"$f":"Mercado!O465","v":0},{"$f":"Mercado!O529","v":0},{"$f":"Mercado!O79","v":0},{"$f":"Mercado!O271","v":0},{"$f":"Mercado!O336","v":0},0]
[{"$f":"Mercado!C207","v":""},{"$f":"cargos_conexión!G63","v":0},{"$f":"cargos_distribución!Z68","v":0},{"$f":"cargos_distribución!AB68","v":0},{"$f":"cargos_distribución!AD68","v":0},{"$f":"cargos_distribución!AF68","v":0},{"$f":"cargos_comercialización!M69","v":0},{"$f":"cargos_comercialización!P69","v":0},{"$f":"cargos_AP!K70","v":0},{"$f":"cargos_AP!N70","v":0},{"$f":"cargos_pérdidas!AI71","v":0},{"$f":"cargos_pérdidas!AK71","v":0},{"$f":"cargos_pérdidas!AM71","v":0},{"$f":"cargos_pérdidas!AP71","v":0},{"$f":"cargos_pérdidas!AR71","v":0},{"$f":"cargos_pérdidas!AT71","v":0},0,{"$f":"cargos_abastecimiento!L178","v":0},{"$f":"cargos_abastecimiento!N178","v":0},{"$f":"cargos_abastecimiento!P178","v":0},{"$f":"cargos_abastecimiento!R178","v":0},{"$f":"cargos_abastecimiento!AB100","v":0},{"$f":"cargos_abastecimiento!AD100","v":0},{"$f":"cargos_abastecimiento!AF100","v":0},{"$f":"cargos_abastecimiento!AI100","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V270","v":0},{"$f":"cargos_abastecimiento!X270","v":0},{"$f":"cargos_abastecimiento!Z270","v":0},{"$f":"cargos_abastecimiento!H340","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O143","v":0},{"$f":"Mercado!O207","v":0},{"$f":"Mercado!O402","v":0},{"$f":"Mercado!O466","v":0},{"$f":"Mercado!O530","v":0},{"$f":"Mercado!O80","v":0},{"$f":"Mercado!O272","v":0},{"$f":"Mercado!O337","v":0},0]
[{"$f":"Mercado!C208","v":""},{"$f":"cargos_conexión!G64","v":0},{"$f":"cargos_distribución!Z69","v":0},{"$f":"cargos_distribución!AB69","v":0},{"$f":"cargos_distribución!AD69","v":0},{"$f":"cargos_distribución!AF69","v":0},{"$f":"cargos_comercialización!M70","v":0},{"$f":"cargos_comercialización!P70","v":0},{"$f":"cargos_AP!K71","v":0},{"$f":"cargos_AP!N71","v":0},{"$f":"cargos_pérdidas!AI72","v":0},{"$f":"cargos_pérdidas!AK72","v":0},{"$f":"cargos_pérdidas!AM72","v":0},{"$f":"cargos_pérdidas!AP72","v":0},{"$f":"cargos_pérdidas!AR72","v":0},{"$f":"cargos_pérdidas!AT72","v":0},0,{"$f":"cargos_abastecimiento!L179","v":0},{"$f":"cargos_abastecimiento!N179","v":0},{"$f":"cargos_abastecimiento!P179","v":0},{"$f":"cargos_abastecimiento!R179","v":0},{"$f":"cargos_abastecimiento!AB101","v":0},{"$f":"cargos_abastecimiento!AD101","v":0},{"$f":"cargos_abastecimiento!AF101","v":0},{"$f":"cargos_abastecimiento!AI101","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V271","v":0},{"$f":"cargos_abastecimiento!X271","v":0},{"$f":"cargos_abastecimiento!Z271","v":0},{"$f":"cargos_abastecimiento!H341","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O144","v":0},{"$f":"Mercado!O208","v":0},{"$f":"Mercado!O403","v":0},{"$f":"Mercado!O467","v":0},{"$f":"Mercado!O531","v":0},{"$f":"Mercado!O81","v":0},{"$f":"Mercado!O273","v":0},{"$f":"Mercado!O338","v":0},0]
[{"$f":"Mercado!C209","v":""},{"$f":"cargos_conexión!G65","v":0},{"$f":"cargos_distribución!Z70","v":0},{"$f":"cargos_distribución!AB70","v":0},{"$f":"cargos_distribución!AD70","v":0},{"$f":"cargos_distribución!AF70","v":0},{"$f":"cargos_comercialización!M71","v":0},{"$f":"cargos_comercialización!P71","v":0},{"$f":"cargos_AP!K72","v":0},{"$f":"cargos_AP!N72","v":0},{"$f":"cargos_pérdidas!AI73","v":0},{"$f":"cargos_pérdidas!AK73","v":0},{"$f":"cargos_pérdidas!AM73","v":0},{"$f":"cargos_pérdidas!AP73","v":0},{"$f":"cargos_pérdidas!AR73","v":0},{"$f":"cargos_pérdidas!AT73","v":0},0,{"$f":"cargos_abastecimiento!L180","v":0},{"$f":"cargos_abastecimiento!N180","v":0},{"$f":"cargos_abastecimiento!P180","v":0},{"$f":"cargos_abastecimiento!R180","v":0},{"$f":"cargos_abastecimiento!AB102","v":0},{"$f":"cargos_abastecimiento!AD102","v":0},{"$f":"cargos_abastecimiento!AF102","v":0},{"$f":"cargos_abastecimiento!AI102","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V272","v":0},{"$f":"cargos_abastecimiento!X272","v":0},{"$f":"cargos_abastecimiento!Z272","v":0},{"$f":"cargos_abastecimiento!H342","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O145","v":0},{"$f":"Mercado!O209","v":0},{"$f":"Mercado!O404","v":0},{"$f":"Mercado!O468","v":0},{"$f":"Mercado!O532","v":0},{"$f":"Mercado!O82","v":0},{"$f":"Mercado!O274","v":0},{"$f":"Mercado!O339","v":0},0]
[{"$f":"Mercado!C210","v":""},{"$f":"cargos_conexión!G66","v":0},{"$f":"cargos_distribución!Z71","v":0},{"$f":"cargos_distribución!AB71","v":0},{"$f":"cargos_distribución!AD71","v":0},{"$f":"cargos_distribución!AF71","v":0},{"$f":"cargos_comercialización!M72","v":0},{"$f":"cargos_comercialización!P72","v":0},{"$f":"cargos_AP!K73","v":0},{"$f":"cargos_AP!N73","v":0},{"$f":"cargos_pérdidas!AI74","v":0},{"$f":"cargos_pérdidas!AK74","v":0},{"$f":"cargos_pérdidas!AM74","v":0},{"$f":"cargos_pérdidas!AP74","v":0},{"$f":"cargos_pérdidas!AR74","v":0},{"$f":"cargos_pérdidas!AT74","v":0},0,{"$f":"cargos_abastecimiento!L181","v":0},{"$f":"cargos_abastecimiento!N181","v":0},{"$f":"cargos_abastecimiento!P181","v":0},{"$f":"cargos_abastecimiento!R181","v":0},{"$f":"cargos_abastecimiento!AB103","v":0},{"$f":"cargos_abastecimiento!AD103","v":0},{"$f":"cargos_abastecimiento!AF103","v":0},{"$f":"cargos_abastecimiento!AI103","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V273","v":0},{"$f":"cargos_abastecimiento!X273","v":0},{"$f":"cargos_abastecimiento!Z273","v":0},{"$f":"cargos_abastecimiento!H343","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O146","v":0},{"$f":"Mercado!O210","v":0},{"$f":"Mercado!O405","v":0},{"$f":"Mercado!O469","v":0},{"$f":"Mercado!O533","v":0},{"$f":"Mercado!O83","v":0},{"$f":"Mercado!O275","v":0},{"$f":"Mercado!O340","v":0},0]
[{"$f":"Mercado!C211","v":""},{"$f":"cargos_conexión!G67","v":0},{"$f":"cargos_distribución!Z72","v":0},{"$f":"cargos_distribución!AB72","v":0},{"$f":"cargos_distribución!AD72","v":0},{"$f":"cargos_distribución!AF72","v":0},{"$f":"cargos_comercialización!M73","v":0},{"$f":"cargos_comercialización!P73","v":0},{"$f":"cargos_AP!K74","v":0},{"$f":"cargos_AP!N74","v":0},{"$f":"cargos_pérdidas!AI75","v":0},{"$f":"cargos_pérdidas!AK75","v":0},{"$f":"cargos_pérdidas!AM75","v":0},{"$f":"cargos_pérdidas!AP75","v":0},{"$f":"cargos_pérdidas!AR75","v":0},{"$f":"cargos_pérdidas!AT75","v":0},0,{"$f":"cargos_abastecimiento!L182","v":0},{"$f":"cargos_abastecimiento!N182","v":0},{"$f":"cargos_abastecimiento!P182","v":0},{"$f":"cargos_abastecimiento!R182","v":0},{"$f":"cargos_abastecimiento!AB104","v":0},{"$f":"cargos_abastecimiento!AD104","v":0},{"$f":"cargos_abastecimiento!AF104","v":0},{"$f":"cargos_abastecimiento!AI104","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V274","v":0},{"$f":"cargos_abastecimiento!X274","v":0},{"$f":"cargos_abastecimiento!Z274","v":0},{"$f":"cargos_abastecimiento!H344","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O147","v":0},{"$f":"Mercado!O211","v":0},{"$f":"Mercado!O406","v":0},{"$f":"Mercado!O470","v":0},{"$f":"Mercado!O534","v":0},{"$f":"Mercado!O84","v":0},{"$f":"Mercado!O276","v":0},{"$f":"Mercado!O341","v":0},0]
[{"$f":"Mercado!C212","v":""},{"$f":"cargos_conexión!G68","v":0},{"$f":"cargos_distribución!Z73","v":0},{"$f":"cargos_distribución!AB73","v":0},{"$f":"cargos_distribución!AD73","v":0},{"$f":"cargos_distribución!AF73","v":0},{"$f":"cargos_comercialización!M74","v":0},{"$f":"cargos_comercialización!P74","v":0},{"$f":"cargos_AP!K75","v":0},{"$f":"cargos_AP!N75","v":0},{"$f":"cargos_pérdidas!AI76","v":0},{"$f":"cargos_pérdidas!AK76","v":0},{"$f":"cargos_pérdidas!AM76","v":0},{"$f":"cargos_pérdidas!AP76","v":0},{"$f":"cargos_pérdidas!AR76","v":0},{"$f":"cargos_pérdidas!AT76","v":0},0,{"$f":"cargos_abastecimiento!L183","v":0},{"$f":"cargos_abastecimiento!N183","v":0},{"$f":"cargos_abastecimiento!P183","v":0},{"$f":"cargos_abastecimiento!R183","v":0},{"$f":"cargos_abastecimiento!AB105","v":0},{"$f":"cargos_abastecimiento!AD105","v":0},{"$f":"cargos_abastecimiento!AF105","v":0},{"$f":"cargos_abastecimiento!AI105","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V275","v":0},{"$f":"cargos_abastecimiento!X275","v":0},{"$f":"cargos_abastecimiento!Z275","v":0},{"$f":"cargos_abastecimiento!H345","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O148","v":0},{"$f":"Mercado!O212","v":0},{"$f":"Mercado!O407","v":0},{"$f":"Mercado!O471","v":0},{"$f":"Mercado!O535","v":0},{"$f":"Mercado!O85","v":0},{"$f":"Mercado!O277","v":0},{"$f":"Mercado!O342","v":0},0]
[{"$f":"Mercado!C213","v":""},{"$f":"cargos_conexión!G69","v":0},{"$f":"cargos_distribución!Z74","v":0},{"$f":"cargos_distribución!AB74","v":0},{"$f":"cargos_distribución!AD74","v":0},{"$f":"cargos_distribución!AF74","v":0},{"$f":"cargos_comercialización!M75","v":0},{"$f":"cargos_comercialización!P75","v":0},{"$f":"cargos_AP!K76","v":0},{"$f":"cargos_AP!N76","v":0},{"$f":"cargos_pérdidas!AI77","v":0},{"$f":"cargos_pérdidas!AK77","v":0},{"$f":"cargos_pérdidas!AM77","v":0},{"$f":"cargos_pérdidas!AP77","v":0},{"$f":"cargos_pérdidas!AR77","v":0},{"$f":"cargos_pérdidas!AT77","v":0},0,{"$f":"cargos_abastecimiento!L184","v":0},{"$f":"cargos_abastecimiento!N184","v":0},{"$f":"cargos_abastecimiento!P184","v":0},{"$f":"cargos_abastecimiento!R184","v":0},{"$f":"cargos_abastecimiento!AB106","v":0},{"$f":"cargos_abastecimiento!AD106","v":0},{"$f":"cargos_abastecimiento!AF106","v":0},{"$f":"cargos_abastecimiento!AI106","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V276","v":0},{"$f":"cargos_abastecimiento!X276","v":0},{"$f":"cargos_abastecimiento!Z276","v":0},{"$f":"cargos_abastecimiento!H346","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B55:$AG55,$B$5:$AG$5,BC$5,$B$6:$AG$6,BC$6)","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,{"$f":"SUMIFS($B55:$AG55,$B$5:$AG$5,BU$5,$B$6:$AG$6,BU$6)","v":0},null,null,{"$f":"Mercado!O149","v":0},{"$f":"Mercado!O213","v":0},{"$f":"Mercado!O408","v":0},{"$f":"Mercado!O472","v":0},{"$f":"Mercado!O536","v":0},{"$f":"Mercado!O86","v":0},{"$f":"Mercado!O278","v":0},{"$f":"Mercado!O343","v":0},0]
[{"$f":"Mercado!C214","v":""},{"$f":"cargos_conexión!G70","v":0},{"$f":"cargos_distribución!Z75","v":0},{"$f":"cargos_distribución!AB75","v":0},{"$f":"cargos_distribución!AD75","v":0},{"$f":"cargos_distribución!AF75","v":0},{"$f":"cargos_comercialización!M76","v":0},{"$f":"cargos_comercialización!P76","v":0},{"$f":"cargos_AP!K77","v":0},{"$f":"cargos_AP!N77","v":0},{"$f":"cargos_pérdidas!AI78","v":0},{"$f":"cargos_pérdidas!AK78","v":0},{"$f":"cargos_pérdidas!AM78","v":0},{"$f":"cargos_pérdidas!AP78","v":0},{"$f":"cargos_pérdidas!AR78","v":0},{"$f":"cargos_pérdidas!AT78","v":0},0,{"$f":"cargos_abastecimiento!L185","v":0},{"$f":"cargos_abastecimiento!N185","v":0},{"$f":"cargos_abastecimiento!P185","v":0},{"$f":"cargos_abastecimiento!R185","v":0},{"$f":"cargos_abastecimiento!AB107","v":0},{"$f":"cargos_abastecimiento!AD107","v":0},{"$f":"cargos_abastecimiento!AF107","v":0},{"$f":"cargos_abastecimiento!AI107","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V277","v":0},{"$f":"cargos_abastecimiento!X277","v":0},{"$f":"cargos_abastecimiento!Z277","v":0},{"$f":"cargos_abastecimiento!H347","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O150","v":0},{"$f":"Mercado!O214","v":0},{"$f":"Mercado!O409","v":0},{"$f":"Mercado!O473","v":0},{"$f":"Mercado!O537","v":0},{"$f":"Mercado!O87","v":0},{"$f":"Mercado!O279","v":0},{"$f":"Mercado!O344","v":0},0]
[{"$f":"Mercado!C215","v":""},{"$f":"cargos_conexión!G71","v":0},{"$f":"cargos_distribución!Z76","v":0},{"$f":"cargos_distribución!AB76","v":0},{"$f":"cargos_distribución!AD76","v":0},{"$f":"cargos_distribución!AF76","v":0},{"$f":"cargos_comercialización!M77","v":0},{"$f":"cargos_comercialización!P77","v":0},{"$f":"cargos_AP!K78","v":0},{"$f":"cargos_AP!N78","v":0},{"$f":"cargos_pérdidas!AI79","v":0},{"$f":"cargos_pérdidas!AK79","v":0},{"$f":"cargos_pérdidas!AM79","v":0},{"$f":"cargos_pérdidas!AP79","v":0},{"$f":"cargos_pérdidas!AR79","v":0},{"$f":"cargos_pérdidas!AT79","v":0},0,{"$f":"cargos_abastecimiento!L186","v":0},{"$f":"cargos_abastecimiento!N186","v":0},{"$f":"cargos_abastecimiento!P186","v":0},{"$f":"cargos_abastecimiento!R186","v":0},{"$f":"cargos_abastecimiento!AB108","v":0},{"$f":"cargos_abastecimiento!AD108","v":0},{"$f":"cargos_abastecimiento!AF108","v":0},{"$f":"cargos_abastecimiento!AI108","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V278","v":0},{"$f":"cargos_abastecimiento!X278","v":0},{"$f":"cargos_abastecimiento!Z278","v":0},{"$f":"cargos_abastecimiento!H348","v":0},null,null,{"$f":"SUMIFS($B57:$AG57,$B$5:$AG$5,AJ$5)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B57:$AG57,$B$5:$AG$5,AS$5,$B$6:$AG$6,AS$6)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O151","v":0},{"$f":"Mercado!O215","v":0},{"$f":"Mercado!O410","v":0},{"$f":"Mercado!O474","v":0},{"$f":"Mercado!O538","v":0},{"$f":"Mercado!O88","v":0},{"$f":"Mercado!O280","v":0},{"$f":"Mercado!O345","v":0},0]
[{"$f":"Mercado!C216","v":"ATD"},{"$f":"cargos_conexión!G72","v":2400.0700000000002},{"$f":"cargos_distribución!Z77","v":0},{"$f":"cargos_distribución!AB77","v":1.093283439350947},{"$f":"cargos_distribución!AD77","v":0},{"$f":"cargos_distribución!AF77","v":0},{"$f":"cargos_comercialización!M78","v":9.09},{"$f":"cargos_comercialización!P78","v":4.7544034167103157E-4},{"$f":"cargos_AP!K79","v":2.126115455376837E-3},{"$f":"cargos_AP!N79","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI80","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AK80","v":0},{"$f":"cargos_pérdidas!AM80","v":0},{"$f":"cargos_pérdidas!AP80","v":0},{"$f":"cargos_pérdidas!AR80","v":6.318800051769069E-2},{"$f":"cargos_pérdidas!AT80","v":0},1.4460962413775044E-3,{"$f":"cargos_abastecimiento!L187","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!N187","v":0},{"$f":"cargos_abastecimiento!P187","v":0},{"$f":"cargos_abastecimiento!R187","v":0},{"$f":"cargos_abastecimiento!AB109","v":8.2573993640571702E-3},{"$f":"cargos_abastecimiento!AD109","v":7.4567153128727863},{"$f":"cargos_abastecimiento!AF109","v":0},{"$f":"cargos_abastecimiento!AI109","v":0},7.1462360468615135E-2,7.9719759832672307E-2,0,0,{"$f":"cargos_abastecimiento!V279","v":2.6503097750337971E-3},{"$f":"cargos_abastecimiento!X279","v":1.6181733236126772},{"$f":"cargos_abastecimiento!Z279","v":0},{"$f":"cargos_abastecimiento!H349","v":4.5400394099467684E-3},null,null,2400.0700000000002,0.24519036933862076,10.2313600763541,0,0,9.09,0,0,null,2400.0700000000002,4.0476520384253728E-3,1.1564714398686378,0,0,9.09,0,0,null,null,0,8.1324151572549838E-2,7.4567153128727863,0,0,0,0,0,0,null,null,0,7.190349184980566E-3,1.6181733236126772,0,0,0,0,0,null,null,{"$f":"Mercado!O152","v":0},{"$f":"Mercado!O216","v":0},{"$f":"Mercado!O411","v":0},{"$f":"Mercado!O475","v":0},{"$f":"Mercado!O539","v":0},{"$f":"Mercado!O89","v":0},{"$f":"Mercado!O281","v":0},{"$f":"Mercado!O346","v":0},0]
[{"$f":"Mercado!C217","v":"ATH"},{"$f":"cargos_conexión!G73","v":2400.0700000000002},{"$f":"cargos_distribución!Z78","v":0},{"$f":"cargos_distribución!AB78","v":0},{"$f":"cargos_distribución!AD78","v":0.82340608915614955},{"$f":"cargos_distribución!AF78","v":0.27981924547443321},{"$f":"cargos_comercialización!M79","v":9.09},{"$f":"cargos_comercialización!P79","v":4.7544034167103157E-4},{"$f":"cargos_AP!K80","v":2.126115455376837E-3},{"$f":"cargos_AP!N80","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI81","v":0},{"$f":"cargos_pérdidas!AK81","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AM81","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AP81","v":0},{"$f":"cargos_pérdidas!AR81","v":0},{"$f":"cargos_pérdidas!AT81","v":6.3306795644368488E-2},0,{"$f":"cargos_abastecimiento!L188","v":0},{"$f":"cargos_abastecimiento!N188","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!P188","v":7.1462360468615135E-2},{"$f":"cargos_abastecimiento!R188","v":0},{"$f":"cargos_abastecimiento!AB110","v":1.9085135240020222E-2},{"$f":"cargos_abastecimiento!AD110","v":0},{"$f":"cargos_abastecimiento!AF110","v":7.4707341365882947},{"$f":"cargos_abastecimiento!AI110","v":0},0,1.9085135240020222E-2,7.1462360468615135E-2,7.1462360468615135E-2,{"$f":"cargos_abastecimiento!V280","v":2.8366043293496734E-3},{"$f":"cargos_abastecimiento!X280","v":0},{"$f":"cargos_abastecimiento!Z280","v":1.6212155326300581},{"$f":"cargos_abastecimiento!H350","v":4.5400394099467684E-3},null,null,2400.0700000000002,4.9752861756262291E-2,0,9.9786625540188716,0.27981924547443321,9.09,0.14437081717860778,0.14437081717860778,null,2400.0700000000002,2.6015557970478684E-3,0,0.88671288480051802,0.27981924547443321,9.09,1.4460962413775044E-3,1.4460962413775044E-3,null,null,0,2.0689526979897756E-2,0,7.4707341365882947,0,0,7.1462360468615135E-2,7.1462360468615135E-2,0,null,null,0,7.3766437392964422E-3,0,1.6212155326300581,0,0,0,0,null,null,{"$f":"Mercado!O153","v":0},{"$f":"Mercado!O217","v":700132.11615141842},{"$f":"Mercado!O412","v":0},{"$f":"Mercado!O476","v":86.358869066120917},{"$f":"Mercado!O540","v":86.007971158511197},{"$f":"Mercado!O90","v":10.191506622106546},{"$f":"Mercado!O282","v":164512.1424562647},{"$f":"Mercado!O347","v":535619.9736951536},0]
[{"$f":"Mercado!C218","v":"Peaje AT"},{"$f":"cargos_conexión!G74","v":2400.0700000000002},{"$f":"cargos_distribución!Z79","v":0},{"$f":"cargos_distribución!AB79","v":1.093283439350947},{"$f":"cargos_distribución!AD79","v":0},{"$f":"cargos_distribución!AF79","v":0},{"$f":"cargos_comercialización!M80","v":4.5449999999999999},{"$f":"cargos_comercialización!P80","v":4.7544034167103157E-4},{"$f":"cargos_AP!K81","v":2.126115455376837E-3},{"$f":"cargos_AP!N81","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI82","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AK82","v":0},{"$f":"cargos_pérdidas!AM82","v":0},{"$f":"cargos_pérdidas!AP82","v":0},{"$f":"cargos_pérdidas!AR82","v":6.318800051769069E-2},{"$f":"cargos_pérdidas!AT82","v":0},1.4460962413775044E-3,{"$f":"cargos_abastecimiento!L189","v":0},{"$f":"cargos_abastecimiento!N189","v":0},{"$f":"cargos_abastecimiento!P189","v":0},{"$f":"cargos_abastecimiento!R189","v":0},{"$f":"cargos_abastecimiento!AB111","v":0},{"$f":"cargos_abastecimiento!AD111","v":0},{"$f":"cargos_abastecimiento!AF111","v":0},{"$f":"cargos_abastecimiento!AI111","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V281","v":2.6503097750337971E-3},{"$f":"cargos_abastecimiento!X281","v":1.6181733236126772},{"$f":"cargos_abastecimiento!Z281","v":0},{"$f":"cargos_abastecimiento!H351","v":0},null,null,2400.0700000000002,9.7484497947142104E-3,18.774644763481316,0,0,4.5449999999999999,0,0,null,2400.0700000000002,4.0476520384253728E-3,1.1564714398686378,0,0,4.5449999999999999,0,0,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,2.6503097750337971E-3,1.6181733236126772,0,0,0,0,0,null,null,{"$f":"Mercado!O154","v":0},{"$f":"Mercado!O218","v":218729.44972610218},{"$f":"Mercado!O413","v":29.440386078521719},{"$f":"Mercado!O477","v":0},{"$f":"Mercado!O541","v":0},{"$f":"Mercado!O91","v":3.3971688740355153},{"$f":"Mercado!O283","v":0},{"$f":"Mercado!O348","v":0},0]
[{"$f":"Mercado!C219","v":"EDEMET"},{"$f":"cargos_conexión!G75","v":2400.0700000000002},{"$f":"cargos_distribución!Z80","v":0},{"$f":"cargos_distribución!AB80","v":1.093283439350947},{"$f":"cargos_distribución!AD80","v":0},{"$f":"cargos_distribución!AF80","v":0},{"$f":"cargos_comercialización!M81","v":4.5449999999999999},{"$f":"cargos_comercialización!P81","v":0},{"$f":"cargos_AP!K82","v":0},{"$f":"cargos_AP!N82","v":0},{"$f":"cargos_pérdidas!AI83","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AK83","v":0},{"$f":"cargos_pérdidas!AM83","v":0},{"$f":"cargos_pérdidas!AP83","v":0},{"$f":"cargos_pérdidas!AR83","v":6.318800051769069E-2},{"$f":"cargos_pérdidas!AT83","v":0},1.4460962413775044E-3,{"$f":"cargos_abastecimiento!L190","v":0},{"$f":"cargos_abastecimiento!N190","v":0},{"$f":"cargos_abastecimiento!P190","v":0},{"$f":"cargos_abastecimiento!R190","v":0},{"$f":"cargos_abastecimiento!AB112","v":0},{"$f":"cargos_abastecimiento!AD112","v":0},{"$f":"cargos_abastecimiento!AF112","v":0},{"$f":"cargos_abastecimiento!AI112","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V282","v":0},{"$f":"cargos_abastecimiento!X282","v":0},{"$f":"cargos_abastecimiento!Z282","v":0},{"$f":"cargos_abastecimiento!H352","v":0},null,null,2400.0700000000002,2.8921924827550087E-3,1.1564714398686378,0,0,4.5449999999999999,0,0,null,2400.0700000000002,1.4460962413775044E-3,1.1564714398686378,0,0,4.5449999999999999,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O155","v":0},{"$f":"Mercado!O219","v":1079327.0834965941},{"$f":"Mercado!O414","v":235.36827311673474},{"$f":"Mercado!O478","v":0},{"$f":"Mercado!O542","v":0},{"$f":"Mercado!O92","v":3.3971688740355153},{"$f":"Mercado!O284","v":0},{"$f":"Mercado!O349","v":0},0]
[{"$f":"Mercado!C220","v":"A-AT"},{"$f":"cargos_conexión!G76","v":2400.0700000000002},{"$f":"cargos_distribución!Z81","v":0},{"$f":"cargos_distribución!AB81","v":0},{"$f":"cargos_distribución!AD81","v":0},{"$f":"cargos_distribución!AF81","v":0},{"$f":"cargos_comercialización!M82","v":9.09},{"$f":"cargos_comercialización!P82","v":4.7544034167103157E-4},{"$f":"cargos_AP!K83","v":2.126115455376837E-3},{"$f":"cargos_AP!N83","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI84","v":0},{"$f":"cargos_pérdidas!AK84","v":0},{"$f":"cargos_pérdidas!AM84","v":0},{"$f":"cargos_pérdidas!AP84","v":0},{"$f":"cargos_pérdidas!AR84","v":0},{"$f":"cargos_pérdidas!AT84","v":0},0,{"$f":"cargos_abastecimiento!L191","v":0},{"$f":"cargos_abastecimiento!N191","v":0},{"$f":"cargos_abastecimiento!P191","v":0},{"$f":"cargos_abastecimiento!R191","v":0},{"$f":"cargos_abastecimiento!AB113","v":8.2573993640571702E-3},{"$f":"cargos_abastecimiento!AD113","v":0},{"$f":"cargos_abastecimiento!AF113","v":0},{"$f":"cargos_abastecimiento!AI113","v":0},0,8.2573993640571702E-3,0,0,{"$f":"cargos_abastecimiento!V283","v":0},{"$f":"cargos_abastecimiento!X283","v":0},{"$f":"cargos_abastecimiento!Z283","v":0},{"$f":"cargos_abastecimiento!H353","v":4.5400394099467684E-3},null,null,2400.0700000000002,2.5260785674986512E-2,0,0,0,9.09,0,0,null,2400.0700000000002,2.6015557970478684E-3,0,0,0,9.09,0,0,null,null,0,9.8617911039347063E-3,0,0,0,0,0,0,0,null,null,0,4.5400394099467684E-3,0,0,0,0,0,0,null,null,{"$f":"Mercado!O156","v":0},{"$f":"Mercado!O220","v":0},{"$f":"Mercado!O415","v":0},{"$f":"Mercado!O479","v":0},{"$f":"Mercado!O543","v":0},{"$f":"Mercado!O93","v":0},{"$f":"Mercado!O285","v":0},{"$f":"Mercado!O350","v":0},0]
[{"$f":"Mercado!C221","v":"Peaje ATH"},{"$f":"cargos_conexión!G77","v":2400.0700000000002},{"$f":"cargos_distribución!Z82","v":0},{"$f":"cargos_distribución!AB82","v":0},{"$f":"cargos_distribución!AD82","v":0.82340608915614955},{"$f":"cargos_distribución!AF82","v":0.27981924547443321},{"$f":"cargos_comercialización!M83","v":4.5449999999999999},{"$f":"cargos_comercialización!P83","v":4.7544034167103157E-4},{"$f":"cargos_AP!K84","v":2.126115455376837E-3},{"$f":"cargos_AP!N84","v":1.6043917398775355E-3},{"$f":"cargos_pérdidas!AI85","v":0},{"$f":"cargos_pérdidas!AK85","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AM85","v":1.4460962413775044E-3},{"$f":"cargos_pérdidas!AP85","v":0},{"$f":"cargos_pérdidas!AR85","v":0},{"$f":"cargos_pérdidas!AT85","v":6.3306795644368488E-2},0,{"$f":"cargos_abastecimiento!L192","v":0},{"$f":"cargos_abastecimiento!N192","v":0},{"$f":"cargos_abastecimiento!P192","v":0},{"$f":"cargos_abastecimiento!R192","v":0},{"$f":"cargos_abastecimiento!AB114","v":0},{"$f":"cargos_abastecimiento!AD114","v":0},{"$f":"cargos_abastecimiento!AF114","v":0},{"$f":"cargos_abastecimiento!AI114","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V284","v":2.8366043293496734E-3},{"$f":"cargos_abastecimiento!X284","v":0},{"$f":"cargos_abastecimiento!Z284","v":1.6212155326300581},{"$f":"cargos_abastecimiento!H354","v":0},null,null,2400.0700000000002,7.042551866275077E-3,16,2.507928417430576,0.27981924547443321,4.5449999999999999,1.4460962413775044E-3,1.4460962413775044E-3,null,2400.0700000000002,2.6015557970478684E-3,0,0.88671288480051802,0.27981924547443321,4.5449999999999999,1.4460962413775044E-3,1.4460962413775044E-3,null,null,0,1.6043917398775355E-3,0,0,0,0,0,0,16,null,null,0,2.8366043293496734E-3,0,1.6212155326300581,0,0,0,0,null,null,{"$f":"Mercado!O157","v":0},{"$f":"Mercado!O221","v":254349.04172139504},{"$f":"Mercado!O416","v":0},{"$f":"Mercado!O480","v":53.97279682327936},{"$f":"Mercado!O544","v":54.117738122648909},{"$f":"Mercado!O94","v":3.3971688740355153},{"$f":"Mercado!O286","v":63564.457604887233},{"$f":"Mercado!O351","v":190784.58411650782},53.97279682327936]
[{"$f":"Mercado!C222","v":""},{"$f":"cargos_conexión!G78","v":0},{"$f":"cargos_distribución!Z83","v":0},{"$f":"cargos_distribución!AB83","v":0},{"$f":"cargos_distribución!AD83","v":0},{"$f":"cargos_distribución!AF83","v":0},{"$f":"cargos_comercialización!M84","v":0},{"$f":"cargos_comercialización!P84","v":0},{"$f":"cargos_AP!K85","v":0},{"$f":"cargos_AP!N85","v":0},{"$f":"cargos_pérdidas!AI86","v":0},{"$f":"cargos_pérdidas!AK86","v":0},{"$f":"cargos_pérdidas!AM86","v":0},{"$f":"cargos_pérdidas!AP86","v":0},{"$f":"cargos_pérdidas!AR86","v":0},{"$f":"cargos_pérdidas!AT86","v":0},0,{"$f":"cargos_abastecimiento!L193","v":0},{"$f":"cargos_abastecimiento!N193","v":0},{"$f":"cargos_abastecimiento!P193","v":0},{"$f":"cargos_abastecimiento!R193","v":0},{"$f":"cargos_abastecimiento!AB115","v":0},{"$f":"cargos_abastecimiento!AD115","v":0},{"$f":"cargos_abastecimiento!AF115","v":0},{"$f":"cargos_abastecimiento!AI115","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V285","v":0},{"$f":"cargos_abastecimiento!X285","v":0},{"$f":"cargos_abastecimiento!Z285","v":0},{"$f":"cargos_abastecimiento!H355","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O158","v":0},{"$f":"Mercado!O222","v":0},{"$f":"Mercado!O417","v":0},{"$f":"Mercado!O481","v":0},{"$f":"Mercado!O545","v":0},{"$f":"Mercado!O95","v":0},{"$f":"Mercado!O287","v":0},{"$f":"Mercado!O352","v":0},0]
[{"$f":"Mercado!C223","v":""},{"$f":"cargos_conexión!G79","v":0},{"$f":"cargos_distribución!Z84","v":0},{"$f":"cargos_distribución!AB84","v":0},{"$f":"cargos_distribución!AD84","v":0},{"$f":"cargos_distribución!AF84","v":0},{"$f":"cargos_comercialización!M85","v":0},{"$f":"cargos_comercialización!P85","v":0},{"$f":"cargos_AP!K86","v":0},{"$f":"cargos_AP!N86","v":0},{"$f":"cargos_pérdidas!AI87","v":0},{"$f":"cargos_pérdidas!AK87","v":0},{"$f":"cargos_pérdidas!AM87","v":0},{"$f":"cargos_pérdidas!AP87","v":0},{"$f":"cargos_pérdidas!AR87","v":0},{"$f":"cargos_pérdidas!AT87","v":0},0,{"$f":"cargos_abastecimiento!L194","v":0},{"$f":"cargos_abastecimiento!N194","v":0},{"$f":"cargos_abastecimiento!P194","v":0},{"$f":"cargos_abastecimiento!R194","v":0},{"$f":"cargos_abastecimiento!AB116","v":0},{"$f":"cargos_abastecimiento!AD116","v":0},{"$f":"cargos_abastecimiento!AF116","v":0},{"$f":"cargos_abastecimiento!AI116","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V286","v":0},{"$f":"cargos_abastecimiento!X286","v":0},{"$f":"cargos_abastecimiento!Z286","v":0},{"$f":"cargos_abastecimiento!H356","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O159","v":0},{"$f":"Mercado!O223","v":0},{"$f":"Mercado!O418","v":0},{"$f":"Mercado!O482","v":0},{"$f":"Mercado!O546","v":0},{"$f":"Mercado!O96","v":0},{"$f":"Mercado!O288","v":0},{"$f":"Mercado!O353","v":0},0]
[{"$f":"Mercado!C224","v":""},{"$f":"cargos_conexión!G80","v":0},{"$f":"cargos_distribución!Z85","v":0},{"$f":"cargos_distribución!AB85","v":0},{"$f":"cargos_distribución!AD85","v":0},{"$f":"cargos_distribución!AF85","v":0},{"$f":"cargos_comercialización!M86","v":0},{"$f":"cargos_comercialización!P86","v":0},{"$f":"cargos_AP!K87","v":0},{"$f":"cargos_AP!N87","v":0},{"$f":"cargos_pérdidas!AI88","v":0},{"$f":"cargos_pérdidas!AK88","v":0},{"$f":"cargos_pérdidas!AM88","v":0},{"$f":"cargos_pérdidas!AP88","v":0},{"$f":"cargos_pérdidas!AR88","v":0},{"$f":"cargos_pérdidas!AT88","v":0},0,{"$f":"cargos_abastecimiento!L195","v":0},{"$f":"cargos_abastecimiento!N195","v":0},{"$f":"cargos_abastecimiento!P195","v":0},{"$f":"cargos_abastecimiento!R195","v":0},{"$f":"cargos_abastecimiento!AB117","v":0},{"$f":"cargos_abastecimiento!AD117","v":0},{"$f":"cargos_abastecimiento!AF117","v":0},{"$f":"cargos_abastecimiento!AI117","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V287","v":0},{"$f":"cargos_abastecimiento!X287","v":0},{"$f":"cargos_abastecimiento!Z287","v":0},{"$f":"cargos_abastecimiento!H357","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O160","v":0},{"$f":"Mercado!O224","v":0},{"$f":"Mercado!O419","v":0},{"$f":"Mercado!O483","v":0},{"$f":"Mercado!O547","v":0},{"$f":"Mercado!O97","v":0},{"$f":"Mercado!O289","v":0},{"$f":"Mercado!O354","v":0},0]
[{"$f":"Mercado!C225","v":""},{"$f":"cargos_conexión!G81","v":0},{"$f":"cargos_distribución!Z86","v":0},{"$f":"cargos_distribución!AB86","v":0},{"$f":"cargos_distribución!AD86","v":0},{"$f":"cargos_distribución!AF86","v":0},{"$f":"cargos_comercialización!M87","v":0},{"$f":"cargos_comercialización!P87","v":0},{"$f":"cargos_AP!K88","v":0},{"$f":"cargos_AP!N88","v":0},{"$f":"cargos_pérdidas!AI89","v":0},{"$f":"cargos_pérdidas!AK89","v":0},{"$f":"cargos_pérdidas!AM89","v":0},{"$f":"cargos_pérdidas!AP89","v":0},{"$f":"cargos_pérdidas!AR89","v":0},{"$f":"cargos_pérdidas!AT89","v":0},0,{"$f":"cargos_abastecimiento!L196","v":0},{"$f":"cargos_abastecimiento!N196","v":0},{"$f":"cargos_abastecimiento!P196","v":0},{"$f":"cargos_abastecimiento!R196","v":0},{"$f":"cargos_abastecimiento!AB118","v":0},{"$f":"cargos_abastecimiento!AD118","v":0},{"$f":"cargos_abastecimiento!AF118","v":0},{"$f":"cargos_abastecimiento!AI118","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V288","v":0},{"$f":"cargos_abastecimiento!X288","v":0},{"$f":"cargos_abastecimiento!Z288","v":0},{"$f":"cargos_abastecimiento!H358","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"Mercado!O161","v":0},{"$f":"Mercado!O225","v":0},{"$f":"Mercado!O420","v":0},{"$f":"Mercado!O484","v":0},{"$f":"Mercado!O548","v":0},{"$f":"Mercado!O98","v":0},{"$f":"Mercado!O290","v":0},{"$f":"Mercado!O355","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BC7:BC67,BX7:BX67)","v":0},{"$f":"SUMPRODUCT(BD7:BD67,BY7:BY67)","v":1178346.7806356263},{"$f":"SUMPRODUCT(BE7:BE67,BZ7:BZ67)*12","v":22458.800018945032},{"$f":"SUMPRODUCT(BF7:BF67,CA7:CA67)*12","v":8670.5449277848147},{"$f":"SUMPRODUCT(BG7:BG67,CB7:CB67)*12","v":0},{"$f":"SUMPRODUCT(BH7:BH67,CC7:CC67)","v":0},{"$f":"SUMPRODUCT(BI7:BI67,CD7:CD67)","v":15510.028246553729},{"$f":"SUMPRODUCT(BJ7:BJ67,CE7:CE67)","v":48161.765022705105},{"$f":"SUMPRODUCT(BK7:BK67,BZ7:BZ67)*12+SUMPRODUCT(BK7:BK67,CF7:CF67)*12","v":99231.867333301314},null,null,{"$f":"SUMPRODUCT(BN7:BN67,BX7:BX67)","v":0},{"$f":"SUMPRODUCT(BO7:BO67,BY7:BY67)","v":112239.57767571177},{"$f":"SUMPRODUCT(BP7:BP67,BZ7:BZ67)*12","v":20551.741877877652},{"$f":"SUMPRODUCT(BQ7:BQ67,CA7:CA67)*12","v":4628.3345805402532},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos IMP",null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación Passthrough"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX5","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","Total",null,"Componente","Vble. Facturación","Ingreso estimado","Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conex",{"$f":"SUMPRODUCT(BX$7:BX$67,AS$7:AS$67)/1000","v":873.66975311636145},null,null,null,null,null,null,null,{"$f":"SUM(AS72:AZ72)","v":873.66975311636145},null,"GEN","Energía",{"$f":"BD68+BI68+BJ68","v":1242018.573904885},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BE72-BF72","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPD",null,{"$f":"SUMPRODUCT(BY$7:BY$67,C$7:C$67)","v":264656.83587250329},{"$f":"SUMPRODUCT(BZ$7:BZ$67,D$7:D$67)*12","v":174434.89103029383},{"$f":"SUMPRODUCT(CA$7:CA$67,E$7:E$67)*12","v":8576.6635123642118},{"$f":"SUMPRODUCT(CB$7:CB$67,F$7:F$67)*12","v":7162.7320666598116},null,null,null,{"$f":"SUM(AS73:AZ73)","v":454831.12248182116},null,"GEN","Pot",{"$f":"BE68+BF68+BG68+BK68","v":130361.21228003116},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BE73-BF73","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPP",null,{"$f":"SUMPRODUCT(BY$7:BY$67,K$7:K$67)+SUMPRODUCT(BY$7:BY$67,N$7:N$67)","v":163075.28561572006},{"$f":"SUMPRODUCT(BZ$7:BZ$67,O$7:O$67)*12","v":6695.4529728753769},{"$f":"SUMPRODUCT(CA$7:CA$67,P$7:P$67)*12","v":611.35628709767343},null,null,{"$f":"SUMPRODUCT(CD$7:CD$67,L$7:L$67)","v":2031.5646741833023},{"$f":"SUMPRODUCT(CE$7:CE$67,M$7:M$67)","v":5102.2138400768563},{"$f":"SUM(AS74:AZ74)","v":177515.87338995325},null,"TRANS","Energía",{"$f":"BO68","v":112239.57767571177},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BE74-BF74","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPCo",null,{"$f":"SUMPRODUCT(BY$7:BY$67,H$7:H$67)","v":126990.32547262851},null,null,null,{"$f":"SUMPRODUCT(CC$7:CC$67,G$7:G$67)*12/1000","v":53503.046947975039},null,null,{"$f":"SUM(AS75:AZ75)","v":180493.37242060355},null,"TRANS","Pot",{"$f":"BP68+BQ68","v":25180.076458417905},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BE75-BF75","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alumpu",null,{"$f":"SUMPRODUCT(BY$7:BY$67,I$7:I$67)","v":29052.927375238993},null,null,null,null,null,null,{"$f":"SUM(AS76:AZ76)","v":29052.927375238993},null,"Total",null,{"$f":"SUM(BE72:BE75)","v":1509799.4403190457},{"$f":"SUM(BF72:BF75)","v":{"$error":"#REF!"}},{"$f":"BE76-BF76","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",null,null,null,null,null,null,null,null,{"$f":"SUM(BA72:BA76)","v":842766.96542073332}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"datos!F14","v":"IMP"},{"$f":"datos!F16","v":845944.83277107251}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación IMP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Componente IMP","Aprobado","Recuperado","Diferencia",null,"Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"datos!B14","v":"IPSD"},{"$f":"datos!B16","v":455704.79223493743},{"$f":"BA73+BA72","v":455704.79223493754},{"$f":"AS85-AT85","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AW85-AS85","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"datos!C14","v":"IPPD"},{"$f":"datos!C16*'Factor Monomico'!C12","v":177515.87338995328},{"$f":"BA74","v":177515.87338995325},{"$f":"AS86-AT86","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AW86-AS86","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"datos!D14","v":"IMPCO"},{"$f":"datos!D16","v":180581.28849475729},{"$f":"BA75","v":180493.37242060355},87.916074153734371,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"datos!E14","v":"ALUMPU"},{"$f":"datos!E16","v":18628.356925826767},{"$f":"BA76","v":29052.927375238993},-10424.570449412226,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",{"$f":"SUM(AS85:AS88)","v":832430.31104547472},{"$f":"BA77","v":842766.96542073332},-10336.6543752586,null,{"$f":"SUM(AW85:AW88)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Ajustes_2","index":11,"n_rows":2547,"n_cols":55,"rows_kept":2547,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Incremento % respecto de escalón anterior",null,null,null,null,"Prepago",null,null,"Empalme","BTD","BTS",null,null,null,null,null,null,"Enfoque FPM",null,null,null,null,null,null,null,null,null,null,null,null,"Desplazamiento entre bloques","BTSH","BTH","MTH","ATH","BTHME","MTHME",null,null,"Participación consumo bloque horario","BTSH","BTH","MTH","ATH","BTHME","MTHME",null,null,"BTHME","MTHME"]
[null,null,"Subsidios",null,null,null,"2º escalón","3º escalón","4º escalón",null,"kWh para asignar CF",null,null,"Cantidad",null,null,null,"BTS:","unificado","actual","unificado",null,"central",null,null,null,null,null,null,null,null,null,null,null,null,"P-->FPM",0.3,0.2,0.2,0.2,0.2,0.2,null,null,"Punta",{"$f":"[12]Hoja2!AN16","v":0.17922245130136602},{"$f":"[2]Estimadores!G7","v":0.26563947190292025},{"$f":"[2]Estimadores!K7","v":0.28681278478544342},{"$f":"[2]Estimadores!O7","v":0.25696827926317617},{"$f":"AU2","v":0.26563947190292025},{"$f":"AV2","v":0.28681278478544342},null,"Factor de carga Electrolineras",0.2,{"$f":"INDEX(Mercado!$G$553:$G$613,MATCH(AV1,Mercado!$C$553:$C$613,0),1)","v":0.68691113927639702}]
[null,null,"Energía No Facturada a BTS (kWh/cliente/mes)",null,10,"BTS Actual",0.38,0.27,null,null,120,null,null,"Factor de carga",0.35,null,null,null,null,null,null,null,"cargo medio técnico",null,null,null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",0.15,0.1,0.1,0.1,0.1,0.1,null,null,"Medio Fuera Punta",{"$f":"[12]Hoja2!AN17","v":0.36395007441434296},{"$f":"[2]Estimadores!G8","v":0.32470784973294359},{"$f":"[2]Estimadores!K8","v":0.29889075065545095},{"$f":"[2]Estimadores!O8","v":0.28620532602447479},{"$f":"AU3","v":0.32470784973294359},{"$f":"AV3","v":0.29889075065545095}]
[null,null,"Subsidio a Jubilados",null,0.25,"BTS Unificado",0.8,0.15,null,null,null,null,null,"cliente/mes",1,1,null,null,null,null,null,null,"central",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bajo Fuera Punta",{"$f":"[12]Hoja2!AN18","v":0.45682747428429099},{"$f":"[2]Estimadores!G9","v":0.40965267836413605},{"$f":"[2]Estimadores!K9","v":0.41429646455910574},{"$f":"[2]Estimadores!O9","v":0.45682639471234904},0.40965267836413605,0.41429646455910574]
[null,null,"Subs agropecuarios",null,0.05,"BTD",0.05,0.05,0.05,null,null,null,null,"demanda",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",2,2,2,2,2,2]
[null,null,"Subs P políticos",null,0.5,"MTD",0,0,0,null,null,null,null,"energía",{"$f":"O3*O5*730","v":3832.5},{"$f":"O6","v":3832.5}]
[null,null,"Subs Cruz Roja",null,1,"ATD",0,0,0,null,null,null,null,"Cargo"]
[null,null,"Otros Ajustes",null,null,null,null,null,null,null,null,null,null,"Cargo Fijo",{"$f":"W596","v":5.3349443157451084},{"$f":"W534","v":2.4882348982526596}]
[null,null,"Sobrecosto 255 horas",null,0,null,null,null,null,null,null,null,null,"Cargo por demanda",{"$f":"W597","v":17.203781269589637},null,"B1","B2","B3",null,null,null,"Tarifas a Aplicar luego de Ajustes"]
[null,null,"Monomico Energía ",null,{"$f":"VLOOKUP(F10,'Factor Monomico'!E11:F12,2,0)","v":1},"No Aplicar",null,null,null,null,null,null,null,"cargo por energía",{"$f":"W598","v":0.16432281220716402},{"$f":"W535","v":0.22144136513852009},{"$f":"W563","v":0.17886319677788082},{"$f":"W564","v":0.22412300901347929},{"$f":"W565","v":0.23939819564299378}]
[null,null,"Pendiente Cruz Roja",null,1,null,null,null,null,null,null,null,null,"Facturación",{"$f":"SUMPRODUCT(O8:O10,O4:O6)","v":893.15884114354571},{"$f":"P8*P4+IF(S2=T2,P10*(P6-E3),290*Q10+(750-300)*R10+(P6-750)*S10)","v":893.15885408943211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"diferencia",{"$f":"O11-P11","v":-1.2945886396664719E-5}]
[null,null,null,null,"TECNICA",null,null," + Ajuste Empalme BTD-BTS",null,null," + Ajuste 10 kWh",null,null," + Ajuste Escalones",null,null," + Ajuste Subsidios",null,null," + Ajuste 255 horas",null,null," + Ajuste Pérdidas",null,null," Tarifas Vigentes",null,null," + Ajuste Niveles de Tensión",null,null," + Ajuste Pendiente Cruz Roja"]
[]
[]
[null,null,"VAD"]
[null,null,"VPN (mil B/.)"]
[{"$f":"B18-E18","v":0},{"$f":"SUM(B19:B20)","v":180493.37242060355},"COMERCIALIZACIÓN",null,{"$f":"SUM(E19:E20)","v":180493.37242060358},null,null,{"$f":"SUM(H19:H20)","v":180493.37242060358},null,null,{"$f":"SUM(K19:K20)","v":180493.37242090513},null,null,{"$f":"SUM(N19:N20)","v":180493.37242090513},null,null,{"$f":"SUM(Q19:Q20)","v":180493.3724209051},null,null,{"$f":"SUM(T19:T20)","v":180493.3724209051},null,null,{"$f":"SUM(W19:W20)","v":180493.3724209051},null,null,{"$f":"SUM(Z19:Z20)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC19:AC20)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF19:AF20)","v":{"$error":"#REF!"}}]
[0,{"$f":"cargos_comercialización!C19","v":53503.046947975039},"CARGO FIJO",null,{"$f":"E1617","v":53503.046947975054},null,null,{"$f":"H1617","v":53503.046947975054},null,null,{"$f":"K1617","v":53503.046947975054},null,null,{"$f":"N1617","v":53503.046947975054},null,null,{"$f":"Q1617","v":53113.268071202379},null,null,{"$f":"T1617","v":53113.268071202379},null,null,{"$f":"W1617","v":53113.268071202379},null,null,{"$f":"Z1617","v":{"$error":"#REF!"}},null,null,{"$f":"AC1617","v":{"$error":"#REF!"}},null,null,{"$f":"AF1617","v":{"$error":"#REF!"}}]
[0,{"$f":"cargos_comercialización!C20-cargos_comercialización!H102/1000","v":126990.32547262851},"ENERGÍA",null,{"$f":"E1618","v":126990.32547262852},null,null,{"$f":"H1618","v":126990.32547262852},null,null,{"$f":"K1618","v":126990.32547293008},null,null,{"$f":"N1618","v":126990.32547293008},null,null,{"$f":"Q1618","v":127380.10434970271},null,null,{"$f":"T1618","v":127380.10434970271},null,null,{"$f":"W1618","v":127380.10434970271},null,null,{"$f":"Z1618","v":{"$error":"#REF!"}},null,null,{"$f":"AC1618","v":{"$error":"#REF!"}},null,null,{"$f":"AF1618","v":{"$error":"#REF!"}}]
[0,{"$f":"cargos_distribución!C16+cargos_conexión!C4-cargos_AP!B11","v":445280.22178552533},"DISTRIBUCIÓN",null,{"$f":"SUM(E22:E24)","v":445280.22178552527},null,null,{"$f":"SUM(H22:H24)","v":445280.22178552527},null,null,{"$f":"SUM(K22:K24)","v":445280.22178628651},null,null,{"$f":"SUM(N22:N24)","v":445280.22178628651},null,null,{"$f":"SUM(Q22:Q24)","v":445280.22178628651},null,null,{"$f":"SUM(T22:T24)","v":445280.22178628651},null,null,{"$f":"SUM(W22:W24)","v":445280.22178628651},null,null,{"$f":"SUM(Z22:Z24)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC22:AC24)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF22:AF24)","v":{"$error":"#REF!"}}]
[null,null,"ENERGÍA",null,{"$f":"E1631","v":254232.26542309107},null,null,{"$f":"H1631","v":254232.26542309107},null,null,{"$f":"K1631","v":254232.26542385231},null,null,{"$f":"N1631","v":254232.26542385231},null,null,{"$f":"Q1631","v":247351.54519751604},null,null,{"$f":"T1631","v":247351.54519751604},null,null,{"$f":"W1631","v":247351.54519751604},null,null,{"$f":"Z1631","v":{"$error":"#REF!"}},null,null,{"$f":"AC1631","v":{"$error":"#REF!"}},null,null,{"$f":"AF1631","v":{"$error":"#REF!"}}]
[null,null,"POTENCIA",null,{"$f":"E1621","v":190174.28660931782},null,null,{"$f":"H1621","v":190174.28660931782},null,null,{"$f":"K1621","v":190174.28660931782},null,null,{"$f":"N1621","v":190174.28660931782},null,null,{"$f":"Q1621","v":197055.00683565412},null,null,{"$f":"T1621","v":197055.00683565412},null,null,{"$f":"W1621","v":197055.00683565412},null,null,{"$f":"Z1621","v":{"$error":"#REF!"}},null,null,{"$f":"AC1621","v":{"$error":"#REF!"}},null,null,{"$f":"AF1621","v":{"$error":"#REF!"}}]
[{"$f":"B24-E24","v":0},{"$f":"cargos_conexión!C4","v":873.66975311636145},"CONEXIÓN",null,{"$f":"+E1641","v":873.66975311636168},null,null,{"$f":"+H1641","v":873.66975311636168},null,null,{"$f":"+K1641","v":873.66975311636168},null,null,{"$f":"+N1641","v":873.66975311636168},null,null,{"$f":"+Q1641","v":873.66975311636168},null,null,{"$f":"+T1641","v":873.66975311636168},null,null,{"$f":"+W1641","v":873.66975311636168},null,null,{"$f":"+Z1641","v":{"$error":"#REF!"}},null,null,{"$f":"+AC1641","v":{"$error":"#REF!"}},null,null,{"$f":"+AF1641","v":{"$error":"#REF!"}}]
[{"$f":"B25-E25","v":0},{"$f":"cargos_pérdidas!AC113","v":177515.87338995328},"PÉRDIDAS DE DISTRIBUCIÓN",null,{"$f":"SUM(E26:E27)","v":177515.87338995328},null,null,{"$f":"SUM(H26:H27)","v":177515.87338995328},null,null,{"$f":"SUM(K26:K27)","v":177515.87339026801},null,null,{"$f":"SUM(N26:N27)","v":177515.87339026801},null,null,{"$f":"SUM(Q26:Q27)","v":177515.87339026795},null,null,{"$f":"SUM(T26:T27)","v":177515.87339026795},null,null,{"$f":"SUM(W26:W27)","v":177515.87339026795},null,null,{"$f":"SUM(Z26:Z27)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC26:AC27)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF26:AF27)","v":{"$error":"#REF!"}}]
[null,null,"ENERGÍA",null,{"$f":"E1645","v":170209.06412998022},null,null,{"$f":"H1645","v":170209.06412998022},null,null,{"$f":"K1645","v":170209.06413029495},null,null,{"$f":"N1645","v":170209.06413029495},null,null,{"$f":"Q1645","v":169935.1148037331},null,null,{"$f":"T1645","v":169935.1148037331},null,null,{"$f":"W1645","v":169935.1148037331},null,null,{"$f":"Z1645","v":{"$error":"#REF!"}},null,null,{"$f":"AC1645","v":{"$error":"#REF!"}},null,null,{"$f":"AF1645","v":{"$error":"#REF!"}}]
[null,null,"POTENCIA",null,{"$f":"E1644","v":7306.8092599730489},null,null,{"$f":"H1644","v":7306.8092599730489},null,null,{"$f":"K1644","v":7306.8092599730489},null,null,{"$f":"N1644","v":7306.8092599730489},null,null,{"$f":"Q1644","v":7580.7585865348501},null,null,{"$f":"T1644","v":7580.7585865348501},null,null,{"$f":"W1644","v":7580.7585865348501},null,null,{"$f":"Z1644","v":{"$error":"#REF!"}},null,null,{"$f":"AC1644","v":{"$error":"#REF!"}},null,null,{"$f":"AF1644","v":{"$error":"#REF!"}}]
[{"$f":"B28-E28","v":0},{"$f":"cargos_AP!B12","v":29052.927375238985},"ALUMBRADO PÚBLICO",null,{"$f":"SUM(E29:E29)","v":29052.927375238993},null,null,{"$f":"SUM(H29:H29)","v":29052.927375238993},null,null,{"$f":"SUM(K29:K29)","v":29052.927375284176},null,null,{"$f":"SUM(N29:N29)","v":29052.927375284176},null,null,{"$f":"SUM(Q29:Q29)","v":29052.927375284162},null,null,{"$f":"SUM(T29:T29)","v":29052.927375284162},null,null,{"$f":"SUM(W29:W29)","v":29052.927375284162},null,null,{"$f":"SUM(Z29:Z29)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC29:AC29)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF29:AF29)","v":{"$error":"#REF!"}}]
[null,null,"ENERGÍA",null,{"$f":"E1647","v":29052.927375238993},null,null,{"$f":"H1647","v":29052.927375238993},null,null,{"$f":"K1647","v":29052.927375284176},null,null,{"$f":"N1647","v":29052.927375284176},null,null,{"$f":"Q1647","v":29052.927375284162},null,null,{"$f":"T1647","v":29052.927375284162},null,null,{"$f":"W1647","v":29052.927375284162},null,null,{"$f":"Z1647","v":{"$error":"#REF!"}},null,null,{"$f":"AC1647","v":{"$error":"#REF!"}},null,null,{"$f":"AF1647","v":{"$error":"#REF!"}}]
[]
[null,null,"TOTAL",null,{"$f":"E18+E21+E25+E28","v":832342.3949713211},null,null,{"$f":"H18+H21+H25+H28","v":832342.3949713211},null,null,{"$f":"K18+K21+K25+K28","v":832342.39497274382},null,null,{"$f":"N18+N21+N25+N28","v":832342.39497274382},null,null,{"$f":"Q18+Q21+Q25+Q28","v":832342.3949727437},null,null,{"$f":"T18+T21+T25+T28","v":832342.3949727437},null,null,{"$f":"W18+W21+W25+W28","v":832342.3949727437},null,null,{"$f":"Z18+Z21+Z25+Z28","v":{"$error":"#REF!"}},null,null,{"$f":"AC18+AC21+AC25+AC28","v":{"$error":"#REF!"}},null,null,{"$f":"AF18+AF21+AF25+AF28","v":{"$error":"#REF!"}}]
[null,null,"comercialización",null,null,null,null,null,null,null,{"$f":"+$H$18-K18","v":-3.015447873622179E-7},null,null,null,null,null,null,{"$f":"+SUM(N18)-SUM(Q18)","v":0}]
[null,null,"distribución",null,null,null,null,null,null,null,{"$f":"+$H$21-K21","v":-7.6123978942632675E-7},null,null,null,null,null,null,{"$f":"+SUM(N21)-SUM(Q21)","v":0}]
[null,null,"pérdidas de distribución",null,null,null,null,null,null,null,{"$f":"+$H$25-K25","v":-3.1472882255911827E-7},null,null,null,null,null,null,{"$f":"+N25-Q25","v":0}]
[null,null,"alumbrado público",null,null,null,null,null,null,null,{"$f":"+$H$28-K28","v":-4.5183696784079075E-8},null,null,null,null,null,null,{"$f":"+SUM(N28)-SUM(Q28)","v":0}]
[null,null,"Factor de ajuste-Comercialización",null,null,null,null,null,null,null,1.032090118005583,null,null,null,null,null,null,1.0543368212934998]
[null,null,"Factor de ajuste-Distribución",null,null,null,null,null,null,null,1.032090118005583,null,null,null,null,null,null,1.0364233949285226]
[null,null,"Factor de ajuste-Pérdidas de distribución",null,null,null,null,null,null,null,1.0320901180055828,null,null,null,null,null,null,1.0377309593699298]
[null,null,"Factor de ajuste-Alumbrado público",null,null,null,null,null,null,null,1.0320901180055835,null,null,null,null,null,null,1.0329460647283004]
[]
[null,null,"PASS TROUGH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k perdidas","k Resto"]
[null,null,"VPN (mil B/.)"]
[null,null,"TRANSMISIÓN",null,{"$f":"SUM(E44:E45)","v":137419.65413412967},null,null,{"$f":"SUM(H44:H45)","v":137419.65413412967},null,null,{"$f":"SUM(K44:K45)","v":137419.65413433616},null,null,{"$f":"SUM(N44:N45)","v":137419.65413433616},null,null,{"$f":"SUM(Q44:Q45)","v":137419.65413433622},null,null,{"$f":"SUM(T44:T45)","v":137419.65413433622},null,null,{"$f":"SUM(W44:W45)","v":137419.65413433622},null,null,{"$f":"SUM(Z44:Z45)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC44:AC45)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF44:AF45)","v":{"$error":"#REF!"}}]
[null,null,"Energía",null,{"$f":"+SUM(E1656:E1658,E1665:E1667,E1852:E1853,E1900:E1901,E1910:E1911,E1934:E1935,E1944:E1945,E1674:E1676,E1683:E1685,E1692:E1694,E1864:E1865,E1876:E1877,E1888:E1889,E1922:E1923,E1701:E1703,E1710:E1712,E1719:E1721,E1728:E1730,E1737:E1739,E1746:E1748,E1755:E1757,E1764:E1766,E1773:E1775,E1782:E1784,E1966:E1967,E1984:E1985,E1993:E1994,E2002:E2003,E2020:E2021,E1956:E1957,E1975:E1976,E2011:E2012)","v":112239.57767571176},null,null,{"$f":"+SUM(H1656:H1658,H1665:H1667,H1852:H1853,H1900:H1901,H1910:H1911,H1934:H1935,H1944:H1945,H1674:H1676,H1683:H1685,H1692:H1694,H1864:H1865,H1876:H1877,H1888:H1889,H1922:H1923,H1701:H1703,H1710:H1712,H1719:H1721,H1728:H1730,H1737:H1739,H1746:H1748,H1755:H1757,H1764:H1766,H1773:H1775,H1782:H1784,H1966:H1967,H1984:H1985,H1993:H1994,H2002:H2003,H2020:H2021,H1956:H1957,H1975:H1976,H2011:H2012)","v":112239.57767571176},null,null,{"$f":"+SUM(K1656:K1658,K1665:K1667,K1852:K1853,K1900:K1901,K1910:K1911,K1934:K1935,K1944:K1945,K1674:K1676,K1683:K1685,K1692:K1694,K1864:K1865,K1876:K1877,K1888:K1889,K1922:K1923,K1701:K1703,K1710:K1712,K1719:K1721,K1728:K1730,K1737:K1739,K1746:K1748,K1755:K1757,K1764:K1766,K1773:K1775,K1782:K1784,K1966:K1967,K1984:K1985,K1993:K1994,K2002:K2003,K2020:K2021,K1956:K1957,K1975:K1976,K2011:K2012)","v":112239.57767591825},null,null,{"$f":"+SUM(N1656:N1658,N1665:N1667,N1852:N1853,N1900:N1901,N1910:N1911,N1934:N1935,N1944:N1945,N1674:N1676,N1683:N1685,N1692:N1694,N1864:N1865,N1876:N1877,N1888:N1889,N1922:N1923,N1701:N1703,N1710:N1712,N1719:N1721,N1728:N1730,N1737:N1739,N1746:N1748,N1755:N1757,N1764:N1766,N1773:N1775,N1782:N1784,N1966:N1967,N1984:N1985,N1993:N1994,N2002:N2003,N2020:N2021,N1956:N1957,N1975:N1976,N2011:N2012)","v":112239.57767591825},null,null,{"$f":"+SUM(Q1656:Q1658,Q1665:Q1667,Q1852:Q1853,Q1900:Q1901,Q1910:Q1911,Q1934:Q1935,Q1944:Q1945,Q1674:Q1676,Q1683:Q1685,Q1692:Q1694,Q1864:Q1865,Q1876:Q1877,Q1888:Q1889,Q1922:Q1923,Q1701:Q1703,Q1710:Q1712,Q1719:Q1721,Q1728:Q1730,Q1737:Q1739,Q1746:Q1748,Q1755:Q1757,Q1764:Q1766,Q1773:Q1775,Q1782:Q1784,Q1966:Q1967,Q1984:Q1985,Q1993:Q1994,Q2002:Q2003,Q2020:Q2021,Q1956:Q1957,Q1975:Q1976,Q2011:Q2012)","v":111443.37338118725},null,null,{"$f":"+SUM(T1656:T1658,T1665:T1667,T1852:T1853,T1900:T1901,T1910:T1911,T1934:T1935,T1944:T1945,T1674:T1676,T1683:T1685,T1692:T1694,T1864:T1865,T1876:T1877,T1888:T1889,T1922:T1923,T1701:T1703,T1710:T1712,T1719:T1721,T1728:T1730,T1737:T1739,T1746:T1748,T1755:T1757,T1764:T1766,T1773:T1775,T1782:T1784,T1966:T1967,T1984:T1985,T1993:T1994,T2002:T2003,T2020:T2021,T1956:T1957,T1975:T1976,T2011:T2012)","v":111443.37338118725},null,null,{"$f":"+SUM(W1656:W1658,W1665:W1667,W1852:W1853,W1900:W1901,W1910:W1911,W1934:W1935,W1944:W1945,W1674:W1676,W1683:W1685,W1692:W1694,W1864:W1865,W1876:W1877,W1888:W1889,W1922:W1923,W1701:W1703,W1710:W1712,W1719:W1721,W1728:W1730,W1737:W1739,W1746:W1748,W1755:W1757,W1764:W1766,W1773:W1775,W1782:W1784,W1966:W1967,W1984:W1985,W1993:W1994,W2002:W2003,W2020:W2021,W1956:W1957,W1975:W1976,W2011:W2012)","v":111443.37338118725},null,null,{"$f":"+SUM(Z1656:Z1658,Z1665:Z1667,Z1852:Z1853,Z1900:Z1901,Z1910:Z1911,Z1934:Z1935,Z1944:Z1945,Z1674:Z1676,Z1683:Z1685,Z1692:Z1694,Z1864:Z1865,Z1876:Z1877,Z1888:Z1889,Z1922:Z1923,Z1701:Z1703,Z1710:Z1712,Z1719:Z1721,Z1728:Z1730,Z1737:Z1739,Z1746:Z1748,Z1755:Z1757,Z1764:Z1766,Z1773:Z1775,Z1782:Z1784,Z1966:Z1967,Z1984:Z1985,Z1993:Z1994,Z2002:Z2003,Z2020:Z2021)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AC1656:AC1658,AC1665:AC1667,AC1852:AC1853,AC1900:AC1901,AC1910:AC1911,AC1934:AC1935,AC1944:AC1945,AC1674:AC1676,AC1683:AC1685,AC1692:AC1694,AC1864:AC1865,AC1876:AC1877,AC1888:AC1889,AC1922:AC1923,AC1701:AC1703,AC1710:AC1712,AC1719:AC1721,AC1728:AC1730,AC1737:AC1739,AC1746:AC1748,AC1755:AC1757,AC1764:AC1766,AC1773:AC1775,AC1782:AC1784,AC1966:AC1967,AC1984:AC1985,AC1993:AC1994,AC2002:AC2003,AC2020:AC2021)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AF1656:AF1658,AF1665:AF1667,AF1852:AF1853,AF1900:AF1901,AF1910:AF1911,AF1934:AF1935,AF1944:AF1945,AF1674:AF1676,AF1683:AF1685,AF1692:AF1694,AF1864:AF1865,AF1876:AF1877,AF1888:AF1889,AF1922:AF1923,AF1701:AF1703,AF1710:AF1712,AF1719:AF1721,AF1728:AF1730,AF1737:AF1739,AF1746:AF1748,AF1755:AF1757,AF1764:AF1766,AF1773:AF1775,AF1782:AF1784,AF1966:AF1967,AF1984:AF1985,AF1993:AF1994,AF2002:AF2003,AF2020:AF2021)","v":{"$error":"#REF!"}}]
[null,null,"Demanda",null,{"$f":"+SUM(E1851,E1899,E1909,E1933,E1943,E1863,E1875,E1887,E1921,E1965,E1983,E1992,E2001,E2019,E1955,E1974,E2010)","v":25180.076458417905},null,null,{"$f":"+SUM(H1851,H1899,H1909,H1933,H1943,H1863,H1875,H1887,H1921,H1965,H1983,H1992,H2001,H2019,H1955,H1974,H2010)","v":25180.076458417905},null,null,{"$f":"+SUM(K1851,K1899,K1909,K1933,K1943,K1863,K1875,K1887,K1921,K1965,K1983,K1992,K2001,K2019,K1955,K1974,K2010)","v":25180.076458417905},null,null,{"$f":"+SUM(N1851,N1899,N1909,N1933,N1943,N1863,N1875,N1887,N1921,N1965,N1983,N1992,N2001,N2019,N1955,N1974,N2010)","v":25180.076458417905},null,null,{"$f":"+SUM(Q1851,Q1899,Q1909,Q1933,Q1943,Q1863,Q1875,Q1887,Q1921,Q1965,Q1983,Q1992,Q2001,Q2019,Q1955,Q1974,Q2010)","v":25976.280753148956},null,null,{"$f":"+SUM(T1851,T1899,T1909,T1933,T1943,T1863,T1875,T1887,T1921,T1965,T1983,T1992,T2001,T2019,T1955,T1974,T2010)","v":25976.280753148956},null,null,{"$f":"+SUM(W1851,W1899,W1909,W1933,W1943,W1863,W1875,W1887,W1921,W1965,W1983,W1992,W2001,W2019,W1955,W1974,W2010)","v":25976.280753148956},null,null,{"$f":"+SUM(Z1851,Z1899,Z1909,Z1933,Z1943,Z1863,Z1875,Z1887,Z1921,Z1965,Z1983,Z1992,Z2001,Z2019)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AC1851,AC1899,AC1909,AC1933,AC1943,AC1863,AC1875,AC1887,AC1921,AC1965,AC1983,AC1992,AC2001,AC2019)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AF1851,AF1899,AF1909,AF1933,AF1943,AF1863,AF1875,AF1887,AF1921,AF1965,AF1983,AF1992,AF2001,AF2019)","v":{"$error":"#REF!"}}]
[null,null,"GENERACIÓN",null,{"$f":"SUM(E47:E48)","v":1372379.7861849167},null,null,{"$f":"SUM(H47:H48)","v":1372379.7861849165},null,null,{"$f":"SUM(K47:K48)","v":1372379.7861849163},null,null,{"$f":"SUM(N47:N48)","v":1372379.786184917},null,null,{"$f":"SUM(Q47:Q48)","v":1372379.7861849177},null,null,{"$f":"SUM(T47:T48)","v":1372379.7861849177},null,null,{"$f":"SUM(W47:W48)","v":1372379.7861849177},null,null,{"$f":"SUM(Z47:Z48)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC47:AC48)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF47:AF48)","v":{"$error":"#REF!"}}]
[null,null,"Energía",null,{"$f":"+SUM(E1660:E1662,E1669:E1671,E1856:E1860,E1904:E1906,E1914:E1918,E1938:E1940,E1948:E1952,E1988:E1989,E1678:E1680,E1687:E1689,E1696:E1698,E1868:E1872,E1880:E1884,E1892:E1896,E1926:E1930,E2006:E2007,E1705:E1707,E1714:E1716,E1723:E1725,E1732:E1734,E1741:E1743,E1750:E1752,E1759:E1761,E1768:E1770,E1777:E1779,E1786:E1788,E1970:E1971,E1997:E1998,E2022,E1960:E1962,E1979:E1980,E2015:E2016)","v":1242018.5739048854},null,null,{"$f":"+SUM(H1660:H1662,H1669:H1671,H1856:H1860,H1904:H1906,H1914:H1918,H1938:H1940,H1948:H1952,H1988:H1989,H1678:H1680,H1687:H1689,H1696:H1698,H1868:H1872,H1880:H1884,H1892:H1896,H1926:H1930,H2006:H2007,H1705:H1707,H1714:H1716,H1723:H1725,H1732:H1734,H1741:H1743,H1750:H1752,H1759:H1761,H1768:H1770,H1777:H1779,H1786:H1788,H1970:H1971,H1997:H1998,H2022,H1960:H1962,H1979:H1980,H2015:H2016)","v":1241342.6184732495},null,null,{"$f":"+SUM(K1660:K1662,K1669:K1671,K1856:K1860,K1904:K1906,K1914:K1918,K1938:K1940,K1948:K1952,K1988:K1989,K1678:K1680,K1687:K1689,K1696:K1698,K1868:K1872,K1880:K1884,K1892:K1896,K1926:K1930,K2006:K2007,K1705:K1707,K1714:K1716,K1723:K1725,K1732:K1734,K1741:K1743,K1750:K1752,K1759:K1761,K1768:K1770,K1777:K1779,K1786:K1788,K1970:K1971,K1997:K1998,K2022,K1960:K1962,K1979:K1980,K2015:K2016)","v":1241342.6184732493},null,null,{"$f":"IF($S$2=$T$2,N65,N66)","v":1241342.61847325},null,null,{"$f":"IF($S$2=$T$2,Q65,Q66)","v":1240175.7499957576},null,null,{"$f":"IF($S$2=$T$2,T65,T66)","v":1240175.7499957576},null,null,{"$f":"IF($S$2=$T$2,W65,W66)","v":1240175.7499957576},null,null,{"$f":"+SUM(Z1660:Z1662,Z1669:Z1671,Z1856:Z1860,Z1904:Z1906,Z1914:Z1918,Z1938:Z1940,Z1948:Z1952,Z1989,Z1678:Z1680,Z1687:Z1689,Z1696:Z1698,Z1868:Z1872,Z1880:Z1884,Z1892:Z1896,Z1926:Z1930,Z2007,Z1705:Z1707,Z1714:Z1716,Z1723:Z1725,Z1732:Z1734,Z1741:Z1743,Z1750:Z1752,Z1759:Z1761,Z1768:Z1770,Z1777:Z1779,Z1786:Z1788,Z1971,Z1998,Z2022)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AC1660:AC1662,AC1669:AC1671,AC1856:AC1860,AC1904:AC1906,AC1914:AC1918,AC1938:AC1940,AC1948:AC1952,AC1989,AC1678:AC1680,AC1687:AC1689,AC1696:AC1698,AC1868:AC1872,AC1880:AC1884,AC1892:AC1896,AC1926:AC1930,AC2007,AC1705:AC1707,AC1714:AC1716,AC1723:AC1725,AC1732:AC1734,AC1741:AC1743,AC1750:AC1752,AC1759:AC1761,AC1768:AC1770,AC1777:AC1779,AC1786:AC1788,AC1971,AC1998,AC2022)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AF1660:AF1662,AF1669:AF1671,AF1856:AF1860,AF1904:AF1906,AF1914:AF1918,AF1938:AF1940,AF1948:AF1952,AF1989,AF1678:AF1680,AF1687:AF1689,AF1696:AF1698,AF1868:AF1872,AF1880:AF1884,AF1892:AF1896,AF1926:AF1930,AF2007,AF1705:AF1707,AF1714:AF1716,AF1723:AF1725,AF1732:AF1734,AF1741:AF1743,AF1750:AF1752,AF1759:AF1761,AF1768:AF1770,AF1777:AF1779,AF1786:AF1788,AF1971,AF1998,AF2022)","v":{"$error":"#REF!"}}]
[null,null,"Demanda",null,{"$f":"+SUM(E1855,E1903,E1913,E1937,E1947,E1867,E1879,E1891,E1925,E1969,E1987,E1996,E2005,E1959,E1978,E2014)","v":130361.21228003118},null,null,{"$f":"+SUM(H1855,H1903,H1913,H1937,H1947,H1867,H1879,H1891,H1925,H1969,H1987,H1996,H2005,H1959,H1978,H2014)","v":131037.16771166699},null,null,{"$f":"+SUM(K1855,K1903,K1913,K1937,K1947,K1867,K1879,K1891,K1925,K1969,K1987,K1996,K2005,K1959,K1978,K2014)","v":131037.16771166699},null,null,{"$f":"+SUM(N1855,N1903,N1913,N1937,N1947,N1867,N1879,N1891,N1925,N1969,N1987,N1996,N2005,N1959,N1978,N2014)","v":131037.16771166699},null,null,{"$f":"+SUM(Q1855,Q1903,Q1913,Q1937,Q1947,Q1867,Q1879,Q1891,Q1925,Q1969,Q1987,Q1996,Q2005,Q1959,Q1978,Q2014)","v":132204.03618916005},null,null,{"$f":"+SUM(T1855,T1903,T1913,T1937,T1947,T1867,T1879,T1891,T1925,T1969,T1987,T1996,T2005,T1959,T1978,T2014)","v":132204.03618916005},null,null,{"$f":"+SUM(W1855,W1903,W1913,W1937,W1947,W1867,W1879,W1891,W1925,W1969,W1987,W1996,W2005,W1959,W1978,W2014)","v":132204.03618916005},null,null,{"$f":"+SUM(Z1855,Z1903,Z1913,Z1937,Z1947,Z1867,Z1879,Z1891,Z1925,Z1969,Z1987,Z1996,Z2005)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AC1855,AC1903,AC1913,AC1937,AC1947,AC1867,AC1879,AC1891,AC1925,AC1969,AC1987,AC1996,AC2005)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AF1855,AF1903,AF1913,AF1937,AF1947,AF1867,AF1879,AF1891,AF1925,AF1969,AF1987,AF1996,AF2005)","v":{"$error":"#REF!"}}]
[null,null,"TOTAL",null,{"$f":"+E46+E43","v":1509799.4403190464},null,null,{"$f":"+H46+H43","v":1509799.4403190461},null,null,{"$f":"+K46+K43","v":1509799.4403192524},null,null,{"$f":"+N46+N43","v":1509799.4403192531},null,null,{"$f":"+Q46+Q43","v":1509799.4403192538},null,null,{"$f":"+T46+T43","v":1509799.4403192538},null,null,{"$f":"+W46+W43","v":1509799.4403192538},null,null,{"$f":"+Z46+Z43","v":{"$error":"#REF!"}},null,null,{"$f":"+AC46+AC43","v":{"$error":"#REF!"}},null,null,{"$f":"+AF46+AF43","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,{"$f":"+$H$43-K43","v":-2.0649167709052563E-7},null,null,null,null,null,{"$f":"+$N$43-Q43","v":0},null,null,{"$f":"+$Q$43-T43","v":0}]
[null,null,"Generación",null,null,null,null,{"$f":"+$E$46-H46","v":0},null,null,{"$f":"+$H$46-K46","v":0},null,null,null,null,null,{"$f":"+$N$46-Q46","v":0},null,null,{"$f":"+$Q$46-T46","v":0}]
[null,null,"Factor de ajuste-Transmisión",null,null,null,null,null,null,null,1.0320901180055824,null,null,null,null,null,1.0318446253316971]
[null,null,"Factor de ajuste-Generación",null,null,null,null,-4.0275448258338564E-2,null,null,1.0320901180024924,null,null,null,null,null,1.0369672134411787,null,null,1.0000000000000002]
[null,null,"Generación BTS",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S2=T2,K67-N67,K68-N68)","v":-4.6566128730773926E-10}]
[null,null,"Generación BTD",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K1856:K1859,K1868:K1871,K1880:K1883,K1892:K1895)-SUM(N1856:N1859,N1868:N1871,N1880:N1883,N1892:N1895)","v":0}]
[null,null,"Generación MTD",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K1914:K1917,K1926:K1929)-SUM(N1914:N1917,N1926:N1929)","v":0}]
[null,null,"Generación ATD",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K1948:K1951)-SUM(N1948:N1951)","v":0}]
[null,null,"Factor ajuste-Generación BTS",null,null,null,null,null,null,null,null,null,null,0.73971216102651194]
[null,null,"Factor ajuste-Generación BTD",null,null,null,null,null,null,null,null,null,null,0.96636851113152278]
[null,null,"Factor ajuste-Generación MTD",null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Factor ajuste-Generación ATD",null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,"AJUSTE GENERACIÓN. BTS UNICO"]
[null,null,"GENERACIÓN"]
[null,null,"Energía Todas categorías. BTS actual",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(N1660:N1662,N1669:N1671,N1856:N1860,N1904:N1906,N1914:N1918,N1938:N1940,N1948:N1952,N1988:N1989,N1678:N1680,N1687:N1689,N1696:N1698,N1868:N1872,N1880:N1884,N1892:N1896,N1926:N1930,N2006:N2007,N1705:N1707,N1714:N1716,N1723:N1725,N1732:N1734,N1741:N1743,N1750:N1752,N1759:N1761,N1768:N1770,N1777:N1779,N1786:N1788,N1970:N1971,N1997:N1998,N2022,N1960:N1962,N1979:N1980,N2015:N2016)","v":1253107.6061191806},null,null,{"$f":"+SUM(Q1660:Q1662,Q1669:Q1671,Q1856:Q1860,Q1904:Q1906,Q1914:Q1918,Q1938:Q1940,Q1948:Q1952,Q1988:Q1989,Q1678:Q1680,Q1687:Q1689,Q1696:Q1698,Q1868:Q1872,Q1880:Q1884,Q1892:Q1896,Q1926:Q1930,Q2006:Q2007,Q1705:Q1707,Q1714:Q1716,Q1723:Q1725,Q1732:Q1734,Q1741:Q1743,Q1750:Q1752,Q1759:Q1761,Q1768:Q1770,Q1777:Q1779,Q1786:Q1788,Q1970:Q1971,Q1997:Q1998,Q2022,Q1960:Q1962,Q1979:Q1980,Q2015:Q2016)","v":1251481.043998319},null,null,{"$f":"+SUM(T1660:T1662,T1669:T1671,T1856:T1860,T1904:T1906,T1914:T1918,T1938:T1940,T1948:T1952,T1988:T1989,T1678:T1680,T1687:T1689,T1696:T1698,T1868:T1872,T1880:T1884,T1892:T1896,T1926:T1930,T2006:T2007,T1705:T1707,T1714:T1716,T1723:T1725,T1732:T1734,T1741:T1743,T1750:T1752,T1759:T1761,T1768:T1770,T1777:T1779,T1786:T1788,T1970:T1971,T1997:T1998,T2022,T1960:T1962,T1979:T1980,T2015:T2016)","v":1251481.043998319},null,null,{"$f":"+SUM(W1660:W1662,W1669:W1671,W1856:W1860,W1904:W1906,W1914:W1918,W1938:W1940,W1948:W1952,W1988:W1989,W1678:W1680,W1687:W1689,W1696:W1698,W1868:W1872,W1880:W1884,W1892:W1896,W1926:W1930,W2006:W2007,W1705:W1707,W1714:W1716,W1723:W1725,W1732:W1734,W1741:W1743,W1750:W1752,W1759:W1761,W1768:W1770,W1777:W1779,W1786:W1788,W1970:W1971,W1997:W1998,W2022,W1960:W1962,W1979:W1980,W2015:W2016)","v":1251481.043998319}]
[null,null,"Energía Todas categorías. BTS único",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(N1795:N1800,N1807:N1812,N1856:N1860,N1904:N1906,N1914:N1918,N1938:N1940,N1948:N1952,N1988:N1989,N1819:N1824,N1831:N1836,N1843:N1848,N1868:N1872,N1880:N1884,N1892:N1896,N1926:N1930,N2006:N2007,N1970:N1971,N1997:N1998,N2022,N1960:N1962,N1979:N1980,N2015:N2016)","v":1241342.61847325},null,null,{"$f":"+SUM(Q1795:Q1800,Q1807:Q1812,Q1856:Q1860,Q1904:Q1906,Q1914:Q1918,Q1938:Q1940,Q1948:Q1952,Q1988:Q1989,Q1819:Q1824,Q1831:Q1836,Q1843:Q1848,Q1868:Q1872,Q1880:Q1884,Q1892:Q1896,Q1926:Q1930,Q2006:Q2007,Q1970:Q1971,Q1997:Q1998,Q2022,Q1960:Q1962,Q1979:Q1980,Q2015:Q2016)","v":1240175.7499957576},null,null,{"$f":"+SUM(T1795:T1800,T1807:T1812,T1856:T1860,T1904:T1906,T1914:T1918,T1938:T1940,T1948:T1952,T1988:T1989,T1819:T1824,T1831:T1836,T1843:T1848,T1868:T1872,T1880:T1884,T1892:T1896,T1926:T1930,T2006:T2007,T1970:T1971,T1997:T1998,T2022,T1960:T1962,T1979:T1980,T2015:T2016)","v":1240175.7499957576},null,null,{"$f":"+SUM(W1795:W1800,W1807:W1812,W1856:W1860,W1904:W1906,W1914:W1918,W1938:W1940,W1948:W1952,W1988:W1989,W1819:W1824,W1831:W1836,W1843:W1848,W1868:W1872,W1880:W1884,W1892:W1896,W1926:W1930,W2006:W2007,W1970:W1971,W1997:W1998,W2022,W1960:W1962,W1979:W1980,W2015:W2016)","v":1240175.7499957576}]
[null,null,"Energía BTS. BTS actual",null,null,null,null,null,null,null,{"$f":"SUM(K1660,K1669,K1678,K1687,K1696,K1705,K1714,K1723,K1732,K1741,K1750,K1759,K1768,K1777,K1786)","v":761221.17318010819},null,null,{"$f":"SUM(N1660,N1669,N1678,N1687,N1696,N1705,N1714,N1723,N1732,N1741,N1750,N1759,N1768,N1777,N1786)","v":772986.16082603962}]
[null,null,"Energía BTS. BTS único",null,null,null,null,null,null,null,{"$f":"+SUM(K1795:K1799,K1807:K1811,K1819:K1823,K1831:K1835,K1843:K1847)","v":761221.17318010842},null,null,{"$f":"+SUM(N1795:N1799,N1807:N1811,N1819:N1823,N1831:N1835,N1843:N1847)","v":761221.17318010889}]
[]
[null,null,"Verifica",null,null,null,null,{"$f":"+IF(ROUND((H49+H31),6)=ROUND($E$31+$E$49,6),\"ok\",\"err\")","v":"ok"},null,null,{"$f":"+IF(ROUND((K49+K31),4)=ROUND($E$31+$E$49,4),\"ok\",\"err\")","v":"ok"},null,null,{"$f":"+IF(ROUND((N49+N31),4)=ROUND($E$31+$E$49,4),\"ok\",\"err\")","v":"ok"},null,null,{"$f":"+IF(ROUND((Q49+Q31),4)=ROUND($E$31+$E$49,4),\"ok\",\"err\")","v":"ok"},null,null,{"$f":"+IF(ROUND((T49+T31),4)=ROUND($E$31+$E$49,4),\"ok\",\"err\")","v":"ok"}]
[]
[]
[null,null,"Consumo de Energía (MWh)",null,"Valor Presente"]
[null,null,"BTS"]
[null,null,"0-300 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P148","v":1662881.2221871268}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P149","v":601241.84171472478}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P150","v":34.216284899285704}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P151","v":1.5762863575524793}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P152","v":9.5460445360397976}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E76:E80)","v":2264168.4025176442},null,null,{"$f":"E81/12/E336*1000","v":152.08814446767181},null,{"$f":"E81/12","v":188680.70020980368}]
[null,null,"301-750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P155","v":1656460.603981883}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P156","v":942354.5678887415},"G"]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P157","v":145.67739565639096}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P158","v":0}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P159","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E83:E87)","v":2598960.8492662809},null,null,{"$f":"E88/12/E343*1000","v":467.1779432419778},null,{"$f":"E88/12","v":216580.07077219008}]
[null,null,"Mayor a 750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P162","v":1851231.1818952742}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P163","v":381377.79742336081}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P164","v":501.64633895332844}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P165","v":57.554835063909699},null,"A=B+C"]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P166","v":67.902611454221883},null,"G=A+D"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E90:E94)","v":2233236.0831041061},null,"E=F",{"$f":"E95/12/E350*1000","v":1383.7029433081448}]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E76:E95)","v":7096365.3348880317}]
[null,null,"301-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!$P$170","v":918545.09640786191},"A"]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$P$370","v":498796.73218884441},"B"]
[null,null,"301-600",null,{"$f":"[5]Reconstrucción!$P$371","v":419748.3642190175},"C"]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!$P$172","v":23809.471480879616},"D"]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P174","v":217381.67490790979}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$P$376","v":108690.8374539549},"E"]
[null,null,"301-600",null,{"$f":"[5]Reconstrucción!$P$377","v":108690.8374539549},"F"]
[null,null,"0-300 kWh (apertura por bloque)",null,null,"chequeo"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E109:E111)","v":1662881.2221871268},{"$f":"SUM(E109:E111)-E76","v":0},null,{"$f":"SUBTOTAL(9,E108:E181)","v":7096365.3348880336},{"$f":"E81+E88+E95","v":7096365.3348880317}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$P$307","v":1662881.2221871268}]
[null,null,"301-750"]
[null,null,">750"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E113:E115)","v":601241.84171472478},{"$f":"SUM(E113:E115)-E77","v":0}]
[null,null,{"$f":"C109","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$311","v":601241.84171472478}]
[null,null,{"$f":"C110","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E117:E119)","v":34.216284899285696},{"$f":"SUM(E117:E119)-E78","v":0}]
[null,null,{"$f":"C113","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$315","v":34.216284899285696}]
[null,null,{"$f":"C114","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E121:E123)","v":1.5762863575524793},{"$f":"SUM(E121:E123)-E79","v":0}]
[null,null,{"$f":"C117","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$319","v":1.5762863575524793}]
[null,null,{"$f":"C118","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E125:E127)","v":9.5460445360397976},{"$f":"SUM(E125:E127)-E80","v":0}]
[null,null,{"$f":"C121","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$323","v":9.5460445360397976}]
[null,null,{"$f":"C122","v":"301-750"}]
[null,null,">750"]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E109,E113,E117,E121,E125)","v":2264168.4025176442}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E110,E114,E118,E122,E126)","v":0}]
[null,null,">750",null,0]
[null,null,"301-750 kWh (apertura por bloque)"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E134:E136)","v":1656460.6039818828},{"$f":"SUM(E134:E136)-E83","v":0}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$P$328","v":1081370.5605506122}]
[null,null,"301-750",null,{"$f":"[5]Reconstrucción!$P$329","v":575090.04343127075}]
[null,null,">750"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E138:E140)","v":942354.56788874161},{"$f":"SUM(E138:E140)-E84","v":0}]
[null,null,{"$f":"C134","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$332","v":587479.98361825384}]
[null,null,{"$f":"C135","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$333","v":354874.58427048777}]
[null,null,">750"]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E142:E144)","v":145.67739565639098},{"$f":"SUM(E142:E144)-E85","v":0}]
[null,null,{"$f":"C138","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$336","v":81.53205297685237}]
[null,null,{"$f":"C139","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$337","v":64.145342679538615}]
[null,null,">750"]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E146:E148)","v":0},{"$f":"SUM(E146:E148)-E86","v":0}]
[null,null,{"$f":"C142","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$340","v":0}]
[null,null,{"$f":"C143","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$341","v":0}]
[null,null,">750"]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E150:E152)","v":0},{"$f":"SUM(E150:E152)-E87","v":0}]
[null,null,{"$f":"C146","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$344","v":0}]
[null,null,{"$f":"C147","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$345","v":0}]
[null,null,">750"]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E134,E138,E142,E146,E150)","v":1668932.0762218428}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E135,E139,E143,E147,E151)","v":930028.7730444381}]
[null,null,">750",null,0]
[null,null,"Mayor a 750 kWh (apertura por bloque)"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E159:E161)","v":1851231.1818952744},{"$f":"SUM(E159:E161)-E90","v":0}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$P$349","v":375392.09927029314}]
[null,null,"301-750",null,{"$f":"[5]Reconstrucción!$P$350","v":563088.14890543965}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$P$351","v":912750.93371954164}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E163:E165)","v":381377.79742336075},{"$f":"SUM(E163:E165)-E91","v":0}]
[null,null,{"$f":"C159","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$353","v":108690.83745395491}]
[null,null,{"$f":"C160","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$354","v":163036.25618093237}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$P$355","v":109650.7037884735}]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E167:E169)","v":501.64633895332844},{"$f":"SUM(E167:E169)-E92","v":0}]
[null,null,{"$f":"C163","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$357","v":85.608655625694993}]
[null,null,{"$f":"C164","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$358","v":128.41298343854248}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$P$359","v":287.62469988909095}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E171:E173)","v":57.554835063909699},{"$f":"SUM(E171:E173)-E93","v":0}]
[null,null,{"$f":"C167","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$361","v":12.229807946527854}]
[null,null,{"$f":"C168","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$362","v":18.344711919791784}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$P$363","v":26.980315197590059}]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E175:E177)","v":67.902611454221869},{"$f":"SUM(E175:E177)-E94","v":0}]
[null,null,{"$f":"C171","v":"0-300"},null,{"$f":"[5]Reconstrucción!$P$365","v":6.1149039732639272}]
[null,null,{"$f":"C172","v":"301-750"},null,{"$f":"[5]Reconstrucción!$P$366","v":9.1723559598958921}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$P$367","v":52.615351521062053}]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E159,E163,E167,E171,E175)","v":484186.89009179355}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E160,E164,E168,E172,E176)","v":726280.3351376903}]
[null,null,">750",null,1022768.8578746229]
[null,null,"BTD"]
[null,null,"0-10,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P177","v":1240301.8342329729}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P178","v":2738.9578063412546}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P179","v":859.1198098292582}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P180","v":90.295347595326447}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P181","v":236.00015028309718}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E184:E188)","v":1244226.2073470219}]
[null,null,"10,001-30,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P184","v":492672.66711900558}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P185","v":398.01940813680153}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P186","v":33.111922659168812}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P187","v":345.53821527862334}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P188","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E191:E195)","v":493449.33666508016}]
[null,null,"30.001-50000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P191","v":134410.40991257573}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P192","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P193","v":0}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P194","v":0}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P195","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E198:E202)","v":134410.40991257573}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P198","v":217407.60580562631}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P199","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P200","v":0}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P201","v":0}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P202","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E205:E209)","v":217407.60580562631}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E184:E210)","v":2089493.5597303044}]
[null,null,"MTD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!P207","v":902091.59625289403}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P208","v":10593.797345201292}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E214:E215)","v":912685.39359809528}]
[null,null,"10,001-30,000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E218:E219)","v":0}]
[null,null,"30.001-50000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E222:E223)","v":0}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E226:E227)","v":0}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E214:E228)","v":912685.39359809528}]
[null,null,"ATD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"ATD - Regulares",null,{"$f":"[5]Reconstrucción!$P$52","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E232)","v":0}]
[null,null,"10,001-30,000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E235)","v":0}]
[null,null,"30.001-50000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E238)","v":0}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E241)","v":0}]
[null,null,"TOTAL ATD",null,{"$f":"SUBTOTAL(9,E232:E242)","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$P$47","v":5484.2060668106697}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$P$48","v":16347.404739155303}]
[null,null,"TOTAL BTH",null,{"$f":"SUBTOTAL(9,E245:E246)","v":21831.610805965975}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$P$50","v":47041.377978632183}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$P$51","v":121978.52409233376}]
[null,null,"TOTAL MTH",null,{"$f":"SUBTOTAL(9,E249:E250)","v":169019.90207096594}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$P$390","v":164512.1424562647}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$P$391","v":535619.9736951536}]
[null,null,"TOTAL ATH",null,{"$f":"SUBTOTAL(9,E253:E254)","v":700132.1161514183}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$55+[5]Reconstrucción!$P$56","v":320671.66145824059}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$P$64","v":3447.4550400887747}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$P$65","v":5158.4854315888015}]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"SUBTOTAL(9,E259:E260)","v":8605.9404716775753}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$57+[5]Reconstrucción!$P$58","v":1480335.6609942093}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$P$62","v":119167.38792461992}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$P$63","v":273405.83858951763}]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"SUBTOTAL(9,E265:E266)","v":392573.22651413758}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$P$60+[5]Reconstrucción!$P$61","v":218729.44972610218}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$P$382","v":63564.457604887233}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$P$383","v":190784.58411650782}]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"SUBTOTAL(9,E271:E272)","v":254349.04172139504}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$P$34","v":1079327.0834965941}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E76:E96)+SUBTOTAL(9,E182:E275)","v":14744119.981627138}]
[]
[null,null,"Demanda Promedio Mensual (MW)"]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P214","v":660.334996641148}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P215","v":0.98970853196901343}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P216","v":0.25535386036500296}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P217","v":0.19477101544470288}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P218","v":0}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E280:E284)","v":661.77483004892667}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!P221","v":227.00564793877081}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P222","v":3.83993321728481}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E287:E288)","v":230.84558115605563}]
[null,null,"ATD"]
[null,null,"ATD - Regulares",null,{"$f":"[5]Reconstrucción!$P$76","v":0}]
[null,null,"TOTAL ATD",null,{"$f":"SUBTOTAL(9,E291)","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$P$71","v":5.7236633579375038}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$P$72","v":7.7568689290477613}]
[null,null,"TOTAL BTH",null,{"$f":"SUBTOTAL(9,E294:E295)","v":13.480532286985266}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$P$74","v":31.310573122360669}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$P$75","v":31.689923646627967}]
[null,null,"TOTAL MTH",null,{"$f":"SUBTOTAL(9,E298:E299)","v":63.00049676898864}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$P$394","v":86.358869066120917}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$P$395","v":86.007971158511197}]
[null,null,"TOTAL ATH",null,{"$f":"SUBTOTAL(9,E302:E303)","v":172.36684022463211}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$79+[5]Reconstrucción!$P$80","v":73.122072210730494}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$P$106","v":1.7815449995061423}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$P$107","v":1.7147164596109279}]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"SUBTOTAL(9,E308:E309)","v":3.4962614591170702}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$81+[5]Reconstrucción!$P$82","v":284.90880158534867}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$P$83","v":73.607040663557996}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$P$86","v":73.064538158611697}]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"SUBTOTAL(9,E314:E315)","v":146.67157882216969}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$P$84+[5]Reconstrucción!$P$85","v":29.440386078521719}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$P$386","v":53.97279682327936}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$P$387","v":54.117738122648909}]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"SUBTOTAL(9,E320:E321)","v":108.09053494592827}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$P$105","v":235.36827311673474}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E280:E324)","v":2022.5661887041392}]
[]
[]
[null,null,"Número de Clientes"]
[null,null,"BTS"]
[null,null,"0-300 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P229","v":992448.27109777066}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P230","v":248107.97383658573}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P231","v":20.949208056552344}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P232","v":10.191506622106546}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P233","v":13.588675496142061}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E331:E335)","v":1240600.9743245312}]
[null,null,"301-750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P236","v":300380.71126405895}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P237","v":163188.88433840382}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P238","v":22.647792493570101}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P239","v":0}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P240","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E338:E342)","v":463592.24339495634}]
[null,null,"Mayor a 750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!P243","v":104275.58313063697}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P244","v":30191.899292765251}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!P245","v":23.780182118248611}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!P246","v":3.3971688740355153}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!P247","v":1.6985844370177576}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E345:E349)","v":134496.35835883152}]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E331:E350)","v":1838689.5760783188}]
[null,null,"301-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"E339","v":163188.88433840382}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P253","v":0}]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"E346","v":30191.899292765251}]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!P257","v":19717.256180293567}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P258","v":31.140714678658888}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!P259","v":15.287259933159818}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!P260","v":3.3971688740355153}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!P261","v":3.3971688740355153}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E359:E363)","v":19770.478492653456}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!P264","v":1367.2718986410473}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!P265","v":33.971688740355155}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E366:E367)","v":1401.2435873814024}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,{"$f":"[5]Reconstrucción!$P$124","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,{"$f":"[5]Reconstrucción!$P$119","v":311.61591007987511}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,{"$f":"[5]Reconstrucción!$P$122","v":104.10551135753903}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,{"$f":"[5]Reconstrucción!$P$398","v":10.191506622106546}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$127+[5]Reconstrucción!$P$128","v":362.36467989712162}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"[5]Reconstrucción!$P$134","v":6.7943377480710305}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$P$129+[5]Reconstrucción!$P$130","v":514.67108441638061}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"[5]Reconstrucción!$P$131","v":125.12905352697484}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$P$132+[5]Reconstrucción!$P$133","v":3.3971688740355153}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"[5]Reconstrucción!$P$136","v":3.3971688740355153}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$P$135","v":3.3971688740355153}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E331:E351)+SUBTOTAL(9,E359:E390)","v":1861306.3617486239}]
[]
[null,null,"Consumo Promedio (kWh)"]
[]
[null,null,"BTS",null,{"$f":"E96/E351/12*1000","v":321.62241283198904}]
[null,null,"BTD",null,{"$f":"E211/E364/12*1000","v":8807.2963623799951}]
[null,null,"BTH",null,{"$f":"E247/E372/12*1000","v":5838.2798876695078}]
[null,null,"MTD",null,{"$f":"E229/E368/12*1000","v":54278.297376766321}]
[null,null,"MTH",null,{"$f":"E251/E374/12*1000","v":135295.35233609096}]
[null,null,"ATD",null,{"$f":"E243/E370/12*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL- Regulados",null,{"$f":"SUM(E96,E211,E229,E243,E247,E251)/SUM(E351,E364,E368,E370,E372,E374)/12*1000","v":460.92578743180871}]
[null,null,"BTD Peaje",null,{"$f":"E257/E378/12*1000","v":73745.152155668606}]
[null,null,"MTD Peaje",null,{"$f":"E263/E382/12*1000","v":239689.59752759043}]
[null,null,"ATD Peaje",null,{"$f":"E269/E386/12*1000","v":5365483.6776451916}]
[null,null,"TOTAL - ENSA",null,{"$f":"SUM(E96,E211,E229,E243,E247,E251,E257,E263,E269)/SUM(E351,E364,E368,E370,E372,E374,E378,E382,E386)/12*1000","v":551.14146650389671}]
[]
[null,null,"Factor de Carga"]
[]
[null,null,"BTD",null,{"$f":"E211/(E285*8760)","v":0.36043477515159433}]
[null,null,"BTH",null,{"$f":"E247/(E294*8760)","v":0.43541921642256193}]
[]
[null,null,"MTD",null,{"$f":"E229/(E289*8760)","v":0.45133127434215203}]
[null,null,"MTH en Punta",null,{"$f":"E251/(E298*8760)","v":0.61622983691258004}]
[]
[null,null,"ATD",null,{"$f":"E243/(E292*8760)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Nuevas Conexiones"]
[null,null,"BTS"]
[null,null,"0-300 kWh",null,{"$f":"Mercado!O101","v":47797.506543061427}]
[null,null,"301-750 kWh"]
[null,null,"Mayor a 750 kWh"]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E419:E421)","v":47797.506543061427}]
[null,null,"BTD"]
[null,null,"TOTAL BTD",null,{"$f":"Mercado!O102","v":726.57413737278955}]
[null,null,"MTD"]
[null,null,"TOTAL MTD",null,{"$f":"Mercado!O128","v":16.985844370177578}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,{"$f":"Mercado!O152","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,{"$f":"Mercado!O103","v":3.3971688740355153}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,{"$f":"Mercado!O129","v":3.3971688740355153}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,{"$f":"Mercado!O153","v":0}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"Mercado!O106","v":0}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"Mercado!O107","v":0}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"Mercado!O131","v":0}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"Mercado!O137","v":0}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"Mercado!O154","v":0}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"Mercado!O157","v":0}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,0]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E419:E444)","v":48547.860862552458}]
[]
[]
[null,null,"Precio Promedio VAD ($/MWh)"]
[]
[null,null,"BTS",null,{"$f":"(E1210+E1273+E1336)/E96*1000","v":74.405046091612661}]
[null,null,"BTD",null,{"$f":"E1402/E211*1000","v":71.522095200718923}]
[null,null,"BTH",null,{"$f":"E1447/E247*1000","v":70.716400676939969}]
[null,null,"MTD",null,{"$f":"E1461/E229*1000","v":46.624629962454421}]
[null,null,"MTH",null,{"$f":"E1484/E251*1000","v":39.342816161116701}]
[null,null,"ATD",null,{"$f":"E1498/E243*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL",null,{"$f":"E1208/SUM(E96,E211,E229,E243,E247,E251)*1000","v":80.893223573232106}]
[]
[]
[null,null,"Precio Promedio TOTAL ($/MWh)"]
[]
[null,null,"BTS",null,{"$f":"(E1210+E1654+E1273+E1336+E1699+E1744)/E96*1000","v":193.745326408387}]
[null,null,"BTD",null,{"$f":"(E1402+E1849)/E211*1000","v":221.98551738732377}]
[null,null,"BTH",null,{"$f":"(E1447+E1897)/E247*1000","v":211.7875487827483}]
[null,null,"MTD",null,{"$f":"(E1461+E1907)/E229*1000","v":181.94949355579749}]
[null,null,"MTH",null,{"$f":"(E1484+E1931)/E251*1000","v":163.59515175486055}]
[null,null,"ATD",null,{"$f":"(E1498+E1941)/E243*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL",null,{"$f":"(E1208+E1652)/SUM(E96,E211,E229,E243,E247,E251)*1000","v":227.62676065405984}]
[]
[]
[]
[null,null,"TARIFA",null,{"$f":"+$E$13","v":"TECNICA"},null,null,{"$f":"+$H$13","v":" + Ajuste Empalme BTD-BTS"},null,null,{"$f":"+$K$13","v":" + Ajuste 10 kWh"},null,null,{"$f":"+$N$13","v":" + Ajuste Escalones"},null,null,{"$f":"+$Q$13","v":" + Ajuste Subsidios"},null,null,{"$f":"+$T$13","v":" + Ajuste 255 horas"},null,null,{"$f":"+$W$13","v":" + Ajuste Pérdidas"},null,null,{"$f":"+$Z$13","v":" Tarifas Vigentes"},null,null,{"$f":"+$AC$13","v":" + Ajuste Niveles de Tensión"},null,null," + Ajuste Pendiente Cruz Roja"]
[null,null,"BTS hasta 300 kWh"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E484","v":2.36},"B/. /cliente/mes",null,{"$f":"H484","v":2.36},"B/. /cliente/mes",null,{"$f":"K484","v":2.36},"B/. /cliente/mes",null,{"$f":"N484","v":2.36},"B/. /cliente/mes",null,{"$f":"Q484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z484","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC484","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF484","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E485+E487+E490+E492+E495+E497+E499+E500+E501+E503","v":0.18629728401638937},"B/. /kWh",null,{"$f":"H485+H487+H490+H492+H495+H497+H499+H500+H501+H503","v":0.18555101326955958},"B/. /kWh",null,{"$f":"K485+K487+K490+K492+K495+K497+K499+K500+K501+K503","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N485+N487+N490+N492+N495+N497+N499+N500+N501+N503","v":0.17230768247335776},"B/. /kWh",null,{"$f":"Q485+Q487+Q490+Q492+Q495+Q497+Q499+Q500+Q501+Q503","v":0.17886319677788082},"B/. /kWh",null,{"$f":"T485+T487+T490+T492+T495+T497+T499+T500+T501+T503","v":0.17886319677788082},"B/. /kWh",null,{"$f":"W485+W487+W490+W492+W495+W497+W499+W500+W501+W503","v":0.17886319677788082},"B/. /kWh",{"$f":"W507-W479","v":2.1498410811909285E-2},{"$f":"Z485+Z487+Z490+Z492+Z495+Z497+Z499+Z503","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC485+AC487+AC490+AC492+AC495+AC497+AC499+AC503","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF485+AF487+AF490+AF492+AF495+AF497+AF499+AF503","v":{"$error":"#REF!"}},"B/. /kWh",null,null,{"$f":"W535-W507","v":2.1079757548729983E-2}]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E484","v":2.36},"B/. /cliente/mes",null,{"$f":"H484","v":2.36},"B/. /cliente/mes",null,{"$f":"K484","v":2.36},"B/. /cliente/mes",null,{"$f":"N484","v":2.36},"B/. /cliente/mes",null,{"$f":"Q484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z484","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC484","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF484","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E485+E487+E490+E492","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"H485+H487+H490+H492","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"K485+K487+K490+K492","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N485+N487+N490+N492","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q485+Q487+Q490+Q492","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T485+T487+T490+T492","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W485+W487+W490+W492","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"Z485+Z487+Z490+Z492","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC485+AC487+AC490+AC492","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF485+AF487+AF490+AF492","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A484,Resumen_cargos!$A$7:$A$67,0),MATCH($B484,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},"B/. /cliente/mes",null,{"$f":"E484","v":2.36},"B/. /cliente/mes",null,{"$f":"H484","v":2.36},"B/. /cliente/mes",null,{"$f":"K484","v":2.36},"B/. /cliente/mes",null,{"$f":"+N484*$R$36","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+Q484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+T484","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W484*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC484*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A485,Resumen_cargos!$A$7:$A$67,0),MATCH($B485,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"E485","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"H485*$K$36","v":1.464780283973219E-2},"B/. /kWh",null,{"$f":"K485","v":1.464780283973219E-2},"B/. /kWh",null,{"$f":"+N485*$R$36","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+Q485","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+T485","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W485*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC485*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A487,Resumen_cargos!$A$7:$A$67,0),MATCH($B487,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"E487","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"H487*$K$37","v":3.6975352372481091E-2},"B/. /kWh",null,{"$f":"K487","v":3.6975352372481091E-2},"B/. /kWh",null,{"$f":"+N487*$R$37","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+Q487","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+T487","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W487*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC487*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A490,Resumen_cargos!$A$7:$A$67,0),MATCH($B490,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"E490","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"H490*$K$38","v":1.5288163886189327E-2},"B/. /kWh",null,{"$f":"K490","v":1.5288163886189327E-2},"B/. /kWh",null,{"$f":"+N490*$R$38","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+Q490","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+T490*$E$10","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W490*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC490*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A492,Resumen_cargos!$A$7:$A$67,0),MATCH($B492,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E492","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H492*$K$39","v":2.1943427512333747E-3},"B/. /kWh",null,{"$f":"K492","v":2.1943427512333747E-3},"B/. /kWh",null,{"$f":"+N492*$R$39","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+Q492","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+T492","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W492*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC492*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A493,Resumen_cargos!$A$7:$A$67,0),MATCH($B493,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},"B/. /cliente",null,{"$f":"E493","v":16.367821365439507},"B/. /cliente",null,{"$f":"H493","v":16.367821365439507},"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,{"$f":"+N493","v":16.367821365439507},"B/. /cliente",null,{"$f":"+Q493","v":16.367821365439507},"B/. /cliente",null,{"$f":"+T493","v":16.367821365439507},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W493*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC493*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A495,Resumen_cargos!$A$7:$A$67,0),MATCH($B495,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"E495","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"H495*$K$52","v":5.3466550729460221E-3},"B/. /kWh",null,{"$f":"K495","v":5.3466550729460221E-3},"B/. /kWh",null,{"$f":"+N495*$Q$52","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+Q495","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+T495","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W495*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC495","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A497,Resumen_cargos!$A$7:$A$67,0),MATCH($B497,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E497","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H497*$K$52","v":4.6857298103619551E-3},"B/. /kWh",null,4.6857298103619551E-3,"B/. /kWh",null,{"$f":"+N497*$Q$52","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+Q497","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+T497","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W497*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC497","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Generación"]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A499,Resumen_cargos!$A$7:$A$67,0),MATCH($B499,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E499","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"H499*$K$53","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"K499*$N$58","v":5.4557911341048655E-2},"B/. /kWh",null,{"$f":"+N499*$Q$53","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"+Q499","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"+T499","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W499*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A500,Resumen_cargos!$A$7:$A$67,0),MATCH($B500,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},"B/. /kWh",null,{"$f":"E500+($E$1849-$H$1849)/$E$96+($E$1897-$H$1897)/$E$96","v":3.5806803005494423E-2},"B/. /kWh",null,{"$f":"H500*$K$53","v":3.6955847539232735E-2},"B/. /kWh",null,3.6955847539232735E-2,"B/. /kWh",null,{"$f":"+N500*$Q$53","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+Q500","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+T500","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A501,Resumen_cargos!$A$7:$A$67,0),MATCH($B501,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E501","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A503,Resumen_cargos!$A$7:$A$67,0),MATCH($B503,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E503","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H503*$K$53","v":1.6558768601324296E-3},"B/. /kWh",null,1.6558768601324296E-3,"B/. /kWh",null,{"$f":"+N503*$Q$53","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+Q503","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+T503","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W503*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"BTS 301-750 kWh"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E512","v":2.36},"B/. /cliente/mes",null,{"$f":"H512","v":2.36},"B/. /cliente/mes",null,{"$f":"K512","v":2.36},"B/. /cliente/mes",null,{"$f":"N512","v":2.36},"B/. /cliente/mes",null,{"$f":"Q512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z512","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC512","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF512","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E513+E515+E518+E520+E523+E525+E527+E528+E529+E531","v":0.18629728401638937},"B/. /kWh",null,{"$f":"H513+H515+H518+H520+H523+H525+H527+H528+H529+H531","v":0.18555101326955958},"B/. /kWh",null,{"$f":"K513+K515+K518+K520+K523+K525+K527+K528+K529+K531","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N513+N515+N518+N520+N523+N525+N527+N528+N529+N531","v":0.19303968878295624},"B/. /kWh",null,{"$f":"Q513+Q515+Q518+Q520+Q523+Q525+Q527+Q528+Q529+Q531","v":0.2003616075897901},"B/. /kWh",null,{"$f":"T513+T515+T518+T520+T523+T525+T527+T528+T529+T531","v":0.2003616075897901},"B/. /kWh",null,{"$f":"W513+W515+W518+W520+W523+W525+W527+W528+W529+W531","v":0.2003616075897901},"B/. /kWh",null,{"$f":"Z513+Z515+Z518+Z520+Z523+Z525+Z527+Z531","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC513+AC515+AC518+AC520+AC523+AC525+AC527+AC531","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF513+AF515+AF518+AF520+AF523+AF525+AF527+AF531","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E512","v":2.36},"B/. /cliente/mes",null,{"$f":"H512","v":2.36},"B/. /cliente/mes",null,{"$f":"K512","v":2.36},"B/. /cliente/mes",null,{"$f":"N512","v":2.36},"B/. /cliente/mes",null,{"$f":"Q512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z512","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC512","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF512","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E513+E515+E518+E520","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"H513+H515+H518+H520","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"K513+K515+K518+K520","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N513+N515+N518+N520","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q513+Q515+Q518+Q520","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T513+T515+T518+T520","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W513+W515+W518+W520","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"Z513+Z515+Z518+Z520","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC513+AC515+AC518+AC520","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF513+AF515+AF518+AF520","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A512,Resumen_cargos!$A$7:$A$67,0),MATCH($B512,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},"B/. /cliente/mes",null,{"$f":"E512","v":2.36},"B/. /cliente/mes",null,{"$f":"H512","v":2.36},"B/. /cliente/mes",null,{"$f":"K512","v":2.36},"B/. /cliente/mes",null,{"$f":"+N512*$R$36","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+Q512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+T512","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z484","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W512*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC512*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A513,Resumen_cargos!$A$7:$A$67,0),MATCH($B513,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"E513","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"H513*$K$36","v":1.464780283973219E-2},"B/. /kWh",null,1.464780283973219E-2,"B/. /kWh",null,{"$f":"+N513*$R$36","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+Q513","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+T513","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"Z485","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W513*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC513*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A515,Resumen_cargos!$A$7:$A$67,0),MATCH($B515,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"E515","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"H515*$K$37","v":3.6975352372481091E-2},"B/. /kWh",null,3.6975352372481091E-2,"B/. /kWh",null,{"$f":"+N515*$R$37","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+Q515","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+T515","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"Z487","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W515*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC515*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A518,Resumen_cargos!$A$7:$A$67,0),MATCH($B518,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"E518","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"H518*$K$38","v":1.5288163886189327E-2},"B/. /kWh",null,1.5288163886189327E-2,"B/. /kWh",null,{"$f":"+N518*$R$38","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+Q518","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+T518*$E$10","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"Z490","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W518*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC518*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A520,Resumen_cargos!$A$7:$A$67,0),MATCH($B520,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E520","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H520*$K$39","v":2.1943427512333747E-3},"B/. /kWh",null,2.1943427512333747E-3,"B/. /kWh",null,{"$f":"+N520*$R$39","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+Q520","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+T520","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"Z492","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W520*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC520*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A521,Resumen_cargos!$A$7:$A$67,0),MATCH($B521,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},"B/. /cliente",null,{"$f":"E521","v":16.367821365439507},"B/. /cliente",null,{"$f":"H521","v":16.367821365439507},"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,{"$f":"+N521","v":16.367821365439507},"B/. /cliente",null,{"$f":"+Q521","v":16.367821365439507},"B/. /cliente",null,{"$f":"+T521","v":16.367821365439507},"B/. /cliente",null,{"$f":"Z493","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W521*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC521*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A523,Resumen_cargos!$A$7:$A$67,0),MATCH($B523,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"E523","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"H523*$K$52","v":5.3466550729460221E-3},"B/. /kWh",null,5.3466550729460221E-3,"B/. /kWh",null,{"$f":"+N523*$Q$52","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+Q523","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+T523","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"Z495","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W523*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC523","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A525,Resumen_cargos!$A$7:$A$67,0),MATCH($B525,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E525","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H525*$K$52","v":4.6857298103619551E-3},"B/. /kWh",null,4.6857298103619551E-3,"B/. /kWh",null,{"$f":"+N525*$Q$52","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+Q525","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+T525","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"Z497","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W525*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC525","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Generación"]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A527,Resumen_cargos!$A$7:$A$67,0),MATCH($B527,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E527","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"H527*$K$53","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"N499*(1+$G$3)","v":7.5289917650647145E-2},"B/. /kWh",null,{"$f":"+N527*$Q$53","v":7.8073176106407391E-2},"B/. /kWh",null,{"$f":"+Q527","v":7.8073176106407391E-2},"B/. /kWh",null,{"$f":"+T527","v":7.8073176106407391E-2},"B/. /kWh",null,{"$f":"Z499","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W527*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC527","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A528,Resumen_cargos!$A$7:$A$67,0),MATCH($B528,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},"B/. /kWh",null,{"$f":"E528+($E$1849-$H$1849)/$E$96+($E$1897-$H$1897)/$E$96","v":3.5806803005494423E-2},"B/. /kWh",null,{"$f":"H528*$K$53","v":3.6955847539232735E-2},"B/. /kWh",null,3.6955847539232735E-2,"B/. /kWh",null,{"$f":"+N528*$Q$53","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+Q528","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+T528","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A529,Resumen_cargos!$A$7:$A$67,0),MATCH($B529,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E529","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A531,Resumen_cargos!$A$7:$A$67,0),MATCH($B531,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E531","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H531*$K$53","v":1.6558768601324296E-3},"B/. /kWh",null,1.6558768601324296E-3,"B/. /kWh",null,{"$f":"+N531*$Q$53","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+Q531","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+T531","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"Z503","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W531*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC531","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"BTS mayor a 750 kWh"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E540","v":2.36},"B/. /cliente/mes",null,{"$f":"H540","v":2.36},"B/. /cliente/mes",null,{"$f":"K540","v":2.36},"B/. /cliente/mes",null,{"$f":"N540","v":2.36},"B/. /cliente/mes",null,{"$f":"Q540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z540","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC540","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF540","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E541+E543+E546+E548+E551+E553+E555+E556+E557+E559","v":0.18629728401638937},"B/. /kWh",null,{"$f":"H541+H543+H546+H548+H551+H553+H555+H556+H557+H559","v":0.18555101326955958},"B/. /kWh",null,{"$f":"K541+K543+K546+K548+K551+K553+K555+K556+K557+K559","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N541+N543+N546+N548+N551+N553+N555+N556+N557+N559","v":0.21336796654863099},"B/. /kWh",null,{"$f":"Q541+Q543+Q546+Q548+Q551+Q553+Q555+Q556+Q557+Q559","v":0.22144136513852009},"B/. /kWh",null,{"$f":"T541+T543+T546+T548+T551+T553+T555+T556+T557+T559","v":0.22144136513852009},"B/. /kWh",null,{"$f":"W541+W543+W546+W548+W551+W553+W555+W556+W557+W559","v":0.22144136513852009},"B/. /kWh",null,{"$f":"Z541+Z543+Z546+Z548+Z551+Z553+Z555+Z559","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC541+AC543+AC546+AC548+AC551+AC553+AC555+AC559","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF541+AF543+AF546+AF548+AF551+AF553+AF555+AF559","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E540","v":2.36},"B/. /cliente/mes",null,{"$f":"H540","v":2.36},"B/. /cliente/mes",null,{"$f":"K540","v":2.36},"B/. /cliente/mes",null,{"$f":"N540","v":2.36},"B/. /cliente/mes",null,{"$f":"Q540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z540","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC540","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF540","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E541+E543+E546+E548","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"H541+H543+H546+H548","v":6.6957003699615075E-2},"B/. /kWh",null,{"$f":"K541+K543+K546+K548","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N541+N543+N546+N548","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q541+Q543+Q546+Q548","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T541+T543+T546+T548","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W541+W543+W546+W548","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"Z541+Z543+Z546+Z548","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC541+AC543+AC546+AC548","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF541+AF543+AF546+AF548","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A540,Resumen_cargos!$A$7:$A$67,0),MATCH($B540,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},"B/. /cliente/mes",null,{"$f":"E540","v":2.36},"B/. /cliente/mes",null,{"$f":"H540","v":2.36},"B/. /cliente/mes",null,{"$f":"K540","v":2.36},"B/. /cliente/mes",null,{"$f":"+N540*$R$36","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+Q540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"+T540","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Z512","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W540*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC540*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A541,Resumen_cargos!$A$7:$A$67,0),MATCH($B541,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"E541","v":1.4192368073475686E-2},"B/. /kWh",null,{"$f":"H541*$K$36","v":1.464780283973219E-2},"B/. /kWh",null,1.464780283973219E-2,"B/. /kWh",null,{"$f":"+N541*$R$36","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+Q541","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"+T541","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"Z513","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W541*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC541*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A543,Resumen_cargos!$A$7:$A$67,0),MATCH($B543,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"E543","v":3.5825701387328927E-2},"B/. /kWh",null,{"$f":"H543*$K$37","v":3.6975352372481091E-2},"B/. /kWh",null,3.6975352372481091E-2,"B/. /kWh",null,{"$f":"+N543*$R$37","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+Q543","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"+T543","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W543*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC543*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A546,Resumen_cargos!$A$7:$A$67,0),MATCH($B546,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"E546","v":1.4812818783433629E-2},"B/. /kWh",null,{"$f":"H546*$K$38","v":1.5288163886189327E-2},"B/. /kWh",null,1.5288163886189327E-2,"B/. /kWh",null,{"$f":"+N546*$R$38","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+Q546","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+T546*$E$10","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W546*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC546*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A548,Resumen_cargos!$A$7:$A$67,0),MATCH($B548,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E548","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H548*$K$39","v":2.1943427512333747E-3},"B/. /kWh",null,2.1943427512333747E-3,"B/. /kWh",null,{"$f":"+N548*$R$39","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+Q548","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"+T548","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"Z520","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W548*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC548*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A549,Resumen_cargos!$A$7:$A$67,0),MATCH($B549,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},"B/. /cliente",null,{"$f":"E549","v":16.367821365439507},"B/. /cliente",null,{"$f":"H549","v":16.367821365439507},"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,{"$f":"+N549","v":16.367821365439507},"B/. /cliente",null,{"$f":"+Q549","v":16.367821365439507},"B/. /cliente",null,{"$f":"+T549","v":16.367821365439507},"B/. /cliente",null,{"$f":"Z521","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W549*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC549*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A551,Resumen_cargos!$A$7:$A$67,0),MATCH($B551,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"E551","v":5.1804149460106573E-3},"B/. /kWh",null,{"$f":"H551*$K$52","v":5.3466550729460221E-3},"B/. /kWh",null,5.3466550729460221E-3,"B/. /kWh",null,{"$f":"+N551*$Q$52","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+Q551","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"+T551","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W551*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC551","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A553,Resumen_cargos!$A$7:$A$67,0),MATCH($B553,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E553","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H553*$K$52","v":4.6857298103619551E-3},"B/. /kWh",null,4.6857298103619551E-3,"B/. /kWh",null,{"$f":"+N553*$Q$52","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+Q553","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"+T553","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"Z525","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W553*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC553","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Generación"]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A555,Resumen_cargos!$A$7:$A$67,0),MATCH($B555,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E555","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"H555*$K$53","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"N527*(1+$H$3)","v":9.5618195416321869E-2},"B/. /kWh",null,{"$f":"+N555*$Q$53","v":9.9152933655137374E-2},"B/. /kWh",null,{"$f":"+Q555","v":9.9152933655137374E-2},"B/. /kWh",null,{"$f":"+T555","v":9.9152933655137374E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W555*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC555","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A556,Resumen_cargos!$A$7:$A$67,0),MATCH($B556,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},"B/. /kWh",null,{"$f":"E556+($E$1849-$H$1849)/$E$96+($E$1897-$H$1897)/$E$96","v":3.5806803005494423E-2},"B/. /kWh",null,{"$f":"H556*$K$53","v":3.6955847539232735E-2},"B/. /kWh",null,3.6955847539232735E-2,"B/. /kWh",null,{"$f":"+N556*$Q$53","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+Q556","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"+T556","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A557,Resumen_cargos!$A$7:$A$67,0),MATCH($B557,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E557","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A559,Resumen_cargos!$A$7:$A$67,0),MATCH($B559,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E559","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H559*$K$53","v":1.6558768601324296E-3},"B/. /kWh",null,1.6558768601324296E-3,"B/. /kWh",null,{"$f":"+N559*$Q$53","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+Q559","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"+T559","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"Z531","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W559*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC559","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"BTS único"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"K572","v":2.36},"B/. /cliente/mes",null,{"$f":"N572","v":2.36},"B/. /cliente/mes",null,{"$f":"Q572","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T572","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W572","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580+K583+K585+K587+K590+K591+K593","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N573+N575+N578+N580+N583+N585+N587+N590+N591+N593","v":0.17230768247335776},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580+Q583+Q585+Q587+Q590+Q591+Q593","v":0.17886319677788082},"B/. /kWh",null,{"$f":"T573+T575+T578+T580+T583+T585+T587+T590+T591+T593","v":0.17886319677788082},"B/. /kWh",null,{"$f":"W573+W575+W578+W580+W583+W585+W587+W590+W591+W593","v":0.17886319677788082},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580+K583+K585+K588+K590+K591+K593","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N573+N575+N578+N580+N583+N585+N588+N590+N591+N593","v":0.2159540115461967},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580+Q583+Q585+Q588+Q590+Q591+Q593","v":0.22412300901347929},"B/. /kWh",null,{"$f":"T573+T575+T578+T580+T583+T585+T588+T590+T591+T593","v":0.22412300901347929},"B/. /kWh",null,{"$f":"W573+W575+W578+W580+W583+W585+W588+W590+W591+W593","v":0.22412300901347929},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580+K583+K585+K589+K590+K591+K593","v":0.19150536718109876},"B/. /kWh",null,{"$f":"N573+N575+N578+N580+N583+N585+N589+N590+N591+N593","v":0.23068464760827981},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580+Q583+Q585+Q589+Q590+Q591+Q593","v":0.23939819564299378},"B/. /kWh",null,{"$f":"T573+T575+T578+T580+T583+T585+T589+T590+T591+T593","v":0.23939819564299378},"B/. /kWh",null,{"$f":"W573+W575+W578+W580+W583+W585+W589+W590+W591+W593","v":0.23939819564299378},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"K572","v":2.36},"B/. /cliente/mes",null,{"$f":"N572","v":2.36},"B/. /cliente/mes",null,{"$f":"Q572","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T572","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"W572","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N573+N575+N578+N580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T573+T575+T578+T580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W573+W575+W578+W580","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N573+N575+N578+N580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T573+T575+T578+T580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W573+W575+W578+W580","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K573+K575+K578+K580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"N573+N575+N578+N580","v":6.9105661849635971E-2},"B/. /kWh",null,{"$f":"Q573+Q575+Q578+Q580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"T573+T575+T578+T580","v":7.1897476805713942E-2},"B/. /kWh",null,{"$f":"W573+W575+W578+W580","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"K484","v":2.36},"B/. /cliente/mes",null,{"$f":"N484","v":2.36},"B/. /cliente/mes",null,{"$f":"+N572*$R$36","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"Q572","v":2.4882348982526596},"B/. /cliente/mes",null,{"$f":"T572","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por los siguientes  kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K485","v":1.464780283973219E-2},"B/. /kWh",null,{"$f":"N485","v":1.464780283973219E-2},"B/. /kWh",null,{"$f":"+N573*$R$36","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"Q573","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"T573","v":1.5443717884977138E-2},"B/. /kWh"]
[null,null,"Distribución"]
[null,null,"Cargo por energía por los kWh adicionales",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K487","v":3.6975352372481091E-2},"B/. /kWh",null,{"$f":"N487","v":3.6975352372481091E-2},"B/. /kWh",null,{"$f":"+N575*$R$37","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"Q575","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"T575","v":3.8322120234565257E-2},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por energía por los kWh adionales",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K490","v":1.5288163886189327E-2},"B/. /kWh",null,{"$f":"N490","v":1.5288163886189327E-2},"B/. /kWh",null,{"$f":"+N578*$R$38","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"Q578","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"+T578*$E$10","v":1.5865000976619963E-2},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Alumbrado Público",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K492","v":2.1943427512333747E-3},"B/. /kWh",null,{"$f":"N492","v":2.1943427512333747E-3},"B/. /kWh",null,{"$f":"+N580*$R$39","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"Q580","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"T580","v":2.2666377095515865E-3},"B/. /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,{"$f":"+N581","v":16.367821365439507},"B/. /cliente",null,16.367821365439507,"B/. /cliente",null,16.367821365439507,"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Cargo por energía por los kWh adicionales",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K495","v":5.3466550729460221E-3},"B/. /kWh",null,{"$f":"N495","v":5.3466550729460221E-3},"B/. /kWh",null,{"$f":"+N583*$Q$52","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"Q583","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"T583","v":5.5169173005218059E-3},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K497","v":4.6857298103619551E-3},"B/. /kWh",null,{"$f":"N497","v":4.6857298103619551E-3},"B/. /kWh",null,{"$f":"+N585*$Q$52","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"Q585","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"T585","v":4.8349451205784953E-3},"B/. /kWh"]
[null,null,"Generación"]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K499","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"K587*$N$58","v":5.4557911341048655E-2},"B/. /kWh",null,{"$f":"+N587*$Q$53","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"Q587","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"T587","v":5.6574765294498106E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K587","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"N587*(1+$G$4)","v":9.8204240413887575E-2},"B/. /kWh",null,{"$f":"+N588*$Q$53","v":0.10183457753009659},"B/. /kWh",null,0.10183457753009659,"B/. /kWh",null,0.10183457753009659,"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K587","v":7.3755596048789646E-2},"B/. /kWh",null,{"$f":"N588*(1+$H$4)","v":0.1129348764759707},"B/. /kWh",null,{"$f":"+N589*$Q$53","v":0.11710976415961105},"B/. /kWh",null,0.11710976415961105,"B/. /kWh",null,0.11710976415961105,"B/. /kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K500","v":3.6955847539232735E-2},"B/. /kWh",null,{"$f":"N500","v":3.6955847539232735E-2},"B/. /kWh",null,{"$f":"+N590*$Q$53","v":3.8322002243115209E-2},"B/. /kWh",null,3.8322002243115209E-2,"B/. /kWh",null,3.8322002243115209E-2,"B/. /kWh"]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K501","v":0},"B/. /kWh",null,{"$f":"N501","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"K503","v":1.6558768601324296E-3},"B/. /kWh",null,{"$f":"N503","v":1.6558768601324296E-3},"B/. /kWh",null,{"$f":"+N593*$Q$53","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"Q593","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"T593","v":1.717090013453254E-3},"B/. /kWh"]
[null,null,"BTD"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z610","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC610","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF610","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613+E616+E621+E625","v":16.517779782193337},"B/. /kW/mes",null,{"$f":"H613+H616+H621+H625","v":16.603127305823044},"B/. /kW/mes",null,{"$f":"K613+K616+K621+K625","v":16.603127305823044},"B/. /kW/mes",null,{"$f":"N613+N616+N621+N625","v":16.603127305823044},"B/. /kW/mes",null,{"$f":"Q613+Q616+Q621+Q625","v":17.203781269589637},"B/. /kW/mes",null,{"$f":"T613+T616+T621+T625","v":17.203781269589637},"B/. /kW/mes",null,{"$f":"W613+W616+W621+W625","v":17.203781269589637},"B/. /kW/mes",null,{"$f":"Z613+Z616+Z621+Z625","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC613+AC616+AC621+AC625","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF613+AF616+AF621+AF625","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E626+E631+E635+E630","v":0.15860926625678159},"B/. /kWh",null,{"$f":"H611+H614+H617+H618+H622+H623+H626+H631+H635+H630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"K611+K614+K617+K618+K622+K623+K626+K631+K635+K630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"N611+N614+N617+N618+N622+N623+N626+N631+N635+N630","v":0.15842297598166577},"B/. /kWh",null,{"$f":"Q611+Q614+Q617+Q618+Q622+Q623+Q626+Q631+Q635+Q630","v":0.16432281220716402},"B/. /kWh",null,{"$f":"T611+T614+T617+T618+T622+T623+T626+T631+T635+T630","v":0.16432281220716402},"B/. /kWh",null,{"$f":"W611+W614+W617+W618+W622+W623+W626+W631+W635+W630","v":0.16432281220716402},"B/. /kWh",null,{"$f":"Z611+Z614+Z617+Z618+Z622+Z623+Z626+Z631+Z635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611+AC614+AC617+AC618+AC622+AC623+AC626+AC631+AC635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF611+AF614+AF617+AF618+AF622+AF623+AF626+AF631+AF635","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E627+E632+E635+E630","v":0.15860926625678159},"B/. /kWh",null,{"$f":"H611+H614+H617+H618+H622+H623+H627+H632+H635+H630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"K611+K614+K617+K618+K622+K623+K627+K632+K635+K630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"N611+N614+N617+N618+N622+N623+N627+N632+N635+N630","v":0.16187592472606577},"B/. /kWh",null,{"$f":"Q611+Q614+Q617+Q618+Q622+Q623+Q627+Q632+Q635+Q630","v":0.16790340684479968},"B/. /kWh",null,{"$f":"T611+T614+T617+T618+T622+T623+T627+T632+T635+T630","v":0.16790340684479968},"B/. /kWh",null,{"$f":"W611+W614+W617+W618+W622+W623+W627+W632+W635+W630","v":0.16790340684479968},"B/. /kWh",null,{"$f":"Z611+Z614+Z617+Z618+Z622+Z623+Z627+Z632+Z635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611+AC614+AC617+AC618+AC622+AC623+AC627+AC632+AC635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF611+AF614+AF617+AF618+AF622+AF623+AF627+AF632+AF635","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E628+E633+E635+E630","v":0.15860926625678159},"B/. /kWh",null,{"$f":"H611+H614+H617+H618+H622+H623+H628+H633+H635+H630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"K611+K614+K617+K618+K622+K623+K628+K633+K635+K630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"N611+N614+N617+N618+N622+N623+N628+N633+N635+N630","v":0.16550152090768575},"B/. /kWh",null,{"$f":"Q611+Q614+Q617+Q618+Q622+Q623+Q628+Q633+Q635+Q630","v":0.17166303121431714},"B/. /kWh",null,{"$f":"T611+T614+T617+T618+T622+T623+T628+T633+T635+T630","v":0.17166303121431714},"B/. /kWh",null,{"$f":"W611+W614+W617+W618+W622+W623+W628+W633+W635+W630","v":0.17166303121431714},"B/. /kWh",null,{"$f":"Z611+Z614+Z617+Z618+Z622+Z623+Z628+Z633+Z635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611+AC614+AC617+AC618+AC622+AC623+AC628+AC633+AC635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF611+AF614+AF617+AF618+AF622+AF623+AF628+AF633+AF635","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E629+E634+E635+E630","v":0.15860926625678159},"B/. /kWh",null,{"$f":"H611+H614+H617+H618+H622+H623+H629+H634+H635+H630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"K611+K614+K617+K618+K622+K623+K629+K634+K635+K630","v":0.16082636156228111},"B/. /kWh",null,{"$f":"N611+N614+N617+N618+N622+N623+N629+N634+N635+N630","v":0.16930839689838675},"B/. /kWh",null,{"$f":"Q611+Q614+Q617+Q618+Q622+Q623+Q629+Q634+Q635+Q630","v":0.17561063680231048},"B/. /kWh",null,{"$f":"T611+T614+T617+T618+T622+T623+T629+T634+T635+T630","v":0.17561063680231048},"B/. /kWh",null,{"$f":"W611+W614+W617+W618+W622+W623+W629+W634+W635+W630","v":0.17561063680231048},"B/. /kWh",null,{"$f":"Z611+Z614+Z617+Z618+Z622+Z623+Z629+Z634+Z635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611+AC614+AC617+AC618+AC622+AC623+AC629+AC634+AC635","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF611+AF614+AF617+AF618+AF622+AF623+AF629+AF634+AF635","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z610","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC610","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF610","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613+E616","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"H613+H616","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"K613+K616","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"N613+N616","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"Q613+Q616","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"T613+T616","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"W613+W616","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"Z613+Z616","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC613+AC616","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF613+AF616","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E611+E614+E617+E618","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"H611+H614+H617+H618","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"K611+K614+K617+K618","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"N611+N614+N617+N618","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"Q611+Q614+Q617+Q618","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T611+T614+T617+T618","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W611+W614+W617+W618","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z611+Z614+Z617+Z618","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611+AC614+AC617+AC618","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF611+AF614+AF617+AF618","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"H605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"K605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"N605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"Q605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF605","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"H605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"K605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"N605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"Q605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF605","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"H605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"K605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"N605","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"Q605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W605","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC605","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF605","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A610,Resumen_cargos!$A$7:$A$67,0),MATCH($B610,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"E610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K610","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"+N610*$R$36","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"+Q610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"+T610","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W610*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC610*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["BTD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A611,Resumen_cargos!$A$7:$A$67,0),MATCH($B611,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"E611","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"H611","v":5.1472689881283049E-3},"B/. /kWh",null,5.1472689881283049E-3,"B/. /kWh",null,{"$f":"+N611*$R$36","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+Q611","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+T611","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W611*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC611*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["BTD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A613,Resumen_cargos!$A$7:$A$67,0),MATCH($B613,Resumen_cargos!$B$4:$AG$4,0))","v":12.620391085262014},"B/. /kW/mes",null,{"$f":"E613","v":12.620391085262014},"B/. /kW/mes",null,{"$f":"H613","v":12.620391085262014},"B/. /kW/mes",null,12.620391085262014,"B/. /kW/mes",null,{"$f":"+N613*$R$37","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"+Q613","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"+T613","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W613*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC613*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["BTD","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A614,Resumen_cargos!$A$7:$A$67,0),MATCH($B614,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E614","v":0},"B/. /kWh",null,{"$f":"H614","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N614*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q614","v":0},"B/. /kWh",null,{"$f":"+T614","v":0},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W614*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC614*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
["BTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A616,Resumen_cargos!$A$7:$A$67,0),MATCH($B616,Resumen_cargos!$B$4:$AG$4,0))","v":0.48506904705133924},"B/. /kW/mes",null,{"$f":"E616","v":0.48506904705133924},"B/. /kW/mes",null,{"$f":"H616","v":0.48506904705133924},"B/. /kW/mes",null,0.48506904705133924,"B/. /kW/mes",null,{"$f":"+N616*$R$38","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"+Q616","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"+T616*$E$10","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W616*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC616*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A617,Resumen_cargos!$A$7:$A$67,0),MATCH($B617,Resumen_cargos!$B$4:$AG$4,0))","v":1.38412706336607E-2},"B/. /kWh",null,{"$f":"E617","v":1.38412706336607E-2},"B/. /kWh",null,{"$f":"H617","v":1.38412706336607E-2},"B/. /kWh",null,1.38412706336607E-2,"B/. /kWh",null,{"$f":"+N617*$R$38","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"+Q617","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"+T617*$E$10","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W617*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC617*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A618,Resumen_cargos!$A$7:$A$67,0),MATCH($B618,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E618","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H618","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N618*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q618","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T618","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W618*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC618*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["BTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A619,Resumen_cargos!$A$7:$A$67,0),MATCH($B619,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},"B/. /cliente",null,{"$f":"E619","v":70.459740654205618},"B/. /cliente",null,{"$f":"H619","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"+N619","v":70.459740654205618},"B/. /cliente",null,{"$f":"+Q619","v":70.459740654205618},"B/. /cliente",null,{"$f":"+T619","v":70.459740654205618},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W619*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC619*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["BTD","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A621,Resumen_cargos!$A$7:$A$67,0),MATCH($B621,Resumen_cargos!$B$4:$AG$4,0))","v":1.2932240886770323},"B/. /kW/mes",null,{"$f":"E621","v":1.2932240886770323},"B/. /kW/mes",null,{"$f":"H621","v":1.2932240886770323},"B/. /kW/mes",null,1.2932240886770323,"B/. /kW/mes",null,{"$f":"+N621*$Q$52","v":1.3344063252508778},"B/. /kW/mes",null,{"$f":"+Q621","v":1.3344063252508778},"B/. /kW/mes",null,{"$f":"+T621","v":1.3344063252508778},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W621*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC621","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["BTD","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A622,Resumen_cargos!$A$7:$A$67,0),MATCH($B622,Resumen_cargos!$B$4:$AG$4,0))","v":4.839510942028973E-3},"B/. /kWh",null,{"$f":"E622","v":4.839510942028973E-3},"B/. /kWh",null,{"$f":"H622","v":4.839510942028973E-3},"B/. /kWh",null,{"$f":"K622","v":4.839510942028973E-3},"B/. /kWh",null,{"$f":"+N622*$Q$52","v":4.9936233547665338E-3},"B/. /kWh",null,{"$f":"+Q622","v":4.9936233547665338E-3},"B/. /kWh",null,{"$f":"+T622","v":4.9936233547665338E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W622*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A623,Resumen_cargos!$A$7:$A$67,0),MATCH($B623,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E623","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H623","v":4.5400394099467684E-3},"B/. /kWh",null,4.5400394099467684E-3,"B/. /kWh",null,{"$f":"+N623*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q623","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T623","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W623*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["BTD","CPOTGEN_kW_","Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A625,Resumen_cargos!$A$7:$A$67,0),MATCH($B625,Resumen_cargos!$B$4:$AG$4,0))","v":2.1190955612029523},"B/. /kW/mes",null,{"$f":"E625*(1-$H$53)","v":2.2044430848326564},"B/. /kW/mes",null,{"$f":"H625","v":2.2044430848326564},"B/. /kW/mes",null,2.2044430848326564,"B/. /kW/mes",null,{"$f":"+N625*$Q$53","v":2.2859352028685955},"B/. /kW/mes",null,{"$f":"+Q625","v":2.2859352028685955},"B/. /kW/mes",null,{"$f":"+T625","v":2.2859352028685955},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W625*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes"]
["BTD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A626,Resumen_cargos!$A$7:$A$67,0),MATCH($B626,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E626","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"K626*$N$59","v":6.9058974887999794E-2},"B/. /kWh",null,7.1611892752713485E-2,"B/. /kWh",null,{"$f":"+Q626","v":7.1611892752713485E-2},"B/. /kWh",null,{"$f":"+T626","v":7.1611892752713485E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W626*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A627,Resumen_cargos!$A$7:$A$67,0),MATCH($B627,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E627","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N626*(1+$G$5)","v":7.2511923632399791E-2},"B/. /kWh",null,7.5192487390349158E-2,"B/. /kWh",null,{"$f":"+Q627","v":7.5192487390349158E-2},"B/. /kWh",null,{"$f":"+T627","v":7.5192487390349158E-2},"B/. /kWh",null,{"$f":"Z626","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W627*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A628,Resumen_cargos!$A$7:$A$67,0),MATCH($B628,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N627*(1+$H$5)","v":7.6137519814019783E-2},"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,{"$f":"Z626","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W628*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A629,Resumen_cargos!$A$7:$A$67,0),MATCH($B629,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N628*(1+$I$5)","v":7.9944395804720778E-2},"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,{"$f":"Z627","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W629*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A630,Resumen_cargos!$A$7:$A$67,0),MATCH($B630,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E630","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"K630","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A631,Resumen_cargos!$A$7:$A$67,0),MATCH($B631,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},"B/. /kWh",null,{"$f":"E631*(1-$H$53)","v":5.7265403924646859E-2},"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,{"$f":"K631","v":5.7265403924646859E-2},"B/. /kWh",null,{"$f":"N631*$Q$53","v":5.9382346334324591E-2},"B/. /kWh",null,{"$f":"Q631","v":5.9382346334324591E-2},"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W631*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A632,Resumen_cargos!$A$7:$A$67,0),MATCH($B632,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},"B/. /kWh",null,{"$f":"E632*(1-$H$53)","v":5.7265403924646859E-2},"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,{"$f":"K632","v":5.7265403924646859E-2},"B/. /kWh",null,{"$f":"N632*$Q$53","v":5.9382346334324591E-2},"B/. /kWh",null,{"$f":"Q632","v":5.9382346334324591E-2},"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W632*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A633,Resumen_cargos!$A$7:$A$67,0),MATCH($B633,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W633*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A634,Resumen_cargos!$A$7:$A$67,0),MATCH($B634,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.7265403924646859E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,5.9382346334324591E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W634*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["BTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A635,Resumen_cargos!$A$7:$A$67,0),MATCH($B635,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E635","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+Q635","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T635","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W635*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"BTH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z650","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC650","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF650","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E653+E658+E662+E666","v":12.13602045087476},"B/. /kW/mes",null,{"$f":"H653+H658+H662+H666","v":12.109599672309947},"B/. /kW/mes",null,{"$f":"K653+K658+K662+K666","v":12.109599672309947},"B/. /kW/mes",null,{"$f":"N653+N658+N662+N666","v":12.109599672309947},"B/. /kW/mes",null,{"$f":"Q653+Q658+Q662+Q666","v":12.546391466521507},"B/. /kW/mes",null,{"$f":"T653+T658+T662+T666","v":12.546391466521507},"B/. /kW/mes",null,{"$f":"W653+W658+W662+W666","v":12.546391466521507},"B/. /kW/mes",null,{"$f":"Z653+Z658+Z662+Z666","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC653+AC658+AC662+AC666","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF653+AF658+AF662+AF666","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"H654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"K654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"N654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"Q654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"T654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"W654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"Z654","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC654","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF654","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E651+E655+E656+E659+E663+E664+E667+E668+E670+E671","v":0.15110802443304777},"B/. /kWh",null,{"$f":"H651+H655+H656+H659+H663+H664+H667+H668+H670+H671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"K651+K655+K656+K659+K663+K664+K667+K668+K670+K671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"N651+N655+N656+N659+N663+N664+N667+N668+N670+N671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"Q651+Q655+Q656+Q659+Q663+Q664+Q667+Q668+Q670+Q671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"T651+T655+T656+T659+T663+T664+T667+T668+T670+T671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"W651+W655+W656+W659+W663+W664+W667+W668+W670+W671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"Z651+Z655+Z656+Z659+Z663+Z664+Z667+Z668+Z671","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC651+AC655+AC656+AC659+AC663+AC664+AC667+AC668+AC671","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF651+AF655+AF656+AF659+AF663+AF664+AF667+AF668+AF671","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E651+E655+E657+E659+E663+E664+E667+E669+E670+E671","v":0.15110802443304777},"B/. /kWh",null,{"$f":"H651+H655+H657+H659+H663+H664+H667+H669+H670+H671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"K651+K655+K657+K659+K663+K664+K667+K669+K670+K671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"N651+N655+N657+N659+N663+N664+N667+N669+N670+N671","v":0.15052392023411187},"B/. /kWh",null,{"$f":"Q651+Q655+Q657+Q659+Q663+Q664+Q667+Q669+Q670+Q671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"T651+T655+T657+T659+T663+T664+T667+T669+T670+T671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"W651+W655+W657+W659+W663+W664+W667+W669+W670+W671","v":0.15613582481978686},"B/. /kWh",null,{"$f":"Z651+Z655+Z657+Z659+Z663+Z664+Z667+Z669+Z671","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC651+AC655+AC657+AC659+AC663+AC664+AC667+AC669+AC671","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF651+AF655+AF657+AF659+AF663+AF664+AF667+AF669+AF671","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N650","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W650","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z650","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC650","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF650","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E653+E658","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"H653+H658","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"K653+K658","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"N653+N658","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"Q653+Q658","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"T653+T658","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"W653+W658","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"Z653+Z658","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC653+AC658","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF653+AF658","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"H654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"K654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"N654","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"Q654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"T654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"W654","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"Z654","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC654","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF654","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E651+E655+E656+E659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H651+H655+H656+H659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K651+K655+K656+K659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N651+N655+N656+N659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q651+Q655+Q656+Q659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T651+T655+T656+T659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W651+W655+W656+W659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z651+Z655+Z656+Z659","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC651+AC655+AC656+AC659","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF651+AF655+AF656+AF659","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E651+E655+E657+E659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H651+H655+H657+H659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K651+K655+K657+K659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N651+N655+N657+N659","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q651+Q655+Q657+Q659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T651+T655+T657+T659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W651+W655+W657+W659","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z651+Z655+Z657+Z659","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC651+AC655+AC657+AC659","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF651+AF655+AF657+AF659","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A650,Resumen_cargos!$A$7:$A$67,0),MATCH($B650,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},"B//cliente/mes",null,{"$f":"E650","v":5.0599999999999996},"B//cliente/mes",null,{"$f":"H650","v":5.0599999999999996},"B//cliente/mes",null,{"$f":"K650","v":5.0599999999999996},"B//cliente/mes",null,{"$f":"+N650*$R$36","v":5.3349443157451084},"B//cliente/mes",null,{"$f":"+Q650","v":5.3349443157451084},"B//cliente/mes",null,{"$f":"+T650","v":5.3349443157451084},"B//cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"W650*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"AC650*$E$11","v":{"$error":"#REF!"}},"B//cliente/mes"]
["BTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A651,Resumen_cargos!$A$7:$A$67,0),MATCH($B651,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},"B/ /kWh",null,{"$f":"E651","v":5.1472689881283049E-3},"B/ /kWh",null,{"$f":"H651","v":5.1472689881283049E-3},"B/ /kWh",null,5.1472689881283049E-3,"B/ /kWh",null,{"$f":"+N651*$R$36","v":5.4269552232858063E-3},"B/ /kWh",null,5.4269552232858063E-3,"B/ /kWh",null,5.4269552232858063E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W651*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC651*$E$11","v":{"$error":"#REF!"}},"B/ /kWh"]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["BTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A653,Resumen_cargos!$A$7:$A$67,0),MATCH($B653,Resumen_cargos!$B$4:$AG$4,0))","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"E653","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"H653","v":8.1143437669915901},"B/ /kW/mes",null,8.1143437669915901,"B/ /kW/mes",null,{"$f":"+N653*$R$37","v":8.4098957146025217},"B/ /kW/mes",null,8.4098957146025217,"B/ /kW/mes",null,8.4098957146025217,"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W653*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC653*$E$11","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A654,Resumen_cargos!$A$7:$A$67,0),MATCH($B654,Resumen_cargos!$B$4:$AG$4,0))","v":5.0710015355775502},"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,{"$f":"+N654*$R$37","v":5.2557046271910357},"B/ /kW/mes",null,5.2557046271910357,"B/ /kW/mes",null,5.2557046271910357,"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["BTH","CD_kWh_","Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A655,Resumen_cargos!$A$7:$A$67,0),MATCH($B655,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N655*$R$37","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A656,Resumen_cargos!$A$7:$A$67,0),MATCH($B656,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,{"$f":"+N656*$R$38","v":1.4363515053567555E-2},"B/ /kWh",null,1.4363515053567555E-2,"B/ /kWh",null,{"$f":"+T656*$E$10","v":1.4363515053567555E-2},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A657,Resumen_cargos!$A$7:$A$67,0),MATCH($B657,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,{"$f":"+N657*$R$38","v":1.4363515053567555E-2},"B/ /kWh",null,1.4363515053567555E-2,"B/ /kWh",null,{"$f":"+T657*$E$10","v":1.4363515053567555E-2},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A658,Resumen_cargos!$A$7:$A$67,0),MATCH($B658,Resumen_cargos!$B$4:$AG$4,0))","v":0.5005379314964884},"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,{"$f":"+N658*$R$38","v":0.51942370785289105},"B/ /kW/mes",null,0.51942370785289105,"B/ /kW/mes",null,{"$f":"+T658*$E$10","v":0.51942370785289105},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["BTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A659,Resumen_cargos!$A$7:$A$67,0),MATCH($B659,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,{"$f":"+N659*$R$39","v":2.1961625927895221E-3},"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A660,Resumen_cargos!$A$7:$A$67,0),MATCH($B660,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"+N660","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente"]
[null,null,"Transmisión"]
["BTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A662,Resumen_cargos!$A$7:$A$67,0),MATCH($B662,Resumen_cargos!$B$4:$AG$4,0))","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"E662","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"H662","v":1.3344650916044181},"B/ /kW/mes",null,1.3344650916044181,"B/ /kW/mes",null,{"$f":"+N662*$Q$52","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"+Q662","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"+T662","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W662*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC662","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["BTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A663,Resumen_cargos!$A$7:$A$67,0),MATCH($B663,Resumen_cargos!$B$4:$AG$4,0))","v":4.0441239436493203E-3},"B/ /kWh",null,{"$f":"E663","v":4.0441239436493203E-3},"B/ /kWh",null,{"$f":"H663","v":4.0441239436493203E-3},"B/ /kWh",null,4.0441239436493203E-3,"B/ /kWh",null,{"$f":"+N663*$Q$52","v":4.1729075554297777E-3},"B/ /kWh",null,{"$f":"+Q663","v":4.1729075554297777E-3},"B/ /kWh",null,{"$f":"+T663","v":4.1729075554297777E-3},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W663*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A664,Resumen_cargos!$A$7:$A$67,0),MATCH($B664,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"E664","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"H664","v":4.5400394099467684E-3},"B/ /kWh",null,4.5400394099467684E-3,"B/ /kWh",null,{"$f":"+N664*$Q$52","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+Q664","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+T664","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W664*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[null,null,"Generación"]
["BTH","CPOTGEN_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A666,Resumen_cargos!$A$7:$A$67,0),MATCH($B666,Resumen_cargos!$B$4:$AG$4,0))","v":2.1866736607822634},"B/ /kW/mes",null,{"$f":"E666*(1-$H$53*-0.3)","v":2.1602528822174509},"B/ /kW/mes",null,{"$f":"H666","v":2.1602528822174509},"B/ /kW/mes",null,2.1602528822174509,"B/ /kW/mes",null,{"$f":"+N666*$Q$53","v":2.2401114116013048},"B/ /kW/mes",null,{"$f":"+Q666","v":2.2401114116013048},"B/ /kW/mes",null,{"$f":"+T666","v":2.2401114116013048},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W666*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["BTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A667,Resumen_cargos!$A$7:$A$67,0),MATCH($B667,Resumen_cargos!$B$4:$AG$4,0))","v":4.8342453793793191E-2},"B/ /kWh",null,{"$f":"E667*(1-$H$53*-0.3)","v":4.775834959485728E-2},"B/ /kWh",null,4.775834959485728E-2,"B/ /kWh",null,4.775834959485728E-2,"B/ /kWh",null,4.9523842697928797E-2,"B/ /kWh",null,4.9523842697928797E-2,"B/ /kWh",null,4.9523842697928797E-2,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W667*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CENEGEN_kWhP_","Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A668,Resumen_cargos!$A$7:$A$67,0),MATCH($B668,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,{"$f":"E668","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W668*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CENEGEN_kWhFP_","Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A669,Resumen_cargos!$A$7:$A$67,0),MATCH($B669,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,{"$f":"E669","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W669*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["BTH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A670,Resumen_cargos!$A$7:$A$67,0),MATCH($B670,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E670","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh"]
["BTH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A671,Resumen_cargos!$A$7:$A$67,0),MATCH($B671,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"E671","v":1.6043917398775355E-3},"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W671*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[null,null,"MTD"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E688","v":9.09},"B/. /cliente/mes",null,{"$f":"H688","v":9.09},"B/. /cliente/mes",null,{"$f":"K688","v":9.09},"B/. /cliente/mes",null,{"$f":"N688","v":9.09},"B/. /cliente/mes",null,{"$f":"Q688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z688","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC688","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF688","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691+E694+E699+E703","v":13.416656655697045},"B/. /kW/mes",null,{"$f":"H691+H694+H699+H703","v":13.416656655697045},"B/. /kW/mes",null,{"$f":"K691+K694+K699+K703","v":13.416656655697045},"B/. /kW/mes",null,{"$f":"N691+N694+N699+N703","v":13.416656655697045},"B/. /kW/mes",null,{"$f":"Q691+Q694+Q699+Q703","v":13.90056629518887},"B/. /kW/mes",null,{"$f":"T691+T694+T699+T703","v":13.90056629518887},"B/. /kW/mes",null,{"$f":"W691+W694+W699+W703","v":13.90056629518887},"B/. /kW/mes",null,{"$f":"Z691+Z694+Z699+Z703","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC691+AC694+AC699+AC703","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF691+AF694+AF699+AF703","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E704+E708+E709+E713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"H689+H692+H695+H696+H700+H701+H704+H708+H709+H713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"K689+K692+K695+K696+K700+K701+K704+K708+K709+K713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"N689+N692+N695+N696+N700+N701+N704+N708+N709+N713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"Q689+Q692+Q695+Q696+Q700+Q701+Q704+Q708+Q709+Q713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"T689+T692+T695+T696+T700+T701+T704+T708+T709+T713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"W689+W692+W695+W696+W700+W701+W704+W708+W709+W713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"Z689+Z692+Z695+Z696+Z700+Z701+Z704+Z709+Z713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689+AC692+AC695+AC696+AC700+AC701+AC704+AC709+AC713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF689+AF692+AF695+AF696+AF700+AF701+AF704+AF709+AF713","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E705+E708+E710+E713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"H689+H692+H695+H696+H700+H701+H705+H708+H710+H713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"K689+K692+K695+K696+K700+K701+K705+K708+K710+K713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"N689+N692+N695+N696+N700+N701+N705+N708+N710+N713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"Q689+Q692+Q695+Q696+Q700+Q701+Q705+Q708+Q710+Q713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"T689+T692+T695+T696+T700+T701+T705+T708+T710+T713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"W689+W692+W695+W696+W700+W701+W705+W708+W710+W713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"Z689+Z692+Z695+Z696+Z700+Z701+Z705+Z710+Z713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689+AC692+AC695+AC696+AC700+AC701+AC705+AC710+AC713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF689+AF692+AF695+AF696+AF700+AF701+AF705+AF710+AF713","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E706+E708+E711+E713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"H689+H692+H695+H696+H700+H701+H706+H708+H711+H713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"K689+K692+K695+K696+K700+K701+K706+K708+K711+K713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"N689+N692+N695+N696+N700+N701+N706+N708+N711+N713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"Q689+Q692+Q695+Q696+Q700+Q701+Q706+Q708+Q711+Q713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"T689+T692+T695+T696+T700+T701+T706+T708+T711+T713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"W689+W692+W695+W696+W700+W701+W706+W708+W711+W713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"Z689+Z692+Z695+Z696+Z700+Z701+Z706+Z711+Z713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689+AC692+AC695+AC696+AC700+AC701+AC706+AC711+AC713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF689+AF692+AF695+AF696+AF700+AF701+AF706+AF711+AF713","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E689+E692+E696+E695+E700+E701+E707+E708+E712+E713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"H689+H692+H696+H695+H700+H701+H707+H708+H712+H713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"K689+K692+K696+K695+K700+K701+K707+K708+K712+K713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"N689+N692+N696+N695+N700+N701+N707+N708+N712+N713","v":0.14102388580939668},"B/. /kWh",null,{"$f":"Q689+Q692+Q696+Q695+Q700+Q701+Q707+Q708+Q712+Q713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"T689+T692+T696+T695+T700+T701+T707+T708+T712+T713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"W689+W692+W696+W695+W700+W701+W707+W708+W712+W713","v":0.14627133318185451},"B/. /kWh",null,{"$f":"Z689+Z692+Z696+Z695+Z700+Z701+Z707+Z712+Z713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689+AC692+AC696+AC695+AC700+AC701+AC707+AC712+AC713","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF689+AF692+AF696+AF695+AF700+AF701+AF707+AF712+AF713","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E688","v":9.09},"B/. /cliente/mes",null,{"$f":"H688","v":9.09},"B/. /cliente/mes",null,{"$f":"K688","v":9.09},"B/. /cliente/mes",null,{"$f":"N688","v":9.09},"B/. /cliente/mes",null,{"$f":"Q688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z688","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC688","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF688","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691+E694","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"H691+H694","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"K691+K694","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"N691+N694","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"Q691+Q694","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"T691+T694","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"W691+W694","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"Z691+Z694","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC691+AC694","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF691+AF694","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E689+E692+E695+E696","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H689+H692+H695+H696","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K689+K692+K695+K696","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N689+N692+N695+N696","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q689+Q692+Q695+Q696","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T689+T692+T695+T696","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W689+W692+W695+W696","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z689+Z692+Z695+Z696","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689+AC692+AC695+AC696","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF689+AF692+AF695+AF696","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF683","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF683","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N683","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W683","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC683","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF683","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["MTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A688,Resumen_cargos!$A$7:$A$67,0),MATCH($B688,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B/. /cliente/mes",null,{"$f":"E688","v":9.09},"B/. /cliente/mes",null,{"$f":"H688","v":9.09},"B/. /cliente/mes",null,{"$f":"K688","v":9.09},"B/. /cliente/mes",null,{"$f":"+N688*$R$36","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+Q688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+T688","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W688*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC688*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["MTD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A689,Resumen_cargos!$A$7:$A$67,0),MATCH($B689,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"E689","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"H689","v":4.4526510824205359E-3},"B/. /kWh",null,4.4526510824205359E-3,"B/. /kWh",null,{"$f":"+N689*$R$36","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+Q689","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+T689","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W689*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC689*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["MTD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A691,Resumen_cargos!$A$7:$A$67,0),MATCH($B691,Resumen_cargos!$B$4:$AG$4,0))","v":9.6403323946638189},"B/. /kW/mes",null,{"$f":"E691","v":9.6403323946638189},"B/. /kW/mes",null,{"$f":"H691","v":9.6403323946638189},"B/. /kW/mes",null,9.6403323946638189,"B/. /kW/mes",null,{"$f":"+N691*$R$37","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"+Q691","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"+T691","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W691*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC691*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["MTD","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A692,Resumen_cargos!$A$7:$A$67,0),MATCH($B692,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E692","v":0},"B/. /kWh",null,{"$f":"H692","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N692*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q692","v":0},"B/. /kWh",null,{"$f":"+T692","v":0},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W692*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC692*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
["MTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A694,Resumen_cargos!$A$7:$A$67,0),MATCH($B694,Resumen_cargos!$B$4:$AG$4,0))","v":0.35820528304559213},"B/. /kW/mes",null,{"$f":"E694","v":0.35820528304559213},"B/. /kW/mes",null,{"$f":"H694","v":0.35820528304559213},"B/. /kW/mes",null,0.35820528304559213,"B/. /kW/mes",null,{"$f":"+N694*$R$38","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"+Q694","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"+T694*$E$10","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W694*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC694*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["MTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A695,Resumen_cargos!$A$7:$A$67,0),MATCH($B695,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/. /kWh",null,{"$f":"E695","v":9.4947965766052009E-3},"B/. /kWh",null,{"$f":"H695","v":9.4947965766052009E-3},"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,{"$f":"+N695*$R$38","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"+Q695","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"+T695*$E$10","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W695*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC695*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["MTD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A696,Resumen_cargos!$A$7:$A$67,0),MATCH($B696,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E696","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H696","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N696*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q696","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T696","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W696*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC696*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["MTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A697,Resumen_cargos!$A$7:$A$67,0),MATCH($B697,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},"B/. /cliente",null,{"$f":"E697","v":1957.2727008000002},"B/. /cliente",null,{"$f":"H697","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+N697","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+Q697","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+T697","v":1957.2727008000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W697*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC697*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["MTD","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A699,Resumen_cargos!$A$7:$A$67,0),MATCH($B699,Resumen_cargos!$B$4:$AG$4,0))","v":1.3855803388541799},"B/. /kW/mes",null,{"$f":"E699","v":1.3855803388541799},"B/. /kW/mes",null,{"$f":"H699","v":1.3855803388541799},"B/. /kW/mes",null,1.3855803388541799,"B/. /kW/mes",null,{"$f":"+N699*$Q$52","v":1.4297036256119571},"B/. /kW/mes",null,{"$f":"+Q699","v":1.4297036256119571},"B/. /kW/mes",null,{"$f":"+T699","v":1.4297036256119571},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W699*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC699","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["MTD","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A700,Resumen_cargos!$A$7:$A$67,0),MATCH($B700,Resumen_cargos!$B$4:$AG$4,0))","v":3.6307724288610881E-3},"B/. /kWh",null,{"$f":"E700","v":3.6307724288610881E-3},"B/. /kWh",null,{"$f":"H700","v":3.6307724288610881E-3},"B/. /kWh",null,3.6307724288610881E-3,"B/. /kWh",null,{"$f":"+N700*$Q$52","v":3.7463930165228254E-3},"B/. /kWh",null,{"$f":"+Q700","v":3.7463930165228254E-3},"B/. /kWh",null,{"$f":"+T700","v":3.7463930165228254E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W700*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A701,Resumen_cargos!$A$7:$A$67,0),MATCH($B701,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E701","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H701","v":4.5400394099467684E-3},"B/. /kWh",null,4.5400394099467684E-3,"B/. /kWh",null,{"$f":"+N701*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q701","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T701","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W701*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["MTD","CPOTGEN_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A703,Resumen_cargos!$A$7:$A$67,0),MATCH($B703,Resumen_cargos!$B$4:$AG$4,0))","v":2.0325386391334543},"B/. /kW/mes",null,{"$f":"E703","v":2.0325386391334543},"B/. /kW/mes",null,{"$f":"H703","v":2.0325386391334543},"B/. /kW/mes",null,2.0325386391334543,"B/. /kW/mes",null,{"$f":"+N703*$Q$53","v":2.1076759288337437},"B/. /kW/mes",null,{"$f":"+Q703","v":2.1076759288337437},"B/. /kW/mes",null,{"$f":"+T703","v":2.1076759288337437},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W703*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes"]
["MTD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A704,Resumen_cargos!$A$7:$A$67,0),MATCH($B704,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"K704*$N$60","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T707*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"T704","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W704*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A705,Resumen_cargos!$A$7:$A$67,0),MATCH($B705,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N704*(1+$G$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T707*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"T705","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"Z704","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W705*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A706,Resumen_cargos!$A$7:$A$67,0),MATCH($B706,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N705*(1+$H$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T707*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,7.4104124801068899E-2,"B/. /kWh",null,{"$f":"Z704","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W706*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A707,Resumen_cargos!$A$7:$A$67,0),MATCH($B707,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N706*(1+$I$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+Q707*$T$53","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"+T707","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"Z704","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W707*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A708,Resumen_cargos!$A$7:$A$67,0),MATCH($B708,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"Q708","v":0},"B/. /kWh",null,{"$f":"+T708","v":0},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A709,Resumen_cargos!$A$7:$A$67,0),MATCH($B709,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,{"$f":"K709","v":4.371275864769357E-2},"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,{"$f":"Q709","v":4.5328697526725588E-2},"B/. /kWh",null,{"$f":"+T709","v":4.5328697526725588E-2},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W709*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A710,Resumen_cargos!$A$7:$A$67,0),MATCH($B710,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,{"$f":"K710","v":4.371275864769357E-2},"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,{"$f":"Q710","v":4.5328697526725588E-2},"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W710*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A711,Resumen_cargos!$A$7:$A$67,0),MATCH($B711,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W711*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A712,Resumen_cargos!$A$7:$A$67,0),MATCH($B712,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.371275864769357E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,4.5328697526725588E-2,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W712*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["MTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A713,Resumen_cargos!$A$7:$A$67,0),MATCH($B713,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+Q713","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T713","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W713*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"MTH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E728","v":9.09},"B/. /cliente/mes",null,{"$f":"H728","v":9.09},"B/. /cliente/mes",null,{"$f":"K728","v":9.09},"B/. /cliente/mes",null,{"$f":"N728","v":9.09},"B/. /cliente/mes",null,{"$f":"Q728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z728","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC728","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF728","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E731+E734+E740+E744","v":8.9794727288168126},"B/. /kW/mes",null,{"$f":"H731+H734+H740+H744","v":8.9794727288168126},"B/. /kW/mes",null,{"$f":"K731+K734+K740+K744","v":8.9794727288168126},"B/. /kW/mes",null,{"$f":"N731+N734+N740+N744","v":8.9794727288168126},"B/. /kW/mes",null,{"$f":"Q731+Q734+Q740+Q744","v":9.3016731985382357},"B/. /kW/mes",null,{"$f":"T731+T734+T740+T744","v":9.3016731985382357},"B/. /kW/mes",null,{"$f":"W731+W734+W740+W744","v":9.3016731985382357},"B/. /kW/mes",null,{"$f":"Z731+Z734+Z740+Z744","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC731+AC734+AC740+AC744","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF731+AF734+AF740+AF744","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"H732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"K732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"N732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"Q732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"T732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"W732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"Z732","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC732","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF732","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E729+E733+E735+E737+E741+E742+E745+E746+E748+E749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"H729+H733+H735+H737+H741+H742+H745+H746+H748+H749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"K729+K733+K735+K737+K741+K742+K745+K746+K748+K749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"N729+N733+N735+N737+N741+N742+N745+N746+N748+N749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"Q729+Q733+Q735+Q737+Q741+Q742+Q745+Q746+Q748+Q749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"T729+T733+T735+T737+T741+T742+T745+T746+T748+T749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"W729+W733+W735+W737+W741+W742+W745+W746+W748+W749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"Z729+Z733+Z735+Z737+Z741+Z742+Z745+Z746+Z749","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC729+AC733+AC735+AC737+AC741+AC742+AC745+AC746+AC749","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF729+AF733+AF735+AF737+AF741+AF742+AF745+AF746+AF749","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E729+E733+E736+E737+E741+E742+E745+E747+E748+E749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"H729+H733+H736+H737+H741+H742+H745+H747+H748+H749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"K729+K733+K736+K737+K741+K742+K745+K747+K748+K749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"N729+N733+N736+N737+N741+N742+N745+N747+N748+N749","v":0.13258118492750826},"B/. /kWh",null,{"$f":"Q729+Q733+Q736+Q737+Q741+Q742+Q745+Q747+Q748+Q749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"T729+T733+T736+T737+T741+T742+T745+T747+T748+T749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"W729+W733+W736+W737+W741+W742+W745+W747+W748+W749","v":0.1375185109296968},"B/. /kWh",null,{"$f":"Z729+Z733+Z736+Z737+Z741+Z742+Z745+Z747+Z749","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC729+AC733+AC736+AC737+AC741+AC742+AC745+AC747+AC749","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF729+AF733+AF736+AF737+AF741+AF742+AF745+AF747+AF749","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E728","v":9.09},"B/. /cliente/mes",null,{"$f":"H728","v":9.09},"B/. /cliente/mes",null,{"$f":"K728","v":9.09},"B/. /cliente/mes",null,{"$f":"N728","v":9.09},"B/. /cliente/mes",null,{"$f":"Q728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W728","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z728","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC728","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF728","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E731+E734","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"H731+H734","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"K731+K734","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"N731+N734","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"Q731+Q734","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"T731+T734","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"W731+W734","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"Z731+Z734","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC731+AC734","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF731+AF734","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"H732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"K732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"N732","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"Q732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"T732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"W732","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"Z732","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC732","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF732","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E729+E733+E735+E737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H729+H733+H735+H737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K729+K733+K735+K737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N729+N733+N735+N737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q729+Q733+Q735+Q737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T729+T733+T735+T737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W729+W733+W735+W737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z729+Z733+Z735+Z737","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC729+AC733+AC735+AC737","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF729+AF733+AF735+AF737","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E729+E733+E736+E737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H729+H733+H736+H737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K729+K733+K736+K737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N729+N733+N736+N737","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q729+Q733+Q736+Q737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T729+T733+T736+T737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W729+W733+W736+W737","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z729+Z733+Z736+Z737","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC729+AC733+AC736+AC737","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF729+AF733+AF736+AF737","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["MTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A728,Resumen_cargos!$A$7:$A$67,0),MATCH($B728,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B//cliente/mes",null,{"$f":"E728","v":9.09},"B//cliente/mes",null,{"$f":"H728","v":9.09},"B//cliente/mes",null,{"$f":"K728","v":9.09},"B//cliente/mes",null,{"$f":"+N728*$R$36","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"+Q728","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"+T728","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"W728*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"AC728*$E$11","v":{"$error":"#REF!"}},"B//cliente/mes"]
["MTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A729,Resumen_cargos!$A$7:$A$67,0),MATCH($B729,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},"B/ /kWh",null,{"$f":"E729","v":4.4526510824205359E-3},"B/ /kWh",null,{"$f":"H729","v":4.4526510824205359E-3},"B/ /kWh",null,4.4526510824205359E-3,"B/ /kWh",null,{"$f":"+N729*$R$36","v":4.6945939885683291E-3},"B/ /kWh",null,{"$f":"+Q729","v":4.6945939885683291E-3},"B/ /kWh",null,{"$f":"+T729","v":4.6945939885683291E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W729*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC729*$E$11","v":{"$error":"#REF!"}},"B/ /kWh"]
[null,null,"Distribución"]
["MTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A731,Resumen_cargos!$A$7:$A$67,0),MATCH($B731,Resumen_cargos!$B$4:$AG$4,0))","v":5.130427114097909},"B/ /kW/mes",null,{"$f":"E731","v":5.130427114097909},"B/ /kW/mes",null,{"$f":"H731","v":5.130427114097909},"B/ /kW/mes",null,5.130427114097909,"B/ /kW/mes",null,{"$f":"+N731*$R$37","v":5.3172946870266982},"B/ /kW/mes",null,{"$f":"+Q731","v":5.3172946870266982},"B/ /kW/mes",null,{"$f":"+T731","v":5.3172946870266982},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W731*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC731*$E$11","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["MTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A732,Resumen_cargos!$A$7:$A$67,0),MATCH($B732,Resumen_cargos!$B$4:$AG$4,0))","v":4.8652251733487448},"B/ /kW/mes",null,4.8652251733487448,"B/ /kW/mes",null,4.8652251733487448,"B/ /kW/mes",null,4.8652251733487448,"B/ /kW/mes",null,{"$f":"+N732*$R$37","v":5.0424331912538163},"B/ /kW/mes",null,5.0424331912538163,"B/ /kW/mes",null,5.0424331912538163,"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["MTH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A733,Resumen_cargos!$A$7:$A$67,0),MATCH($B733,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N733*$R$37","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A734,Resumen_cargos!$A$7:$A$67,0),MATCH($B734,Resumen_cargos!$B$4:$AG$4,0))","v":0.36510330643548755},"B/ /kW/mes",null,0.36510330643548755,"B/ /kW/mes",null,0.36510330643548755,"B/ /kW/mes",null,0.36510330643548755,"B/ /kW/mes",null,{"$f":"+N734*$R$38","v":0.37887900445643197},"B/ /kW/mes",null,0.37887900445643197,"B/ /kW/mes",null,{"$f":"+T734*$E$10","v":0.37887900445643197},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A735,Resumen_cargos!$A$7:$A$67,0),MATCH($B735,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,{"$f":"+N735*$R$38","v":9.8530443604628402E-3},"B/ /kWh",null,9.8530443604628402E-3,"B/ /kWh",null,{"$f":"+T735*$E$10","v":9.8530443604628402E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A736,Resumen_cargos!$A$7:$A$67,0),MATCH($B736,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,9.4947965766052009E-3,"B/ /kWh",null,{"$f":"+N736*$R$38","v":9.8530443604628402E-3},"B/ /kWh",null,9.8530443604628402E-3,"B/ /kWh",null,{"$f":"+T736*$E$10","v":9.8530443604628402E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A737,Resumen_cargos!$A$7:$A$67,0),MATCH($B737,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,{"$f":"+N737*$R$39","v":2.1961625927895221E-3},"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A738,Resumen_cargos!$A$7:$A$67,0),MATCH($B738,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+N738","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente"]
[null,null,"Transmisión"]
["MTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A740,Resumen_cargos!$A$7:$A$67,0),MATCH($B740,Resumen_cargos!$B$4:$AG$4,0))","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"E740","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"H740","v":1.4122627079826633},"B/ /kW/mes",null,1.4122627079826633,"B/ /kW/mes",null,{"$f":"+N740*$Q$52","v":1.457235684788299},"B/ /kW/mes",null,{"$f":"+Q740","v":1.457235684788299},"B/ /kW/mes",null,{"$f":"+T740","v":1.457235684788299},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W740*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC740","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["MTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A741,Resumen_cargos!$A$7:$A$67,0),MATCH($B741,Resumen_cargos!$B$4:$AG$4,0))","v":3.2439064132553392E-3},"B/ /kWh",null,{"$f":"E741","v":3.2439064132553392E-3},"B/ /kWh",null,{"$f":"H741","v":3.2439064132553392E-3},"B/ /kWh",null,3.2439064132553392E-3,"B/ /kWh",null,{"$f":"+N741*$Q$52","v":3.3472073975965447E-3},"B/ /kWh",null,{"$f":"+Q741","v":3.3472073975965447E-3},"B/ /kWh",null,{"$f":"+T741","v":3.3472073975965447E-3},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W741*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A742,Resumen_cargos!$A$7:$A$67,0),MATCH($B742,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"E742","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"H742","v":4.5400394099467684E-3},"B/ /kWh",null,4.5400394099467684E-3,"B/ /kWh",null,{"$f":"+N742*$Q$52","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+Q742","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+T742","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W742*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[null,null,"Generación"]
["MTH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A744,Resumen_cargos!$A$7:$A$67,0),MATCH($B744,Resumen_cargos!$B$4:$AG$4,0))","v":2.0716796003007536},"B/ /kW/mes",null,{"$f":"E744","v":2.0716796003007536},"B/ /kW/mes",null,{"$f":"H744","v":2.0716796003007536},"B/ /kW/mes",null,2.0716796003007536,"B/ /kW/mes",null,{"$f":"+N744*$Q$53","v":2.1482638222668071},"B/ /kW/mes",null,{"$f":"+Q744","v":2.1482638222668071},"B/ /kW/mes",null,{"$f":"+T744","v":2.1482638222668071},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W744*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["MTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A745,Resumen_cargos!$A$7:$A$67,0),MATCH($B745,Resumen_cargos!$B$4:$AG$4,0))","v":3.5656923781410908E-2},"B/ /kWh",null,3.5656923781410908E-2,"B/ /kWh",null,3.5656923781410908E-2,"B/ /kWh",null,3.5656923781410908E-2,"B/ /kWh",null,3.6975060893494165E-2,"B/ /kWh",null,3.6975060893494165E-2,"B/ /kWh",null,3.6975060893494165E-2,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W745*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CENEGEN_kWhP_","Cargo por Energía en Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A746,Resumen_cargos!$A$7:$A$67,0),MATCH($B746,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W746*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CENEGEN_kWhFP_","Cargo por Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A747,Resumen_cargos!$A$7:$A$67,0),MATCH($B747,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W747*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["MTH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A748,Resumen_cargos!$A$7:$A$67,0),MATCH($B748,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh"]
["MTH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A749,Resumen_cargos!$A$7:$A$67,0),MATCH($B749,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W749*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[null,null,"ATD"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E766","v":9.09},"B/. /cliente/mes",null,{"$f":"H766","v":9.09},"B/. /cliente/mes",null,{"$f":"K766","v":9.09},"B/. /cliente/mes",null,{"$f":"N766","v":9.09},"B/. /cliente/mes",null,{"$f":"Q766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z766","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC766","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF766","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769+E772+E777+E781","v":10.2313600763541},"B/. /kW/mes",null,{"$f":"H769+H772+H777+H781","v":10.2313600763541},"B/. /kW/mes",null,{"$f":"K769+K772+K777+K781","v":10.2313600763541},"B/. /kW/mes",null,{"$f":"N769+N772+N777+N781","v":10.2313600763541},"B/. /kW/mes",null,{"$f":"Q769+Q772+Q777+Q781","v":10.60074942446786},"B/. /kW/mes",null,{"$f":"T769+T772+T777+T781","v":10.60074942446786},"B/. /kW/mes",null,{"$f":"W769+W772+W777+W781","v":10.60074942446786},"B/. /kW/mes",null,{"$f":"Z769+Z772+Z777+Z781","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC769+AC772+AC777+AC781","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF769+AF772+AF777+AF781","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E782+E786+E787+E791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"H767+H770+H773+H774+H778+H779+H782+H786+H787+H791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"K767+K770+K773+K774+K778+K779+K782+K786+K787+K791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"N767+N770+N773+N774+N778+N779+N782+N786+N787+N791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"Q767+Q770+Q773+Q774+Q778+Q779+Q782+Q786+Q787+Q791","v":9.5947897693682976E-2},"B/. /kWh",null,{"$f":"T767+T770+T773+T774+T778+T779+T782+T786+T787+T791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"W767+W770+W773+W774+W778+W779+W782+W786+W787+W791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"Z767+Z770+Z773+Z774+Z778+Z779+Z782+Z787+Z791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767+AC770+AC773+AC774+AC778+AC779+AC782+AC787+AC791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF767+AF770+AF773+AF774+AF778+AF779+AF782+AF787+AF791","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E783+E786+E788+E791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"H767+H770+H773+H774+H778+H779+H783+H786+H788+H791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"K767+K770+K773+K774+K778+K779+K783+K786+K788+K791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"N767+N770+N773+N774+N778+N779+N783+N786+N788+N791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"Q767+Q770+Q773+Q774+Q778+Q779+Q783+Q786+Q788+Q791","v":9.5947897693682976E-2},"B/. /kWh",null,{"$f":"T767+T770+T773+T774+T778+T779+T783+T786+T788+T791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"W767+W770+W773+W774+W778+W779+W783+W786+W788+W791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"Z767+Z770+Z773+Z774+Z778+Z779+Z783+Z788+Z791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767+AC770+AC773+AC774+AC778+AC779+AC783+AC788+AC791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF767+AF770+AF773+AF774+AF778+AF779+AF783+AF788+AF791","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E784+E786+E789+E791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"H767+H770+H773+H774+H778+H779+H784+H786+H789+H791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"K767+K770+K773+K774+K778+K779+K784+K786+K789+K791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"N767+N770+N773+N774+N778+N779+N784+N786+N789+N791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"Q767+Q770+Q773+Q774+Q778+Q779+Q784+Q786+Q789+Q791","v":9.5947897693682976E-2},"B/. /kWh",null,{"$f":"T767+T770+T773+T774+T778+T779+T784+T786+T789+T791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"W767+W770+W773+W774+W778+W779+W784+W786+W789+W791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"Z767+Z770+Z773+Z774+Z778+Z779+Z784+Z789+Z791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767+AC770+AC773+AC774+AC778+AC779+AC784+AC789+AC791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF767+AF770+AF773+AF774+AF778+AF779+AF784+AF789+AF791","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E785+E786+E790+E791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"H767+H770+H773+H774+H778+H779+H785+H786+H790+H791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"K767+K770+K773+K774+K778+K779+K785+K786+K790+K791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"N767+N770+N773+N774+N778+N779+N785+N786+N790+N791","v":9.2562152795955782E-2},"B/. /kWh",null,{"$f":"Q767+Q770+Q773+Q774+Q778+Q779+Q785+Q786+Q790+Q791","v":9.5947897693682976E-2},"B/. /kWh",null,{"$f":"T767+T770+T773+T774+T778+T779+T785+T786+T790+T791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"W767+W770+W773+W774+W778+W779+W785+W786+W790+W791","v":9.5947897693683004E-2},"B/. /kWh",null,{"$f":"Z767+Z770+Z773+Z774+Z778+Z779+Z785+Z790+Z791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767+AC770+AC773+AC774+AC778+AC779+AC785+AC790+AC791","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF767+AF770+AF773+AF774+AF778+AF779+AF785+AF790+AF791","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E766","v":9.09},"B/. /cliente/mes",null,{"$f":"H766","v":9.09},"B/. /cliente/mes",null,{"$f":"K766","v":9.09},"B/. /cliente/mes",null,{"$f":"N766","v":9.09},"B/. /cliente/mes",null,{"$f":"Q766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z766","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC766","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF766","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769+E772","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"H769+H772","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"K769+K772","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"N769+N772","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"Q769+Q772","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"T769+T772","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"W769+W772","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"Z769+Z772","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC769+AC772","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF769+AF772","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E767+E770+E773+E774","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H767+H770+H773+H774","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K767+K770+K773+K774","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N767+N770+N773+N774","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q767+Q770+Q773+Q774","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T767+T770+T773+T774","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W767+W770+W773+W774","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z767+Z770+Z773+Z774","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767+AC770+AC773+AC774","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF767+AF770+AF773+AF774","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF761","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF761","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N761","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W761","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC761","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF761","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["ATD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A766,Resumen_cargos!$A$7:$A$67,0),MATCH($B766,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B/. /cliente/mes",null,{"$f":"E766","v":9.09},"B/. /cliente/mes",null,{"$f":"H766","v":9.09},"B/. /cliente/mes",null,{"$f":"K766","v":9.09},"B/. /cliente/mes",null,{"$f":"+N766*$R$36","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+Q766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+T766","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W766*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC766*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["ATD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A767,Resumen_cargos!$A$7:$A$67,0),MATCH($B767,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"E767","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"H767","v":4.7544034167103157E-4},"B/. /kWh",null,4.7544034167103157E-4,"B/. /kWh",null,{"$f":"+N767*$R$36","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+Q767","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+T767","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W767*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC767*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["ATD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A769,Resumen_cargos!$A$7:$A$67,0),MATCH($B769,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},"B/. /kW/mes",null,{"$f":"E769","v":1.093283439350947},"B/. /kW/mes",null,{"$f":"H769","v":1.093283439350947},"B/. /kW/mes",null,1.093283439350947,"B/. /kW/mes",null,{"$f":"+N769*$R$37","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"+Q769","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"+T769","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W769*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC769*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["ATD","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A770,Resumen_cargos!$A$7:$A$67,0),MATCH($B770,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E770","v":0},"B/ /kWh",null,{"$f":"H770","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N770*$R$37","v":0},"B/ /kWh",null,{"$f":"+Q770","v":0},"B/ /kWh",null,{"$f":"+T770","v":0},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W770*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC770*$E$11","v":{"$error":"#REF!"}},"B/ /kWh"]
[null,null,"Pérdida de Distribución"]
["ATD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A772,Resumen_cargos!$A$7:$A$67,0),MATCH($B772,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},"B/. /kW/mes",null,{"$f":"E772","v":6.318800051769069E-2},"B/. /kW/mes",null,{"$f":"H772","v":6.318800051769069E-2},"B/. /kW/mes",null,6.318800051769069E-2,"B/. /kW/mes",null,{"$f":"+N772*$R$38","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"+Q772","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"+T772*$E$10","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W772*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC772*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["ATD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A773,Resumen_cargos!$A$7:$A$67,0),MATCH($B773,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"E773","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"H773","v":1.4460962413775044E-3},"B/. /kWh",null,1.4460962413775044E-3,"B/. /kWh",null,{"$f":"+N773*$R$38","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"+Q773","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"+T773*$E$10","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W773*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC773*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["ATD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A774,Resumen_cargos!$A$7:$A$67,0),MATCH($B774,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E774","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H774","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N774*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q774","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T774","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W774*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC774*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["ATD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A775,Resumen_cargos!$A$7:$A$67,0),MATCH($B775,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,{"$f":"E775","v":2400.0700000000002},"B/. /cliente",null,{"$f":"H775","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N775","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+Q775","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+T775","v":2400.0700000000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W775*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC775*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["ATD","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A777,Resumen_cargos!$A$7:$A$67,0),MATCH($B777,Resumen_cargos!$B$4:$AG$4,0))","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"E777","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"H777","v":1.6181733236126772},"B/. /kW/mes",null,1.6181733236126772,"B/. /kW/mes",null,{"$f":"+N777*$Q$52","v":1.6697034468248699},"B/. /kW/mes",null,{"$f":"+Q777","v":1.6697034468248699},"B/. /kW/mes",null,{"$f":"+T777","v":1.6697034468248699},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W777*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC777","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["ATD","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A778,Resumen_cargos!$A$7:$A$67,0),MATCH($B778,Resumen_cargos!$B$4:$AG$4,0))","v":2.6503097750337971E-3},"B/. /kWh",null,{"$f":"E778","v":2.6503097750337971E-3},"B/. /kWh",null,{"$f":"H778","v":2.6503097750337971E-3},"B/. /kWh",null,2.6503097750337971E-3,"B/. /kWh",null,{"$f":"+N778*$Q$52","v":2.7347078968326826E-3},"B/. /kWh",null,{"$f":"+Q778","v":2.7347078968326826E-3},"B/. /kWh",null,{"$f":"+T778","v":2.7347078968326826E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W778*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A779,Resumen_cargos!$A$7:$A$67,0),MATCH($B779,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E779","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H779","v":4.5400394099467684E-3},"B/. /kWh",null,4.5400394099467684E-3,"B/. /kWh",null,{"$f":"+N779*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q779","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T779","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W779*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["ATD","CPOTGEN_kW_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A781,Resumen_cargos!$A$7:$A$67,0),MATCH($B781,Resumen_cargos!$B$4:$AG$4,0))","v":7.4567153128727863},"B/. /kW/mes",null,{"$f":"E781","v":7.4567153128727863},"B/. /kW/mes",null,{"$f":"H781","v":7.4567153128727863},"B/. /kW/mes",null,7.4567153128727863,"B/. /kW/mes",null,{"$f":"+N781*$Q$53","v":7.7323692994138602},"B/. /kW/mes",null,{"$f":"+Q781","v":7.7323692994138602},"B/. /kW/mes",null,{"$f":"+T781","v":7.7323692994138602},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W781*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes"]
["ATD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A782,Resumen_cargos!$A$7:$A$67,0),MATCH($B782,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"K782*$N$61","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T785*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"+T782","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W782*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A783,Resumen_cargos!$A$7:$A$67,0),MATCH($B783,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N782*(1+$G$7)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T785*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"+T783","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"Z782","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W783*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A784,Resumen_cargos!$A$7:$A$67,0),MATCH($B784,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N783*(1+$H$7)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T785*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,7.4104124801068899E-2,"B/. /kWh",null,{"$f":"Z782","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W784*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A785,Resumen_cargos!$A$7:$A$67,0),MATCH($B785,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N784*(1+$I$7)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+Q785*$T$53","v":7.4104124801068899E-2},"B/. /kWh",null,7.4104124801068899E-2,"B/. /kWh",null,{"$f":"Z782","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W785*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A786,Resumen_cargos!$A$7:$A$67,0),MATCH($B786,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+Q786","v":0},"B/. /kWh",null,0,"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A787,Resumen_cargos!$A$7:$A$67,0),MATCH($B787,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W787*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A788,Resumen_cargos!$A$7:$A$67,0),MATCH($B788,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W788*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A789,Resumen_cargos!$A$7:$A$67,0),MATCH($B789,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W789*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A790,Resumen_cargos!$A$7:$A$67,0),MATCH($B790,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W790*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["ATD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A791,Resumen_cargos!$A$7:$A$67,0),MATCH($B791,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+Q791","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T791","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W791*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[]
[null,null,"ATH:  Tarifa por Bloque Horario"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E807","v":9.09},"B/. /cliente/mes",null,{"$f":"H807","v":9.09},"B/. /cliente/mes",null,{"$f":"K807","v":9.09},"B/. /cliente/mes",null,{"$f":"N807","v":9.09},"B/. /cliente/mes",null,{"$f":"Q807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z807","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC807","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF807","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E810+E813+E819+E823","v":9.9786625540188716},"B/. /kW/mes",null,{"$f":"H810+H813+H819+H823","v":9.9786625540188716},"B/. /kW/mes",null,{"$f":"K810+K813+K819+K823","v":9.9786625540188716},"B/. /kW/mes",null,{"$f":"N810+N813+N819+N823","v":9.9786625540188716},"B/. /kW/mes",null,{"$f":"Q810+Q813+Q819+Q823","v":10.338841649933144},"B/. /kW/mes",null,{"$f":"T810+T813+T819+T823","v":10.338841649933144},"B/. /kW/mes",null,{"$f":"W810+W813+W819+W823","v":10.338841649933144},"B/. /kW/mes",null,{"$f":"Z810+Z813+Z819+Z823","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC810+AC813+AC819+AC823","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF810+AF813+AF819+AF823","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima en Período Fuera de Punta",null,{"$f":"E811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"H811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"K811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"N811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"Q811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"T811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"W811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"Z811","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC811","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF811","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,{"$f":"E808+E812+E814+E816+E820+E821+E824+E825+E827+E828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"H808+H812+H814+H816+H820+H821+H824+H825+H827+H828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"K808+K812+K814+K816+K820+K821+K824+K825+K827+K828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"N808+N812+N814+N816+N820+N821+N824+N825+N827+N828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"Q808+Q812+Q814+Q816+Q820+Q821+Q824+Q825+Q827+Q828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"T808+T812+T814+T816+T820+T821+T824+T825+T827+T828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"W808+W812+W814+W816+W820+W821+W824+W825+W827+W828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"Z808+Z812+Z814+Z816+Z820+Z821+Z824+Z825+Z828","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC808+AC812+AC814+AC816+AC820+AC821+AC824+AC825+AC828","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF808+AF812+AF814+AF816+AF820+AF821+AF824+AF825+AF828","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E808+E812+E815+E816+E820+E821+E824+E826+E827+E828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"H808+H812+H815+H816+H820+H821+H824+H826+H827+H828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"K808+K812+K815+K816+K820+K821+K824+K826+K827+K828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"N808+N812+N815+N816+N820+N821+N824+N826+N827+N828","v":0.1035761832262347},"B/. /kWh",null,{"$f":"Q808+Q812+Q815+Q816+Q820+Q821+Q824+Q826+Q827+Q828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"T808+T812+T815+T816+T820+T821+T824+T826+T827+T828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"W808+W812+W815+W816+W820+W821+W824+W826+W827+W828","v":0.10736813182745687},"B/. /kWh",null,{"$f":"Z808+Z812+Z815+Z816+Z820+Z821+Z824+Z826+Z828","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC808+AC812+AC815+AC816+AC820+AC821+AC824+AC826+AC828","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF808+AF812+AF815+AF816+AF820+AF821+AF824+AF826+AF828","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E807","v":9.09},"B/. /cliente/mes",null,{"$f":"H807","v":9.09},"B/. /cliente/mes",null,{"$f":"K807","v":9.09},"B/. /cliente/mes",null,{"$f":"N807","v":9.09},"B/. /cliente/mes",null,{"$f":"Q807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W807","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z807","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC807","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF807","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E810+E813","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"H810+H813","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"K810+K813","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"N810+N813","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"Q810+Q813","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"T810+T813","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"W810+W813","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"Z810+Z813","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC810+AC813","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF810+AF813","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"H811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"K811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"N811","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"Q811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"T811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"W811","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"Z811","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC811","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF811","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E808+E812+E814+E816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H808+H812+H814+H816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K808+K812+K814+K816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N808+N812+N814+N816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q808+Q812+Q814+Q816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T808+T812+T814+T816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W808+W812+W814+W816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z808+Z812+Z814+Z816","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC808+AC812+AC814+AC816","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF808+AF812+AF814+AF816","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E808+E812+E815+E816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H808+H812+H815+H816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K808+K812+K815+K816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N808+N812+N815+N816","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q808+Q812+Q815+Q816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T808+T812+T815+T816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W808+W812+W815+W816","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z808+Z812+Z815+Z816","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC808+AC812+AC815+AC816","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF808+AF812+AF815+AF816","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["ATH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A807,Resumen_cargos!$A$7:$A$67,0),MATCH($B807,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B//cliente/mes",null,{"$f":"E807","v":9.09},"B//cliente/mes",null,{"$f":"H807","v":9.09},"B//cliente/mes",null,{"$f":"+K807","v":9.09},"B//cliente/mes",null,{"$f":"+N807*$R$36","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"+Q807","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"+T807","v":9.5839217055579127},"B//cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"W807*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"AC807*$E$11","v":{"$error":"#REF!"}},"B//cliente/mes"]
["ATH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A808,Resumen_cargos!$A$7:$A$67,0),MATCH($B808,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},"B/ /kWh",null,{"$f":"E808","v":4.7544034167103157E-4},"B/ /kWh",null,{"$f":"H808","v":4.7544034167103157E-4},"B/ /kWh",null,4.7544034167103157E-4,"B/ /kWh",null,{"$f":"+N808*$R$36","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"+Q808","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"+T808","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W808*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC808*$E$11","v":{"$error":"#REF!"}},"B/ /kWh"]
[null,null,"Distribución"]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A810,Resumen_cargos!$A$7:$A$67,0),MATCH($B810,Resumen_cargos!$B$4:$AG$4,0))","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"E810","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"H810","v":0.82340608915614955},"B/ /kW/mes",null,0.82340608915614955,"B/ /kW/mes",null,{"$f":"+N810*$R$37","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"+Q810","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"+T810","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W810*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC810*$E$11","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A811,Resumen_cargos!$A$7:$A$67,0),MATCH($B811,Resumen_cargos!$B$4:$AG$4,0))","v":0.27981924547443321},"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,{"$f":"+N811*$R$37","v":0.29001121236094973},"B/ /kW/mes",null,0.29001121236094973,"B/ /kW/mes",null,{"$f":"+T811","v":0.29001121236094973},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["ATH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A812,Resumen_cargos!$A$7:$A$67,0),MATCH($B812,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N812*$R$37","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+T812","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A813,Resumen_cargos!$A$7:$A$67,0),MATCH($B813,Resumen_cargos!$B$4:$AG$4,0))","v":6.3306795644368488E-2},"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,{"$f":"+N813*$R$38","v":6.5695421778666607E-2},"B/ /kW/mes",null,6.5695421778666607E-2,"B/ /kW/mes",null,{"$f":"+T813*$E$10","v":6.5695421778666607E-2},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A814,Resumen_cargos!$A$7:$A$67,0),MATCH($B814,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,{"$f":"+N814*$R$38","v":1.5006588399059271E-3},"B/ /kWh",null,1.5006588399059271E-3,"B/ /kWh",null,{"$f":"+T814*$E$10","v":1.5006588399059271E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A815,Resumen_cargos!$A$7:$A$67,0),MATCH($B815,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,{"$f":"+N815*$R$38","v":1.5006588399059271E-3},"B/ /kWh",null,1.5006588399059271E-3,"B/ /kWh",null,{"$f":"+T815*$E$10","v":1.5006588399059271E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A816,Resumen_cargos!$A$7:$A$67,0),MATCH($B816,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,{"$f":"+N816*$R$39","v":2.1961625927895221E-3},"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,{"$f":"+T816","v":2.1961625927895221E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A817,Resumen_cargos!$A$7:$A$67,0),MATCH($B817,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N817","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+T817","v":2400.0700000000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente"]
[null,null,"Transmisión"]
["ATH","CPT_kWP_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A819,Resumen_cargos!$A$7:$A$67,0),MATCH($B819,Resumen_cargos!$B$4:$AG$4,0))","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"E819","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"H819","v":1.6212155326300581},"B/ /kW/mes",null,1.6212155326300581,"B/ /kW/mes",null,{"$f":"+N819*$Q$52","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"+Q819","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"+T819","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W819*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC819","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["ATH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A820,Resumen_cargos!$A$7:$A$67,0),MATCH($B820,Resumen_cargos!$B$4:$AG$4,0))","v":2.8366043293496734E-3},"B/ /kWh",null,{"$f":"E820","v":2.8366043293496734E-3},"B/ /kWh",null,{"$f":"H820","v":2.8366043293496734E-3},"B/ /kWh",null,2.8366043293496734E-3,"B/ /kWh",null,{"$f":"+N820*$Q$52","v":2.9269349314320833E-3},"B/ /kWh",null,{"$f":"+Q820","v":2.9269349314320833E-3},"B/ /kWh",null,{"$f":"+T820","v":2.9269349314320833E-3},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W820*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC820","v":{"$error":"#REF!"}},"B/ /kWh"]
["ATH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A821,Resumen_cargos!$A$7:$A$67,0),MATCH($B821,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"E821","v":4.5400394099467684E-3},"B/ /kWh",null,{"$f":"H821","v":4.5400394099467684E-3},"B/ /kWh",null,4.5400394099467684E-3,"B/ /kWh",null,{"$f":"+N821*$Q$52","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+Q821","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"+T821","v":4.684615263947662E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W821*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[null,null,"Generación"]
["ATH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A823,Resumen_cargos!$A$7:$A$67,0),MATCH($B823,Resumen_cargos!$B$4:$AG$4,0))","v":7.4707341365882947},"B/ /kW/mes",null,{"$f":"E823","v":7.4707341365882947},"B/ /kW/mes",null,{"$f":"H823","v":7.4707341365882947},"B/ /kW/mes",null,7.4707341365882947,"B/ /kW/mes",null,{"$f":"+N823*$Q$53","v":7.7469063599778538},"B/ /kW/mes",null,{"$f":"+Q823","v":7.7469063599778538},"B/ /kW/mes",null,{"$f":"+T823","v":7.7469063599778538},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W823*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes"]
["ATH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A824,Resumen_cargos!$A$7:$A$67,0),MATCH($B824,Resumen_cargos!$B$4:$AG$4,0))","v":1.9085135240020222E-2},"B/ /kWh",null,1.9085135240020222E-2,"B/ /kWh",null,1.9085135240020222E-2,"B/ /kWh",null,1.9085135240020222E-2,"B/ /kWh",null,1.979065950799181E-2,"B/ /kWh",null,1.979065950799181E-2,"B/ /kWh",null,1.979065950799181E-2,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W824*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CENEGEN_kWhP_","Cargo de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A825,Resumen_cargos!$A$7:$A$67,0),MATCH($B825,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W825*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CENEGEN_kWhFP_","Cargo de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A826,Resumen_cargos!$A$7:$A$67,0),MATCH($B826,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.1462360468615135E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,7.4104124801068885E-2,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W826*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
["ATH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A827,Resumen_cargos!$A$7:$A$67,0),MATCH($B827,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+K827","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh"]
["ATH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A828,Resumen_cargos!$A$7:$A$67,0),MATCH($B828,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,{"$f":"+K828","v":1.6043917398775355E-3},"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,1.6637016317688524E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W828*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh"]
[]
[null,null,"BTD Peaje"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"H842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"K842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"N842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"Q842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"T842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"W842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"Z842","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC842","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF842","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845+E848+E853+E857","v":30.398684220990386},"B/. /kW/mes",null,{"$f":"H845+H848+H853+H857","v":30.398684220990386},"B/. /kW/mes",null,{"$f":"K845+K848+K853+K857","v":30.398684220990386},"B/. /kW/mes",null,{"$f":"N845+N848+N853+N857","v":30.398684220990386},"B/. /kW/mes",null,{"$f":"Q845+Q848+Q853+Q857","v":30.91784606672104},"B/. /kW/mes",null,{"$f":"T845+T848+T853+T857","v":30.91784606672104},"B/. /kW/mes",null,{"$f":"W845+W848+W853+W857","v":30.91784606672104},"B/. /kW/mes",null,{"$f":"Z845+Z848+Z853+Z857","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC845+AC848+AC853+AC857","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF845+AF848+AF853+AF857","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E843+E846+E849+E850+E854+E855+E858+E859","v":2.7558557759072351E-2},"B/. /kWh",null,{"$f":"H843+H846+H849+H850+H854+H855+H858+H859","v":2.7558557759072351E-2},"B/. /kWh",null,{"$f":"K843+K846+K849+K850+K854+K855+K858+K859","v":2.7558557759072351E-2},"B/. /kWh",null,{"$f":"N843+N846+N849+N850+N854+N855+N858+N859","v":2.7558557759072351E-2},"B/. /kWh",null,{"$f":"Q843+Q846+Q849+Q850+Q854+Q855+Q858+Q859","v":2.8643957856178272E-2},"B/. /kWh",null,{"$f":"T843+T846+T849+T850+T854+T855+T858+T859","v":2.8643957856178272E-2},"B/. /kWh",null,{"$f":"W843+W846+W849+W850+W854+W855+W858+W859","v":2.8643957856178272E-2},"B/. /kWh",null,{"$f":"Z843+Z846+Z849+Z850+Z854+Z855+Z859","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC843+AC846+AC849+AC850+AC854+AC855+AC859","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF843+AF846+AF849+AF850+AF854+AF855+AF859","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"H842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"K842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"N842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"Q842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"T842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"W842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"Z842","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC842","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF842","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845+E848","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"H845+H848","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"K845+K848","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"N845+N848","v":13.105460132313354},"B/. /kW/mes",null,{"$f":"Q845+Q848","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"T845+T848","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"W845+W848","v":13.583439741470164},"B/. /kW/mes",null,{"$f":"Z845+Z848","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC845+AC848","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF845+AF848","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E843+E846+E849+E850","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"H843+H846+H849+H850","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"K843+K846+K849+K850","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"N843+N846+N849+N850","v":2.1114655077165843E-2},"B/. /kWh",null,{"$f":"Q843+Q846+Q849+Q850","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T843+T846+T849+T850","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W843+W846+W849+W850","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z843+Z846+Z849+Z850","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC843+AC846+AC849+AC850","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF843+AF846+AF849+AF850","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"Comercialización"]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A842,Resumen_cargos!$A$7:$A$67,0),MATCH($B842,Resumen_cargos!$B$4:$AG$4,0))","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"E842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"H842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"K842","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"+N842*$R$36","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"+Q842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"+T842","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W842*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC842*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes",{"$f":"W842-W610","v":-2.6674721578725542},{"$f":"AH842/W842","v":-1}]
["Peaje BT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A843,Resumen_cargos!$A$7:$A$67,0),MATCH($B843,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"E843","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"H843","v":5.1472689881283049E-3},"B/. /kWh",null,5.1472689881283049E-3,"B/. /kWh",null,{"$f":"+N843*$R$36","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+Q843","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+T843","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W843*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC843*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W843-W611","v":0}]
[null,null,"Distribución"]
["Peaje BT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A845,Resumen_cargos!$A$7:$A$67,0),MATCH($B845,Resumen_cargos!$B$4:$AG$4,0))","v":12.620391085262014},"B/. /kW/mes",null,{"$f":"E845","v":12.620391085262014},"B/. /kW/mes",null,{"$f":"H845","v":12.620391085262014},"B/. /kW/mes",null,12.620391085262014,"B/. /kW/mes",null,{"$f":"+N845*$R$37","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"+Q845","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"+T845","v":13.08006857391292},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W845*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC845*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W845-W613","v":0}]
["Peaje BT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A846,Resumen_cargos!$A$7:$A$67,0),MATCH($B846,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E846","v":0},"B/. /kWh",null,{"$f":"H846","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N846*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q846","v":0},"B/. /kWh",null,{"$f":"+T846","v":0},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W846*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC846*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W846-W614","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje BT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A848,Resumen_cargos!$A$7:$A$67,0),MATCH($B848,Resumen_cargos!$B$4:$AG$4,0))","v":0.48506904705133924},"B/. /kW/mes",null,{"$f":"E848","v":0.48506904705133924},"B/. /kW/mes",null,{"$f":"H848","v":0.48506904705133924},"B/. /kW/mes",null,0.48506904705133924,"B/. /kW/mes",null,{"$f":"+N848*$R$38","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"+Q848","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"+T848*$E$10","v":0.50337116755724387},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W848*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC848*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W848-W616","v":0}]
["Peaje BT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A849,Resumen_cargos!$A$7:$A$67,0),MATCH($B849,Resumen_cargos!$B$4:$AG$4,0))","v":1.38412706336607E-2},"B/. /kWh",null,{"$f":"E849","v":1.38412706336607E-2},"B/. /kWh",null,{"$f":"H849","v":1.38412706336607E-2},"B/. /kWh",null,1.38412706336607E-2,"B/. /kWh",null,{"$f":"+N849*$R$38","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"+Q849","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"+T849*$E$10","v":1.4363515053567553E-2},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W849*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC849*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W849-W617","v":0}]
["Peaje BT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A850,Resumen_cargos!$A$7:$A$67,0),MATCH($B850,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E850","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H850","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N850*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q850","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T850","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W850*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC850*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W850-W618","v":0}]
["Peaje BT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A851,Resumen_cargos!$A$7:$A$67,0),MATCH($B851,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},"B/. /cliente",null,{"$f":"E851","v":70.459740654205618},"B/. /cliente",null,{"$f":"H851","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"+N851","v":70.459740654205618},"B/. /cliente",null,{"$f":"+Q851","v":70.459740654205618},"B/. /cliente",null,{"$f":"+T851","v":70.459740654205618},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W851*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC851*$E$11","v":{"$error":"#REF!"}},"B/. /cliente",{"$f":"W851-W619","v":0}]
[null,null,"Transmisión"]
["Peaje BT","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A853,Resumen_cargos!$A$7:$A$67,0),MATCH($B853,Resumen_cargos!$B$4:$AG$4,0))","v":1.2932240886770323},"B/ /kW/mes",null,{"$f":"E853","v":1.2932240886770323},"B/ /kW/mes",null,{"$f":"H853","v":1.2932240886770323},"B/ /kW/mes",null,{"$f":"K853","v":1.2932240886770323},"B/ /kW/mes",null,{"$f":"+N853*$Q$52","v":1.3344063252508778},"B/ /kW/mes",null,{"$f":"+Q853","v":1.3344063252508778},"B/ /kW/mes",null,{"$f":"+T853","v":1.3344063252508778},"B/ /kW/mes",null,0,"B/ /kW/mes",null,{"$f":"W853*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC853","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W853-W621","v":0}]
["Peaje BT","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A854,Resumen_cargos!$A$7:$A$67,0),MATCH($B854,Resumen_cargos!$B$4:$AG$4,0))","v":4.839510942028973E-3},"B/ /kWh",null,4.839510942028973E-3,"B/ /kWh",null,4.839510942028973E-3,"B/ /kWh",null,4.839510942028973E-3,"B/ /kWh",null,4.9936233547665338E-3,"B/ /kWh",null,4.9936233547665338E-3,"B/ /kWh",null,4.9936233547665338E-3,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W854*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W854-W622","v":0}]
["Peaje BT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A855,Resumen_cargos!$A$7:$A$67,0),MATCH($B855,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W855*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W855-W623","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje BT","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A857,Resumen_cargos!$A$7:$A$67,0),MATCH($B857,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E857","v":16},"B/ /kW/mes",null,16,"B/ /kW/mes",null,16,"B/ /kW/mes",null,{"$f":"N857","v":16},"B/ /kW/mes",null,{"$f":"Q857","v":16},"B/ /kW/mes",null,{"$f":"T857","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W857*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC857","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje BT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A858,Resumen_cargos!$A$7:$A$67,0),MATCH($B858,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E858","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+K858","v":0},"B/ /kWh",null,{"$f":"+N858*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q858","v":0},"B/ /kWh",null,{"$f":"+T858","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W858*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC858","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje BT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A859,Resumen_cargos!$A$7:$A$67,0),MATCH($B859,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E859","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H859","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,{"$f":"+N859*$Q$53","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+Q859","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T859","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W859*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC859","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W859-W635","v":0}]
[]
[null,null,"BTH Peaje"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"H875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"K875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"N875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"Q875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"T875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"W875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"Z875","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC875","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF875","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E878+E883+E887+E891","v":25.949346790092498},"B/. /kW/mes",null,{"$f":"H878+H883+H887+H891","v":25.949346790092498},"B/. /kW/mes",null,{"$f":"K878+K883+K887+K891","v":25.949346790092498},"B/. /kW/mes",null,{"$f":"N878+N883+N887+N891","v":25.949346790092498},"B/. /kW/mes",null,{"$f":"Q878+Q883+Q887+Q891","v":26.306280054920201},"B/. /kW/mes",null,{"$f":"T878+T883+T887+T891","v":26.306280054920201},"B/. /kW/mes",null,{"$f":"W878+W883+W887+W891","v":26.306280054920201},"B/. /kW/mes",null,{"$f":"Z878+Z883+Z887+Z891","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC878+AC883+AC887+AC891","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF878+AF883+AF887+AF891","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"H879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"K879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"N879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"Q879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"T879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"W879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"Z879","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC879","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF879","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E876+E880+E881+E884+E888+E889+E892+E893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"H876+H880+H881+H884+H888+H889+H892+H893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"K876+K880+K881+K884+K888+K889+K892+K893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"N876+N880+N881+N884+N888+N889+N892+N893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"Q876+Q880+Q881+Q884+Q888+Q889+Q892+Q893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"T876+T880+T881+T884+T888+T889+T892+T893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"W876+W880+W881+W884+W888+W889+W892+W893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"Z876+Z880+Z881+Z884+Z888+Z889+Z893","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC876+AC880+AC881+AC884+AC888+AC889+AC893","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF876+AF880+AF881+AF884+AF888+AF889+AF893","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E876+E880+E882+E884+E888+E889+E892+E893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"H876+H880+H882+H884+H888+H889+H892+H893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"K876+K880+K882+K884+K888+K889+K892+K893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"N876+N880+N882+N884+N888+N889+N892+N893","v":2.6763170760692703E-2},"B/. /kWh",null,{"$f":"Q876+Q880+Q882+Q884+Q888+Q889+Q892+Q893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"T876+T880+T882+T884+T888+T889+T892+T893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"W876+W880+W882+W884+W888+W889+W892+W893","v":2.7823242056841516E-2},"B/. /kWh",null,{"$f":"Z876+Z880+Z882+Z884+Z888+Z889+Z893","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC876+AC880+AC882+AC884+AC888+AC889+AC893","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF876+AF880+AF882+AF884+AF888+AF889+AF893","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"H875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"K875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"N875","v":2.5299999999999998},"B/. /cliente/mes",null,{"$f":"Q875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"T875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"W875","v":2.6674721578725542},"B/. /cliente/mes",null,{"$f":"Z875","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC875","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF875","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E878+E883","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"H878+H883","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"K878+K883","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"N878+N883","v":8.6148816984880785},"B/. /kW/mes",null,{"$f":"Q878+Q883","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"T878+T883","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"W878+W883","v":8.9293194224554124},"B/. /kW/mes",null,{"$f":"Z878+Z883","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC878+AC883","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF878+AF883","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"H879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"K879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"N879","v":5.0710015355775502},"B/. /kW/mes",null,{"$f":"Q879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"T879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"W879","v":5.2557046271910357},"B/. /kW/mes",null,{"$f":"Z879","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC879","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF879","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E876+E880+E881+E884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H876+H880+H881+H884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K876+K880+K881+K884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N876+N880+N881+N884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q876+Q880+Q881+Q884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T876+T880+T881+T884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W876+W880+W881+W884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z876+Z880+Z881+Z884","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC876+AC880+AC881+AC884","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF876+AF880+AF881+AF884","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E876+E880+E882+E884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H876+H880+H882+H884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K876+K880+K882+K884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N876+N880+N882+N884","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q876+Q880+Q882+Q884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T876+T880+T882+T884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W876+W880+W882+W884","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z876+Z880+Z882+Z884","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC876+AC880+AC882+AC884","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF876+AF880+AF882+AF884","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["Peaje BTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A875,Resumen_cargos!$A$7:$A$67,0),MATCH($B875,Resumen_cargos!$B$4:$AG$4,0))","v":2.5299999999999998},"B//cliente/mes",null,{"$f":"E875","v":2.5299999999999998},"B//cliente/mes",null,{"$f":"H875","v":2.5299999999999998},"B//cliente/mes",null,{"$f":"K875","v":2.5299999999999998},"B//cliente/mes",null,{"$f":"+N875*$R$36","v":2.6674721578725542},"B//cliente/mes",null,{"$f":"+Q875","v":2.6674721578725542},"B//cliente/mes",null,{"$f":"+T875","v":2.6674721578725542},"B//cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"W875*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"AC875*$E$11","v":{"$error":"#REF!"}},"B//cliente/mes",{"$f":"W875-W650","v":-2.6674721578725542},{"$f":"AH875/W875","v":-1}]
["Peaje BTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A876,Resumen_cargos!$A$7:$A$67,0),MATCH($B876,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},"B/ /kWh",null,{"$f":"E876","v":5.1472689881283049E-3},"B/ /kWh",null,{"$f":"H876","v":5.1472689881283049E-3},"B/ /kWh",null,5.1472689881283049E-3,"B/ /kWh",null,{"$f":"+N876*$R$36","v":5.4269552232858063E-3},"B/ /kWh",null,5.4269552232858063E-3,"B/ /kWh",null,5.4269552232858063E-3,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W876*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC876*$E$11","v":{"$error":"#REF!"}},"B/ /kWh",{"$f":"W876-W651","v":0}]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Peaje BTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A878,Resumen_cargos!$A$7:$A$67,0),MATCH($B878,Resumen_cargos!$B$4:$AG$4,0))","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"E878","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"H878","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"K878","v":8.1143437669915901},"B/ /kW/mes",null,{"$f":"+N878*$R$37","v":8.4098957146025217},"B/ /kW/mes",null,8.4098957146025217,"B/ /kW/mes",null,8.4098957146025217,"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W878*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC878*$E$11","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W878-W653","v":0}]
["Peaje BTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A879,Resumen_cargos!$A$7:$A$67,0),MATCH($B879,Resumen_cargos!$B$4:$AG$4,0))","v":5.0710015355775502},"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,5.0710015355775502,"B/ /kW/mes",null,{"$f":"+N879*$R$37","v":5.2557046271910357},"B/ /kW/mes",null,5.2557046271910357,"B/ /kW/mes",null,5.2557046271910357,"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",0]
["Peaje BTH","CD_kWh_","Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A880,Resumen_cargos!$A$7:$A$67,0),MATCH($B880,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N880*$R$37","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A881,Resumen_cargos!$A$7:$A$67,0),MATCH($B881,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,{"$f":"+N881*$R$38","v":1.4363515053567555E-2},"B/ /kWh",null,1.4363515053567555E-2,"B/ /kWh",null,{"$f":"+T881*$E$10","v":1.4363515053567555E-2},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A882,Resumen_cargos!$A$7:$A$67,0),MATCH($B882,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,1.3841270633660701E-2,"B/ /kWh",null,{"$f":"+N882*$R$38","v":1.4363515053567555E-2},"B/ /kWh",null,1.4363515053567555E-2,"B/ /kWh",null,{"$f":"+T882*$E$10","v":1.4363515053567555E-2},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A883,Resumen_cargos!$A$7:$A$67,0),MATCH($B883,Resumen_cargos!$B$4:$AG$4,0))","v":0.5005379314964884},"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,0.5005379314964884,"B/ /kW/mes",null,{"$f":"+N883*$R$38","v":0.51942370785289105},"B/ /kW/mes",null,0.51942370785289105,"B/ /kW/mes",null,{"$f":"+T883*$E$10","v":0.51942370785289105},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",0]
["Peaje BTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A884,Resumen_cargos!$A$7:$A$67,0),MATCH($B884,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,{"$f":"+N884*$R$39","v":2.1961625927895221E-3},"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,{"$f":"+T884","v":2.1961625927895221E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje BTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A885,Resumen_cargos!$A$7:$A$67,0),MATCH($B885,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"+N885","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",0]
[null,null,"Transmisión"]
["Peaje BTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A887,Resumen_cargos!$A$7:$A$67,0),MATCH($B887,Resumen_cargos!$B$4:$AG$4,0))","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"E887","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"H887","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"K887","v":1.3344650916044181},"B/ /kW/mes",null,{"$f":"+N887*$Q$52","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"+Q887","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"+T887","v":1.3769606324647896},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W887*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC887","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W887-W662","v":0}]
["Peaje BTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A888,Resumen_cargos!$A$7:$A$67,0),MATCH($B888,Resumen_cargos!$B$4:$AG$4,0))","v":4.0441239436493203E-3},"B/ /kWh",null,{"$f":"E888","v":4.0441239436493203E-3},"B/ /kWh",null,{"$f":"H888","v":4.0441239436493203E-3},"B/ /kWh",null,4.0441239436493203E-3,"B/ /kWh",null,{"$f":"+N888*$Q$52","v":4.1729075554297777E-3},"B/ /kWh",null,{"$f":"+Q888","v":4.1729075554297777E-3},"B/ /kWh",null,{"$f":"+T888","v":4.1729075554297777E-3},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W888*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W888-W663","v":0}]
["Peaje BTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A889,Resumen_cargos!$A$7:$A$67,0),MATCH($B889,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E889","v":0},"B/ /kWh",null,{"$f":"H889","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N889*$Q$52","v":0},"B/ /kWh",null,{"$f":"+Q889","v":0},"B/ /kWh",null,{"$f":"+T889","v":0},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W889*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W889-W664","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje BTH","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A891,Resumen_cargos!$A$7:$A$67,0),MATCH($B891,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E891","v":16},"B/ /kW/mes",null,{"$f":"H891","v":16},"B/ /kW/mes",null,{"$f":"K891","v":16},"B/ /kW/mes",null,{"$f":"N891","v":16},"B/ /kW/mes",null,{"$f":"Q891","v":16},"B/ /kW/mes",null,{"$f":"T891","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W891*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC891","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje BTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A892,Resumen_cargos!$A$7:$A$67,0),MATCH($B892,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E892","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+K892","v":0},"B/ /kWh",null,{"$f":"+N892*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q892","v":0},"B/ /kWh",null,{"$f":"+T892","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W892*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC892","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje BTH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A893,Resumen_cargos!$A$7:$A$67,0),MATCH($B893,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"E893","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"H893","v":1.6043917398775355E-3},"B/ /kWh",null,1.6043917398775355E-3,"B/ /kWh",null,{"$f":"+N893*$Q$53","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"+Q893","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"+T893","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W893*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC893","v":{"$error":"#REF!"}},"B/ /kWh",{"$f":"W893-W671","v":0}]
[]
[null,null,"MTD Peaje"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z907","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC907","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF907","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910+E913+E918+E922","v":27.38411801656359},"B/. /kW/mes",null,{"$f":"H910+H913+H918+H922","v":27.38411801656359},"B/. /kW/mes",null,{"$f":"K910+K913+K918+K922","v":27.38411801656359},"B/. /kW/mes",null,{"$f":"N910+N913+N918+N922","v":27.38411801656359},"B/. /kW/mes",null,{"$f":"Q910+Q913+Q918+Q922","v":27.792890366355124},"B/. /kW/mes",null,{"$f":"T910+T913+T918+T922","v":27.792890366355124},"B/. /kW/mes",null,{"$f":"W910+W913+W918+W922","v":27.792890366355124},"B/. /kW/mes",null,{"$f":"Z910+Z913+Z918+Z922","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC910+AC913+AC918+AC922","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF910+AF913+AF918+AF922","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E908+E911+E914+E915+E919+E920+E923+E924","v":2.1308727283141194E-2},"B/. /kWh",null,{"$f":"H908+H911+H914+H915+H919+H920+H923+H924","v":2.1308727283141194E-2},"B/. /kWh",null,{"$f":"K908+K911+K914+K915+K919+K920+K923+K924","v":2.1308727283141194E-2},"B/. /kWh",null,{"$f":"N908+N911+N914+N915+N919+N920+N923+N924","v":2.1308727283141194E-2},"B/. /kWh",null,{"$f":"Q908+Q911+Q914+Q915+Q919+Q920+Q923+Q924","v":2.2153895590112372E-2},"B/. /kWh",null,{"$f":"T908+T911+T914+T915+T919+T920+T923+T924","v":2.2153895590112372E-2},"B/. /kWh",null,{"$f":"W908+W911+W914+W915+W919+W920+W923+W924","v":2.2153895590112372E-2},"B/. /kWh",null,{"$f":"Z908+Z911+Z914+Z915+Z919+Z920+Z924","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC908+AC911+AC914+AC915+AC919+AC920+AC924","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF908+AF911+AF914+AF915+AF919+AF920+AF924","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z907","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC907","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF907","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910+E913","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"H910+H913","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"K910+K913","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"N910+N913","v":9.998537677709411},"B/. /kW/mes",null,{"$f":"Q910+Q913","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"T910+T913","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"W910+W913","v":10.363186740743169},"B/. /kW/mes",null,{"$f":"Z910+Z913","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC910+AC913","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF910+AF913","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E908+E911+E914+E915","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H908+H911+H914+H915","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K908+K911+K914+K915","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N908+N911+N914+N915","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q908+Q911+Q914+Q915","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T908+T911+T914+T915","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W908+W911+W914+W915","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z908+Z911+Z914+Z915","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC908+AC911+AC914+AC915","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF908+AF911+AF914+AF915","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"Comercialización"]
["Peaje MT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A907,Resumen_cargos!$A$7:$A$67,0),MATCH($B907,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"E907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K907","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"+N907*$R$36","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+Q907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+T907","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W907*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC907*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes",{"$f":"W907-W688","v":-4.7919608527789563},{"$f":"AH907/W907","v":-1}]
["Peaje MT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A908,Resumen_cargos!$A$7:$A$67,0),MATCH($B908,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"E908","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"H908","v":4.4526510824205359E-3},"B/. /kWh",null,4.4526510824205359E-3,"B/. /kWh",null,{"$f":"+N908*$R$36","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+Q908","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+T908","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W908*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC908*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W908-W689","v":0}]
[null,null,"Distribución"]
["Peaje MT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A910,Resumen_cargos!$A$7:$A$67,0),MATCH($B910,Resumen_cargos!$B$4:$AG$4,0))","v":9.6403323946638189},"B/. /kW/mes",null,{"$f":"E910","v":9.6403323946638189},"B/. /kW/mes",null,{"$f":"H910","v":9.6403323946638189},"B/. /kW/mes",null,9.6403323946638189,"B/. /kW/mes",null,{"$f":"+N910*$R$37","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"+Q910","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"+T910","v":9.9914660287168893},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W910*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC910*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W910-W691","v":0}]
["Peaje MT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A911,Resumen_cargos!$A$7:$A$67,0),MATCH($B911,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E911","v":0},"B/. /kWh",null,{"$f":"H911","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N911*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q911","v":0},"B/. /kWh",null,{"$f":"+T911","v":0},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W911*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC911*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W911-W692","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A913,Resumen_cargos!$A$7:$A$67,0),MATCH($B913,Resumen_cargos!$B$4:$AG$4,0))","v":0.35820528304559213},"B/. /kW/mes",null,{"$f":"E913","v":0.35820528304559213},"B/. /kW/mes",null,{"$f":"H913","v":0.35820528304559213},"B/. /kW/mes",null,0.35820528304559213,"B/. /kW/mes",null,{"$f":"+N913*$R$38","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"+Q913","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"+T913*$E$10","v":0.37172071202627954},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W913*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC913*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W913-W694","v":0}]
["Peaje MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A914,Resumen_cargos!$A$7:$A$67,0),MATCH($B914,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/. /kWh",null,{"$f":"E914","v":9.4947965766052009E-3},"B/. /kWh",null,{"$f":"H914","v":9.4947965766052009E-3},"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,{"$f":"+N914*$R$38","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"+Q914","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"+T914*$E$10","v":9.8530443604628402E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W914*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC914*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W914-W695","v":0}]
["Peaje MT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A915,Resumen_cargos!$A$7:$A$67,0),MATCH($B915,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E915","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H915","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N915*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q915","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T915","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W915*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC915*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W915-W696","v":0}]
["Peaje MT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A916,Resumen_cargos!$A$7:$A$67,0),MATCH($B916,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},"B/. /cliente",null,{"$f":"E916","v":1957.2727008000002},"B/. /cliente",null,{"$f":"H916","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+N916","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+Q916","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+T916","v":1957.2727008000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W916*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC916*$E$11","v":{"$error":"#REF!"}},"B/. /cliente",{"$f":"W916-W697","v":0}]
[null,null,"Transmisión"]
["Peaje MT","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A918,Resumen_cargos!$A$7:$A$67,0),MATCH($B918,Resumen_cargos!$B$4:$AG$4,0))","v":1.3855803388541799},"B/ /kW/mes",null,{"$f":"E918","v":1.3855803388541799},"B/ /kW/mes",null,{"$f":"H918","v":1.3855803388541799},"B/ /kW/mes",null,{"$f":"K918","v":1.3855803388541799},"B/ /kW/mes",null,{"$f":"+N918*$Q$52","v":1.4297036256119571},"B/ /kW/mes",null,{"$f":"+Q918","v":1.4297036256119571},"B/ /kW/mes",null,{"$f":"+T918","v":1.4297036256119571},"B/ /kW/mes",null,0,"B/ /kW/mes",null,{"$f":"W918*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC918","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W918-W699","v":0}]
["Peaje MT","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A919,Resumen_cargos!$A$7:$A$67,0),MATCH($B919,Resumen_cargos!$B$4:$AG$4,0))","v":3.6307724288610881E-3},"B/ /kWh",null,3.6307724288610881E-3,"B/ /kWh",null,3.6307724288610881E-3,"B/ /kWh",null,3.6307724288610881E-3,"B/ /kWh",null,3.7463930165228254E-3,"B/ /kWh",null,3.7463930165228254E-3,"B/ /kWh",null,3.7463930165228254E-3,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W919*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W919-W700","v":0}]
["Peaje MT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A920,Resumen_cargos!$A$7:$A$67,0),MATCH($B920,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W920*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W920-W701","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje MT","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A922,Resumen_cargos!$A$7:$A$67,0),MATCH($B922,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E922","v":16},"B/ /kW/mes",null,{"$f":"H922","v":16},"B/ /kW/mes",null,{"$f":"K922","v":16},"B/ /kW/mes",null,{"$f":"N922","v":16},"B/ /kW/mes",null,{"$f":"Q922","v":16},"B/ /kW/mes",null,{"$f":"T922","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W922*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC922","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje MT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A923,Resumen_cargos!$A$7:$A$67,0),MATCH($B923,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E923","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"K923","v":0},"B/ /kWh",null,{"$f":"+N923*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q923","v":0},"B/ /kWh",null,{"$f":"+T923","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W923*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC923","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje MT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A924,Resumen_cargos!$A$7:$A$67,0),MATCH($B924,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E924","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H924","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,{"$f":"+N924*$Q$53","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+Q924","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T924","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W924*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC924","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W924-W713","v":0}]
[]
[null,null,"MTH Peaje"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z940","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC940","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF940","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E943+E947+E953+E957","v":22.907793128516062},"B/. /kW/mes",null,{"$f":"H943+H947+H953+H957","v":22.907793128516062},"B/. /kW/mes",null,{"$f":"K943+K947+K953+K957","v":22.907793128516062},"B/. /kW/mes",null,{"$f":"N943+N947+N953+N957","v":22.907793128516062},"B/. /kW/mes",null,{"$f":"Q943+Q947+Q953+Q957","v":23.15340937627143},"B/. /kW/mes",null,{"$f":"T943+T947+T953+T957","v":23.15340937627143},"B/. /kW/mes",null,{"$f":"W943+W947+W953+W957","v":23.15340937627143},"B/. /kW/mes",null,{"$f":"Z943+Z947+Z953+Z957","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC943+AC947+AC953+AC957","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF943+AF947+AF953+AF957","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"H944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"K944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"N944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"Q944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"T944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"W944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"Z944","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC944","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF944","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E941+E945+E948+E950+E954+E955+E958+E959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"H941+H945+H948+H950+H954+H955+H958+H959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"K941+K945+K948+K950+K954+K955+K958+K959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"N941+N945+N948+N950+N954+N955+N958+N959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"Q941+Q945+Q948+Q950+Q954+Q955+Q958+Q959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"T941+T945+T948+T950+T954+T955+T958+T959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"W941+W945+W948+W950+W954+W955+W958+W959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"Z941+Z945+Z948+Z950+Z954+Z955+Z959","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC941+AC945+AC948+AC950+AC954+AC955+AC959","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF941+AF945+AF948+AF950+AF954+AF955+AF959","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E941+E945+E949+E950+E954+E955+E958+E959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"H941+H945+H949+H950+H954+H955+H958+H959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"K941+K945+K949+K950+K954+K955+K958+K959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"N941+N945+N949+N950+N954+N955+N958+N959","v":2.0921861267535449E-2},"B/. /kWh",null,{"$f":"Q941+Q945+Q949+Q950+Q954+Q955+Q958+Q959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"T941+T945+T949+T950+T954+T955+T958+T959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"W941+W945+W949+W950+W954+W955+W958+W959","v":2.175470997118609E-2},"B/. /kWh",null,{"$f":"Z941+Z945+Z949+Z950+Z954+Z955+Z959","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC941+AC945+AC949+AC950+AC954+AC955+AC959","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF941+AF945+AF949+AF950+AF954+AF955+AF959","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z940","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC940","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF940","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E943+E947","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"H943+H947","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"K943+K947","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"N943+N947","v":5.4955304205333961},"B/. /kW/mes",null,{"$f":"Q943+Q947","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"T943+T947","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"W943+W947","v":5.6961736914831302},"B/. /kW/mes",null,{"$f":"Z943+Z947","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC943+AC947","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF943+AF947","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"H944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"K944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"N944","v":4.8652251733487448},"B/. /kW/mes",null,{"$f":"Q944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"T944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"W944","v":5.0424331912538163},"B/. /kW/mes",null,{"$f":"Z944","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC944","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF944","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E941+E945+E948+E950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H941+H945+H948+H950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K941+K945+K948+K950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N941+N945+N948+N950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q941+Q945+Q948+Q950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T941+T945+T948+T950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W941+W945+W948+W950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z941+Z945+Z948+Z950","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC941+AC945+AC948+AC950","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF941+AF945+AF948+AF950","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E941+E945+E949+E950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H941+H945+H949+H950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K941+K945+K949+K950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N941+N945+N949+N950","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q941+Q945+Q949+Q950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"T941+T945+T949+T950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"W941+W945+W949+W950","v":1.6743800941820694E-2},"B/. /kWh",null,{"$f":"Z941+Z945+Z949+Z950","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC941+AC945+AC949+AC950","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF941+AF945+AF949+AF950","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["Peaje MTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A940,Resumen_cargos!$A$7:$A$67,0),MATCH($B940,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"E940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K940","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"+N940*$R$36","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Q940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T940","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z728","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W940*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC940*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes",{"$f":"W940-W728","v":-4.7919608527789563},{"$f":"AH940/W940","v":-1}]
["Peaje MTH","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A941,Resumen_cargos!$A$7:$A$67,0),MATCH($B941,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"E941","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"H941","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"K941","v":4.4526510824205359E-3},"B/. /kWh",null,4.6945939885683291E-3,"B/. /kWh",null,{"$f":"Q941","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"T941","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"Z729","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W941*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W941-W729","v":0}]
[null,null,"Distribución"]
["Peaje MTH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A943,Resumen_cargos!$A$7:$A$67,0),MATCH($B943,Resumen_cargos!$B$4:$AG$4,0))","v":5.130427114097909},"B/. /kW/mes",null,{"$f":"E943","v":5.130427114097909},"B/. /kW/mes",null,{"$f":"H943","v":5.130427114097909},"B/. /kW/mes",null,{"$f":"K943","v":5.130427114097909},"B/. /kW/mes",null,{"$f":"+N943*$R$37","v":5.3172946870266982},"B/. /kW/mes",null,{"$f":"Q943","v":5.3172946870266982},"B/. /kW/mes",null,{"$f":"T943","v":5.3172946870266982},"B/. /kW/mes",null,{"$f":"Z731","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W943*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes",{"$f":"W943-W731","v":0}]
["Peaje MTH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A944,Resumen_cargos!$A$7:$A$67,0),MATCH($B944,Resumen_cargos!$B$4:$AG$4,0))","v":4.8652251733487448},"B/. /kW/mes",null,4.8652251733487448,"B/. /kW/mes",null,4.8652251733487448,"B/. /kW/mes",null,4.8652251733487448,"B/. /kW/mes",null,5.0424331912538163,"B/. /kW/mes",null,5.0424331912538163,"B/. /kW/mes",null,5.0424331912538163,"B/. /kW/mes",null,{"$f":"Z732","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W944*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes",{"$f":"W944-W732","v":0}]
["Peaje MTH","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A945,Resumen_cargos!$A$7:$A$67,0),MATCH($B945,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"Z733","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W945*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W945-W733","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MTH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A947,Resumen_cargos!$A$7:$A$67,0),MATCH($B947,Resumen_cargos!$B$4:$AG$4,0))","v":0.36510330643548755},"B/. /kW/mes",null,{"$f":"E947","v":0.36510330643548755},"B/. /kW/mes",null,{"$f":"H947","v":0.36510330643548755},"B/. /kW/mes",null,{"$f":"K947","v":0.36510330643548755},"B/. /kW/mes",null,{"$f":"+N947*$R$38","v":0.37887900445643197},"B/. /kW/mes",null,{"$f":"Q947","v":0.37887900445643197},"B/. /kW/mes",null,{"$f":"+T947*$E$10","v":0.37887900445643197},"B/. /kW/mes",null,{"$f":"Z734","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W947*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes",{"$f":"W947-W734","v":0}]
["Peaje MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A948,Resumen_cargos!$A$7:$A$67,0),MATCH($B948,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,{"$f":"Z735","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W948*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W948-W735","v":0}]
["Peaje MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A949,Resumen_cargos!$A$7:$A$67,0),MATCH($B949,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.4947965766052009E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,9.8530443604628402E-3,"B/. /kWh",null,{"$f":"Z736","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W949*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W949-W736","v":0}]
["Peaje MTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A950,Resumen_cargos!$A$7:$A$67,0),MATCH($B950,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N950*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,2.1961625927895221E-3,"B/. /kWh",null,{"$f":"+T950","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"Z737","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W950*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W950-W737","v":0}]
["Peaje MTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A951,Resumen_cargos!$A$7:$A$67,0),MATCH($B951,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+N951","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+T951","v":1957.2727008000002},"B/. /cliente",null,{"$f":"Z738","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W951*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",{"$f":"W951-W738","v":0}]
[null,null,"Transmisión"]
["Peaje MTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A953,Resumen_cargos!$A$7:$A$67,0),MATCH($B953,Resumen_cargos!$B$4:$AG$4,0))","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"E953","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"H953","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"K953","v":1.4122627079826633},"B/ /kW/mes",null,{"$f":"+N953*$Q$52","v":1.457235684788299},"B/ /kW/mes",null,{"$f":"+Q953","v":1.457235684788299},"B/ /kW/mes",null,{"$f":"+T953","v":1.457235684788299},"B/ /kW/mes",null,0,"B/ /kW/mes",null,{"$f":"W953*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC953","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W953-W740","v":0}]
["Peaje MTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A954,Resumen_cargos!$A$7:$A$67,0),MATCH($B954,Resumen_cargos!$B$4:$AG$4,0))","v":3.2439064132553392E-3},"B/ /kWh",null,{"$f":"E954","v":3.2439064132553392E-3},"B/ /kWh",null,{"$f":"H954","v":3.2439064132553392E-3},"B/ /kWh",null,3.2439064132553392E-3,"B/ /kWh",null,{"$f":"+N954*$Q$52","v":3.3472073975965447E-3},"B/ /kWh",null,{"$f":"+Q954","v":3.3472073975965447E-3},"B/ /kWh",null,{"$f":"+T954","v":3.3472073975965447E-3},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W954*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W954-W741","v":0}]
["Peaje MTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A955,Resumen_cargos!$A$7:$A$67,0),MATCH($B955,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E955","v":0},"B/ /kWh",null,{"$f":"H955","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N955*$Q$52","v":0},"B/ /kWh",null,{"$f":"+Q955","v":0},"B/ /kWh",null,{"$f":"+T955","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W955*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W955-W742","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje MTH","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A957,Resumen_cargos!$A$7:$A$67,0),MATCH($B957,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E957","v":16},"B/ /kW/mes",null,{"$f":"H957","v":16},"B/ /kW/mes",null,{"$f":"K957","v":16},"B/ /kW/mes",null,{"$f":"N957","v":16},"B/ /kW/mes",null,{"$f":"Q957","v":16},"B/ /kW/mes",null,{"$f":"T957","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W957*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC957","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje MTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A958,Resumen_cargos!$A$7:$A$67,0),MATCH($B958,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E958","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"K958","v":0},"B/ /kWh",null,{"$f":"+N958*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q958","v":0},"B/ /kWh",null,{"$f":"+T958","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W958*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC958","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje MTH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A959,Resumen_cargos!$A$7:$A$67,0),MATCH($B959,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,{"$f":"+N959*$Q$53","v":1.6637016317688524E-3},"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+T959","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"Z924","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W959*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC959","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W959-W749","v":0}]
[]
[null,null,"ATD Peaje"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z973","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC973","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF973","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976+E979+E984+E988","v":18.774644763481316},"B/. /kW/mes",null,{"$f":"H976+H979+H984+H988","v":18.774644763481316},"B/. /kW/mes",null,{"$f":"K976+K979+K984+K988","v":18.774644763481316},"B/. /kW/mes",null,{"$f":"N976+N979+N984+N988","v":18.774644763481316},"B/. /kW/mes",null,{"$f":"Q976+Q979+Q984+Q988","v":18.868380125053999},"B/. /kW/mes",null,{"$f":"T976+T979+T984+T988","v":18.868380125053999},"B/. /kW/mes",null,{"$f":"W976+W979+W984+W988","v":18.868380125053999},"B/. /kW/mes",null,{"$f":"Z976+Z979+Z984+Z988","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC976+AC979+AC984+AC988","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF976+AF979+AF984+AF988","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E974+E977+E980+E981+E985+E986+E989+E990","v":8.3023535533367065E-3},"B/. /kWh",null,{"$f":"H974+H977+H980+H981+H985+H986+H989+H990","v":8.3023535533367065E-3},"B/. /kWh",null,{"$f":"K974+K977+K980+K981+K985+K986+K989+K990","v":8.3023535533367065E-3},"B/. /kWh",null,{"$f":"N974+N977+N980+N981+N985+N986+N989+N990","v":8.3023535533367065E-3},"B/. /kWh",null,{"$f":"Q974+Q977+Q980+Q981+Q985+Q986+Q989+Q990","v":8.5965052198491154E-3},"B/. /kWh",null,{"$f":"T974+T977+T980+T981+T985+T986+T989+T990","v":8.5965052198491154E-3},"B/. /kWh",null,{"$f":"W974+W977+W980+W981+W985+W986+W989+W990","v":8.5965052198491154E-3},"B/. /kWh",null,{"$f":"Z974+Z977+Z980+Z981+Z985+Z986+Z990","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC974+AC977+AC980+AC981+AC985+AC986+AC990","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF974+AF977+AF980+AF981+AF985+AF986+AF990","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z973","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC973","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF973","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976+E979","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"H976+H979","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"K976+K979","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"N976+N979","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"Q976+Q979","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"T976+T979","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"W976+W979","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"Z976+Z979","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC976+AC979","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF976+AF979","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E974+E977+E980+E981","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H974+H977+H980+H981","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K974+K977+K980+K981","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N974+N977+N980+N981","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q974+Q977+Q980+Q981","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T974+T977+T980+T981","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W974+W977+W980+W981","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z974+Z977+Z980+Z981","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC974+AC977+AC980+AC981","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF974+AF977+AF980+AF981","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[null,null,"Comercialización"]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A973,Resumen_cargos!$A$7:$A$67,0),MATCH($B973,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"E973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K973","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"+N973*$R$36","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+Q973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+T973","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W973*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC973*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes",{"$f":"W973-W766","v":-4.7919608527789563},{"$f":"AH973/W973","v":-1}]
["Peaje AT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A974,Resumen_cargos!$A$7:$A$67,0),MATCH($B974,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"E974","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"H974","v":4.7544034167103157E-4},"B/. /kWh",null,4.7544034167103157E-4,"B/. /kWh",null,{"$f":"+N974*$R$36","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+Q974","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+T974","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W974*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC974*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W974-W767","v":0}]
[null,null,"Distribución"]
["Peaje AT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A976,Resumen_cargos!$A$7:$A$67,0),MATCH($B976,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},"B/. /kW/mes",null,{"$f":"E976","v":1.093283439350947},"B/. /kW/mes",null,{"$f":"H976","v":1.093283439350947},"B/. /kW/mes",null,1.093283439350947,"B/. /kW/mes",null,{"$f":"+N976*$R$37","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"+Q976","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"+T976","v":1.13310453383124},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W976*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC976*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W976-W769","v":0}]
["Peaje AT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A977,Resumen_cargos!$A$7:$A$67,0),MATCH($B977,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E977","v":0},"B/. /kWh",null,{"$f":"H977","v":0},"B/. /kWh",null,{"$f":"K977","v":0},"B/. /kWh",null,{"$f":"+N977*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q977","v":0},"B/. /kWh",null,{"$f":"+T977","v":0},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W977*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC977*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W977-W770","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje AT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A979,Resumen_cargos!$A$7:$A$67,0),MATCH($B979,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},"B/. /kW/mes",null,{"$f":"E979","v":6.318800051769069E-2},"B/. /kW/mes",null,{"$f":"H979","v":6.318800051769069E-2},"B/. /kW/mes",null,6.318800051769069E-2,"B/. /kW/mes",null,{"$f":"+N979*$R$38","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"+Q979","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"+T979*$E$10","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W979*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC979*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W979-W772","v":0}]
["Peaje AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A980,Resumen_cargos!$A$7:$A$67,0),MATCH($B980,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"E980","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"H980","v":1.4460962413775044E-3},"B/. /kWh",null,1.4460962413775044E-3,"B/. /kWh",null,{"$f":"+N980*$R$38","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"+Q980","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"+T980*$E$10","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W980*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC980*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W980-W773","v":0}]
["Peaje AT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A981,Resumen_cargos!$A$7:$A$67,0),MATCH($B981,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E981","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H981","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N981*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q981","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T981","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W981*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC981*$E$11","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W981-W774","v":0}]
["Peaje AT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A982,Resumen_cargos!$A$7:$A$67,0),MATCH($B982,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,{"$f":"E982","v":2400.0700000000002},"B/. /cliente",null,{"$f":"H982","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N982","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+Q982","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+T982","v":2400.0700000000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W982*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC982*$E$11","v":{"$error":"#REF!"}},"B/. /cliente",{"$f":"W982-W775","v":0}]
[null,null,"Transmisión"]
["Peaje AT","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A984,Resumen_cargos!$A$7:$A$67,0),MATCH($B984,Resumen_cargos!$B$4:$AG$4,0))","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"E984","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"H984","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"K984","v":1.6181733236126772},"B/. /kW/mes",null,{"$f":"+N984*$Q$52","v":1.6697034468248699},"B/. /kW/mes",null,{"$f":"+Q984","v":1.6697034468248699},"B/. /kW/mes",null,{"$f":"+T984","v":1.6697034468248699},"B/. /kW/mes",null,0,"B/. /kW/mes",null,{"$f":"W984*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC984","v":{"$error":"#REF!"}},"B/. /kW/mes",{"$f":"W984-W777","v":0}]
["Peaje AT","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A985,Resumen_cargos!$A$7:$A$67,0),MATCH($B985,Resumen_cargos!$B$4:$AG$4,0))","v":2.6503097750337971E-3},"B/. /kWh",null,{"$f":"E985","v":2.6503097750337971E-3},"B/. /kWh",null,{"$f":"H985","v":2.6503097750337971E-3},"B/. /kWh",null,2.6503097750337971E-3,"B/. /kWh",null,{"$f":"+N985*$Q$52","v":2.7347078968326826E-3},"B/. /kWh",null,{"$f":"+Q985","v":2.7347078968326826E-3},"B/. /kWh",null,{"$f":"+T985","v":2.7347078968326826E-3},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W985*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W985-W778","v":0}]
["Peaje AT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A986,Resumen_cargos!$A$7:$A$67,0),MATCH($B986,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E986","v":0},"B/. /kWh",null,{"$f":"H986","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N986*$Q$52","v":0},"B/. /kWh",null,{"$f":"+Q986","v":0},"B/. /kWh",null,{"$f":"+T986","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W986*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh",{"$f":"W986-W779","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje AT","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A988,Resumen_cargos!$A$7:$A$67,0),MATCH($B988,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E988","v":16},"B/ /kW/mes",null,{"$f":"H988","v":16},"B/ /kW/mes",null,{"$f":"K988","v":16},"B/ /kW/mes",null,{"$f":"N988","v":16},"B/ /kW/mes",null,{"$f":"Q988","v":16},"B/ /kW/mes",null,{"$f":"T988","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W988*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC988","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje AT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A989,Resumen_cargos!$A$7:$A$67,0),MATCH($B989,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E989","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"K989","v":0},"B/ /kWh",null,{"$f":"+N989*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q989","v":0},"B/ /kWh",null,{"$f":"+T989","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W989*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC989","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje AT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A990,Resumen_cargos!$A$7:$A$67,0),MATCH($B990,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E990","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"H990","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,{"$f":"+N990*$Q$53","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+Q990","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T990","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W990*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC990","v":{"$error":"#REF!"}},"B/. /kWh",{"$f":"W990-W791","v":0}]
[]
[null,null,"ATH Peaje:  Tarifa por Bloque Horario"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z1006","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1006","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1006","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E1009+E1012+E1018+E1022","v":18.507928417430577},"B/. /kW/mes",null,{"$f":"H1009+H1012+H1018+H1022","v":18.507928417430577},"B/. /kW/mes",null,{"$f":"K1009+K1012+K1018+K1022","v":18.507928417430577},"B/. /kW/mes",null,{"$f":"N1009+N1012+N1018+N1022","v":18.507928417430577},"B/. /kW/mes",null,{"$f":"Q1009+Q1012+Q1018+Q1022","v":18.591935289955291},"B/. /kW/mes",null,{"$f":"T1009+T1012+T1018+T1022","v":18.591935289955291},"B/. /kW/mes",null,{"$f":"W1009+W1012+W1018+W1022","v":18.591935289955291},"B/. /kW/mes",null,{"$f":"Z1009+Z1012+Z1018+Z1022","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1009+AC1012+AC1018+AC1022","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1009+AF1012+AF1018+AF1022","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima en Período Fuera de Punta",null,{"$f":"E1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"H1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"K1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"N1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"Q1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"T1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"W1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"Z1010","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1010","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1010","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,{"$f":"E1007+E1011+E1013+E1015+E1019+E1020+E1023+E1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"H1007+H1011+H1013+H1015+H1019+H1020+H1023+H1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"K1007+K1011+K1013+K1015+K1019+K1020+K1023+K1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"N1007+N1011+N1013+N1015+N1019+N1020+N1023+N1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"Q1007+Q1011+Q1013+Q1015+Q1019+Q1020+Q1023+Q1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"T1007+T1011+T1013+T1015+T1019+T1020+T1023+T1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"W1007+W1011+W1013+W1015+W1019+W1020+W1023+W1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"Z1007+Z1011+Z1013+Z1015+Z1019+Z1020+Z1024","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1007+AC1011+AC1013+AC1015+AC1019+AC1020+AC1024","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1007+AF1011+AF1013+AF1015+AF1019+AF1020+AF1024","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E1007+E1011+E1014+E1015+E1019+E1020+E1023+E1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"H1007+H1011+H1014+H1015+H1019+H1020+H1023+H1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"K1007+K1011+K1014+K1015+K1019+K1020+K1023+K1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"N1007+N1011+N1014+N1015+N1019+N1020+N1023+N1024","v":8.4886481076525827E-3},"B/. /kWh",null,{"$f":"Q1007+Q1011+Q1014+Q1015+Q1019+Q1020+Q1023+Q1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"T1007+T1011+T1014+T1015+T1019+T1020+T1023+T1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"W1007+W1011+W1014+W1015+W1019+W1020+W1023+W1024","v":8.7887322544485166E-3},"B/. /kWh",null,{"$f":"Z1007+Z1011+Z1014+Z1015+Z1019+Z1020+Z1024","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1007+AC1011+AC1014+AC1015+AC1019+AC1020+AC1024","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1007+AF1011+AF1014+AF1015+AF1019+AF1020+AF1024","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N1006","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W1006","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z1006","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1006","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1006","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E1009+E1012","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"H1009+H1012","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"K1009+K1012","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"N1009+N1012","v":0.88671288480051802},"B/. /kW/mes",null,{"$f":"Q1009+Q1012","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"T1009+T1012","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"W1009+W1012","v":0.91909275610670094},"B/. /kW/mes",null,{"$f":"Z1009+Z1012","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1009+AC1012","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1009+AF1012","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"H1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"K1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"N1010","v":0.27981924547443321},"B/. /kW/mes",null,{"$f":"Q1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"T1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"W1010","v":0.29001121236094973},"B/. /kW/mes",null,{"$f":"Z1010","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1010","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1010","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E1007+E1011+E1013+E1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H1007+H1011+H1013+H1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K1007+K1011+K1013+K1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N1007+N1011+N1013+N1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q1007+Q1011+Q1013+Q1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T1007+T1011+T1013+T1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W1007+W1011+W1013+W1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z1007+Z1011+Z1013+Z1015","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1007+AC1011+AC1013+AC1015","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1007+AF1011+AF1013+AF1015","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E1007+E1011+E1014+E1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"H1007+H1011+H1014+H1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"K1007+K1011+K1014+K1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"N1007+N1011+N1014+N1015","v":4.0476520384253728E-3},"B/. /kWh",null,{"$f":"Q1007+Q1011+Q1014+Q1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"T1007+T1011+T1014+T1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"W1007+W1011+W1014+W1015","v":4.1980956912475807E-3},"B/. /kWh",null,{"$f":"Z1007+Z1011+Z1014+Z1015","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1007+AC1011+AC1014+AC1015","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1007+AF1011+AF1014+AF1015","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["Peaje ATH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1006,Resumen_cargos!$A$7:$A$67,0),MATCH($B1006,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},"B//cliente/mes",null,{"$f":"E1006","v":4.5449999999999999},"B//cliente/mes",null,{"$f":"H1006","v":4.5449999999999999},"B//cliente/mes",null,{"$f":"+K1006","v":4.5449999999999999},"B//cliente/mes",null,{"$f":"+N1006*$R$36","v":4.7919608527789563},"B//cliente/mes",null,{"$f":"+Q1006","v":4.7919608527789563},"B//cliente/mes",null,{"$f":"+T1006","v":4.7919608527789563},"B//cliente/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"W1006*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B//cliente/mes",null,{"$f":"AC1006*$E$11","v":{"$error":"#REF!"}},"B//cliente/mes",{"$f":"W1006-W807","v":-4.7919608527789563},{"$f":"AH1006/W1006","v":-1}]
["Peaje ATH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1007,Resumen_cargos!$A$7:$A$67,0),MATCH($B1007,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},"B/ /kWh",null,{"$f":"E1007","v":4.7544034167103157E-4},"B/ /kWh",null,{"$f":"H1007","v":4.7544034167103157E-4},"B/ /kWh",null,4.7544034167103157E-4,"B/ /kWh",null,{"$f":"+N1007*$R$36","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"+Q1007","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"+T1007","v":5.0127425855213089E-4},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W1007*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC1007*$E$11","v":{"$error":"#REF!"}},"B/ /kWh",{"$f":"W1007-W808","v":0}]
[null,null,"Distribución"]
["Peaje ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1009,Resumen_cargos!$A$7:$A$67,0),MATCH($B1009,Resumen_cargos!$B$4:$AG$4,0))","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"E1009","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"H1009","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"+K1009","v":0.82340608915614955},"B/ /kW/mes",null,{"$f":"+N1009*$R$37","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"+Q1009","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"+T1009","v":0.85339733432803433},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W1009*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC1009*$E$11","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W1009-W810","v":0}]
["Peaje ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1010,Resumen_cargos!$A$7:$A$67,0),MATCH($B1010,Resumen_cargos!$B$4:$AG$4,0))","v":0.27981924547443321},"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,0.27981924547443321,"B/ /kW/mes",null,{"$f":"+N1010*$R$37","v":0.29001121236094973},"B/ /kW/mes",null,0.29001121236094973,"B/ /kW/mes",null,{"$f":"+T1010","v":0.29001121236094973},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",0]
["Peaje ATH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1011,Resumen_cargos!$A$7:$A$67,0),MATCH($B1011,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N1011*$R$37","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+T1011","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1012,Resumen_cargos!$A$7:$A$67,0),MATCH($B1012,Resumen_cargos!$B$4:$AG$4,0))","v":6.3306795644368488E-2},"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,6.3306795644368488E-2,"B/ /kW/mes",null,{"$f":"+N1012*$R$38","v":6.5695421778666607E-2},"B/ /kW/mes",null,6.5695421778666607E-2,"B/ /kW/mes",null,{"$f":"+T1012*$E$10","v":6.5695421778666607E-2},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",null,{"$error":"#REF!"},"B/ /kW/mes",0]
["Peaje ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1013,Resumen_cargos!$A$7:$A$67,0),MATCH($B1013,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,{"$f":"+N1013*$R$38","v":1.5006588399059271E-3},"B/ /kWh",null,1.5006588399059271E-3,"B/ /kWh",null,{"$f":"+T1013*$E$10","v":1.5006588399059271E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1014,Resumen_cargos!$A$7:$A$67,0),MATCH($B1014,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,1.4460962413775044E-3,"B/ /kWh",null,{"$f":"+N1014*$R$38","v":1.5006588399059271E-3},"B/ /kWh",null,1.5006588399059271E-3,"B/ /kWh",null,{"$f":"+T1014*$E$10","v":1.5006588399059271E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje ATH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1015,Resumen_cargos!$A$7:$A$67,0),MATCH($B1015,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,2.126115455376837E-3,"B/ /kWh",null,{"$f":"+N1015*$R$39","v":2.1961625927895221E-3},"B/ /kWh",null,2.1961625927895221E-3,"B/ /kWh",null,{"$f":"+T1015","v":2.1961625927895221E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",0]
["Peaje ATH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1016,Resumen_cargos!$A$7:$A$67,0),MATCH($B1016,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N1016","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+T1016","v":2400.0700000000002},"B/. /cliente",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente",0]
[null,null,"Transmisión"]
["Peaje ATH","CPT_kWP_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1018,Resumen_cargos!$A$7:$A$67,0),MATCH($B1018,Resumen_cargos!$B$4:$AG$4,0))","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"E1018","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"H1018","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"+K1018","v":1.6212155326300581},"B/ /kW/mes",null,{"$f":"+N1018*$Q$52","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"+Q1018","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"+T1018","v":1.6728425338485899},"B/ /kW/mes",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"W1018*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC1018","v":{"$error":"#REF!"}},"B/ /kW/mes",{"$f":"W1018-W819","v":0}]
["Peaje ATH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1019,Resumen_cargos!$A$7:$A$67,0),MATCH($B1019,Resumen_cargos!$B$4:$AG$4,0))","v":2.8366043293496734E-3},"B/ /kWh",null,{"$f":"E1019","v":2.8366043293496734E-3},"B/ /kWh",null,{"$f":"H1019","v":2.8366043293496734E-3},"B/ /kWh",null,2.8366043293496734E-3,"B/ /kWh",null,{"$f":"+N1019*$Q$52","v":2.9269349314320833E-3},"B/ /kWh",null,{"$f":"+Q1019","v":2.9269349314320833E-3},"B/ /kWh",null,{"$f":"+T1019","v":2.9269349314320833E-3},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W1019*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC1019","v":{"$error":"#REF!"}},"B/ /kWh",{"$f":"W1019-W820","v":0}]
["Peaje ATH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1020,Resumen_cargos!$A$7:$A$67,0),MATCH($B1020,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E1020","v":0},"B/ /kWh",null,{"$f":"H1020","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N1020*$Q$52","v":0},"B/ /kWh",null,{"$f":"+Q1020","v":0},"B/ /kWh",null,{"$f":"+T1020","v":0},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W1020*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$error":"#REF!"},"B/ /kWh",{"$f":"W1020-W821","v":-4.684615263947662E-3}]
[null,null,"Generación"]
["Peaje ATH","CPOTGENGC_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1022,Resumen_cargos!$A$7:$A$67,0),MATCH($B1022,Resumen_cargos!$B$4:$AG$4,0))","v":16},"B/ /kW/mes",null,{"$f":"E1022","v":16},"B/ /kW/mes",null,{"$f":"H1022","v":16},"B/ /kW/mes",null,{"$f":"K1022","v":16},"B/ /kW/mes",null,{"$f":"N1022","v":16},"B/ /kW/mes",null,{"$f":"Q1022","v":16},"B/ /kW/mes",null,{"$f":"T1022","v":16},"B/ /kW/mes",null,null,"B/ /kW/mes",null,{"$f":"W1022*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/ /kW/mes",null,{"$f":"AC1022","v":{"$error":"#REF!"}},"B/ /kW/mes"]
["Peaje ATH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1023,Resumen_cargos!$A$7:$A$67,0),MATCH($B1023,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E1023","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"K1023","v":0},"B/ /kWh",null,{"$f":"+N1023*$Q$53","v":0},"B/ /kWh",null,{"$f":"+Q1023","v":0},"B/ /kWh",null,{"$f":"+T1023","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"W1023*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC1023","v":{"$error":"#REF!"}},"B/ /kWh"]
["Peaje ATH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1024,Resumen_cargos!$A$7:$A$67,0),MATCH($B1024,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"E1024","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"H1024","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"+K1024","v":1.6043917398775355E-3},"B/ /kWh",null,{"$f":"+N1024*$Q$53","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"+Q1024","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"+T1024","v":1.6637016317688524E-3},"B/ /kWh",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"W1024*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC1024","v":{"$error":"#REF!"}},"B/ /kWh",{"$f":"W1024-W828","v":0}]
[]
[null,null,"EDEMET"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"N1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"Q1033","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"T1033","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"W1033","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z1033","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1033","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1033","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1036+E1039","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"H1036+H1039","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"K1036+K1039","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"N1036+N1039","v":1.1564714398686378},"B/. /kW/mes",null,{"$f":"Q1036+Q1039","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"T1036+T1039","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"W1036+W1039","v":1.1986766782291307},"B/. /kW/mes",null,{"$f":"Z1036+Z1039","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1036+AC1039","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1036+AF1039","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E1034+E1037+E1040+E1041","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"H1034+H1037+H1040+H1041","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"K1034+K1037+K1040+K1041","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"N1034+N1037+N1040+N1041","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"Q1034+Q1037+Q1040+Q1041","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"T1034+T1037+T1040+T1041","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"W1034+W1037+W1040+W1041","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"Z1034+Z1037+Z1040+Z1041","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1034+AC1037+AC1040+AC1041","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1034+AF1037+AF1040+AF1041","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía, Hras Adicionales",null,{"$f":"E1034+E1037+E1041+E1040","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"H1034+H1037+H1041+H1040","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"K1034+K1037+K1041+K1040","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"N1034+N1037+N1041+N1040","v":1.4460962413775044E-3},"B/. /kWh",null,{"$f":"Q1034+Q1037+Q1041+Q1040","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"T1034+T1037+T1041+T1040","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"W1034+W1037+W1041+W1040","v":1.5006588399059271E-3},"B/. /kWh",null,{"$f":"Z1034+Z1037+Z1041+Z1040","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1034+AC1037+AC1041+AC1040","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1034+AF1037+AF1041+AF1040","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["EDEMET","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1033,Resumen_cargos!$A$7:$A$67,0),MATCH($B1033,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"E1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"H1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"K1033","v":4.5449999999999999},"B/. /cliente/mes",null,{"$f":"+N1033*$R$36","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+Q1033","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"+T1033","v":4.7919608527789563},"B/. /cliente/mes",null,{"$f":"Z973","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"W1033*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1033*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["EDEMET","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1034,Resumen_cargos!$A$7:$A$67,0),MATCH($B1034,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1034","v":0},"B/. /kWh",null,{"$f":"H1034","v":0},"B/. /kWh",null,{"$f":"K1034","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W1034*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Distribución"]
["EDEMET","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1036,Resumen_cargos!$A$7:$A$67,0),MATCH($B1036,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},"B/. /kW/mes",null,{"$f":"E1036","v":1.093283439350947},"B/. /kW/mes",null,1.093283439350947,"B/. /kW/mes",null,1.093283439350947,"B/. /kW/mes",null,{"$f":"+N1036*$R$37","v":1.13310453383124},"B/. /kW/mes",null,1.13310453383124,"B/. /kW/mes",null,1.13310453383124,"B/. /kW/mes",null,{"$f":"Z976","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W1036*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes"]
["EDEMET","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1037,Resumen_cargos!$A$7:$A$67,0),MATCH($B1037,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1037","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"Z977","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W1037*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
["EDEMET","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1039,Resumen_cargos!$A$7:$A$67,0),MATCH($B1039,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},"B/. /kW/mes",null,{"$f":"E1039","v":6.318800051769069E-2},"B/. /kW/mes",null,6.318800051769069E-2,"B/. /kW/mes",null,6.318800051769069E-2,"B/. /kW/mes",null,{"$f":"+N1039*$R$38","v":6.5572144397890775E-2},"B/. /kW/mes",null,6.5572144397890775E-2,"B/. /kW/mes",null,{"$f":"+T1039*$E$10","v":6.5572144397890775E-2},"B/. /kW/mes",null,{"$f":"Z979","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"W1039*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$error":"#REF!"},"B/. /kW/mes"]
["EDEMET","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1040,Resumen_cargos!$A$7:$A$67,0),MATCH($B1040,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},"B/. /kWh",null,1.4460962413775044E-3,"B/. /kWh",null,1.4460962413775044E-3,"B/. /kWh",null,1.4460962413775044E-3,"B/. /kWh",null,1.5006588399059271E-3,"B/. /kWh",null,1.5006588399059271E-3,"B/. /kWh",null,1.5006588399059271E-3,"B/. /kWh",null,{"$f":"Z980","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"W1040*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["EDEMET","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1041,Resumen_cargos!$A$7:$A$67,0),MATCH($B1041,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1041*$R$39","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+T1041","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W1041*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["EDEMET","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1042,Resumen_cargos!$A$7:$A$67,0),MATCH($B1042,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N1042","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+T1042","v":2400.0700000000002},"B/. /cliente",null,{"$f":"Z982","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"W1042*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$error":"#REF!"},"B/. /cliente"]
["EDEMET","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1043,Resumen_cargos!$A$7:$A$67,0),MATCH($B1043,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1043*$Q$53","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+T1043","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"W1043*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1043","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
[]
[null,null,"AUTOCONSUMIDORES"]
[null,null,"BTD AUTOCONSUMIDOR"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z1063","v":0},"B/. /cliente/mes",null,{"$f":"AC1063","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1063","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1066+E1069+E1074+E1078","v":11.730277523243213},"B/. /kW/mes",null,{"$f":"H1066+H1069+H1074+H1078","v":11.730277523243213},"B/. /kW/mes",null,{"$f":"K1066+K1069+K1074+K1078","v":11.730277523243213},"B/. /kW/mes",null,{"$f":"N1066+N1069+N1074+N1078","v":11.730277523243213},"B/. /kW/mes",null,{"$f":"Q1066+Q1069+Q1074+Q1078","v":12.154694699751712},"B/. /kW/mes",null,{"$f":"T1066+T1069+T1074+T1078","v":12.154694699751712},"B/. /kW/mes",null,{"$f":"W1066+W1069+W1074+W1078","v":12.154694699751712},"B/. /kW/mes",null,{"$f":"Z1066+Z1069+Z1074+Z1078","v":0},"B/. /kW/mes",null,{"$f":"AC1066+AC1069+AC1074+AC1078","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1066+AF1069+AF1074+AF1078","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1079+E1083+E1084+E1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"H1064+H1067+H1070+H1071+H1075+H1076+H1079+H1083+H1084+H1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"K1064+K1067+K1070+K1071+K1075+K1076+K1079+K1083+K1084+K1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"N1064+N1067+N1070+N1071+N1075+N1076+N1079+N1083+N1084+N1088","v":0.13670731118254933},"B/. /kWh",null,{"$f":"Q1064+Q1067+Q1070+Q1071+Q1075+Q1076+Q1079+Q1083+Q1084+Q1088","v":0.14182917061360889},"B/. /kWh",null,{"$f":"T1064+T1067+T1070+T1071+T1075+T1076+T1079+T1083+T1084+T1088","v":0.14182917061360889},"B/. /kWh",null,{"$f":"W1064+W1067+W1070+W1071+W1075+W1076+W1079+W1083+W1084+W1088","v":0.14182917061360889},"B/. /kWh",null,{"$f":"Z1064+Z1067+Z1070+Z1071+Z1075+Z1076+Z1079+Z1084+Z1088","v":0},"B/. /kWh",null,{"$f":"AC1064+AC1067+AC1070+AC1071+AC1075+AC1076+AC1079+AC1084+AC1088","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1064+AF1067+AF1070+AF1071+AF1075+AF1076+AF1079+AF1084+AF1088","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1080+E1083+E1085+E1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"H1064+H1067+H1070+H1071+H1075+H1076+H1080+H1083+H1085+H1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"K1064+K1067+K1070+K1071+K1075+K1076+K1080+K1083+K1085+K1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"N1064+N1067+N1070+N1071+N1075+N1076+N1080+N1083+N1085+N1088","v":0.14016025992694933},"B/. /kWh",null,{"$f":"Q1064+Q1067+Q1070+Q1071+Q1075+Q1076+Q1080+Q1083+Q1085+Q1088","v":0.14540976525124458},"B/. /kWh",null,{"$f":"T1064+T1067+T1070+T1071+T1075+T1076+T1080+T1083+T1085+T1088","v":0.14540976525124458},"B/. /kWh",null,{"$f":"W1064+W1067+W1070+W1071+W1075+W1076+W1080+W1083+W1085+W1088","v":0.14540976525124458},"B/. /kWh",null,{"$f":"Z1064+Z1067+Z1070+Z1071+Z1075+Z1076+Z1080+Z1085+Z1088","v":0},"B/. /kWh",null,{"$f":"AC1064+AC1067+AC1070+AC1071+AC1075+AC1076+AC1080+AC1085+AC1088","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1064+AF1067+AF1070+AF1071+AF1075+AF1076+AF1080+AF1085+AF1088","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1081+E1083+E1086+E1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"H1064+H1067+H1070+H1071+H1075+H1076+H1081+H1083+H1086+H1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"K1064+K1067+K1070+K1071+K1075+K1076+K1081+K1083+K1086+K1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"N1064+N1067+N1070+N1071+N1075+N1076+N1081+N1083+N1086+N1088","v":0.14378585610856931},"B/. /kWh",null,{"$f":"Q1064+Q1067+Q1070+Q1071+Q1075+Q1076+Q1081+Q1083+Q1086+Q1088","v":0.14916938962076201},"B/. /kWh",null,{"$f":"T1064+T1067+T1070+T1071+T1075+T1076+T1081+T1083+T1086+T1088","v":0.14916938962076201},"B/. /kWh",null,{"$f":"W1064+W1067+W1070+W1071+W1075+W1076+W1081+W1083+W1086+W1088","v":0.14916938962076201},"B/. /kWh",null,{"$f":"Z1064+Z1067+Z1070+Z1071+Z1075+Z1076+Z1081+Z1086+Z1088","v":0},"B/. /kWh",null,{"$f":"AC1064+AC1067+AC1070+AC1071+AC1075+AC1076+AC1081+AC1086+AC1088","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1064+AF1067+AF1070+AF1071+AF1075+AF1076+AF1081+AF1086+AF1088","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1082+E1083+E1087+E1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"H1064+H1067+H1070+H1071+H1075+H1076+H1082+H1083+H1087+H1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"K1064+K1067+K1070+K1071+K1075+K1076+K1082+K1083+K1087+K1088","v":0.13911069676316468},"B/. /kWh",null,{"$f":"N1064+N1067+N1070+N1071+N1075+N1076+N1082+N1083+N1087+N1088","v":0.14759273209927032},"B/. /kWh",null,{"$f":"Q1064+Q1067+Q1070+Q1071+Q1075+Q1076+Q1082+Q1083+Q1087+Q1088","v":0.15311699520875535},"B/. /kWh",null,{"$f":"T1064+T1067+T1070+T1071+T1075+T1076+T1082+T1083+T1087+T1088","v":0.15311699520875535},"B/. /kWh",null,{"$f":"W1064+W1067+W1070+W1071+W1075+W1076+W1082+W1083+W1087+W1088","v":0.15311699520875535},"B/. /kWh",null,{"$f":"Z1064+Z1067+Z1070+Z1071+Z1075+Z1076+Z1082+Z1087+Z1088","v":0},"B/. /kWh",null,{"$f":"AC1064+AC1067+AC1070+AC1071+AC1075+AC1076+AC1082+AC1087+AC1088","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1064+AF1067+AF1070+AF1071+AF1075+AF1076+AF1082+AF1087+AF1088","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"N1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"Q1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"T1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"W1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"Z1063","v":0},"B/. /cliente/mes",null,{"$f":"AC1063","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1063","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1066+E1069","v":9.386998726397799},"B/. /kW/mes",null,{"$f":"H1066+H1069","v":9.386998726397799},"B/. /kW/mes",null,{"$f":"K1066+K1069","v":9.386998726397799},"B/. /kW/mes",null,{"$f":"N1066+N1069","v":9.386998726397799},"B/. /kW/mes",null,{"$f":"Q1066+Q1069","v":9.7293406411132324},"B/. /kW/mes",null,{"$f":"T1066+T1069","v":9.7293406411132324},"B/. /kW/mes",null,{"$f":"W1066+W1069","v":9.7293406411132324},"B/. /kW/mes",null,{"$f":"Z1066+Z1069","v":0},"B/. /kW/mes",null,{"$f":"AC1066+AC1069","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1066+AF1069","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H1064+H1067+H1070+H1071","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K1064+K1067+K1070+K1071","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N1064+N1067+N1070+N1071","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q1064+Q1067+Q1070+Q1071","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T1064+T1067+T1070+T1071","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W1064+W1067+W1070+W1071","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z1064+Z1067+Z1070+Z1071","v":0},"B/. /kWh",null,{"$f":"AC1064+AC1067+AC1070+AC1071","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1064+AF1067+AF1070+AF1071","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z1058","v":0},"B/. /kWh",null,{"$f":"AC1058","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1058","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z1058","v":0},"B/. /kWh",null,{"$f":"AC1058","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1058","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"H1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"K1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"N1058","v":2.1114655077165846E-2},"B/. /kWh",null,{"$f":"Q1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"T1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"W1058","v":2.1986632869642884E-2},"B/. /kWh",null,{"$f":"Z1058","v":0},"B/. /kWh",null,{"$f":"AC1058","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1058","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["A-BTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1063,Resumen_cargos!$A$7:$A$67,0),MATCH($B1063,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"E1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"H1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"K1063","v":5.0599999999999996},"B/. /cliente/mes",null,{"$f":"+N1063*$R$36","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"+Q1063","v":5.3349443157451084},"B/. /cliente/mes",null,{"$f":"+T1063","v":5.3349443157451084},"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"W1063*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1063*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["A-BTD","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1064,Resumen_cargos!$A$7:$A$67,0),MATCH($B1064,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"E1064","v":5.1472689881283049E-3},"B/. /kWh",null,{"$f":"H1064","v":5.1472689881283049E-3},"B/. /kWh",null,5.1472689881283049E-3,"B/. /kWh",null,{"$f":"+N1064*$R$36","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+Q1064","v":5.4269552232858063E-3},"B/. /kWh",null,{"$f":"+T1064","v":5.4269552232858063E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1064*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1064*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["A-BTD","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1066,Resumen_cargos!$A$7:$A$67,0),MATCH($B1066,Resumen_cargos!$B$4:$AG$4,0))","v":9.0538962830199079},"B/. /kW/mes",null,{"$f":"E1066","v":9.0538962830199079},"B/. /kW/mes",null,{"$f":"H1066","v":9.0538962830199079},"B/. /kW/mes",null,{"$f":"K1066","v":9.0538962830199079},"B/. /kW/mes",null,{"$f":"+N1066*$R$37","v":9.3836699229782248},"B/. /kW/mes",null,{"$f":"+Q1066","v":9.3836699229782248},"B/. /kW/mes",null,{"$f":"+T1066","v":9.3836699229782248},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1066*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1066*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-BTD","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1067,Resumen_cargos!$A$7:$A$67,0),MATCH($B1067,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1067","v":0},"B/. /kWh",null,{"$f":"H1067","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1067*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q1067","v":0},"B/. /kWh",null,{"$f":"+T1067","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1067*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1067*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
["A-BTD","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1069,Resumen_cargos!$A$7:$A$67,0),MATCH($B1069,Resumen_cargos!$B$4:$AG$4,0))","v":0.33310244337789136},"B/. /kW/mes",null,{"$f":"E1069","v":0.33310244337789136},"B/. /kW/mes",null,{"$f":"H1069","v":0.33310244337789136},"B/. /kW/mes",null,{"$f":"K1069","v":0.33310244337789136},"B/. /kW/mes",null,{"$f":"+N1069*$R$38","v":0.34567071813500688},"B/. /kW/mes",null,{"$f":"+Q1069","v":0.34567071813500688},"B/. /kW/mes",null,{"$f":"+T1069*$E$10","v":0.34567071813500688},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1069*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1069*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1070,Resumen_cargos!$A$7:$A$67,0),MATCH($B1070,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},"B/. /kWh",null,{"$f":"E1070","v":1.3841270633660701E-2},"B/. /kWh",null,{"$f":"H1070","v":1.3841270633660701E-2},"B/. /kWh",null,1.3841270633660701E-2,"B/. /kWh",null,{"$f":"+N1070*$R$38","v":1.4363515053567555E-2},"B/. /kWh",null,{"$f":"+Q1070","v":1.4363515053567555E-2},"B/. /kWh",null,{"$f":"+T1070*$E$10","v":1.4363515053567555E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1070*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1070*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-BTD","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1071,Resumen_cargos!$A$7:$A$67,0),MATCH($B1071,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E1071","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H1071","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N1071*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q1071","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T1071","v":2.1961625927895221E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1071*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1071*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-BTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1072,Resumen_cargos!$A$7:$A$67,0),MATCH($B1072,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},"B/. /cliente",null,{"$f":"E1072","v":70.459740654205618},"B/. /cliente",null,{"$f":"H1072","v":70.459740654205618},"B/. /cliente",null,70.459740654205618,"B/. /cliente",null,{"$f":"+N1072","v":70.459740654205618},"B/. /cliente",null,{"$f":"+Q1072","v":70.459740654205618},"B/. /cliente",null,{"$f":"+T1072","v":70.459740654205618},"B/. /cliente",null,null,"B/. /cliente",null,{"$f":"W1072*$W$2042/$W$2028","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC1072*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["A-BTD","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1074,Resumen_cargos!$A$7:$A$67,0),MATCH($B1074,Resumen_cargos!$B$4:$AG$4,0))","v":0.88807172173134641},"B/. /kW/mes",null,{"$f":"E1074","v":0.88807172173134641},"B/. /kW/mes",null,{"$f":"H1074","v":0.88807172173134641},"B/. /kW/mes",null,{"$f":"K1074","v":0.88807172173134641},"B/. /kW/mes",null,{"$f":"+N1074*$Q$52","v":0.9163520329775563},"B/. /kW/mes",null,{"$f":"+Q1074","v":0.9163520329775563},"B/. /kW/mes",null,{"$f":"+T1074","v":0.9163520329775563},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1074*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1074","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-BTD","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1075,Resumen_cargos!$A$7:$A$67,0),MATCH($B1075,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1075","v":0},"B/. /kWh",null,{"$f":"H1075","v":0},"B/. /kWh",null,{"$f":"K1075","v":0},"B/. /kWh",null,{"$f":"+N1075*$Q$52","v":0},"B/. /kWh",null,{"$f":"+Q1075","v":0},"B/. /kWh",null,{"$f":"+T1075","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1075*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1076,Resumen_cargos!$A$7:$A$67,0),MATCH($B1076,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E1076","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H1076","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"K1076","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"+N1076*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q1076","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T1076","v":4.684615263947662E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1076*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["A-BTD","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1078,Resumen_cargos!$A$7:$A$67,0),MATCH($B1078,Resumen_cargos!$B$4:$AG$4,0))","v":1.4552070751140675},"B/. /kW/mes",null,{"$f":"E1078","v":1.4552070751140675},"B/. /kW/mes",null,{"$f":"H1078","v":1.4552070751140675},"B/. /kW/mes",null,{"$f":"K1078","v":1.4552070751140675},"B/. /kW/mes",null,{"$f":"+N1078*$Q$53","v":1.5090020256609227},"B/. /kW/mes",null,{"$f":"+Q1078","v":1.5090020256609227},"B/. /kW/mes",null,{"$f":"+T1078","v":1.5090020256609227},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1078*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1078","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1079,Resumen_cargos!$A$7:$A$67,0),MATCH($B1079,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E1079","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"K1079*$N$59","v":6.9058974887999794E-2},"B/. /kWh",null,7.1611892752713485E-2,"B/. /kWh",null,{"$f":"+Q1079","v":7.1611892752713485E-2},"B/. /kWh",null,{"$f":"+T1079","v":7.1611892752713485E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1079*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1080,Resumen_cargos!$A$7:$A$67,0),MATCH($B1080,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,{"$f":"E1080","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1079*(1+$G$5)","v":7.2511923632399791E-2},"B/. /kWh",null,7.5192487390349158E-2,"B/. /kWh",null,{"$f":"+Q1080","v":7.5192487390349158E-2},"B/. /kWh",null,{"$f":"+T1080","v":7.5192487390349158E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1080*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1081,Resumen_cargos!$A$7:$A$67,0),MATCH($B1081,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1080*(1+$H$5)","v":7.6137519814019783E-2},"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,7.8952111759866619E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1081*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1082,Resumen_cargos!$A$7:$A$67,0),MATCH($B1082,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1081*(1+$I$5)","v":7.9944395804720778E-2},"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,8.2899717347859961E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1082*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1083,Resumen_cargos!$A$7:$A$67,0),MATCH($B1083,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"K1083","v":0},"B/. /kWh",null,{"$f":"N1083*$Q$53","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1084,Resumen_cargos!$A$7:$A$67,0),MATCH($B1084,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"E1084","v":4.0389250067559397E-2},"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,{"$f":"K1084","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"N1084*$Q$53","v":4.1882328095536006E-2},"B/. /kWh",null,{"$f":"Q1084","v":4.1882328095536006E-2},"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1084*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1085,Resumen_cargos!$A$7:$A$67,0),MATCH($B1085,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"E1085","v":4.0389250067559397E-2},"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,{"$f":"K1085","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"N1085*$Q$53","v":4.1882328095536006E-2},"B/. /kWh",null,{"$f":"Q1085","v":4.1882328095536006E-2},"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1085*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1086,Resumen_cargos!$A$7:$A$67,0),MATCH($B1086,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"E1086","v":4.0389250067559397E-2},"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1086*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1087,Resumen_cargos!$A$7:$A$67,0),MATCH($B1087,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},"B/. /kWh",null,{"$f":"E1087","v":4.0389250067559397E-2},"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,4.0389250067559397E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,4.1882328095536006E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1087*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-BTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1088,Resumen_cargos!$A$7:$A$67,0),MATCH($B1088,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,{"$f":"E1088","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,{"$f":"+N1088*$Q$53","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+Q1088","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T1088","v":1.6637016317688524E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1088*$W$2049/$W$2035","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[]
[null,null,"MTD AUTOCONSUMIDOR"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1106","v":9.09},"B/. /cliente/mes",null,{"$f":"H1106","v":9.09},"B/. /cliente/mes",null,{"$f":"K1106","v":9.09},"B/. /cliente/mes",null,{"$f":"N1106","v":9.09},"B/. /cliente/mes",null,{"$f":"Q1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z1106","v":0},"B/. /cliente/mes",null,{"$f":"AC1106","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1106","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1109+E1112+E1117+E1121","v":8.9752604754882572},"B/. /kW/mes",null,{"$f":"H1109+H1112+H1117+H1121","v":8.9752604754882572},"B/. /kW/mes",null,{"$f":"K1109+K1112+K1117+K1121","v":8.9752604754882572},"B/. /kW/mes",null,{"$f":"N1109+N1112+N1117+N1121","v":8.9752604754882572},"B/. /kW/mes",null,{"$f":"Q1109+Q1112+Q1117+Q1121","v":9.2989693012211525},"B/. /kW/mes",null,{"$f":"T1109+T1112+T1117+T1121","v":9.2989693012211525},"B/. /kW/mes",null,{"$f":"W1109+W1112+W1117+W1121","v":9.2989693012211525},"B/. /kW/mes",null,{"$f":"Z1109+Z1112+Z1117+Z1121","v":0},"B/. /kW/mes",null,{"$f":"AC1109+AC1112+AC1117+AC1121","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1109+AF1112+AF1117+AF1121","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1122+E1126+E1127+E1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"H1107+H1110+H1113+H1114+H1118+H1119+H1122+H1126+H1127+H1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"K1107+K1110+K1113+K1114+K1118+K1119+K1122+K1126+K1127+K1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"N1107+N1110+N1113+N1114+N1118+N1119+N1122+N1126+N1127+N1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"Q1107+Q1110+Q1113+Q1114+Q1118+Q1119+Q1122+Q1126+Q1127+Q1131","v":0.13042579614661387},"B/. /kWh",null,{"$f":"T1107+T1110+T1113+T1114+T1118+T1119+T1122+T1126+T1127+T1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"W1107+W1110+W1113+W1114+W1118+W1119+W1122+W1126+W1127+W1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"Z1107+Z1110+Z1113+Z1114+Z1118+Z1119+Z1122+Z1127+Z1131","v":0},"B/. /kWh",null,{"$f":"AC1107+AC1110+AC1113+AC1114+AC1118+AC1119+AC1122+AC1127+AC1131","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1107+AF1110+AF1113+AF1114+AF1118+AF1119+AF1122+AF1127+AF1131","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1123+E1126+E1128+E1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"H1107+H1110+H1113+H1114+H1118+H1119+H1123+H1126+H1128+H1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"K1107+K1110+K1113+K1114+K1118+K1119+K1123+K1126+K1128+K1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"N1107+N1110+N1113+N1114+N1118+N1119+N1123+N1126+N1128+N1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"Q1107+Q1110+Q1113+Q1114+Q1118+Q1119+Q1123+Q1126+Q1128+Q1131","v":0.13042579614661387},"B/. /kWh",null,{"$f":"T1107+T1110+T1113+T1114+T1118+T1119+T1123+T1126+T1128+T1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"W1107+W1110+W1113+W1114+W1118+W1119+W1123+W1126+W1128+W1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"Z1107+Z1110+Z1113+Z1114+Z1118+Z1119+Z1123+Z1128+Z1131","v":0},"B/. /kWh",null,{"$f":"AC1107+AC1110+AC1113+AC1114+AC1118+AC1119+AC1123+AC1128+AC1131","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1107+AF1110+AF1113+AF1114+AF1118+AF1119+AF1123+AF1128+AF1131","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1124+E1126+E1129+E1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"H1107+H1110+H1113+H1114+H1118+H1119+H1124+H1126+H1129+H1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"K1107+K1110+K1113+K1114+K1118+K1119+K1124+K1126+K1129+K1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"N1107+N1110+N1113+N1114+N1118+N1119+N1124+N1126+N1129+N1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"Q1107+Q1110+Q1113+Q1114+Q1118+Q1119+Q1124+Q1126+Q1129+Q1131","v":0.13042579614661387},"B/. /kWh",null,{"$f":"T1107+T1110+T1113+T1114+T1118+T1119+T1124+T1126+T1129+T1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"W1107+W1110+W1113+W1114+W1118+W1119+W1124+W1126+W1129+W1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"Z1107+Z1110+Z1113+Z1114+Z1118+Z1119+Z1124+Z1129+Z1131","v":0},"B/. /kWh",null,{"$f":"AC1107+AC1110+AC1113+AC1114+AC1118+AC1119+AC1124+AC1129+AC1131","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1107+AF1110+AF1113+AF1114+AF1118+AF1119+AF1124+AF1129+AF1131","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1107+E1110+E1114+E1113+E1118+E1119+E1125+E1126+E1130+E1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"H1107+H1110+H1114+H1113+H1118+H1119+H1125+H1126+H1130+H1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"K1107+K1110+K1114+K1113+K1118+K1119+K1125+K1126+K1130+K1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"N1107+N1110+N1114+N1113+N1118+N1119+N1125+N1126+N1130+N1131","v":0.12572529605527344},"B/. /kWh",null,{"$f":"Q1107+Q1110+Q1114+Q1113+Q1118+Q1119+Q1125+Q1126+Q1130+Q1131","v":0.13042579614661387},"B/. /kWh",null,{"$f":"T1107+T1110+T1114+T1113+T1118+T1119+T1125+T1126+T1130+T1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"W1107+W1110+W1114+W1113+W1118+W1119+W1125+W1126+W1130+W1131","v":0.1304257961466139},"B/. /kWh",null,{"$f":"Z1107+Z1110+Z1114+Z1113+Z1118+Z1119+Z1125+Z1130+Z1131","v":0},"B/. /kWh",null,{"$f":"AC1107+AC1110+AC1114+AC1113+AC1118+AC1119+AC1125+AC1130+AC1131","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1107+AF1110+AF1114+AF1113+AF1118+AF1119+AF1125+AF1130+AF1131","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1106","v":9.09},"B/. /cliente/mes",null,{"$f":"H1106","v":9.09},"B/. /cliente/mes",null,{"$f":"K1106","v":9.09},"B/. /cliente/mes",null,{"$f":"N1106","v":9.09},"B/. /cliente/mes",null,{"$f":"Q1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z1106","v":0},"B/. /cliente/mes",null,{"$f":"AC1106","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1106","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1109+E1112","v":6.6819922573567805},"B/. /kW/mes",null,{"$f":"H1109+H1112","v":6.6819922573567805},"B/. /kW/mes",null,{"$f":"K1109+K1112","v":6.6819922573567805},"B/. /kW/mes",null,{"$f":"N1109+N1112","v":6.6819922573567805},"B/. /kW/mes",null,{"$f":"Q1109+Q1112","v":6.9256873411957809},"B/. /kW/mes",null,{"$f":"T1109+T1112","v":6.9256873411957809},"B/. /kW/mes",null,{"$f":"W1109+W1112","v":6.9256873411957809},"B/. /kW/mes",null,{"$f":"Z1109+Z1112","v":0},"B/. /kW/mes",null,{"$f":"AC1109+AC1112","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1109+AF1112","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H1107+H1110+H1113+H1114","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K1107+K1110+K1113+K1114","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N1107+N1110+N1113+N1114","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q1107+Q1110+Q1113+Q1114","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"T1107+T1110+T1113+T1114","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"W1107+W1110+W1113+W1114","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"Z1107+Z1110+Z1113+Z1114","v":0},"B/. /kWh",null,{"$f":"AC1107+AC1110+AC1113+AC1114","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1107+AF1110+AF1113+AF1114","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"T1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"W1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"Z1101","v":0},"B/. /kWh",null,{"$f":"AC1101","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1101","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"T1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"W1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"Z1101","v":0},"B/. /kWh",null,{"$f":"AC1101","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1101","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"H1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"K1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"N1101","v":1.6073563114402573E-2},"B/. /kWh",null,{"$f":"Q1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"T1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"W1101","v":1.6743800941820687E-2},"B/. /kWh",null,{"$f":"Z1101","v":0},"B/. /kWh",null,{"$f":"AC1101","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1101","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["A-MT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1106,Resumen_cargos!$A$7:$A$67,0),MATCH($B1106,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B/. /cliente/mes",null,{"$f":"E1106","v":9.09},"B/. /cliente/mes",null,{"$f":"H1106","v":9.09},"B/. /cliente/mes",null,{"$f":"K1106","v":9.09},"B/. /cliente/mes",null,{"$f":"+N1106*$R$36","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+Q1106","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+T1106","v":9.5839217055579127},"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"W1106*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1106*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["A-MT","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1107,Resumen_cargos!$A$7:$A$67,0),MATCH($B1107,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"E1107","v":4.4526510824205359E-3},"B/. /kWh",null,{"$f":"H1107","v":4.4526510824205359E-3},"B/. /kWh",null,4.4526510824205359E-3,"B/. /kWh",null,{"$f":"+N1107*$R$36","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+Q1107","v":4.6945939885683291E-3},"B/. /kWh",null,{"$f":"+T1107","v":4.6945939885683291E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1107*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1107*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["A-MT","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1109,Resumen_cargos!$A$7:$A$67,0),MATCH($B1109,Resumen_cargos!$B$4:$AG$4,0))","v":6.441666863049158},"B/. /kW/mes",null,{"$f":"E1109","v":6.441666863049158},"B/. /kW/mes",null,{"$f":"H1109","v":6.441666863049158},"B/. /kW/mes",null,{"$f":"K1109","v":6.441666863049158},"B/. /kW/mes",null,{"$f":"+N1109*$R$37","v":6.6762942391999749},"B/. /kW/mes",null,{"$f":"+Q1109","v":6.6762942391999749},"B/. /kW/mes",null,{"$f":"+T1109","v":6.6762942391999749},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1109*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1109*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-MT","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1110,Resumen_cargos!$A$7:$A$67,0),MATCH($B1110,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1110","v":0},"B/. /kWh",null,{"$f":"H1110","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1110*$R$37","v":0},"B/. /kWh",null,{"$f":"+Q1110","v":0},"B/. /kWh",null,{"$f":"+T1110","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1110*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1110*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[]
["A-MT","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1112,Resumen_cargos!$A$7:$A$67,0),MATCH($B1112,Resumen_cargos!$B$4:$AG$4,0))","v":0.24032539430762268},"B/. /kW/mes",null,{"$f":"E1112","v":0.24032539430762268},"B/. /kW/mes",null,{"$f":"H1112","v":0.24032539430762268},"B/. /kW/mes",null,{"$f":"K1112","v":0.24032539430762268},"B/. /kW/mes",null,{"$f":"+N1112*$R$38","v":0.24939310199580594},"B/. /kW/mes",null,{"$f":"+Q1112","v":0.24939310199580594},"B/. /kW/mes",null,{"$f":"+T1112*$E$10","v":0.24939310199580594},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1112*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1112*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1113,Resumen_cargos!$A$7:$A$67,0),MATCH($B1113,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766051991E-3},"B/. /kWh",null,{"$f":"E1113","v":9.4947965766051991E-3},"B/. /kWh",null,{"$f":"H1113","v":9.4947965766051991E-3},"B/. /kWh",null,9.4947965766051991E-3,"B/. /kWh",null,{"$f":"+N1113*$R$38","v":9.8530443604628384E-3},"B/. /kWh",null,{"$f":"+Q1113","v":9.8530443604628384E-3},"B/. /kWh",null,{"$f":"+T1113*$E$10","v":9.8530443604628384E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1113*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1113*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-MT","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1114,Resumen_cargos!$A$7:$A$67,0),MATCH($B1114,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E1114","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H1114","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N1114*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q1114","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T1114","v":2.1961625927895221E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1114*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1114*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-MT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1115,Resumen_cargos!$A$7:$A$67,0),MATCH($B1115,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},"B/. /cliente",null,{"$f":"E1115","v":1957.2727008000002},"B/. /cliente",null,{"$f":"H1115","v":1957.2727008000002},"B/. /cliente",null,1957.2727008000002,"B/. /cliente",null,{"$f":"+N1115","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+Q1115","v":1957.2727008000002},"B/. /cliente",null,{"$f":"+T1115","v":1957.2727008000002},"B/. /cliente",null,null,"B/. /cliente",null,{"$f":"W1115*$W$2043/$W$2029","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC1115*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["A-MT","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1117,Resumen_cargos!$A$7:$A$67,0),MATCH($B1117,Resumen_cargos!$B$4:$AG$4,0))","v":0.92960700760417714},"B/. /kW/mes",null,{"$f":"E1117","v":0.92960700760417714},"B/. /kW/mes",null,{"$f":"H1117","v":0.92960700760417714},"B/. /kW/mes",null,{"$f":"K1117","v":0.92960700760417714},"B/. /kW/mes",null,{"$f":"+N1117*$Q$52","v":0.95920999446705224},"B/. /kW/mes",null,{"$f":"+Q1117","v":0.95920999446705224},"B/. /kW/mes",null,{"$f":"+T1117","v":0.95920999446705224},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1117*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1117","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-MT","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1118,Resumen_cargos!$A$7:$A$67,0),MATCH($B1118,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1118","v":0},"B/. /kWh",null,{"$f":"H1118","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1118*$Q$52","v":0},"B/. /kWh",null,{"$f":"+Q1118","v":0},"B/. /kWh",null,{"$f":"+T1118","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1118*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1119,Resumen_cargos!$A$7:$A$67,0),MATCH($B1119,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E1119","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H1119","v":4.5400394099467684E-3},"B/. /kWh",null,4.5400394099467684E-3,"B/. /kWh",null,{"$f":"+N1119*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q1119","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T1119","v":4.684615263947662E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1119*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["A-MT","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1121,Resumen_cargos!$A$7:$A$67,0),MATCH($B1121,Resumen_cargos!$B$4:$AG$4,0))","v":1.3636612105272998},"B/. /kW/mes",null,{"$f":"E1121","v":1.3636612105272998},"B/. /kW/mes",null,{"$f":"H1121","v":1.3636612105272998},"B/. /kW/mes",null,{"$f":"K1121","v":1.3636612105272998},"B/. /kW/mes",null,{"$f":"+N1121*$Q$53","v":1.4140719655583187},"B/. /kW/mes",null,{"$f":"+Q1121","v":1.4140719655583187},"B/. /kW/mes",null,{"$f":"+T1121","v":1.4140719655583187},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1121*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1121","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1122,Resumen_cargos!$A$7:$A$67,0),MATCH($B1122,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"K1122*$N$60","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T1125*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"T1122","v":7.4104124801068899E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1122*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1123,Resumen_cargos!$A$7:$A$67,0),MATCH($B1123,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1122*(1+$G$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T1125*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"T1123","v":7.4104124801068899E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1123*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1124,Resumen_cargos!$A$7:$A$67,0),MATCH($B1124,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1123*(1+$H$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+T1125*(1+$E$9)","v":7.4104124801068899E-2},"B/. /kWh",null,7.4104124801068899E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1124*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1125,Resumen_cargos!$A$7:$A$67,0),MATCH($B1125,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,7.1462360468615135E-2,"B/. /kWh",null,{"$f":"N1124*(1+$I$6)","v":7.1462360468615135E-2},"B/. /kWh",null,7.4104124801068885E-2,"B/. /kWh",null,{"$f":"+Q1125*$T$53","v":7.4104124801068899E-2},"B/. /kWh",null,{"$f":"+T1125","v":7.4104124801068899E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1125*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1126,Resumen_cargos!$A$7:$A$67,0),MATCH($B1126,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"K1126","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"Q1126","v":0},"B/. /kWh",null,{"$f":"+T1126","v":0},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1127,Resumen_cargos!$A$7:$A$67,0),MATCH($B1127,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,{"$f":"K1127","v":3.2044941322431422E-2},"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,{"$f":"Q1127","v":3.3229553508007791E-2},"B/. /kWh",null,{"$f":"+T1127","v":3.3229553508007791E-2},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1127*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1128,Resumen_cargos!$A$7:$A$67,0),MATCH($B1128,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,{"$f":"K1128","v":3.2044941322431422E-2},"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,{"$f":"Q1128","v":3.3229553508007791E-2},"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1128*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1129,Resumen_cargos!$A$7:$A$67,0),MATCH($B1129,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1129*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1130,Resumen_cargos!$A$7:$A$67,0),MATCH($B1130,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.2044941322431422E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,3.3229553508007791E-2,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1130*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-MT","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1131,Resumen_cargos!$A$7:$A$67,0),MATCH($B1131,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+Q1131","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T1131","v":1.6637016317688524E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1131*$W$2050/$W$2036","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[]
[null,null,"ATD AUTOCONSUMIDOR"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1149","v":9.09},"B/. /cliente/mes",null,{"$f":"H1149","v":9.09},"B/. /cliente/mes",null,{"$f":"K1149","v":9.09},"B/. /cliente/mes",null,{"$f":"N1149","v":9.09},"B/. /cliente/mes",null,{"$f":"Q1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z1149","v":0},"B/. /cliente/mes",null,{"$f":"AC1149","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1149","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1152+E1155+E1160+E1164","v":0},"B/. /kW/mes",null,{"$f":"H1152+H1155+H1160+H1164","v":0},"B/. /kW/mes",null,{"$f":"K1152+K1155+K1160+K1164","v":0},"B/. /kW/mes",null,{"$f":"N1152+N1155+N1160+N1164","v":0},"B/. /kW/mes",null,{"$f":"Q1152+Q1155+Q1160+Q1164","v":0},"B/. /kW/mes",null,{"$f":"T1152+T1155+T1160+T1164","v":0},"B/. /kW/mes",null,{"$f":"W1152+W1155+W1160+W1164","v":0},"B/. /kW/mes",null,{"$f":"Z1152+Z1155+Z1160+Z1164","v":0},"B/. /kW/mes",null,{"$f":"AC1152+AC1155+AC1160+AC1164","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1152+AF1155+AF1160+AF1164","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1165+E1169+E1170+E1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"H1150+H1153+H1156+H1157+H1161+H1162+H1165+H1169+H1170+H1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"K1150+K1153+K1156+K1157+K1161+K1162+K1165+K1169+K1170+K1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"N1150+N1153+N1156+N1157+N1161+N1162+N1165+N1169+N1170+N1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"Q1150+Q1153+Q1156+Q1157+Q1161+Q1162+Q1165+Q1169+Q1170+Q1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"T1150+T1153+T1156+T1157+T1161+T1162+T1165+T1169+T1170+T1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"W1150+W1153+W1156+W1157+W1161+W1162+W1165+W1169+W1170+W1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"Z1150+Z1153+Z1156+Z1157+Z1161+Z1162+Z1165+Z1170+Z1174","v":0},"B/. /kWh",null,{"$f":"AC1150+AC1153+AC1156+AC1157+AC1161+AC1162+AC1165+AC1170+AC1174","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1150+AF1153+AF1156+AF1157+AF1161+AF1162+AF1165+AF1170+AF1174","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1166+E1169+E1171+E1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"H1150+H1153+H1156+H1157+H1161+H1162+H1166+H1169+H1171+H1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"K1150+K1153+K1156+K1157+K1161+K1162+K1166+K1169+K1171+K1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"N1150+N1153+N1156+N1157+N1161+N1162+N1166+N1169+N1171+N1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"Q1150+Q1153+Q1156+Q1157+Q1161+Q1162+Q1166+Q1169+Q1171+Q1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"T1150+T1153+T1156+T1157+T1161+T1162+T1166+T1169+T1171+T1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"W1150+W1153+W1156+W1157+W1161+W1162+W1166+W1169+W1171+W1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"Z1150+Z1153+Z1156+Z1157+Z1161+Z1162+Z1166+Z1171+Z1174","v":0},"B/. /kWh",null,{"$f":"AC1150+AC1153+AC1156+AC1157+AC1161+AC1162+AC1166+AC1171+AC1174","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1150+AF1153+AF1156+AF1157+AF1161+AF1162+AF1166+AF1171+AF1174","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1167+E1169+E1172+E1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"H1150+H1153+H1156+H1157+H1161+H1162+H1167+H1169+H1172+H1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"K1150+K1153+K1156+K1157+K1161+K1162+K1167+K1169+K1172+K1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"N1150+N1153+N1156+N1157+N1161+N1162+N1167+N1169+N1172+N1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"Q1150+Q1153+Q1156+Q1157+Q1161+Q1162+Q1167+Q1169+Q1172+Q1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"T1150+T1153+T1156+T1157+T1161+T1162+T1167+T1169+T1172+T1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"W1150+W1153+W1156+W1157+W1161+W1162+W1167+W1169+W1172+W1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"Z1150+Z1153+Z1156+Z1157+Z1161+Z1162+Z1167+Z1172+Z1174","v":0},"B/. /kWh",null,{"$f":"AC1150+AC1153+AC1156+AC1157+AC1161+AC1162+AC1167+AC1172+AC1174","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1150+AF1153+AF1156+AF1157+AF1161+AF1162+AF1167+AF1172+AF1174","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1168+E1169+E1173+E1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"H1150+H1153+H1156+H1157+H1161+H1162+H1168+H1169+H1173+H1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"K1150+K1153+K1156+K1157+K1161+K1162+K1168+K1169+K1173+K1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"N1150+N1153+N1156+N1157+N1161+N1162+N1168+N1169+N1173+N1174","v":1.7003386310929344E-2},"B/. /kWh",null,{"$f":"Q1150+Q1153+Q1156+Q1157+Q1161+Q1162+Q1168+Q1169+Q1173+Q1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"T1150+T1153+T1156+T1157+T1161+T1162+T1168+T1169+T1173+T1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"W1150+W1153+W1156+W1157+W1161+W1162+W1168+W1169+W1173+W1174","v":1.760840615587549E-2},"B/. /kWh",null,{"$f":"Z1150+Z1153+Z1156+Z1157+Z1161+Z1162+Z1168+Z1173+Z1174","v":0},"B/. /kWh",null,{"$f":"AC1150+AC1153+AC1156+AC1157+AC1161+AC1162+AC1168+AC1173+AC1174","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1150+AF1153+AF1156+AF1157+AF1161+AF1162+AF1168+AF1173+AF1174","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,{"$f":"E1149","v":9.09},"B/. /cliente/mes",null,{"$f":"H1149","v":9.09},"B/. /cliente/mes",null,{"$f":"K1149","v":9.09},"B/. /cliente/mes",null,{"$f":"N1149","v":9.09},"B/. /cliente/mes",null,{"$f":"Q1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"T1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"W1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"Z1149","v":0},"B/. /cliente/mes",null,{"$f":"AC1149","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AF1149","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1152+E1155","v":0},"B/. /kW/mes",null,{"$f":"H1152+H1155","v":0},"B/. /kW/mes",null,{"$f":"K1152+K1155","v":0},"B/. /kW/mes",null,{"$f":"N1152+N1155","v":0},"B/. /kW/mes",null,{"$f":"Q1152+Q1155","v":0},"B/. /kW/mes",null,{"$f":"T1152+T1155","v":0},"B/. /kW/mes",null,{"$f":"W1152+W1155","v":0},"B/. /kW/mes",null,{"$f":"Z1152+Z1155","v":0},"B/. /kW/mes",null,{"$f":"AC1152+AC1155","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AF1152+AF1155","v":{"$error":"#REF!"}},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"H1150+H1153+H1156+H1157","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"K1150+K1153+K1156+K1157","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"N1150+N1153+N1156+N1157","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"Q1150+Q1153+Q1156+Q1157","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"T1150+T1153+T1156+T1157","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"W1150+W1153+W1156+W1157","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"Z1150+Z1153+Z1156+Z1157","v":0},"B/. /kWh",null,{"$f":"AC1150+AC1153+AC1156+AC1157","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1150+AF1153+AF1156+AF1157","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"H1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"K1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"N1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"Q1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"T1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"W1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"Z1144","v":0},"B/. /kWh",null,{"$f":"AC1144","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1144","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"H1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"K1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"N1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"Q1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"T1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"W1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"Z1144","v":0},"B/. /kWh",null,{"$f":"AC1144","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1144","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"H1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"K1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"N1144","v":2.6015557970478684E-3},"B/. /kWh",null,{"$f":"Q1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"T1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"W1144","v":2.6974368513416531E-3},"B/. /kWh",null,{"$f":"Z1144","v":0},"B/. /kWh",null,{"$f":"AC1144","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AF1144","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["A-AT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1149,Resumen_cargos!$A$7:$A$67,0),MATCH($B1149,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},"B/. /cliente/mes",null,{"$f":"E1149","v":9.09},"B/. /cliente/mes",null,{"$f":"H1149","v":9.09},"B/. /cliente/mes",null,{"$f":"K1149","v":9.09},"B/. /cliente/mes",null,{"$f":"+N1149*$R$36","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+Q1149","v":9.5839217055579127},"B/. /cliente/mes",null,{"$f":"+T1149","v":9.5839217055579127},"B/. /cliente/mes",null,null,"B/. /cliente/mes",null,{"$f":"W1149*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente/mes",null,{"$f":"AC1149*$E$11","v":{"$error":"#REF!"}},"B/. /cliente/mes"]
["A-AT","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1150,Resumen_cargos!$A$7:$A$67,0),MATCH($B1150,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"E1150","v":4.7544034167103157E-4},"B/. /kWh",null,{"$f":"H1150","v":4.7544034167103157E-4},"B/. /kWh",null,4.7544034167103157E-4,"B/. /kWh",null,{"$f":"+N1150*$R$36","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+Q1150","v":5.0127425855213089E-4},"B/. /kWh",null,{"$f":"+T1150","v":5.0127425855213089E-4},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1150*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1150*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
[null,null,"Distribución"]
["A-AT","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1152,Resumen_cargos!$A$7:$A$67,0),MATCH($B1152,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kW/mes",null,{"$f":"E1152","v":0},"B/. /kW/mes",null,{"$f":"H1152","v":0},"B/. /kW/mes",null,{"$f":"K1152","v":0},"B/. /kW/mes",null,{"$f":"+N1152*$R$37","v":0},"B/. /kW/mes",null,{"$f":"+Q1152","v":0},"B/. /kW/mes",null,{"$f":"+T1152","v":0},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1152*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1152*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-AT","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1153,Resumen_cargos!$A$7:$A$67,0),MATCH($B1153,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/ /kWh",null,{"$f":"E1153","v":0},"B/ /kWh",null,{"$f":"H1153","v":0},"B/ /kWh",null,0,"B/ /kWh",null,{"$f":"+N1153*$R$37","v":0},"B/ /kWh",null,{"$f":"+Q1153","v":0},"B/ /kWh",null,{"$f":"+T1153","v":0},"B/ /kWh",null,null,"B/ /kWh",null,{"$f":"W1153*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/ /kWh",null,{"$f":"AC1153*$E$11","v":{"$error":"#REF!"}},"B/ /kWh"]
[]
["A-AT","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1155,Resumen_cargos!$A$7:$A$67,0),MATCH($B1155,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kW/mes",null,{"$f":"E1155","v":0},"B/. /kW/mes",null,{"$f":"H1155","v":0},"B/. /kW/mes",null,{"$f":"K1155","v":0},"B/. /kW/mes",null,{"$f":"+N1155*$R$38","v":0},"B/. /kW/mes",null,{"$f":"+Q1155","v":0},"B/. /kW/mes",null,{"$f":"+T1155*$E$10","v":0},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1155*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1155*$E$11","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1156,Resumen_cargos!$A$7:$A$67,0),MATCH($B1156,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1156","v":0},"B/. /kWh",null,{"$f":"H1156","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1156*$R$38","v":0},"B/. /kWh",null,{"$f":"+Q1156","v":0},"B/. /kWh",null,{"$f":"+T1156*$E$10","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1156*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1156*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-AT","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1157,Resumen_cargos!$A$7:$A$67,0),MATCH($B1157,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"E1157","v":2.126115455376837E-3},"B/. /kWh",null,{"$f":"H1157","v":2.126115455376837E-3},"B/. /kWh",null,2.126115455376837E-3,"B/. /kWh",null,{"$f":"+N1157*$R$39","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+Q1157","v":2.1961625927895221E-3},"B/. /kWh",null,{"$f":"+T1157","v":2.1961625927895221E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1157*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$f":"AC1157*$E$11","v":{"$error":"#REF!"}},"B/. /kWh"]
["A-AT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1158,Resumen_cargos!$A$7:$A$67,0),MATCH($B1158,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},"B/. /cliente",null,{"$f":"E1158","v":2400.0700000000002},"B/. /cliente",null,{"$f":"H1158","v":2400.0700000000002},"B/. /cliente",null,2400.0700000000002,"B/. /cliente",null,{"$f":"+N1158","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+Q1158","v":2400.0700000000002},"B/. /cliente",null,{"$f":"+T1158","v":2400.0700000000002},"B/. /cliente",null,null,"B/. /cliente",null,{"$f":"W1158*$W$2044/$W$2030","v":{"$error":"#REF!"}},"B/. /cliente",null,{"$f":"AC1158*$E$11","v":{"$error":"#REF!"}},"B/. /cliente"]
[null,null,"Transmisión"]
["A-AT","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1160,Resumen_cargos!$A$7:$A$67,0),MATCH($B1160,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kW/mes",null,{"$f":"E1160","v":0},"B/. /kW/mes",null,{"$f":"H1160","v":0},"B/. /kW/mes",null,{"$f":"K1160","v":0},"B/. /kW/mes",null,{"$f":"+N1160*$Q$52","v":0},"B/. /kW/mes",null,{"$f":"+Q1160","v":0},"B/. /kW/mes",null,{"$f":"+T1160","v":0},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1160*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1160","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-AT","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1161,Resumen_cargos!$A$7:$A$67,0),MATCH($B1161,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,{"$f":"E1161","v":0},"B/. /kWh",null,{"$f":"H1161","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+N1161*$Q$52","v":0},"B/. /kWh",null,{"$f":"+Q1161","v":0},"B/. /kWh",null,{"$f":"+T1161","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1161*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1162,Resumen_cargos!$A$7:$A$67,0),MATCH($B1162,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"E1162","v":4.5400394099467684E-3},"B/. /kWh",null,{"$f":"H1162","v":4.5400394099467684E-3},"B/. /kWh",null,4.5400394099467684E-3,"B/. /kWh",null,{"$f":"+N1162*$Q$52","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+Q1162","v":4.684615263947662E-3},"B/. /kWh",null,{"$f":"+T1162","v":4.684615263947662E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1162*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación"]
["A-AT","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1164,Resumen_cargos!$A$7:$A$67,0),MATCH($B1164,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kW/mes",null,{"$f":"E1164","v":0},"B/. /kW/mes",null,{"$f":"H1164","v":0},"B/. /kW/mes",null,{"$f":"K1164","v":0},"B/. /kW/mes",null,{"$f":"+N1164*$Q$53","v":0},"B/. /kW/mes",null,{"$f":"+Q1164","v":0},"B/. /kW/mes",null,{"$f":"+T1164","v":0},"B/. /kW/mes",null,null,"B/. /kW/mes",null,{"$f":"W1164*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kW/mes",null,{"$f":"AC1164","v":{"$error":"#REF!"}},"B/. /kW/mes"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1165,Resumen_cargos!$A$7:$A$67,0),MATCH($B1165,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"K1165*$N$61","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+T1168*(1+$E$9)","v":0},"B/. /kWh",null,{"$f":"+T1165","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1165*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1166,Resumen_cargos!$A$7:$A$67,0),MATCH($B1166,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"N1165*(1+$G$7)","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+T1168*(1+$E$9)","v":0},"B/. /kWh",null,{"$f":"+T1166","v":0},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1166*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1167,Resumen_cargos!$A$7:$A$67,0),MATCH($B1167,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"N1166*(1+$H$7)","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+T1168*(1+$E$9)","v":0},"B/. /kWh",null,0,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1167*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1168,Resumen_cargos!$A$7:$A$67,0),MATCH($B1168,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"N1167*(1+$I$7)","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+Q1168*$T$53","v":0},"B/. /kWh",null,0,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1168*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1169,Resumen_cargos!$A$7:$A$67,0),MATCH($B1169,Resumen_cargos!$B$4:$AG$4,0))","v":0},"B/. /kWh",null,0,"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"K1169","v":0},"B/. /kWh",null,0,"B/. /kWh",null,{"$f":"+Q1169","v":0},"B/. /kWh",null,0,"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1170,Resumen_cargos!$A$7:$A$67,0),MATCH($B1170,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1170*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1171,Resumen_cargos!$A$7:$A$67,0),MATCH($B1171,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1171*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1172,Resumen_cargos!$A$7:$A$67,0),MATCH($B1172,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1172*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1173,Resumen_cargos!$A$7:$A$67,0),MATCH($B1173,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.2573993640571702E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,8.5626524088173242E-3,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1173*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
["A-AT","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1174,Resumen_cargos!$A$7:$A$67,0),MATCH($B1174,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6043917398775355E-3,"B/. /kWh",null,1.6637016317688524E-3,"B/. /kWh",null,{"$f":"+Q1174","v":1.6637016317688524E-3},"B/. /kWh",null,{"$f":"+T1174","v":1.6637016317688524E-3},"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W1174*$W$2051/$W$2037","v":{"$error":"#REF!"}},"B/. /kWh",null,{"$error":"#REF!"},"B/. /kWh"]
[]
[]
[null,null,"PREPAGOS"]
[null,null,"BTS PREPAGO"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[]
[null,null,"Cargo por Energía",null,{"$f":"E1186+E1187+E1189+E1192+E1194+E1197+E1199+E1201+E1202+E1203+E1204","v":0},"B/. /kWh",null,{"$f":"H1186+H1187+H1189+H1192+H1194+H1197+H1199+H1201+H1202+H1203+H1204","v":0},"B/. /kWh",null,{"$f":"K1186+K1187+K1189+K1192+K1194+K1197+K1199+K1201+K1202+K1203+K1204","v":0},"B/. /kWh",null,{"$f":"N1186+N1187+N1189+N1192+N1194+N1197+N1199+N1201+N1202+N1203+N1204","v":0},"B/. /kWh",null,{"$f":"Q1186+Q1187+Q1189+Q1192+Q1194+Q1197+Q1199+Q1201+Q1202+Q1203+Q1204","v":0},"B/. /kWh",null,{"$f":"T1186+T1187+T1189+T1192+T1194+T1197+T1199+T1201+T1202+T1203+T1204","v":0},"B/. /kWh",null,{"$f":"W1186+W1187+W1189+W1192+W1194+W1197+W1199+W1201+W1202+W1203+W1204","v":0.199598487596653},"B/. /kWh",null,{"$f":"Z1186+Z1187+Z1189+Z1192+Z1194+Z1197+Z1199+Z1201+Z1204","v":{"$error":"#VALUE!"}},"B/. /kWh",null,{"$f":"AC1186+AC1187+AC1189+AC1192+AC1194+AC1197+AC1199+AC1201+AC1204","v":{"$error":"#VALUE!"}},"B/. /kWh",null,{"$f":"AF1186+AF1187+AF1189+AF1192+AF1194+AF1197+AF1199+AF1201+AF1204","v":{"$error":"#VALUE!"}},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[]
[null,null,"Cargo por Energía",null,{"$f":"E1186+E1187+E1189+E1192+E1194","v":0},"B/. /kWh",null,{"$f":"H1186+H1187+H1189+H1192+H1194","v":0},"B/. /kWh",null,{"$f":"K1186+K1187+K1189+K1192+K1194","v":0},"B/. /kWh",null,{"$f":"N1186+N1187+N1189+N1192+N1194","v":0},"B/. /kWh",null,{"$f":"Q1186+Q1187+Q1189+Q1192+Q1194","v":0},"B/. /kWh",null,{"$f":"T1186+T1187+T1189+T1192+T1194","v":0},"B/. /kWh",null,{"$f":"W1186+W1187+W1189+W1192+W1194","v":9.263276762448612E-2},"B/. /kWh",null,{"$f":"Z1186+Z1187+Z1189+Z1192+Z1194","v":{"$error":"#VALUE!"}},"B/. /kWh",null,{"$f":"AC1186+AC1187+AC1189+AC1192+AC1194","v":{"$error":"#VALUE!"}},"B/. /kWh",null,{"$f":"AF1186+AF1187+AF1189+AF1192+AF1194","v":{"$error":"#VALUE!"}},"B/. /kWh"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo Energizado",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W512/$K$3","v":2.0735290818772165E-2},"B/. /kWh",null,{"$f":"X484","v":"B/. /cliente/mes"},0,{"$error":"#REF!"},"B/. /cliente/mes",0,{"$error":"#REF!"},"B/. /cliente/mes",0,{"$error":"#REF!"},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo Variable",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W485","v":1.5443717884977138E-2},"B/. /kWh",null,{"$f":"X485","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X486","v":0},0,0,0,0,0,0,0,0,0]
["BTS","CD_kWh_","Cargo por energía",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W487","v":3.8322120234565257E-2},"B/. /kWh",null,{"$f":"X487","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X488","v":"B/. /kWh"},0,0,"B/. /kWh",0,0,"B/. /kWh",0,0,"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X489","v":0},0,0,0,0,0,0,0,0,0]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W490","v":1.5865000976619963E-2},"B/. /kWh",null,{"$f":"X490","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X491","v":"B/. /kWh"},0,0,"B/. /kWh",0,0,"B/. /kWh",0,0,"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W492","v":2.2666377095515865E-3},"B/. /kWh",null,{"$f":"X492","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,null,"B/. /cliente",null,null,"B/. /cliente",null,null,"B/. /cliente",null,null,"B/. /cliente",null,null,"B/. /cliente",null,null,"B/. /cliente",null,{"$f":"W493","v":16.367821365439507},"B/. /cliente",null,{"$f":"X493","v":"B/. /cliente"},0,{"$error":"#REF!"},"B/. /cliente",0,{"$error":"#REF!"},"B/. /cliente",0,{"$error":"#REF!"},"B/. /cliente"]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X494","v":0},0,0,0,0,0,0,0,0,0]
["BTS","CPT_kWh_","Cargo por energía",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W495","v":5.5169173005218059E-3},"B/. /kWh",null,{"$f":"X495","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X496","v":"B/. /kWh"},0,0,"B/. /kWh",0,0,"B/. /kWh",0,0,"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W497","v":4.8349451205784953E-3},"B/. /kWh",null,{"$f":"X497","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X498","v":0},0,0,0,0,0,0,0,0,0]
["BTS","CENEGEN_kWh_","Cargo por energía",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"IF($S$2=$T$2,W499,W587)","v":5.6574765294498106E-2},"B/. /kWh",null,{"$f":"X499","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W500","v":3.8322002243115209E-2},"B/. /kWh",null,{"$f":"X500","v":"B/. /kWh"},0,0,0,0,0,0,0,0,0]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W501","v":0},"B/. /kWh",null,{"$f":"X501","v":"B/. /kWh"},0,0,0,0,0,0,0,0,0]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,null,"B/. /kWh",null,{"$f":"W503","v":1.717090013453254E-3},"B/. /kWh",null,{"$f":"X502","v":0},0,0,"B/. /kWh",0,0,"B/. /kWh",0,0,"B/. /kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X503","v":"B/. /kWh"},0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh",0,{"$error":"#REF!"},"B/. /kWh"]
[]
[]
[null,null,"INGRESOS (VAD)",null,{"$f":"+SUBTOTAL(9,E1210:E1613)","v":832342.39497132099},{"$f":"+SUBTOTAL(9,F1210:F1560)","v":0},null,{"$f":"+SUBTOTAL(9,H1210:H1613)","v":832342.39497132099},null,null,{"$f":"+SUBTOTAL(9,K1210:K1613)","v":832342.39497274358},null,null,{"$f":"+SUBTOTAL(9,N1210:N1613)","v":832342.39497274358},null,null,{"$f":"+SUBTOTAL(9,Q1210:Q1613)","v":832342.39497274312},null,null,{"$f":"+SUBTOTAL(9,T1210:T1613)","v":832342.39497274312},null,null,{"$f":"+SUBTOTAL(9,W1210:W1613)","v":832342.39497274312},null,null,{"$f":"+SUBTOTAL(9,Z1210:Z1613)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1210:AC1613)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1210:AF1613)","v":{"$error":"#REF!"}}]
[]
[null,null,"BTS hasta 300 kWh",null,{"$f":"+SUBTOTAL(9,E1211:E1221)","v":187518.09274560644},null,null,{"$f":"+SUBTOTAL(9,H1211:H1221)","v":187518.09274560644},null,null,{"$f":"+SUBTOTAL(9,K1211:K1221)","v":182095.11046605578},null,null,{"$f":"+SUBTOTAL(9,N1211:N1221)","v":182095.11046605578},null,null,{"$f":"+SUBTOTAL(9,Q1211:Q1221)","v":189909.68634930224},null,null,{"$f":"+SUBTOTAL(9,T1211:T1221)","v":189909.68634930224},null,null,{"$f":"+SUBTOTAL(9,W1211:W1221)","v":189909.68634930224},null,null,{"$f":"+SUBTOTAL(9,Z1211:Z1221)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1211:AC1221)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1211:AF1221)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1212:E1213)","v":67267.730941734582},null,null,{"$f":"+SUBTOTAL(9,H1212:H1213)","v":67267.730941734582},null,null,{"$f":"+SUBTOTAL(9,K1212:K1213)","v":66118.262531938322},null,null,{"$f":"+SUBTOTAL(9,N1212:N1213)","v":66118.262531938322},null,null,{"$f":"+SUBTOTAL(9,Q1212:Q1213)","v":69710.918747372954},null,null,{"$f":"+SUBTOTAL(9,T1212:T1213)","v":69710.918747372954},null,null,{"$f":"+SUBTOTAL(9,W1212:W1213)","v":69710.918747372954},null,null,{"$f":"+SUBTOTAL(9,Z1212:Z1213)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1212:AC1213)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1212:AF1213)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E484*$E$336*12/1000","v":35133.819592870721},null,null,{"$f":"H484*$E$336*12/1000","v":35133.819592870721},null,null,{"$f":"K484*$E$336*12/1000","v":35133.819592870721},null,null,{"$f":"N484*$E$336*12/1000","v":35133.819592870721},null,null,{"$f":"Q484*$E$336*12/1000","v":37042.8796694466},null,null,{"$f":"T484*$E$336*12/1000","v":37042.8796694466},null,null,{"$f":"W484*$E$336*12/1000","v":37042.8796694466},null,null,{"$f":"Z484*$E$336*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC484*$E$336*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF484*$E$336*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E485*$E$81","v":32133.911348863861},null,null,{"$f":"H485*$E$81","v":32133.911348863861},null,null,{"$f":"K485*($E$81-$E$3/1000*$E$336*12)","v":30984.442939067598},null,null,{"$f":"N485*($E$81-$E$3/1000*$E$336*12)","v":30984.442939067598},null,null,{"$f":"Q485*($E$81-$E$3/1000*$E$336*12)","v":32668.039077926358},null,null,{"$f":"T485*($E$81-$E$3/1000*$E$336*12)","v":32668.039077926358},null,null,{"$f":"W485*($E$81-$E$3/1000*$E$336*12)","v":32668.039077926358},null,null,{"$f":"Z485*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC485*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF485*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1215:E1216)","v":81115.421079222695},null,null,{"$f":"+SUBTOTAL(9,H1215:H1216)","v":81115.421079222695},null,null,{"$f":"+SUBTOTAL(9,K1215:K1216)","v":78213.825532212344},null,null,{"$f":"+SUBTOTAL(9,N1215:N1216)","v":78213.825532212344},null,null,{"$f":"+SUBTOTAL(9,Q1215:Q1216)","v":81062.638588442685},null,null,{"$f":"+SUBTOTAL(9,T1215:T1216)","v":81062.638588442685},null,null,{"$f":"+SUBTOTAL(9,W1215:W1216)","v":81062.638588442685},null,null,{"$f":"+SUBTOTAL(9,Z1215:Z1216)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1215:AC1216)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1215:AF1216)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E487*$E$81","v":81115.421079222695},null,null,{"$f":"H487*$E$81","v":81115.421079222695},null,null,{"$f":"K487*($E$81-$E$3/1000*$E$336*12)","v":78213.825532212344},null,null,{"$f":"N487*($E$81-$E$3/1000*$E$336*12)","v":78213.825532212344},null,null,{"$f":"Q487*($E$81-$E$3/1000*$E$336*12)","v":81062.638588442685},null,null,{"$f":"T487*($E$81-$E$3/1000*$E$336*12)","v":81062.638588442685},null,null,{"$f":"W487*($E$81-$E$3/1000*$E$336*12)","v":81062.638588442685},null,null,{"$f":"Z487*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC487*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF487*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1218:E1219)","v":33538.71624167027},null,null,{"$f":"+SUBTOTAL(9,H1218:H1219)","v":33538.71624167027},null,null,{"$f":"+SUBTOTAL(9,K1218:K1219)","v":32338.996282080476},null,null,{"$f":"+SUBTOTAL(9,N1218:N1219)","v":32338.996282080476},null,null,{"$f":"+SUBTOTAL(9,Q1218:Q1219)","v":33559.177636863962},null,null,{"$f":"+SUBTOTAL(9,T1218:T1219)","v":33559.177636863962},null,null,{"$f":"+SUBTOTAL(9,W1218:W1219)","v":33559.177636863962},null,null,{"$f":"+SUBTOTAL(9,Z1218:Z1219)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1218:AC1219)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1218:AF1219)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E490*$E$81","v":33538.71624167027},null,null,{"$f":"H490*$E$81","v":33538.71624167027},null,null,{"$f":"K490*($E$81-$E$3/1000*$E$336*12)","v":32338.996282080476},null,null,{"$f":"N490*($E$81-$E$3/1000*$E$336*12)","v":32338.996282080476},null,null,{"$f":"Q490*($E$81-$E$3/1000*$E$336*12)","v":33559.177636863962},null,null,{"$f":"T490*($E$81-$E$3/1000*$E$336*12)","v":33559.177636863962},null,null,{"$f":"W490*($E$81-$E$3/1000*$E$336*12)","v":33559.177636863962},null,null,{"$f":"Z490*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC490*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF490*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E492*$E$81","v":4813.883434168647},null,null,{"$f":"H492*$E$81","v":4813.883434168647},null,null,{"$f":"K492*($E$81-$E$3/1000*$E$336*12)","v":4641.6850710143908},null,null,{"$f":"N492*($E$81-$E$3/1000*$E$336*12)","v":4641.6850710143908},null,null,{"$f":"Q492*($E$81-$E$3/1000*$E$336*12)","v":4794.6103278124165},null,null,{"$f":"T492*($E$81-$E$3/1000*$E$336*12)","v":4794.6103278124165},null,null,{"$f":"W492*($E$81-$E$3/1000*$E$336*12)","v":4794.6103278124165},null,null,{"$f":"Z492*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC492*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF492*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$419*E493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*H493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*K493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*N493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*Q493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*T493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*W493/1000","v":782.34104881025553},null,null,{"$f":"+$E$419*Z493/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$419*AC493/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$419*AF493/1000","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1223:Q1234)","v":-12123.845480605283},null,null,{"$f":"+SUBTOTAL(9,T1223:T1234)","v":-12123.845480605283},null,null,{"$f":"+SUBTOTAL(9,W1223:W1234)","v":-12123.845480605283},null,null,{"$f":"+SUBTOTAL(9,Z1223:Z1234)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1223:AC1234)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1223:AF1234)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1224:Q1226)","v":-4058.4538165380582},null,null,{"$f":"+SUBTOTAL(9,T1224:T1226)","v":-4058.4538165380582},null,null,{"$f":"+SUBTOTAL(9,W1224:W1226)","v":-4058.4538165380582},null,null,{"$f":"+SUBTOTAL(9,Z1224:Z1226)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1224:AC1226)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1224:AF1226)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q484*$E$332*12/1000)*$E$4","v":-1852.0527571048513},null,null,{"$f":"-(T484*$E$332*12/1000)*$E$4","v":-1852.0527571048513},null,null,{"$f":"-(W484*$E$332*12/1000)*$E$4","v":-1852.0527571048513},null,null,{"$f":"-(Z484*$E$332*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC484*$E$332*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF484*$E$332*12/1000)*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2206.4010594332067},null,null,{"$f":"-(T485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2206.4010594332067},null,null,{"$f":"-(W485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2206.4010594332067},null,null,{"$f":"-(Z485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1228:Q1229)","v":-5474.9748289251838},null,null,{"$f":"+SUBTOTAL(9,T1228:T1229)","v":-5474.9748289251838},null,null,{"$f":"+SUBTOTAL(9,W1228:W1229)","v":-5474.9748289251838},null,null,{"$f":"+SUBTOTAL(9,Z1228:Z1229)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1228:AC1229)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1228:AF1229)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-5474.9748289251838},null,null,{"$f":"-(T487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-5474.9748289251838},null,null,{"$f":"-(W487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-5474.9748289251838},null,null,{"$f":"-(Z487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1231:Q1232)","v":-2266.5886040804844},null,null,{"$f":"+SUBTOTAL(9,T1231:T1232)","v":-2266.5886040804844},null,null,{"$f":"+SUBTOTAL(9,W1231:W1232)","v":-2266.5886040804844},null,null,{"$f":"+SUBTOTAL(9,Z1231:Z1232)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1231:AC1232)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1231:AF1232)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2266.5886040804844},null,null,{"$f":"-(T490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2266.5886040804844},null,null,{"$f":"-(W490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-2266.5886040804844},{"$f":"+T1231*$E$10","v":-2266.5886040804844},null,{"$f":"-(Z490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},{"$f":"+W1231*$E$10","v":-2266.5886040804844},null,{"$f":"-(AC490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},{"$f":"+Z1231*$E$10","v":{"$error":"#REF!"}},null,{"$f":"-(AF490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},{"$f":"+AC1231*$E$10","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-323.82823106155701},null,null,{"$f":"-(T492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-323.82823106155701},null,null,{"$f":"-(W492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-323.82823106155701},null,null,{"$f":"-(Z492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1236:Q1247)","v":-0.14524198664038199},null,null,{"$f":"+SUBTOTAL(9,T1236:T1247)","v":-0.14524198664038199},null,null,{"$f":"+SUBTOTAL(9,W1236:W1247)","v":-0.14524198664038199},null,null,{"$f":"+SUBTOTAL(9,Z1236:Z1247)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1236:AC1247)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1236:AF1247)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1237:Q1239)","v":-5.5756060944235672E-2},null,null,{"$f":"+SUBTOTAL(9,T1237:T1239)","v":-5.5756060944235672E-2},null,null,{"$f":"+SUBTOTAL(9,W1237:W1239)","v":-5.5756060944235672E-2},null,null,{"$f":"+SUBTOTAL(9,Z1237:Z1239)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1237:AC1239)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1237:AF1239)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q484*$E$333*12/1000)*$E$5","v":-3.1275930346241591E-2},null,null,{"$f":"-(T484*$E$333*12/1000)*$E$5","v":-3.1275930346241591E-2},null,null,{"$f":"-(W484*$E$333*12/1000)*$E$5","v":-3.1275930346241591E-2},null,null,{"$f":"-(Z484*$E$333*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC484*$E$333*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF484*$E$333*12/1000)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.4480130597994084E-2},null,null,{"$f":"-(T485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.4480130597994084E-2},null,null,{"$f":"-(W485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.4480130597994084E-2},null,null,{"$f":"-(Z485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1241:Q1242)","v":-6.0745120774755579E-2},null,null,{"$f":"+SUBTOTAL(9,T1241:T1242)","v":-6.0745120774755579E-2},null,null,{"$f":"+SUBTOTAL(9,W1241:W1242)","v":-6.0745120774755579E-2},null,null,{"$f":"+SUBTOTAL(9,Z1241:Z1242)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1241:AC1242)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1241:AF1242)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-6.0745120774755579E-2},null,null,{"$f":"-(T487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-6.0745120774755579E-2},null,null,{"$f":"-(W487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-6.0745120774755579E-2},null,null,{"$f":"-(Z487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1244:Q1245)","v":-2.5147914429514025E-2},null,null,{"$f":"+SUBTOTAL(9,T1244:T1245)","v":-2.5147914429514025E-2},null,null,{"$f":"+SUBTOTAL(9,W1244:W1245)","v":-2.5147914429514025E-2},null,null,{"$f":"+SUBTOTAL(9,Z1244:Z1245)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1244:AC1245)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1244:AF1245)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.5147914429514025E-2},null,null,{"$f":"-(T490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.5147914429514025E-2},null,null,{"$f":"-(W490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.5147914429514025E-2},null,null,{"$f":"-(Z490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-3.5928904918767338E-3},null,null,{"$f":"-(T492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-3.5928904918767338E-3},null,null,{"$f":"-(W492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-3.5928904918767338E-3},null,null,{"$f":"-(Z492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1249:Q1260)","v":-0.16485406391434673},null,null,{"$f":"+SUBTOTAL(9,T1249:T1260)","v":-0.16485406391434673},null,null,{"$f":"+SUBTOTAL(9,W1249:W1260)","v":-0.16485406391434673},null,null,{"$f":"+SUBTOTAL(9,Z1249:Z1260)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1249:AC1260)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1249:AF1260)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1250:Q1252)","v":-0.15488135037769948},null,null,{"$f":"+SUBTOTAL(9,T1250:T1252)","v":-0.15488135037769948},null,null,{"$f":"+SUBTOTAL(9,W1250:W1252)","v":-0.15488135037769948},null,null,{"$f":"+SUBTOTAL(9,Z1250:Z1252)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1250:AC1252)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1250:AF1252)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q484*$E$334*12/1000)*$E$6","v":-0.15215317465739153},null,null,{"$f":"-(T484*$E$334*12/1000)*$E$6","v":-0.15215317465739153},null,null,{"$f":"-(W484*$E$334*12/1000)*$E$6","v":-0.15215317465739153},null,null,{"$f":"-(Z484*$E$334*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC484*$E$334*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF484*$E$334*12/1000)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.7281757203079576E-3},null,null,{"$f":"-(T485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.7281757203079576E-3},null,null,{"$f":"-(W485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.7281757203079576E-3},null,null,{"$f":"-(Z485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1254:Q1255)","v":-6.7697091304914107E-3},null,null,{"$f":"+SUBTOTAL(9,T1254:T1255)","v":-6.7697091304914107E-3},null,null,{"$f":"+SUBTOTAL(9,W1254:W1255)","v":-6.7697091304914107E-3},null,null,{"$f":"+SUBTOTAL(9,Z1254:Z1255)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1254:AC1255)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1254:AF1255)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-6.7697091304914107E-3},null,null,{"$f":"-(T487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-6.7697091304914107E-3},null,null,{"$f":"-(W487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-6.7697091304914107E-3},null,null,{"$f":"-(Z487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1257:Q1258)","v":-2.8025965502244533E-3},null,null,{"$f":"+SUBTOTAL(9,T1257:T1258)","v":-2.8025965502244533E-3},null,null,{"$f":"+SUBTOTAL(9,W1257:W1258)","v":-2.8025965502244533E-3},null,null,{"$f":"+SUBTOTAL(9,Z1257:Z1258)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1257:AC1258)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1257:AF1258)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.8025965502244533E-3},null,null,{"$f":"-(T490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.8025965502244533E-3},null,null,{"$f":"-(W490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.8025965502244533E-3},null,null,{"$f":"-(Z490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-4.0040785593139789E-4},null,null,{"$f":"-(T492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-4.0040785593139789E-4},null,null,{"$f":"-(W492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-4.0040785593139789E-4},null,null,{"$f":"-(Z492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1262:Q1272)","v":-0.97483933694610148},null,null,{"$f":"+SUBTOTAL(9,T1262:T1272)","v":-0.97483933694610148},null,null,{"$f":"+SUBTOTAL(9,W1262:W1272)","v":-0.97483933694610148},null,null,{"$f":"+SUBTOTAL(9,Z1262:Z1272)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1262:AC1272)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1262:AF1272)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1263:Q1265)","v":-0.52798505732325318},null,null,{"$f":"+SUBTOTAL(9,T1263:T1265)","v":-0.52798505732325318},null,null,{"$f":"+SUBTOTAL(9,W1263:W1265)","v":-0.52798505732325318},null,null,{"$f":"+SUBTOTAL(9,Z1263:Z1265)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1263:AC1265)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1263:AF1265)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q484*$E$335*12/1000)*$E$7","v":-0.40574179908637742},null,null,{"$f":"-(T484*$E$335*12/1000)*$E$7","v":-0.40574179908637742},null,null,{"$f":"-(W484*$E$335*12/1000)*$E$7","v":-0.40574179908637742},null,null,{"$f":"-(Z484*$E$335*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC484*$E$335*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF484*$E$335*12/1000)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.12224325823687573},null,null,{"$f":"-(T485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.12224325823687573},null,null,{"$f":"-(W485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.12224325823687573},null,null,{"$f":"-(Z485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1267:Q1268)","v":-0.30333504373163422},null,null,{"$f":"+SUBTOTAL(9,T1267:T1268)","v":-0.30333504373163422},null,null,{"$f":"+SUBTOTAL(9,W1267:W1268)","v":-0.30333504373163422},null,null,{"$f":"+SUBTOTAL(9,Z1267:Z1268)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1267:AC1268)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1267:AF1268)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.30333504373163422},null,null,{"$f":"-(T487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.30333504373163422},null,null,{"$f":"-(W487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.30333504373163422},null,null,{"$f":"-(Z487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1270:Q1271)","v":-0.1255778838850572},null,null,{"$f":"+SUBTOTAL(9,T1270:T1271)","v":-0.1255778838850572},null,null,{"$f":"+SUBTOTAL(9,W1270:W1271)","v":-0.1255778838850572},null,null,{"$f":"+SUBTOTAL(9,Z1270:Z1271)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1270:AC1271)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1270:AF1271)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.1255778838850572},null,null,{"$f":"-(T490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.1255778838850572},null,null,{"$f":"-(W490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.1255778838850572},null,null,{"$f":"-(Z490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-1.794135200615686E-2},null,null,{"$f":"-(T492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-1.794135200615686E-2},null,null,{"$f":"-(W492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-1.794135200615686E-2},null,null,{"$f":"-(Z492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTS 301-750 kWh",null,{"$f":"+SUBTOTAL(9,E1274:E1284)","v":187147.56353242227},null,null,{"$f":"+SUBTOTAL(9,H1274:H1284)","v":187147.56353242227},null,null,{"$f":"+SUBTOTAL(9,K1274:K1284)","v":188887.42008580361},null,null,{"$f":"+SUBTOTAL(9,N1274:N1284)","v":188887.42008580361},null,null,{"$f":"+SUBTOTAL(9,Q1274:Q1284)","v":196701.31065396016},null,null,{"$f":"+SUBTOTAL(9,T1274:T1284)","v":196701.31065396016},null,null,{"$f":"+SUBTOTAL(9,W1274:W1284)","v":196701.31065396016},null,null,{"$f":"+SUBTOTAL(9,Z1274:Z1284)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1274:AC1284)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1274:AF1284)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1275:E1276)","v":50014.341314285179},null,null,{"$f":"+SUBTOTAL(9,H1275:H1276)","v":50014.341314285179},null,null,{"$f":"+SUBTOTAL(9,K1275:K1276)","v":50383.125507667151},null,null,{"$f":"+SUBTOTAL(9,N1275:N1276)","v":50383.125507667151},null,null,{"$f":"+SUBTOTAL(9,Q1275:Q1276)","v":53120.784394585244},null,null,{"$f":"+SUBTOTAL(9,T1275:T1276)","v":53120.784394585244},null,null,{"$f":"+SUBTOTAL(9,W1275:W1276)","v":53120.784394585244},null,null,{"$f":"+SUBTOTAL(9,Z1275:Z1276)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1275:AC1276)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1275:AF1276)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E512*$E$343*12/1000","v":13128.932332945162},null,null,{"$f":"H512*$E$343*12/1000","v":13128.932332945162},null,null,{"$f":"K512*$E$343*12/1000","v":13128.932332945162},null,null,{"$f":"N512*$E$343*12/1000","v":13128.932332945162},null,null,{"$f":"Q512*$E$343*12/1000","v":13842.316782894857},null,null,{"$f":"T512*$E$343*12/1000","v":13842.316782894857},null,null,{"$f":"W512*$E$343*12/1000","v":13842.316782894857},null,null,{"$f":"Z512*$E$343*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC512*$E$343*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF512*$E$343*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E513*$E$88","v":36885.408981340021},null,null,{"$f":"H513*$E$88","v":36885.408981340021},null,null,{"$f":"K513*($E$88-$E$3/1000*$E$343*12)","v":37254.193174721993},null,null,{"$f":"N513*($E$88-$E$3/1000*$E$343*12)","v":37254.193174721993},null,null,{"$f":"Q513*($E$88-$E$3/1000*$E$343*12)","v":39278.467611690387},null,null,{"$f":"T513*($E$88-$E$3/1000*$E$343*12)","v":39278.467611690387},null,null,{"$f":"W513*($E$88-$E$3/1000*$E$343*12)","v":39278.467611690387},null,null,{"$f":"Z513*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC513*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF513*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1278:E1279)","v":93109.595303172566},null,null,{"$f":"+SUBTOTAL(9,H1278:H1279)","v":93109.595303172566},null,null,{"$f":"+SUBTOTAL(9,K1278:K1279)","v":94040.514817102143},null,null,{"$f":"+SUBTOTAL(9,N1278:N1279)","v":94040.514817102143},null,null,{"$f":"+SUBTOTAL(9,Q1278:Q1279)","v":97465.789627567035},null,null,{"$f":"+SUBTOTAL(9,T1278:T1279)","v":97465.789627567035},null,null,{"$f":"+SUBTOTAL(9,W1278:W1279)","v":97465.789627567035},null,null,{"$f":"+SUBTOTAL(9,Z1278:Z1279)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1278:AC1279)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1278:AF1279)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E515*$E$88","v":93109.595303172566},null,null,{"$f":"H515*$E$88","v":93109.595303172566},null,null,{"$f":"K515*($E$88-$E$3/1000*$E$343*12)","v":94040.514817102143},null,null,{"$f":"N515*($E$88-$E$3/1000*$E$343*12)","v":94040.514817102143},null,null,{"$f":"Q515*($E$88-$E$3/1000*$E$343*12)","v":97465.789627567035},null,null,{"$f":"T515*($E$88-$E$3/1000*$E$343*12)","v":97465.789627567035},null,null,{"$f":"W515*($E$88-$E$3/1000*$E$343*12)","v":97465.789627567035},null,null,{"$f":"Z515*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC515*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF515*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1281:E1282)","v":38497.93608542018},null,null,{"$f":"+SUBTOTAL(9,H1281:H1282)","v":38497.93608542018},null,null,{"$f":"+SUBTOTAL(9,K1281:K1282)","v":38882.842494166107},null,null,{"$f":"+SUBTOTAL(9,N1281:N1282)","v":38882.842494166107},null,null,{"$f":"+SUBTOTAL(9,Q1281:Q1282)","v":40349.929444500856},null,null,{"$f":"+SUBTOTAL(9,T1281:T1282)","v":40349.929444500856},null,null,{"$f":"+SUBTOTAL(9,W1281:W1282)","v":40349.929444500856},null,null,{"$f":"+SUBTOTAL(9,Z1281:Z1282)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1281:AC1282)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1281:AF1282)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E518*$E$88","v":38497.93608542018},null,null,{"$f":"H518*$E$88","v":38497.93608542018},null,null,{"$f":"K518*($E$88-$E$3/1000*$E$343*12)","v":38882.842494166107},null,null,{"$f":"N518*($E$88-$E$3/1000*$E$343*12)","v":38882.842494166107},null,null,{"$f":"Q518*($E$88-$E$3/1000*$E$343*12)","v":40349.929444500856},null,null,{"$f":"T518*($E$88-$E$3/1000*$E$343*12)","v":40349.929444500856},null,null,{"$f":"W518*($E$88-$E$3/1000*$E$343*12)","v":40349.929444500856},null,null,{"$f":"Z518*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC518*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF518*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E520*$E$88","v":5525.69082954435},null,null,{"$f":"H520*$E$88","v":5525.69082954435},null,null,{"$f":"K520*($E$88-$E$3/1000*$E$343*12)","v":5580.9372668681899},null,null,{"$f":"N520*($E$88-$E$3/1000*$E$343*12)","v":5580.9372668681899},null,null,{"$f":"Q520*($E$88-$E$3/1000*$E$343*12)","v":5764.807187307013},null,null,{"$f":"T520*($E$88-$E$3/1000*$E$343*12)","v":5764.807187307013},null,null,{"$f":"W520*($E$88-$E$3/1000*$E$343*12)","v":5764.807187307013},null,null,{"$f":"Z520*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC520*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF520*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$420*E521/1000","v":0},null,null,{"$f":"+$E$420*H521/1000","v":0},null,null,{"$f":"+$E$420*K521/1000","v":0},null,null,{"$f":"+$E$420*N521/1000","v":0},null,null,{"$f":"+$E$420*Q521/1000","v":0},null,null,{"$f":"+$E$420*T521/1000","v":0},null,null,{"$f":"+$E$420*W521/1000","v":0},null,null,{"$f":"+$E$420*Z521/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$420*AC521/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$420*AF521/1000","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1286:Q1297)","v":-17376.439451249713},null,null,{"$f":"+SUBTOTAL(9,T1286:T1297)","v":-17376.439451249713},null,null,{"$f":"+SUBTOTAL(9,W1286:W1297)","v":-17376.439451249713},null,null,{"$f":"+SUBTOTAL(9,Z1286:Z1297)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1286:AC1297)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1286:AF1297)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1287:Q1289)","v":-4688.9873716906422},null,null,{"$f":"+SUBTOTAL(9,T1287:T1289)","v":-4688.9873716906422},null,null,{"$f":"+SUBTOTAL(9,W1287:W1289)","v":-4688.9873716906422},null,null,{"$f":"+SUBTOTAL(9,Z1287:Z1289)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1287:AC1289)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1287:AF1289)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q512*$E$353*12/1000)*$E$4","v":-1218.1568310531998},null,null,{"$f":"-(T512*$E$353*12/1000)*$E$4","v":-1218.1568310531998},null,null,{"$f":"-(W512*$E$353*12/1000)*$E$4","v":-1218.1568310531998},null,null,{"$f":"-(Z512*$E$353*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC512*$E$353*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF512*$E$353*12/1000)*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3470.8305406374425},null,null,{"$f":"-(T513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3470.8305406374425},null,null,{"$f":"-(W513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3470.8305406374425},null,null,{"$f":"-(Z513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1291:Q1292)","v":-8612.5365849562786},null,null,{"$f":"+SUBTOTAL(9,T1291:T1292)","v":-8612.5365849562786},null,null,{"$f":"+SUBTOTAL(9,W1291:W1292)","v":-8612.5365849562786},null,null,{"$f":"+SUBTOTAL(9,Z1291:Z1292)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1291:AC1292)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1291:AF1292)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-8612.5365849562786},null,null,{"$f":"-(T515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-8612.5365849562786},null,null,{"$f":"-(W515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-8612.5365849562786},null,null,{"$f":"-(Z515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1294:Q1295)","v":-3565.5099586129827},null,null,{"$f":"+SUBTOTAL(9,T1294:T1295)","v":-3565.5099586129827},null,null,{"$f":"+SUBTOTAL(9,W1294:W1295)","v":-3565.5099586129827},null,null,{"$f":"+SUBTOTAL(9,Z1294:Z1295)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1294:AC1295)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1294:AF1295)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3565.5099586129827},null,null,{"$f":"-(T518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3565.5099586129827},null,null,{"$f":"-(W518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-3565.5099586129827},null,null,{"$f":"-(Z518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-509.40553598980699},null,null,{"$f":"-(T520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-509.40553598980699},null,null,{"$f":"-(W520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-509.40553598980699},null,null,{"$f":"-(Z520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1299:Q1310)","v":-0.54773376054359812},null,null,{"$f":"+SUBTOTAL(9,T1299:T1310)","v":-0.54773376054359812},null,null,{"$f":"+SUBTOTAL(9,W1299:W1310)","v":-0.54773376054359812},null,null,{"$f":"+SUBTOTAL(9,Z1299:Z1310)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1299:AC1310)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1299:AF1310)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1300:Q1302)","v":-0.14420324991937705},null,null,{"$f":"+SUBTOTAL(9,T1300:T1302)","v":-0.14420324991937705},null,null,{"$f":"+SUBTOTAL(9,W1300:W1302)","v":-0.14420324991937705},null,null,{"$f":"+SUBTOTAL(9,Z1300:Z1302)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1300:AC1302)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1300:AF1302)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q512*$E$340*12/1000)*$E$5","v":-3.3811816590531452E-2},null,null,{"$f":"-(T512*$E$340*12/1000)*$E$5","v":-3.3811816590531452E-2},null,null,{"$f":"-(W512*$E$340*12/1000)*$E$5","v":-3.3811816590531452E-2},null,null,{"$f":"-(Z512*$E$340*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC512*$E$340*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF512*$E$340*12/1000)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.1103914333288456},null,null,{"$f":"-(T513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.1103914333288456},null,null,{"$f":"-(W513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.1103914333288456},null,null,{"$f":"-(Z513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1304:Q1305)","v":-0.27392586502821098},null,null,{"$f":"+SUBTOTAL(9,T1304:T1305)","v":-0.27392586502821098},null,null,{"$f":"+SUBTOTAL(9,W1304:W1305)","v":-0.27392586502821098},null,null,{"$f":"+SUBTOTAL(9,Z1304:Z1305)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1304:AC1305)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1304:AF1305)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.27392586502821098},null,null,{"$f":"-(T515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.27392586502821098},null,null,{"$f":"-(W515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.27392586502821098},null,null,{"$f":"-(Z515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1307:Q1308)","v":-0.11340275771783211},null,null,{"$f":"+SUBTOTAL(9,T1307:T1308)","v":-0.11340275771783211},null,null,{"$f":"+SUBTOTAL(9,W1307:W1308)","v":-0.11340275771783211},null,null,{"$f":"+SUBTOTAL(9,Z1307:Z1308)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1307:AC1308)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1307:AF1308)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.11340275771783211},null,null,{"$f":"-(T518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.11340275771783211},null,null,{"$f":"-(W518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.11340275771783211},null,null,{"$f":"-(Z518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-1.6201887878177959E-2},null,null,{"$f":"-(T520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-1.6201887878177959E-2},null,null,{"$f":"-(W520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-1.6201887878177959E-2},null,null,{"$f":"-(Z520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1312:Q1323)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1312:T1323)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1312:W1323)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1312:Z1323)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1312:AC1323)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1312:AF1323)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1313:Q1315)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1313:T1315)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1313:W1315)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1313:Z1315)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1313:AC1315)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1313:AF1315)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q512*$E$341*12/1000)*$E$6","v":0},null,null,{"$f":"-(T512*$E$341*12/1000)*$E$6","v":0},null,null,{"$f":"-(W512*$E$341*12/1000)*$E$6","v":0},null,null,{"$f":"-(Z512*$E$341*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC512*$E$341*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF512*$E$341*12/1000)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(T513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(W513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(Z513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1317:Q1318)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1317:T1318)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1317:W1318)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1317:Z1318)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1317:AC1318)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1317:AF1318)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(T515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(W515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(Z515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1320:Q1321)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1320:T1321)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1320:W1321)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1320:Z1321)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1320:AC1321)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1320:AF1321)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(T518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(W518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(Z518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(T520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(W520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0},null,null,{"$f":"-(Z520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1325:Q1335)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1325:T1335)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1325:W1335)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1325:Z1335)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1325:AC1335)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1325:AF1335)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1326:Q1328)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1326:T1328)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1326:W1328)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1326:Z1328)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1326:AC1328)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1326:AF1328)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q512*$E$342*12/1000)*$E$7","v":0},null,null,{"$f":"-(T512*$E$342*12/1000)*$E$7","v":0},null,null,{"$f":"-(W512*$E$342*12/1000)*$E$7","v":0},null,null,{"$f":"-(Z512*$E$342*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC512*$E$342*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF512*$E$342*12/1000)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(T513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(W513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(Z513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1330:Q1331)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1330:T1331)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1330:W1331)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1330:Z1331)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1330:AC1331)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1330:AF1331)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(T515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(W515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(Z515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1333:Q1334)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1333:T1334)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1333:W1334)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1333:Z1334)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1333:AC1334)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1333:AF1334)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(T518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(W518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(Z518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(T520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(W520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0},null,null,{"$f":"-(Z520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTS mayor a 750 kWh",null,{"$f":"+SUBTOTAL(9,E1337:E1347)","v":153339.73354723761},null,null,{"$f":"+SUBTOTAL(9,H1337:H1347)","v":153339.73354723761},null,null,{"$f":"+SUBTOTAL(9,K1337:K1347)","v":157022.85927482968},null,null,{"$f":"+SUBTOTAL(9,N1337:N1347)","v":157022.85927482968},null,null,{"$f":"+SUBTOTAL(9,Q1337:Q1347)","v":163419.54802067016},null,null,{"$f":"+SUBTOTAL(9,T1337:T1347)","v":163419.54802067016},null,null,{"$f":"+SUBTOTAL(9,W1337:W1347)","v":163419.54802067016},null,null,{"$f":"+SUBTOTAL(9,Z1337:Z1347)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1337:AC1347)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1337:AF1347)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1338:E1339)","v":35503.84535510272},null,null,{"$f":"+SUBTOTAL(9,H1338:H1339)","v":35503.84535510272},null,null,{"$f":"+SUBTOTAL(9,K1338:K1339)","v":36284.529571818566},null,null,{"$f":"+SUBTOTAL(9,N1338:N1339)","v":36284.529571818566},null,null,{"$f":"+SUBTOTAL(9,Q1338:Q1339)","v":38256.115570881186},null,null,{"$f":"+SUBTOTAL(9,T1338:T1339)","v":38256.115570881186},null,null,{"$f":"+SUBTOTAL(9,W1338:W1339)","v":38256.115570881186},null,null,{"$f":"+SUBTOTAL(9,Z1338:Z1339)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1338:AC1339)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1338:AF1339)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E540*$E$350*12/1000","v":3808.9368687221081},null,null,{"$f":"H540*$E$350*12/1000","v":3808.9368687221081},null,null,{"$f":"K540*$E$350*12/1000","v":3808.9368687221081},null,null,{"$f":"N540*$E$350*12/1000","v":3808.9368687221081},null,null,{"$f":"Q540*$E$350*12/1000","v":4015.9023906760849},null,null,{"$f":"T540*$E$350*12/1000","v":4015.9023906760849},null,null,{"$f":"W540*$E$350*12/1000","v":4015.9023906760849},null,null,{"$f":"Z540*$E$350*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC540*$E$350*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF540*$E$350*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E541*$E$95","v":31694.908486380609},null,null,{"$f":"H541*$E$95","v":31694.908486380609},null,null,{"$f":"K541*($E$95-$E$3/1000*$E$350*12)","v":32475.592703096459},null,null,{"$f":"N541*($E$95-$E$3/1000*$E$350*12)","v":32475.592703096459},null,null,{"$f":"Q541*($E$95-$E$3/1000*$E$350*12)","v":34240.213180205101},null,null,{"$f":"T541*($E$95-$E$3/1000*$E$350*12)","v":34240.213180205101},null,null,{"$f":"W541*($E$95-$E$3/1000*$E$350*12)","v":34240.213180205101},null,null,{"$f":"Z541*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC541*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF541*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1341:E1342)","v":80007.249040695795},null,null,{"$f":"+SUBTOTAL(9,H1341:H1342)","v":80007.249040695795},null,null,{"$f":"+SUBTOTAL(9,K1341:K1342)","v":81977.925074537794},null,null,{"$f":"+SUBTOTAL(9,N1341:N1342)","v":81977.925074537794},null,null,{"$f":"+SUBTOTAL(9,Q1341:Q1342)","v":84963.839414948525},null,null,{"$f":"+SUBTOTAL(9,T1341:T1342)","v":84963.839414948525},null,null,{"$f":"+SUBTOTAL(9,W1341:W1342)","v":84963.839414948525},null,null,{"$f":"+SUBTOTAL(9,Z1341:Z1342)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1341:AC1342)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1341:AF1342)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E543*$E$95","v":80007.249040695795},null,null,{"$f":"H543*$E$95","v":80007.249040695795},null,null,{"$f":"K543*($E$95-$E$3/1000*$E$350*12)","v":81977.925074537794},null,null,{"$f":"N543*($E$95-$E$3/1000*$E$350*12)","v":81977.925074537794},null,null,{"$f":"Q543*($E$95-$E$3/1000*$E$350*12)","v":84963.839414948525},null,null,{"$f":"T543*($E$95-$E$3/1000*$E$350*12)","v":84963.839414948525},null,null,{"$f":"W543*($E$95-$E$3/1000*$E$350*12)","v":84963.839414948525},null,null,{"$f":"Z543*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC543*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF543*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1344:E1345)","v":33080.521399646248},null,null,{"$f":"+SUBTOTAL(9,H1344:H1345)","v":33080.521399646248},null,null,{"$f":"+SUBTOTAL(9,K1344:K1345)","v":33895.334950804841},null,null,{"$f":"+SUBTOTAL(9,N1344:N1345)","v":33895.334950804841},null,null,{"$f":"+SUBTOTAL(9,Q1344:Q1345)","v":35174.238456663821},null,null,{"$f":"+SUBTOTAL(9,T1344:T1345)","v":35174.238456663821},null,null,{"$f":"+SUBTOTAL(9,W1344:W1345)","v":35174.238456663821},null,null,{"$f":"+SUBTOTAL(9,Z1344:Z1345)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1344:AC1345)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1344:AF1345)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E546*$E$95","v":33080.521399646248},null,null,{"$f":"H546*$E$95","v":33080.521399646248},null,null,{"$f":"K546*($E$95-$E$3/1000*$E$350*12)","v":33895.334950804841},null,null,{"$f":"N546*($E$95-$E$3/1000*$E$350*12)","v":33895.334950804841},null,null,{"$f":"Q546*($E$95-$E$3/1000*$E$350*12)","v":35174.238456663821},null,null,{"$f":"T546*($E$95-$E$3/1000*$E$350*12)","v":35174.238456663821},null,null,{"$f":"W546*($E$95-$E$3/1000*$E$350*12)","v":35174.238456663821},null,null,{"$f":"Z546*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC546*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF546*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E548*$E$95","v":4748.11775179287},null,null,{"$f":"H548*$E$95","v":4748.11775179287},null,null,{"$f":"K548*($E$95-$E$3/1000*$E$350*12)","v":4865.0696776684708},null,null,{"$f":"N548*($E$95-$E$3/1000*$E$350*12)","v":4865.0696776684708},null,null,{"$f":"Q548*($E$95-$E$3/1000*$E$350*12)","v":5025.3545781766279},null,null,{"$f":"T548*($E$95-$E$3/1000*$E$350*12)","v":5025.3545781766279},null,null,{"$f":"W548*($E$95-$E$3/1000*$E$350*12)","v":5025.3545781766279},null,null,{"$f":"Z548*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC548*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF548*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$421*E549/1000","v":0},null,null,{"$f":"+$E$421*H549/1000","v":0},null,null,{"$f":"+$E$421*K549/1000","v":0},null,null,{"$f":"+$E$421*N549/1000","v":0},null,null,{"$f":"+$E$421*Q549/1000","v":0},null,null,{"$f":"+$E$421*T549/1000","v":0},null,null,{"$f":"+$E$421*W549/1000","v":0},null,null,{"$f":"+$E$421*Z549/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$421*AC549/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$421*AF549/1000","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1349:Q1360)","v":-4067.5504534403772},null,null,{"$f":"+SUBTOTAL(9,T1349:T1360)","v":-4067.5504534403772},null,null,{"$f":"+SUBTOTAL(9,W1349:W1360)","v":-4067.5504534403772},null,null,{"$f":"+SUBTOTAL(9,Z1349:Z1360)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1349:AC1360)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1349:AF1360)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1350:Q1352)","v":-1050.6806723020848},null,null,{"$f":"+SUBTOTAL(9,T1350:T1352)","v":-1050.6806723020848},null,null,{"$f":"+SUBTOTAL(9,W1350:W1352)","v":-1050.6806723020848},null,null,{"$f":"+SUBTOTAL(9,Z1350:Z1352)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1350:AC1352)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1350:AF1352)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q540*$E$357*12/1000)*$E$4","v":-225.37361239436484},null,null,{"$f":"-(T540*$E$357*12/1000)*$E$4","v":-225.37361239436484},null,null,{"$f":"-(W540*$E$357*12/1000)*$E$4","v":-225.37361239436484},null,null,{"$f":"-(Z540*$E$357*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC540*$E$357*12/1000)*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF540*$E$357*12/1000)*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-825.30705990771992},null,null,{"$f":"-(T541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-825.30705990771992},null,null,{"$f":"-(W541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-825.30705990771992},null,null,{"$f":"-(Z541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1354:Q1355)","v":-2047.9211428088072},null,null,{"$f":"+SUBTOTAL(9,T1354:T1355)","v":-2047.9211428088072},null,null,{"$f":"+SUBTOTAL(9,W1354:W1355)","v":-2047.9211428088072},null,null,{"$f":"+SUBTOTAL(9,Z1354:Z1355)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1354:AC1355)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1354:AF1355)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-2047.9211428088072},null,null,{"$f":"-(T543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-2047.9211428088072},null,null,{"$f":"-(W543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-2047.9211428088072},null,null,{"$f":"-(Z543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1357:Q1358)","v":-847.8202858253461},null,null,{"$f":"+SUBTOTAL(9,T1357:T1358)","v":-847.8202858253461},null,null,{"$f":"+SUBTOTAL(9,W1357:W1358)","v":-847.8202858253461},null,null,{"$f":"+SUBTOTAL(9,Z1357:Z1358)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1357:AC1358)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1357:AF1358)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-847.8202858253461},null,null,{"$f":"-(T546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-847.8202858253461},null,null,{"$f":"-(W546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-847.8202858253461},null,null,{"$f":"-(Z546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-121.12835250413909},null,null,{"$f":"-(T548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-121.12835250413909},null,null,{"$f":"-(W548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-121.12835250413909},null,null,{"$f":"-(Z548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1362:Q1373)","v":-1.8285992978447756},null,null,{"$f":"+SUBTOTAL(9,T1362:T1373)","v":-1.8285992978447756},null,null,{"$f":"+SUBTOTAL(9,W1362:W1373)","v":-1.8285992978447756},null,null,{"$f":"+SUBTOTAL(9,Z1362:Z1373)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1362:AC1373)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1362:AF1373)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1363:Q1365)","v":-0.42066310771807347},null,null,{"$f":"+SUBTOTAL(9,T1363:T1365)","v":-0.42066310771807347},null,null,{"$f":"+SUBTOTAL(9,W1363:W1365)","v":-0.42066310771807347},null,null,{"$f":"+SUBTOTAL(9,Z1363:Z1365)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1363:AC1365)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1363:AF1365)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q540*$E$347*12/1000)*$E$5","v":-3.550240742005803E-2},null,null,{"$f":"-(T540*$E$347*12/1000)*$E$5","v":-3.550240742005803E-2},null,null,{"$f":"-(W540*$E$347*12/1000)*$E$5","v":-3.550240742005803E-2},null,null,{"$f":"-(Z540*$E$347*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC540*$E$347*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF540*$E$347*12/1000)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.38516070029801547},null,null,{"$f":"-(T541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.38516070029801547},null,null,{"$f":"-(W541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.38516070029801547},null,null,{"$f":"-(Z541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1367:Q1368)","v":-0.95573972383993411},null,null,{"$f":"+SUBTOTAL(9,T1367:T1368)","v":-0.95573972383993411},null,null,{"$f":"+SUBTOTAL(9,W1367:W1368)","v":-0.95573972383993411},null,null,{"$f":"+SUBTOTAL(9,Z1367:Z1368)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1367:AC1368)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1367:AF1368)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.95573972383993411},null,null,{"$f":"-(T543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.95573972383993411},null,null,{"$f":"-(W543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.95573972383993411},null,null,{"$f":"-(Z543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1370:Q1371)","v":-0.39566734719543795},null,null,{"$f":"+SUBTOTAL(9,T1370:T1371)","v":-0.39566734719543795},null,null,{"$f":"+SUBTOTAL(9,W1370:W1371)","v":-0.39566734719543795},null,null,{"$f":"+SUBTOTAL(9,Z1370:Z1371)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1370:AC1371)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1370:AF1371)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.39566734719543795},null,null,{"$f":"-(T546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.39566734719543795},null,null,{"$f":"-(W546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.39566734719543795},null,null,{"$f":"-(Z546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-5.6529119091330196E-2},null,null,{"$f":"-(T548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-5.6529119091330196E-2},null,null,{"$f":"-(W548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-5.6529119091330196E-2},null,null,{"$f":"-(Z548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1375:Q1386)","v":-2.105086562198303},null,null,{"$f":"+SUBTOTAL(9,T1375:T1386)","v":-2.105086562198303},null,null,{"$f":"+SUBTOTAL(9,W1375:W1386)","v":-2.105086562198303},null,null,{"$f":"+SUBTOTAL(9,Z1375:Z1386)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1375:AC1386)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1375:AF1386)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1376:Q1378)","v":-0.49200014764560912},null,null,{"$f":"+SUBTOTAL(9,T1376:T1378)","v":-0.49200014764560912},null,null,{"$f":"+SUBTOTAL(9,W1376:W1378)","v":-0.49200014764560912},null,null,{"$f":"+SUBTOTAL(9,Z1376:Z1378)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1376:AC1378)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1376:AF1378)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q540*$E$348*12/1000)*$E$6","v":-5.0717724885797177E-2},null,null,{"$f":"-(T540*$E$348*12/1000)*$E$6","v":-5.0717724885797177E-2},null,null,{"$f":"-(W540*$E$348*12/1000)*$E$6","v":-5.0717724885797177E-2},null,null,{"$f":"-(Z540*$E$348*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC540*$E$348*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF540*$E$348*12/1000)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.44128242275981194},null,null,{"$f":"-(T541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.44128242275981194},null,null,{"$f":"-(W541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.44128242275981194},null,null,{"$f":"-(Z541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1380:Q1381)","v":-1.0950004518569851},null,null,{"$f":"+SUBTOTAL(9,T1380:T1381)","v":-1.0950004518569851},null,null,{"$f":"+SUBTOTAL(9,W1380:W1381)","v":-1.0950004518569851},null,null,{"$f":"+SUBTOTAL(9,Z1380:Z1381)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1380:AC1381)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1380:AF1381)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-1.0950004518569851},null,null,{"$f":"-(T543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-1.0950004518569851},null,null,{"$f":"-(W543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-1.0950004518569851},null,null,{"$f":"-(Z543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1383:Q1384)","v":-0.45331999199880513},null,null,{"$f":"+SUBTOTAL(9,T1383:T1384)","v":-0.45331999199880513},null,null,{"$f":"+SUBTOTAL(9,W1383:W1384)","v":-0.45331999199880513},null,null,{"$f":"+SUBTOTAL(9,Z1383:Z1384)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1383:AC1384)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1383:AF1384)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.45331999199880513},null,null,{"$f":"-(T546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.45331999199880513},null,null,{"$f":"-(W546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.45331999199880513},null,null,{"$f":"-(Z546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-6.4765970696903583E-2},null,null,{"$f":"-(T548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-6.4765970696903583E-2},null,null,{"$f":"-(W548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-6.4765970696903583E-2},null,null,{"$f":"-(Z548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1388:Q1398)","v":-4.9180892847435578},null,null,{"$f":"+SUBTOTAL(9,T1388:T1398)","v":-4.9180892847435578},null,null,{"$f":"+SUBTOTAL(9,W1388:W1398)","v":-4.9180892847435578},null,null,{"$f":"+SUBTOTAL(9,Z1388:Z1398)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1388:AC1398)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1388:AF1398)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1389:Q1391)","v":-1.0962386047761234},null,null,{"$f":"+SUBTOTAL(9,T1389:T1391)","v":-1.0962386047761234},null,null,{"$f":"+SUBTOTAL(9,W1389:W1391)","v":-1.0962386047761234},null,null,{"$f":"+SUBTOTAL(9,Z1389:Z1391)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1389:AC1391)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1389:AF1391)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q540*$E$349*12/1000)*$E$7","v":-5.0717724885797177E-2},null,null,{"$f":"-(T540*$E$349*12/1000)*$E$7","v":-5.0717724885797177E-2},null,null,{"$f":"-(W540*$E$349*12/1000)*$E$7","v":-5.0717724885797177E-2},null,null,{"$f":"-(Z540*$E$349*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC540*$E$349*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF540*$E$349*12/1000)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por los siguientes  kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0455208798903262},null,null,{"$f":"-(T541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0455208798903262},null,null,{"$f":"-(W541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0455208798903262},null,null,{"$f":"-(Z541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1393:Q1394)","v":-2.5943608375467844},null,null,{"$f":"+SUBTOTAL(9,T1393:T1394)","v":-2.5943608375467844},null,null,{"$f":"+SUBTOTAL(9,W1393:W1394)","v":-2.5943608375467844},null,null,{"$f":"+SUBTOTAL(9,Z1393:Z1394)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1393:AC1394)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1393:AF1394)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-2.5943608375467844},null,null,{"$f":"-(T543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-2.5943608375467844},null,null,{"$f":"-(W543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-2.5943608375467844},null,null,{"$f":"-(Z543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1396:Q1397)","v":-1.0740412317860171},null,null,{"$f":"+SUBTOTAL(9,T1396:T1397)","v":-1.0740412317860171},null,null,{"$f":"+SUBTOTAL(9,W1396:W1397)","v":-1.0740412317860171},null,null,{"$f":"+SUBTOTAL(9,Z1396:Z1397)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1396:AC1397)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1396:AF1397)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0740412317860171},null,null,{"$f":"-(T546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0740412317860171},null,null,{"$f":"-(W546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.0740412317860171},null,null,{"$f":"-(Z546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.15344861063463258},null,null,{"$f":"-(T548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.15344861063463258},null,null,{"$f":"-(W548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.15344861063463258},null,null,{"$f":"-(Z548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"BTD",null,{"$f":"+SUBTOTAL(9,E1403:E1413)","v":149444.95730031989},null,null,{"$f":"+SUBTOTAL(9,H1403:H1413)","v":149444.95730031989},null,null,{"$f":"+SUBTOTAL(9,K1403:K1413)","v":149444.95730031989},null,null,{"$f":"+SUBTOTAL(9,N1403:N1413)","v":149444.95730031989},null,null,{"$f":"+SUBTOTAL(9,Q1403:Q1413)","v":155127.95714550113},null,null,{"$f":"+SUBTOTAL(9,T1403:T1413)","v":155127.95714550113},null,null,{"$f":"+SUBTOTAL(9,W1403:W1413)","v":155127.95714550113},null,null,{"$f":"+SUBTOTAL(9,Z1403:Z1413)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1403:AC1413)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1403:AF1413)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1404:E1405)","v":11955.64885496753},null,null,{"$f":"+SUBTOTAL(9,H1404:H1405)","v":11955.64885496753},null,null,{"$f":"+SUBTOTAL(9,K1404:K1405)","v":11955.64885496753},null,null,{"$f":"+SUBTOTAL(9,N1404:N1405)","v":11955.64885496753},null,null,{"$f":"+SUBTOTAL(9,Q1404:Q1405)","v":12605.280810247737},null,null,{"$f":"+SUBTOTAL(9,T1404:T1405)","v":12605.280810247737},null,null,{"$f":"+SUBTOTAL(9,W1404:W1405)","v":12605.280810247737},null,null,{"$f":"+SUBTOTAL(9,Z1404:Z1405)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1404:AC1405)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1404:AF1405)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E610*$E$364*12/1000","v":1200.4634540739175},null,null,{"$f":"H610*$E$364*12/1000","v":1200.4634540739175},null,null,{"$f":"K610*$E$364*12/1000","v":1200.4634540739175},null,null,{"$f":"N610*$E$364*12/1000","v":1200.4634540739175},null,null,{"$f":"Q610*$E$364*12/1000","v":1265.6928222473096},null,null,{"$f":"T610*$E$364*12/1000","v":1265.6928222473096},null,null,{"$f":"W610*$E$364*12/1000","v":1265.6928222473096},null,null,{"$f":"Z610*$E$364*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC610*$E$364*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF610*$E$364*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E611*$E$211","v":10755.185400893613},null,null,{"$f":"H611*$E$211","v":10755.185400893613},null,null,{"$f":"K611*$E$211","v":10755.185400893613},null,null,{"$f":"N611*$E$211","v":10755.185400893613},null,null,{"$f":"Q611*$E$211","v":11339.587988000429},null,null,{"$f":"T611*$E$211","v":11339.587988000429},null,null,{"$f":"W611*$E$211","v":11339.587988000429},null,null,{"$f":"Z611*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC611*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF611*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1407:E1408)","v":100222.2859872031},null,null,{"$f":"+SUBTOTAL(9,H1407:H1408)","v":100222.2859872031},null,null,{"$f":"+SUBTOTAL(9,K1407:K1408)","v":100222.2859872031},null,null,{"$f":"+SUBTOTAL(9,N1407:N1408)","v":100222.2859872031},null,null,{"$f":"+SUBTOTAL(9,Q1407:Q1408)","v":103872.72189035435},null,null,{"$f":"+SUBTOTAL(9,T1407:T1408)","v":103872.72189035435},null,null,{"$f":"+SUBTOTAL(9,W1407:W1408)","v":103872.72189035435},null,null,{"$f":"+SUBTOTAL(9,Z1407:Z1408)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1407:AC1408)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1407:AF1408)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613*$E$285*12","v":100222.2859872031},null,null,{"$f":"H613*$E$285*12","v":100222.2859872031},null,null,{"$f":"K613*$E$285*12","v":100222.2859872031},null,null,{"$f":"N613*$E$285*12","v":100222.2859872031},null,null,{"$f":"Q613*$E$285*12","v":103872.72189035435},null,null,{"$f":"T613*$E$285*12","v":103872.72189035435},null,null,{"$f":"W613*$E$285*12","v":103872.72189035435},null,null,{"$f":"Z613*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC613*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF613*$E$285*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E614*$E$211","v":0},null,null,{"$f":"H614*$E$211","v":0},null,null,{"$f":"K614*$E$211","v":0},null,null,{"$f":"N614*$E$211","v":0},null,null,{"$f":"Q614*$E$211","v":0},null,null,{"$f":"T614*$E$211","v":0},null,null,{"$f":"W614*$E$211","v":0},null,null,{"$f":"Z614*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC614*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF614*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1410:E1411)","v":32773.323681610957},null,null,{"$f":"+SUBTOTAL(9,H1410:H1411)","v":32773.323681610957},null,null,{"$f":"+SUBTOTAL(9,K1410:K1411)","v":32773.323681610957},null,null,{"$f":"+SUBTOTAL(9,N1410:N1411)","v":32773.323681610957},null,null,{"$f":"+SUBTOTAL(9,Q1410:Q1411)","v":34009.892625859378},null,null,{"$f":"+SUBTOTAL(9,T1410:T1411)","v":34009.892625859378},null,null,{"$f":"+SUBTOTAL(9,W1410:W1411)","v":34009.892625859378},null,null,{"$f":"+SUBTOTAL(9,Z1410:Z1411)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1410:AC1411)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1410:AF1411)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E616*$E$285*12","v":3852.0778340927382},null,null,{"$f":"H616*$E$285*12","v":3852.0778340927382},null,null,{"$f":"K616*$E$285*12","v":3852.0778340927382},null,null,{"$f":"N616*$E$285*12","v":3852.0778340927382},null,null,{"$f":"Q616*$E$285*12","v":3997.4204263406982},null,null,{"$f":"T616*$E$285*12","v":3997.4204263406982},null,null,{"$f":"W616*$E$285*12","v":3997.4204263406982},null,null,{"$f":"Z616*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC616*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF616*$E$285*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E617*$E$211","v":28921.245847518221},null,null,{"$f":"H617*$E$211","v":28921.245847518221},null,null,{"$f":"K617*$E$211","v":28921.245847518221},null,null,{"$f":"N617*$E$211","v":28921.245847518221},null,null,{"$f":"Q617*$E$211","v":30012.472199518681},null,null,{"$f":"T617*$E$211","v":30012.472199518681},null,null,{"$f":"W617*$E$211","v":30012.472199518681},null,null,{"$f":"Z617*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC617*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF617*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E618*$E$211","v":4442.5045512529641},null,null,{"$f":"H618*$E$211","v":4442.5045512529641},null,null,{"$f":"K618*$E$211","v":4442.5045512529641},null,null,{"$f":"N618*$E$211","v":4442.5045512529641},null,null,{"$f":"Q618*$E$211","v":4588.8675937543139},null,null,{"$f":"T618*$E$211","v":4588.8675937543139},null,null,{"$f":"W618*$E$211","v":4588.8675937543139},null,null,{"$f":"Z618*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC618*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF618*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$424*E619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*H619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*K619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*N619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*Q619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*T619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*W619/1000","v":51.194225285339918},null,null,{"$f":"+$E$424*Z619/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$424*AC619/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$424*AF619/1000","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1415:Q1424)","v":-11.614446427388085},null,null,{"$f":"+SUBTOTAL(9,T1415:T1424)","v":-11.614446427388085},null,null,{"$f":"+SUBTOTAL(9,W1415:W1424)","v":-11.614446427388085},null,null,{"$f":"+SUBTOTAL(9,Z1415:Z1424)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1415:AC1424)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1415:AF1424)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1416:Q1417)","v":-0.95089213122990324},null,null,{"$f":"+SUBTOTAL(9,T1416:T1417)","v":-0.95089213122990324},null,null,{"$f":"+SUBTOTAL(9,W1416:W1417)","v":-0.95089213122990324},null,null,{"$f":"+SUBTOTAL(9,Z1416:Z1417)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1416:AC1417)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1416:AF1417)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q610*$E$360*12/1000)*$E$5","v":-9.9680387257890912E-2},null,null,{"$f":"-(T610*$E$360*12/1000)*$E$5","v":-9.9680387257890912E-2},null,null,{"$f":"-(W610*$E$360*12/1000)*$E$5","v":-9.9680387257890912E-2},null,null,{"$f":"-(Z610*$E$360*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC610*$E$360*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF610*$E$360*12/1000)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.85121174397201238},null,null,{"$f":"-(T611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.85121174397201238},null,null,{"$f":"-(W611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.85121174397201238},null,null,{"$f":"-(Z611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1419:Q1420)","v":-7.7672732798048294},null,null,{"$f":"+SUBTOTAL(9,T1419:T1420)","v":-7.7672732798048294},null,null,{"$f":"+SUBTOTAL(9,W1419:W1420)","v":-7.7672732798048294},null,null,{"$f":"+SUBTOTAL(9,Z1419:Z1420)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1419:AC1420)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1419:AF1420)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q613*$E$281*12)*$E$5","v":-7.7672732798048294},null,null,{"$f":"-(T613*$E$281*12)*$E$5","v":-7.7672732798048294},null,null,{"$f":"-(W613*$E$281*12)*$E$5","v":-7.7672732798048294},null,null,{"$f":"-(Z613*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC613*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF613*$E$281*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":0},null,null,{"$f":"-(T614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":0},null,null,{"$f":"-(W614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":0},null,null,{"$f":"-(Z614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1422:Q1423)","v":-2.5518154157098634},null,null,{"$f":"+SUBTOTAL(9,T1422:T1423)","v":-2.5518154157098634},null,null,{"$f":"+SUBTOTAL(9,W1422:W1423)","v":-2.5518154157098634},null,null,{"$f":"+SUBTOTAL(9,Z1422:Z1423)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1422:AC1423)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1422:AF1423)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q616*$E$281*12)*$E$5","v":-0.29891444356716484},null,null,{"$f":"-(T616*$E$281*12)*$E$5","v":-0.29891444356716484},null,null,{"$f":"-(W616*$E$281*12)*$E$5","v":-0.29891444356716484},null,null,{"$f":"-(Z616*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC616*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF616*$E$281*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-2.2529009721426987},null,null,{"$f":"-(T617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-2.2529009721426987},null,null,{"$f":"-(W617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-2.2529009721426987},null,null,{"$f":"-(Z617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.34446560064348908},null,null,{"$f":"-(T618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.34446560064348908},null,null,{"$f":"-(W618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.34446560064348908},null,null,{"$f":"-(Z618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1426:Q1435)","v":-20.773960620302407},null,null,{"$f":"+SUBTOTAL(9,T1426:T1435)","v":-20.773960620302407},null,null,{"$f":"+SUBTOTAL(9,W1426:W1435)","v":-20.773960620302407},null,null,{"$f":"+SUBTOTAL(9,Z1426:Z1435)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1426:AC1435)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1426:AF1435)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1427:Q1428)","v":-1.2913668559059943},null,null,{"$f":"+SUBTOTAL(9,T1427:T1428)","v":-1.2913668559059943},null,null,{"$f":"+SUBTOTAL(9,W1427:W1428)","v":-1.2913668559059943},null,null,{"$f":"+SUBTOTAL(9,Z1427:Z1428)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1427:AC1428)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1427:AF1428)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q610*$E$362*12/1000)*$E$6","v":-0.10874224064497189},null,null,{"$f":"-(T610*$E$362*12/1000)*$E$6","v":-0.10874224064497189},null,null,{"$f":"-(W610*$E$362*12/1000)*$E$6","v":-0.10874224064497189},null,null,{"$f":"-(Z610*$E$362*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC610*$E$362*12/1000)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF610*$E$362*12/1000)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.1826246152610225},null,null,{"$f":"-(T611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.1826246152610225},null,null,{"$f":"-(W611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.1826246152610225},null,null,{"$f":"-(Z611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1430:Q1431)","v":-15.285709429364196},null,null,{"$f":"+SUBTOTAL(9,T1430:T1431)","v":-15.285709429364196},null,null,{"$f":"+SUBTOTAL(9,W1430:W1431)","v":-15.285709429364196},null,null,{"$f":"+SUBTOTAL(9,Z1430:Z1431)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1430:AC1431)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1430:AF1431)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q613*$E$283*12)*$E$6","v":-15.285709429364196},null,null,{"$f":"-(T613*$E$283*12)*$E$6","v":-15.285709429364196},null,null,{"$f":"-(W613*$E$283*12)*$E$6","v":-15.285709429364196},null,null,{"$f":"-(Z613*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC613*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF613*$E$283*12)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":0},null,null,{"$f":"-(T614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":0},null,null,{"$f":"-(W614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":0},null,null,{"$f":"-(Z614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1433:Q1434)","v":-3.7183036512992396},null,null,{"$f":"+SUBTOTAL(9,T1433:T1434)","v":-3.7183036512992396},null,null,{"$f":"+SUBTOTAL(9,W1433:W1434)","v":-3.7183036512992396},null,null,{"$f":"+SUBTOTAL(9,Z1433:Z1434)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1433:AC1434)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1433:AF1434)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q616*$E$283*12)*$E$6","v":-0.5882526807042604},null,null,{"$f":"-(T616*$E$283*12)*$E$6","v":-0.5882526807042604},null,null,{"$f":"-(W616*$E$283*12)*$E$6","v":-0.5882526807042604},null,null,{"$f":"-(Z616*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC616*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF616*$E$283*12)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-3.1300509705949793},null,null,{"$f":"-(T617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-3.1300509705949793},null,null,{"$f":"-(W617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-3.1300509705949793},null,null,{"$f":"-(Z617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.47858068373297441},null,null,{"$f":"-(T618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.47858068373297441},null,null,{"$f":"-(W618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.47858068373297441},null,null,{"$f":"-(Z618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1437:Q1446)","v":-5.4063331427449484},null,null,{"$f":"+SUBTOTAL(9,T1437:T1446)","v":-5.4063331427449484},null,null,{"$f":"+SUBTOTAL(9,W1437:W1446)","v":-5.4063331427449484},null,null,{"$f":"+SUBTOTAL(9,Z1437:Z1446)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1437:AC1446)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1437:AF1446)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1438:Q1439)","v":-1.4982467295650332},null,null,{"$f":"+SUBTOTAL(9,T1438:T1439)","v":-1.4982467295650332},null,null,{"$f":"+SUBTOTAL(9,W1438:W1439)","v":-1.4982467295650332},null,null,{"$f":"+SUBTOTAL(9,Z1438:Z1439)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1438:AC1439)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1438:AF1439)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q610*$E$363*12/1000)*$E$7","v":-0.21748448128994377},null,null,{"$f":"-(T610*$E$363*12/1000)*$E$7","v":-0.21748448128994377},null,null,{"$f":"-(W610*$E$363*12/1000)*$E$7","v":-0.21748448128994377},null,null,{"$f":"-(Z610*$E$363*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC610*$E$363*12/1000)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF610*$E$363*12/1000)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.2807622482750896},null,null,{"$f":"-(T611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.2807622482750896},null,null,{"$f":"-(W611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.2807622482750896},null,null,{"$f":"-(Z611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1441:Q1442)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1441:T1442)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1441:W1442)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1441:Z1442)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1441:AC1442)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1441:AF1442)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q613*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(T613*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(W613*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(Z613*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC613*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF613*$E$284*12)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":0},null,null,{"$f":"-(T614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":0},null,null,{"$f":"-(W614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":0},null,null,{"$f":"-(Z614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1444:Q1445)","v":-3.3897917112354712},null,null,{"$f":"+SUBTOTAL(9,T1444:T1445)","v":-3.3897917112354712},null,null,{"$f":"+SUBTOTAL(9,W1444:W1445)","v":-3.3897917112354712},null,null,{"$f":"+SUBTOTAL(9,Z1444:Z1445)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1444:AC1445)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1444:AF1445)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q616*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(T616*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(W616*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(Z616*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC616*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF616*$E$284*12)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-3.3897917112354712},null,null,{"$f":"-(T617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-3.3897917112354712},null,null,{"$f":"-(W617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-3.3897917112354712},null,null,{"$f":"-(Z617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.5182947019444436},null,null,{"$f":"-(T618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.5182947019444436},null,null,{"$f":"-(W618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.5182947019444436},null,null,{"$f":"-(Z618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTH",null,{"$f":"+SUBTOTAL(9,E1448:E1460)","v":1543.8529371777022},null,null,{"$f":"+SUBTOTAL(9,H1448:H1460)","v":1543.8529371777022},null,null,{"$f":"+SUBTOTAL(9,K1448:K1460)","v":1543.8529371777022},null,null,{"$f":"+SUBTOTAL(9,N1448:N1460)","v":1543.8529371777022},null,null,{"$f":"+SUBTOTAL(9,Q1448:Q1460)","v":1602.7071814701028},null,null,{"$f":"+SUBTOTAL(9,T1448:T1460)","v":1602.7071814701028},null,null,{"$f":"+SUBTOTAL(9,W1448:W1460)","v":1602.7071814701028},null,null,{"$f":"+SUBTOTAL(9,Z1448:Z1460)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1448:AC1460)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1448:AF1460)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1449:E1450)","v":131.29449132248547},null,null,{"$f":"+SUBTOTAL(9,H1449:H1450)","v":131.29449132248547},null,null,{"$f":"+SUBTOTAL(9,K1449:K1450)","v":131.29449132248547},null,null,{"$f":"+SUBTOTAL(9,N1449:N1450)","v":131.29449132248547},null,null,{"$f":"+SUBTOTAL(9,Q1449:Q1450)","v":138.4286166342963},null,null,{"$f":"+SUBTOTAL(9,T1449:T1450)","v":138.4286166342963},null,null,{"$f":"+SUBTOTAL(9,W1449:W1450)","v":138.4286166342963},null,null,{"$f":"+SUBTOTAL(9,Z1449:Z1450)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1449:AC1450)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1449:AF1450)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E650*$E$372*12/1000","v":18.921318060050016},null,null,{"$f":"H650*$E$372*12/1000","v":18.921318060050016},null,null,{"$f":"K650*$E$372*12/1000","v":18.921318060050016},null,null,{"$f":"N650*$E$372*12/1000","v":18.921318060050016},null,null,{"$f":"Q650*$E$372*12/1000","v":19.949442338116423},null,null,{"$f":"T650*$E$372*12/1000","v":19.949442338116423},null,null,{"$f":"W650*$E$372*12/1000","v":19.949442338116423},null,null,{"$f":"Z650*$E$372*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC650*$E$372*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF650*$E$372*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E651*$E$247","v":112.37317326243544},null,null,{"$f":"H651*$E$247","v":112.37317326243544},null,null,{"$f":"K651*$E$247","v":112.37317326243544},null,null,{"$f":"N651*$E$247","v":112.37317326243544},null,null,{"$f":"Q651*$E$247","v":118.47917429617989},null,null,{"$f":"T651*$E$247","v":118.47917429617989},null,null,{"$f":"W651*$E$247","v":118.47917429617989},null,null,{"$f":"Z651*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AC651*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF651*$E$247","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1452:E1454)","v":1029.3463961197599},null,null,{"$f":"+SUBTOTAL(9,H1452:H1454)","v":1029.3463961197599},null,null,{"$f":"+SUBTOTAL(9,K1452:K1454)","v":1029.3463961197599},null,null,{"$f":"+SUBTOTAL(9,N1452:N1454)","v":1029.3463961197599},null,null,{"$f":"+SUBTOTAL(9,Q1452:Q1454)","v":1066.8386864238814},null,null,{"$f":"+SUBTOTAL(9,T1452:T1454)","v":1066.8386864238814},null,null,{"$f":"+SUBTOTAL(9,W1452:W1454)","v":1066.8386864238814},null,null,{"$f":"+SUBTOTAL(9,Z1452:Z1454)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1452:AC1454)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1452:AF1454)","v":{"$error":"#REF!"}}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E653*$E$294*12","v":557.32526511406002},null,null,{"$f":"H653*$E$294*12","v":557.32526511406002},null,null,{"$f":"K653*$E$294*12","v":557.32526511406002},null,null,{"$f":"N653*$E$294*12","v":557.32526511406002},null,null,{"$f":"Q653*$E$294*12","v":577.62494334895314},null,null,{"$f":"T653*$E$294*12","v":577.62494334895314},null,null,{"$f":"W653*$E$294*12","v":577.62494334895314},null,null,{"$f":"Z653*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC653*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF653*$E$294*12","v":{"$error":"#REF!"}}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E654*$E$295*12","v":472.02113100569977},null,null,{"$f":"H654*$E$295*12","v":472.02113100569977},null,null,{"$f":"K654*$E$295*12","v":472.02113100569977},null,null,{"$f":"N654*$E$295*12","v":472.02113100569977},null,null,{"$f":"Q654*$E$295*12","v":489.21374307492835},null,null,{"$f":"T654*$E$295*12","v":489.21374307492835},null,null,{"$f":"W654*$E$295*12","v":489.21374307492835},null,null,{"$f":"Z654*$E$295*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC654*$E$295*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF654*$E$295*12","v":{"$error":"#REF!"}}]
[null,null,"Energía ",null,{"$f":"E655*$E$247","v":0},null,null,{"$f":"H655*$E$247","v":0},null,null,{"$f":"K655*$E$247","v":0},null,null,{"$f":"N655*$E$247","v":0},null,null,{"$f":"Q655*$E$247","v":0},null,null,{"$f":"T655*$E$247","v":0},null,null,{"$f":"W655*$E$247","v":0},null,null,{"$f":"Z655*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AC655*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF655*$E$247","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1456:E1458)","v":336.55616094729783},null,null,{"$f":"+SUBTOTAL(9,H1456:H1458)","v":336.55616094729783},null,null,{"$f":"+SUBTOTAL(9,K1456:K1458)","v":336.55616094729783},null,null,{"$f":"+SUBTOTAL(9,N1456:N1458)","v":336.55616094729783},null,null,{"$f":"+SUBTOTAL(9,Q1456:Q1458)","v":349.25474778169985},null,null,{"$f":"+SUBTOTAL(9,T1456:T1458)","v":349.25474778169985},null,null,{"$f":"+SUBTOTAL(9,W1456:W1458)","v":349.25474778169985},null,null,{"$f":"+SUBTOTAL(9,Z1456:Z1458)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1456:AC1458)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1456:AF1458)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E656*$E$245","v":75.908380381490375},null,null,{"$f":"H656*$E$245","v":75.908380381490375},null,null,{"$f":"K656*$E$245","v":75.908380381490375},null,null,{"$f":"N656*$E$245","v":75.908380381490375},null,null,{"$f":"Q656*$E$245","v":78.772476397501563},null,null,{"$f":"T656*$E$245","v":78.772476397501563},null,null,{"$f":"W656*$E$245","v":78.772476397501563},null,null,{"$f":"Z656*$E$245","v":{"$error":"#REF!"}},null,null,{"$f":"AC656*$E$245","v":{"$error":"#REF!"}},null,null,{"$f":"AF656*$E$245","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E657*$E$246","v":226.26885315263607},null,null,{"$f":"H657*$E$246","v":226.26885315263607},null,null,{"$f":"K657*$E$246","v":226.26885315263607},null,null,{"$f":"N657*$E$246","v":226.26885315263607},null,null,{"$f":"Q657*$E$246","v":234.8061940576188},null,null,{"$f":"T657*$E$246","v":234.8061940576188},null,null,{"$f":"W657*$E$246","v":234.8061940576188},null,null,{"$f":"Z657*$E$246","v":{"$error":"#REF!"}},null,null,{"$f":"AC657*$E$246","v":{"$error":"#REF!"}},null,null,{"$f":"AF657*$E$246","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E658*$E$294*12","v":34.378927413171397},null,null,{"$f":"H658*$E$294*12","v":34.378927413171397},null,null,{"$f":"K658*$E$294*12","v":34.378927413171397},null,null,{"$f":"N658*$E$294*12","v":34.378927413171397},null,null,{"$f":"Q658*$E$294*12","v":35.676077326579531},null,null,{"$f":"T658*$E$294*12","v":35.676077326579531},null,null,{"$f":"W658*$E$294*12","v":35.676077326579531},null,null,{"$f":"Z658*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC658*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF658*$E$294*12","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E659*$E$247","v":46.41652515033622},null,null,{"$f":"H659*$E$247","v":46.41652515033622},null,null,{"$f":"K659*$E$247","v":46.41652515033622},null,null,{"$f":"N659*$E$247","v":46.41652515033622},null,null,{"$f":"Q659*$E$247","v":47.945766992401985},null,null,{"$f":"T659*$E$247","v":47.945766992401985},null,null,{"$f":"W659*$E$247","v":47.945766992401985},null,null,{"$f":"Z659*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AC659*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF659*$E$247","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$430*E660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*H660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*K660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*N660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*Q660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*T660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*W660/1000","v":0.23936363782308212},null,null,{"$f":"+$E$430*Z660/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$430*AC660/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$430*AF660/1000","v":{"$error":"#REF!"}}]
[null,null,"MTD",null,{"$f":"+SUBTOTAL(9,E1462:E1472)","v":42553.618748648259},null,null,{"$f":"+SUBTOTAL(9,H1462:H1472)","v":42553.618748648259},null,null,{"$f":"+SUBTOTAL(9,K1462:K1472)","v":42553.618748648259},null,null,{"$f":"+SUBTOTAL(9,N1462:N1472)","v":42553.618748648259},null,null,{"$f":"+SUBTOTAL(9,Q1462:Q1472)","v":44183.771777929142},null,null,{"$f":"+SUBTOTAL(9,T1462:T1472)","v":44183.771777929142},null,null,{"$f":"+SUBTOTAL(9,W1462:W1472)","v":44183.771777929142},null,null,{"$f":"+SUBTOTAL(9,Z1462:Z1472)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1462:AC1472)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1462:AF1472)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1463:E1464)","v":4216.7172562255355},null,null,{"$f":"+SUBTOTAL(9,H1463:H1464)","v":4216.7172562255355},null,null,{"$f":"+SUBTOTAL(9,K1463:K1464)","v":4216.7172562255355},null,null,{"$f":"+SUBTOTAL(9,N1463:N1464)","v":4216.7172562255355},null,null,{"$f":"+SUBTOTAL(9,Q1463:Q1464)","v":4445.8402682222795},null,null,{"$f":"+SUBTOTAL(9,T1463:T1464)","v":4445.8402682222795},null,null,{"$f":"+SUBTOTAL(9,W1463:W1464)","v":4445.8402682222795},null,null,{"$f":"+SUBTOTAL(9,Z1463:Z1464)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1463:AC1464)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1463:AF1464)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E688*$E$368*12/1000","v":152.84765051156339},null,null,{"$f":"H688*$E$368*12/1000","v":152.84765051156339},null,null,{"$f":"K688*$E$368*12/1000","v":152.84765051156339},null,null,{"$f":"N688*$E$368*12/1000","v":152.84765051156339},null,null,{"$f":"Q688*$E$368*12/1000","v":161.15290598254151},null,null,{"$f":"T688*$E$368*12/1000","v":161.15290598254151},null,null,{"$f":"W688*$E$368*12/1000","v":161.15290598254151},null,null,{"$f":"Z688*$E$368*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC688*$E$368*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF688*$E$368*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E689*$E$229","v":4063.8696057139719},null,null,{"$f":"H689*$E$229","v":4063.8696057139719},null,null,{"$f":"K689*$E$229","v":4063.8696057139719},null,null,{"$f":"N689*$E$229","v":4063.8696057139719},null,null,{"$f":"Q689*$E$229","v":4284.6873622397379},null,null,{"$f":"T689*$E$229","v":4284.6873622397379},null,null,{"$f":"W689*$E$229","v":4284.6873622397379},null,null,{"$f":"Z689*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC689*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF689*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1466:E1467)","v":26705.137610204623},null,null,{"$f":"+SUBTOTAL(9,H1466:H1467)","v":26705.137610204623},null,null,{"$f":"+SUBTOTAL(9,K1466:K1467)","v":26705.137610204623},null,null,{"$f":"+SUBTOTAL(9,N1466:N1467)","v":26705.137610204623},null,null,{"$f":"+SUBTOTAL(9,Q1466:Q1467)","v":27677.829384001649},null,null,{"$f":"+SUBTOTAL(9,T1466:T1467)","v":27677.829384001649},null,null,{"$f":"+SUBTOTAL(9,W1466:W1467)","v":27677.829384001649},null,null,{"$f":"+SUBTOTAL(9,Z1466:Z1467)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1466:AC1467)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1466:AF1467)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691*$E$289*12","v":26705.137610204623},null,null,{"$f":"H691*$E$289*12","v":26705.137610204623},null,null,{"$f":"K691*$E$289*12","v":26705.137610204623},null,null,{"$f":"N691*$E$289*12","v":26705.137610204623},null,null,{"$f":"Q691*$E$289*12","v":27677.829384001649},null,null,{"$f":"T691*$E$289*12","v":27677.829384001649},null,null,{"$f":"W691*$E$289*12","v":27677.829384001649},null,null,{"$f":"Z691*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC691*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF691*$E$289*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E692*$E$229","v":0},null,null,{"$f":"H692*$E$229","v":0},null,null,{"$f":"K692*$E$229","v":0},null,null,{"$f":"N692*$E$229","v":0},null,null,{"$f":"Q692*$E$229","v":0},null,null,{"$f":"T692*$E$229","v":0},null,null,{"$f":"W692*$E$229","v":0},null,null,{"$f":"Z692*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC692*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF692*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1469:E1470)","v":9658.0434315067141},null,null,{"$f":"+SUBTOTAL(9,H1469:H1470)","v":9658.0434315067141},null,null,{"$f":"+SUBTOTAL(9,K1469:K1470)","v":9658.0434315067141},null,null,{"$f":"+SUBTOTAL(9,N1469:N1470)","v":9658.0434315067141},null,null,{"$f":"+SUBTOTAL(9,Q1469:Q1470)","v":10022.45067581391},null,null,{"$f":"+SUBTOTAL(9,T1469:T1470)","v":10022.45067581391},null,null,{"$f":"+SUBTOTAL(9,W1469:W1470)","v":10022.45067581391},null,null,{"$f":"+SUBTOTAL(9,Z1469:Z1470)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1469:AC1470)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1469:AF1470)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E694*$E$289*12","v":992.28128085394928},null,null,{"$f":"H694*$E$289*12","v":992.28128085394928},null,null,{"$f":"K694*$E$289*12","v":992.28128085394928},null,null,{"$f":"N694*$E$289*12","v":992.28128085394928},null,null,{"$f":"Q694*$E$289*12","v":1029.7210055453916},null,null,{"$f":"T694*$E$289*12","v":1029.7210055453916},null,null,{"$f":"W694*$E$289*12","v":1029.7210055453916},null,null,{"$f":"Z694*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC694*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF694*$E$289*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E695*$E$229","v":8665.7621506527648},null,null,{"$f":"H695*$E$229","v":8665.7621506527648},null,null,{"$f":"K695*$E$229","v":8665.7621506527648},null,null,{"$f":"N695*$E$229","v":8665.7621506527648},null,null,{"$f":"Q695*$E$229","v":8992.7296702685198},null,null,{"$f":"T695*$E$229","v":8992.7296702685198},null,null,{"$f":"W695*$E$229","v":8992.7296702685198},null,null,{"$f":"Z695*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC695*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF695*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E696*$E$229","v":1940.4745212256021},null,null,{"$f":"H696*$E$229","v":1940.4745212256021},null,null,{"$f":"K696*$E$229","v":1940.4745212256021},null,null,{"$f":"N696*$E$229","v":1940.4745212256021},null,null,{"$f":"Q696*$E$229","v":2004.4055204055185},null,null,{"$f":"T696*$E$229","v":2004.4055204055185},null,null,{"$f":"W696*$E$229","v":2004.4055204055185},null,null,{"$f":"Z696*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC696*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF696*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$426*E697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*H697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*K697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*N697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*Q697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*T697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*W697/1000","v":33.245929485785943},null,null,{"$f":"+$E$426*Z697/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$426*AC697/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$426*AF697/1000","v":{"$error":"#REF!"}}]
[null,null,"Descuento MTD - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1474:Q1483)","v":-32.940737902980949},null,null,{"$f":"+SUBTOTAL(9,T1474:T1483)","v":-32.940737902980949},null,null,{"$f":"+SUBTOTAL(9,W1474:W1483)","v":-32.940737902980949},null,null,{"$f":"+SUBTOTAL(9,Z1474:Z1483)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1474:AC1483)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1474:AF1483)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1475:Q1476)","v":-2.6820280697005443},null,null,{"$f":"+SUBTOTAL(9,T1475:T1476)","v":-2.6820280697005443},null,null,{"$f":"+SUBTOTAL(9,W1475:W1476)","v":-2.6820280697005443},null,null,{"$f":"+SUBTOTAL(9,Z1475:Z1476)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1475:AC1476)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1475:AF1476)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q688*$E$367*12/1000)*$E$5","v":-0.19534920305588829},null,null,{"$f":"-(T688*$E$367*12/1000)*$E$5","v":-0.19534920305588829},null,null,{"$f":"-(W688*$E$367*12/1000)*$E$5","v":-0.19534920305588829},null,null,{"$f":"-(Z688*$E$367*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC688*$E$367*12/1000)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF688*$E$367*12/1000)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.486678866644656},null,null,{"$f":"-(T689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.486678866644656},null,null,{"$f":"-(W689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.486678866644656},null,null,{"$f":"-(Z689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1478:Q1479)","v":-23.019937375825634},null,null,{"$f":"+SUBTOTAL(9,T1478:T1479)","v":-23.019937375825634},null,null,{"$f":"+SUBTOTAL(9,W1478:W1479)","v":-23.019937375825634},null,null,{"$f":"+SUBTOTAL(9,Z1478:Z1479)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1478:AC1479)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1478:AF1479)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q691*$E$288*12)*$E$5","v":-23.019937375825634},null,null,{"$f":"-(T691*$E$288*12)*$E$5","v":-23.019937375825634},null,null,{"$f":"-(W691*$E$288*12)*$E$5","v":-23.019937375825634},null,null,{"$f":"-(Z691*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC691*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF691*$E$288*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":0},null,null,{"$f":"-(T692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":0},null,null,{"$f":"-(W692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":0},null,null,{"$f":"-(Z692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1481:Q1482)","v":-6.0754873851985733},null,null,{"$f":"+SUBTOTAL(9,T1481:T1482)","v":-6.0754873851985733},null,null,{"$f":"+SUBTOTAL(9,W1481:W1482)","v":-6.0754873851985733},null,null,{"$f":"+SUBTOTAL(9,Z1481:Z1482)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1481:AC1482)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1481:AF1482)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q694*$E$288*12)*$E$5","v":-0.85642962579748316},null,null,{"$f":"-(T694*$E$288*12)*$E$5","v":-0.85642962579748316},null,null,{"$f":"-(W694*$E$288*12)*$E$5","v":-0.85642962579748316},null,null,{"$f":"-(Z694*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC694*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF694*$E$288*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-5.2190577594010898},null,null,{"$f":"-(T695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-5.2190577594010898},null,null,{"$f":"-(W695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-5.2190577594010898},null,null,{"$f":"-(Z695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.1632850722562014},null,null,{"$f":"-(T696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.1632850722562014},null,null,{"$f":"-(W696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.1632850722562014},null,null,{"$f":"-(Z696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"MTH",null,{"$f":"+SUBTOTAL(9,E1485:E1497)","v":6649.7189347479607},null,null,{"$f":"+SUBTOTAL(9,H1485:H1497)","v":6649.7189347479607},null,null,{"$f":"+SUBTOTAL(9,K1485:K1497)","v":6649.7189347479607},null,null,{"$f":"+SUBTOTAL(9,N1485:N1497)","v":6649.7189347479607},null,null,{"$f":"+SUBTOTAL(9,Q1485:Q1497)","v":6906.3950787259191},null,null,{"$f":"+SUBTOTAL(9,T1485:T1497)","v":6906.3950787259191},null,null,{"$f":"+SUBTOTAL(9,W1485:W1497)","v":6906.3950787259191},null,null,{"$f":"+SUBTOTAL(9,Z1485:Z1497)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1485:AC1497)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1485:AF1497)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1486:E1487)","v":763.94247908577984},null,null,{"$f":"+SUBTOTAL(9,H1486:H1487)","v":763.94247908577984},null,null,{"$f":"+SUBTOTAL(9,K1486:K1487)","v":763.94247908577984},null,null,{"$f":"+SUBTOTAL(9,N1486:N1487)","v":763.94247908577984},null,null,{"$f":"+SUBTOTAL(9,Q1486:Q1487)","v":805.45268505037711},null,null,{"$f":"+SUBTOTAL(9,T1486:T1487)","v":805.45268505037711},null,null,{"$f":"+SUBTOTAL(9,W1486:W1487)","v":805.45268505037711},null,null,{"$f":"+SUBTOTAL(9,Z1486:Z1487)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1486:AC1487)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1486:AF1487)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E728*$E$374*12/1000","v":11.355829178880358},null,null,{"$f":"H728*$E$374*12/1000","v":11.355829178880358},null,null,{"$f":"K728*$E$374*12/1000","v":11.355829178880358},null,null,{"$f":"N728*$E$374*12/1000","v":11.355829178880358},null,null,{"$f":"Q728*$E$374*12/1000","v":11.972868839612689},null,null,{"$f":"T728*$E$374*12/1000","v":11.972868839612689},null,null,{"$f":"W728*$E$374*12/1000","v":11.972868839612689},null,null,{"$f":"Z728*$E$374*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC728*$E$374*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF728*$E$374*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E729*$E$251","v":752.58664990689942},null,null,{"$f":"H729*$E$251","v":752.58664990689942},null,null,{"$f":"K729*$E$251","v":752.58664990689942},null,null,{"$f":"N729*$E$251","v":752.58664990689942},null,null,{"$f":"Q729*$E$251","v":793.4798162107644},null,null,{"$f":"T729*$E$251","v":793.4798162107644},null,null,{"$f":"W729*$E$251","v":793.4798162107644},null,null,{"$f":"Z729*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AC729*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF729*$E$251","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1489:E1491)","v":3777.7827308637416},null,null,{"$f":"+SUBTOTAL(9,H1489:H1491)","v":3777.7827308637416},null,null,{"$f":"+SUBTOTAL(9,K1489:K1491)","v":3777.7827308637416},null,null,{"$f":"+SUBTOTAL(9,N1489:N1491)","v":3777.7827308637416},null,null,{"$f":"+SUBTOTAL(9,Q1489:Q1491)","v":3915.3824032241437},null,null,{"$f":"+SUBTOTAL(9,T1489:T1491)","v":3915.3824032241437},null,null,{"$f":"+SUBTOTAL(9,W1489:W1491)","v":3915.3824032241437},null,null,{"$f":"+SUBTOTAL(9,Z1489:Z1491)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1489:AC1491)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1489:AF1491)","v":{"$error":"#REF!"}}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E731*$E$298*12","v":1927.639359658853},null,null,{"$f":"H731*$E$298*12","v":1927.639359658853},null,null,{"$f":"K731*$E$298*12","v":1927.639359658853},null,null,{"$f":"N731*$E$298*12","v":1927.639359658853},null,null,{"$f":"Q731*$E$298*12","v":1997.8505293354717},null,null,{"$f":"T731*$E$298*12","v":1997.8505293354717},null,null,{"$f":"W731*$E$298*12","v":1997.8505293354717},null,null,{"$f":"Z731*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC731*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF731*$E$298*12","v":{"$error":"#REF!"}}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E732*$E$299*12","v":1850.1433712048884},null,null,{"$f":"H732*$E$299*12","v":1850.1433712048884},null,null,{"$f":"K732*$E$299*12","v":1850.1433712048884},null,null,{"$f":"N732*$E$299*12","v":1850.1433712048884},null,null,{"$f":"Q732*$E$299*12","v":1917.5318738886722},null,null,{"$f":"T732*$E$299*12","v":1917.5318738886722},null,null,{"$f":"W732*$E$299*12","v":1917.5318738886722},null,null,{"$f":"Z732*$E$299*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC732*$E$299*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF732*$E$299*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E733*$E$251","v":0},null,null,{"$f":"H733*$E$251","v":0},null,null,{"$f":"K733*$E$251","v":0},null,null,{"$f":"N733*$E$251","v":0},null,null,{"$f":"Q733*$E$251","v":0},null,null,{"$f":"T733*$E$251","v":0},null,null,{"$f":"W733*$E$251","v":0},null,null,{"$f":"Z733*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AC733*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF733*$E$251","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1493:E1495)","v":1741.9887128419216},null,null,{"$f":"+SUBTOTAL(9,H1493:H1495)","v":1741.9887128419216},null,null,{"$f":"+SUBTOTAL(9,K1493:K1495)","v":1741.9887128419216},null,null,{"$f":"+SUBTOTAL(9,N1493:N1495)","v":1741.9887128419216},null,null,{"$f":"+SUBTOTAL(9,Q1493:Q1495)","v":1807.7156181890364},null,null,{"$f":"+SUBTOTAL(9,T1493:T1495)","v":1807.7156181890364},null,null,{"$f":"+SUBTOTAL(9,W1493:W1495)","v":1807.7156181890364},null,null,{"$f":"+SUBTOTAL(9,Z1493:Z1495)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1493:AC1495)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1493:AF1495)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E734*$E$298*12","v":137.17912528036786},null,null,{"$f":"H734*$E$298*12","v":137.17912528036786},null,null,{"$f":"K734*$E$298*12","v":137.17912528036786},null,null,{"$f":"N734*$E$298*12","v":137.17912528036786},null,null,{"$f":"Q734*$E$298*12","v":142.35502528272394},null,null,{"$f":"T734*$E$298*12","v":142.35502528272394},null,null,{"$f":"W734*$E$298*12","v":142.35502528272394},null,null,{"$f":"Z734*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC734*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF734*$E$298*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E735*$E$249","v":446.64831459030813},null,null,{"$f":"H735*$E$249","v":446.64831459030813},null,null,{"$f":"K735*$E$249","v":446.64831459030813},null,null,{"$f":"N735*$E$249","v":446.64831459030813},null,null,{"$f":"Q735*$E$249","v":463.50078400076268},null,null,{"$f":"T735*$E$249","v":463.50078400076268},null,null,{"$f":"W735*$E$249","v":463.50078400076268},null,null,{"$f":"Z735*$E$249","v":{"$error":"#REF!"}},null,null,{"$f":"AC735*$E$249","v":{"$error":"#REF!"}},null,null,{"$f":"AF735*$E$249","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E736*$E$250","v":1158.1612729712456},null,null,{"$f":"H736*$E$250","v":1158.1612729712456},null,null,{"$f":"K736*$E$250","v":1158.1612729712456},null,null,{"$f":"N736*$E$250","v":1158.1612729712456},null,null,{"$f":"Q736*$E$250","v":1201.8598089055497},null,null,{"$f":"T736*$E$250","v":1201.8598089055497},null,null,{"$f":"W736*$E$250","v":1201.8598089055497},null,null,{"$f":"Z736*$E$250","v":{"$error":"#REF!"}},null,null,{"$f":"AC736*$E$250","v":{"$error":"#REF!"}},null,null,{"$f":"AF736*$E$250","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E737*$E$251","v":359.35582605936014},null,null,{"$f":"H737*$E$251","v":359.35582605936014},null,null,{"$f":"K737*$E$251","v":359.35582605936014},null,null,{"$f":"N737*$E$251","v":359.35582605936014},null,null,{"$f":"Q737*$E$251","v":371.19518636520365},null,null,{"$f":"T737*$E$251","v":371.19518636520365},null,null,{"$f":"W737*$E$251","v":371.19518636520365},null,null,{"$f":"Z737*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AC737*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF737*$E$251","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$432*E738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*H738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*K738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*N738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*Q738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*T738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*W738/1000","v":6.6491858971571887},null,null,{"$f":"+$E$432*Z738/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$432*AC738/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$432*AF738/1000","v":{"$error":"#REF!"}}]
[null,null,"ATD",null,{"$f":"+SUBTOTAL(9,E1499:E1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1499:H1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1499:K1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1499:N1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1499:Q1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1499:T1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1499:W1509)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1499:Z1509)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1499:AC1509)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1499:AF1509)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1500:E1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1500:H1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1500:K1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1500:N1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1500:Q1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1500:T1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1500:W1501)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1500:Z1501)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1500:AC1501)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1500:AF1501)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E766*$E$370*12/1000","v":0},null,null,{"$f":"H766*$E$370*12/1000","v":0},null,null,{"$f":"K766*$E$370*12/1000","v":0},null,null,{"$f":"N766*$E$370*12/1000","v":0},null,null,{"$f":"Q766*$E$370*12/1000","v":0},null,null,{"$f":"T766*$E$370*12/1000","v":0},null,null,{"$f":"W766*$E$370*12/1000","v":0},null,null,{"$f":"Z766*$E$370*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC766*$E$370*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF766*$E$370*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E767*$E$243","v":0},null,null,{"$f":"H767*$E$243","v":0},null,null,{"$f":"K767*$E$243","v":0},null,null,{"$f":"N767*$E$243","v":0},null,null,{"$f":"Q767*$E$243","v":0},null,null,{"$f":"T767*$E$243","v":0},null,null,{"$f":"W767*$E$243","v":0},null,null,{"$f":"Z767*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC767*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF767*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1503:E1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1503:H1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1503:K1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1503:N1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1503:Q1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1503:T1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1503:W1504)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1503:Z1504)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1503:AC1504)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1503:AF1504)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769*$E$292*12","v":0},null,null,{"$f":"H769*$E$292*12","v":0},null,null,{"$f":"K769*$E$292*12","v":0},null,null,{"$f":"N769*$E$292*12","v":0},null,null,{"$f":"Q769*$E$292*12","v":0},null,null,{"$f":"T769*$E$292*12","v":0},null,null,{"$f":"W769*$E$292*12","v":0},null,null,{"$f":"Z769*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC769*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF769*$E$292*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E770*$E$243","v":0},null,null,{"$f":"H770*$E$243","v":0},null,null,{"$f":"K770*$E$243","v":0},null,null,{"$f":"N770*$E$243","v":0},null,null,{"$f":"Q770*$E$243","v":0},null,null,{"$f":"T770*$E$243","v":0},null,null,{"$f":"W770*$E$243","v":0},null,null,{"$f":"Z770*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC770*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF770*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1506:E1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1506:H1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1506:K1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1506:N1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1506:Q1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1506:T1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1506:W1507)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1506:Z1507)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1506:AC1507)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1506:AF1507)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E772*$E$292*12","v":0},null,null,{"$f":"H772*$E$292*12","v":0},null,null,{"$f":"K772*$E$292*12","v":0},null,null,{"$f":"N772*$E$292*12","v":0},null,null,{"$f":"Q772*$E$292*12","v":0},null,null,{"$f":"T772*$E$292*12","v":0},null,null,{"$f":"W772*$E$292*12","v":0},null,null,{"$f":"Z772*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC772*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF772*$E$292*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E773*$E$243","v":0},null,null,{"$f":"H773*$E$243","v":0},null,null,{"$f":"K773*$E$243","v":0},null,null,{"$f":"N773*$E$243","v":0},null,null,{"$f":"Q773*$E$243","v":0},null,null,{"$f":"T773*$E$243","v":0},null,null,{"$f":"W773*$E$243","v":0},null,null,{"$f":"Z773*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC773*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF773*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E774*$E$243","v":0},null,null,{"$f":"H774*$E$243","v":0},null,null,{"$f":"K774*$E$243","v":0},null,null,{"$f":"N774*$E$243","v":0},null,null,{"$f":"Q774*$E$243","v":0},null,null,{"$f":"T774*$E$243","v":0},null,null,{"$f":"W774*$E$243","v":0},null,null,{"$f":"Z774*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC774*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF774*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$428*E775/1000","v":0},null,null,{"$f":"+$E$428*H775/1000","v":0},null,null,{"$f":"+$E$428*K775/1000","v":0},null,null,{"$f":"+$E$428*N775/1000","v":0},null,null,{"$f":"+$E$428*Q775/1000","v":0},null,null,{"$f":"+$E$428*T775/1000","v":0},null,null,{"$f":"+$E$428*W775/1000","v":0},null,null,{"$f":"+$E$428*Z775/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$428*AC775/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$428*AF775/1000","v":{"$error":"#REF!"}}]
[null,null,"ATH",null,{"$f":"+SUBTOTAL(9,E1511:E1523)","v":4042.7093667947984},null,null,{"$f":"+SUBTOTAL(9,H1511:H1523)","v":4042.7093667947984},null,null,{"$f":"+SUBTOTAL(9,K1511:K1523)","v":4042.7093667947984},null,null,{"$f":"+SUBTOTAL(9,N1511:N1523)","v":4042.7093667947984},null,null,{"$f":"+SUBTOTAL(9,Q1511:Q1523)","v":4192.1747590091454},null,null,{"$f":"+SUBTOTAL(9,T1511:T1523)","v":4192.1747590091454},null,null,{"$f":"+SUBTOTAL(9,W1511:W1523)","v":4192.1747590091454}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1512:E1513)","v":333.98274206023206},null,null,{"$f":"+SUBTOTAL(9,H1512:H1513)","v":333.98274206023206},null,null,{"$f":"+SUBTOTAL(9,K1512:K1513)","v":333.98274206023206},null,null,{"$f":"+SUBTOTAL(9,N1512:N1513)","v":333.98274206023206},null,null,{"$f":"+SUBTOTAL(9,Q1512:Q1513)","v":352.13030263067196},null,null,{"$f":"+SUBTOTAL(9,T1512:T1513)","v":352.13030263067196},null,null,{"$f":"+SUBTOTAL(9,W1512:W1513)","v":352.13030263067196}]
[null,null,"Cargo Fijo ",null,{"$f":"E807*$E$376*12/1000","v":1.1116895423393822},null,null,{"$f":"H807*$E$376*12/1000","v":1.1116895423393822},null,null,{"$f":"K807*$E$376*12/1000","v":1.1116895423393822},null,null,{"$f":"N807*$E$376*12/1000","v":1.1116895423393822},null,null,{"$f":"Q807*$E$376*12/1000","v":1.1720952183353297},null,null,{"$f":"T807*$E$376*12/1000","v":1.1720952183353297},null,null,{"$f":"W807*$E$376*12/1000","v":1.1720952183353297}]
[null,null,"Cargo por Energía",null,{"$f":"E808*$E$255","v":332.87105251789268},null,null,{"$f":"H808*$E$255","v":332.87105251789268},null,null,{"$f":"K808*$E$255","v":332.87105251789268},null,null,{"$f":"N808*$E$255","v":332.87105251789268},null,null,{"$f":"Q808*$E$255","v":350.95820741233661},null,null,{"$f":"T808*$E$255","v":350.95820741233661},null,null,{"$f":"W808*$E$255","v":350.95820741233661}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1515:E1517)","v":1142.1012508325284},null,null,{"$f":"+SUBTOTAL(9,H1515:H1517)","v":1142.1012508325284},null,null,{"$f":"+SUBTOTAL(9,K1515:K1517)","v":1142.1012508325284},null,null,{"$f":"+SUBTOTAL(9,N1515:N1517)","v":1142.1012508325284},null,null,{"$f":"+SUBTOTAL(9,Q1515:Q1517)","v":1183.7004557399614},null,null,{"$f":"+SUBTOTAL(9,T1515:T1517)","v":1183.7004557399614},null,null,{"$f":"+SUBTOTAL(9,W1515:W1517)","v":1183.7004557399614}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E810*$E$302*12","v":853.30102370019131},null,null,{"$f":"H810*$E$302*12","v":853.30102370019131},null,null,{"$f":"K810*$E$302*12","v":853.30102370019131},null,null,{"$f":"N810*$E$302*12","v":853.30102370019131},null,null,{"$f":"Q810*$E$302*12","v":884.38114387933615},null,null,{"$f":"T810*$E$302*12","v":884.38114387933615},null,null,{"$f":"W810*$E$302*12","v":884.38114387933615}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E811*$E$303*12","v":288.800227132337},null,null,{"$f":"H811*$E$303*12","v":288.800227132337},null,null,{"$f":"K811*$E$303*12","v":288.800227132337},null,null,{"$f":"N811*$E$303*12","v":288.800227132337},null,null,{"$f":"Q811*$E$303*12","v":299.31931186062513},null,null,{"$f":"T811*$E$303*12","v":299.31931186062513},null,null,{"$f":"W811*$E$303*12","v":299.31931186062513}]
[null,null,"Cargo por Energía ",null,{"$f":"E812*$E$255","v":0},null,null,{"$f":"H812*$E$255","v":0},null,null,{"$f":"K812*$E$255","v":0},null,null,{"$f":"N812*$E$255","v":0},null,null,{"$f":"Q812*$E$255","v":0},null,null,{"$f":"T812*$E$255","v":0},null,null,{"$f":"W812*$E$255","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1519:E1521)","v":1078.0636609468168},null,null,{"$f":"+SUBTOTAL(9,H1519:H1521)","v":1078.0636609468168},null,null,{"$f":"+SUBTOTAL(9,K1519:K1521)","v":1078.0636609468168},null,null,{"$f":"+SUBTOTAL(9,N1519:N1521)","v":1078.0636609468168},null,null,{"$f":"+SUBTOTAL(9,Q1519:Q1521)","v":1118.7400371361987},null,null,{"$f":"+SUBTOTAL(9,T1519:T1521)","v":1118.7400371361987},null,null,{"$f":"+SUBTOTAL(9,W1519:W1521)","v":1118.7400371361987}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E813*$E$302*12","v":65.605239312572309},null,null,{"$f":"H813*$E$302*12","v":65.605239312572309},null,null,{"$f":"K813*$E$302*12","v":65.605239312572309},null,null,{"$f":"N813*$E$302*12","v":65.605239312572309},null,null,{"$f":"Q813*$E$302*12","v":68.080587931529493},null,null,{"$f":"T813*$E$302*12","v":68.080587931529493},null,null,{"$f":"W813*$E$302*12","v":68.080587931529493}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E814*$E$253","v":237.90039086696495},null,null,{"$f":"H814*$E$253","v":237.90039086696495},null,null,{"$f":"K814*$E$253","v":237.90039086696495},null,null,{"$f":"N814*$E$253","v":237.90039086696495},null,null,{"$f":"Q814*$E$253","v":246.87660084885681},null,null,{"$f":"T814*$E$253","v":246.87660084885681},null,null,{"$f":"W814*$E$253","v":246.87660084885681}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E815*$E$254","v":774.55803076727943},null,null,{"$f":"H815*$E$254","v":774.55803076727943},null,null,{"$f":"K815*$E$254","v":774.55803076727943},null,null,{"$f":"N815*$E$254","v":774.55803076727943},null,null,{"$f":"Q815*$E$254","v":803.78284835581246},null,null,{"$f":"T815*$E$254","v":803.78284835581246},null,null,{"$f":"W815*$E$254","v":803.78284835581246}]
[null,null,"Alumbrado Público",null,{"$f":"E816*$E$255","v":1488.5617129552213},null,null,{"$f":"H816*$E$255","v":1488.5617129552213},null,null,{"$f":"K816*$E$255","v":1488.5617129552213},null,null,{"$f":"N816*$E$255","v":1488.5617129552213},null,null,{"$f":"Q816*$E$255","v":1537.6039635023137},null,null,{"$f":"T816*$E$255","v":1537.6039635023137},null,null,{"$f":"W816*$E$255","v":1537.6039635023137}]
[null,null,"Conexión",null,{"$f":"+$E$434*E817/1000","v":0},null,null,{"$f":"+$E$434*H817/1000","v":0},null,null,{"$f":"+$E$434*K817/1000","v":0},null,null,{"$f":"+$E$434*N817/1000","v":0},null,null,{"$f":"+$E$434*Q817/1000","v":0},null,null,{"$f":"+$E$434*T817/1000","v":0},null,null,{"$f":"+$E$434*W817/1000","v":0}]
[null,null,"BTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1525:E1535)","v":18281.453742192523},null,null,{"$f":"+SUBTOTAL(9,H1525:H1535)","v":18281.453742192523},null,null,{"$f":"+SUBTOTAL(9,K1525:K1535)","v":18281.453742192523},null,null,{"$f":"+SUBTOTAL(9,N1525:N1535)","v":18281.453742192523},null,null,{"$f":"+SUBTOTAL(9,Q1525:Q1535)","v":18981.080404266861},null,null,{"$f":"+SUBTOTAL(9,T1525:T1535)","v":18981.080404266861},null,null,{"$f":"+SUBTOTAL(9,W1525:W1535)","v":18981.080404266861},null,null,{"$f":"+SUBTOTAL(9,Z1525:Z1535)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1525:AC1535)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1525:AF1535)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1526:E1527)","v":1661.5846900772569},null,null,{"$f":"+SUBTOTAL(9,H1526:H1527)","v":1661.5846900772569},null,null,{"$f":"+SUBTOTAL(9,K1526:K1527)","v":1661.5846900772569},null,null,{"$f":"+SUBTOTAL(9,N1526:N1527)","v":1661.5846900772569},null,null,{"$f":"+SUBTOTAL(9,Q1526:Q1527)","v":1751.8699204460002},null,null,{"$f":"+SUBTOTAL(9,T1526:T1527)","v":1751.8699204460002},null,null,{"$f":"+SUBTOTAL(9,W1526:W1527)","v":1751.8699204460002},null,null,{"$f":"+SUBTOTAL(9,Z1526:Z1527)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1526:AC1527)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1526:AF1527)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E842*$E$378*12/1000","v":11.00139168167661},null,null,{"$f":"H842*$E$378*12/1000","v":11.00139168167661},null,null,{"$f":"K842*$E$378*12/1000","v":11.00139168167661},null,null,{"$f":"N842*$E$378*12/1000","v":11.00139168167661},null,null,{"$f":"Q842*$E$378*12/1000","v":11.599172335463667},null,null,{"$f":"T842*$E$378*12/1000","v":11.599172335463667},null,null,{"$f":"W842*$E$378*12/1000","v":11.599172335463667},null,null,{"$f":"Z842*$E$378*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC842*$E$378*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF842*$E$378*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E843*$E$257","v":1650.5832983955804},null,null,{"$f":"H843*$E$257","v":1650.5832983955804},null,null,{"$f":"K843*$E$257","v":1650.5832983955804},null,null,{"$f":"N843*$E$257","v":1650.5832983955804},null,null,{"$f":"Q843*$E$257","v":1740.2707481105365},null,null,{"$f":"T843*$E$257","v":1740.2707481105365},null,null,{"$f":"W843*$E$257","v":1740.2707481105365},null,null,{"$f":"Z843*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AC843*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF843*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1529:E1530)","v":11073.94977917026},null,null,{"$f":"+SUBTOTAL(9,H1529:H1530)","v":11073.94977917026},null,null,{"$f":"+SUBTOTAL(9,K1529:K1530)","v":11073.94977917026},null,null,{"$f":"+SUBTOTAL(9,N1529:N1530)","v":11073.94977917026},null,null,{"$f":"+SUBTOTAL(9,Q1529:Q1530)","v":11477.300625395605},null,null,{"$f":"+SUBTOTAL(9,T1529:T1530)","v":11477.300625395605},null,null,{"$f":"+SUBTOTAL(9,W1529:W1530)","v":11477.300625395605},null,null,{"$f":"+SUBTOTAL(9,Z1529:Z1530)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1529:AC1530)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1529:AF1530)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845*$E$306*12","v":11073.94977917026},null,null,{"$f":"H845*$E$306*12","v":11073.94977917026},null,null,{"$f":"K845*$E$306*12","v":11073.94977917026},null,null,{"$f":"N845*$E$306*12","v":11073.94977917026},null,null,{"$f":"Q845*$E$306*12","v":11477.300625395605},null,null,{"$f":"T845*$E$306*12","v":11477.300625395605},null,null,{"$f":"W845*$E$306*12","v":11477.300625395605},null,null,{"$f":"Z845*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC845*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF845*$E$306*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E846*$E$257","v":0},null,null,{"$f":"H846*$E$257","v":0},null,null,{"$f":"K846*$E$257","v":0},null,null,{"$f":"N846*$E$257","v":0},null,null,{"$f":"Q846*$E$257","v":0},null,null,{"$f":"T846*$E$257","v":0},null,null,{"$f":"W846*$E$257","v":0},null,null,{"$f":"Z846*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AC846*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF846*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1532:E1533)","v":4864.1342974172703},null,null,{"$f":"+SUBTOTAL(9,H1532:H1533)","v":4864.1342974172703},null,null,{"$f":"+SUBTOTAL(9,K1532:K1533)","v":4864.1342974172703},null,null,{"$f":"+SUBTOTAL(9,N1532:N1533)","v":4864.1342974172703},null,null,{"$f":"+SUBTOTAL(9,Q1532:Q1533)","v":5047.6627509630025},null,null,{"$f":"+SUBTOTAL(9,T1532:T1533)","v":5047.6627509630025},null,null,{"$f":"+SUBTOTAL(9,W1532:W1533)","v":5047.6627509630025},null,null,{"$f":"+SUBTOTAL(9,Z1532:Z1533)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1532:AC1533)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1532:AF1533)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E848*$E$306*12","v":425.63104662813907},null,null,{"$f":"H848*$E$306*12","v":425.63104662813907},null,null,{"$f":"K848*$E$306*12","v":425.63104662813907},null,null,{"$f":"N848*$E$306*12","v":425.63104662813907},null,null,{"$f":"Q848*$E$306*12","v":441.69051435504605},null,null,{"$f":"T848*$E$306*12","v":441.69051435504605},null,null,{"$f":"W848*$E$306*12","v":441.69051435504605},null,null,{"$f":"Z848*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC848*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF848*$E$306*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E849*$E$257","v":4438.503250789131},null,null,{"$f":"H849*$E$257","v":4438.503250789131},null,null,{"$f":"K849*$E$257","v":4438.503250789131},null,null,{"$f":"N849*$E$257","v":4438.503250789131},null,null,{"$f":"Q849*$E$257","v":4605.9722366079568},null,null,{"$f":"T849*$E$257","v":4605.9722366079568},null,null,{"$f":"W849*$E$257","v":4605.9722366079568},null,null,{"$f":"Z849*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AC849*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF849*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E850*$E$257","v":681.7849755277341},null,null,{"$f":"H850*$E$257","v":681.7849755277341},null,null,{"$f":"K850*$E$257","v":681.7849755277341},null,null,{"$f":"N850*$E$257","v":681.7849755277341},null,null,{"$f":"Q850*$E$257","v":704.24710746225355},null,null,{"$f":"T850*$E$257","v":704.24710746225355},null,null,{"$f":"W850*$E$257","v":704.24710746225355},null,null,{"$f":"Z850*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AC850*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF850*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$436*E851/1000","v":0},null,null,{"$f":"+$E$436*H851/1000","v":0},null,null,{"$f":"+$E$436*K851/1000","v":0},null,null,{"$f":"+$E$436*N851/1000","v":0},null,null,{"$f":"+$E$436*Q851/1000","v":0},null,null,{"$f":"+$E$436*T851/1000","v":0},null,null,{"$f":"+$E$436*W851/1000","v":0},null,null,{"$f":"+$E$436*Z851/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$436*AC851/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$436*AF851/1000","v":{"$error":"#REF!"}}]
[null,null,"BTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1537:E1549)","v":470.43529130067174},null,null,{"$f":"+SUBTOTAL(9,H1537:H1549)","v":470.43529130067174},null,null,{"$f":"+SUBTOTAL(9,K1537:K1549)","v":470.43529130067174},null,null,{"$f":"+SUBTOTAL(9,N1537:N1549)","v":470.43529130067174},null,null,{"$f":"+SUBTOTAL(9,Q1537:Q1549)","v":488.47346929606169},null,null,{"$f":"+SUBTOTAL(9,T1537:T1549)","v":488.47346929606169},null,null,{"$f":"+SUBTOTAL(9,W1537:W1549)","v":488.47346929606169}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1538:E1539)","v":44.503366597575699},null,null,{"$f":"+SUBTOTAL(9,H1538:H1539)","v":44.503366597575699},null,null,{"$f":"+SUBTOTAL(9,K1538:K1539)","v":44.503366597575699},null,null,{"$f":"+SUBTOTAL(9,N1538:N1539)","v":44.503366597575699},null,null,{"$f":"+SUBTOTAL(9,Q1538:Q1539)","v":46.921538075347279},null,null,{"$f":"+SUBTOTAL(9,T1538:T1539)","v":46.921538075347279},null,null,{"$f":"+SUBTOTAL(9,W1538:W1539)","v":46.921538075347279}]
[null,null,"Cargo Fijo ",null,{"$f":"E875*$E$380*12/1000","v":0.20627609403143646},null,null,{"$f":"H875*$E$380*12/1000","v":0.20627609403143646},null,null,{"$f":"K875*$E$380*12/1000","v":0.20627609403143646},null,null,{"$f":"N875*$E$380*12/1000","v":0.20627609403143646},null,null,{"$f":"Q875*$E$380*12/1000","v":0.21748448128994377},null,null,{"$f":"T875*$E$380*12/1000","v":0.21748448128994377},null,null,{"$f":"W875*$E$380*12/1000","v":0.21748448128994377}]
[null,null,"Cargo por Energía ",null,{"$f":"E876*$E$261","v":44.297090503544261},null,null,{"$f":"H876*$E$261","v":44.297090503544261},null,null,{"$f":"K876*$E$261","v":44.297090503544261},null,null,{"$f":"N876*$E$261","v":44.297090503544261},null,null,{"$f":"Q876*$E$261","v":46.704053594057335},null,null,{"$f":"T876*$E$261","v":46.704053594057335},null,null,{"$f":"W876*$E$261","v":46.704053594057335}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1541:E1543)","v":277.81678034549782},null,null,{"$f":"+SUBTOTAL(9,H1541:H1543)","v":277.81678034549782},null,null,{"$f":"+SUBTOTAL(9,K1541:K1543)","v":277.81678034549782},null,null,{"$f":"+SUBTOTAL(9,N1541:N1543)","v":277.81678034549782},null,null,{"$f":"+SUBTOTAL(9,Q1541:Q1543)","v":287.93581065379249},null,null,{"$f":"+SUBTOTAL(9,T1541:T1543)","v":287.93581065379249},null,null,{"$f":"+SUBTOTAL(9,W1541:W1543)","v":287.93581065379249}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E878*$E$308*12","v":173.47282274829243},null,null,{"$f":"H878*$E$308*12","v":173.47282274829243},null,null,{"$f":"K878*$E$308*12","v":173.47282274829243},null,null,{"$f":"N878*$E$308*12","v":173.47282274829243},null,null,{"$f":"Q878*$E$308*12","v":179.7912918806191},null,null,{"$f":"T878*$E$308*12","v":179.7912918806191},null,null,{"$f":"W878*$E$308*12","v":179.7912918806191}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E879*$E$309*12","v":104.34395759720539},null,null,{"$f":"H879*$E$309*12","v":104.34395759720539},null,null,{"$f":"K879*$E$309*12","v":104.34395759720539},null,null,{"$f":"N879*$E$309*12","v":104.34395759720539},null,null,{"$f":"Q879*$E$309*12","v":108.14451877317342},null,null,{"$f":"T879*$E$309*12","v":108.14451877317342},null,null,{"$f":"W879*$E$309*12","v":108.14451877317342}]
[null,null,"Cargo por Energía",null,{"$f":"E880*$E$261","v":0},null,null,{"$f":"H880*$E$261","v":0},null,null,{"$f":"K880*$E$261","v":0},null,null,{"$f":"N880*$E$261","v":0},null,null,{"$f":"Q880*$E$261","v":0},null,null,{"$f":"T880*$E$261","v":0},null,null,{"$f":"W880*$E$261","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1545:E1547)","v":129.81792131271158},null,null,{"$f":"+SUBTOTAL(9,H1545:H1547)","v":129.81792131271158},null,null,{"$f":"+SUBTOTAL(9,K1545:K1547)","v":129.81792131271158},null,null,{"$f":"+SUBTOTAL(9,N1545:N1547)","v":129.81792131271158},null,null,{"$f":"+SUBTOTAL(9,Q1545:Q1547)","v":134.71607602725021},null,null,{"$f":"+SUBTOTAL(9,T1545:T1547)","v":134.71607602725021},null,null,{"$f":"+SUBTOTAL(9,W1545:W1547)","v":134.71607602725021}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E883*$E$308*12","v":10.700770187048604},null,null,{"$f":"H883*$E$308*12","v":10.700770187048604},null,null,{"$f":"K883*$E$308*12","v":10.700770187048604},null,null,{"$f":"N883*$E$308*12","v":10.700770187048604},null,null,{"$f":"Q883*$E$308*12","v":11.104520512203088},null,null,{"$f":"T883*$E$308*12","v":11.104520512203088},null,null,{"$f":"W883*$E$308*12","v":11.104520512203088}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E881*$E$259","v":47.717158207246335},null,null,{"$f":"H881*$E$259","v":47.717158207246335},null,null,{"$f":"K881*$E$259","v":47.717158207246335},null,null,{"$f":"N881*$E$259","v":47.717158207246335},null,null,{"$f":"Q881*$E$259","v":49.517572364812452},null,null,{"$f":"T881*$E$259","v":49.517572364812452},null,null,{"$f":"W881*$E$259","v":49.517572364812452}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E882*$E$260","v":71.399992918416629},null,null,{"$f":"H882*$E$260","v":71.399992918416629},null,null,{"$f":"K882*$E$260","v":71.399992918416629},null,null,{"$f":"N882*$E$260","v":71.399992918416629},null,null,{"$f":"Q882*$E$260","v":74.093983150234678},null,null,{"$f":"T882*$E$260","v":74.093983150234678},null,null,{"$f":"W882*$E$260","v":74.093983150234678}]
[null,null,"Alumbrado Público",null,{"$f":"E884*$E$261","v":18.297223044886721},null,null,{"$f":"H884*$E$261","v":18.297223044886721},null,null,{"$f":"K884*$E$261","v":18.297223044886721},null,null,{"$f":"N884*$E$261","v":18.297223044886721},null,null,{"$f":"Q884*$E$261","v":18.900044539671708},null,null,{"$f":"T884*$E$261","v":18.900044539671708},null,null,{"$f":"W884*$E$261","v":18.900044539671708}]
[null,null,"Conexión",null,{"$f":"+$E$438*E885/1000","v":0},null,null,{"$f":"+$E$438*H885/1000","v":0},null,null,{"$f":"+$E$438*K885/1000","v":0},null,null,{"$f":"+$E$438*N885/1000","v":0},null,null,{"$f":"+$E$438*Q885/1000","v":0},null,null,{"$f":"+$E$438*T885/1000","v":0},null,null,{"$f":"+$E$438*W885/1000","v":0}]
[null,null,"MTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1551:E1561)","v":58006.395486781068},null,null,{"$f":"+SUBTOTAL(9,H1551:H1561)","v":58006.395486781068},null,null,{"$f":"+SUBTOTAL(9,K1551:K1561)","v":58006.395486781068},null,null,{"$f":"+SUBTOTAL(9,N1551:N1561)","v":58006.395486781068},null,null,{"$f":"+SUBTOTAL(9,Q1551:Q1561)","v":60246.798417952312},null,null,{"$f":"+SUBTOTAL(9,T1551:T1561)","v":60246.798417952312},null,null,{"$f":"+SUBTOTAL(9,W1551:W1561)","v":60246.798417952312},null,null,{"$f":"+SUBTOTAL(9,Z1551:Z1561)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1551:AC1561)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1551:AF1561)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1552:E1553)","v":6619.4883442156552},null,null,{"$f":"+SUBTOTAL(9,H1552:H1553)","v":6619.4883442156552},null,null,{"$f":"+SUBTOTAL(9,K1552:K1553)","v":6619.4883442156552},null,null,{"$f":"+SUBTOTAL(9,N1552:N1553)","v":6619.4883442156552},null,null,{"$f":"+SUBTOTAL(9,Q1552:Q1553)","v":6979.1702994297066},null,null,{"$f":"+SUBTOTAL(9,T1552:T1553)","v":6979.1702994297066},null,null,{"$f":"+SUBTOTAL(9,W1552:W1553)","v":6979.1702994297066},null,null,{"$f":"+SUBTOTAL(9,Z1552:Z1553)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1552:AC1553)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1552:AF1553)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E907*$E$382*12/1000","v":28.070160944069396},null,null,{"$f":"H907*$E$382*12/1000","v":28.070160944069396},null,null,{"$f":"K907*$E$382*12/1000","v":28.070160944069396},null,null,{"$f":"N907*$E$382*12/1000","v":28.070160944069396},null,null,{"$f":"Q907*$E$382*12/1000","v":29.595404262967072},null,null,{"$f":"T907*$E$382*12/1000","v":29.595404262967072},null,null,{"$f":"W907*$E$382*12/1000","v":29.595404262967072},null,null,{"$f":"Z907*$E$382*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC907*$E$382*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF907*$E$382*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E908*$E$263","v":6591.4181832715858},null,null,{"$f":"H908*$E$263","v":6591.4181832715858},null,null,{"$f":"K908*$E$263","v":6591.4181832715858},null,null,{"$f":"N908*$E$263","v":6591.4181832715858},null,null,{"$f":"Q908*$E$263","v":6949.5748951667392},null,null,{"$f":"T908*$E$263","v":6949.5748951667392},null,null,{"$f":"W908*$E$263","v":6949.5748951667392},null,null,{"$f":"Z908*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AC908*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF908*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1555:E1556)","v":32959.386593376999},null,null,{"$f":"+SUBTOTAL(9,H1555:H1556)","v":32959.386593376999},null,null,{"$f":"+SUBTOTAL(9,K1555:K1556)","v":32959.386593376999},null,null,{"$f":"+SUBTOTAL(9,N1555:N1556)","v":32959.386593376999},null,null,{"$f":"+SUBTOTAL(9,Q1555:Q1556)","v":34159.879347869428},null,null,{"$f":"+SUBTOTAL(9,T1555:T1556)","v":34159.879347869428},null,null,{"$f":"+SUBTOTAL(9,W1555:W1556)","v":34159.879347869428},null,null,{"$f":"+SUBTOTAL(9,Z1555:Z1556)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1555:AC1556)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1555:AF1556)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910*$E$312*12","v":32959.386593376999},null,null,{"$f":"H910*$E$312*12","v":32959.386593376999},null,null,{"$f":"K910*$E$312*12","v":32959.386593376999},null,null,{"$f":"N910*$E$312*12","v":32959.386593376999},null,null,{"$f":"Q910*$E$312*12","v":34159.879347869428},null,null,{"$f":"T910*$E$312*12","v":34159.879347869428},null,null,{"$f":"W910*$E$312*12","v":34159.879347869428},null,null,{"$f":"Z910*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC910*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF910*$E$312*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E911*$E$263","v":0},null,null,{"$f":"H911*$E$263","v":0},null,null,{"$f":"K911*$E$263","v":0},null,null,{"$f":"N911*$E$263","v":0},null,null,{"$f":"Q911*$E$263","v":0},null,null,{"$f":"T911*$E$263","v":0},null,null,{"$f":"W911*$E$263","v":0},null,null,{"$f":"Z911*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AC911*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF911*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1558:E1559)","v":15280.15602120314},null,null,{"$f":"+SUBTOTAL(9,H1558:H1559)","v":15280.15602120314},null,null,{"$f":"+SUBTOTAL(9,K1558:K1559)","v":15280.15602120314},null,null,{"$f":"+SUBTOTAL(9,N1558:N1559)","v":15280.15602120314},null,null,{"$f":"+SUBTOTAL(9,Q1558:Q1559)","v":15856.690967205343},null,null,{"$f":"+SUBTOTAL(9,T1558:T1559)","v":15856.690967205343},null,null,{"$f":"+SUBTOTAL(9,W1558:W1559)","v":15856.690967205343},null,null,{"$f":"+SUBTOTAL(9,Z1558:Z1559)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1558:AC1559)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1558:AF1559)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E913*$E$312*12","v":1224.6700549687232},null,null,{"$f":"H913*$E$312*12","v":1224.6700549687232},null,null,{"$f":"K913*$E$312*12","v":1224.6700549687232},null,null,{"$f":"N913*$E$312*12","v":1224.6700549687232},null,null,{"$f":"Q913*$E$312*12","v":1270.8780310543177},null,null,{"$f":"T913*$E$312*12","v":1270.8780310543177},null,null,{"$f":"W913*$E$312*12","v":1270.8780310543177},null,null,{"$f":"Z913*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC913*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF913*$E$312*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E914*$E$263","v":14055.485966234417},null,null,{"$f":"H914*$E$263","v":14055.485966234417},null,null,{"$f":"K914*$E$263","v":14055.485966234417},null,null,{"$f":"N914*$E$263","v":14055.485966234417},null,null,{"$f":"Q914*$E$263","v":14585.812936151025},null,null,{"$f":"T914*$E$263","v":14585.812936151025},null,null,{"$f":"W914*$E$263","v":14585.812936151025},null,null,{"$f":"Z914*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AC914*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF914*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E915*$E$263","v":3147.3645279852744},null,null,{"$f":"H915*$E$263","v":3147.3645279852744},null,null,{"$f":"K915*$E$263","v":3147.3645279852744},null,null,{"$f":"N915*$E$263","v":3147.3645279852744},null,null,{"$f":"Q915*$E$263","v":3251.057803447834},null,null,{"$f":"T915*$E$263","v":3251.057803447834},null,null,{"$f":"W915*$E$263","v":3251.057803447834},null,null,{"$f":"Z915*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AC915*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF915*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$440*E916/1000","v":0},null,null,{"$f":"+$E$440*H916/1000","v":0},null,null,{"$f":"+$E$440*K916/1000","v":0},null,null,{"$f":"+$E$440*N916/1000","v":0},null,null,{"$f":"+$E$440*Q916/1000","v":0},null,null,{"$f":"+$E$440*T916/1000","v":0},null,null,{"$f":"+$E$440*W916/1000","v":0},null,null,{"$f":"+$E$440*Z916/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$440*AC916/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$440*AF916/1000","v":{"$error":"#REF!"}}]
[null,null,"MTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1563:E1575)","v":15436.6970095038},null,null,{"$f":"+SUBTOTAL(9,H1563:H1575)","v":15436.6970095038},null,null,{"$f":"+SUBTOTAL(9,K1563:K1575)","v":15436.6970095038},null,null,{"$f":"+SUBTOTAL(9,N1563:N1575)","v":15436.6970095038},null,null,{"$f":"+SUBTOTAL(9,Q1563:Q1575)","v":16032.781812357198},null,null,{"$f":"+SUBTOTAL(9,T1563:T1575)","v":16032.781812357198},null,null,{"$f":"+SUBTOTAL(9,W1563:W1575)","v":16032.781812357198},null,null,{"$f":"+SUBTOTAL(9,Z1563:Z1575)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1563:AC1575)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1563:AF1575)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1564:E1565)","v":1754.8161405468582},null,null,{"$f":"+SUBTOTAL(9,H1564:H1565)","v":1754.8161405468582},null,null,{"$f":"+SUBTOTAL(9,K1564:K1565)","v":1754.8161405468582},null,null,{"$f":"+SUBTOTAL(9,N1564:N1565)","v":1754.8161405468582},null,null,{"$f":"+SUBTOTAL(9,Q1564:Q1565)","v":1850.1672715787017},null,null,{"$f":"+SUBTOTAL(9,T1564:T1565)","v":1850.1672715787017},null,null,{"$f":"+SUBTOTAL(9,W1564:W1565)","v":1850.1672715787017},null,null,{"$f":"+SUBTOTAL(9,Z1564:Z1565)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1564:AC1565)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1564:AF1565)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E940*$E$384*12/1000","v":6.8245385793612074},null,null,{"$f":"H940*$E$384*12/1000","v":6.8245385793612074},null,null,{"$f":"K940*$E$384*12/1000","v":6.8245385793612074},null,null,{"$f":"N940*$E$384*12/1000","v":6.8245385793612074},null,null,{"$f":"Q940*$E$384*12/1000","v":7.1953623125585526},null,null,{"$f":"T940*$E$384*12/1000","v":7.1953623125585526},null,null,{"$f":"W940*$E$384*12/1000","v":7.1953623125585526},null,null,{"$f":"Z940*$E$384*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC940*$E$384*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF940*$E$384*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E941*$E$267","v":1747.991601967497},null,null,{"$f":"H941*$E$267","v":1747.991601967497},null,null,{"$f":"K941*$E$267","v":1747.991601967497},null,null,{"$f":"N941*$E$267","v":1747.991601967497},null,null,{"$f":"Q941*$E$267","v":1842.9719092661433},null,null,{"$f":"T941*$E$267","v":1842.9719092661433},null,null,{"$f":"W941*$E$267","v":1842.9719092661433},null,null,{"$f":"Z941*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AC941*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF941*$E$267","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1567:E1569)","v":8797.3318504464332},null,null,{"$f":"+SUBTOTAL(9,H1567:H1569)","v":8797.3318504464332},null,null,{"$f":"+SUBTOTAL(9,K1567:K1569)","v":8797.3318504464332},null,null,{"$f":"+SUBTOTAL(9,N1567:N1569)","v":8797.3318504464332},null,null,{"$f":"+SUBTOTAL(9,Q1567:Q1569)","v":9117.7605427525159},null,null,{"$f":"+SUBTOTAL(9,T1567:T1569)","v":9117.7605427525159},null,null,{"$f":"+SUBTOTAL(9,W1567:W1569)","v":9117.7605427525159},null,null,{"$f":"+SUBTOTAL(9,Z1567:Z1569)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1567:AC1569)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1567:AF1569)","v":{"$error":"#REF!"}}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E943*$E$314*12","v":4531.6266865059033},null,null,{"$f":"H943*$E$314*12","v":4531.6266865059033},null,null,{"$f":"K943*$E$314*12","v":4531.6266865059033},null,null,{"$f":"N943*$E$314*12","v":4531.6266865059033},null,null,{"$f":"Q943*$E$314*12","v":4696.6839149771404},null,null,{"$f":"T943*$E$314*12","v":4696.6839149771404},null,null,{"$f":"W943*$E$314*12","v":4696.6839149771404},null,null,{"$f":"Z943*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC943*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF943*$E$314*12","v":{"$error":"#REF!"}}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E944*$E$315*12","v":4265.7051639405308},null,null,{"$f":"H944*$E$315*12","v":4265.7051639405308},null,null,{"$f":"K944*$E$315*12","v":4265.7051639405308},null,null,{"$f":"N944*$E$315*12","v":4265.7051639405308},null,null,{"$f":"Q944*$E$315*12","v":4421.0766277753755},null,null,{"$f":"T944*$E$315*12","v":4421.0766277753755},null,null,{"$f":"W944*$E$315*12","v":4421.0766277753755},null,null,{"$f":"Z944*$E$315*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC944*$E$315*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF944*$E$315*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E945*$E$267","v":0},null,null,{"$f":"H945*$E$267","v":0},null,null,{"$f":"K945*$E$267","v":0},null,null,{"$f":"N945*$E$267","v":0},null,null,{"$f":"Q945*$E$267","v":0},null,null,{"$f":"T945*$E$267","v":0},null,null,{"$f":"W945*$E$267","v":0},null,null,{"$f":"Z945*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AC945*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF945*$E$267","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1571:E1573)","v":4049.8930142516483},null,null,{"$f":"+SUBTOTAL(9,H1571:H1573)","v":4049.8930142516483},null,null,{"$f":"+SUBTOTAL(9,K1571:K1573)","v":4049.8930142516483},null,null,{"$f":"+SUBTOTAL(9,N1571:N1573)","v":4049.8930142516483},null,null,{"$f":"+SUBTOTAL(9,Q1571:Q1573)","v":4202.6993630249399},null,null,{"$f":"+SUBTOTAL(9,T1571:T1573)","v":4202.6993630249399},null,null,{"$f":"+SUBTOTAL(9,W1571:W1573)","v":4202.6993630249399},null,null,{"$f":"+SUBTOTAL(9,Z1571:Z1573)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1571:AC1573)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1571:AF1573)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E947*$E$314*12","v":322.49008707835691},null,null,{"$f":"H947*$E$314*12","v":322.49008707835691},null,null,{"$f":"K947*$E$314*12","v":322.49008707835691},null,null,{"$f":"N947*$E$314*12","v":322.49008707835691},null,null,{"$f":"Q947*$E$314*12","v":334.65794745111549},null,null,{"$f":"T947*$E$314*12","v":334.65794745111549},null,null,{"$f":"W947*$E$314*12","v":334.65794745111549},null,null,{"$f":"Z947*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC947*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF947*$E$314*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E948*$E$265","v":1131.4701069096652},null,null,{"$f":"H948*$E$265","v":1131.4701069096652},null,null,{"$f":"K948*$E$265","v":1131.4701069096652},null,null,{"$f":"N948*$E$265","v":1131.4701069096652},null,null,{"$f":"Q948*$E$265","v":1174.1615595417638},null,null,{"$f":"T948*$E$265","v":1174.1615595417638},null,null,{"$f":"W948*$E$265","v":1174.1615595417638},null,null,{"$f":"Z948*$E$265","v":{"$error":"#REF!"}},null,null,{"$f":"AC948*$E$265","v":{"$error":"#REF!"}},null,null,{"$f":"AF948*$E$265","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E949*$E$266","v":2595.9328202636261},null,null,{"$f":"H949*$E$266","v":2595.9328202636261},null,null,{"$f":"K949*$E$266","v":2595.9328202636261},null,null,{"$f":"N949*$E$266","v":2595.9328202636261},null,null,{"$f":"Q949*$E$266","v":2693.8798560320602},null,null,{"$f":"T949*$E$266","v":2693.8798560320602},null,null,{"$f":"W949*$E$266","v":2693.8798560320602},null,null,{"$f":"Z949*$E$266","v":{"$error":"#REF!"}},null,null,{"$f":"AC949*$E$266","v":{"$error":"#REF!"}},null,null,{"$f":"AF949*$E$266","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E950*$E$267","v":834.65600425885975},null,null,{"$f":"H950*$E$267","v":834.65600425885975},null,null,{"$f":"K950*$E$267","v":834.65600425885975},null,null,{"$f":"N950*$E$267","v":834.65600425885975},null,null,{"$f":"Q950*$E$267","v":862.15463500103681},null,null,{"$f":"T950*$E$267","v":862.15463500103681},null,null,{"$f":"W950*$E$267","v":862.15463500103681},null,null,{"$f":"Z950*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AC950*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF950*$E$267","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$442*E951/1000","v":0},null,null,{"$f":"+$E$442*H951/1000","v":0},null,null,{"$f":"+$E$442*K951/1000","v":0},null,null,{"$f":"+$E$442*N951/1000","v":0},null,null,{"$f":"+$E$442*Q951/1000","v":0},null,null,{"$f":"+$E$442*T951/1000","v":0},null,null,{"$f":"+$E$442*W951/1000","v":0},null,null,{"$f":"+$E$442*Z951/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$442*AC951/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$442*AF951/1000","v":{"$error":"#REF!"}}]
[null,null,"ATD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1577:E1587)","v":1294.0895727801067},null,null,{"$f":"+SUBTOTAL(9,H1577:H1587)","v":1294.0895727801067},null,null,{"$f":"+SUBTOTAL(9,K1577:K1587)","v":1294.0895727801067},null,null,{"$f":"+SUBTOTAL(9,N1577:N1587)","v":1294.0895727801067},null,null,{"$f":"+SUBTOTAL(9,Q1577:Q1587)","v":1341.9165599317862},null,null,{"$f":"+SUBTOTAL(9,T1577:T1587)","v":1341.9165599317862},null,null,{"$f":"+SUBTOTAL(9,W1577:W1587)","v":1341.9165599317862},null,null,{"$f":"+SUBTOTAL(9,Z1577:Z1587)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1577:AC1587)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1577:AF1587)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1578:E1579)","v":104.17808590168464},null,null,{"$f":"+SUBTOTAL(9,H1578:H1579)","v":104.17808590168464},null,null,{"$f":"+SUBTOTAL(9,K1578:K1579)","v":104.17808590168464},null,null,{"$f":"+SUBTOTAL(9,N1578:N1579)","v":104.17808590168464},null,null,{"$f":"+SUBTOTAL(9,Q1578:Q1579)","v":109.83879193802333},null,null,{"$f":"+SUBTOTAL(9,T1578:T1579)","v":109.83879193802333},null,null,{"$f":"+SUBTOTAL(9,W1578:W1579)","v":109.83879193802333},null,null,{"$f":"+SUBTOTAL(9,Z1578:Z1579)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1578:AC1579)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1578:AF1579)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E973*$E$386*12/1000","v":0.185281590389897},null,null,{"$f":"H973*$E$386*12/1000","v":0.185281590389897},null,null,{"$f":"K973*$E$386*12/1000","v":0.185281590389897},null,null,{"$f":"N973*$E$386*12/1000","v":0.185281590389897},null,null,{"$f":"Q973*$E$386*12/1000","v":0.19534920305588827},null,null,{"$f":"T973*$E$386*12/1000","v":0.19534920305588827},null,null,{"$f":"W973*$E$386*12/1000","v":0.19534920305588827},null,null,{"$f":"Z973*$E$386*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC973*$E$386*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF973*$E$386*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E974*$E$269","v":103.99280431129475},null,null,{"$f":"H974*$E$269","v":103.99280431129475},null,null,{"$f":"K974*$E$269","v":103.99280431129475},null,null,{"$f":"N974*$E$269","v":103.99280431129475},null,null,{"$f":"Q974*$E$269","v":109.64344273496745},null,null,{"$f":"T974*$E$269","v":109.64344273496745},null,null,{"$f":"W974*$E$269","v":109.64344273496745},null,null,{"$f":"Z974*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AC974*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF974*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1581:E1582)","v":386.24023857295157},null,null,{"$f":"+SUBTOTAL(9,H1581:H1582)","v":386.24023857295157},null,null,{"$f":"+SUBTOTAL(9,K1581:K1582)","v":386.24023857295157},null,null,{"$f":"+SUBTOTAL(9,N1581:N1582)","v":386.24023857295157},null,null,{"$f":"+SUBTOTAL(9,Q1581:Q1582)","v":400.30841931978097},null,null,{"$f":"+SUBTOTAL(9,T1581:T1582)","v":400.30841931978097},null,null,{"$f":"+SUBTOTAL(9,W1581:W1582)","v":400.30841931978097},null,null,{"$f":"+SUBTOTAL(9,Z1581:Z1582)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1581:AC1582)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1581:AF1582)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976*$E$318*12","v":386.24023857295157},null,null,{"$f":"H976*$E$318*12","v":386.24023857295157},null,null,{"$f":"K976*$E$318*12","v":386.24023857295157},null,null,{"$f":"N976*$E$318*12","v":386.24023857295157},null,null,{"$f":"Q976*$E$318*12","v":400.30841931978097},null,null,{"$f":"T976*$E$318*12","v":400.30841931978097},null,null,{"$f":"W976*$E$318*12","v":400.30841931978097},null,null,{"$f":"Z976*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC976*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF976*$E$318*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E977*$E$269","v":0},null,null,{"$f":"H977*$E$269","v":0},null,null,{"$f":"K977*$E$269","v":0},null,null,{"$f":"N977*$E$269","v":0},null,null,{"$f":"Q977*$E$269","v":0},null,null,{"$f":"T977*$E$269","v":0},null,null,{"$f":"W977*$E$269","v":0},null,null,{"$f":"Z977*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AC977*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF977*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1584:E1585)","v":338.62718469673388},null,null,{"$f":"+SUBTOTAL(9,H1584:H1585)","v":338.62718469673388},null,null,{"$f":"+SUBTOTAL(9,K1584:K1585)","v":338.62718469673388},null,null,{"$f":"+SUBTOTAL(9,N1584:N1585)","v":338.62718469673388},null,null,{"$f":"+SUBTOTAL(9,Q1584:Q1585)","v":351.40391324408006},null,null,{"$f":"+SUBTOTAL(9,T1584:T1585)","v":351.40391324408006},null,null,{"$f":"+SUBTOTAL(9,W1584:W1585)","v":351.40391324408006},null,null,{"$f":"+SUBTOTAL(9,Z1584:Z1585)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1584:AC1585)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1584:AF1585)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E979*$E$318*12","v":22.323349569247728},null,null,{"$f":"H979*$E$318*12","v":22.323349569247728},null,null,{"$f":"K979*$E$318*12","v":22.323349569247728},null,null,{"$f":"N979*$E$318*12","v":22.323349569247728},null,null,{"$f":"Q979*$E$318*12","v":23.165630964845754},null,null,{"$f":"T979*$E$318*12","v":23.165630964845754},null,null,{"$f":"W979*$E$318*12","v":23.165630964845754},null,null,{"$f":"Z979*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC979*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF979*$E$318*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E980*$E$269","v":316.30383512748614},null,null,{"$f":"H980*$E$269","v":316.30383512748614},null,null,{"$f":"K980*$E$269","v":316.30383512748614},null,null,{"$f":"N980*$E$269","v":316.30383512748614},null,null,{"$f":"Q980*$E$269","v":328.23828227923428},null,null,{"$f":"T980*$E$269","v":328.23828227923428},null,null,{"$f":"W980*$E$269","v":328.23828227923428},null,null,{"$f":"Z980*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AC980*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF980*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E981*$E$269","v":465.04406360873668},null,null,{"$f":"H981*$E$269","v":465.04406360873668},null,null,{"$f":"K981*$E$269","v":465.04406360873668},null,null,{"$f":"N981*$E$269","v":465.04406360873668},null,null,{"$f":"Q981*$E$269","v":480.36543542990199},null,null,{"$f":"T981*$E$269","v":480.36543542990199},null,null,{"$f":"W981*$E$269","v":480.36543542990199},null,null,{"$f":"Z981*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AC981*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF981*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$444*E982/1000","v":0},null,null,{"$f":"+$E$444*H982/1000","v":0},null,null,{"$f":"+$E$444*K982/1000","v":0},null,null,{"$f":"+$E$444*N982/1000","v":0},null,null,{"$f":"+$E$444*Q982/1000","v":0},null,null,{"$f":"+$E$444*T982/1000","v":0},null,null,{"$f":"+$E$444*W982/1000","v":0},null,null,{"$f":"+$E$444*Z982/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$444*AC982/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$444*AF982/1000","v":{"$error":"#REF!"}}]
[null,null,"ATH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1589:E1601)","v":1785.720407027753},null,null,{"$f":"+SUBTOTAL(9,H1589:H1601)","v":1785.720407027753},null,null,{"$f":"+SUBTOTAL(9,K1589:K1601)","v":1785.720407027753},null,null,{"$f":"+SUBTOTAL(9,N1589:N1601)","v":1785.720407027753},null,null,{"$f":"+SUBTOTAL(9,Q1589:Q1601)","v":1851.5860544899147},null,null,{"$f":"+SUBTOTAL(9,T1589:T1601)","v":1851.5860544899147},null,null,{"$f":"+SUBTOTAL(9,W1589:W1601)","v":1851.5860544899147}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1590:E1591)","v":121.11307689010941},null,null,{"$f":"+SUBTOTAL(9,H1590:H1591)","v":121.11307689010941},null,null,{"$f":"+SUBTOTAL(9,K1590:K1591)","v":121.11307689010941},null,null,{"$f":"+SUBTOTAL(9,N1590:N1591)","v":121.11307689010941},null,null,{"$f":"+SUBTOTAL(9,Q1590:Q1591)","v":127.69397650539319},null,null,{"$f":"+SUBTOTAL(9,T1590:T1591)","v":127.69397650539319},null,null,{"$f":"+SUBTOTAL(9,W1590:W1591)","v":127.69397650539319}]
[null,null,"Cargo Fijo ",null,{"$f":"E1006*$E$388*12/1000","v":0.185281590389897},null,null,{"$f":"H1006*$E$388*12/1000","v":0.185281590389897},null,null,{"$f":"K1006*$E$388*12/1000","v":0.185281590389897},null,null,{"$f":"N1006*$E$388*12/1000","v":0.185281590389897},null,null,{"$f":"Q1006*$E$388*12/1000","v":0.19534920305588827},null,null,{"$f":"T1006*$E$388*12/1000","v":0.19534920305588827},null,null,{"$f":"W1006*$E$388*12/1000","v":0.19534920305588827}]
[null,null,"Cargo por Energía ",null,{"$f":"E1007*$E$273","v":120.92779529971952},null,null,{"$f":"H1007*$E$273","v":120.92779529971952},null,null,{"$f":"K1007*$E$273","v":120.92779529971952},null,null,{"$f":"N1007*$E$273","v":120.92779529971952},null,null,{"$f":"Q1007*$E$273","v":127.49862730233731},null,null,{"$f":"T1007*$E$273","v":127.49862730233731},null,null,{"$f":"W1007*$E$273","v":127.49862730233731}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1593:E1595)","v":715.016570416062},null,null,{"$f":"+SUBTOTAL(9,H1593:H1595)","v":715.016570416062},null,null,{"$f":"+SUBTOTAL(9,K1593:K1595)","v":715.016570416062},null,null,{"$f":"+SUBTOTAL(9,N1593:N1595)","v":715.016570416062},null,null,{"$f":"+SUBTOTAL(9,Q1593:Q1595)","v":741.0599013407641},null,null,{"$f":"+SUBTOTAL(9,T1593:T1595)","v":741.0599013407641},null,null,{"$f":"+SUBTOTAL(9,W1593:W1595)","v":741.0599013407641}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E1009*$E$320*12","v":533.29835463691097},null,null,{"$f":"H1009*$E$320*12","v":533.29835463691097},null,null,{"$f":"K1009*$E$320*12","v":533.29835463691097},null,null,{"$f":"N1009*$E$320*12","v":533.29835463691097},null,null,{"$f":"Q1009*$E$320*12","v":552.72289122258246},null,null,{"$f":"T1009*$E$320*12","v":552.72289122258246},null,null,{"$f":"W1009*$E$320*12","v":552.72289122258246}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E1010*$E$321*12","v":181.71821577915102},null,null,{"$f":"H1010*$E$321*12","v":181.71821577915102},null,null,{"$f":"K1010*$E$321*12","v":181.71821577915102},null,null,{"$f":"N1010*$E$321*12","v":181.71821577915102},null,null,{"$f":"Q1010*$E$321*12","v":188.33701011818158},null,null,{"$f":"T1010*$E$321*12","v":188.33701011818158},null,null,{"$f":"W1010*$E$321*12","v":188.33701011818158}]
[null,null,"Cargo por Energía",null,{"$f":"E1011*$E$273","v":0},null,null,{"$f":"H1011*$E$273","v":0},null,null,{"$f":"K1011*$E$273","v":0},null,null,{"$f":"N1011*$E$273","v":0},null,null,{"$f":"Q1011*$E$273","v":0},null,null,{"$f":"T1011*$E$273","v":0},null,null,{"$f":"W1011*$E$273","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1597:E1599)","v":408.81533105743586},null,null,{"$f":"+SUBTOTAL(9,H1597:H1599)","v":408.81533105743586},null,null,{"$f":"+SUBTOTAL(9,K1597:K1599)","v":408.81533105743586},null,null,{"$f":"+SUBTOTAL(9,N1597:N1599)","v":408.81533105743586},null,null,{"$f":"+SUBTOTAL(9,Q1597:Q1599)","v":424.24032570336828},null,null,{"$f":"+SUBTOTAL(9,T1597:T1599)","v":424.24032570336828},null,null,{"$f":"+SUBTOTAL(9,W1597:W1599)","v":424.24032570336828}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E1012*$E$320*12","v":41.002137826156407},null,null,{"$f":"H1012*$E$320*12","v":41.002137826156407},null,null,{"$f":"K1012*$E$320*12","v":41.002137826156407},null,null,{"$f":"N1012*$E$320*12","v":41.002137826156407},null,null,{"$f":"Q1012*$E$320*12","v":42.549187822555375},null,null,{"$f":"T1012*$E$320*12","v":42.549187822555375},null,null,{"$f":"W1012*$E$320*12","v":42.549187822555375}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E1013*$E$271","v":91.920323227627151},null,null,{"$f":"H1013*$E$271","v":91.920323227627151},null,null,{"$f":"K1013*$E$271","v":91.920323227627151},null,null,{"$f":"N1013*$E$271","v":91.920323227627151},null,null,{"$f":"Q1013*$E$271","v":95.388565208599559},null,null,{"$f":"T1013*$E$271","v":95.388565208599559},null,null,{"$f":"W1013*$E$271","v":95.388565208599559}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E1014*$E$272","v":275.89287000365226},null,null,{"$f":"H1014*$E$272","v":275.89287000365226},null,null,{"$f":"K1014*$E$272","v":275.89287000365226},null,null,{"$f":"N1014*$E$272","v":275.89287000365226},null,null,{"$f":"Q1014*$E$272","v":286.30257267221339},null,null,{"$f":"T1014*$E$272","v":286.30257267221339},null,null,{"$f":"W1014*$E$272","v":286.30257267221339}]
[null,null,"Alumbrado Público",null,{"$f":"E1015*$E$273","v":540.77542866414592},null,null,{"$f":"H1015*$E$273","v":540.77542866414592},null,null,{"$f":"K1015*$E$273","v":540.77542866414592},null,null,{"$f":"N1015*$E$273","v":540.77542866414592},null,null,{"$f":"Q1015*$E$273","v":558.59185094038924},null,null,{"$f":"T1015*$E$273","v":558.59185094038924},null,null,{"$f":"W1015*$E$273","v":558.59185094038924}]
[null,null,"Conexión",null,{"$f":"+$E$446*E1016/1000","v":0},null,null,{"$f":"+$E$446*H1016/1000","v":0},null,null,{"$f":"+$E$446*K1016/1000","v":0},null,null,{"$f":"+$E$446*N1016/1000","v":0},null,null,{"$f":"+$E$446*Q1016/1000","v":0},null,null,{"$f":"+$E$446*T1016/1000","v":0},null,null,{"$f":"+$E$446*W1016/1000","v":0}]
[null,null,"EDEMET",null,{"$f":"+SUBTOTAL(9,E1603:E1613)","v":4827.3563487802185},null,null,{"$f":"+SUBTOTAL(9,H1603:H1613)","v":4827.3563487802185},null,null,{"$f":"+SUBTOTAL(9,K1603:K1613)","v":4827.3563487802185},null,null,{"$f":"+SUBTOTAL(9,N1603:N1613)","v":4827.3563487802185},null,null,{"$f":"+SUBTOTAL(9,Q1603:Q1613)","v":5005.4625955632346},null,null,{"$f":"+SUBTOTAL(9,T1603:T1613)","v":5005.4625955632346},null,null,{"$f":"+SUBTOTAL(9,W1603:W1613)","v":5005.4625955632346},null,null,{"$f":"+SUBTOTAL(9,Z1603:Z1613)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1603:AC1613)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1603:AF1613)","v":{"$error":"#REF!"}}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1604:E1605)","v":0.185281590389897},null,null,{"$f":"+SUBTOTAL(9,H1604:H1605)","v":0.185281590389897},null,null,{"$f":"+SUBTOTAL(9,K1604:K1605)","v":0.185281590389897},null,null,{"$f":"+SUBTOTAL(9,N1604:N1605)","v":0.185281590389897},null,null,{"$f":"+SUBTOTAL(9,Q1604:Q1605)","v":0.19534920305588827},null,null,{"$f":"+SUBTOTAL(9,T1604:T1605)","v":0.19534920305588827},null,null,{"$f":"+SUBTOTAL(9,W1604:W1605)","v":0.19534920305588827},null,null,{"$f":"+SUBTOTAL(9,Z1604:Z1605)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1604:AC1605)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1604:AF1605)","v":{"$error":"#REF!"}}]
[null,null,"Cargo Fijo ",null,{"$f":"E1033*$E$390*12/1000","v":0.185281590389897},null,null,{"$f":"H1033*$E$390*12/1000","v":0.185281590389897},null,null,{"$f":"K1033*$E$390*12/1000","v":0.185281590389897},null,null,{"$f":"N1033*$E$390*12/1000","v":0.185281590389897},null,null,{"$f":"Q1033*$E$390*12/1000","v":0.19534920305588827},null,null,{"$f":"T1033*$E$390*12/1000","v":0.19534920305588827},null,null,{"$f":"W1033*$E$390*12/1000","v":0.19534920305588827},null,null,{"$f":"Z1033*$E$390*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AC1033*$E$390*12/1000","v":{"$error":"#REF!"}},null,null,{"$f":"AF1033*$E$390*12/1000","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía ",null,{"$f":"E1034*$E$275","v":0},null,null,{"$f":"H1034*$E$275","v":0},null,null,{"$f":"K1034*$E$275","v":0},null,null,{"$f":"N1034*$E$275","v":0},null,null,{"$f":"Q1034*$E$275","v":0},null,null,{"$f":"T1034*$E$275","v":0},null,null,{"$f":"W1034*$E$275","v":0},null,null,{"$f":"Z1034*$E$275","v":0},null,null,{"$f":"AC1034*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AF1034*$E$275","v":{"$error":"#REF!"}}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1607:E1608)","v":3087.8908217658818},null,null,{"$f":"+SUBTOTAL(9,H1607:H1608)","v":3087.8908217658818},null,null,{"$f":"+SUBTOTAL(9,K1607:K1608)","v":3087.8908217658818},null,null,{"$f":"+SUBTOTAL(9,N1607:N1608)","v":3087.8908217658818},null,null,{"$f":"+SUBTOTAL(9,Q1607:Q1608)","v":3200.3622886632202},null,null,{"$f":"+SUBTOTAL(9,T1607:T1608)","v":3200.3622886632202},null,null,{"$f":"+SUBTOTAL(9,W1607:W1608)","v":3200.3622886632202},null,null,{"$f":"+SUBTOTAL(9,Z1607:Z1608)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1607:AC1608)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1607:AF1608)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1036*$E$324*12","v":3087.8908217658818},null,null,{"$f":"H1036*$E$324*12","v":3087.8908217658818},null,null,{"$f":"K1036*$E$324*12","v":3087.8908217658818},null,null,{"$f":"N1036*$E$324*12","v":3087.8908217658818},null,null,{"$f":"Q1036*$E$324*12","v":3200.3622886632202},null,null,{"$f":"T1036*$E$324*12","v":3200.3622886632202},null,null,{"$f":"W1036*$E$324*12","v":3200.3622886632202},null,null,{"$f":"Z1036*$E$324*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC1036*$E$324*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF1036*$E$324*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E1037*$E$275","v":0},null,null,{"$f":"H1037*$E$275","v":0},null,null,{"$f":"K1037*$E$275","v":0},null,null,{"$f":"N1037*$E$275","v":0},null,null,{"$f":"Q1037*$E$275","v":0},null,null,{"$f":"T1037*$E$275","v":0},null,null,{"$f":"W1037*$E$275","v":0},null,null,{"$f":"Z1037*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AC1037*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AF1037*$E$275","v":{"$error":"#REF!"}}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1610:E1611)","v":1739.2802454239468},null,null,{"$f":"+SUBTOTAL(9,H1610:H1611)","v":1739.2802454239468},null,null,{"$f":"+SUBTOTAL(9,K1610:K1611)","v":1739.2802454239468},null,null,{"$f":"+SUBTOTAL(9,N1610:N1611)","v":1739.2802454239468},null,null,{"$f":"+SUBTOTAL(9,Q1610:Q1611)","v":1804.9049576969594},null,null,{"$f":"+SUBTOTAL(9,T1610:T1611)","v":1804.9049576969594},null,null,{"$f":"+SUBTOTAL(9,W1610:W1611)","v":1804.9049576969594},null,null,{"$f":"+SUBTOTAL(9,Z1610:Z1611)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1610:AC1611)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1610:AF1611)","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E1039*$E$324*12","v":178.46940676257839},null,null,{"$f":"H1039*$E$324*12","v":178.46940676257839},null,null,{"$f":"K1039*$E$324*12","v":178.46940676257839},null,null,{"$f":"N1039*$E$324*12","v":178.46940676257839},null,null,{"$f":"Q1039*$E$324*12","v":185.20322869791266},null,null,{"$f":"T1039*$E$324*12","v":185.20322869791266},null,null,{"$f":"W1039*$E$324*12","v":185.20322869791266},null,null,{"$f":"Z1039*$E$324*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC1039*$E$324*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF1039*$E$324*12","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E1040*$E$275","v":1560.8108386613685},null,null,{"$f":"H1040*$E$275","v":1560.8108386613685},null,null,{"$f":"K1040*$E$275","v":1560.8108386613685},null,null,{"$f":"N1040*$E$275","v":1560.8108386613685},null,null,{"$f":"Q1040*$E$275","v":1619.7017289990467},null,null,{"$f":"T1040*$E$275","v":1619.7017289990467},null,null,{"$f":"W1040*$E$275","v":1619.7017289990467},null,null,{"$f":"Z1040*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AC1040*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AF1040*$E$275","v":{"$error":"#REF!"}}]
[null,null,"Alumbrado Público",null,{"$f":"E1041*$E$275","v":0},null,null,{"$f":"H1041*$E$275","v":0},null,null,{"$f":"K1041*$E$275","v":0},null,null,{"$f":"N1041*$E$275","v":0},null,null,{"$f":"Q1041*$E$275","v":0},null,null,{"$f":"T1041*$E$275","v":0},null,null,{"$f":"W1041*$E$275","v":0},null,null,{"$f":"Z1041*$E$275","v":0},null,null,{"$f":"AC1041*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AF1041*$E$275","v":{"$error":"#REF!"}}]
[null,null,"Conexión",null,{"$f":"+$E$448*E1042/1000","v":0},null,null,{"$f":"+$E$448*H1042/1000","v":0},null,null,{"$f":"+$E$448*K1042/1000","v":0},null,null,{"$f":"+$E$448*N1042/1000","v":0},null,null,{"$f":"+$E$448*Q1042/1000","v":0},null,null,{"$f":"+$E$448*T1042/1000","v":0},null,null,{"$f":"+$E$448*W1042/1000","v":0},null,null,{"$f":"+$E$448*Z1042/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$448*AC1042/1000","v":{"$error":"#REF!"}},null,null,{"$f":"+$E$448*AF1042/1000","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"E1208-E1615","v":0},null,null,{"$f":"H1208-H1615","v":0},null,null,{"$f":"K1208-K1615","v":0},null,null,{"$f":"N1208-N1615","v":0},null,null,{"$f":"Q1208-Q1615","v":0},null,null,{"$f":"T1208-T1615","v":0},null,null,{"$f":"W1208-W1615","v":0},null,null,{"$f":"Z1208-Z1615","v":{"$error":"#REF!"}},null,null,{"$f":"AC1208-AC1615","v":{"$error":"#REF!"}},null,null,{"$f":"AF1208-AF1615","v":{"$error":"#REF!"}}]
[null,null,"INGRESO VAD POR TARIFA ($ 000)",null,{"$f":"E1616+E1620+E1643+E1647","v":832342.3949713211},null,null,{"$f":"H1616+H1620+H1643+H1647","v":832342.3949713211},null,null,{"$f":"K1616+K1620+K1643+K1647","v":832342.39497274382},null,null,{"$f":"N1616+N1620+N1643+N1647","v":832342.39497274382},null,null,{"$f":"Q1616+Q1620+Q1643+Q1647","v":832342.3949727437},null,null,{"$f":"T1616+T1620+T1643+T1647","v":832342.3949727437},null,null,{"$f":"W1616+W1620+W1643+W1647","v":832342.3949727437},null,null,{"$f":"Z1616+Z1620+Z1643+Z1647","v":{"$error":"#REF!"}},null,null,{"$f":"AC1616+AC1620+AC1643+AC1647","v":{"$error":"#REF!"}},null,null,{"$f":"AF1616+AF1620+AF1643+AF1647","v":{"$error":"#REF!"}}]
[null,null,"COMERCIALIZACIÓN",null,{"$f":"SUM(E1617:E1618)","v":180493.37242060358},null,null,{"$f":"SUM(H1617:H1618)","v":180493.37242060358},null,null,{"$f":"SUM(K1617:K1618)","v":180493.37242090513},null,null,{"$f":"SUM(N1617:N1618)","v":180493.37242090513},null,null,{"$f":"SUM(Q1617:Q1618)","v":180493.3724209051},null,null,{"$f":"SUM(T1617:T1618)","v":180493.3724209051},null,null,{"$f":"SUM(W1617:W1618)","v":180493.3724209051},null,null,{"$f":"SUM(Z1617:Z1618)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC1617:AC1618)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF1617:AF1618)","v":{"$error":"#REF!"}}]
[null,null,"Clientes (Cargo Fijo)",null,{"$f":"E1212+E1404+E1449+E1463+E1486+E1500+E1526+E1224+E1552+E1578+E1237+E1250+E1263+E1275+E1287+E1300+E1313+E1326+E1338+E1350+E1363+E1376+E1389+E1416+E1427+E1438+E1475+E1604+E1564+E1590+E1538+E1512","v":53503.046947975054},null,null,{"$f":"H1212+H1404+H1449+H1463+H1486+H1500+H1526+H1224+H1552+H1578+H1237+H1250+H1263+H1275+H1287+H1300+H1313+H1326+H1338+H1350+H1363+H1376+H1389+H1416+H1427+H1438+H1475+H1604+H1564+H1590+H1538+H1512","v":53503.046947975054},null,null,{"$f":"K1212+K1404+K1449+K1463+K1486+K1500+K1526+K1224+K1552+K1578+K1237+K1250+K1263+K1275+K1287+K1300+K1313+K1326+K1338+K1350+K1363+K1376+K1389+K1416+K1427+K1438+K1475+K1604+K1564+K1590+K1538+K1512","v":53503.046947975054},null,null,{"$f":"N1212+N1404+N1449+N1463+N1486+N1500+N1526+N1224+N1552+N1578+N1237+N1250+N1263+N1275+N1287+N1300+N1313+N1326+N1338+N1350+N1363+N1376+N1389+N1416+N1427+N1438+N1475+N1604+N1564+N1590+N1538+N1512","v":53503.046947975054},null,null,{"$f":"Q1212+Q1404+Q1449+Q1463+Q1486+Q1500+Q1526+Q1224+Q1552+Q1578+Q1237+Q1250+Q1263+Q1275+Q1287+Q1300+Q1313+Q1326+Q1338+Q1350+Q1363+Q1376+Q1389+Q1416+Q1427+Q1438+Q1475+Q1604+Q1564+Q1590+Q1538+Q1512","v":53113.268071202379},null,null,{"$f":"T1212+T1404+T1449+T1463+T1486+T1500+T1526+T1224+T1552+T1578+T1237+T1250+T1263+T1275+T1287+T1300+T1313+T1326+T1338+T1350+T1363+T1376+T1389+T1416+T1427+T1438+T1475+T1604+T1564+T1590+T1538+T1512","v":53113.268071202379},null,null,{"$f":"W1212+W1404+W1449+W1463+W1486+W1500+W1526+W1224+W1552+W1578+W1237+W1250+W1263+W1275+W1287+W1300+W1313+W1326+W1338+W1350+W1363+W1376+W1389+W1416+W1427+W1438+W1475+W1604+W1564+W1590+W1538+W1512","v":53113.268071202379},null,null,{"$f":"Z1212+Z1404+Z1449+Z1463+Z1486+Z1500+Z1526+Z1224+Z1552+Z1578+Z1237+Z1250+Z1263+Z1275+Z1287+Z1300+Z1313+Z1326+Z1338+Z1350+Z1363+Z1376+Z1389+Z1416+Z1427+Z1438+Z1475+Z1604+Z1564","v":{"$error":"#REF!"}},null,null,{"$f":"AC1212+AC1404+AC1449+AC1463+AC1486+AC1500+AC1526+AC1224+AC1552+AC1578+AC1237+AC1250+AC1263+AC1275+AC1287+AC1300+AC1313+AC1326+AC1338+AC1350+AC1363+AC1376+AC1389+AC1416+AC1427+AC1438+AC1475+AC1604+AC1564","v":{"$error":"#REF!"}},null,null,{"$f":"AF1212+AF1404+AF1449+AF1463+AF1486+AF1500+AF1526+AF1224+AF1552+AF1578+AF1237+AF1250+AF1263+AF1275+AF1287+AF1300+AF1313+AF1326+AF1338+AF1350+AF1363+AF1376+AF1389+AF1416+AF1427+AF1438+AF1475+AF1604+AF1564","v":{"$error":"#REF!"}}]
[null,null,"Energía",null,{"$f":"E1213+E1405+E1450+E1464+E1487+E1501+E1225+E1553+E1579+E1238+E1251+E1264+E1417+E1428+E1439+E1476+E1276+E1288+E1301+E1314+E1327+E1339+E1351+E1364+E1377+E1390+E1527+E1605+E1565+E1591+E1539+E1513","v":126990.32547262852},null,null,{"$f":"H1213+H1405+H1450+H1464+H1487+H1501+H1225+H1553+H1579+H1238+H1251+H1264+H1417+H1428+H1439+H1476+H1276+H1288+H1301+H1314+H1327+H1339+H1351+H1364+H1377+H1390+H1527+H1605+H1565+H1591+H1539+H1513","v":126990.32547262852},null,null,{"$f":"K1213+K1405+K1450+K1464+K1487+K1501+K1225+K1553+K1579+K1238+K1251+K1264+K1417+K1428+K1439+K1476+K1276+K1288+K1301+K1314+K1327+K1339+K1351+K1364+K1377+K1390+K1527+K1605+K1565+K1591+K1539+K1513","v":126990.32547293008},null,null,{"$f":"N1213+N1405+N1450+N1464+N1487+N1501+N1225+N1553+N1579+N1238+N1251+N1264+N1417+N1428+N1439+N1476+N1276+N1288+N1301+N1314+N1327+N1339+N1351+N1364+N1377+N1390+N1527+N1605+N1565+N1591+N1539+N1513","v":126990.32547293008},null,null,{"$f":"Q1213+Q1405+Q1450+Q1464+Q1487+Q1501+Q1225+Q1553+Q1579+Q1238+Q1251+Q1264+Q1417+Q1428+Q1439+Q1476+Q1276+Q1288+Q1301+Q1314+Q1327+Q1339+Q1351+Q1364+Q1377+Q1390+Q1527+Q1605+Q1565+Q1591+Q1539+Q1513","v":127380.10434970271},null,null,{"$f":"T1213+T1405+T1450+T1464+T1487+T1501+T1225+T1553+T1579+T1238+T1251+T1264+T1417+T1428+T1439+T1476+T1276+T1288+T1301+T1314+T1327+T1339+T1351+T1364+T1377+T1390+T1527+T1605+T1565+T1591+T1539+T1513","v":127380.10434970271},null,null,{"$f":"W1213+W1405+W1450+W1464+W1487+W1501+W1225+W1553+W1579+W1238+W1251+W1264+W1417+W1428+W1439+W1476+W1276+W1288+W1301+W1314+W1327+W1339+W1351+W1364+W1377+W1390+W1527+W1605+W1565+W1591+W1539+W1513","v":127380.10434970271},null,null,{"$f":"Z1213+Z1405+Z1450+Z1464+Z1487+Z1501+Z1225+Z1553+Z1579+Z1238+Z1251+Z1264+Z1417+Z1428+Z1439+Z1476+Z1276+Z1288+Z1301+Z1314+Z1327+Z1339+Z1351+Z1364+Z1377+Z1390+Z1527+Z1605+Z1565","v":{"$error":"#REF!"}},null,null,{"$f":"AC1213+AC1405+AC1450+AC1464+AC1487+AC1501+AC1225+AC1553+AC1579+AC1238+AC1251+AC1264+AC1417+AC1428+AC1439+AC1476+AC1276+AC1288+AC1301+AC1314+AC1327+AC1339+AC1351+AC1364+AC1377+AC1390+AC1527+AC1605+AC1565","v":{"$error":"#REF!"}},null,null,{"$f":"AF1213+AF1405+AF1450+AF1464+AF1487+AF1501+AF1225+AF1553+AF1579+AF1238+AF1251+AF1264+AF1417+AF1428+AF1439+AF1476+AF1276+AF1288+AF1301+AF1314+AF1327+AF1339+AF1351+AF1364+AF1377+AF1390+AF1527+AF1605+AF1565","v":{"$error":"#REF!"}}]
[]
[null,null,"DISTRIBUCIÓN",null,{"$f":"E1621+E1631+E1641","v":445280.22178552527},null,null,{"$f":"H1621+H1631+H1641","v":445280.22178552527},null,null,{"$f":"K1621+K1631+K1641","v":445280.22178628651},null,null,{"$f":"N1621+N1631+N1641","v":445280.22178628651},null,null,{"$f":"Q1621+Q1631+Q1641","v":445280.22178628651},null,null,{"$f":"T1621+T1631+T1641","v":445280.22178628651},null,null,{"$f":"W1621+W1631+W1641","v":445280.22178628651},null,null,{"$f":"Z1621+Z1631+Z1641","v":{"$error":"#REF!"}},null,null,{"$f":"AC1621+AC1631+AC1641","v":{"$error":"#REF!"}},null,null,{"$f":"AF1621+AF1631+AF1641","v":{"$error":"#REF!"}}]
[null,null,"Demanda",null,{"$f":"E1622+E1625+E1628","v":190174.28660931782},null,null,{"$f":"H1622+H1625+H1628","v":190174.28660931782},null,null,{"$f":"K1622+K1625+K1628","v":190174.28660931782},null,null,{"$f":"N1622+N1625+N1628","v":190174.28660931782},null,null,{"$f":"Q1622+Q1625+Q1628","v":197055.00683565412},null,null,{"$f":"T1622+T1625+T1628","v":197055.00683565412},null,null,{"$f":"W1622+W1625+W1628","v":197055.00683565412},null,null,{"$f":"Z1622+Z1625+Z1628","v":{"$error":"#REF!"}},null,null,{"$f":"AC1622+AC1625+AC1628","v":{"$error":"#REF!"}},null,null,{"$f":"AF1622+AF1625+AF1628","v":{"$error":"#REF!"}}]
[null,null,"BT",null,{"$f":"E1623+E1624","v":112603.39894283863},null,null,{"$f":"H1623+H1624","v":112603.39894283863},null,null,{"$f":"K1623+K1624","v":112603.39894283863},null,null,{"$f":"N1623+N1624","v":112603.39894283863},null,null,{"$f":"Q1623+Q1624","v":116681.74403011848},null,null,{"$f":"T1623+T1624","v":116681.74403011848},null,null,{"$f":"W1623+W1624","v":116681.74403011848},null,null,{"$f":"Z1623+Z1624","v":{"$error":"#REF!"}},null,null,{"$f":"AC1623+AC1624","v":{"$error":"#REF!"}},null,null,{"$f":"AF1623+AF1624","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1407+E1452+E1419+E1430+E1441+E1529+E1541","v":112027.03385423572},null,null,{"$f":"H1407+H1452+H1419+H1430+H1441+H1529+H1541","v":112027.03385423572},null,null,{"$f":"K1407+K1452+K1419+K1430+K1441+K1529+K1541","v":112027.03385423572},null,null,{"$f":"N1407+N1452+N1419+N1430+N1441+N1529+N1541","v":112027.03385423572},null,null,{"$f":"Q1407+Q1452+Q1419+Q1430+Q1441+Q1529+Q1541","v":116084.38576827038},null,null,{"$f":"T1407+T1452+T1419+T1430+T1441+T1529+T1541","v":116084.38576827038},null,null,{"$f":"W1407+W1452+W1419+W1430+W1441+W1529+W1541","v":116084.38576827038},null,null,{"$f":"Z1407+Z1452+Z1419+Z1430+Z1441+Z1529","v":{"$error":"#REF!"}},null,null,{"$f":"AC1407+AC1452+AC1419+AC1430+AC1441+AC1529","v":{"$error":"#REF!"}},null,null,{"$f":"AF1407+AF1452+AF1419+AF1430+AF1441+AF1529","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta",null,{"$f":"E1453+E1542","v":576.36508860290519},null,null,{"$f":"H1453+H1542","v":576.36508860290519},null,null,{"$f":"K1453+K1542","v":576.36508860290519},null,null,{"$f":"N1453+N1542","v":576.36508860290519},null,null,{"$f":"Q1453+Q1542","v":597.35826184810173},null,null,{"$f":"T1453+T1542","v":597.35826184810173},null,null,{"$f":"W1453+W1542","v":597.35826184810173},null,null,{"$f":"Z1453","v":{"$error":"#REF!"}},null,null,{"$f":"AC1453","v":{"$error":"#REF!"}},null,null,{"$f":"AF1453","v":{"$error":"#REF!"}}]
[null,null,"MT",null,{"$f":"E1626+E1627","v":72239.638784891795},null,null,{"$f":"H1626+H1627","v":72239.638784891795},null,null,{"$f":"K1626+K1627","v":72239.638784891795},null,null,{"$f":"N1626+N1627","v":72239.638784891795},null,null,{"$f":"Q1626+Q1627","v":74847.831740471913},null,null,{"$f":"T1626+T1627","v":74847.831740471913},null,null,{"$f":"W1626+W1627","v":74847.831740471913},null,null,{"$f":"Z1626+Z1627","v":{"$error":"#REF!"}},null,null,{"$f":"AC1626+AC1627","v":{"$error":"#REF!"}},null,null,{"$f":"AF1626+AF1627","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1466+E1489+E1555+E1478+E1567","v":66123.79024974638},null,null,{"$f":"H1466+H1489+H1555+H1478+H1567","v":66123.79024974638},null,null,{"$f":"K1466+K1489+K1555+K1478+K1567","v":66123.79024974638},null,null,{"$f":"N1466+N1489+N1555+N1478+N1567","v":66123.79024974638},null,null,{"$f":"Q1466+Q1489+Q1555+Q1478+Q1567","v":68509.22323880787},null,null,{"$f":"T1466+T1489+T1555+T1478+T1567","v":68509.22323880787},null,null,{"$f":"W1466+W1489+W1555+W1478+W1567","v":68509.22323880787},null,null,{"$f":"Z1466+Z1489+Z1555+Z1478+Z1567","v":{"$error":"#REF!"}},null,null,{"$f":"AC1466+AC1489+AC1555+AC1478+AC1567","v":{"$error":"#REF!"}},null,null,{"$f":"AF1466+AF1489+AF1555+AF1478+AF1567","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta",null,{"$f":"E1490+E1568","v":6115.8485351454192},null,null,{"$f":"H1490+H1568","v":6115.8485351454192},null,null,{"$f":"K1490+K1568","v":6115.8485351454192},null,null,{"$f":"N1490+N1568","v":6115.8485351454192},null,null,{"$f":"Q1490+Q1568","v":6338.6085016640482},null,null,{"$f":"T1490+T1568","v":6338.6085016640482},null,null,{"$f":"W1490+W1568","v":6338.6085016640482},null,null,{"$f":"Z1490+Z1568","v":{"$error":"#REF!"}},null,null,{"$f":"AC1490+AC1568","v":{"$error":"#REF!"}},null,null,{"$f":"AF1490+AF1568","v":{"$error":"#REF!"}}]
[null,null,"AT",null,{"$f":"E1629+E1630","v":5331.2488815874231},null,null,{"$f":"H1629+H1630","v":5331.2488815874231},null,null,{"$f":"K1629+K1630","v":5331.2488815874231},null,null,{"$f":"N1629+N1630","v":5331.2488815874231},null,null,{"$f":"Q1629+Q1630","v":5525.4310650637271},null,null,{"$f":"T1629+T1630","v":5525.4310650637271},null,null,{"$f":"W1629+W1630","v":5525.4310650637271},null,null,{"$f":"Z1629+Z1630","v":{"$error":"#REF!"}},null,null,{"$f":"AC1629+AC1630","v":{"$error":"#REF!"}},null,null,{"$f":"AF1629+AF1630","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1503+E1581+E1607+E1593+E1515","v":4860.7304386759351},null,null,{"$f":"H1503+H1581+H1607+H1593+H1515","v":4860.7304386759351},null,null,{"$f":"K1503+K1581+K1607+K1593+K1515","v":4860.7304386759351},null,null,{"$f":"N1503+N1581+N1607+N1593+N1515","v":4860.7304386759351},null,null,{"$f":"Q1503+Q1581+Q1607+Q1593+Q1515","v":5037.7747430849204},null,null,{"$f":"T1503+T1581+T1607+T1593+T1515","v":5037.7747430849204},null,null,{"$f":"W1503+W1581+W1607+W1593+W1515","v":5037.7747430849204},null,null,{"$f":"Z1503+Z1581+Z1607","v":{"$error":"#REF!"}},null,null,{"$f":"AC1503+AC1581+AC1607","v":{"$error":"#REF!"}},null,null,{"$f":"AF1503+AF1581+AF1607","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta",null,{"$f":"E1594+E1516","v":470.51844291148802},null,null,{"$f":"H1594+H1516","v":470.51844291148802},null,null,{"$f":"K1594+K1516","v":470.51844291148802},null,null,{"$f":"N1594+N1516","v":470.51844291148802},null,null,{"$f":"Q1594+Q1516","v":487.65632197880672},null,null,{"$f":"T1594+T1516","v":487.65632197880672},null,null,{"$f":"W1594+W1516","v":487.65632197880672}]
[null,null,"Energía",null,{"$f":"E1632+E1635+E1638","v":254232.26542309107},null,null,{"$f":"H1632+H1635+H1638","v":254232.26542309107},null,null,{"$f":"K1632+K1635+K1638","v":254232.26542385231},null,null,{"$f":"N1632+N1635+N1638","v":254232.26542385231},null,null,{"$f":"Q1632+Q1635+Q1638","v":247351.54519751604},null,null,{"$f":"T1632+T1635+T1638","v":247351.54519751604},null,null,{"$f":"W1632+W1635+W1638","v":247351.54519751604},null,null,{"$f":"Z1632+Z1635+Z1638","v":{"$error":"#REF!"}},null,null,{"$f":"AC1632+AC1635+AC1638","v":{"$error":"#REF!"}},null,null,{"$f":"AF1632+AF1635+AF1638","v":{"$error":"#REF!"}}]
[null,null,"BT",null,{"$f":"E1633+E1634","v":254232.26542309107},null,null,{"$f":"H1633+H1634","v":254232.26542309107},null,null,{"$f":"K1633+K1634","v":254232.26542385231},null,null,{"$f":"N1633+N1634","v":254232.26542385231},null,null,{"$f":"Q1633+Q1634","v":247351.54519751604},null,null,{"$f":"T1633+T1634","v":247351.54519751604},null,null,{"$f":"W1633+W1634","v":247351.54519751604},null,null,{"$f":"Z1633+Z1634","v":{"$error":"#REF!"}},null,null,{"$f":"AC1633+AC1634","v":{"$error":"#REF!"}},null,null,{"$f":"AF1633+AF1634","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1215+E1408+E1454+E1228+E1241+E1254+E1267+E1420+E1431+E1442+E1278+E1291+E1304+E1317+E1330+E1341+E1354+E1367+E1380+E1393+E1530","v":254232.26542309107},null,null,{"$f":"H1215+H1408+H1454+H1228+H1241+H1254+H1267+H1420+H1431+H1442+H1278+H1291+H1304+H1317+H1330+H1341+H1354+H1367+H1380+H1393+H1530","v":254232.26542309107},null,null,{"$f":"K1215+K1408+K1454+K1228+K1241+K1254+K1267+K1420+K1431+K1442+K1278+K1291+K1304+K1317+K1330+K1341+K1354+K1367+K1380+K1393+K1530","v":254232.26542385231},null,null,{"$f":"N1215+N1408+N1454+N1228+N1241+N1254+N1267+N1420+N1431+N1442+N1278+N1291+N1304+N1317+N1330+N1341+N1354+N1367+N1380+N1393+N1530","v":254232.26542385231},null,null,{"$f":"Q1215+Q1408+Q1454+Q1228+Q1241+Q1254+Q1267+Q1420+Q1431+Q1442+Q1278+Q1291+Q1304+Q1317+Q1330+Q1341+Q1354+Q1367+Q1380+Q1393+Q1530","v":247351.54519751604},null,null,{"$f":"T1215+T1408+T1454+T1228+T1241+T1254+T1267+T1420+T1431+T1442+T1278+T1291+T1304+T1317+T1330+T1341+T1354+T1367+T1380+T1393+T1530","v":247351.54519751604},null,null,{"$f":"W1215+W1408+W1454+W1228+W1241+W1254+W1267+W1420+W1431+W1442+W1278+W1291+W1304+W1317+W1330+W1341+W1354+W1367+W1380+W1393+W1530","v":247351.54519751604},null,null,{"$f":"Z1215+Z1408+Z1454+Z1228+Z1241+Z1254+Z1267+Z1420+Z1431+Z1442+Z1278+Z1291+Z1304+Z1317+Z1330+Z1341+Z1354+Z1367+Z1380+Z1393+Z1530","v":{"$error":"#REF!"}},null,null,{"$f":"AC1215+AC1408+AC1454+AC1228+AC1241+AC1254+AC1267+AC1420+AC1431+AC1442+AC1278+AC1291+AC1304+AC1317+AC1330+AC1341+AC1354+AC1367+AC1380+AC1393+AC1530","v":{"$error":"#REF!"}},null,null,{"$f":"AF1215+AF1408+AF1454+AF1228+AF1241+AF1254+AF1267+AF1420+AF1431+AF1442+AF1278+AF1291+AF1304+AF1317+AF1330+AF1341+AF1354+AF1367+AF1380+AF1393+AF1530","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta"]
[null,null,"MT",null,{"$f":"E1636+E1637","v":0},null,null,{"$f":"H1636+H1637","v":0},null,null,{"$f":"K1636+K1637","v":0},null,null,{"$f":"N1636+N1637","v":0},null,null,{"$f":"Q1636+Q1637","v":0},null,null,{"$f":"T1636+T1637","v":0},null,null,{"$f":"W1636+W1637","v":0},null,null,{"$f":"Z1636+Z1637","v":{"$error":"#REF!"}},null,null,{"$f":"AC1636+AC1637","v":{"$error":"#REF!"}},null,null,{"$f":"AF1636+AF1637","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1467+E1491+E1556+E1479+E1569","v":0},null,null,{"$f":"H1467+H1491+H1556+H1479+H1569","v":0},null,null,{"$f":"K1467+K1491+K1556+K1479+K1569","v":0},null,null,{"$f":"N1467+N1491+N1556+N1479+N1569","v":0},null,null,{"$f":"Q1467+Q1491+Q1556+Q1479+Q1569","v":0},null,null,{"$f":"T1467+T1491+T1556+T1479+T1569","v":0},null,null,{"$f":"W1467+W1491+W1556+W1479+W1569","v":0},null,null,{"$f":"Z1467+Z1491+Z1556+Z1479+Z1569","v":{"$error":"#REF!"}},null,null,{"$f":"AC1467+AC1491+AC1556+AC1479+AC1569","v":{"$error":"#REF!"}},null,null,{"$f":"AF1467+AF1491+AF1556+AF1479+AF1569","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta"]
[null,null,"AT",null,{"$f":"E1639+E1640","v":0},null,null,{"$f":"H1639+H1640","v":0},null,null,{"$f":"K1639+K1640","v":0},null,null,{"$f":"N1639+N1640","v":0},null,null,{"$f":"Q1639+Q1640","v":0},null,null,{"$f":"T1639+T1640","v":0},null,null,{"$f":"W1639+W1640","v":0},null,null,{"$f":"Z1639+Z1640","v":{"$error":"#REF!"}},null,null,{"$f":"AC1639+AC1640","v":{"$error":"#REF!"}},null,null,{"$f":"AF1639+AF1640","v":{"$error":"#REF!"}}]
[null,null,"En Punta",null,{"$f":"E1504+E1582+E1608","v":0},null,null,{"$f":"H1504+H1582+H1608","v":0},null,null,{"$f":"K1504+K1582+K1608","v":0},null,null,{"$f":"N1504+N1582+N1608","v":0},null,null,{"$f":"Q1504+Q1582+Q1608","v":0},null,null,{"$f":"T1504+T1582+T1608","v":0},null,null,{"$f":"W1504+W1582+W1608","v":0},null,null,{"$f":"Z1504+Z1582+Z1608","v":{"$error":"#REF!"}},null,null,{"$f":"AC1504+AC1582+AC1608","v":{"$error":"#REF!"}},null,null,{"$f":"AF1504+AF1582+AF1608","v":{"$error":"#REF!"}}]
[null,null,"Fuera de Punta"]
[null,null,"CONEXIÓN",null,{"$f":"+SUM(E1221,E1284,E1347,E1413,E1460,E1472,E1497,E1509,E1535,E1561,E1587,E1613,E1575,E1601,E1549,E1523)","v":873.66975311636168},null,null,{"$f":"+SUM(H1221,H1284,H1347,H1413,H1460,H1472,H1497,H1509,H1535,H1561,H1587,H1613,H1575,H1601,H1549,H1523)","v":873.66975311636168},null,null,{"$f":"+SUM(K1221,K1284,K1347,K1413,K1460,K1472,K1497,K1509,K1535,K1561,K1587,K1613,K1575,K1601,K1549,K1523)","v":873.66975311636168},null,null,{"$f":"+SUM(N1221,N1284,N1347,N1413,N1460,N1472,N1497,N1509,N1535,N1561,N1587,N1613,N1575,N1601,N1549,N1523)","v":873.66975311636168},null,null,{"$f":"+SUM(Q1221,Q1284,Q1347,Q1413,Q1460,Q1472,Q1497,Q1509,Q1535,Q1561,Q1587,Q1613,Q1575,Q1601,Q1549,Q1523)","v":873.66975311636168},null,null,{"$f":"+SUM(T1221,T1284,T1347,T1413,T1460,T1472,T1497,T1509,T1535,T1561,T1587,T1613,T1575,T1601,T1549,T1523)","v":873.66975311636168},null,null,{"$f":"+SUM(W1221,W1284,W1347,W1413,W1460,W1472,W1497,W1509,W1535,W1561,W1587,W1613,W1575,W1601,W1549,W1523)","v":873.66975311636168},null,null,{"$f":"+SUM(Z1221,Z1284,Z1347,Z1413,Z1460,Z1472,Z1497,Z1509,Z1535,Z1561,Z1587,Z1613,Z1575)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AC1221,AC1284,AC1347,AC1413,AC1460,AC1472,AC1497,AC1509,AC1535,AC1561,AC1587,AC1613,AC1575)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUM(AF1221,AF1284,AF1347,AF1413,AF1460,AF1472,AF1497,AF1509,AF1535,AF1561,AF1587,AF1613,AF1575)","v":{"$error":"#REF!"}}]
[]
[null,null,"PÉRDIDA DE DISTRIBUCIÓN",null,{"$f":"SUM(E1644:E1645)","v":177515.87338995328},null,null,{"$f":"SUM(H1644:H1645)","v":177515.87338995328},null,null,{"$f":"SUM(K1644:K1645)","v":177515.87339026801},null,null,{"$f":"SUM(N1644:N1645)","v":177515.87339026801},null,null,{"$f":"SUM(Q1644:Q1645)","v":177515.87339026795},null,null,{"$f":"SUM(T1644:T1645)","v":177515.87339026795},null,null,{"$f":"SUM(W1644:W1645)","v":177515.87339026795},null,null,{"$f":"SUM(Z1644:Z1645)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC1644:AC1645)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF1644:AF1645)","v":{"$error":"#REF!"}}]
[null,null,"Demanda",null,{"$f":"E1410+E1458+E1469+E1493+E1506+E1558+E1584+E1422+E1433+E1444+E1481+E1532+E1610+E1571+E1597+E1545+E1519","v":7306.8092599730489},null,null,{"$f":"H1410+H1458+H1469+H1493+H1506+H1558+H1584+H1422+H1433+H1444+H1481+H1532+H1610+H1571+H1597+H1545+H1519","v":7306.8092599730489},null,null,{"$f":"K1410+K1458+K1469+K1493+K1506+K1558+K1584+K1422+K1433+K1444+K1481+K1532+K1610+K1571+K1597+K1545+K1519","v":7306.8092599730489},null,null,{"$f":"N1410+N1458+N1469+N1493+N1506+N1558+N1584+N1422+N1433+N1444+N1481+N1532+N1610+N1571+N1597+N1545+N1519","v":7306.8092599730489},null,null,{"$f":"Q1410+Q1458+Q1469+Q1493+Q1506+Q1558+Q1584+Q1422+Q1433+Q1444+Q1481+Q1532+Q1610+Q1571+Q1597+Q1545+Q1519","v":7580.7585865348501},null,null,{"$f":"T1410+T1458+T1469+T1493+T1506+T1558+T1584+T1422+T1433+T1444+T1481+T1532+T1610+T1571+T1597+T1545+T1519","v":7580.7585865348501},null,null,{"$f":"W1410+W1458+W1469+W1493+W1506+W1558+W1584+W1422+W1433+W1444+W1481+W1532+W1610+W1571+W1597+W1545+W1519","v":7580.7585865348501},null,null,{"$f":"Z1410+Z1458+Z1469+Z1493+Z1506+Z1558+Z1584+Z1422+Z1433+Z1444+Z1481+Z1532+Z1610+Z1571","v":{"$error":"#REF!"}},null,null,{"$f":"AC1410+AC1458+AC1469+AC1493+AC1506+AC1558+AC1584+AC1422+AC1433+AC1444+AC1481+AC1532+AC1610+AC1571","v":{"$error":"#REF!"}},null,null,{"$f":"AF1410+AF1458+AF1469+AF1493+AF1506+AF1558+AF1584+AF1422+AF1433+AF1444+AF1481+AF1532+AF1610+AF1571","v":{"$error":"#REF!"}}]
[null,null,"Energía",null,{"$f":"E1218+E1411+E1456+E1457+E1470+E1494+E1495+E1507+E1231+E1559+E1585+E1244+E1257+E1270+E1423+E1434+E1445+E1482+E1281+E1294+E1307+E1320+E1333+E1344+E1357+E1370+E1383+E1396+E1533+E1611+E1572+E1573+E1598+E1599+E1546+E1547+E1520+E1521","v":170209.06412998022},null,null,{"$f":"H1218+H1411+H1456+H1457+H1470+H1494+H1495+H1507+H1231+H1559+H1585+H1244+H1257+H1270+H1423+H1434+H1445+H1482+H1281+H1294+H1307+H1320+H1333+H1344+H1357+H1370+H1383+H1396+H1533+H1611+H1572+H1573+H1598+H1599+H1546+H1547+H1520+H1521","v":170209.06412998022},null,null,{"$f":"K1218+K1411+K1456+K1457+K1470+K1494+K1495+K1507+K1231+K1559+K1585+K1244+K1257+K1270+K1423+K1434+K1445+K1482+K1281+K1294+K1307+K1320+K1333+K1344+K1357+K1370+K1383+K1396+K1533+K1611+K1572+K1573+K1598+K1599+K1546+K1547+K1520+K1521","v":170209.06413029495},null,null,{"$f":"N1218+N1411+N1456+N1457+N1470+N1494+N1495+N1507+N1231+N1559+N1585+N1244+N1257+N1270+N1423+N1434+N1445+N1482+N1281+N1294+N1307+N1320+N1333+N1344+N1357+N1370+N1383+N1396+N1533+N1611+N1572+N1573+N1598+N1599+N1546+N1547+N1520+N1521","v":170209.06413029495},null,null,{"$f":"Q1218+Q1411+Q1456+Q1457+Q1470+Q1494+Q1495+Q1507+Q1231+Q1559+Q1585+Q1244+Q1257+Q1270+Q1423+Q1434+Q1445+Q1482+Q1281+Q1294+Q1307+Q1320+Q1333+Q1344+Q1357+Q1370+Q1383+Q1396+Q1533+Q1611+Q1572+Q1573+Q1598+Q1599+Q1546+Q1547+Q1520+Q1521","v":169935.1148037331},null,null,{"$f":"T1218+T1411+T1456+T1457+T1470+T1494+T1495+T1507+T1231+T1559+T1585+T1244+T1257+T1270+T1423+T1434+T1445+T1482+T1281+T1294+T1307+T1320+T1333+T1344+T1357+T1370+T1383+T1396+T1533+T1611+T1572+T1573+T1598+T1599+T1546+T1547+T1520+T1521","v":169935.1148037331},null,null,{"$f":"W1218+W1411+W1456+W1457+W1470+W1494+W1495+W1507+W1231+W1559+W1585+W1244+W1257+W1270+W1423+W1434+W1445+W1482+W1281+W1294+W1307+W1320+W1333+W1344+W1357+W1370+W1383+W1396+W1533+W1611+W1572+W1573+W1598+W1599+W1546+W1547+W1520+W1521","v":169935.1148037331},null,null,{"$f":"Z1218+Z1411+Z1456+Z1457+Z1470+Z1494+Z1495+Z1507+Z1231+Z1559+Z1585+Z1244+Z1257+Z1270+Z1423+Z1434+Z1445+Z1482+Z1281+Z1294+Z1307+Z1320+Z1333+Z1344+Z1357+Z1370+Z1383+Z1396+Z1533+Z1611+Z1572+Z1573","v":{"$error":"#REF!"}},null,null,{"$f":"AC1218+AC1411+AC1456+AC1457+AC1470+AC1494+AC1495+AC1507+AC1231+AC1559+AC1585+AC1244+AC1257+AC1270+AC1423+AC1434+AC1445+AC1482+AC1281+AC1294+AC1307+AC1320+AC1333+AC1344+AC1357+AC1370+AC1383+AC1396+AC1533+AC1611+AC1572+AC1573","v":{"$error":"#REF!"}},null,null,{"$f":"AF1218+AF1411+AF1456+AF1457+AF1470+AF1494+AF1495+AF1507+AF1231+AF1559+AF1585+AF1244+AF1257+AF1270+AF1423+AF1434+AF1445+AF1482+AF1281+AF1294+AF1307+AF1320+AF1333+AF1344+AF1357+AF1370+AF1383+AF1396+AF1533+AF1611+AF1572+AF1573","v":{"$error":"#REF!"}}]
[]
[null,null,"ALUMBRADO PÚBLICO",null,{"$f":"E1220+E1412+E1459+E1471+E1496+E1508+E1233+E1560+E1586+E1246+E1259+E1272+E1424+E1435+E1446+E1483+E1283+E1296+E1309+E1322+E1335+E1346+E1359+E1372+E1385+E1398+E1534+E1612+E1574+E1600+E1548+E1522","v":29052.927375238993},null,null,{"$f":"H1220+H1412+H1459+H1471+H1496+H1508+H1233+H1560+H1586+H1246+H1259+H1272+H1424+H1435+H1446+H1483+H1283+H1296+H1309+H1322+H1335+H1346+H1359+H1372+H1385+H1398+H1534+H1612+H1574+H1600+H1548+H1522","v":29052.927375238993},null,null,{"$f":"K1220+K1412+K1459+K1471+K1496+K1508+K1233+K1560+K1586+K1246+K1259+K1272+K1424+K1435+K1446+K1483+K1283+K1296+K1309+K1322+K1335+K1346+K1359+K1372+K1385+K1398+K1534+K1612+K1574+K1600+K1548+K1522","v":29052.927375284176},null,null,{"$f":"N1220+N1412+N1459+N1471+N1496+N1508+N1233+N1560+N1586+N1246+N1259+N1272+N1424+N1435+N1446+N1483+N1283+N1296+N1309+N1322+N1335+N1346+N1359+N1372+N1385+N1398+N1534+N1612+N1574+N1600+N1548+N1522","v":29052.927375284176},null,null,{"$f":"Q1220+Q1412+Q1459+Q1471+Q1496+Q1508+Q1233+Q1560+Q1586+Q1246+Q1259+Q1272+Q1424+Q1435+Q1446+Q1483+Q1283+Q1296+Q1309+Q1322+Q1335+Q1346+Q1359+Q1372+Q1385+Q1398+Q1534+Q1612+Q1574+Q1600+Q1548+Q1522","v":29052.927375284162},null,null,{"$f":"T1220+T1412+T1459+T1471+T1496+T1508+T1233+T1560+T1586+T1246+T1259+T1272+T1424+T1435+T1446+T1483+T1283+T1296+T1309+T1322+T1335+T1346+T1359+T1372+T1385+T1398+T1534+T1612+T1574+T1600+T1548+T1522","v":29052.927375284162},null,null,{"$f":"W1220+W1412+W1459+W1471+W1496+W1508+W1233+W1560+W1586+W1246+W1259+W1272+W1424+W1435+W1446+W1483+W1283+W1296+W1309+W1322+W1335+W1346+W1359+W1372+W1385+W1398+W1534+W1612+W1574+W1600+W1548+W1522","v":29052.927375284162},null,null,{"$f":"Z1220+Z1412+Z1459+Z1471+Z1496+Z1508+Z1233+Z1560+Z1586+Z1246+Z1259+Z1272+Z1424+Z1435+Z1446+Z1483+Z1283+Z1296+Z1309+Z1322+Z1335+Z1346+Z1359+Z1372+Z1385+Z1398+Z1534+Z1612+Z1574","v":{"$error":"#REF!"}},null,null,{"$f":"AC1220+AC1412+AC1459+AC1471+AC1496+AC1508+AC1233+AC1560+AC1586+AC1246+AC1259+AC1272+AC1424+AC1435+AC1446+AC1483+AC1283+AC1296+AC1309+AC1322+AC1335+AC1346+AC1359+AC1372+AC1385+AC1398+AC1534+AC1612+AC1574","v":{"$error":"#REF!"}},null,null,{"$f":"AF1220+AF1412+AF1459+AF1471+AF1496+AF1508+AF1233+AF1560+AF1586+AF1246+AF1259+AF1272+AF1424+AF1435+AF1446+AF1483+AF1283+AF1296+AF1309+AF1322+AF1335+AF1346+AF1359+AF1372+AF1385+AF1398+AF1534+AF1612+AF1574","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,{"$f":"+$E$13","v":"TECNICA"},null,null,{"$f":"H13","v":" + Ajuste Empalme BTD-BTS"},null,null,{"$f":"+$K$13","v":" + Ajuste 10 kWh"},null,null,{"$f":"+$N$13","v":" + Ajuste Escalones"},null,null,{"$f":"+$Q$13","v":" + Ajuste Subsidios"},null,null,{"$f":"+$T$13","v":" + Ajuste 255 horas"},null,null,{"$f":"+$W$13","v":" + Ajuste Pérdidas"},null,null,{"$f":"+$Z$13","v":" Tarifas Vigentes"},null,null,{"$f":"+$AC$13","v":" + Ajuste Niveles de Tensión"},null,null," + Ajuste Pendiente Cruz Roja"]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"E1654+E1849+E1897+E1907+E1931+E1941+E1981+E1999+E1663+E1672+E1681+E1690+E1861+E1873+E1885+E1919+E1699+E1708+E1717+E1726+E1735+E1744+E1753+E1762+E1771+E1780+E1963+E1990+E2017+E1953+E1972+E2008","v":1509799.4403190461},null,null,{"$f":"H1654+H1849+H1897+H1907+H1931+H1941+H1981+H1999+H1663+H1672+H1681+H1690+H1861+H1873+H1885+H1919+H1699+H1708+H1717+H1726+H1735+H1744+H1753+H1762+H1771+H1780+H1963+H1990+H2017+H1953+H1972+H2008","v":1509799.4403190461},null,null,{"$f":"K1654+K1849+K1897+K1907+K1931+K1941+K1981+K1999+K1663+K1672+K1681+K1690+K1861+K1873+K1885+K1919+K1699+K1708+K1717+K1726+K1735+K1744+K1753+K1762+K1771+K1780+K1963+K1990+K2017+K1953+K1972+K2008","v":1509799.4403192522},null,null,{"$f":"N1654+N1849+N1897+N1907+N1931+N1941+N1981+N1999+N1663+N1672+N1681+N1690+N1861+N1873+N1885+N1919+N1699+N1708+N1717+N1726+N1735+N1744+N1753+N1762+N1771+N1780+N1963+N1990+N2017+N1953+N1972+N2008","v":1521564.4279651837},null,null,{"$f":"Q1654+Q1849+Q1897+Q1907+Q1931+Q1941+Q1981+Q1999+Q1663+Q1672+Q1681+Q1690+Q1861+Q1873+Q1885+Q1919+Q1699+Q1708+Q1717+Q1726+Q1735+Q1744+Q1753+Q1762+Q1771+Q1780+Q1963+Q1990+Q2017+Q1953+Q1972+Q2008","v":1521104.734321815},null,null,{"$f":"T1654+T1849+T1897+T1907+T1931+T1941+T1981+T1999+T1663+T1672+T1681+T1690+T1861+T1873+T1885+T1919+T1699+T1708+T1717+T1726+T1735+T1744+T1753+T1762+T1771+T1780+T1963+T1990+T2017+T1953+T1972+T2008","v":1521104.734321815},null,null,{"$f":"W1654+W1849+W1897+W1907+W1931+W1941+W1981+W1999+W1663+W1672+W1681+W1690+W1861+W1873+W1885+W1919+W1699+W1708+W1717+W1726+W1735+W1744+W1753+W1762+W1771+W1780+W1963+W1990+W2017+W1953+W1972+W2008","v":1521104.734321815},null,null,{"$f":"Z1654+Z1849+Z1897+Z1907+Z1931+Z1941+Z1981+Z1999+Z1663+Z1672+Z1681+Z1690+Z1861+Z1873+Z1885+Z1919+Z1699+Z1708+Z1717+Z1726+Z1735+Z1744+Z1753+Z1762+Z1771+Z1780+Z1963+Z1990+Z2017","v":{"$error":"#REF!"}},null,null,{"$f":"AC1654+AC1849+AC1897+AC1907+AC1931+AC1941+AC1981+AC1999+AC1663+AC1672+AC1681+AC1690+AC1861+AC1873+AC1885+AC1919+AC1699+AC1708+AC1717+AC1726+AC1735+AC1744+AC1753+AC1762+AC1771+AC1780+AC1963+AC1990+AC2017","v":{"$error":"#REF!"}},null,null,{"$f":"AF1654+AF1849+AF1897+AF1907+AF1931+AF1941+AF1981+AF1999+AF1663+AF1672+AF1681+AF1690+AF1861+AF1873+AF1885+AF1919+AF1699+AF1708+AF1717+AF1726+AF1735+AF1744+AF1753+AF1762+AF1771+AF1780+AF1963+AF1990+AF2017","v":{"$error":"#REF!"}}]
[]
[null,null,"BTS hasta 300 kWh",null,{"$f":"+SUBTOTAL(9,E1655:E1662)","v":270206.4918408388},null,null,{"$f":"+SUBTOTAL(9,H1655:H1662)","v":268516.80919614353},null,null,{"$f":"+SUBTOTAL(9,K1655:K1662)","v":258911.64204601865},null,null,{"$f":"+SUBTOTAL(9,N1655:N1662)","v":218302.85089163919},null,null,{"$f":"+SUBTOTAL(9,Q1655:Q1662)","v":226264.1901435153},null,null,{"$f":"+SUBTOTAL(9,T1655:T1662)","v":226264.1901435153},null,null,{"$f":"+SUBTOTAL(9,W1655:W1662)","v":226264.1901435153},null,null,{"$f":"+SUBTOTAL(9,Z1655:Z1662)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1655:AC1662)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1655:AF1662)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1656:E1658)","v":22008.745610873801},null,null,{"$f":"+SUBTOTAL(9,H1656:H1658)","v":22008.745610873801},null,null,{"$f":"+SUBTOTAL(9,K1656:K1658)","v":21221.466479357914},null,null,{"$f":"+SUBTOTAL(9,N1656:N1658)","v":21221.466479357914},null,null,{"$f":"+SUBTOTAL(9,Q1656:Q1658)","v":21897.256128382236},null,null,{"$f":"+SUBTOTAL(9,T1656:T1658)","v":21897.256128382236},null,null,{"$f":"+SUBTOTAL(9,W1656:W1658)","v":21897.256128382236}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E495*$E$81","v":11729.331832687478},null,null,{"$f":"H495*$E$81","v":11729.331832687478},null,null,{"$f":"K495*($E$81-$E$3/1000*$E$336*12)","v":11309.759616180168},null,null,{"$f":"N495*($E$81-$E$3/1000*$E$336*12)","v":11309.759616180168},null,null,{"$f":"Q495*($E$81-$E$3/1000*$E$336*12)","v":11669.914673748985},null,null,{"$f":"T495*($E$81-$E$3/1000*$E$336*12)","v":11669.914673748985},null,null,{"$f":"W495*($E$81-$E$3/1000*$E$336*12)","v":11669.914673748985},null,null,{"$f":"Z495*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC495*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF495*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E497*$E$81","v":10279.413778186323},null,null,{"$f":"H497*$E$81","v":10279.413778186323},null,null,{"$f":"K497*($E$81-$E$3/1000*$E$336*12)","v":9911.7068631777456},null,null,{"$f":"N497*($E$81-$E$3/1000*$E$336*12)","v":9911.7068631777456},null,null,{"$f":"Q497*($E$81-$E$3/1000*$E$336*12)","v":10227.341454633251},null,null,{"$f":"T497*($E$81-$E$3/1000*$E$336*12)","v":10227.341454633251},null,null,{"$f":"W497*($E$81-$E$3/1000*$E$336*12)","v":10227.341454633251},null,null,{"$f":"Z497*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC497*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF497*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1660:E1662)","v":248197.74622996501},null,null,{"$f":"+SUBTOTAL(9,H1660:H1662)","v":246508.0635852697},null,null,{"$f":"+SUBTOTAL(9,K1660:K1662)","v":237690.17556666074},null,null,{"$f":"+SUBTOTAL(9,N1660:N1662)","v":197081.38441228127},null,null,{"$f":"+SUBTOTAL(9,Q1660:Q1662)","v":204366.93401513307},null,null,{"$f":"+SUBTOTAL(9,T1660:T1662)","v":204366.93401513307},null,null,{"$f":"+SUBTOTAL(9,W1660:W1662)","v":204366.93401513307},null,null,{"$f":"+SUBTOTAL(9,Z1660:Z1662)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1660:AC1662)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1660:AF1662)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E499+E500+E501)*$E$81","v":244565.13314727397},null,null,{"$f":"(H499+H500+H501)*$E$81","v":242875.45050257866},null,null,{"$f":"(K499+K500+K501)*($E$81-$E$3/1000*$E$336*12)","v":234187.50539501378},null,null,{"$f":"(N499+N500+N501)*($E$81-$E$3/1000*$E$336*12)","v":193578.71424063432},null,null,{"$f":"(Q499+Q500+Q501)*($E$81-$E$3/1000*$E$336*12)","v":200734.77988763677},null,null,{"$f":"(T499+T500+T501)*($E$81-$E$3/1000*$E$336*12)","v":200734.77988763677},null,null,{"$f":"(W499+W500+W501)*($E$81-$E$3/1000*$E$336*12)","v":200734.77988763677},null,null,{"$f":"Z499*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC499*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF499*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E503*$E$81","v":3632.6130826910235},null,null,{"$f":"H503*$E$81","v":3632.6130826910235},null,null,{"$f":"K503*($E$81-$E$3/1000*$E$336*12)","v":3502.670171646967},null,null,{"$f":"N503*($E$81-$E$3/1000*$E$336*12)","v":3502.670171646967},null,null,{"$f":"Q503*($E$81-$E$3/1000*$E$336*12)","v":3632.1541274962906},null,null,{"$f":"T503*($E$81-$E$3/1000*$E$336*12)","v":3632.1541274962906},null,null,{"$f":"W503*($E$81-$E$3/1000*$E$336*12)","v":3632.1541274962906},null,null,{"$f":"Z503*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC503*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF503*($E$81-$E$3/1000*$E$336*12)","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1664:Q1671)","v":-15281.895177533805},null,null,{"$f":"+SUBTOTAL(9,T1664:T1671)","v":-15281.895177533805},null,null,{"$f":"+SUBTOTAL(9,W1664:W1671)","v":-15281.895177533805},null,null,{"$f":"+SUBTOTAL(9,Z1664:Z1671)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1664:AC1671)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1664:AF1671)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1665:Q1667)","v":-1478.94181848792},null,null,{"$f":"+SUBTOTAL(9,T1665:T1667)","v":-1478.94181848792},null,null,{"$f":"+SUBTOTAL(9,W1665:W1667)","v":-1478.94181848792},null,null,{"$f":"+SUBTOTAL(9,Z1665:Z1667)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1665:AC1667)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1665:AF1667)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-788.18664439069551},null,null,{"$f":"-T495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-788.18664439069551},null,null,{"$f":"-W495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-788.18664439069551},null,null,{"$f":"-Z495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-690.75517409722465},null,null,{"$f":"-T497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-690.75517409722465},null,null,{"$f":"-W497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-690.75517409722465},null,null,{"$f":"-Z497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1669:Q1671)","v":-13802.953359045885},null,null,{"$f":"+SUBTOTAL(9,T1669:T1671)","v":-13802.953359045885},null,null,{"$f":"+SUBTOTAL(9,W1669:W1671)","v":-13802.953359045885},null,null,{"$f":"+SUBTOTAL(9,Z1669:Z1671)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1669:AC1671)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1669:AF1671)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q499+Q500+Q501)*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-13557.637480250223},null,null,{"$f":"-(T499+T500+T501)*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-13557.637480250223},null,null,{"$f":"-(W499+W500+W501)*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-13557.637480250223},null,null,{"$f":"-Z499*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC499*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF499*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-245.31587879566135},null,null,{"$f":"-T503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-245.31587879566135},null,null,{"$f":"-W503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-245.31587879566135},null,null,{"$f":"-Z503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1673:Q1680)","v":-0.16955339471554876},null,null,{"$f":"+SUBTOTAL(9,T1673:T1680)","v":-0.16955339471554876},null,null,{"$f":"+SUBTOTAL(9,W1673:W1680)","v":-0.16955339471554876},null,null,{"$f":"+SUBTOTAL(9,Z1673:Z1680)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1673:AC1680)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1673:AF1680)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1674:Q1676)","v":-1.6408933774134254E-2},null,null,{"$f":"+SUBTOTAL(9,T1674:T1676)","v":-1.6408933774134254E-2},null,null,{"$f":"+SUBTOTAL(9,W1674:W1676)","v":-1.6408933774134254E-2},null,null,{"$f":"+SUBTOTAL(9,Z1674:Z1676)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1674:AC1676)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1674:AF1676)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-8.7449704158660685E-3},null,null,{"$f":"-T495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-8.7449704158660685E-3},null,null,{"$f":"-W495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-8.7449704158660685E-3},null,null,{"$f":"-Z495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-7.6639633582681853E-3},null,null,{"$f":"-T497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-7.6639633582681853E-3},null,null,{"$f":"-W497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-7.6639633582681853E-3},null,null,{"$f":"-Z497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1678:Q1680)","v":-0.15314446094141451},null,null,{"$f":"+SUBTOTAL(9,T1678:T1680)","v":-0.15314446094141451},null,null,{"$f":"+SUBTOTAL(9,W1678:W1680)","v":-0.15314446094141451},null,null,{"$f":"+SUBTOTAL(9,Z1678:Z1680)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1678:AC1680)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1678:AF1680)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q499+Q500+Q501)*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-0.15042266894217474},null,null,{"$f":"-(T499+T500+T501)*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-0.15042266894217474},null,null,{"$f":"-(W499+W500+W501)*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-0.15042266894217474},null,null,{"$f":"-Z499*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC499*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF499*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-2.7217919992397806E-3},null,null,{"$f":"-T503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-2.7217919992397806E-3},null,null,{"$f":"-W503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-2.7217919992397806E-3},null,null,{"$f":"-Z503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1682:Q1689)","v":-1.8895791952868713E-2},null,null,{"$f":"+SUBTOTAL(9,T1682:T1689)","v":-1.8895791952868713E-2},null,null,{"$f":"+SUBTOTAL(9,W1682:W1689)","v":-1.8895791952868713E-2},null,null,{"$f":"+SUBTOTAL(9,Z1682:Z1689)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1682:AC1689)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1682:AF1689)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1683:Q1685)","v":-1.8286852898735141E-3},null,null,{"$f":"+SUBTOTAL(9,T1683:T1685)","v":-1.8286852898735141E-3},null,null,{"$f":"+SUBTOTAL(9,W1683:W1685)","v":-1.8286852898735141E-3},null,null,{"$f":"+SUBTOTAL(9,Z1683:Z1685)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1683:AC1685)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1683:AF1685)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-9.7457878616595767E-4},null,null,{"$f":"-T495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-9.7457878616595767E-4},null,null,{"$f":"-W495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-9.7457878616595767E-4},null,null,{"$f":"-Z495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-8.5410650370755644E-4},null,null,{"$f":"-T497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-8.5410650370755644E-4},null,null,{"$f":"-W497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-8.5410650370755644E-4},null,null,{"$f":"-Z497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1687:Q1689)","v":-1.7067106662995199E-2},null,null,{"$f":"+SUBTOTAL(9,T1687:T1689)","v":-1.7067106662995199E-2},null,null,{"$f":"+SUBTOTAL(9,W1687:W1689)","v":-1.7067106662995199E-2},null,null,{"$f":"+SUBTOTAL(9,Z1687:Z1689)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1687:AC1689)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1687:AF1689)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q499+Q500+Q501)*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-1.6763777936118926E-2},null,null,{"$f":"-(T499+T500+T501)*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-1.6763777936118926E-2},null,null,{"$f":"-(W499+W500+W501)*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-1.6763777936118926E-2},null,null,{"$f":"-Z499*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC499*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF499*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-3.0332872687627229E-4},null,null,{"$f":"-T503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-3.0332872687627229E-4},null,null,{"$f":"-W503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-3.0332872687627229E-4},null,null,{"$f":"-Z503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1691:Q1698)","v":-0.8466768317343093},null,null,{"$f":"+SUBTOTAL(9,T1691:T1698)","v":-0.8466768317343093},null,null,{"$f":"+SUBTOTAL(9,W1691:W1698)","v":-0.8466768317343093},null,null,{"$f":"+SUBTOTAL(9,Z1691:Z1698)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1691:AC1698)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1691:AF1698)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1692:Q1694)","v":-8.1939167796255513E-2},null,null,{"$f":"+SUBTOTAL(9,T1692:T1694)","v":-8.1939167796255513E-2},null,null,{"$f":"+SUBTOTAL(9,W1692:W1694)","v":-8.1939167796255513E-2},null,null,{"$f":"+SUBTOTAL(9,Z1692:Z1694)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1692:AC1694)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1692:AF1694)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-4.3668626380128472E-2},null,null,{"$f":"-T495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-4.3668626380128472E-2},null,null,{"$f":"-W495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-4.3668626380128472E-2},null,null,{"$f":"-Z495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-3.8270541416127034E-2},null,null,{"$f":"-T497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-3.8270541416127034E-2},null,null,{"$f":"-W497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-3.8270541416127034E-2},null,null,{"$f":"-Z497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1696:Q1698)","v":-0.76473766393805376},null,null,{"$f":"+SUBTOTAL(9,T1696:T1698)","v":-0.76473766393805376},null,null,{"$f":"+SUBTOTAL(9,W1696:W1698)","v":-0.76473766393805376},null,null,{"$f":"+SUBTOTAL(9,Z1696:Z1698)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1696:AC1698)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1696:AF1698)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q499+Q500+Q501)*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-0.75114620367609775},null,null,{"$f":"-(T499+T500+T501)*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-0.75114620367609775},null,null,{"$f":"-(W499+W500+W501)*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-0.75114620367609775},null,null,{"$f":"-Z499*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC499*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF499*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-1.3591460261956042E-2},null,null,{"$f":"-T503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-1.3591460261956042E-2},null,null,{"$f":"-W503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-1.3591460261956042E-2},null,null,{"$f":"-Z503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTS 301-750 kWh",null,{"$f":"+SUBTOTAL(9,E1700:E1707)","v":310160.71628375986},null,null,{"$f":"+SUBTOTAL(9,H1700:H1707)","v":308221.18782979646},null,null,{"$f":"+SUBTOTAL(9,K1700:K1707)","v":311302.81563994166},null,null,{"$f":"+SUBTOTAL(9,N1700:N1707)","v":315205.10146213352},null,null,{"$f":"+SUBTOTAL(9,Q1700:Q1707)","v":326726.64949252032},null,null,{"$f":"+SUBTOTAL(9,T1700:T1707)","v":326726.64949252032},null,null,{"$f":"+SUBTOTAL(9,W1700:W1707)","v":326726.64949252032},null,null,{"$f":"+SUBTOTAL(9,Z1700:Z1707)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1700:AC1707)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1700:AF1707)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1701:E1703)","v":25263.08030821323},null,null,{"$f":"+SUBTOTAL(9,H1701:H1703)","v":25263.08030821323},null,null,{"$f":"+SUBTOTAL(9,K1701:K1703)","v":25515.663238729769},null,null,{"$f":"+SUBTOTAL(9,N1701:N1703)","v":25515.663238729769},null,null,{"$f":"+SUBTOTAL(9,Q1701:Q1703)","v":26328.199974656876},null,null,{"$f":"+SUBTOTAL(9,T1701:T1703)","v":26328.199974656876},null,null,{"$f":"+SUBTOTAL(9,W1701:W1703)","v":26328.199974656876},null,null,{"$f":"+SUBTOTAL(9,Z1701:Z1703)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1701:AC1703)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1701:AF1703)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E523*$E$88","v":13463.695627635592},null,null,{"$f":"H523*$E$88","v":13463.695627635592},null,null,{"$f":"K523*($E$88-$E$3/1000*$E$343*12)","v":13598.307070726532},null,null,{"$f":"N523*($E$88-$E$3/1000*$E$343*12)","v":13598.307070726532},null,null,{"$f":"Q523*($E$88-$E$3/1000*$E$343*12)","v":14031.340064539187},null,null,{"$f":"T523*($E$88-$E$3/1000*$E$343*12)","v":14031.340064539187},null,null,{"$f":"W523*($E$88-$E$3/1000*$E$343*12)","v":14031.340064539187},null,null,{"$f":"Z523*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC523*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF523*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E525*$E$88","v":11799.384680577637},null,null,{"$f":"H525*$E$88","v":11799.384680577637},null,null,{"$f":"K525*($E$88-$E$3/1000*$E$343*12)","v":11917.356168003236},null,null,{"$f":"N525*($E$88-$E$3/1000*$E$343*12)","v":11917.356168003236},null,null,{"$f":"Q525*($E$88-$E$3/1000*$E$343*12)","v":12296.859910117688},null,null,{"$f":"T525*($E$88-$E$3/1000*$E$343*12)","v":12296.859910117688},null,null,{"$f":"W525*($E$88-$E$3/1000*$E$343*12)","v":12296.859910117688},null,null,{"$f":"Z525*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC525*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF525*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1705:E1707)","v":284897.63597554661},null,null,{"$f":"+SUBTOTAL(9,H1705:H1707)","v":282958.10752158321},null,null,{"$f":"+SUBTOTAL(9,K1705:K1707)","v":285787.1524012119},null,null,{"$f":"+SUBTOTAL(9,N1705:N1707)","v":289689.43822340376},null,null,{"$f":"+SUBTOTAL(9,Q1705:Q1707)","v":300398.44951786345},null,null,{"$f":"+SUBTOTAL(9,T1705:T1707)","v":300398.44951786345},null,null,{"$f":"+SUBTOTAL(9,W1705:W1707)","v":300398.44951786345},null,null,{"$f":"+SUBTOTAL(9,Z1705:Z1707)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1705:AC1707)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1705:AF1707)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E527+E528+E529)*$E$88","v":280727.8846567187},null,null,{"$f":"(H527+H528+H529)*$E$88","v":278788.3562027553},null,null,{"$f":"(K527+K528+K529)*($E$88-$E$3/1000*$E$343*12)","v":281575.7114707267},null,null,{"$f":"(N527+N528+N529)*($E$88-$E$3/1000*$E$343*12)","v":285477.99729291856},null,null,{"$f":"(Q527+Q528+Q529)*($E$88-$E$3/1000*$E$343*12)","v":296031.32335160609},null,null,{"$f":"(T527+T528+T529)*($E$88-$E$3/1000*$E$343*12)","v":296031.32335160609},null,null,{"$f":"(W527+W528+W529)*($E$88-$E$3/1000*$E$343*12)","v":296031.32335160609},null,null,{"$f":"Z527*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC527*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF527*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E531*$E$88","v":4169.7513188279254},null,null,{"$f":"H531*$E$88","v":4169.7513188279254},null,null,{"$f":"K531*($E$88-$E$3/1000*$E$343*12)","v":4211.4409304852106},null,null,{"$f":"N531*($E$88-$E$3/1000*$E$343*12)","v":4211.4409304852106},null,null,{"$f":"Q531*($E$88-$E$3/1000*$E$343*12)","v":4367.1261662573743},null,null,{"$f":"T531*($E$88-$E$3/1000*$E$343*12)","v":4367.1261662573743},null,null,{"$f":"W531*($E$88-$E$3/1000*$E$343*12)","v":4367.1261662573743},null,null,{"$f":"Z531*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC531*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF531*($E$88-$E$3/1000*$E$343*12)","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1709:Q1716)","v":-28871.10680359817},null,null,{"$f":"+SUBTOTAL(9,T1709:T1716)","v":-28871.10680359817},null,null,{"$f":"+SUBTOTAL(9,W1709:W1716)","v":-28871.10680359817},null,null,{"$f":"+SUBTOTAL(9,Z1709:Z1716)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1709:AC1716)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1709:AF1716)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1710:Q1712)","v":-2326.4838500179048},null,null,{"$f":"+SUBTOTAL(9,T1710:T1712)","v":-2326.4838500179048},null,null,{"$f":"+SUBTOTAL(9,W1710:W1712)","v":-2326.4838500179048},null,null,{"$f":"+SUBTOTAL(9,Z1710:Z1712)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1710:AC1712)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1710:AF1712)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1239.8753460427192},null,null,{"$f":"-T523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1239.8753460427192},null,null,{"$f":"-W523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1239.8753460427192},null,null,{"$f":"-Z523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1086.6085039751854},null,null,{"$f":"-T525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1086.6085039751854},null,null,{"$f":"-W525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-1086.6085039751854},null,null,{"$f":"-Z525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1714:Q1716)","v":-26544.622953580263},null,null,{"$f":"+SUBTOTAL(9,T1714:T1716)","v":-26544.622953580263},null,null,{"$f":"+SUBTOTAL(9,W1714:W1716)","v":-26544.622953580263},null,null,{"$f":"+SUBTOTAL(9,Z1714:Z1716)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1714:AC1716)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1714:AF1716)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q527+Q528+Q529)*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-26158.723100701285},null,null,{"$f":"-(T527+T528+T529)*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-26158.723100701285},null,null,{"$f":"-(W527+W528+W529)*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-26158.723100701285},null,null,{"$f":"-Z527*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC527*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF527*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-385.89985287897747},null,null,{"$f":"-T531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-385.89985287897747},null,null,{"$f":"-W531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-385.89985287897747},null,null,{"$f":"-Z531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1718:Q1725)","v":-0.9182594265331232},null,null,{"$f":"+SUBTOTAL(9,T1718:T1725)","v":-0.9182594265331232},null,null,{"$f":"+SUBTOTAL(9,W1718:W1725)","v":-0.9182594265331232},null,null,{"$f":"+SUBTOTAL(9,Z1718:Z1725)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1718:AC1725)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1718:AF1725)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1719:Q1721)","v":-7.3994936892747304E-2},null,null,{"$f":"+SUBTOTAL(9,T1719:T1721)","v":-7.3994936892747304E-2},null,null,{"$f":"+SUBTOTAL(9,W1719:W1721)","v":-7.3994936892747304E-2},null,null,{"$f":"+SUBTOTAL(9,Z1719:Z1721)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1719:AC1721)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1719:AF1721)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.9434831230226751E-2},null,null,{"$f":"-T523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.9434831230226751E-2},null,null,{"$f":"-W523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.9434831230226751E-2},null,null,{"$f":"-Z523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.4560105662520553E-2},null,null,{"$f":"-T525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.4560105662520553E-2},null,null,{"$f":"-W525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-3.4560105662520553E-2},null,null,{"$f":"-Z525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1723:Q1725)","v":-0.84426448964037593},null,null,{"$f":"+SUBTOTAL(9,T1723:T1725)","v":-0.84426448964037593},null,null,{"$f":"+SUBTOTAL(9,W1723:W1725)","v":-0.84426448964037593},null,null,{"$f":"+SUBTOTAL(9,Z1723:Z1725)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1723:AC1725)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1723:AF1725)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q527+Q528+Q529)*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-0.83199075936690736},null,null,{"$f":"-(T527+T528+T529)*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-0.83199075936690736},null,null,{"$f":"-(W527+W528+W529)*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-0.83199075936690736},null,null,{"$f":"-Z527*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC527*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF527*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-1.2273730273468543E-2},null,null,{"$f":"-T531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-1.2273730273468543E-2},null,null,{"$f":"-W531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-1.2273730273468543E-2},null,null,{"$f":"-Z531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1727:Q1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1727:T1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1727:W1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1727:Z1734)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1727:AC1734)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1727:AF1734)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1728:Q1730)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1728:T1730)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1728:W1730)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1728:Z1730)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1728:AC1730)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1728:AF1730)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-T523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-W523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-Z523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-T525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-W525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-Z525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1732:Q1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1732:T1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1732:W1734)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1732:Z1734)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1732:AC1734)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1732:AF1734)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q527+Q528+Q529)*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-(T527+T528+T529)*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-(W527+W528+W529)*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-Z527*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC527*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF527*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-T531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-W531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0},null,null,{"$f":"-Z531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1736:Q1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1736:T1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1736:W1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1736:Z1743)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1736:AC1743)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1736:AF1743)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1737:Q1739)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1737:T1739)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1737:W1739)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1737:Z1739)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1737:AC1739)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1737:AF1739)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-T523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-W523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-Z523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-T525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-W525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-Z525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1741:Q1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1741:T1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1741:W1743)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1741:Z1743)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1741:AC1743)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1741:AF1743)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q527+Q528+Q529)*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-(T527+T528+T529)*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-(W527+W528+W529)*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-Z527*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC527*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF527*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-T531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-W531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0},null,null,{"$f":"-Z531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTS MÁS DE 750 kWh",null,{"$f":"+SUBTOTAL(9,E1745:E1752)","v":266515.02017117915},null,null,{"$f":"+SUBTOTAL(9,H1745:H1752)","v":264848.42141159379},null,null,{"$f":"+SUBTOTAL(9,K1745:K1752)","v":271371.96075177961},null,null,{"$f":"+SUBTOTAL(9,N1745:N1752)","v":319843.45372989867},null,null,{"$f":"+SUBTOTAL(9,Q1745:Q1752)","v":331553.23442504392},null,null,{"$f":"+SUBTOTAL(9,T1745:T1752)","v":331553.23442504392},null,null,{"$f":"+SUBTOTAL(9,W1745:W1752)","v":331553.23442504392},null,null,{"$f":"+SUBTOTAL(9,Z1745:Z1752)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1745:AC1752)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1745:AF1752)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1746:E1748)","v":21708.06941189061},null,null,{"$f":"+SUBTOTAL(9,H1746:H1748)","v":21708.06941189061},null,null,{"$f":"+SUBTOTAL(9,K1746:K1748)","v":22242.765613096457},null,null,{"$f":"+SUBTOTAL(9,N1746:N1748)","v":22242.765613096457},null,null,{"$f":"+SUBTOTAL(9,Q1746:Q1748)","v":22951.078150386267},null,null,{"$f":"+SUBTOTAL(9,T1746:T1748)","v":22951.078150386267},null,null,{"$f":"+SUBTOTAL(9,W1746:W1748)","v":22951.078150386267},null,null,{"$f":"+SUBTOTAL(9,Z1746:Z1748)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1746:AC1748)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1746:AF1748)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E551*$E$95","v":11569.089582882811},null,null,{"$f":"H551*$E$95","v":11569.089582882811},null,null,{"$f":"K551*($E$95-$E$3/1000*$E$350*12)","v":11854.050356409231},null,null,{"$f":"N551*($E$95-$E$3/1000*$E$350*12)","v":11854.050356409231},null,null,{"$f":"Q551*($E$95-$E$3/1000*$E$350*12)","v":12231.538148672153},null,null,{"$f":"T551*($E$95-$E$3/1000*$E$350*12)","v":12231.538148672153},null,null,{"$f":"W551*($E$95-$E$3/1000*$E$350*12)","v":12231.538148672153},null,null,{"$f":"Z551*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC551*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF551*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E553*$E$95","v":10138.979829007798},null,null,{"$f":"H553*$E$95","v":10138.979829007798},null,null,{"$f":"K553*($E$95-$E$3/1000*$E$350*12)","v":10388.715256687226},null,null,{"$f":"N553*($E$95-$E$3/1000*$E$350*12)","v":10388.715256687226},null,null,{"$f":"Q553*($E$95-$E$3/1000*$E$350*12)","v":10719.540001714115},null,null,{"$f":"T553*($E$95-$E$3/1000*$E$350*12)","v":10719.540001714115},null,null,{"$f":"W553*($E$95-$E$3/1000*$E$350*12)","v":10719.540001714115},null,null,{"$f":"Z553*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC553*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF553*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1750:E1752)","v":244806.95075928856},null,null,{"$f":"+SUBTOTAL(9,H1750:H1752)","v":243140.35199970318},null,null,{"$f":"+SUBTOTAL(9,K1750:K1752)","v":249129.19513868314},null,null,{"$f":"+SUBTOTAL(9,N1750:N1752)","v":297600.68811680225},null,null,{"$f":"+SUBTOTAL(9,Q1750:Q1752)","v":308602.15627465764},null,null,{"$f":"+SUBTOTAL(9,T1750:T1752)","v":308602.15627465764},null,null,{"$f":"+SUBTOTAL(9,W1750:W1752)","v":308602.15627465764},null,null,{"$f":"+SUBTOTAL(9,Z1750:Z1752)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1750:AC1752)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1750:AF1752)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E555+E556+E557)*$E$95","v":241223.96523435987},null,null,{"$f":"(H555+H556+H557)*$E$95","v":239557.36647477449},null,null,{"$f":"(K555+K556+K557)*($E$95-$E$3/1000*$E$350*12)","v":245457.95631436768},null,null,{"$f":"(N555+N556+N557)*($E$95-$E$3/1000*$E$350*12)","v":293929.44929248677},null,null,{"$f":"(Q555+Q556+Q557)*($E$95-$E$3/1000*$E$350*12)","v":304795.20198113017},null,null,{"$f":"(T555+T556+T557)*($E$95-$E$3/1000*$E$350*12)","v":304795.20198113017},null,null,{"$f":"(W555+W556+W557)*($E$95-$E$3/1000*$E$350*12)","v":304795.20198113017},null,null,{"$f":"Z555*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC555*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF555*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E559*$E$95","v":3582.9855249286893},null,null,{"$f":"H559*$E$95","v":3582.9855249286893},null,null,{"$f":"K559*($E$95-$E$3/1000*$E$350*12)","v":3671.2388243154564},null,null,{"$f":"N559*($E$95-$E$3/1000*$E$350*12)","v":3671.2388243154564},null,null,{"$f":"Q559*($E$95-$E$3/1000*$E$350*12)","v":3806.9542935274681},null,null,{"$f":"T559*($E$95-$E$3/1000*$E$350*12)","v":3806.9542935274681},null,null,{"$f":"W559*($E$95-$E$3/1000*$E$350*12)","v":3806.9542935274681},null,null,{"$f":"Z559*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AC559*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}},null,null,{"$f":"AF559*($E$95-$E$3/1000*$E$350*12)","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1754:Q1761)","v":-7991.5748090149282},null,null,{"$f":"+SUBTOTAL(9,T1754:T1761)","v":-7991.5748090149282},null,null,{"$f":"+SUBTOTAL(9,W1754:W1761)","v":-7991.5748090149282},null,null,{"$f":"+SUBTOTAL(9,Z1754:Z1761)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1754:AC1761)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1754:AF1761)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1755:Q1757)","v":-553.20002624744575},null,null,{"$f":"+SUBTOTAL(9,T1755:T1757)","v":-553.20002624744575},null,null,{"$f":"+SUBTOTAL(9,W1755:W1757)","v":-553.20002624744575},null,null,{"$f":"+SUBTOTAL(9,Z1755:Z1757)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1755:AC1757)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1755:AF1757)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-294.82219443264756},null,null,{"$f":"-T551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-294.82219443264756},null,null,{"$f":"-W551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-294.82219443264756},null,null,{"$f":"-Z551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-258.37783181479824},null,null,{"$f":"-T553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-258.37783181479824},null,null,{"$f":"-W553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-258.37783181479824},null,null,{"$f":"-Z553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1759:Q1761)","v":-7438.3747827674824},null,null,{"$f":"+SUBTOTAL(9,T1759:T1761)","v":-7438.3747827674824},null,null,{"$f":"+SUBTOTAL(9,W1759:W1761)","v":-7438.3747827674824},null,null,{"$f":"+SUBTOTAL(9,Z1759:Z1761)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1759:AC1761)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1759:AF1761)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q555+Q556+Q557)*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-7346.6140732573376},null,null,{"$f":"-(T555+T556+T557)*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-7346.6140732573376},null,null,{"$f":"-(W555+W556+W557)*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-7346.6140732573376},null,null,{"$f":"-Z555*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC555*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF555*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-91.760709510144622},null,null,{"$f":"-T559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-91.760709510144622},null,null,{"$f":"-W559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-91.760709510144622},null,null,{"$f":"-Z559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AC559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}},null,null,{"$f":"-AF559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1763:Q1770)","v":-3.729570119354527},null,null,{"$f":"+SUBTOTAL(9,T1763:T1770)","v":-3.729570119354527},null,null,{"$f":"+SUBTOTAL(9,W1763:W1770)","v":-3.729570119354527},null,null,{"$f":"+SUBTOTAL(9,Z1763:Z1770)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1763:AC1770)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1763:AF1770)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1764:Q1766)","v":-0.25817167920285433},null,null,{"$f":"+SUBTOTAL(9,T1764:T1766)","v":-0.25817167920285433},null,null,{"$f":"+SUBTOTAL(9,W1764:W1766)","v":-0.25817167920285433},null,null,{"$f":"+SUBTOTAL(9,Z1764:Z1766)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1764:AC1766)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1764:AF1766)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.13758990851692585},null,null,{"$f":"-T551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.13758990851692585},null,null,{"$f":"-W551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.13758990851692585},null,null,{"$f":"-Z551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.12058177068592851},null,null,{"$f":"-T553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.12058177068592851},null,null,{"$f":"-W553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-0.12058177068592851},null,null,{"$f":"-Z553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1768:Q1770)","v":-3.4713984401516726},null,null,{"$f":"+SUBTOTAL(9,T1768:T1770)","v":-3.4713984401516726},null,null,{"$f":"+SUBTOTAL(9,W1768:W1770)","v":-3.4713984401516726},null,null,{"$f":"+SUBTOTAL(9,Z1768:Z1770)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1768:AC1770)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1768:AF1770)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q555+Q556+Q557)*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-3.4285748404859655},null,null,{"$f":"-(T555+T556+T557)*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-3.4285748404859655},null,null,{"$f":"-(W555+W556+W557)*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-3.4285748404859655},null,null,{"$f":"-Z555*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC555*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF555*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-4.2823599665707257E-2},null,null,{"$f":"-T559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-4.2823599665707257E-2},null,null,{"$f":"-W559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-4.2823599665707257E-2},null,null,{"$f":"-Z559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AC559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-AF559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1772:Q1779)","v":-4.2730053633404061},null,null,{"$f":"+SUBTOTAL(9,T1772:T1779)","v":-4.2730053633404061},null,null,{"$f":"+SUBTOTAL(9,W1772:W1779)","v":-4.2730053633404061},null,null,{"$f":"+SUBTOTAL(9,Z1772:Z1779)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1772:AC1779)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1772:AF1779)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1773:Q1775)","v":-0.2957898456370408},null,null,{"$f":"+SUBTOTAL(9,T1773:T1775)","v":-0.2957898456370408},null,null,{"$f":"+SUBTOTAL(9,W1773:W1775)","v":-0.2957898456370408},null,null,{"$f":"+SUBTOTAL(9,Z1773:Z1775)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1773:AC1775)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1773:AF1775)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.15763811866234359},null,null,{"$f":"-T551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.15763811866234359},null,null,{"$f":"-W551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.15763811866234359},null,null,{"$f":"-Z551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.13815172697469719},null,null,{"$f":"-T553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.13815172697469719},null,null,{"$f":"-W553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.13815172697469719},null,null,{"$f":"-Z553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1777:Q1779)","v":-3.9772155177033652},null,null,{"$f":"+SUBTOTAL(9,T1777:T1779)","v":-3.9772155177033652},null,null,{"$f":"+SUBTOTAL(9,W1777:W1779)","v":-3.9772155177033652},null,null,{"$f":"+SUBTOTAL(9,Z1777:Z1779)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1777:AC1779)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1777:AF1779)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q555+Q556+Q557)*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-3.9281520961311283},null,null,{"$f":"-(T555+T556+T557)*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-3.9281520961311283},null,null,{"$f":"-(W555+W556+W557)*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-3.9281520961311283},null,null,{"$f":"-Z555*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC555*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF555*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-4.9063421572237025E-2},null,null,{"$f":"-T559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-4.9063421572237025E-2},null,null,{"$f":"-W559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-4.9063421572237025E-2},null,null,{"$f":"-Z559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AC559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-AF559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1781:Q1788)","v":-10.123938994251292},null,null,{"$f":"+SUBTOTAL(9,T1781:T1788)","v":-10.123938994251292},null,null,{"$f":"+SUBTOTAL(9,W1781:W1788)","v":-10.123938994251292},null,null,{"$f":"+SUBTOTAL(9,Z1781:Z1788)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1781:AC1788)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1781:AF1788)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1782:Q1784)","v":-0.70080847031921878},null,null,{"$f":"+SUBTOTAL(9,T1782:T1784)","v":-0.70080847031921878},null,null,{"$f":"+SUBTOTAL(9,W1782:W1784)","v":-0.70080847031921878},null,null,{"$f":"+SUBTOTAL(9,Z1782:Z1784)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1782:AC1784)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1782:AF1784)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.3734885778983692},null,null,{"$f":"-T551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.3734885778983692},null,null,{"$f":"-W551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.3734885778983692},null,null,{"$f":"-Z551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.32731989242084958},null,null,{"$f":"-T553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.32731989242084958},null,null,{"$f":"-W553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.32731989242084958},null,null,{"$f":"-Z553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1786:Q1788)","v":-9.4231305239320733},null,null,{"$f":"+SUBTOTAL(9,T1786:T1788)","v":-9.4231305239320733},null,null,{"$f":"+SUBTOTAL(9,W1786:W1788)","v":-9.4231305239320733},null,null,{"$f":"+SUBTOTAL(9,Z1786:Z1788)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1786:AC1788)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1786:AF1788)","v":{"$error":"#REF!"}}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q555+Q556+Q557)*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-9.3068856226014898},null,null,{"$f":"-(T555+T556+T557)*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-9.3068856226014898},null,null,{"$f":"-(W555+W556+W557)*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-9.3068856226014898},null,null,{"$f":"-Z555*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC555*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF555*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.1162449013305837},null,null,{"$f":"-T559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.1162449013305837},null,null,{"$f":"-W559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.1162449013305837},null,null,{"$f":"-Z559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AC559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-AF559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTS UNICO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1790:Q1800)","v":872344.16760570894},null,null,{"$f":"+SUBTOTAL(9,T1790:T1800)","v":872344.16760570894},null,null,{"$f":"+SUBTOTAL(9,W1790:W1800)","v":872344.16760570894}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1791:Q1793)","v":71176.534253425372},null,null,{"$f":"+SUBTOTAL(9,T1791:T1793)","v":71176.534253425372},null,null,{"$f":"+SUBTOTAL(9,W1791:W1793)","v":71176.534253425372}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q583*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":37932.79288696032},null,null,{"$f":"T583*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":37932.79288696032},null,null,{"$f":"W583*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":37932.79288696032}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q585*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":33243.741366465052},null,null,{"$f":"T585*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":33243.741366465052},null,null,{"$f":"W585*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":33243.741366465052}]
[null,null,"Generación",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K1795:K1800)","v":772606.52310655604},null,null,{"$f":"+SUBTOTAL(9,N1795:N1800)","v":772606.5231065565},null,null,{"$f":"+SUBTOTAL(9,Q1795:Q1800)","v":801167.6333522835},null,null,{"$f":"+SUBTOTAL(9,T1795:T1800)","v":801167.6333522835},null,null,{"$f":"+SUBTOTAL(9,W1795:W1800)","v":801167.6333522835}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,null,null,null,null,null,{"$f":"K587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":309526.02533105854},null,null,{"$f":"N587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":228960.16509158417},null,null,{"$f":"Q587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":237424.18438405229},null,null,{"$f":"T587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":237424.18438405229},null,null,{"$f":"W587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":237424.18438405229}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,null,null,null,null,null,{"$f":"K588*(($E$180)+($E$155)+($E$130))","v":122162.0655150121},null,null,{"$f":"N588*(($E$180)+($E$155)+($E$130))","v":162656.57785962947},null,null,{"$f":"Q588*(($E$180)+($E$155)+($E$130))","v":168669.53829097809},null,null,{"$f":"T588*(($E$180)+($E$155)+($E$130))","v":168669.53829097809},null,null,{"$f":"W588*(($E$180)+($E$155)+($E$130))","v":168669.53829097809}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,null,null,null,null,null,{"$f":"K589*(($E$181)+($E$156)+($E$131))","v":75434.926732682638},null,null,{"$f":"N589*(($E$181)+($E$156)+($E$131))","v":115506.27462754017},null,null,{"$f":"Q589*(($E$181)+($E$156)+($E$131))","v":119776.21973549185},null,null,{"$f":"T589*(($E$181)+($E$156)+($E$131))","v":119776.21973549185},null,null,{"$f":"W589*(($E$181)+($E$156)+($E$131))","v":119776.21973549185}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,null,null,null,null,null,{"$f":"K590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":254098.15560135507},null,null,{"$f":"N590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":254098.15560135507},null,null,{"$f":"Q590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":263491.45635448018},null,null,{"$f":"T590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":263491.45635448018},null,null,{"$f":"W590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":263491.45635448018}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,null,null,null,null,null,{"$f":"K591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0},null,null,{"$f":"N591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0},null,null,{"$f":"Q591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0},null,null,{"$f":"T591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0},null,null,{"$f":"W591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,{"$f":"K593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":11385.349926447634},null,null,{"$f":"N593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":11385.349926447634},null,null,{"$f":"Q593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":11806.234587281133},null,null,{"$f":"T593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":11806.234587281133},null,null,{"$f":"W593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":11806.234587281133}]
[null,null,"Descuento BTS - Jubilados",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1802:Q1812)","v":-51309.181811417577},null,null,{"$f":"+SUBTOTAL(9,T1802:T1812)","v":-51309.181811417577},null,null,{"$f":"+SUBTOTAL(9,W1802:W1812)","v":-51309.181811417577}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1803:Q1805)","v":-4418.6668142841336},null,null,{"$f":"+SUBTOTAL(9,T1803:T1805)","v":-4418.6668142841336},null,null,{"$f":"+SUBTOTAL(9,W1803:W1805)","v":-4418.6668142841336}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q583*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2354.882474411269},null,null,{"$f":"-T583*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2354.882474411269},null,null,{"$f":"-W583*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2354.882474411269}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q585*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2063.7843398728642},null,null,{"$f":"-T585*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2063.7843398728642},null,null,{"$f":"-W585*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-2063.7843398728642}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1807:Q1812)","v":-46890.514997133454},null,null,{"$f":"+SUBTOTAL(9,T1807:T1812)","v":-46890.514997133454},null,null,{"$f":"+SUBTOTAL(9,W1807:W1812)","v":-46890.514997133454}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q587*(($E$105-$E$3/1000*$E$346*12)+($E$99-$E$3/1000*$E$339*12)+($E$113-$E$3/1000*$E$332*12))*$E$4","v":-16346.58200301026},null,null,{"$f":"-T587*(($E$105-$E$3/1000*$E$346*12)+($E$99-$E$3/1000*$E$339*12)+($E$113-$E$3/1000*$E$332*12))*$E$4","v":-16346.58200301026},null,null,{"$f":"-W587*(($E$105-$E$3/1000*$E$346*12)+($E$99-$E$3/1000*$E$339*12)+($E$113-$E$3/1000*$E$332*12))*$E$4","v":-16346.58200301026}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q588*(($E$106)+($E$100)+($E$114))*$E$4","v":-13453.345713177165},null,null,{"$f":"-T588*(($E$106)+($E$100)+($E$114))*$E$4","v":-13453.345713177165},null,null,{"$f":"-W588*(($E$106)+($E$100)+($E$114))*$E$4","v":-13453.345713177165}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q590*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-16357.651665020578},null,null,{"$f":"-T590*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-16357.651665020578},null,null,{"$f":"-W590*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-16357.651665020578}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q591*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":0},null,null,{"$f":"-T591*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":0},null,null,{"$f":"-W591*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q593*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-732.93561592544233},null,null,{"$f":"-T593*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-732.93561592544233},null,null,{"$f":"-W593*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-732.93561592544233}]
[null,null,"Descuento BTS - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1814:Q1824)","v":-4.9081543790018607},null,null,{"$f":"+SUBTOTAL(9,T1814:T1824)","v":-4.9081543790018607},null,null,{"$f":"+SUBTOTAL(9,W1814:W1824)","v":-4.9081543790018607}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1815:Q1817)","v":-0.34857554986973593},null,null,{"$f":"+SUBTOTAL(9,T1815:T1817)","v":-0.34857554986973593},null,null,{"$f":"+SUBTOTAL(9,W1815:W1817)","v":-0.34857554986973593}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q583*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.18576971016301866},null,null,{"$f":"-T583*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.18576971016301866},null,null,{"$f":"-W583*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.18576971016301866}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q585*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.16280583970671725},null,null,{"$f":"-T585*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.16280583970671725},null,null,{"$f":"-W585*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.16280583970671725}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1819:Q1824)","v":-4.5595788291321249},null,null,{"$f":"+SUBTOTAL(9,T1819:T1824)","v":-4.5595788291321249},null,null,{"$f":"+SUBTOTAL(9,W1819:W1824)","v":-4.5595788291321249}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q587*(($E$167-$E$3/1000*$E$347*12)+($E$142-$E$3/1000*$E$340*12)+($E$117-$E$3/1000*$E$333*12))*$E$5","v":-0.54671514261459364},null,null,{"$f":"-T587*(($E$167-$E$3/1000*$E$347*12)+($E$142-$E$3/1000*$E$340*12)+($E$117-$E$3/1000*$E$333*12))*$E$5","v":-0.54671514261459364},null,null,{"$f":"-W587*(($E$167-$E$3/1000*$E$347*12)+($E$142-$E$3/1000*$E$340*12)+($E$117-$E$3/1000*$E$333*12))*$E$5","v":-0.54671514261459364}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q588*(($E$168)+($E$143)+($E$118))*$E$5","v":-0.98045478950686749},null,null,{"$f":"-T588*(($E$168)+($E$143)+($E$118))*$E$5","v":-0.98045478950686749},null,null,{"$f":"-W588*(($E$168)+($E$143)+($E$118))*$E$5","v":-0.98045478950686749}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q589*(($E$169)+($E$144)+($E$119))*$E$5","v":-1.6841830385245176},null,null,{"$f":"-T589*(($E$169)+($E$144)+($E$119))*$E$5","v":-1.6841830385245176},null,null,{"$f":"-W589*(($E$169)+($E$144)+($E$119))*$E$5","v":-1.6841830385245176}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q590*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-1.2904067365477314},null,null,{"$f":"-T590*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-1.2904067365477314},null,null,{"$f":"-W590*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-1.2904067365477314}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q591*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":0},null,null,{"$f":"-T591*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":0},null,null,{"$f":"-W591*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q593*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-5.7819121938415576E-2},null,null,{"$f":"-T593*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-5.7819121938415576E-2},null,null,{"$f":"-W593*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-5.7819121938415576E-2}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1826:Q1836)","v":-4.3070559237655948},null,null,{"$f":"+SUBTOTAL(9,T1826:T1836)","v":-4.3070559237655948},null,null,{"$f":"+SUBTOTAL(9,W1826:W1836)","v":-4.3070559237655948}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1827:Q1829)","v":-0.29761853092691426},null,null,{"$f":"+SUBTOTAL(9,T1827:T1829)","v":-0.29761853092691426},null,null,{"$f":"+SUBTOTAL(9,W1827:W1829)","v":-0.29761853092691426}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q583*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.15861269744850953},null,null,{"$f":"-T583*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.15861269744850953},null,null,{"$f":"-W583*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.15861269744850953}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q585*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.13900583347840476},null,null,{"$f":"-T585*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.13900583347840476},null,null,{"$f":"-W585*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.13900583347840476}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1831:Q1836)","v":-4.0094373928386799},null,null,{"$f":"+SUBTOTAL(9,T1831:T1836)","v":-4.0094373928386799},null,null,{"$f":"+SUBTOTAL(9,W1831:W1836)","v":-4.0094373928386799}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q587*(($E$171-$E$3/1000*$E$348*12)+($E$146-$E$3/1000*$E$341*12)+($E$121-$E$3/1000*$E$334*12))*$E$6","v":-0.34441170483208594},null,null,{"$f":"-T587*(($E$171-$E$3/1000*$E$348*12)+($E$146-$E$3/1000*$E$341*12)+($E$121-$E$3/1000*$E$334*12))*$E$6","v":-0.34441170483208594},null,null,{"$f":"-W587*(($E$171-$E$3/1000*$E$348*12)+($E$146-$E$3/1000*$E$341*12)+($E$121-$E$3/1000*$E$334*12))*$E$6","v":-0.34441170483208594}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q588*(($E$172)+($E$147)+($E$122))*$E$6","v":-0.93406299413166172},null,null,{"$f":"-T588*(($E$172)+($E$147)+($E$122))*$E$6","v":-0.93406299413166172},null,null,{"$f":"-W588*(($E$172)+($E$147)+($E$122))*$E$6","v":-0.93406299413166172}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q589*(($E$173)+($E$148)+($E$123))*$E$6","v":-1.5798291748708708},null,null,{"$f":"-T589*(($E$173)+($E$148)+($E$123))*$E$6","v":-1.5798291748708708},null,null,{"$f":"-W589*(($E$173)+($E$148)+($E$123))*$E$6","v":-1.5798291748708708}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q590*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-1.1017667687049484},null,null,{"$f":"-T590*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-1.1017667687049484},null,null,{"$f":"-W590*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-1.1017667687049484}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q591*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":0},null,null,{"$f":"-T591*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":0},null,null,{"$f":"-W591*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q593*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-4.9366750299113291E-2},null,null,{"$f":"-T593*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-4.9366750299113291E-2},null,null,{"$f":"-W593*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-4.9366750299113291E-2}]
[null,null,"Descuento BTS - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1838:Q1848)","v":-11.688335070174732},null,null,{"$f":"+SUBTOTAL(9,T1838:T1848)","v":-11.688335070174732},null,null,{"$f":"+SUBTOTAL(9,W1838:W1848)","v":-11.688335070174732}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1839:Q1841)","v":-0.78274763811547421},null,null,{"$f":"+SUBTOTAL(9,T1839:T1841)","v":-0.78274763811547421},null,null,{"$f":"+SUBTOTAL(9,W1839:W1841)","v":-0.78274763811547421}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q583*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.41715720427849762},null,null,{"$f":"-T583*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.41715720427849762},null,null,{"$f":"-W583*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.41715720427849762}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q585*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.36559043383697659},null,null,{"$f":"-T585*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.36559043383697659},null,null,{"$f":"-W585*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.36559043383697659}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1843:Q1848)","v":-10.905587432059258},null,null,{"$f":"+SUBTOTAL(9,T1843:T1848)","v":-10.905587432059258},null,null,{"$f":"+SUBTOTAL(9,W1843:W1848)","v":-10.905587432059258}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q587*(($E$175-$E$3/1000*$E$349*12)+($E$150-$E$3/1000*$E$342*12)+($E$125-$E$3/1000*$E$335*12))*$E$7","v":-0.78222970907733802},null,null,{"$f":"-T587*(($E$175-$E$3/1000*$E$349*12)+($E$150-$E$3/1000*$E$342*12)+($E$125-$E$3/1000*$E$335*12))*$E$7","v":-0.78222970907733802},null,null,{"$f":"-W587*(($E$175-$E$3/1000*$E$349*12)+($E$150-$E$3/1000*$E$342*12)+($E$125-$E$3/1000*$E$335*12))*$E$7","v":-0.78222970907733802}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q588*(($E$176)+($E$151)+($E$126))*$E$7","v":-0.93406299413166172},null,null,{"$f":"-T588*(($E$176)+($E$151)+($E$126))*$E$7","v":-0.93406299413166172},null,null,{"$f":"-W588*(($E$176)+($E$151)+($E$126))*$E$7","v":-0.93406299413166172}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q589*(($E$177)+($E$152)+($E$127))*$E$7","v":-6.1617714078066097},null,null,{"$f":"-T589*(($E$177)+($E$152)+($E$127))*$E$7","v":-6.1617714078066097},null,null,{"$f":"-W589*(($E$177)+($E$152)+($E$127))*$E$7","v":-6.1617714078066097}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q590*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-2.8976869594511099},null,null,{"$f":"-T590*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-2.8976869594511099},null,null,{"$f":"-W590*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-2.8976869594511099}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q591*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":0},null,null,{"$f":"-T591*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":0},null,null,{"$f":"-W591*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Q593*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.12983636159253972},null,null,{"$f":"-T593*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.12983636159253972},null,null,{"$f":"-W593*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.12983636159253972}]
[null,null,"BTD",null,{"$f":"+SUBTOTAL(9,E1850:E1860)","v":314392.35163389263},null,null,{"$f":"+SUBTOTAL(9,H1850:H1860)","v":319702.72811138391},null,null,{"$f":"+SUBTOTAL(9,K1850:K1860)","v":319702.72811138391},null,null,{"$f":"+SUBTOTAL(9,N1850:N1860)","v":319702.72811138391},null,null,{"$f":"+SUBTOTAL(9,Q1850:Q1860)","v":331368.24365064403},null,null,{"$f":"+SUBTOTAL(9,T1850:T1860)","v":331368.24365064403},null,null,{"$f":"+SUBTOTAL(9,W1850:W1860)","v":331368.24365064403},null,null,{"$f":"+SUBTOTAL(9,Z1850:Z1860)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1850:AC1860)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1850:AF1860)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1851:E1853)","v":29868.387871612475},null,null,{"$f":"+SUBTOTAL(9,H1851:H1853)","v":29868.387871612475},null,null,{"$f":"+SUBTOTAL(9,K1851:K1853)","v":29868.387871612475},null,null,{"$f":"+SUBTOTAL(9,N1851:N1853)","v":29868.387871612475},null,null,{"$f":"+SUBTOTAL(9,Q1851:Q1853)","v":30819.53549264578},null,null,{"$f":"+SUBTOTAL(9,T1851:T1853)","v":30819.53549264578},null,null,{"$f":"+SUBTOTAL(9,W1851:W1853)","v":30819.53549264578},null,null,{"$f":"+SUBTOTAL(9,Z1851:Z1853)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1851:AC1853)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1851:AF1853)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,{"$f":"E621*$E$285*12","v":10269.877817993052},null,null,{"$f":"H621*$E$285*12","v":10269.877817993052},null,null,{"$f":"K621*$E$285*12","v":10269.877817993052},null,null,{"$f":"N621*$E$285*12","v":10269.877817993052},null,null,{"$f":"Q621*$E$285*12","v":10596.918229309349},null,null,{"$f":"T621*$E$285*12","v":10596.918229309349},null,null,{"$f":"W621*$E$285*12","v":10596.918229309349},null,null,{"$f":"Z621*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC621*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF621*$E$285*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E622*$E$211","v":10112.126945613878},null,null,{"$f":"H622*$E$211","v":10112.126945613878},null,null,{"$f":"K622*$E$211","v":10112.126945613878},null,null,{"$f":"N622*$E$211","v":10112.126945613878},null,null,{"$f":"Q622*$E$211","v":10434.143839503509},null,null,{"$f":"T622*$E$211","v":10434.143839503509},null,null,{"$f":"W622*$E$211","v":10434.143839503509}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E623*$E$211","v":9486.3831080055443},null,null,{"$f":"H623*$E$211","v":9486.3831080055443},null,null,{"$f":"K623*$E$211","v":9486.3831080055443},null,null,{"$f":"N623*$E$211","v":9486.3831080055443},null,null,{"$f":"Q623*$E$211","v":9788.4734238329202},null,null,{"$f":"T623*$E$211","v":9788.4734238329202},null,null,{"$f":"W623*$E$211","v":9788.4734238329202},null,null,{"$f":"Z623*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC623*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF623*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1855:E1860)","v":284523.96376228018},null,null,{"$f":"+SUBTOTAL(9,H1855:H1860)","v":289834.34023977147},null,null,{"$f":"+SUBTOTAL(9,K1855:K1860)","v":289834.34023977147},null,null,{"$f":"+SUBTOTAL(9,N1855:N1860)","v":289834.34023977147},null,null,{"$f":"+SUBTOTAL(9,Q1855:Q1860)","v":300548.70815799828},null,null,{"$f":"+SUBTOTAL(9,T1855:T1860)","v":300548.70815799828},null,null,{"$f":"+SUBTOTAL(9,W1855:W1860)","v":300548.70815799828},null,null,{"$f":"+SUBTOTAL(9,Z1855:Z1860)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1855:AC1860)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1855:AF1860)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima ",null,{"$f":"E625*$E$285*12","v":16828.369258470226},null,null,{"$f":"H625*$E$285*12","v":17506.139373811955},null,null,{"$f":"K625*$E$285*12","v":17506.139373811955},null,null,{"$f":"N625*$E$285*12","v":17506.139373811955},null,null,{"$f":"Q625*$E$285*12","v":18153.292564574684},null,null,{"$f":"T625*$E$285*12","v":18153.292564574684},null,null,{"$f":"W625*$E$285*12","v":18153.292564574684},null,null,{"$f":"Z625*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC625*$E$285*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF625*$E$285*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E626+E630+E631)*$E$189","v":157407.88998800082},null,null,{"$f":"(H626+H630+H631)*$E$189","v":160166.45807128938},null,null,{"$f":"(K626+K630+K631)*$E$189","v":160166.45807128938},null,null,{"$f":"(N626+N630+N631)*$E$189","v":157176.10274552784},null,null,{"$f":"(Q626+Q630+Q631)*$E$189","v":162986.46528357442},null,null,{"$f":"(T626+T630+T631)*$E$189","v":162986.46528357442},null,null,{"$f":"(W626+W630+W631)*$E$189","v":162986.46528357442},null,null,{"$f":"(Z626+Z631)*$E$189","v":{"$error":"#REF!"}},null,null,{"$f":"(AC626+AC631)*$E$189","v":{"$error":"#REF!"}},null,null,{"$f":"(AF626+AF631)*$E$189","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E627+E630+E632)*$E$196","v":62426.605742411863},null,null,{"$f":"(H627+H630+H632)*$E$196","v":63520.629950233859},null,null,{"$f":"(K627+K630+K632)*$E$196","v":63520.629950233859},null,null,{"$f":"(N627+N630+N632)*$E$196","v":64038.536197191504},null,null,{"$f":"(Q627+Q630+Q632)*$E$196","v":66405.862433253715},null,null,{"$f":"(T627+T630+T632)*$E$196","v":66405.862433253715},null,null,{"$f":"(W627+W630+W632)*$E$196","v":66405.862433253715},null,null,{"$f":"(Z627+Z632)*$E$196","v":{"$error":"#REF!"}},null,null,{"$f":"(AC627+AC632)*$E$196","v":{"$error":"#REF!"}},null,null,{"$f":"(AF627+AF632)*$E$196","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E628+E630+E633)*$E$203","v":17004.350890400379},null,null,{"$f":"(H628+H630+H633)*$E$203","v":17302.351579227816},null,null,{"$f":"(K628+K630+K633)*$E$203","v":17302.351579227816},null,null,{"$f":"(N628+N630+N633)*$E$203","v":17930.741663250261},null,null,{"$f":"(Q628+Q630+Q633)*$E$203","v":18593.59121747427},null,null,{"$f":"(T628+T630+T633)*$E$203","v":18593.59121747427},null,null,{"$f":"(W628+W630+W633)*$E$203","v":18593.59121747427},null,null,{"$f":"(Z628+Z633)*$E$203","v":{"$error":"#REF!"}},null,null,{"$f":"(AC628+AC633)*$E$203","v":{"$error":"#REF!"}},null,null,{"$f":"(AF628+AF633)*$E$203","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E629+E630+E634)*$E$210","v":27504.381675238299},null,null,{"$f":"(H629+H630+H634)*$E$210","v":27986.395057449845},null,null,{"$f":"(K629+K630+K634)*$E$210","v":27986.395057449845},null,null,{"$f":"(N629+N630+N634)*$E$210","v":29830.454052231293},null,null,{"$f":"(Q629+Q630+Q634)*$E$210","v":30933.202814227399},null,null,{"$f":"(T629+T630+T634)*$E$210","v":30933.202814227399},null,null,{"$f":"(W629+W630+W634)*$E$210","v":30933.202814227399},null,null,{"$f":"(Z629+Z634)*$E$210","v":{"$error":"#REF!"}},null,null,{"$f":"(AC629+AC634)*$E$210","v":{"$error":"#REF!"}},null,null,{"$f":"(AF629+AF634)*$E$210","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E635*$E$211","v":3352.3662077586082},null,null,{"$f":"H635*$E$211","v":3352.3662077586082},null,null,{"$f":"K635*$E$211","v":3352.3662077586082},null,null,{"$f":"N635*$E$211","v":3352.3662077586082},null,null,{"$f":"Q635*$E$211","v":3476.2938448938153},null,null,{"$f":"T635*$E$211","v":3476.2938448938153},null,null,{"$f":"W635*$E$211","v":3476.2938448938153},null,null,{"$f":"Z635*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AC635*$E$211","v":{"$error":"#REF!"}},null,null,{"$f":"AF635*$E$211","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1862:Q1872)","v":-24.546374616218728},null,null,{"$f":"+SUBTOTAL(9,T1862:T1872)","v":-24.546374616218728},null,null,{"$f":"+SUBTOTAL(9,W1862:W1872)","v":-24.546374616218728},null,null,{"$f":"+SUBTOTAL(9,Z1862:Z1872)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1862:AC1872)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1862:AF1872)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1863:Q1865)","v":-2.3104246962879276},null,null,{"$f":"+SUBTOTAL(9,T1863:T1865)","v":-2.3104246962879276},null,null,{"$f":"+SUBTOTAL(9,W1863:W1865)","v":-2.3104246962879276},null,null,{"$f":"+SUBTOTAL(9,Z1863:Z1865)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1863:AC1865)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1863:AF1865)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q621*$E$281*12)*$E$5","v":-0.79240399512852722},null,null,{"$f":"-(T621*$E$281*12)*$E$5","v":-0.79240399512852722},null,null,{"$f":"-(W621*$E$281*12)*$E$5","v":-0.79240399512852722},null,null,{"$f":"-(Z621*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC621*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF621*$E$281*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.78324413407940441},null,null,{"$f":"-(T622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.78324413407940441},null,null,{"$f":"-(W622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.78324413407940441},null,null,{"$f":"-(Z622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":0},null,null,{"$f":"-(AC622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.73477656707999606},null,null,{"$f":"-(T623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.73477656707999606},null,null,{"$f":"-(W623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.73477656707999606},null,null,{"$f":"-(Z623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1867:Q1872)","v":-22.2359499199308},null,null,{"$f":"+SUBTOTAL(9,T1867:T1872)","v":-22.2359499199308},null,null,{"$f":"+SUBTOTAL(9,W1867:W1872)","v":-22.2359499199308},null,null,{"$f":"+SUBTOTAL(9,Z1867:Z1872)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1867:AC1872)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1867:AF1872)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q625*$E$281*12)*$E$5","v":-1.3574457442844201},null,null,{"$f":"-(T625*$E$281*12)*$E$5","v":-1.3574457442844201},null,null,{"$f":"-(W625*$E$281*12)*$E$5","v":-1.3574457442844201},null,null,{"$f":"-(Z625*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC625*$E$281*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF625*$E$281*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q626+Q630+Q631)*$E$185)*$E$5","v":-17.939384686658784},null,null,{"$f":"-((T626+T630+T631)*$E$185)*$E$5","v":-17.939384686658784},null,null,{"$f":"-((W626+W630+W631)*$E$185)*$E$5","v":-17.939384686658784},null,null,{"$f":"-((Z626+Z631)*$E$185)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC626+AC631)*$E$185)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF626+AF631)*$E$185)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q627+Q630+Q632)*$E$192)*$E$5","v":-2.6781697834601559},null,null,{"$f":"-((T627+T630+T632)*$E$192)*$E$5","v":-2.6781697834601559},null,null,{"$f":"-((W627+W630+W632)*$E$192)*$E$5","v":-2.6781697834601559},null,null,{"$f":"-((Z627+Z632)*$E$192)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC627+AC632)*$E$192)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF627+AF632)*$E$192)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q628+Q630+Q633)*$E$199)*$E$5","v":0},null,null,{"$f":"-((T628+T630+T633)*$E$199)*$E$5","v":0},null,null,{"$f":"-((W628+W630+W633)*$E$199)*$E$5","v":0},null,null,{"$f":"-((Z628+Z633)*$E$199)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC628+AC633)*$E$199)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF628+AF633)*$E$199)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q629+Q630+Q634)*$E$206)*$E$5","v":0},null,null,{"$f":"-((T629+T630+T634)*$E$206)*$E$5","v":0},null,null,{"$f":"-((W629+W630+W634)*$E$206)*$E$5","v":0},null,null,{"$f":"-((Z629+Z634)*$E$206)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC629+AC634)*$E$206)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF629+AF634)*$E$206)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.26094970552744257},null,null,{"$f":"-(T635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.26094970552744257},null,null,{"$f":"-(W635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.26094970552744257},null,null,{"$f":"-(Z635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1874:Q1884)","v":-35.866883797761815},null,null,{"$f":"+SUBTOTAL(9,T1874:T1884)","v":-35.866883797761815},null,null,{"$f":"+SUBTOTAL(9,W1874:W1884)","v":-35.866883797761815},null,null,{"$f":"+SUBTOTAL(9,Z1874:Z1884)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1874:AC1884)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1874:AF1884)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1875:Q1877)","v":-3.668472659678919},null,null,{"$f":"+SUBTOTAL(9,T1875:T1877)","v":-3.668472659678919},null,null,{"$f":"+SUBTOTAL(9,W1875:W1877)","v":-3.668472659678919},null,null,{"$f":"+SUBTOTAL(9,Z1875:Z1877)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1875:AC1877)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1875:AF1877)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q621*$E$283*12)*$E$6","v":-1.5594220499096876},null,null,{"$f":"-(T621*$E$283*12)*$E$6","v":-1.5594220499096876},null,null,{"$f":"-(W621*$E$283*12)*$E$6","v":-1.5594220499096876},null,null,{"$f":"-(Z621*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC621*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF621*$E$283*12)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0881943291792322},null,null,{"$f":"-(T622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0881943291792322},null,null,{"$f":"-(W622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0881943291792322},null,null,{"$f":"-(Z622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":0},null,null,{"$f":"-(AC622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0208562805899992},null,null,{"$f":"-(T623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0208562805899992},null,null,{"$f":"-(W623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-1.0208562805899992},null,null,{"$f":"-(Z623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1879:Q1884)","v":-32.198411138082896},null,null,{"$f":"+SUBTOTAL(9,T1879:T1884)","v":-32.198411138082896},null,null,{"$f":"+SUBTOTAL(9,W1879:W1884)","v":-32.198411138082896},null,null,{"$f":"+SUBTOTAL(9,Z1879:Z1884)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1879:AC1884)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1879:AF1884)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q625*$E$283*12)*$E$6","v":-2.6714035242210552},null,null,{"$f":"-(T625*$E$283*12)*$E$6","v":-2.6714035242210552},null,null,{"$f":"-(W625*$E$283*12)*$E$6","v":-2.6714035242210552},null,null,{"$f":"-(Z625*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC625*$E$283*12)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF625*$E$283*12)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q626+Q630+Q631)*$E$187)*$E$6","v":-5.9140851756747006},null,null,{"$f":"-((T626+T630+T631)*$E$187)*$E$6","v":-5.9140851756747006},null,null,{"$f":"-((W626+W630+W631)*$E$187)*$E$6","v":-5.9140851756747006},null,null,{"$f":"-((Z626+Z631)*$E$187)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC626+AC631)*$E$187)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF626+AF631)*$E$187)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q627+Q630+Q632)*$E$194)*$E$6","v":-23.250373933320628},null,null,{"$f":"-((T627+T630+T632)*$E$194)*$E$6","v":-23.250373933320628},null,null,{"$f":"-((W627+W630+W632)*$E$194)*$E$6","v":-23.250373933320628},null,null,{"$f":"-((Z627+Z632)*$E$194)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC627+AC632)*$E$194)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF627+AF632)*$E$194)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q628+Q630+Q633)*$E$201)*$E$6","v":0},null,null,{"$f":"-((T628+T630+T633)*$E$201)*$E$6","v":0},null,null,{"$f":"-((W628+W630+W633)*$E$201)*$E$6","v":0},null,null,{"$f":"-((Z628+Z633)*$E$201)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC628+AC633)*$E$201)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF628+AF633)*$E$201)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q629+Q630+Q634)*$E$208)*$E$6","v":0},null,null,{"$f":"-((T629+T630+T634)*$E$208)*$E$6","v":0},null,null,{"$f":"-((W629+W630+W634)*$E$208)*$E$6","v":0},null,null,{"$f":"-((Z629+Z634)*$E$208)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC629+AC634)*$E$208)*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF629+AF634)*$E$208)*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.36254850486651152},null,null,{"$f":"-(T635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.36254850486651152},null,null,{"$f":"-(W635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.36254850486651152},null,null,{"$f":"-(Z635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":{"$error":"#REF!"}}]
[null,null,"Descuento BTD - Cruz Roja",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1886:Q1896)","v":-33.591359714376857},null,null,{"$f":"+SUBTOTAL(9,T1886:T1896)","v":-33.591359714376857},null,null,{"$f":"+SUBTOTAL(9,W1886:W1896)","v":-33.591359714376857},null,null,{"$f":"+SUBTOTAL(9,Z1886:Z1896)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1886:AC1896)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1886:AF1896)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1887:Q1889)","v":-2.2840657684922254},null,null,{"$f":"+SUBTOTAL(9,T1887:T1889)","v":-2.2840657684922254},null,null,{"$f":"+SUBTOTAL(9,W1887:W1889)","v":-2.2840657684922254},null,null,{"$f":"+SUBTOTAL(9,Z1887:Z1889)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1887:AC1889)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1887:AF1889)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q621*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(T621*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(W621*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(Z621*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC621*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF621*$E$284*12)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.178495862182086},null,null,{"$f":"-(T622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.178495862182086},null,null,{"$f":"-(W622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.178495862182086},null,null,{"$f":"-(Z622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":0},null,null,{"$f":"-(AC622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.1055699063101392},null,null,{"$f":"-(T623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.1055699063101392},null,null,{"$f":"-(W623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-1.1055699063101392},null,null,{"$f":"-(Z623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1891:Q1896)","v":-31.307293945884634},null,null,{"$f":"+SUBTOTAL(9,T1891:T1896)","v":-31.307293945884634},null,null,{"$f":"+SUBTOTAL(9,W1891:W1896)","v":-31.307293945884634},null,null,{"$f":"+SUBTOTAL(9,Z1891:Z1896)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1891:AC1896)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1891:AF1896)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q625*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(T625*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(W625*$E$284*12)*$E$7","v":0},null,null,{"$f":"-(Z625*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC625*$E$284*12)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF625*$E$284*12)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q626+Q630+Q631)*$E$188)*$E$7","v":-30.914660110760952},null,null,{"$f":"-((T626+T630+T631)*$E$188)*$E$7","v":-30.914660110760952},null,null,{"$f":"-((W626+W630+W631)*$E$188)*$E$7","v":-30.914660110760952},null,null,{"$f":"-((Z626+Z631)*$E$188)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC626+AC631)*$E$188)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF626+AF631)*$E$188)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q627+Q630+Q632)*$E$195)*$E$7","v":0},null,null,{"$f":"-((T627+T630+T632)*$E$195)*$E$7","v":0},null,null,{"$f":"-((W627+W630+W632)*$E$195)*$E$7","v":0},null,null,{"$f":"-((Z627+Z632)*$E$195)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC627+AC632)*$E$195)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF627+AF632)*$E$195)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q628+Q630+Q633)*$E$202)*$E$7","v":0},null,null,{"$f":"-((T628+T630+T633)*$E$202)*$E$7","v":0},null,null,{"$f":"-((W628+W630+W633)*$E$202)*$E$7","v":0},null,null,{"$f":"-((Z628+Z633)*$E$202)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC628+AC633)*$E$202)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF628+AF633)*$E$202)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q629+Q630+Q634)*$E$209)*$E$7","v":0},null,null,{"$f":"-((T629+T630+T634)*$E$209)*$E$7","v":0},null,null,{"$f":"-((W629+W630+W634)*$E$209)*$E$7","v":0},null,null,{"$f":"-((Z629+Z634)*$E$209)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC629+AC634)*$E$209)*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF629+AF634)*$E$209)*$E$7","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.39263383512368316},null,null,{"$f":"-(T635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.39263383512368316},null,null,{"$f":"-(W635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.39263383512368316},null,null,{"$f":"-(Z635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":{"$error":"#REF!"}}]
[null,null,"BTH",null,{"$f":"+SUBTOTAL(9,E1898:E1906)","v":3079.8104013967918},null,null,{"$f":"+SUBTOTAL(9,H1898:H1906)","v":3065.2437821495769},null,null,{"$f":"+SUBTOTAL(9,K1898:K1906)","v":3065.2437821495769},null,null,{"$f":"+SUBTOTAL(9,N1898:N1906)","v":3065.2437821495769},null,null,{"$f":"+SUBTOTAL(9,Q1898:Q1906)","v":3177.1277812500612},null,null,{"$f":"+SUBTOTAL(9,T1898:T1906)","v":3177.1277812500612},null,null,{"$f":"+SUBTOTAL(9,W1898:W1906)","v":3177.1277812500612},null,null,{"$f":"+SUBTOTAL(9,Z1898:Z1906)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1898:AC1906)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1898:AF1906)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1899:E1901)","v":279.06246079770057},null,null,{"$f":"+SUBTOTAL(9,H1899:H1901)","v":279.06246079770057},null,null,{"$f":"+SUBTOTAL(9,K1899:K1901)","v":279.06246079770057},null,null,{"$f":"+SUBTOTAL(9,N1899:N1901)","v":279.06246079770057},null,null,{"$f":"+SUBTOTAL(9,Q1899:Q1901)","v":287.94910030594474},null,null,{"$f":"+SUBTOTAL(9,T1899:T1901)","v":287.94910030594474},null,null,{"$f":"+SUBTOTAL(9,W1899:W1901)","v":287.94910030594474},null,null,{"$f":"+SUBTOTAL(9,Z1899:Z1901)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1899:AC1901)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1899:AF1901)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,{"$f":"E662*$E$294*12","v":91.656347367155064},null,null,{"$f":"H662*$E$294*12","v":91.656347367155064},null,null,{"$f":"K662*$E$294*12","v":91.656347367155064},null,null,{"$f":"N662*$E$294*12","v":91.656347367155064},null,null,{"$f":"Q662*$E$294*12","v":94.575109408334001},null,null,{"$f":"T662*$E$294*12","v":94.575109408334001},null,null,{"$f":"W662*$E$294*12","v":94.575109408334001},null,null,{"$f":"Z662*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC662*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF662*$E$294*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E663*$E$247","v":88.289739988840239},null,null,{"$f":"H663*$E$247","v":88.289739988840239},null,null,{"$f":"K663*$E$247","v":88.289739988840239},null,null,{"$f":"N663*$E$247","v":88.289739988840239},null,null,{"$f":"Q663*$E$247","v":91.101293679417793},null,null,{"$f":"T663*$E$247","v":91.101293679417793},null,null,{"$f":"W663*$E$247","v":91.101293679417793},null,null,{"$f":"Z663*$E$247","v":0},null,null,{"$f":"AC663*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF663*$E$247","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E664*$E$247","v":99.116373441705264},null,null,{"$f":"H664*$E$247","v":99.116373441705264},null,null,{"$f":"K664*$E$247","v":99.116373441705264},null,null,{"$f":"N664*$E$247","v":99.116373441705264},null,null,{"$f":"Q664*$E$247","v":102.27269721819292},null,null,{"$f":"T664*$E$247","v":102.27269721819292},null,null,{"$f":"W664*$E$247","v":102.27269721819292},null,null,{"$f":"Z664*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AC664*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF664*$E$247","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1903:E1906)","v":2800.7479405990907},null,null,{"$f":"+SUBTOTAL(9,H1903:H1906)","v":2786.1813213518762},null,null,{"$f":"+SUBTOTAL(9,K1903:K1906)","v":2786.1813213518762},null,null,{"$f":"+SUBTOTAL(9,N1903:N1906)","v":2786.1813213518762},null,null,{"$f":"+SUBTOTAL(9,Q1903:Q1906)","v":2889.1786809441164},null,null,{"$f":"+SUBTOTAL(9,T1903:T1906)","v":2889.1786809441164},null,null,{"$f":"+SUBTOTAL(9,W1903:W1906)","v":2889.1786809441164},null,null,{"$f":"+SUBTOTAL(9,Z1903:Z1906)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1903:AC1906)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1903:AF1906)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,{"$f":"E666*$E$294*12","v":150.18940689583806},null,null,{"$f":"H666*$E$294*12","v":148.37472318992286},null,null,{"$f":"K666*$E$294*12","v":148.37472318992286},null,null,{"$f":"N666*$E$294*12","v":148.37472318992286},null,null,{"$f":"Q666*$E$294*12","v":153.85972325136055},null,null,{"$f":"T666*$E$294*12","v":153.85972325136055},null,null,{"$f":"W666*$E$294*12","v":153.85972325136055},null,null,{"$f":"Z666*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC666*$E$294*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF666*$E$294*12","v":{"$error":"#REF!"}}]
[null,null,"Energía en Punta",null,{"$f":"(E668+E667+E670)*$E$245","v":657.03428921102523},null,null,{"$f":"(H668+H667+H670)*$E$245","v":653.83094141957133},null,null,{"$f":"(K668+K667+K670)*$E$245","v":653.83094141957133},null,null,{"$f":"(N668+N667+N670)*$E$245","v":653.83094141957133},null,null,{"$f":"(Q668+Q667+Q670)*$E$245","v":678.00124938547538},null,null,{"$f":"(T668+T667+T670)*$E$245","v":678.00124938547538},null,null,{"$f":"(W668+W667+W670)*$E$245","v":678.00124938547538},null,null,{"$f":"(Z668+Z667)*$E$245","v":{"$error":"#REF!"}},null,null,{"$f":"(AC668+AC667)*$E$245","v":{"$error":"#REF!"}},null,null,{"$f":"(AF668+AF667)*$E$245","v":{"$error":"#REF!"}}]
[null,null,"Energía Fuera de Punta",null,{"$f":"(E669+E667+E670)*$E$246","v":1958.4977884469147},null,null,{"$f":"(H669+H667+H670)*$E$246","v":1948.9492006970693},null,null,{"$f":"(K669+K667+K670)*$E$246","v":1948.9492006970693},null,null,{"$f":"(N669+N667+N670)*$E$246","v":1948.9492006970693},null,null,{"$f":"(Q669+Q667+Q670)*$E$246","v":2020.9964217852526},null,null,{"$f":"(T669+T667+T670)*$E$246","v":2020.9964217852526},null,null,{"$f":"(W669+W667+W670)*$E$246","v":2020.9964217852526},null,null,{"$f":"(Z669+Z667)*$E$246","v":{"$error":"#REF!"}},null,null,{"$f":"(AC669+AC667)*$E$246","v":{"$error":"#REF!"}},null,null,{"$f":"(AF669+AF667)*$E$246","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E671*$E$247","v":35.026456045312955},null,null,{"$f":"H671*$E$247","v":35.026456045312955},null,null,{"$f":"K671*$E$247","v":35.026456045312955},null,null,{"$f":"N671*$E$247","v":35.026456045312955},null,null,{"$f":"Q671*$E$247","v":36.321286522028103},null,null,{"$f":"T671*$E$247","v":36.321286522028103},null,null,{"$f":"W671*$E$247","v":36.321286522028103},null,null,{"$f":"Z671*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AC671*$E$247","v":{"$error":"#REF!"}},null,null,{"$f":"AF671*$E$247","v":{"$error":"#REF!"}}]
[null,null,"MTD",null,{"$f":"+SUBTOTAL(9,E1908:E1918)","v":123509.02639229888},null,null,{"$f":"+SUBTOTAL(9,H1908:H1918)","v":123509.02639229888},null,null,{"$f":"+SUBTOTAL(9,K1908:K1918)","v":123509.02639229888},null,null,{"$f":"+SUBTOTAL(9,N1908:N1918)","v":123509.02639229888},null,null,{"$f":"+SUBTOTAL(9,Q1908:Q1918)","v":128016.94801247206},null,null,{"$f":"+SUBTOTAL(9,T1908:T1918)","v":128016.94801247206},null,null,{"$f":"+SUBTOTAL(9,W1908:W1918)","v":128016.94801247206},null,null,{"$f":"+SUBTOTAL(9,Z1908:Z1918)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1908:AC1918)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1908:AF1918)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1909:E1911)","v":11295.641801852697},null,null,{"$f":"+SUBTOTAL(9,H1909:H1911)","v":11295.641801852697},null,null,{"$f":"+SUBTOTAL(9,K1909:K1911)","v":11295.641801852697},null,null,{"$f":"+SUBTOTAL(9,N1909:N1911)","v":11295.641801852697},null,null,{"$f":"+SUBTOTAL(9,Q1909:Q1911)","v":11655.347282913752},null,null,{"$f":"+SUBTOTAL(9,T1909:T1911)","v":11655.347282913752},null,null,{"$f":"+SUBTOTAL(9,W1909:W1911)","v":11655.347282913752},null,null,{"$f":"+SUBTOTAL(9,Z1909:Z1911)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1909:AC1911)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1909:AF1911)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E699*$E$289*12","v":3838.2611827343717},null,null,{"$f":"H699*$E$289*12","v":3838.2611827343717},null,null,{"$f":"K699*$E$289*12","v":3838.2611827343717},null,null,{"$f":"N699*$E$289*12","v":3838.2611827343717},null,null,{"$f":"Q699*$E$289*12","v":3960.4891720237442},null,null,{"$f":"T699*$E$289*12","v":3960.4891720237442},null,null,{"$f":"W699*$E$289*12","v":3960.4891720237442},null,null,{"$f":"Z699*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC699*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF699*$E$289*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,{"$f":"E700*$E$229","v":3313.7529633001946},null,null,{"$f":"H700*$E$229","v":3313.7529633001946},null,null,{"$f":"K700*$E$229","v":3313.7529633001946},null,null,{"$f":"N700*$E$229","v":3313.7529633001946},null,null,{"$f":"Q700*$E$229","v":3419.2781848582904},null,null,{"$f":"T700*$E$229","v":3419.2781848582904},null,null,{"$f":"W700*$E$229","v":3419.2781848582904},null,null,{"$f":"Z700*$E$229","v":0},null,null,{"$f":"AC700*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF700*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E701*$E$229","v":4143.6276558181307},null,null,{"$f":"H701*$E$229","v":4143.6276558181307},null,null,{"$f":"K701*$E$229","v":4143.6276558181307},null,null,{"$f":"N701*$E$229","v":4143.6276558181307},null,null,{"$f":"Q701*$E$229","v":4275.5799260317172},null,null,{"$f":"T701*$E$229","v":4275.5799260317172},null,null,{"$f":"W701*$E$229","v":4275.5799260317172},null,null,{"$f":"Z701*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC701*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF701*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1913:E1918)","v":112213.38459044618},null,null,{"$f":"+SUBTOTAL(9,H1913:H1918)","v":112213.38459044618},null,null,{"$f":"+SUBTOTAL(9,K1913:K1918)","v":112213.38459044618},null,null,{"$f":"+SUBTOTAL(9,N1913:N1918)","v":112213.38459044618},null,null,{"$f":"+SUBTOTAL(9,Q1913:Q1918)","v":116361.6007295583},null,null,{"$f":"+SUBTOTAL(9,T1913:T1918)","v":116361.6007295583},null,null,{"$f":"+SUBTOTAL(9,W1913:W1918)","v":116361.6007295583},null,null,{"$f":"+SUBTOTAL(9,Z1913:Z1918)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1913:AC1918)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1913:AF1918)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E703*$E$289*12","v":5630.4307604748083},null,null,{"$f":"H703*$E$289*12","v":5630.4307604748083},null,null,{"$f":"K703*$E$289*12","v":5630.4307604748083},null,null,{"$f":"N703*$E$289*12","v":5630.4307604748083},null,null,{"$f":"Q703*$E$289*12","v":5838.5720961630586},null,null,{"$f":"T703*$E$289*12","v":5838.5720961630586},null,null,{"$f":"W703*$E$289*12","v":5838.5720961630586},null,null,{"$f":"Z703*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC703*$E$289*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF703*$E$289*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E704+E708+E709)*$E$216","v":105118.64892337572},null,null,{"$f":"(H704+H708+H709)*$E$216","v":105118.64892337572},null,null,{"$f":"(K704+K708+K709)*$E$216","v":105118.64892337572},null,null,{"$f":"(N704+N708+N709)*$E$216","v":105118.64892337572},null,null,{"$f":"(Q704+Q708+Q709)*$E$216","v":109004.59245477449},null,null,{"$f":"(T704+T708+T709)*$E$216","v":109004.59245477449},null,null,{"$f":"(W704+W708+W709)*$E$216","v":109004.59245477449},null,null,{"$f":"(Z704+Z709)*$E$216","v":{"$error":"#REF!"}},null,null,{"$f":"(AC704+AC709)*$E$216","v":{"$error":"#REF!"}},null,null,{"$f":"(AF704+AF709)*$E$216","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E705+E708+E710)*$E$220","v":0},null,null,{"$f":"(H705+H708+H710)*$E$220","v":0},null,null,{"$f":"(K705+K708+K710)*$E$220","v":0},null,null,{"$f":"(N705+N708+N710)*$E$220","v":0},null,null,{"$f":"(Q705+Q708+Q710)*$E$220","v":0},null,null,{"$f":"(T705+T708+T710)*$E$220","v":0},null,null,{"$f":"(W705+W708+W710)*$E$220","v":0},null,null,{"$f":"(Z705+Z710)*$E$220","v":{"$error":"#REF!"}},null,null,{"$f":"(AC705+AC710)*$E$220","v":{"$error":"#REF!"}},null,null,{"$f":"(AF705+AF710)*$E$220","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E706+E708+E711)*$E$224","v":0},null,null,{"$f":"(H706+H708+H711)*$E$224","v":0},null,null,{"$f":"(K706+K708+K711)*$E$224","v":0},null,null,{"$f":"(N706+N708+N711)*$E$224","v":0},null,null,{"$f":"(Q706+Q708+Q711)*$E$224","v":0},null,null,{"$f":"(T706+T708+T711)*$E$224","v":0},null,null,{"$f":"(W706+W708+W711)*$E$224","v":0},null,null,{"$f":"(Z706+Z711)*$E$224","v":{"$error":"#REF!"}},null,null,{"$f":"(AC706+AC711)*$E$224","v":{"$error":"#REF!"}},null,null,{"$f":"(AF706+AF711)*$E$224","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E707+E708+E712)*$E$228","v":0},null,null,{"$f":"(H707+H708+H712)*$E$228","v":0},null,null,{"$f":"(K707+K708+K712)*$E$228","v":0},null,null,{"$f":"(N707+N708+N712)*$E$228","v":0},null,null,{"$f":"(Q707+Q708+Q712)*$E$228","v":0},null,null,{"$f":"(T707+T708+T712)*$E$228","v":0},null,null,{"$f":"(W707+W708+W712)*$E$228","v":0},null,null,{"$f":"(Z707+Z712)*$E$228","v":{"$error":"#REF!"}},null,null,{"$f":"(AC707+AC712)*$E$228","v":{"$error":"#REF!"}},null,null,{"$f":"(AF707+AF712)*$E$228","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E713*$E$229","v":1464.3049065956614},null,null,{"$f":"H713*$E$229","v":1464.3049065956614},null,null,{"$f":"K713*$E$229","v":1464.3049065956614},null,null,{"$f":"N713*$E$229","v":1464.3049065956614},null,null,{"$f":"Q713*$E$229","v":1518.4361786207485},null,null,{"$f":"T713*$E$229","v":1518.4361786207485},null,null,{"$f":"W713*$E$229","v":1518.4361786207485},null,null,{"$f":"Z713*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AC713*$E$229","v":{"$error":"#REF!"}},null,null,{"$f":"AF713*$E$229","v":{"$error":"#REF!"}}]
[null,null,"Descuento MTD - Agropecuarios",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1920:Q1930)","v":-76.759402110703363},null,null,{"$f":"+SUBTOTAL(9,T1920:T1930)","v":-76.759402110703363},null,null,{"$f":"+SUBTOTAL(9,W1920:W1930)","v":-76.759402110703363},null,null,{"$f":"+SUBTOTAL(9,Z1920:Z1930)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1920:AC1930)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1920:AF1930)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1921:Q1923)","v":-7.7597995226668459},null,null,{"$f":"+SUBTOTAL(9,T1921:T1923)","v":-7.7597995226668459},null,null,{"$f":"+SUBTOTAL(9,W1921:W1923)","v":-7.7597995226668459},null,null,{"$f":"+SUBTOTAL(9,Z1921:Z1923)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1921:AC1923)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1921:AF1923)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q699*$E$288*12)*$E$5","v":-3.2939798657159276},null,null,{"$f":"-(T699*$E$288*12)*$E$5","v":-3.2939798657159276},null,null,{"$f":"-(W699*$E$288*12)*$E$5","v":-3.2939798657159276},null,null,{"$f":"-(Z699*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC699*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF699*$E$288*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.9844264196260086},null,null,{"$f":"-(T700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.9844264196260086},null,null,{"$f":"-(W700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.9844264196260086},null,null,{"$f":"-(Z700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":0},null,null,{"$f":"-(AC700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.4813932373249097},null,null,{"$f":"-(T701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.4813932373249097},null,null,{"$f":"-(W701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-2.4813932373249097},null,null,{"$f":"-(Z701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Q1925:Q1930)","v":-68.99960258803651},null,null,{"$f":"+SUBTOTAL(9,T1925:T1930)","v":-68.99960258803651},null,null,{"$f":"+SUBTOTAL(9,W1925:W1930)","v":-68.99960258803651},null,null,{"$f":"+SUBTOTAL(9,Z1925:Z1930)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1925:AC1930)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1925:AF1930)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q703*$E$288*12)*$E$5","v":-4.8560008862401851},null,null,{"$f":"-(T703*$E$288*12)*$E$5","v":-4.8560008862401851},null,null,{"$f":"-(W703*$E$288*12)*$E$5","v":-4.8560008862401851},null,null,{"$f":"-(Z703*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC703*$E$288*12)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF703*$E$288*12)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q704+Q708+Q709)*$E$215)*$E$5","v":-63.262355805304338},null,null,{"$f":"-((T704+T708+T709)*$E$215)*$E$5","v":-63.262355805304338},null,null,{"$f":"-((W704+W708+W709)*$E$215)*$E$5","v":-63.262355805304338},null,null,{"$f":"-((Z704+Z709)*$E$215)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC704+AC709)*$E$215)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF704+AF709)*$E$215)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q705+Q708+Q710)*$E$219)*$E$5","v":0},null,null,{"$f":"-((T705+T708+T710)*$E$219)*$E$5","v":0},null,null,{"$f":"-((W705+W708+W710)*$E$219)*$E$5","v":0},null,null,{"$f":"-((Z705+Z710)*$E$219)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC705+AC710)*$E$219)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF705+AF710)*$E$219)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q706+Q708+Q711)*$E$223)*$E$5","v":0},null,null,{"$f":"-((T706+T708+T711)*$E$223)*$E$5","v":0},null,null,{"$f":"-((W706+W708+W711)*$E$223)*$E$5","v":0},null,null,{"$f":"-((Z706+Z711)*$E$223)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC706+AC711)*$E$223)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF706+AF711)*$E$223)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-((Q707+Q708+Q712)*$E$227)*$E$5","v":0},null,null,{"$f":"-((T707+T708+T712)*$E$227)*$E$5","v":0},null,null,{"$f":"-((W707+W708+W712)*$E$227)*$E$5","v":0},null,null,{"$f":"-((Z707+Z712)*$E$227)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AC707+AC712)*$E$227)*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-((AF707+AF712)*$E$227)*$E$5","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(Q713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-0.88124589649199625},null,null,{"$f":"-(T713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-0.88124589649199625},null,null,{"$f":"-(W713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-0.88124589649199625},null,null,{"$f":"-(Z713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AC713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}},null,null,{"$f":"-(AF713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":{"$error":"#REF!"}}]
[null,null,"MTH",null,{"$f":"+SUBTOTAL(9,E1932:E1940)","v":21001.117594143383},null,null,{"$f":"+SUBTOTAL(9,H1932:H1940)","v":21001.117594143383},null,null,{"$f":"+SUBTOTAL(9,K1932:K1940)","v":21001.117594143383},null,null,{"$f":"+SUBTOTAL(9,N1932:N1940)","v":21001.117594143383},null,null,{"$f":"+SUBTOTAL(9,Q1932:Q1940)","v":21768.012726299541},null,null,{"$f":"+SUBTOTAL(9,T1932:T1940)","v":21768.012726299541},null,null,{"$f":"+SUBTOTAL(9,W1932:W1940)","v":21768.012726299541},null,null,{"$f":"+SUBTOTAL(9,Z1932:Z1940)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1932:AC1940)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1932:AF1940)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1933:E1935)","v":1846.266818198616},null,null,{"$f":"+SUBTOTAL(9,H1933:H1935)","v":1846.266818198616},null,null,{"$f":"+SUBTOTAL(9,K1933:K1935)","v":1846.266818198616},null,null,{"$f":"+SUBTOTAL(9,N1933:N1935)","v":1846.266818198616},null,null,{"$f":"+SUBTOTAL(9,Q1933:Q1935)","v":1905.0604932864951},null,null,{"$f":"+SUBTOTAL(9,T1933:T1935)","v":1905.0604932864951},null,null,{"$f":"+SUBTOTAL(9,W1933:W1935)","v":1905.0604932864951},null,null,{"$f":"+SUBTOTAL(9,Z1933:Z1935)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1933:AC1935)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1933:AF1935)","v":{"$error":"#REF!"}}]
[null,null,"Demanda Máxima",null,{"$f":"E740*$E$298*12","v":530.6250574352913},null,null,{"$f":"H740*$E$298*12","v":530.6250574352913},null,null,{"$f":"K740*$E$298*12","v":530.6250574352913},null,null,{"$f":"N740*$E$298*12","v":530.6250574352913},null,null,{"$f":"Q740*$E$298*12","v":547.52261358092835},null,null,{"$f":"T740*$E$298*12","v":547.52261358092835},null,null,{"$f":"W740*$E$298*12","v":547.52261358092835},null,null,{"$f":"Z740*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC740*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF740*$E$298*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E741*$E$251","v":548.2847442957958},null,null,{"$f":"H741*$E$251","v":548.2847442957958},null,null,{"$f":"K741*$E$251","v":548.2847442957958},null,null,{"$f":"N741*$E$251","v":548.2847442957958},null,null,{"$f":"Q741*$E$251","v":565.74466655298079},null,null,{"$f":"T741*$E$251","v":565.74466655298079},null,null,{"$f":"W741*$E$251","v":565.74466655298079},null,null,{"$f":"Z741*$E$251","v":0},null,null,{"$f":"AC741*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF741*$E$251","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E742*$E$251","v":767.35701646752875},null,null,{"$f":"H742*$E$251","v":767.35701646752875},null,null,{"$f":"K742*$E$251","v":767.35701646752875},null,null,{"$f":"N742*$E$251","v":767.35701646752875},null,null,{"$f":"Q742*$E$251","v":791.79321315258608},null,null,{"$f":"T742*$E$251","v":791.79321315258608},null,null,{"$f":"W742*$E$251","v":791.79321315258608},null,null,{"$f":"Z742*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AC742*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF742*$E$251","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1937:E1940)","v":19154.850775944768},null,null,{"$f":"+SUBTOTAL(9,H1937:H1940)","v":19154.850775944768},null,null,{"$f":"+SUBTOTAL(9,K1937:K1940)","v":19154.850775944768},null,null,{"$f":"+SUBTOTAL(9,N1937:N1940)","v":19154.850775944768},null,null,{"$f":"+SUBTOTAL(9,Q1937:Q1940)","v":19862.952233013046},null,null,{"$f":"+SUBTOTAL(9,T1937:T1940)","v":19862.952233013046},null,null,{"$f":"+SUBTOTAL(9,W1937:W1940)","v":19862.952233013046},null,null,{"$f":"+SUBTOTAL(9,Z1937:Z1940)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1937:AC1940)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1937:AF1940)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E744*$E$298*12","v":778.38570733583606},null,null,{"$f":"H744*$E$298*12","v":778.38570733583606},null,null,{"$f":"K744*$E$298*12","v":778.38570733583606},null,null,{"$f":"N744*$E$298*12","v":778.38570733583606},null,null,{"$f":"Q744*$E$298*12","v":807.16045791848273},null,null,{"$f":"T744*$E$298*12","v":807.16045791848273},null,null,{"$f":"W744*$E$298*12","v":807.16045791848273},null,null,{"$f":"Z744*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC744*$E$298*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF744*$E$298*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía en Punta ",null,{"$f":"(E746+E745+E748)*$E$249","v":5039.0387392060156},null,null,{"$f":"(H746+H745+H748)*$E$249","v":5039.0387392060156},null,null,{"$f":"(K746+K745+K748)*$E$249","v":5039.0387392060156},null,null,{"$f":"(N746+N745+N748)*$E$249","v":5039.0387392060156},null,null,{"$f":"(Q746+Q745+Q748)*$E$249","v":5225.3179598166125},null,null,{"$f":"(T746+T745+T748)*$E$249","v":5225.3179598166125},null,null,{"$f":"(W746+W745+W748)*$E$249","v":5225.3179598166125},null,null,{"$f":"(Z746+Z745)*$E$249","v":{"$error":"#REF!"}},null,null,{"$f":"(AC746+AC745)*$E$249","v":{"$error":"#REF!"}},null,null,{"$f":"(AF746+AF745)*$E$249","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"(E747+E745+E748)*$E$250","v":13066.252194645349},null,null,{"$f":"(H747+H745+H748)*$E$250","v":13066.252194645349},null,null,{"$f":"(K747+K745+K748)*$E$250","v":13066.252194645349},null,null,{"$f":"(N747+N745+N748)*$E$250","v":13066.252194645349},null,null,{"$f":"(Q747+Q745+Q748)*$E$250","v":13549.275128401074},null,null,{"$f":"(T747+T745+T748)*$E$250","v":13549.275128401074},null,null,{"$f":"(W747+W745+W748)*$E$250","v":13549.275128401074},null,null,{"$f":"(Z747+Z745)*$E$250","v":{"$error":"#REF!"}},null,null,{"$f":"(AC747+AC745)*$E$250","v":{"$error":"#REF!"}},null,null,{"$f":"(AF747+AF745)*$E$250","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E749*$E$251","v":271.17413475756769},null,null,{"$f":"H749*$E$251","v":271.17413475756769},null,null,{"$f":"K749*$E$251","v":271.17413475756769},null,null,{"$f":"N749*$E$251","v":271.17413475756769},null,null,{"$f":"Q749*$E$251","v":281.19868687687767},null,null,{"$f":"T749*$E$251","v":281.19868687687767},null,null,{"$f":"W749*$E$251","v":281.19868687687767},null,null,{"$f":"Z749*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AC749*$E$251","v":{"$error":"#REF!"}},null,null,{"$f":"AF749*$E$251","v":{"$error":"#REF!"}}]
[null,null,"ATD",null,{"$f":"+SUBTOTAL(9,E1942:E1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1942:H1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1942:K1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1942:N1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1942:Q1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1942:T1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1942:W1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1942:Z1952)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1942:AC1952)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1942:AF1952)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1943:E1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1943:H1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1943:K1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1943:N1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1943:Q1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1943:T1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1943:W1945)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1943:Z1945)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1943:AC1945)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1943:AF1945)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E777*$E$292*12","v":0},null,null,{"$f":"H777*$E$292*12","v":0},null,null,{"$f":"K777*$E$292*12","v":0},null,null,{"$f":"N777*$E$292*12","v":0},null,null,{"$f":"Q777*$E$292*12","v":0},null,null,{"$f":"T777*$E$292*12","v":0},null,null,{"$f":"W777*$E$292*12","v":0},null,null,{"$f":"Z777*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC777*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF777*$E$292*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E778*$E$243","v":0},null,null,{"$f":"H778*$E$243","v":0},null,null,{"$f":"K778*$E$243","v":0},null,null,{"$f":"N778*$E$243","v":0},null,null,{"$f":"Q778*$E$243","v":0},null,null,{"$f":"T778*$E$243","v":0},null,null,{"$f":"W778*$E$243","v":0},null,null,{"$f":"Z778*$E$243","v":0},null,null,{"$f":"AC778*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF778*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E779*$E$243","v":0},null,null,{"$f":"H779*$E$243","v":0},null,null,{"$f":"K779*$E$243","v":0},null,null,{"$f":"N779*$E$243","v":0},null,null,{"$f":"Q779*$E$243","v":0},null,null,{"$f":"T779*$E$243","v":0},null,null,{"$f":"W779*$E$243","v":0},null,null,{"$f":"Z779*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC779*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF779*$E$243","v":{"$error":"#REF!"}}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1947:E1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,H1947:H1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,K1947:K1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,N1947:N1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q1947:Q1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,T1947:T1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,W1947:W1952)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z1947:Z1952)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1947:AC1952)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1947:AF1952)","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E781*$E$292*12","v":0},null,null,{"$f":"H781*$E$292*12","v":0},null,null,{"$f":"K781*$E$292*12","v":0},null,null,{"$f":"N781*$E$292*12","v":0},null,null,{"$f":"Q781*$E$292*12","v":0},null,null,{"$f":"T781*$E$292*12","v":0},null,null,{"$f":"W781*$E$292*12","v":0},null,null,{"$f":"Z781*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AC781*$E$292*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF781*$E$292*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E782+E786+E787)*$E$233","v":0},null,null,{"$f":"(H782+H786+H787)*$E$233","v":0},null,null,{"$f":"(K782+K786+K787)*$E$233","v":0},null,null,{"$f":"(N782+N786+N787)*$E$233","v":0},null,null,{"$f":"(Q782+Q786+Q787)*$E$233","v":0},null,null,{"$f":"(T782+T786+T787)*$E$233","v":0},null,null,{"$f":"(W782+W786+W787)*$E$233","v":0},null,null,{"$f":"(Z782+Z787)*$E$233","v":{"$error":"#REF!"}},null,null,{"$f":"(AC782+AC787)*$E$233","v":{"$error":"#REF!"}},null,null,{"$f":"(AF782+AF787)*$E$233","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E783+E786+E788)*$E$236","v":0},null,null,{"$f":"(H783+H786+H788)*$E$236","v":0},null,null,{"$f":"(K783+K786+K788)*$E$236","v":0},null,null,{"$f":"(N783+N786+N788)*$E$236","v":0},null,null,{"$f":"(Q783+Q786+Q788)*$E$236","v":0},null,null,{"$f":"(T783+T786+T788)*$E$236","v":0},null,null,{"$f":"(W783+W786+W788)*$E$236","v":0},null,null,{"$f":"(Z783+Z788)*$E$236","v":{"$error":"#REF!"}},null,null,{"$f":"(AC783+AC788)*$E$236","v":{"$error":"#REF!"}},null,null,{"$f":"(AF783+AF788)*$E$236","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E784+E786+E789)*$E$239","v":0},null,null,{"$f":"(H784+H786+H789)*$E$239","v":0},null,null,{"$f":"(K784+K786+K789)*$E$239","v":0},null,null,{"$f":"(N784+N786+N789)*$E$239","v":0},null,null,{"$f":"(Q784+Q786+Q789)*$E$239","v":0},null,null,{"$f":"(T784+T786+T789)*$E$239","v":0},null,null,{"$f":"(W784+W786+W789)*$E$239","v":0},null,null,{"$f":"(Z784+Z789)*$E$239","v":{"$error":"#REF!"}},null,null,{"$f":"(AC784+AC789)*$E$239","v":{"$error":"#REF!"}},null,null,{"$f":"(AF784+AF789)*$E$239","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E785+E786+E790)*$E$242","v":0},null,null,{"$f":"(H785+H786+H790)*$E$242","v":0},null,null,{"$f":"(K785+K786+K790)*$E$242","v":0},null,null,{"$f":"(N785+N786+N790)*$E$242","v":0},null,null,{"$f":"(Q785+Q786+Q790)*$E$242","v":0},null,null,{"$f":"(T785+T786+T790)*$E$242","v":0},null,null,{"$f":"(W785+W786+W790)*$E$242","v":0},null,null,{"$f":"(Z785+Z790)*$E$242","v":{"$error":"#REF!"}},null,null,{"$f":"(AC785+AC790)*$E$242","v":{"$error":"#REF!"}},null,null,{"$f":"(AF785+AF790)*$E$242","v":{"$error":"#REF!"}}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E791*$E$243","v":0},null,null,{"$f":"H791*$E$243","v":0},null,null,{"$f":"K791*$E$243","v":0},null,null,{"$f":"N791*$E$243","v":0},null,null,{"$f":"Q791*$E$243","v":0},null,null,{"$f":"T791*$E$243","v":0},null,null,{"$f":"W791*$E$243","v":0},null,null,{"$f":"Z791*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AC791*$E$243","v":{"$error":"#REF!"}},null,null,{"$f":"AF791*$E$243","v":{"$error":"#REF!"}}]
[null,null,"ATH",null,{"$f":"+SUBTOTAL(9,E1954:E1962)","v":79105.167050440868},null,null,{"$f":"+SUBTOTAL(9,H1954:H1962)","v":79105.167050440868},null,null,{"$f":"+SUBTOTAL(9,K1954:K1962)","v":79105.167050440868},null,null,{"$f":"+SUBTOTAL(9,N1954:N1962)","v":79105.167050440868},null,null,{"$f":"+SUBTOTAL(9,Q1954:Q1962)","v":81994.402059754852},null,null,{"$f":"+SUBTOTAL(9,T1954:T1962)","v":81994.402059754852},null,null,{"$f":"+SUBTOTAL(9,W1954:W1962)","v":81994.402059754852}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1955:E1957)","v":6844.7012702130578},null,null,{"$f":"+SUBTOTAL(9,H1955:H1957)","v":6844.7012702130578},null,null,{"$f":"+SUBTOTAL(9,K1955:K1957)","v":6844.7012702130578},null,null,{"$f":"+SUBTOTAL(9,N1955:N1957)","v":6844.7012702130578},null,null,{"$f":"+SUBTOTAL(9,Q1955:Q1957)","v":7062.6682176703816},null,null,{"$f":"+SUBTOTAL(9,T1955:T1957)","v":7062.6682176703816},null,null,{"$f":"+SUBTOTAL(9,W1955:W1957)","v":7062.6682176703816}]
[null,null,"Demanda Máxima",null,{"$f":"E819*$E$302*12","v":1680.0760789243282},null,null,{"$f":"H819*$E$302*12","v":1680.0760789243282},null,null,{"$f":"K819*$E$302*12","v":1680.0760789243282},null,null,{"$f":"N819*$E$302*12","v":1680.0760789243282},null,null,{"$f":"Q819*$E$302*12","v":1733.57747218642},null,null,{"$f":"T819*$E$302*12","v":1733.57747218642},null,null,{"$f":"W819*$E$302*12","v":1733.57747218642}]
[null,null,"Cargo por Energia",null,{"$f":"E820*$E$255","v":1985.9977917918616},null,null,{"$f":"H820*$E$255","v":1985.9977917918616},null,null,{"$f":"K820*$E$255","v":1985.9977917918616},null,null,{"$f":"N820*$E$255","v":1985.9977917918616},null,null,{"$f":"Q820*$E$255","v":2049.2411473810507},null,null,{"$f":"T820*$E$255","v":2049.2411473810507},null,null,{"$f":"W820*$E$255","v":2049.2411473810507}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E821*$E$255","v":3178.6273994968674},null,null,{"$f":"H821*$E$255","v":3178.6273994968674},null,null,{"$f":"K821*$E$255","v":3178.6273994968674},null,null,{"$f":"N821*$E$255","v":3178.6273994968674},null,null,{"$f":"Q821*$E$255","v":3279.8495981029114},null,null,{"$f":"T821*$E$255","v":3279.8495981029114},null,null,{"$f":"W821*$E$255","v":3279.8495981029114}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1959:E1962)","v":72260.465780227809},null,null,{"$f":"+SUBTOTAL(9,H1959:H1962)","v":72260.465780227809},null,null,{"$f":"+SUBTOTAL(9,K1959:K1962)","v":72260.465780227809},null,null,{"$f":"+SUBTOTAL(9,N1959:N1962)","v":72260.465780227809},null,null,{"$f":"+SUBTOTAL(9,Q1959:Q1962)","v":74931.733842084461},null,null,{"$f":"+SUBTOTAL(9,T1959:T1962)","v":74931.733842084461},null,null,{"$f":"+SUBTOTAL(9,W1959:W1962)","v":74931.733842084461}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E823*$E$302*12","v":7741.9698135531416},null,null,{"$f":"H823*$E$302*12","v":7741.9698135531416},null,null,{"$f":"K823*$E$302*12","v":7741.9698135531416},null,null,{"$f":"N823*$E$302*12","v":7741.9698135531416},null,null,{"$f":"Q823*$E$302*12","v":8028.1688641059227},null,null,{"$f":"T823*$E$302*12","v":8028.1688641059227},null,null,{"$f":"W823*$E$302*12","v":8028.1688641059227}]
[null,null,"Cargo por Energía en Punta ",null,{"$f":"(E825+E824+E827)*$E$253","v":14896.162513077035},null,null,{"$f":"(H825+H824+H827)*$E$253","v":14896.162513077035},null,null,{"$f":"(K825+K824+K827)*$E$253","v":14896.162513077035},null,null,{"$f":"(N825+N824+N827)*$E$253","v":14896.162513077035},null,null,{"$f":"(Q825+Q824+Q827)*$E$253","v":15446.832132152442},null,null,{"$f":"(T825+T824+T827)*$E$253","v":15446.832132152442},null,null,{"$f":"(W825+W824+W827)*$E$253","v":15446.832132152442}]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"(E826+E824+E827)*$E$254","v":48499.047269621304},null,null,{"$f":"(H826+H824+H827)*$E$254","v":48499.047269621304},null,null,{"$f":"(K826+K824+K827)*$E$254","v":48499.047269621304},null,null,{"$f":"(N826+N824+N827)*$E$254","v":48499.047269621304},null,null,{"$f":"(Q826+Q824+Q827)*$E$254","v":50291.921901731213},null,null,{"$f":"(T826+T824+T827)*$E$254","v":50291.921901731213},null,null,{"$f":"(W826+W824+W827)*$E$254","v":50291.921901731213}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E828*$E$255","v":1123.2861839763148},null,null,{"$f":"H828*$E$255","v":1123.2861839763148},null,null,{"$f":"K828*$E$255","v":1123.2861839763148},null,null,{"$f":"N828*$E$255","v":1123.2861839763148},null,null,{"$f":"Q828*$E$255","v":1164.8109440948942},null,null,{"$f":"T828*$E$255","v":1164.8109440948942},null,null,{"$f":"W828*$E$255","v":1164.8109440948942}]
[null,null,"BTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1964:E1971)","v":17240.573546105206},null,null,{"$f":"+SUBTOTAL(9,H1964:H1971)","v":17240.573546105206},null,null,{"$f":"+SUBTOTAL(9,K1964:K1971)","v":17240.573546105206},null,null,{"$f":"+SUBTOTAL(9,N1964:N1971)","v":17240.573546105206},null,null,{"$f":"+SUBTOTAL(9,Q1964:Q1971)","v":17345.147996841417},null,null,{"$f":"+SUBTOTAL(9,T1964:T1971)","v":17345.147996841417},null,null,{"$f":"+SUBTOTAL(9,W1964:W1971)","v":17345.147996841417},null,null,{"$f":"+SUBTOTAL(9,Z1964:Z1971)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1964:AC1971)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1964:AF1971)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E853*$E$306*12","v":1134.7587023627771},null,null,{"$f":"H853*$E$306*12","v":1134.7587023627771},null,null,{"$f":"K853*$E$306*12","v":1134.7587023627771},null,null,{"$f":"N853*$E$306*12","v":1134.7587023627771},null,null,{"$f":"Q853*$E$306*12","v":1170.8946680814024},null,null,{"$f":"T853*$E$306*12","v":1170.8946680814024},null,null,{"$f":"W853*$E$306*12","v":1170.8946680814024},null,null,{"$f":"Z853*$E$306*12","v":0},null,null,{"$f":"AC853*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF853*$E$306*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E854*$E$257","v":1551.8940144257658},null,null,{"$f":"H854*$E$257","v":1551.8940144257658},null,null,{"$f":"K854*$E$257","v":1551.8940144257658},null,null,{"$f":"N854*$E$257","v":1551.8940144257658},null,null,{"$f":"Q854*$E$257","v":1601.3134978696576},null,null,{"$f":"T854*$E$257","v":1601.3134978696576},null,null,{"$f":"W854*$E$257","v":1601.3134978696576},null,null,{"$f":"Z854*$E$257","v":0},null,null,{"$f":"AC854*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF854*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E855*$E$257","v":0},null,null,{"$f":"H855*$E$257","v":0},null,null,{"$f":"K855*$E$257","v":0},null,null,{"$f":"N855*$E$257","v":0},null,null,{"$f":"Q855*$E$257","v":0},null,null,{"$f":"T855*$E$257","v":0},null,null,{"$f":"W855*$E$257","v":0},null,null,{"$f":"Z855*$E$257","v":0},null,null,{"$f":"AC855*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF855*$E$257","v":{"$error":"#REF!"}}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E857*$E$306*12","v":14039.437864460255},null,null,{"$f":"H857*$E$306*12","v":14039.437864460255},null,null,{"$f":"K857*$E$306*12","v":14039.437864460255},null,null,{"$f":"N857*$E$306*12","v":14039.437864460255},null,null,{"$f":"Q857*$E$306*12","v":14039.437864460255},null,null,{"$f":"T857*$E$306*12","v":14039.437864460255},null,null,{"$f":"W857*$E$306*12","v":14039.437864460255},null,null,{"$f":"Z857*$E$306*12","v":0},null,null,{"$f":"AC857*$E$306*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF857*$E$306*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E858*$E$257","v":0},null,null,{"$f":"H858*$E$257","v":0},null,null,{"$f":"K858*$E$257","v":0},null,null,{"$f":"N858*$E$257","v":0},null,null,{"$f":"Q858*$E$257","v":0},null,null,{"$f":"T858*$E$257","v":0},null,null,{"$f":"W858*$E$257","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E859*$E$257","v":514.48296485640662},null,null,{"$f":"H859*$E$257","v":514.48296485640662},null,null,{"$f":"K859*$E$257","v":514.48296485640662},null,null,{"$f":"N859*$E$257","v":514.48296485640662},null,null,{"$f":"Q859*$E$257","v":533.50196643010383},null,null,{"$f":"T859*$E$257","v":533.50196643010383},null,null,{"$f":"W859*$E$257","v":533.50196643010383},null,null,{"$f":"Z859*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AC859*$E$257","v":{"$error":"#REF!"}},null,null,{"$f":"AF859*$E$257","v":{"$error":"#REF!"}}]
[null,null,"BTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1973:E1980)","v":419.19634496250887},null,null,{"$f":"+SUBTOTAL(9,H1973:H1980)","v":419.19634496250887},null,null,{"$f":"+SUBTOTAL(9,K1973:K1980)","v":419.19634496250887},null,null,{"$f":"+SUBTOTAL(9,N1973:N1980)","v":419.19634496250887},null,null,{"$f":"+SUBTOTAL(9,Q1973:Q1980)","v":421.72355907807071},null,null,{"$f":"+SUBTOTAL(9,T1973:T1980)","v":421.72355907807071},null,null,{"$f":"+SUBTOTAL(9,W1973:W1980)","v":421.72355907807071}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E887*$E$308*12","v":28.528915331560288},null,null,{"$f":"H887*$E$308*12","v":28.528915331560288},null,null,{"$f":"K887*$E$308*12","v":28.528915331560288},null,null,{"$f":"N887*$E$308*12","v":28.528915331560288},null,null,{"$f":"Q887*$E$308*12","v":29.43740795141353},null,null,{"$f":"T887*$E$308*12","v":29.43740795141353},null,null,{"$f":"W887*$E$308*12","v":29.43740795141353}]
[null,null,"Cargo por Energia",null,{"$f":"E888*$E$261","v":34.803489919132005},null,null,{"$f":"H888*$E$261","v":34.803489919132005},null,null,{"$f":"K888*$E$261","v":34.803489919132005},null,null,{"$f":"N888*$E$261","v":34.803489919132005},null,null,{"$f":"Q888*$E$261","v":35.911794015842261},null,null,{"$f":"T888*$E$261","v":35.911794015842261},null,null,{"$f":"W888*$E$261","v":35.911794015842261}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E889*$E$261","v":0},null,null,{"$f":"H889*$E$261","v":0},null,null,{"$f":"K889*$E$261","v":0},null,null,{"$f":"N889*$E$261","v":0},null,null,{"$f":"Q889*$E$261","v":0},null,null,{"$f":"T889*$E$261","v":0},null,null,{"$f":"W889*$E$261","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E891*$E$308*12","v":342.05663990517934},null,null,{"$f":"H891*$E$308*12","v":342.05663990517934},null,null,{"$f":"K891*$E$308*12","v":342.05663990517934},null,null,{"$f":"N891*$E$308*12","v":342.05663990517934},null,null,{"$f":"Q891*$E$308*12","v":342.05663990517934},null,null,{"$f":"T891*$E$308*12","v":342.05663990517934},null,null,{"$f":"W891*$E$308*12","v":342.05663990517934}]
[null,null,"Cargo por Energia",null,{"$f":"E892*$E$261","v":0},null,null,{"$f":"H892*$E$261","v":0},null,null,{"$f":"K892*$E$261","v":0},null,null,{"$f":"N892*$E$261","v":0},null,null,{"$f":"Q892*$E$261","v":0},null,null,{"$f":"T892*$E$261","v":0},null,null,{"$f":"W892*$E$261","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E893*$E$261","v":13.807299806637284},null,null,{"$f":"H893*$E$261","v":13.807299806637284},null,null,{"$f":"K893*$E$261","v":13.807299806637284},null,null,{"$f":"N893*$E$261","v":13.807299806637284},null,null,{"$f":"Q893*$E$261","v":14.317717205635589},null,null,{"$f":"T893*$E$261","v":14.317717205635589},null,null,{"$f":"W893*$E$261","v":14.317717205635589}]
[null,null,"MTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1982:E1989)","v":67189.458520647822},null,null,{"$f":"+SUBTOTAL(9,H1982:H1989)","v":67189.458520647822},null,null,{"$f":"+SUBTOTAL(9,K1982:K1989)","v":67189.458520647822},null,null,{"$f":"+SUBTOTAL(9,N1982:N1989)","v":67189.458520647822},null,null,{"$f":"+SUBTOTAL(9,Q1982:Q1989)","v":67599.267700751006},null,null,{"$f":"+SUBTOTAL(9,T1982:T1989)","v":67599.267700751006},null,null,{"$f":"+SUBTOTAL(9,W1982:W1989)","v":67599.267700751006},null,null,{"$f":"+SUBTOTAL(9,Z1982:Z1989)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1982:AC1989)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1982:AF1989)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E918*$E$312*12","v":4737.1684061179885},null,null,{"$f":"H918*$E$312*12","v":4737.1684061179885},null,null,{"$f":"K918*$E$312*12","v":4737.1684061179885},null,null,{"$f":"N918*$E$312*12","v":4737.1684061179885},null,null,{"$f":"Q918*$E$312*12","v":4888.0217591439687},null,null,{"$f":"T918*$E$312*12","v":4888.0217591439687},null,null,{"$f":"W918*$E$312*12","v":4888.0217591439687},null,null,{"$f":"Z918*$E$312*12","v":0},null,null,{"$f":"AC918*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF918*$E$312*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E919*$E$263","v":5374.7619033976298},null,null,{"$f":"H919*$E$263","v":5374.7619033976298},null,null,{"$f":"K919*$E$263","v":5374.7619033976298},null,null,{"$f":"N919*$E$263","v":5374.7619033976298},null,null,{"$f":"Q919*$E$263","v":5545.9191824584068},null,null,{"$f":"T919*$E$263","v":5545.9191824584068},null,null,{"$f":"W919*$E$263","v":5545.9191824584068},null,null,{"$f":"Z919*$E$263","v":0},null,null,{"$f":"AC919*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF919*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E920*$E$263","v":0},null,null,{"$f":"H920*$E$263","v":0},null,null,{"$f":"K920*$E$263","v":0},null,null,{"$f":"N920*$E$263","v":0},null,null,{"$f":"Q920*$E$263","v":0},null,null,{"$f":"T920*$E$263","v":0},null,null,{"$f":"W920*$E$263","v":0},null,null,{"$f":"Z920*$E$263","v":0},null,null,{"$f":"AC920*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF920*$E$263","v":{"$error":"#REF!"}}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E922*$E$312*12","v":54702.489904386945},null,null,{"$f":"H922*$E$312*12","v":54702.489904386945},null,null,{"$f":"K922*$E$312*12","v":54702.489904386945},null,null,{"$f":"N922*$E$312*12","v":54702.489904386945},null,null,{"$f":"Q922*$E$312*12","v":54702.489904386945},null,null,{"$f":"T922*$E$312*12","v":54702.489904386945},null,null,{"$f":"W922*$E$312*12","v":54702.489904386945},null,null,{"$f":"Z922*$E$312*12","v":0},null,null,{"$f":"AC922*$E$312*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF922*$E$312*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E923*$E$263","v":0},null,null,{"$f":"H923*$E$263","v":0},null,null,{"$f":"K923*$E$263","v":0},null,null,{"$f":"N923*$E$263","v":0},null,null,{"$f":"Q923*$E$263","v":0},null,null,{"$f":"T923*$E$263","v":0},null,null,{"$f":"W923*$E$263","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E924*$E$263","v":2375.0383067452613},null,null,{"$f":"H924*$E$263","v":2375.0383067452613},null,null,{"$f":"K924*$E$263","v":2375.0383067452613},null,null,{"$f":"N924*$E$263","v":2375.0383067452613},null,null,{"$f":"Q924*$E$263","v":2462.8368547616888},null,null,{"$f":"T924*$E$263","v":2462.8368547616888},null,null,{"$f":"W924*$E$263","v":2462.8368547616888},null,null,{"$f":"Z924*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AC924*$E$263","v":{"$error":"#REF!"}},null,null,{"$f":"AF924*$E$263","v":{"$error":"#REF!"}}]
[null,null,"MTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1991:E1998)","v":17283.293599370318},null,null,{"$f":"+SUBTOTAL(9,H1991:H1998)","v":17283.293599370318},null,null,{"$f":"+SUBTOTAL(9,K1991:K1998)","v":17283.293599370318},null,null,{"$f":"+SUBTOTAL(9,N1991:N1998)","v":17283.293599370318},null,null,{"$f":"+SUBTOTAL(9,Q1991:Q1998)","v":17386.854208509136},null,null,{"$f":"+SUBTOTAL(9,T1991:T1998)","v":17386.854208509136},null,null,{"$f":"+SUBTOTAL(9,W1991:W1998)","v":17386.854208509136},null,null,{"$f":"+SUBTOTAL(9,Z1991:Z1998)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC1991:AC1998)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF1991:AF1998)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E953*$E$314*12","v":1247.4297428892771},null,null,{"$f":"H953*$E$314*12","v":1247.4297428892771},null,null,{"$f":"K953*$E$314*12","v":1247.4297428892771},null,null,{"$f":"N953*$E$314*12","v":1247.4297428892771},null,null,{"$f":"Q953*$E$314*12","v":1287.1536756792013},null,null,{"$f":"T953*$E$314*12","v":1287.1536756792013},null,null,{"$f":"W953*$E$314*12","v":1287.1536756792013},null,null,{"$f":"Z953*$E$314*12","v":0},null,null,{"$f":"AC953*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF953*$E$314*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E954*$E$267","v":1273.4708071615519},null,null,{"$f":"H954*$E$267","v":1273.4708071615519},null,null,{"$f":"K954*$E$267","v":1273.4708071615519},null,null,{"$f":"N954*$E$267","v":1273.4708071615519},null,null,{"$f":"Q954*$E$267","v":1314.0240078864654},null,null,{"$f":"T954*$E$267","v":1314.0240078864654},null,null,{"$f":"W954*$E$267","v":1314.0240078864654},null,null,{"$f":"Z954*$E$267","v":0},null,null,{"$f":"AC954*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF954*$E$267","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E955*$E$267","v":0},null,null,{"$f":"H955*$E$267","v":0},null,null,{"$f":"K955*$E$267","v":0},null,null,{"$f":"N955*$E$267","v":0},null,null,{"$f":"Q955*$E$267","v":0},null,null,{"$f":"T955*$E$267","v":0},null,null,{"$f":"W955*$E$267","v":0},null,null,{"$f":"Z955*$E$267","v":0},null,null,{"$f":"AC955*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF955*$E$267","v":{"$error":"#REF!"}}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E957*$E$314*12","v":14132.551807403135},null,null,{"$f":"H957*$E$314*12","v":14132.551807403135},null,null,{"$f":"K957*$E$314*12","v":14132.551807403135},null,null,{"$f":"N957*$E$314*12","v":14132.551807403135},null,null,{"$f":"Q957*$E$314*12","v":14132.551807403135},null,null,{"$f":"T957*$E$314*12","v":14132.551807403135},null,null,{"$f":"W957*$E$314*12","v":14132.551807403135},null,null,{"$f":"Z957*$E$314*12","v":0},null,null,{"$f":"AC957*$E$314*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF957*$E$314*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E958*$E$267","v":0},null,null,{"$f":"H958*$E$267","v":0},null,null,{"$f":"K958*$E$267","v":0},null,null,{"$f":"N958*$E$267","v":0},null,null,{"$f":"Q958*$E$267","v":0},null,null,{"$f":"T958*$E$267","v":0},null,null,{"$f":"W958*$E$267","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E959*$E$267","v":629.84124191635499},null,null,{"$f":"H959*$E$267","v":629.84124191635499},null,null,{"$f":"K959*$E$267","v":629.84124191635499},null,null,{"$f":"N959*$E$267","v":629.84124191635499},null,null,{"$f":"Q959*$E$267","v":653.12471754033402},null,null,{"$f":"T959*$E$267","v":653.12471754033402},null,null,{"$f":"W959*$E$267","v":653.12471754033402},null,null,{"$f":"Z959*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AC959*$E$267","v":{"$error":"#REF!"}},null,null,{"$f":"AF959*$E$267","v":{"$error":"#REF!"}}]
[null,null,"ATD - PEAJE",null,{"$f":"+SUBTOTAL(9,E2000:E2007)","v":7154.8584168510015},null,null,{"$f":"+SUBTOTAL(9,H2000:H2007)","v":7154.8584168510015},null,null,{"$f":"+SUBTOTAL(9,K2000:K2007)","v":7154.8584168510015},null,null,{"$f":"+SUBTOTAL(9,N2000:N2007)","v":7154.8584168510015},null,null,{"$f":"+SUBTOTAL(9,Q2000:Q2007)","v":7204.4963922711795},null,null,{"$f":"+SUBTOTAL(9,T2000:T2007)","v":7204.4963922711795},null,null,{"$f":"+SUBTOTAL(9,W2000:W2007)","v":7204.4963922711795},null,null,{"$f":"+SUBTOTAL(9,Z2000:Z2007)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AC2000:AC2007)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF2000:AF2007)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E984*$E$318*12","v":571.67576866946263},null,null,{"$f":"H984*$E$318*12","v":571.67576866946263},null,null,{"$f":"K984*$E$318*12","v":571.67576866946263},null,null,{"$f":"N984*$E$318*12","v":571.67576866946263},null,null,{"$f":"Q984*$E$318*12","v":589.8805693339516},null,null,{"$f":"T984*$E$318*12","v":589.8805693339516},null,null,{"$f":"W984*$E$318*12","v":589.8805693339516},null,null,{"$f":"Z984*$E$318*12","v":0},null,null,{"$f":"AC984*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF984*$E$318*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E985*$E$269","v":579.70079869685208},null,null,{"$f":"H985*$E$269","v":579.70079869685208},null,null,{"$f":"K985*$E$269","v":579.70079869685208},null,null,{"$f":"N985*$E$269","v":579.70079869685208},null,null,{"$f":"Q985*$E$269","v":598.16115343583886},null,null,{"$f":"T985*$E$269","v":598.16115343583886},null,null,{"$f":"W985*$E$269","v":598.16115343583886},null,null,{"$f":"Z985*$E$269","v":0},null,null,{"$f":"AC985*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF985*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E986*$E$269","v":0},null,null,{"$f":"H986*$E$269","v":0},null,null,{"$f":"K986*$E$269","v":0},null,null,{"$f":"N986*$E$269","v":0},null,null,{"$f":"Q986*$E$269","v":0},null,null,{"$f":"T986*$E$269","v":0},null,null,{"$f":"W986*$E$269","v":0},null,null,{"$f":"Z986*$E$269","v":0},null,null,{"$f":"AC986*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF986*$E$269","v":{"$error":"#REF!"}}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"H988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"K988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"N988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"Q988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"T988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"W988*$E$318*12","v":5652.5541270761696},null,null,{"$f":"Z988*$E$318*12","v":0},null,null,{"$f":"AC988*$E$318*12","v":{"$error":"#REF!"}},null,null,{"$f":"AF988*$E$318*12","v":{"$error":"#REF!"}}]
[null,null,"Cargo por Energia",null,{"$f":"E989*$E$269","v":0},null,null,{"$f":"H989*$E$269","v":0},null,null,{"$f":"K989*$E$269","v":0},null,null,{"$f":"N989*$E$269","v":0},null,null,{"$f":"Q989*$E$269","v":0},null,null,{"$f":"T989*$E$269","v":0},null,null,{"$f":"W989*$E$269","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E990*$E$269","v":350.92772240851701},null,null,{"$f":"H990*$E$269","v":350.92772240851701},null,null,{"$f":"K990*$E$269","v":350.92772240851701},null,null,{"$f":"N990*$E$269","v":350.92772240851701},null,null,{"$f":"Q990*$E$269","v":363.90054242521933},null,null,{"$f":"T990*$E$269","v":363.90054242521933},null,null,{"$f":"W990*$E$269","v":363.90054242521933},null,null,{"$f":"Z990*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AC990*$E$269","v":{"$error":"#REF!"}},null,null,{"$f":"AF990*$E$269","v":{"$error":"#REF!"}}]
[null,null,"ATH - PEAJE",null,{"$f":"+SUBTOTAL(9,E2009:E2016)","v":12542.3585231587},null,null,{"$f":"+SUBTOTAL(9,H2009:H2016)","v":12542.3585231587},null,null,{"$f":"+SUBTOTAL(9,K2009:K2016)","v":12542.3585231587},null,null,{"$f":"+SUBTOTAL(9,N2009:N2016)","v":12542.3585231587},null,null,{"$f":"+SUBTOTAL(9,Q2009:Q2016)","v":12613.856883171989},null,null,{"$f":"+SUBTOTAL(9,T2009:T2016)","v":12613.856883171989},null,null,{"$f":"+SUBTOTAL(9,W2009:W2016)","v":12613.856883171989}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1018*$E$320*12","v":1050.0184385926411},null,null,{"$f":"H1018*$E$320*12","v":1050.0184385926411},null,null,{"$f":"K1018*$E$320*12","v":1050.0184385926411},null,null,{"$f":"N1018*$E$320*12","v":1050.0184385926411},null,null,{"$f":"Q1018*$E$320*12","v":1083.4558823609973},null,null,{"$f":"T1018*$E$320*12","v":1083.4558823609973},null,null,{"$f":"W1018*$E$320*12","v":1083.4558823609973}]
[null,null,"Cargo por Energia",null,{"$f":"E1019*$E$273","v":721.48759291284989},null,null,{"$f":"H1019*$E$273","v":721.48759291284989},null,null,{"$f":"K1019*$E$273","v":721.48759291284989},null,null,{"$f":"N1019*$E$273","v":721.48759291284989},null,null,{"$f":"Q1019*$E$273","v":744.4630949906275},null,null,{"$f":"T1019*$E$273","v":744.4630949906275},null,null,{"$f":"W1019*$E$273","v":744.4630949906275}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E1020*$E$273","v":0},null,null,{"$f":"H1020*$E$273","v":0},null,null,{"$f":"K1020*$E$273","v":0},null,null,{"$f":"N1020*$E$273","v":0},null,null,{"$f":"Q1020*$E$273","v":0},null,null,{"$f":"T1020*$E$273","v":0},null,null,{"$f":"W1020*$E$273","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"H1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"K1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"N1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"Q1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"T1022*$E$320*12","v":10362.776990069637},null,null,{"$f":"W1022*$E$320*12","v":10362.776990069637}]
[null,null,"Cargo por Energia",null,{"$f":"E1023*$E$273","v":0},null,null,{"$f":"H1023*$E$273","v":0},null,null,{"$f":"K1023*$E$273","v":0},null,null,{"$f":"N1023*$E$273","v":0},null,null,{"$f":"Q1023*$E$273","v":0},null,null,{"$f":"T1023*$E$273","v":0},null,null,{"$f":"W1023*$E$273","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E1024*$E$273","v":408.07550158357287},null,null,{"$f":"H1024*$E$273","v":408.07550158357287},null,null,{"$f":"K1024*$E$273","v":408.07550158357287},null,null,{"$f":"N1024*$E$273","v":408.07550158357287},null,null,{"$f":"Q1024*$E$273","v":423.16091575072886},null,null,{"$f":"T1024*$E$273","v":423.16091575072886},null,null,{"$f":"W1024*$E$273","v":423.16091575072886}]
[null,null,"EDEMET",null,{"$f":"+SUBTOTAL(9,E2018:E2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,H2018:H2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,K2018:K2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,N2018:N2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,Q2018:Q2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,T2018:T2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,W2018:W2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,Z2018:Z2022)","v":0},null,null,{"$f":"+SUBTOTAL(9,AC2018:AC2022)","v":{"$error":"#REF!"}},null,null,{"$f":"+SUBTOTAL(9,AF2018:AF2022)","v":{"$error":"#REF!"}}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energia"]
[null,null,"Pérdidas de Energía en Transmisión"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E1043*$E$275","v":0},null,null,{"$f":"H1043*$E$275","v":0},null,null,{"$f":"K1043*$E$275","v":0},null,null,{"$f":"N1043*$E$275","v":0},null,null,{"$f":"Q1043*$E$275","v":0},null,null,{"$f":"T1043*$E$275","v":0},null,null,{"$f":"W1043*$E$275","v":0},null,null,{"$f":"Z1043*$E$275","v":0},null,null,{"$f":"AC1043*$E$275","v":{"$error":"#REF!"}},null,null,{"$f":"AF1043*$E$275","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"INGRESOS (VAD)",null,{"$f":"SUM(E2028:E2030)","v":827829.25031322544},null,null,{"$f":"SUM(H2028:H2030)","v":827829.25031322544},null,null,{"$f":"SUM(K2028:K2030)","v":827829.25031464815},null,null,{"$f":"SUM(N2028:N2030)","v":827829.25031464815},null,null,{"$f":"SUM(Q2028:Q2030)","v":827661.74674443796},null,null,{"$f":"SUM(T2028:T2030)","v":827661.74674443796},null,null,{"$f":"SUM(W2028:W2030)","v":827661.74674443796},null,null,{"$f":"SUM(Z2028:Z2030)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC2028:AC2030)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF2028:AF2030)","v":{"$error":"#REF!"}}]
[null,null,"Variación (%)",null,{"$f":"($Z2026-E2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-H2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-K2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-N2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-Q2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-T2026)/$Z2026","v":{"$error":"#REF!"}},null,null,{"$f":"(SUMPRODUCT($Z2028:$Z2030,X2028:X2030)-SUMPRODUCT(W2028:W2030,X2028:X2030))/SUMPRODUCT($Z2028:$Z2030,X2028:X2030)","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2026-Z2026)/$Z2026","v":{"$error":"#REF!"}}]
[null,null,"BT",null,{"$f":"SUBTOTAL(9,E1210:E1460)+SUBTOTAL(9,E1524:E1535)","v":697275.65380495635},null,null,{"$f":"SUBTOTAL(9,H1210:H1460)+SUBTOTAL(9,H1524:H1535)","v":697275.65380495635},null,null,{"$f":"SUBTOTAL(9,K1210:K1460)+SUBTOTAL(9,K1524:K1535)","v":697275.65380637906},null,null,{"$f":"SUBTOTAL(9,N1210:N1460)+SUBTOTAL(9,N1524:N1535)","v":697275.65380637906},null,null,{"$f":"SUBTOTAL(9,Q1210:Q1460)+SUBTOTAL(9,Q1524:Q1535)","v":692125.97518539149},null,null,{"$f":"SUBTOTAL(9,T1210:T1460)+SUBTOTAL(9,T1524:T1535)","v":692125.97518539149},null,null,{"$f":"SUBTOTAL(9,W1210:W1460)+SUBTOTAL(9,W1524:W1535)","v":692125.97518539149},{"$f":"IF(W2028<Z2028,1,0)","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,Z1210:Z1460)+SUBTOTAL(9,Z1524:Z1535)","v":{"$error":"#REF!"}},null,null,{"$f":"SUBTOTAL(9,AC1210:AC1460)+SUBTOTAL(9,AC1524:AC1535)","v":{"$error":"#REF!"}},{"$f":"(Z2028-AC2028)/Z2028","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,AF1210:AF1460)+SUBTOTAL(9,AF1524:AF1535)","v":{"$error":"#REF!"}},{"$f":"(AC2028-AF2028)/AC2028","v":{"$error":"#REF!"}}]
[null,null,"MT",null,{"$f":"SUBTOTAL(9,E1461:E1497)+SUBTOTAL(9,E1550:E1575)","v":122646.43017968109},null,null,{"$f":"SUBTOTAL(9,H1461:H1497)+SUBTOTAL(9,H1550:H1575)","v":122646.43017968109},null,null,{"$f":"SUBTOTAL(9,K1461:K1497)+SUBTOTAL(9,K1550:K1575)","v":122646.43017968109},null,null,{"$f":"SUBTOTAL(9,N1461:N1497)+SUBTOTAL(9,N1550:N1575)","v":122646.43017968109},null,null,{"$f":"SUBTOTAL(9,Q1461:Q1497)+SUBTOTAL(9,Q1550:Q1575)","v":127336.80634906158},null,null,{"$f":"SUBTOTAL(9,T1461:T1497)+SUBTOTAL(9,T1550:T1575)","v":127336.80634906158},null,null,{"$f":"SUBTOTAL(9,W1461:W1497)+SUBTOTAL(9,W1550:W1575)","v":127336.80634906158},{"$f":"IF(W2029<Z2029,1,0)","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,Z1461:Z1497)+SUBTOTAL(9,Z1550:Z1575)","v":{"$error":"#REF!"}},null,null,{"$f":"SUBTOTAL(9,AC1461:AC1497)+SUBTOTAL(9,AC1550:AC1575)","v":{"$error":"#REF!"}},{"$f":"(Z2029-AC2029)/Z2029","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,AF1461:AF1497)+SUBTOTAL(9,AF1550:AF1575)","v":{"$error":"#REF!"}},{"$f":"(AC2029-AF2029)/AC2029","v":{"$error":"#REF!"}}]
[null,null,"AT",null,{"$f":"SUBTOTAL(9,E1498:E1509)+SUBTOTAL(9,E1576:E1613)","v":7907.1663285880795},null,null,{"$f":"SUBTOTAL(9,H1498:H1509)+SUBTOTAL(9,H1576:H1613)","v":7907.1663285880795},null,null,{"$f":"SUBTOTAL(9,K1498:K1509)+SUBTOTAL(9,K1576:K1613)","v":7907.1663285880795},null,null,{"$f":"SUBTOTAL(9,N1498:N1509)+SUBTOTAL(9,N1576:N1613)","v":7907.1663285880795},null,null,{"$f":"SUBTOTAL(9,Q1498:Q1509)+SUBTOTAL(9,Q1576:Q1613)","v":8198.9652099849372},null,null,{"$f":"SUBTOTAL(9,T1498:T1509)+SUBTOTAL(9,T1576:T1613)","v":8198.9652099849372},null,null,{"$f":"SUBTOTAL(9,W1498:W1509)+SUBTOTAL(9,W1576:W1613)","v":8198.9652099849372},{"$f":"IF(W2030<Z2030,1,0)","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,Z1498:Z1509)+SUBTOTAL(9,Z1576:Z1613)","v":{"$error":"#REF!"}},null,null,{"$f":"SUBTOTAL(9,AC1498:AC1509)+SUBTOTAL(9,AC1576:AC1613)","v":{"$error":"#REF!"}},{"$f":"(Z2030-AC2030)/Z2030","v":{"$error":"#REF!"}},null,{"$f":"SUBTOTAL(9,AF1498:AF1509)+SUBTOTAL(9,AF1576:AF1613)","v":{"$error":"#REF!"}},{"$f":"(AC2030-AF2030)/AC2030","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"SUM(E2035:E2037)","v":1417732.718400484},null,null,{"$f":"SUM(H2035:H2037)","v":1417732.7184004837},null,null,{"$f":"SUM(K2035:K2037)","v":1417732.71840069},null,null,{"$f":"SUM(N2035:N2037)","v":1429497.7060466215},null,null,{"$f":"SUM(Q2035:Q2037)","v":1426074.7518198101},null,null,{"$f":"SUM(T2035:T2037)","v":1426074.7518198101},null,null,{"$f":"SUM(W2035:W2037)","v":1426074.7518198101},null,null,{"$f":"SUM(Z2035:Z2037)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AC2035:AC2037)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AF2035:AF2037)","v":{"$error":"#REF!"}}]
[null,null,"Variación (%)",null,{"$f":"($Z2033-E2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-H2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-K2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-N2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-Q2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-T2033)/$Z2033","v":{"$error":"#REF!"}},null,null,{"$f":"(SUMPRODUCT($Z2035:$Z2037,X2035:X2037)-SUMPRODUCT(W2035:W2037,X2035:X2037))/SUMPRODUCT($Z2035:$Z2037,X2035:X2037)","v":{"$error":"#REF!"}},null,null,{"$f":"($Z2033-Z2033)/$Z2033","v":{"$error":"#REF!"}}]
[null,null,"BT",null,{"$f":"E1654+E1849+E1897+E1663+E1672+E1681+E1690+E1861+E1873+E1885+E1699+E1708+E1717+E1726+E1735+E1744+E1753+E1762+E1771+E1780+E1963","v":1181594.9638771727},null,null,{"$f":"H1654+H1849+H1897+H1663+H1672+H1681+H1690+H1861+H1873+H1885+H1699+H1708+H1717+H1726+H1735+H1744+H1753+H1762+H1771+H1780+H1963","v":1181594.9638771724},null,null,{"$f":"K1654+K1849+K1897+K1663+K1672+K1681+K1690+K1861+K1873+K1885+K1699+K1708+K1717+K1726+K1735+K1744+K1753+K1762+K1771+K1780+K1963","v":1181594.9638773787},null,null,{"$f":"N1654+N1849+N1897+N1663+N1672+N1681+N1690+N1861+N1873+N1885+N1699+N1708+N1717+N1726+N1735+N1744+N1753+N1762+N1771+N1780+N1963","v":1193359.9515233103},null,null,{"$f":"Q1654+Q1849+Q1897+Q1663+Q1672+Q1681+Q1690+Q1861+Q1873+Q1885+Q1699+Q1708+Q1717+Q1726+Q1735+Q1744+Q1753+Q1762+Q1771+Q1780+Q1963","v":1184175.9321816179},null,null,{"$f":"T1654+T1849+T1897+T1663+T1672+T1681+T1690+T1861+T1873+T1885+T1699+T1708+T1717+T1726+T1735+T1744+T1753+T1762+T1771+T1780+T1963","v":1184175.9321816179},null,null,{"$f":"W1654+W1849+W1897+W1663+W1672+W1681+W1690+W1861+W1873+W1885+W1699+W1708+W1717+W1726+W1735+W1744+W1753+W1762+W1771+W1780+W1963","v":1184175.9321816179},{"$f":"IF(W2035<Z2035,1,0)","v":{"$error":"#REF!"}},null,{"$f":"Z1654+Z1849+Z1897+Z1663+Z1672+Z1681+Z1690+Z1861+Z1873+Z1885+Z1699+Z1708+Z1717+Z1726+Z1735+Z1744+Z1753+Z1762+Z1771+Z1780+Z1963","v":{"$error":"#REF!"}},null,null,{"$f":"AC1654+AC1849+AC1897+AC1663+AC1672+AC1681+AC1690+AC1861+AC1873+AC1885+AC1699+AC1708+AC1717+AC1726+AC1735+AC1744+AC1753+AC1762+AC1771+AC1780+AC1963","v":{"$error":"#REF!"}},{"$f":"(Z2035-AC2035)/Z2035","v":{"$error":"#REF!"}},null,{"$f":"AF1654+AF1849+AF1897+AF1663+AF1672+AF1681+AF1690+AF1861+AF1873+AF1885+AF1699+AF1708+AF1717+AF1726+AF1735+AF1744+AF1753+AF1762+AF1771+AF1780+AF1963","v":{"$error":"#REF!"}},{"$f":"(AC2035-AF2035)/AC2035","v":{"$error":"#REF!"}}]
[null,null,"MT",null,{"$f":"E1907+E1931+E1981+E1919+E1990","v":228982.89610646039},null,null,{"$f":"H1907+H1931+H1981+H1919+H1990","v":228982.89610646039},null,null,{"$f":"K1907+K1931+K1981+K1919+K1990","v":228982.89610646039},null,null,{"$f":"N1907+N1931+N1981+N1919+N1990","v":228982.89610646039},null,null,{"$f":"Q1907+Q1931+Q1981+Q1919+Q1990","v":234694.32324592106},null,null,{"$f":"T1907+T1931+T1981+T1919+T1990","v":234694.32324592106},null,null,{"$f":"W1907+W1931+W1981+W1919+W1990","v":234694.32324592106},{"$f":"IF(W2036<Z2036,1,0)","v":{"$error":"#REF!"}},null,{"$f":"Z1907+Z1931+Z1981+Z1919+Z1990","v":{"$error":"#REF!"}},null,null,{"$f":"AC1907+AC1931+AC1981+AC1919+AC1990","v":{"$error":"#REF!"}},{"$f":"(Z2036-AC2036)/Z2036","v":{"$error":"#REF!"}},null,{"$f":"AF1907+AF1931+AF1981+AF1919+AF1990","v":{"$error":"#REF!"}},{"$f":"(AC2036-AF2036)/AC2036","v":{"$error":"#REF!"}}]
[null,null,"AT",null,{"$f":"E1941+E1999+E2017","v":7154.8584168510015},null,null,{"$f":"H1941+H1999+H2017","v":7154.8584168510015},null,null,{"$f":"K1941+K1999+K2017","v":7154.8584168510015},null,null,{"$f":"N1941+N1999+N2017","v":7154.8584168510015},null,null,{"$f":"Q1941+Q1999+Q2017","v":7204.4963922711795},null,null,{"$f":"T1941+T1999+T2017","v":7204.4963922711795},null,null,{"$f":"W1941+W1999+W2017","v":7204.4963922711795},{"$f":"IF(W2037<Z2037,1,0)","v":{"$error":"#REF!"}},null,{"$f":"Z1941+Z1999+Z2017","v":{"$error":"#REF!"}},null,null,{"$f":"AC1941+AC1999+AC2017","v":{"$error":"#REF!"}},{"$f":"(Z2037-AC2037)/Z2037","v":{"$error":"#REF!"}},null,{"$f":"AF1941+AF1999+AF2017","v":{"$error":"#REF!"}},{"$f":"(AC2037-AF2037)/AC2037","v":{"$error":"#REF!"}}]
[]
[null,null,"Ajuste proporcional por nivel de tensión"]
[null,null,"INGRESOS (VAD)",null,{"$f":"SUM(E2042:E2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(H2042:H2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(K2042:K2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(N2042:N2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Q2042:Q2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(T2042:T2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(W2042:W2044)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Z2042:Z2044)","v":{"$error":"#REF!"}}]
[null,null,"Variación (%)"]
[null,null,"BT",null,{"$f":"$Z2028*(1-E$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-H$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-K$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-N$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-Q$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-T$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2028=0,W2028,$Z2028*(1-W$2027))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2028*(1-Z$2027)","v":{"$error":"#REF!"}}]
[null,null,"MT",null,{"$f":"$Z2029*(1-E$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-H$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-K$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-N$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-Q$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-T$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2029=0,W2029,$Z2029*(1-W$2027))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2029*(1-Z$2027)","v":{"$error":"#REF!"}}]
[null,null,"AT",null,{"$f":"$Z2030*(1-E$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-H$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-K$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-N$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-Q$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-T$2027)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2030=0,W2030,$Z2030*(1-W$2027))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2030*(1-Z$2027)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"SUM(E2049:E2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(H2049:H2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(K2049:K2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(N2049:N2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Q2049:Q2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(T2049:T2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(W2049:W2051)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Z2049:Z2051)","v":{"$error":"#REF!"}}]
[null,null,"Variación (%)"]
[null,null,"BT",null,{"$f":"$Z2035*(1-E$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-H$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-K$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-N$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-Q$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-T$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2035=0,W2035,$Z2035*(1-W$2034))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2035*(1-Z$2034)","v":{"$error":"#REF!"}}]
[null,null,"MT",null,{"$f":"$Z2036*(1-E$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-H$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-K$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-N$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-Q$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-T$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2036=0,W2036,$Z2036*(1-W$2034))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2036*(1-Z$2034)","v":{"$error":"#REF!"}}]
[null,null,"AT",null,{"$f":"$Z2037*(1-E$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-H$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-K$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-N$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-Q$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-T$2034)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(X2037=0,W2037,$Z2037*(1-W$2034))","v":{"$error":"#REF!"}},null,null,{"$f":"$Z2037*(1-Z$2034)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"BTS unificado (para cálculo de BTSH sólo)"]
[null,null,"Rangos actuales. Consumos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2068:W2070)","v":6875722.585758632}]
[null,null,"0-300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$81-$E$3/1000*12*$E$336","v":2115296.2855987004}]
[null,null,"300-750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E88-$E$3/1000*12*$E$343","v":2543329.7800588859}]
[null,null,">750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E95-$E$3/1000*12*$E$350","v":2217096.5201010462}]
[null,null,"Bloques nuevos. Consumos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2072:W2074)","v":6875722.5857586339}]
[null,null,"0-300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E129+E154+E179-$E$3/1000*12*E351","v":4196644.6197018828}]
[null,null,"300-750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E155+E180","v":1656309.1081821285}]
[null,null,">750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E181","v":1022768.8578746229}]
[null,null,"Rangos actuales. Cargo energía abastecimiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2076:W2078,W2068:W2070)/W2067","v":7.8256480268760725E-2}]
[null,null,"0-300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q499","v":5.6574765294498106E-2}]
[null,null,"300-750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q527","v":7.8073176106407391E-2}]
[null,null,">750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q555","v":9.9152933655137374E-2}]
[null,null,"Bloques nuevos. Cargo energía abastecimiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2080:W2082,W2072:W2074)/W2071","v":7.6482134910406688E-2}]
[null,null,"0-300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q587","v":5.6574765294498106E-2}]
[null,null,"300-750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q588","v":0.10183457753009659}]
[null,null,">750",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q589","v":0.11710976415961105}]
[]
[]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2092","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2093+W2095+W2098+W2100+W2103+W2105+W2107+W2108+W2109+W2111","v":0.21905488714955515},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2092","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2093+W2095+W2098+W2100","v":9.6126581398895822E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W484","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por los siguientes  kWh",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W485/K36+cargos_comercialización!H107/K36","v":4.1428103101449856E-2},"B/. /kWh"]
[null,null,"Distribución"]
[null,null,"Cargo por energía por los kWh adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W487/K37","v":3.7130595057550932E-2},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por energía por los kWh adionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W490/K38","v":1.5371720647105494E-2},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh"]
[null,null,"Alumbrado Público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W492/K39","v":2.1961625927895225E-3},"B/. /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W493","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Cargo por energía por los kWh adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495/K52","v":5.3453833190290909E-3},"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W497/K52","v":4.6846152639476628E-3},"B/. /kWh"]
[null,null,"Generación"]
[null,null,"Cargo por energía por los kWh adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$2=$T$2,W2075,W2079)/K53","v":7.4104124801068955E-2},"B/. /kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W500/K53","v":3.7130480734844769E-2},"B/. /kWh"]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W501","v":0},"B/. /kWh"]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W503/K53","v":1.6637016317688524E-3},"B/. /kWh"]
[]
[]
[]
[null,null,"Cargo medio energía seleccionado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2087","v":0.21905488714955515},null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2117*(1-AK2117)","v":0.12545571591095619},null,{"$f":"HLOOKUP(AK2115,$AT$1:$AW$4,2,0)","v":0.17922245130136602},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2115,$AK$1:$AN$3,2,0)","v":0.3}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2118+Y2117*AK2117-Y2118*AK2118","v":0.36312429864260132},null,{"$f":"HLOOKUP(AK2115,$AT$1:$AW$4,3,0)","v":0.36395007441434296},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2115,$AK$1:$AN$3,3,0)","v":0.15}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2119+Y2118*AK2118","v":0.5114199854464424},null,{"$f":"HLOOKUP(AK2115,$AT$1:$AW$4,4,0)","v":0.45682747428429099}]
[null,null,"Enfoque: (FPM= cargo medio tecnico)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2121:W2123,W2117:W2119)","v":0.21905488714955512}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2123*AK2121","v":0.36601071851149586},null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",{"$f":"HLOOKUP(AK2115,$AK$1:$AN$5,5,0)","v":2}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0.21905488714955515}]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-W2118)*W2115/(W2117*AK2121+W2119)","v":0.18300535925574793}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2120-W2115","v":0}]
[null,null,"Enfoque: (FPM valor central)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2126:W2128,W2117:W2119)","v":0.21905488714955518},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2121","v":2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2128*AK2121","v":0.33519799993036692},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK2125+AK2127)/2","v":1.5}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2126+W2128)/2","v":0.25139849994777519},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115/SUMPRODUCT(W2117:W2119,AK2125:AK2127)","v":0.16759899996518346}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2125-W2115","v":0}]
[]
[null,null,"Cargo medio Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2095","v":3.7130595057550932E-2}]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2117","v":0.12545571591095619}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2118","v":0.36312429864260132}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5114199854464424]
[null,null,"Enfoque: (FPM= cargo medio tecnico)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2137:W2139,W2133:W2135)","v":3.7130595057550932E-2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2139*AK2137","v":6.2040139586090087E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",{"$f":"AK2121","v":2}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2131","v":3.7130595057550932E-2}]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-W2134)*W2131/(W2133*AK2137+W2135)","v":3.1020069793045044E-2}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2136-W2131","v":0}]
[null,null,"Enfoque: (FPM valor central)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2142:W2144,W2133:W2135)","v":3.7130595057550939E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2137","v":2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2144*AK2137","v":5.681727242642217E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK2141+AK2143)/2","v":1.5}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2142+W2144)/2","v":4.2612954319816626E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2131/SUMPRODUCT(W2133:W2135,AK2141:AK2143)","v":2.8408636213211085E-2}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2141-W2131","v":0}]
[]
[]
[null,null,"BTSH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2086","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2121,W2126)","v":0.33519799993036692},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2122,W2127)","v":0.25139849994777519},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16759899996518346,"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2160","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2161+W2163+W2168+W2171","v":0.11581325876776705},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2161+W2164+W2169+W2171","v":0.10160894066116151},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2161+W2165+W2170+W2171","v":8.7404622554555972E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2150","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por los siguientes  kWh",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2093","v":4.1428103101449856E-2},"B/. /kWh"]
[null,null,"Distribución"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2137,W2142)","v":5.681727242642217E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2138,W2143)","v":4.2612954319816626E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8408636213211085E-2,"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2098","v":1.5371720647105494E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2098","v":1.5371720647105494E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2098","v":1.5371720647105494E-2},"B/. /kWh"]
[null,null,"Alumbrado Público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2100","v":2.1961625927895225E-3},"B/. /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2101","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2103","v":5.3453833190290909E-3},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2103","v":5.3453833190290909E-3},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2103","v":5.3453833190290909E-3},"B/. /kWh"]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2105","v":4.6846152639476628E-3},"B/. /kWh"]
[null,null,"Generación"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2151-W2156-W2174-W2178-W2183-W2184-W2186","v":0.1705605602130095},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2152-W2157-W2175-W2178-W2183-W2184-W2186","v":0.10096537833702332},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2153-W2158-W2176-W2178-W2183-W2184-W2186","v":3.1370196461037121E-2},"B/. /kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2108","v":3.7130480734844769E-2},"B/. /kWh"]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2109","v":0},"B/. /kWh"]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2111","v":1.6637016317688524E-3},"B/. /kWh"]
[]
[null,null,"BTSH PREPAGOS"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo por Energía kWh Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2201+W2206+W2209+W2212+W2216+W2218+W2221+W2222+W2224","v":0.3559332907491391},"B/. /kWh"]
[null,null,"Cargo por Energía kWh Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2202+W2207+W2209+W2213+W2216+W2219+W2221+W2222+W2224","v":0.27213379076654742},"B/. /kWh"]
[null,null,"Cargo por Energía kWh Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2203+W2208+W2209+W2214+W2216+W2220+W2221+W2222+W2224","v":0.18833429078395561},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo por Energía kWh Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2201+W2206+W2209","v":0.1365485495865392},"B/. /kWh"]
[null,null,"Cargo por Energía kWh Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2202+W2207+W2209","v":0.12234423147993367},"B/. /kWh"]
[null,null,"Cargo por Energía kWh Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2198+W2199+W2203+W2208+W2209","v":0.10813991337332814},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo energizado",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2160/$K$3","v":2.0735290818772165E-2},"B/. /cliente/mes"]
[null,null,"Cargo por los siguientes  kWh",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2161","v":4.1428103101449856E-2},"B/. /kWh"]
[null,null,"Distribución"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2163","v":5.681727242642217E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2612954319816626E-2,"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8408636213211085E-2,"B/. /kWh"]
[null,null,null,null,null,"B/. /kWh"]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2168","v":1.5371720647105494E-2},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5371720647105494E-2,"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5371720647105494E-2,"B/. /kWh"]
[null,null,"Alumbrado Público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1961625927895225E-3,"B/. /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.367821365439507,"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2174","v":5.3453833190290909E-3},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3453833190290909E-3,"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3453833190290909E-3,"B/. /kWh"]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2178","v":4.6846152639476628E-3},"B/. /kWh"]
[null,null,"Generación"]
[null,null,"Cargo por Energía kWh adicionales. Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2180","v":0.1705605602130095},"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Medio Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10096537833702332,"B/. /kWh"]
[null,null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1370196461037121E-2,"B/. /kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7130480734844769E-2,"B/. /kWh"]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"B/. /kWh"]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2186","v":1.6637016317688524E-3},"B/. /kWh"]
[]
[]
[null,null,"BTH Ajuste bloques horarios"]
[null,null,"Cargo medio energía seleccionado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W641","v":0.15613582481978686},null,null,null,null,null,null,null,null,null,null,null,null,null,"BTH"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2230*(1-AK2230)","v":0.21251157752233621},null,{"$f":"HLOOKUP(AK2228,$AT$1:$AW$4,2,0)","v":0.26563947190292025},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2228,$AK$1:$AN$3,2,0)","v":0.2}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2231+Y2230*AK2230-Y2231*AK2231","v":0.3453649591402333},null,{"$f":"HLOOKUP(AK2228,$AT$1:$AW$4,3,0)","v":0.32470784973294359},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2228,$AK$1:$AN$3,3,0)","v":0.1}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2232+Y2231*AK2231","v":0.44212346333743041},null,{"$f":"HLOOKUP(AK2228,$AT$1:$AW$4,4,0)","v":0.40965267836413605}]
[null,null,"Enfoque: (FPM= cargo medio tecnico)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2234:W2236,W2230:W2232)","v":0.15613582481978688}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2236*AK2234","v":0.2357432523954916},null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",{"$f":"HLOOKUP(AK2228,$AK$1:$AN$5,5,0)","v":2}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2228","v":0.15613582481978686}]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-W2231)*W2228/(W2230*AK2234+W2232)","v":0.1178716261977458}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2233-W2228","v":0}]
[null,null,"Enfoque: (FPM valor central)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2239:W2241,W2230:W2232)","v":0.15613582481978686},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2234","v":2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2241*AK2234","v":0.22543530853361984},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK2238+AK2240)/2","v":1.5}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2239+W2241)/2","v":0.16907648140021489},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2228/SUMPRODUCT(W2230:W2232,AK2238:AK2240)","v":0.11271765426680992}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2238-W2228","v":0}]
[]
[null,null,"BTH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2260","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2263+W2273+W2269+W2279","v":12.546391466521507},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2264","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2234,W2239)","v":0.22543530853361984},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2235,W2240)","v":0.16907648140021489},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11271765426680992,"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2260","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2263+W2269","v":8.9293194224554124},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2264","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2261+W2266+W2270","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2261+W2267+W2270","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2261+W2268+W2270","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo ",null,null,"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W650","v":5.3349443157451084},"B//cliente/mes"]
[null,null,"Cargo por Energía",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W651","v":5.4269552232858063E-3},"B/ /kWh"]
[null,null,"Distribución"]
[null,null,"Demanda en Período de Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W653","v":8.4098957146025217},"B/ /kW/mes"]
[null,null,"Demanda Fuera de Punta ",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W654","v":5.2557046271910357},"B/ /kW/mes"]
[null,null,"Energía "]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W656","v":1.4363515053567555E-2},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W657","v":1.4363515053567555E-2},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2267","v":1.4363515053567555E-2},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Demanda Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W658","v":0.51942370785289105},"B/ /kW/mes"]
[null,null,"Alumbrado Público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W659","v":2.1961625927895221E-3},"B/ /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W660","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W662","v":1.3769606324647896},"B/ /kW/mes"]
[null,null,"Cargo por Energía. Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W663","v":4.1729075554297777E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2274","v":4.1729075554297777E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2275","v":4.1729075554297777E-3},"B/ /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W664","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W666","v":2.2401114116013048},"B/ /kW/mes"]
[null,null,"Cargo por Potencia Energizada",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W667","v":4.9523842697928797E-2},"B/ /kWh"]
[null,null,"Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2249-W2256-W2274-W2277-W2280-W2284-W2285","v":0.14340360851490183},"B/ /kWh"]
[null,null,"Energía en Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2250-W2257-W2275-W2277-W2280-W2284-W2285","v":8.7044781381496891E-2},"B/ /kWh"]
[null,null,"Energía en Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2251-W2258-W2276-W2277-W2280-W2284-W2285","v":3.0685954248091962E-2},"B/ /kWh"]
[null,null,"Cargo de Generación Extraordinario",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W670","v":0},"B/ /kWh"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W671","v":1.6637016317688524E-3},"B/ /kWh"]
[]
[null,null,"Energización cargos VAD y Potencia Generación de tarifa BTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTHME"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2289*(1-AK2289)","v":0.21251157752233621},null,{"$f":"HLOOKUP(AK2287,$AT$1:$AY$4,2,0)","v":0.26563947190292025},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2287,$AK$1:$AP$3,2,0)","v":0.2}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2290+Y2289*AK2289-Y2290*AK2290","v":0.3453649591402333},null,{"$f":"HLOOKUP(AK2287,$AT$1:$AY$4,3,0)","v":0.32470784973294359},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2287,$AK$1:$AP$3,3,0)","v":0.1}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2291+Y2290*AK2290","v":0.44212346333743041},null,{"$f":"HLOOKUP(AK2287,$AT$1:$AY$4,4,0)","v":0.40965267836413605}]
[]
[null,null,"Cargo Demanda en Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2263","v":8.4098957146025217}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2294,Mercado!$C$553:$C$613,0),1)","v":1.0015044300223599},null,"BTH"]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2287,$BB$1:$BC$1,0))","v":0.2}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2289","v":0.21251157752233621}]
[null,null,"Cargo Energía en Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2293/(W2294*W2295*730*W2296)","v":0.27064641875991963}]
[null,null,"Cargo Demanda en Fuera Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2264","v":5.2557046271910357}]
[null,null,"Relación Pmáxima / PFPunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AI$553:$AI$613,MATCH(Y2294,Mercado!$C$553:$C$613,0),1)","v":1.2318808661577769}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2287,$BB$1:$BC$1,0))","v":0.2}]
[null,null,"% Energía en Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2290+W2291","v":0.78748842247766371}]
[null,null,"Cargo Energía en Fuera Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2298/(W2299*W2300*730*W2301)","v":3.7107799949147757E-2}]
[null,null,"Cargo Demanda en Punta Pérdidas Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2269","v":0.51942370785289105}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2294,Mercado!$C$553:$C$613,0),1)","v":1.0015044300223599}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2287,$BB$1:$BC$1,0))","v":0.2}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2289","v":0.21251157752233621}]
[null,null,"Cargo Energía en Punta Pérdidas Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2303/(W2304*W2305*730*W2306)","v":1.6716041568183463E-2}]
[null,null,"Cargo Demanda en Punta Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2273","v":1.3769606324647896}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2294,Mercado!$C$553:$C$613,0),1)","v":1.0015044300223599}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2287,$BB$1:$BC$1,0))","v":0.2}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2289","v":0.21251157752233621}]
[null,null,"Cargo Energía en Punta Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2308/(W2309*W2310*730*W2311)","v":4.4313208700424746E-2}]
[null,null,"Cargo Demanda en Punta Potencia Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2279","v":2.2401114116013048}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2294,Mercado!$C$553:$C$613,0),1)","v":1.0015044300223599}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2287,$BB$1:$BC$1,0))","v":0.2}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2289","v":0.21251157752233621}]
[null,null,"Cargo Energía en Punta Potencia Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2313/(W2314*W2315*730*W2316)","v":7.2091040334829645E-2}]
[]
[null,null,"BTHME"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2331","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2334+W2337+W2340+W2341+W2344+W2345+W2348+W2350+W2351+W2352+W2355+W2356","v":0.62920201789697727},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2335+W2338+W2340+W2341+W2346+W2348+W2351+W2353+W2355+W2356","v":0.22290032291754611},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2335+W2339+W2340+W2341+W2347+W2348+W2351+W2354+W2355+W2356","v":0.16654149578414115},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2331","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2334+W2337+W2340+W2341","v":0.30934909319774595},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2335+W2338+W2340+W2341","v":7.5810474386974108E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332+W2335+W2339+W2340+W2341","v":7.5810474386974108E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo ",null,null,"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2260","v":5.3349443157451084},"B//cliente/mes"]
[null,null,"Cargo por Energía",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2261","v":5.4269552232858063E-3},"B/ /kWh"]
[null,null,"Distribución"]
[null,null,"Energía en Período de Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2297","v":0.27064641875991963},"B/ /kWh"]
[null,null,"Energía en Fuera de Punta ",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2302","v":3.7107799949147757E-2},"B/ /kWh"]
[null,null,"Energía "]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2266","v":1.4363515053567555E-2},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2267","v":1.4363515053567555E-2},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4363515053567555E-2,"B/ /kWh"]
[null,null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2307","v":1.6716041568183463E-2},"B/ /kWh"]
[null,null,"Alumbrado Público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2270","v":2.1961625927895221E-3},"B/ /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2271","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Demanda Máxima Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2312","v":4.4313208700424746E-2},"B/ /kWh"]
[null,null,"Cargo por Energía. Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2274","v":4.1729075554297777E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2275","v":4.1729075554297777E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1729075554297777E-3,"B/ /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2277","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación"]
[null,null,"Demanda Máxima Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2317","v":7.2091040334829645E-2},"B/ /kWh"]
[null,null,"Cargo por Potencia Energizada",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2280","v":4.9523842697928797E-2},"B/ /kWh"]
[null,null,"Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2281","v":0.14340360851490183},"B/ /kWh"]
[null,null,"Energía en Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7044781381496891E-2,"B/ /kWh"]
[null,null,"Energía en Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0685954248091962E-2,"B/ /kWh"]
[null,null,"Cargo de Generación Extraordinario",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2284","v":0},"B/ /kWh"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2285","v":1.6637016317688524E-3},"B/ /kWh"]
[]
[null,null,"MTH Ajuste bloques horarios"]
[null,null,"Cargo medio energía seleccionado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W719","v":0.1375185109296968},null,null,null,null,null,null,null,null,null,null,null,null,null,"MTH"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2361*(1-AK2361)","v":0.22945022782835475},null,{"$f":"HLOOKUP(AK2359,$AT$1:$AW$4,2,0)","v":0.28681278478544342},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2359,$AK$1:$AN$3,2,0)","v":0.2}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2362+Y2361*AK2361-Y2362*AK2362","v":0.32636423254699454},null,{"$f":"HLOOKUP(AK2359,$AT$1:$AW$4,3,0)","v":0.29889075065545095},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2359,$AK$1:$AN$3,3,0)","v":0.1}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2363+Y2362*AK2362","v":0.44418553962465085},null,{"$f":"HLOOKUP(AK2359,$AT$1:$AW$4,4,0)","v":0.41429646455910574}]
[null,null,"Enfoque: (FPM= cargo medio tecnico)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2365:W2367,W2361:W2363)","v":0.1375185109296968}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2367*AK2365","v":0.20515740058677193},null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",{"$f":"HLOOKUP(AK2359,$AK$1:$AN$5,5,0)","v":2}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2359","v":0.1375185109296968}]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-W2362)*W2359/(W2361*AK2365+W2363)","v":0.10257870029338596}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2364-W2359","v":0}]
[null,null,"Enfoque: (FPM valor central)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2370:W2372,W2361:W2363)","v":0.1375185109296968},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2365","v":2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2372*AK2365","v":0.19749435163145856},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK2369+AK2371)/2","v":1.5}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2370+W2372)/2","v":0.14812076372359392},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2359/SUMPRODUCT(W2361:W2363,AK2369:AK2371)","v":9.8747175815729282E-2}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2369-W2359","v":0}]
[]
[null,null,"MTH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2394+W2404+W2400+W2410","v":9.3016731985382357},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2395","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2365,W2370)","v":0.19749435163145856},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2366,W2371)","v":0.14812076372359392},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8747175815729282E-2,"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2394+W2400","v":5.6961736914831302},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2395","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2392+W2397+W2401","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2392+W2398+W2401","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2392+W2399+W2401","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo ",null,null,"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W728","v":9.5839217055579127},"B//cliente/mes"]
[null,null,"Cargo por Energía",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W729","v":4.6945939885683291E-3},"B/ /kWh"]
[null,null,"Distribución"]
[null,null,"Demanda en Período de Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W731","v":5.3172946870266982},"B/ /kW/mes"]
[null,null,"Demanda Fuera de Punta ",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W732","v":5.0424331912538163},"B/ /kW/mes"]
[null,null,"Energía "]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W735","v":9.8530443604628402E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W736","v":9.8530443604628402E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2398","v":9.8530443604628402E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Demanda Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W734","v":0.37887900445643197},"B/ /kW/mes"]
[null,null,"Alumbrado Público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W737","v":2.1961625927895221E-3},"B/ /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W738","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W740","v":1.457235684788299},"B/ /kW/mes"]
[null,null,"Cargo por Energía. Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W741","v":3.3472073975965447E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2405","v":3.3472073975965447E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2406","v":3.3472073975965447E-3},"B/ /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W742","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W744","v":2.1482638222668071},"B/ /kW/mes"]
[null,null,"Cargo por Potencia Energizada",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W745","v":3.6975060893494165E-2},"B/ /kWh"]
[null,null,"Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2380-W2387-W2405-W2408-W2411-W2415-W2416","v":0.13407996550283061},"B/ /kWh"]
[null,null,"Energía en Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2381-W2388-W2406-W2408-W2411-W2415-W2416","v":8.470637759496602E-2},"B/ /kWh"]
[null,null,"Energía en Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2382-W2389-W2407-W2408-W2411-W2415-W2416","v":3.5332789687101372E-2},"B/ /kWh"]
[null,null,"Cargo de Generación Extraordinario",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W748","v":0},"B/ /kWh"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W749","v":1.6637016317688524E-3},"B/ /kWh"]
[]
[null,null,"Energización cargos VAD y Potencia Generación de tarifa MTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTHME"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2420*(1-AK2420)","v":0.22945022782835475},null,{"$f":"HLOOKUP(AK2418,$AT$1:$AY$4,2,0)","v":0.28681278478544342},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2418,$AK$1:$AP$3,2,0)","v":0.2}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2421+Y2420*AK2420-Y2421*AK2421","v":0.32636423254699454},null,{"$f":"HLOOKUP(AK2418,$AT$1:$AY$4,3,0)","v":0.29889075065545095},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2418,$AK$1:$AP$3,3,0)","v":0.1}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2422+Y2421*AK2421","v":0.44418553962465085},null,{"$f":"HLOOKUP(AK2418,$AT$1:$AY$4,4,0)","v":0.41429646455910574}]
[]
[null,null,"Cargo Demanda en Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2394","v":5.3172946870266982}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2425,Mercado!$C$553:$C$613,0),1)","v":1.0043382019037428},null,"MTH"]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2418,$BB$1:$BC$1,0))","v":0.68691113927639702}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2420","v":0.22945022782835475}]
[null,null,"Cargo Energía en Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2424/(W2425*W2426*730*W2427)","v":4.6014937346996791E-2}]
[null,null,"Cargo Demanda en Fuera Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2395","v":5.0424331912538163}]
[null,null,"Relación Pmáxima / PFPunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AI$553:$AI$613,MATCH(Y2425,Mercado!$C$553:$C$613,0),1)","v":1.0835923804133176}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2418,$BB$1:$BC$1,0))","v":0.68691113927639702}]
[null,null,"% Energía en Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2421+W2422","v":0.77054977217164544}]
[null,null,"Cargo Energía en Fuera Punta VAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2429/(W2430*W2431*730*W2432)","v":1.2043427280521475E-2}]
[null,null,"Cargo Demanda en Punta Pérdidas Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2400","v":0.37887900445643197}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2425,Mercado!$C$553:$C$613,0),1)","v":1.0043382019037428}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2418,$BB$1:$BC$1,0))","v":0.68691113927639702}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2420","v":0.22945022782835475}]
[null,null,"Cargo Energía en Punta Pérdidas Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2434/(W2435*W2436*730*W2437)","v":3.2787525759464644E-3}]
[null,null,"Cargo Demanda en Punta Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2404","v":1.457235684788299}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2425,Mercado!$C$553:$C$613,0),1)","v":1.0043382019037428}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2418,$BB$1:$BC$1,0))","v":0.68691113927639702}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2420","v":0.22945022782835475}]
[null,null,"Cargo Energía en Punta Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2439/(W2440*W2441*730*W2442)","v":1.2610662504552075E-2}]
[null,null,"Cargo Demanda en Punta Potencia Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2410","v":2.1482638222668071}]
[null,null,"Relación Pmáxima / Ppunta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Mercado!$AH$553:$AH$613,MATCH(Y2425,Mercado!$C$553:$C$613,0),1)","v":1.0043382019037428}]
[null,null,"Factor de carga",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($BB$2:$BC$2,1,MATCH($AK$2418,$BB$1:$BC$1,0))","v":0.68691113927639702}]
[null,null,"% Energía en punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2420","v":0.22945022782835475}]
[null,null,"Cargo Energía en Punta Potencia Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2444/(W2445*W2446*730*W2447)","v":1.8590699031146369E-2}]
[]
[null,null,"MTHME"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2462","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2465+W2468+W2471+W2472+W2475+W2476+W2479+W2481+W2482+W2483+W2486+W2487","v":0.27798940309010023},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2466+W2469+W2471+W2472+W2477+W2479+W2482+W2484+W2486+W2487","v":0.16344294358006187},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2466+W2470+W2471+W2472+W2478+W2479+W2482+W2485+W2486+W2487","v":0.11406935567219723},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2462","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2465+W2468+W2471+W2472","v":6.6037490864763945E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2466+W2469+W2471+W2472","v":3.2065980798288631E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2463+W2466+W2470+W2471+W2472","v":3.2065980798288631E-2},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo ",null,null,"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":9.5839217055579127},"B//cliente/mes"]
[null,null,"Cargo por Energía",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2392","v":4.6945939885683291E-3},"B/ /kWh"]
[null,null,"Distribución"]
[null,null,"Energía en Período de Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2428","v":4.6014937346996791E-2},"B/ /kWh"]
[null,null,"Energía en Fuera de Punta ",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2433","v":1.2043427280521475E-2},"B/ /kWh"]
[null,null,"Energía "]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2397","v":9.8530443604628402E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2398","v":9.8530443604628402E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8530443604628402E-3,"B/ /kWh"]
[null,null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2438","v":3.2787525759464644E-3},"B/ /kWh"]
[null,null,"Alumbrado Público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2401","v":2.1961625927895221E-3},"B/ /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2402","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Demanda Máxima Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2443","v":1.2610662504552075E-2},"B/ /kWh"]
[null,null,"Cargo por Energía. Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2405","v":3.3472073975965447E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2406","v":3.3472073975965447E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3472073975965447E-3,"B/ /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2408","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación"]
[null,null,"Demanda Máxima Energizada Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2448","v":1.8590699031146369E-2},"B/ /kWh"]
[null,null,"Cargo por Potencia Energizada",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2411","v":3.6975060893494165E-2},"B/ /kWh"]
[null,null,"Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2412","v":0.13407996550283061},"B/ /kWh"]
[null,null,"Energía en Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.470637759496602E-2,"B/ /kWh"]
[null,null,"Energía en Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5332789687101372E-2,"B/ /kWh"]
[null,null,"Cargo de Generación Extraordinario",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2415","v":0},"B/ /kWh"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2416","v":1.6637016317688524E-3},"B/ /kWh"]
[]
[null,null,"ATH Ajuste bloques horarios"]
[null,null,"Cargo medio energía seleccionado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W798","v":0.10736813182745687},null,null,null,null,null,null,null,null,null,null,null,null,null,"ATH"]
[null,null,"Participación consumo por bloque horario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participación post desplazamiento",null,"Resultado ECC",null,null,null,null,null,null,null,null,null,null,null,"Factor desplazamiento entre bloques horarios"]
[null,null,"Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2492*(1-AK2492)","v":0.20557462341054095},null,{"$f":"HLOOKUP(AK2490,$AT$1:$AW$4,2,0)","v":0.25696827926317617},null,null,null,null,null,null,null,null,null,null,"P-->FPM",{"$f":"HLOOKUP(AK2490,$AK$1:$AN$3,2,0)","v":0.2}]
[null,null,"Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2493+Y2492*AK2492-Y2493*AK2493","v":0.30897844927466256},null,{"$f":"HLOOKUP(AK2490,$AT$1:$AW$4,3,0)","v":0.28620532602447479},null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",{"$f":"HLOOKUP(AK2490,$AK$1:$AN$3,3,0)","v":0.1}]
[null,null,"Bajo Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2494+Y2493*AK2493","v":0.48544692731479649},null,{"$f":"HLOOKUP(AK2490,$AT$1:$AW$4,4,0)","v":0.45682639471234904}]
[null,null,"Enfoque: (FPM= cargo medio tecnico)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2496:W2498,W2492:W2494)","v":0.10736813182745686}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2498*AK2496","v":0.16550080202025871},null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",{"$f":"HLOOKUP(AK2490,$AK$1:$AN$5,5,0)","v":2}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2490","v":0.10736813182745687}]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-W2493)*W2490/(W2492*AK2496+W2494)","v":8.2750401010129357E-2}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2495-W2490","v":0}]
[null,null,"Enfoque: (FPM valor central)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W2501:W2503,W2492:W2494)","v":0.10736813182745687},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2496","v":2}]
[null,null,"cargo P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2503*AK2496","v":0.15788689917986509},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK2500+AK2502)/2","v":1.5}]
[null,null,"cargo MFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2501+W2503)/2","v":0.11841517438489882},null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"cargo BFP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2490/SUMPRODUCT(W2492:W2494,AK2500:AK2502)","v":7.8943449589932546E-2}]
[null,null,"verificación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2500-W2490","v":0}]
[]
[null,null,"ATH"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2522","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2525+W2535+W2531+W2541","v":10.338841649933144},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2526","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2496,W2501)","v":0.15788689917986509},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$2=$W$3,W2497,W2502)","v":0.11841517438489882},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8943449589932546E-2,"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2522","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2525+W2531","v":0.91909275610670094},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,"B/. /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2526","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2523+W2528+W2532","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Medio Fuera Punta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2523+W2529+W2532","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Bajo Fuera de Punta",null,null,"B/. /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2523+W2530+W2532","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo ",null,null,"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W807","v":9.5839217055579127},"B//cliente/mes"]
[null,null,"Cargo por Energía",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W808","v":5.0127425855213089E-4},"B/ /kWh"]
[null,null,"Distribución"]
[null,null,"Demanda en Período de Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W810","v":0.85339733432803433},"B/ /kW/mes"]
[null,null,"Demanda Fuera de Punta ",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W811","v":0.29001121236094973},"B/ /kW/mes"]
[null,null,"Energía "]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W814","v":1.5006588399059271E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W815","v":1.5006588399059271E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2529","v":1.5006588399059271E-3},"B/ /kWh"]
[null,null,"Pérdidas Estándar de Demanda Punta",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W813","v":6.5695421778666607E-2},"B/ /kW/mes"]
[null,null,"Alumbrado Público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W816","v":2.1961625927895221E-3},"B/ /kWh"]
[null,null,"Cargo Conexión",null,null,"B/. /cliente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W817","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W819","v":1.6728425338485899},"B/ /kW/mes"]
[null,null,"Cargo por Energía. Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W820","v":2.9269349314320833E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2536","v":2.9269349314320833E-3},"B/ /kWh"]
[null,null,"Cargo por Energía.  Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2537","v":2.9269349314320833E-3},"B/ /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W821","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación"]
[null,null,"Demanda Máxima",null,null,"B/ /kW/mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W823","v":7.7469063599778538},"B/ /kW/mes"]
[null,null,"Cargo por Potencia Energizada",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W824","v":1.979065950799181E-2},"B/ /kWh"]
[null,null,"Energía en Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2511-W2518-W2536-W2539-W2542-W2546-W2547","v":0.12462289215347711},"B/ /kWh"]
[null,null,"Energía en Medio Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2512-W2519-W2537-W2539-W2542-W2546-W2547","v":8.5151167358510832E-2},"B/ /kWh"]
[null,null,"Energía en Bajo Fuera Punta",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2513-W2520-W2538-W2539-W2542-W2546-W2547","v":4.5679442563544566E-2},"B/ /kWh"]
[null,null,"Cargo de Generación Extraordinario",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W827","v":0},"B/ /kWh"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,"B/ /kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W828","v":1.6637016317688524E-3},"B/ /kWh"]

{"sheet":"Ing_3años","index":12,"n_rows":2051,"n_cols":38,"rows_kept":2051,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Enfoque FPM",null,null,null,null,null,null,null,null,null,null,null,null,"Desplazamiento entre bloques","BTSH","BTH","MTH","ATH","BTHME","MTHME",null,null,"Participación consumo bloque horario","BTSH","BTH","MTH","ATH","BTHME","MTHME",null,null,"BTHME","MTHME"]
[null,null,"Subsidios",null,null,"central",null,null,null,null,null,null,null,null,null,null,null,null,"P-->FPM",0.3,0.2,0.2,0.2,0.2,0.2,null,null,"Punta",{"$f":"[12]Hoja2!AN16","v":0.17922245130136602},{"$f":"[2]Estimadores!G7","v":0.26563947190292025},{"$f":"[2]Estimadores!K7","v":0.28681278478544342},{"$f":"[2]Estimadores!O7","v":0.25696827926317617},{"$f":"AD2","v":0.26563947190292025},{"$f":"AE2","v":0.28681278478544342},null,"Factor de carga Electrolineras",0.35,{"$f":"INDEX(Mercado!$G$553:$G$613,MATCH(AE1,Mercado!$C$553:$C$613,0),1)","v":0.68691113927639702}]
[null,null,"Energía No Facturada a BTS (kWh/cliente/mes)",null,10,"cargo medio técnico",null,null,null,null,null,null,null,null,null,null,null,null,"FPM-->FPB",0.15,0.1,0.1,0.1,0.1,0.1,null,null,"Medio Fuera Punta",{"$f":"[12]Hoja2!AN17","v":0.36395007441434296},{"$f":"[2]Estimadores!G8","v":0.32470784973294359},{"$f":"[2]Estimadores!K8","v":0.29889075065545095},{"$f":"[2]Estimadores!O8","v":0.28620532602447479},{"$f":"AD3","v":0.32470784973294359},0.29889075065545095]
[null,null,"Subsidio a Jubilados",null,0.25,"central",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bajo Fuera Punta",{"$f":"[12]Hoja2!AN18","v":0.45682747428429099},{"$f":"[2]Estimadores!G9","v":0.40965267836413605},{"$f":"[2]Estimadores!K9","v":0.41429646455910574},{"$f":"[2]Estimadores!O9","v":0.45682639471234904},0.40965267836413605,0.41429646455910574]
[null,null,"Subs agropecuarios",null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación P/BFP",2,2,2,2,2,2]
[null,null,"Subs P políticos",null,0.5,"BTS:","unificado","actual","unificado"]
[null,null,"Subs Cruz Roja",null,1]
[null,null,"Otros Ajustes"]
[null,null,null,null,null,"Tarifas a Aplicar luego de Ajustes"]
[]
[]
[]
[null,null,null,null,"TECNICA"," + Ajuste Pérdidas"]
[]
[]
[null,null,"VAD"]
[null,null,"VPN (mil B/.)"]
[null,null,"COMERCIALIZACIÓN",null,null,{"$f":"SUM(F19:F20)","v":132117.43383886098}]
[null,null,"CARGO FIJO",null,null,{"$f":"F1617","v":38843.176315541656}]
[null,null,"ENERGÍA",null,null,{"$f":"F1618","v":93274.25752331932}]
[null,null,"DISTRIBUCIÓN",null,null,{"$f":"SUM(F22:F24)","v":324471.30706847308}]
[null,null,"ENERGÍA",null,null,{"$f":"F1631","v":181507.36829896772}]
[null,null,"POTENCIA",null,null,{"$f":"F1621","v":142358.71775859784}]
[null,null,"CONEXIÓN",null,null,{"$f":"+F1641","v":605.22101090758042}]
[null,null,"PÉRDIDAS DE DISTRIBUCIÓN",null,null,{"$f":"SUM(F26:F27)","v":129724.54092598842}]
[null,null,"ENERGÍA",null,null,{"$f":"F1645","v":124247.15148828053}]
[null,null,"POTENCIA",null,null,{"$f":"F1644","v":5477.3894377078796}]
[null,null,"ALUMBRADO PÚBLICO",null,null,{"$f":"SUM(F29:F29)","v":21198.238697434888}]
[null,null,"ENERGÍA",null,null,{"$f":"F1647","v":21198.238697434888}]
[]
[null,null,"TOTAL",null,null,{"$f":"F18+F21+F25+F28","v":607511.52053075738}]
[null,null,"comercialización"]
[null,null,"distribución"]
[null,null,"pérdidas de distribución"]
[null,null,"alumbrado público"]
[null,null,"Factor de ajuste-Comercialización"]
[null,null,"Factor de ajuste-Distribución"]
[null,null,"Factor de ajuste-Pérdidas de distribución"]
[null,null,"Factor de ajuste-Alumbrado público"]
[]
[null,null,"PASS TROUGH"]
[null,null,"VPN (mil B/.)"]
[null,null,"TRANSMISIÓN",null,null,{"$f":"SUM(F44:F45)","v":100224.63840831755}]
[null,null,"Energía",null,null,{"$f":"+SUM(F1656:F1658,F1665:F1667,F1852:F1853,F1900:F1901,F1910:F1911,F1934:F1935,F1944:F1945,F1674:F1676,F1683:F1685,F1692:F1694,F1864:F1865,F1876:F1877,F1888:F1889,F1922:F1923,F1701:F1703,F1710:F1712,F1719:F1721,F1728:F1730,F1737:F1739,F1746:F1748,F1755:F1757,F1764:F1766,F1773:F1775,F1782:F1784,F1966:F1967,F1984:F1985,F1993:F1994,F2002:F2003,F2020:F2021,F1956:F1957,F1975:F1976,F2011:F2012)","v":81474.310533549666}]
[null,null,"Demanda",null,null,{"$f":"+SUM(F1851,F1899,F1909,F1933,F1943,F1863,F1875,F1887,F1921,F1965,F1983,F1992,F2001,F2019,F1955,F1974,F2010)","v":18750.327874767878}]
[null,null,"GENERACIÓN",null,null,{"$f":"SUM(F47:F48)","v":1002836.3804762706}]
[null,null,"Energía",null,null,{"$f":"IF($G$6=$H$6,F65,F66)","v":907748.06737226422}]
[null,null,"Demanda",null,null,{"$f":"+SUM(F1855,F1903,F1913,F1937,F1947,F1867,F1879,F1891,F1925,F1969,F1987,F1996,F2005,F1959,F1978,F2014)","v":95088.31310400636}]
[null,null,"TOTAL",null,null,{"$f":"+F46+F43","v":1103061.018884588}]
[null,null,"Transmisión"]
[null,null,"Generación"]
[null,null,"Factor de ajuste-Transmisión"]
[null,null,"Factor de ajuste-Generación"]
[null,null,"Generación BTS"]
[null,null,"Generación BTD"]
[null,null,"Generación MTD"]
[null,null,"Generación ATD"]
[null,null,"Factor ajuste-Generación BTS"]
[null,null,"Factor ajuste-Generación BTD"]
[null,null,"Factor ajuste-Generación MTD"]
[null,null,"Factor ajuste-Generación ATD"]
[]
[null,null,"AJUSTE GENERACIÓN. BTS UNICO"]
[null,null,"GENERACIÓN"]
[null,null,"Energía Todas categorías. BTS actual",null,null,{"$f":"+SUM(F1660:F1662,F1669:F1671,F1856:F1860,F1904:F1906,F1914:F1918,F1938:F1940,F1948:F1952,F1988:F1989,F1678:F1680,F1687:F1689,F1696:F1698,F1868:F1872,F1880:F1884,F1892:F1896,F1926:F1930,F2006:F2007,F1705:F1707,F1714:F1716,F1723:F1725,F1732:F1734,F1741:F1743,F1750:F1752,F1759:F1761,F1768:F1770,F1777:F1779,F1786:F1788,F1970:F1971,F1997:F1998,F2022,F1960:F1962,F1979:F1980,F2015:F2016)","v":915775.80661452375}]
[null,null,"Energía Todas categorías. BTS único",null,null,{"$f":"+SUM(F1795:F1800,F1807:F1812,F1856:F1860,F1904:F1906,F1914:F1918,F1938:F1940,F1948:F1952,F1988:F1989,F1819:F1824,F1831:F1836,F1843:F1848,F1868:F1872,F1880:F1884,F1892:F1896,F1926:F1930,F2006:F2007,F1970:F1971,F1997:F1998,F2022,F1960:F1962,F1979:F1980,F2015:F2016)","v":907748.06737226422}]
[null,null,"Energía BTS. BTS actual"]
[null,null,"Energía BTS. BTS único"]
[]
[null,null,"Verifica"]
[]
[]
[null,null,"Consumo de Energía (MWh)",null,"Valor Presente"]
[null,null,"BTS"]
[null,null,"0-300 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q148","v":1220671.6562037393}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q149","v":441353.7569085079}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q150","v":24.55160842869747}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q151","v":1.1310510634348321}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q152","v":6.8496842419221515}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E76:E80)","v":1662057.9454559814}]
[null,null,"301-750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q155","v":1215958.4713088265}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q156","v":691754.46554321807}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q157","v":104.52959418580272}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q158","v":0}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q159","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E83:E87)","v":1907817.4664462302}]
[null,null,"Mayor a 750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q162","v":1356920.0097969994}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q163","v":279543.2411019858}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q164","v":359.95212571803427}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q165","v":41.297989475674406}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q166","v":48.722949689516}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E90:E94)","v":1636913.2239638686}]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E76:E95)","v":5206788.6358660795}]
[null,null,"301-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!$Q$170","v":674276.64054999652}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$Q$370","v":364693.88869094895}]
[null,null,"301-600",null,{"$f":"[5]Reconstrucción!$Q$371","v":309582.75185904762}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!$Q$172","v":17477.82499322158}]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q174","v":158938.02672769467}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$Q$376","v":79469.013363847334}]
[null,null,"301-600",null,{"$f":"[5]Reconstrucción!$Q$377","v":79469.013363847334}]
[null,null,"0-300 kWh (apertura por bloque)"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E109:E111)","v":1220671.6562037393}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$Q$307","v":1220671.6562037393}]
[null,null,"301-750"]
[null,null,">750"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E113:E115)","v":441353.7569085079}]
[null,null,{"$f":"C109","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$311","v":441353.7569085079}]
[null,null,{"$f":"C110","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E117:E119)","v":24.551608428697463}]
[null,null,{"$f":"C113","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$315","v":24.551608428697463}]
[null,null,{"$f":"C114","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E121:E123)","v":1.1310510634348321}]
[null,null,{"$f":"C117","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$319","v":1.1310510634348321}]
[null,null,{"$f":"C118","v":"301-750"}]
[null,null,">750"]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E125:E127)","v":6.8496842419221515}]
[null,null,{"$f":"C121","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$323","v":6.8496842419221515}]
[null,null,{"$f":"C122","v":"301-750"}]
[null,null,">750"]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E109,E113,E117,E121,E125)","v":1662057.9454559814}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E110,E114,E118,E122,E126)","v":0}]
[null,null,">750",null,0]
[null,null,"301-750 kWh (apertura por bloque)"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E134:E136)","v":1215958.4713088265}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$Q$328","v":790641.17584035383}]
[null,null,"301-750",null,{"$f":"[5]Reconstrucción!$Q$329","v":425317.29546847253}]
[null,null,">750"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E138:E140)","v":691754.46554321819}]
[null,null,{"$f":"C134","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$332","v":429534.40936481673}]
[null,null,{"$f":"C135","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$333","v":262220.05617840146}]
[null,null,">750"]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E142:E144)","v":104.52959418580274}]
[null,null,{"$f":"C138","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$336","v":58.502641212146486}]
[null,null,{"$f":"C139","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$337","v":46.02695297365625}]
[null,null,">750"]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E146:E148)","v":0}]
[null,null,{"$f":"C142","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$340","v":0}]
[null,null,{"$f":"C143","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$341","v":0}]
[null,null,">750"]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E150:E152)","v":0}]
[null,null,{"$f":"C146","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$344","v":0}]
[null,null,{"$f":"C147","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$345","v":0}]
[null,null,">750"]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E134,E138,E142,E146,E150)","v":1220234.0878463828}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E135,E139,E143,E147,E151)","v":687583.37859984767}]
[null,null,">750",null,0]
[null,null,"Mayor a 750 kWh (apertura por bloque)"]
[null,null,"BTS - Regulares",null,{"$f":"SUBTOTAL(9,E159:E161)","v":1356920.0097969994}]
[null,null,"0-300",null,{"$f":"[5]Reconstrucción!$Q$349","v":274466.92336169991}]
[null,null,"301-750",null,{"$f":"[5]Reconstrucción!$Q$350","v":411700.38504254987}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$Q$351","v":670752.70139274956}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"SUBTOTAL(9,E163:E165)","v":279543.2411019858}]
[null,null,{"$f":"C159","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$353","v":79469.01336384732}]
[null,null,{"$f":"C160","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$354","v":119203.520045771}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$Q$355","v":80870.707692367461}]
[null,null,"BTS - Agropecuarios",null,{"$f":"SUBTOTAL(9,E167:E169)","v":359.95212571803427}]
[null,null,{"$f":"C163","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$357","v":61.427773272753811}]
[null,null,{"$f":"C164","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$358","v":92.141659909130709}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$Q$359","v":206.38269253614973}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"SUBTOTAL(9,E171:E173)","v":41.297989475674413}]
[null,null,{"$f":"C167","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$361","v":8.7753961818219732}]
[null,null,{"$f":"C168","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$362","v":13.163094272732961}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$Q$363","v":19.359499021119476}]
[null,null,"BTS - Cruz Roja",null,{"$f":"SUBTOTAL(9,E175:E177)","v":48.722949689516}]
[null,null,{"$f":"C171","v":"0-300"},null,{"$f":"[5]Reconstrucción!$Q$365","v":4.3876980909109866}]
[null,null,{"$f":"C172","v":"301-750"},null,{"$f":"[5]Reconstrucción!$Q$366","v":6.5815471363664804}]
[null,null,">750",null,{"$f":"[5]Reconstrucción!$Q$367","v":37.753704462238531}]
[null,null,"TOTAL"]
[null,null,"0-300",null,{"$f":"SUBTOTAL(9,E159,E163,E167,E171,E175)","v":354010.5275930927}]
[null,null,"301-750",null,{"$f":"SUBTOTAL(9,E160,E164,E168,E172,E176)","v":531015.79138963914}]
[null,null,">750",null,751886.90498113644]
[null,null,"BTD"]
[null,null,"0-10,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q177","v":908014.23051464022}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q178","v":2005.167287747372}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q179","v":628.95417188866986}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q180","v":66.104441921208803}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q181","v":172.77366601103836}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E184:E188)","v":910887.23008220852}]
[null,null,"10,001-30,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q184","v":360681.39253080415}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q185","v":291.38656142738978}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q186","v":24.24095179446293}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q187","v":252.96553467862333}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q188","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E191:E195)","v":361249.98557870463}]
[null,null,"30.001-50000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q191","v":98400.696960511093}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q192","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q193","v":0}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q194","v":0}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q195","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E198:E202)","v":98400.696960511093}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q198","v":159162.22523020595}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q199","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q200","v":0}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q201","v":0}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q202","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E205:E209)","v":159162.22523020595}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E184:E210)","v":1529700.1378516306}]
[null,null,"MTD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!Q207","v":654290.16252934397}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q208","v":7683.7179457012935}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E214:E215)","v":661973.8804750453}]
[null,null,"10,001-30,000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E218:E219)","v":0}]
[null,null,"30.001-50000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E222:E223)","v":0}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E226:E227)","v":0}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E214:E228)","v":661973.8804750453}]
[null,null,"ATD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"ATD - Regulares",null,{"$f":"[5]Reconstrucción!$Q$52","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E232)","v":0}]
[null,null,"10,001-30,000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E235)","v":0}]
[null,null,"30.001-50000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E238)","v":0}]
[null,null,"Mayor a 50,000 kWh"]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E241)","v":0}]
[null,null,"TOTAL ATD",null,{"$f":"SUBTOTAL(9,E232:E242)","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$47","v":3977.7136753106693}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$Q$48","v":11856.829337667801}]
[null,null,"TOTAL BTH",null,{"$f":"SUBTOTAL(9,E245:E246)","v":15834.543012978471}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$50","v":34385.969976423992}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$Q$51","v":89162.988999019522}]
[null,null,"TOTAL MTH",null,{"$f":"SUBTOTAL(9,E249:E250)","v":123548.95897544351}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$Q$390","v":118367.15621846728}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$Q$391","v":385380.75155735289}]
[null,null,"TOTAL ATH",null,{"$f":"SUBTOTAL(9,E253:E254)","v":503747.90777582017}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$55+[5]Reconstrucción!$Q$56","v":231349.14812615985}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$64","v":2487.1726522414801}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$Q$65","v":3721.598612089042}]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"SUBTOTAL(9,E259:E260)","v":6208.7712643305222}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$57+[5]Reconstrucción!$Q$58","v":1067990.8307282235}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$62","v":85973.52680124699}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$Q$63","v":197249.13502729419}]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"SUBTOTAL(9,E265:E266)","v":283222.6618285412}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$60+[5]Reconstrucción!$Q$61","v":157802.75573501902}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$Q$382","v":45858.692505346618}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$Q$383","v":137641.8820741527}]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"SUBTOTAL(9,E271:E272)","v":183500.57457949931}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$Q$34","v":787673.97686881712}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E76:E96)+SUBTOTAL(9,E182:E275)","v":10759342.783087589}]
[]
[null,null,"Demanda Promedio Mensual (MW)"]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q214","v":478.96850298939455}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q215","v":0.71015706138077817}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q216","v":0.18322702212970882}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q217","v":0.13975630956234991}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q218","v":0}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E280:E284)","v":480.00164338246736}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!Q221","v":163.77583622089591}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q222","v":2.7553118937553989}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E287:E288)","v":166.5311481146513}]
[null,null,"ATD"]
[null,null,"ATD - Regulares",null,{"$f":"[5]Reconstrucción!$Q$76","v":0}]
[null,null,"TOTAL ATD",null,{"$f":"SUBTOTAL(9,E291)","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$71","v":4.1069666667610338}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$Q$72","v":5.5658762819889374}]
[null,null,"TOTAL BTH",null,{"$f":"SUBTOTAL(9,E294:E295)","v":9.6728429487499703}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$74","v":22.466639298831257}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$Q$75","v":22.738839087804436}]
[null,null,"TOTAL MTH",null,{"$f":"SUBTOTAL(9,E298:E299)","v":45.20547838663569}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$Q$394","v":62.63968810808835}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$Q$395","v":62.385167226467892}]
[null,null,"TOTAL ATH",null,{"$f":"SUBTOTAL(9,E302:E303)","v":125.02485533455624}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$79+[5]Reconstrucción!$Q$80","v":52.468130005846234}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$106","v":1.2783326814914364}]
[null,null,"BTH - FP",null,{"$f":"[5]Reconstrucción!$Q$107","v":1.2303804228462221}]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"SUBTOTAL(9,E308:E309)","v":2.5087131043376587}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$81+[5]Reconstrucción!$Q$82","v":204.43392247294994}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,{"$f":"[5]Reconstrucción!$Q$83","v":52.816115054168677}]
[null,null,"MTH - FP",null,{"$f":"[5]Reconstrucción!$Q$86","v":52.426846928998643}]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"SUBTOTAL(9,E314:E315)","v":105.24296198316732}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$84+[5]Reconstrucción!$Q$85","v":21.124702261426133}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,{"$f":"[5]Reconstrucción!$Q$386","v":38.727727960742598}]
[null,null,"ATH - FP",null,{"$f":"[5]Reconstrucción!$Q$387","v":38.831729375207729}]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"SUBTOTAL(9,E320:E321)","v":77.559457335950327}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$Q$105","v":171.76763795642245}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E280:E324)","v":1461.5414932871608}]
[]
[]
[null,null,"Número de Clientes"]
[null,null,"BTS"]
[null,null,"0-300 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q229","v":728162.81452669809}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q230","v":178563.14846893869}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q231","v":15.031928644787641}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q232","v":7.3128301515183107}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q233","v":9.7504402020244143}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E331:E335)","v":906758.05819463509}]
[null,null,"301-750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q236","v":219622.5488445427}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q237","v":119315.11371244908}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q238","v":16.250733670040692}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q239","v":0}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q240","v":0}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E338:E342)","v":338953.91329066182}]
[null,null,"Mayor a 750 kWh"]
[null,null,"BTS - Regulares",null,{"$f":"[5]Reconstrucción!Q243","v":76240.812044916645}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q244","v":22074.725934402035}]
[null,null,"BTS - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q245","v":17.063270353542727}]
[null,null,"BTS- Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q246","v":2.4376100505061036}]
[null,null,"BTS - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q247","v":1.2188050252530518}]
[null,null,"TOTAL",null,{"$f":"SUBTOTAL(9,E345:E349)","v":98336.257664747973}]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E331:E350)","v":1344048.229150045}]
[null,null,"301-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"E339","v":119315.11371244908}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q253","v":0}]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,{"$f":"E346","v":22074.725934402035}]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,{"$f":"[5]Reconstrucción!Q257","v":14412.778880350928}]
[null,null,"BTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q258","v":22.34475879630595}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,{"$f":"[5]Reconstrucción!Q259","v":10.969245227277467}]
[null,null,"BTD - Partidos Políticos",null,{"$f":"[5]Reconstrucción!Q260","v":2.4376100505061036}]
[null,null,"BTD - Cruz Roja",null,{"$f":"[5]Reconstrucción!Q261","v":2.4376100505061036}]
[null,null,"TOTAL BTD",null,{"$f":"SUBTOTAL(9,E359:E363)","v":14450.968104475525}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,{"$f":"[5]Reconstrucción!Q264","v":987.76638393516509}]
[null,null,"MTD - Agropecuarios",null,{"$f":"[5]Reconstrucción!Q265","v":24.376100505061039}]
[null,null,"TOTAL MTD",null,{"$f":"SUBTOTAL(9,E366:E367)","v":1012.1424844402261}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,{"$f":"[5]Reconstrucción!$Q$124","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,{"$f":"[5]Reconstrucción!$Q$119","v":224.93576302105157}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,{"$f":"[5]Reconstrucción!$Q$122","v":76.038415769303725}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,{"$f":"[5]Reconstrucción!$Q$398","v":7.3128301515183107}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$127+[5]Reconstrucción!$Q$128","v":260.01173872065107}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"[5]Reconstrucción!$Q$134","v":4.8752201010122072}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$129+[5]Reconstrucción!$Q$130","v":369.2979226516747}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"[5]Reconstrucción!$Q$131","v":89.785303526974829}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"[5]Reconstrucción!$Q$132+[5]Reconstrucción!$Q$133","v":2.4376100505061036}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"[5]Reconstrucción!$Q$136","v":2.4376100505061036}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,{"$f":"[5]Reconstrucción!$Q$135","v":2.4376100505061036}]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E331:E351)+SUBTOTAL(9,E359:E390)","v":1360550.9097630545}]
[]
[null,null,"Consumo Promedio (kWh)"]
[]
[null,null,"BTS",null,{"$f":"E96/E351/12*1000","v":322.82997259944381}]
[null,null,"BTD",null,{"$f":"E211/E364/12*1000","v":8821.2091097312932}]
[null,null,"BTH",null,{"$f":"E247/E372/12*1000","v":5866.3203812461079}]
[null,null,"MTD",null,{"$f":"E229/E368/12*1000","v":54502.691950626191}]
[null,null,"MTH",null,{"$f":"E251/E374/12*1000","v":135401.90806346724}]
[null,null,"ATD",null,{"$f":"E243/E370/12*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL- Regulados",null,{"$f":"SUM(E96,E211,E229,E243,E247,E251)/SUM(E351,E364,E368,E370,E372,E374)/12*1000","v":461.94157820108228}]
[null,null,"BTD Peaje",null,{"$f":"E257/E378/12*1000","v":74147.020330850821}]
[null,null,"MTD Peaje",null,{"$f":"E263/E382/12*1000","v":240995.76638551403}]
[null,null,"ATD Peaje",null,{"$f":"E269/E386/12*1000","v":5394722.442112769}]
[null,null,"TOTAL - ENSA",null,{"$f":"SUM(E96,E211,E229,E243,E247,E251,E257,E263,E269)/SUM(E351,E364,E368,E370,E372,E374,E378,E382,E386)/12*1000","v":550.98363023393972}]
[]
[null,null,"Factor de Carga"]
[]
[null,null,"BTD",null,{"$f":"E211/(E285*8760)","v":0.36379730322835541}]
[null,null,"BTH",null,{"$f":"E247/(E294*8760)","v":0.44012926839356031}]
[]
[null,null,"MTD",null,{"$f":"E229/(E289*8760)","v":0.45377573763408446}]
[null,null,"MTH en Punta",null,{"$f":"E251/(E298*8760)","v":0.62776467154359039}]
[]
[null,null,"ATD",null,{"$f":"E243/(E292*8760)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Nuevas Conexiones"]
[null,null,"BTS"]
[null,null,"0-300 kWh",null,{"$f":"Mercado!P101","v":33118.73714679206}]
[null,null,"301-750 kWh"]
[null,null,"Mayor a 750 kWh"]
[null,null,"TOTAL BTS",null,{"$f":"SUBTOTAL(9,E419:E421)","v":33118.73714679206}]
[null,null,"BTD"]
[null,null,"TOTAL BTD",null,{"$f":"Mercado!P102","v":487.38865778964407}]
[null,null,"MTD"]
[null,null,"TOTAL MTD",null,{"$f":"Mercado!P128","v":12.18805025253052}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,{"$f":"Mercado!P152","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,{"$f":"Mercado!P103","v":2.4376100505061036}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,{"$f":"Mercado!P129","v":2.4376100505061036}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,{"$f":"Mercado!P153","v":0}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,{"$f":"Mercado!P106","v":0}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,{"$f":"Mercado!P107","v":0}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,{"$f":"Mercado!P131","v":0}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,{"$f":"Mercado!P137","v":0}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,{"$f":"Mercado!P154","v":0}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,{"$f":"Mercado!P157","v":0}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,0]
[null,null,"TOTAL ENSA",null,{"$f":"SUBTOTAL(9,E419:E444)","v":33623.189074935239}]
[]
[]
[null,null,"Precio Promedio VAD ($/MWh)"]
[]
[null,null,"BTS",null,{"$f":"(E1210+E1273+E1336)/E96*1000","v":74.371463959643563}]
[null,null,"BTD",null,{"$f":"E1402/E211*1000","v":71.058765678184429}]
[null,null,"BTH",null,{"$f":"E1447/E247*1000","v":70.190718846398084}]
[null,null,"MTD",null,{"$f":"E1461/E229*1000","v":46.46007222113893}]
[null,null,"MTH",null,{"$f":"E1484/E251*1000","v":38.916437923563834}]
[null,null,"ATD",null,{"$f":"E1498/E243*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL",null,{"$f":"E1208/SUM(E96,E211,E229,E243,E247,E251)*1000","v":80.601897204912888}]
[]
[]
[null,null,"Precio Promedio TOTAL ($/MWh)"]
[]
[null,null,"BTS",null,{"$f":"(E1210+E1654+E1273+E1336+E1699+E1744)/E96*1000","v":193.7117442764179}]
[null,null,"BTD",null,{"$f":"(E1402+E1849)/E211*1000","v":221.40231894122601}]
[null,null,"BTH",null,{"$f":"(E1447+E1897)/E247*1000","v":211.1433178863245}]
[null,null,"MTD",null,{"$f":"(E1461+E1907)/E229*1000","v":181.72904877096377}]
[null,null,"MTH",null,{"$f":"(E1484+E1931)/E251*1000","v":163.02646861106871}]
[null,null,"ATD",null,{"$f":"(E1498+E1941)/E243*1000","v":{"$error":"#DIV/0!"}}]
[null,null,"TOTAL",null,{"$f":"(E1208+E1652)/SUM(E96,E211,E229,E243,E247,E251)*1000","v":217.47266096270894}]
[]
[]
[]
[null,null,"TARIFA",null,{"$f":"+$E$13","v":"TECNICA"},{"$f":"+$F$13","v":" + Ajuste Pérdidas"}]
[null,null,"BTS hasta 300 kWh"]
[null,null,"CARGOS TOTAL - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E484","v":2.36},{"$f":"IF(Ajustes_2!W478=\"\",\"\",Ajustes_2!W478)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E485+E487+E490+E492+E495+E497+E499+E500+E501+E503","v":0.18629728401638937},{"$f":"IF(Ajustes_2!W479=\"\",\"\",Ajustes_2!W479)","v":0.17886319677788082},"B/. /kWh",{"$f":"F507-F479","v":2.1498410811909285E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"F535-F507","v":2.1079757548729983E-2}]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W480=\"\",\"\",Ajustes_2!W480)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E484","v":2.36},{"$f":"IF(Ajustes_2!W481=\"\",\"\",Ajustes_2!W481)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E485+E487+E490+E492","v":6.6957003699615075E-2},{"$f":"IF(Ajustes_2!W482=\"\",\"\",Ajustes_2!W482)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W483=\"\",\"\",Ajustes_2!W483)","v":""}]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A484,Resumen_cargos!$A$7:$A$67,0),MATCH($B484,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},{"$f":"IF(Ajustes_2!W484=\"\",\"\",Ajustes_2!W484)","v":2.4882348982526596},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A485,Resumen_cargos!$A$7:$A$67,0),MATCH($B485,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},{"$f":"IF(Ajustes_2!W485=\"\",\"\",Ajustes_2!W485)","v":1.5443717884977138E-2},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W486=\"\",\"\",Ajustes_2!W486)","v":""}]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A487,Resumen_cargos!$A$7:$A$67,0),MATCH($B487,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},{"$f":"IF(Ajustes_2!W487=\"\",\"\",Ajustes_2!W487)","v":3.8322120234565257E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W488=\"\",\"\",Ajustes_2!W488)","v":""},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W489=\"\",\"\",Ajustes_2!W489)","v":""}]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A490,Resumen_cargos!$A$7:$A$67,0),MATCH($B490,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},{"$f":"IF(Ajustes_2!W490=\"\",\"\",Ajustes_2!W490)","v":1.5865000976619963E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W491=\"\",\"\",Ajustes_2!W491)","v":""},"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A492,Resumen_cargos!$A$7:$A$67,0),MATCH($B492,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W492=\"\",\"\",Ajustes_2!W492)","v":2.2666377095515865E-3},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A493,Resumen_cargos!$A$7:$A$67,0),MATCH($B493,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},{"$f":"IF(Ajustes_2!W493=\"\",\"\",Ajustes_2!W493)","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W494=\"\",\"\",Ajustes_2!W494)","v":""}]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A495,Resumen_cargos!$A$7:$A$67,0),MATCH($B495,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},{"$f":"IF(Ajustes_2!W495=\"\",\"\",Ajustes_2!W495)","v":5.5169173005218059E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W496=\"\",\"\",Ajustes_2!W496)","v":""},"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A497,Resumen_cargos!$A$7:$A$67,0),MATCH($B497,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W497=\"\",\"\",Ajustes_2!W497)","v":4.8349451205784953E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W498=\"\",\"\",Ajustes_2!W498)","v":""}]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A499,Resumen_cargos!$A$7:$A$67,0),MATCH($B499,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W499=\"\",\"\",Ajustes_2!W499)","v":5.6574765294498106E-2},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A500,Resumen_cargos!$A$7:$A$67,0),MATCH($B500,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},{"$f":"IF(Ajustes_2!W500=\"\",\"\",Ajustes_2!W500)","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A501,Resumen_cargos!$A$7:$A$67,0),MATCH($B501,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W501=\"\",\"\",Ajustes_2!W501)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W502=\"\",\"\",Ajustes_2!W502)","v":""}]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A503,Resumen_cargos!$A$7:$A$67,0),MATCH($B503,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W503=\"\",\"\",Ajustes_2!W503)","v":1.717090013453254E-3},"B/. /kWh"]
[null,null,"BTS 301-750 kWh",null,null,{"$f":"IF(Ajustes_2!W504=\"\",\"\",Ajustes_2!W504)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W505=\"\",\"\",Ajustes_2!W505)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E512","v":2.36},{"$f":"IF(Ajustes_2!W506=\"\",\"\",Ajustes_2!W506)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E513+E515+E518+E520+E523+E525+E527+E528+E529+E531","v":0.18629728401638937},{"$f":"IF(Ajustes_2!W507=\"\",\"\",Ajustes_2!W507)","v":0.2003616075897901},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W508=\"\",\"\",Ajustes_2!W508)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E512","v":2.36},{"$f":"IF(Ajustes_2!W509=\"\",\"\",Ajustes_2!W509)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E513+E515+E518+E520","v":6.6957003699615075E-2},{"$f":"IF(Ajustes_2!W510=\"\",\"\",Ajustes_2!W510)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W511=\"\",\"\",Ajustes_2!W511)","v":""}]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A512,Resumen_cargos!$A$7:$A$67,0),MATCH($B512,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},{"$f":"IF(Ajustes_2!W512=\"\",\"\",Ajustes_2!W512)","v":2.4882348982526596},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A513,Resumen_cargos!$A$7:$A$67,0),MATCH($B513,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},{"$f":"IF(Ajustes_2!W513=\"\",\"\",Ajustes_2!W513)","v":1.5443717884977138E-2},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W514=\"\",\"\",Ajustes_2!W514)","v":""}]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A515,Resumen_cargos!$A$7:$A$67,0),MATCH($B515,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},{"$f":"IF(Ajustes_2!W515=\"\",\"\",Ajustes_2!W515)","v":3.8322120234565257E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W516=\"\",\"\",Ajustes_2!W516)","v":""},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W517=\"\",\"\",Ajustes_2!W517)","v":""}]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A518,Resumen_cargos!$A$7:$A$67,0),MATCH($B518,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},{"$f":"IF(Ajustes_2!W518=\"\",\"\",Ajustes_2!W518)","v":1.5865000976619963E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W519=\"\",\"\",Ajustes_2!W519)","v":""},"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A520,Resumen_cargos!$A$7:$A$67,0),MATCH($B520,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W520=\"\",\"\",Ajustes_2!W520)","v":2.2666377095515865E-3},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A521,Resumen_cargos!$A$7:$A$67,0),MATCH($B521,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},{"$f":"IF(Ajustes_2!W521=\"\",\"\",Ajustes_2!W521)","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W522=\"\",\"\",Ajustes_2!W522)","v":""}]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A523,Resumen_cargos!$A$7:$A$67,0),MATCH($B523,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},{"$f":"IF(Ajustes_2!W523=\"\",\"\",Ajustes_2!W523)","v":5.5169173005218059E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W524=\"\",\"\",Ajustes_2!W524)","v":""},"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A525,Resumen_cargos!$A$7:$A$67,0),MATCH($B525,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W525=\"\",\"\",Ajustes_2!W525)","v":4.8349451205784953E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W526=\"\",\"\",Ajustes_2!W526)","v":""}]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A527,Resumen_cargos!$A$7:$A$67,0),MATCH($B527,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W527=\"\",\"\",Ajustes_2!W527)","v":7.8073176106407391E-2},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A528,Resumen_cargos!$A$7:$A$67,0),MATCH($B528,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},{"$f":"IF(Ajustes_2!W528=\"\",\"\",Ajustes_2!W528)","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A529,Resumen_cargos!$A$7:$A$67,0),MATCH($B529,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W529=\"\",\"\",Ajustes_2!W529)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W530=\"\",\"\",Ajustes_2!W530)","v":""}]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A531,Resumen_cargos!$A$7:$A$67,0),MATCH($B531,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W531=\"\",\"\",Ajustes_2!W531)","v":1.717090013453254E-3},"B/. /kWh"]
[null,null,"BTS mayor a 750 kWh",null,null,{"$f":"IF(Ajustes_2!W532=\"\",\"\",Ajustes_2!W532)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W533=\"\",\"\",Ajustes_2!W533)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E540","v":2.36},{"$f":"IF(Ajustes_2!W534=\"\",\"\",Ajustes_2!W534)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E541+E543+E546+E548+E551+E553+E555+E556+E557+E559","v":0.18629728401638937},{"$f":"IF(Ajustes_2!W535=\"\",\"\",Ajustes_2!W535)","v":0.22144136513852009},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W536=\"\",\"\",Ajustes_2!W536)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,{"$f":"E540","v":2.36},{"$f":"IF(Ajustes_2!W537=\"\",\"\",Ajustes_2!W537)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por Energía kWh adicionales",null,{"$f":"E541+E543+E546+E548","v":6.6957003699615075E-2},{"$f":"IF(Ajustes_2!W538=\"\",\"\",Ajustes_2!W538)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W539=\"\",\"\",Ajustes_2!W539)","v":""}]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A540,Resumen_cargos!$A$7:$A$67,0),MATCH($B540,Resumen_cargos!$B$4:$AG$4,0))","v":2.36},{"$f":"IF(Ajustes_2!W540=\"\",\"\",Ajustes_2!W540)","v":2.4882348982526596},"B/. /cliente/mes"]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A541,Resumen_cargos!$A$7:$A$67,0),MATCH($B541,Resumen_cargos!$B$4:$AG$4,0))","v":1.4192368073475686E-2},{"$f":"IF(Ajustes_2!W541=\"\",\"\",Ajustes_2!W541)","v":1.5443717884977138E-2},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W542=\"\",\"\",Ajustes_2!W542)","v":""}]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A543,Resumen_cargos!$A$7:$A$67,0),MATCH($B543,Resumen_cargos!$B$4:$AG$4,0))","v":3.5825701387328927E-2},{"$f":"IF(Ajustes_2!W543=\"\",\"\",Ajustes_2!W543)","v":3.8322120234565257E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W544=\"\",\"\",Ajustes_2!W544)","v":""},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W545=\"\",\"\",Ajustes_2!W545)","v":""}]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A546,Resumen_cargos!$A$7:$A$67,0),MATCH($B546,Resumen_cargos!$B$4:$AG$4,0))","v":1.4812818783433629E-2},{"$f":"IF(Ajustes_2!W546=\"\",\"\",Ajustes_2!W546)","v":1.5865000976619963E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W547=\"\",\"\",Ajustes_2!W547)","v":""},"B/. /kWh"]
["BTS","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A548,Resumen_cargos!$A$7:$A$67,0),MATCH($B548,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W548=\"\",\"\",Ajustes_2!W548)","v":2.2666377095515865E-3},"B/. /kWh"]
["BTS","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A549,Resumen_cargos!$A$7:$A$67,0),MATCH($B549,Resumen_cargos!$B$4:$AG$4,0))","v":16.367821365439507},{"$f":"IF(Ajustes_2!W549=\"\",\"\",Ajustes_2!W549)","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W550=\"\",\"\",Ajustes_2!W550)","v":""}]
["BTS","CPT_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A551,Resumen_cargos!$A$7:$A$67,0),MATCH($B551,Resumen_cargos!$B$4:$AG$4,0))","v":5.1804149460106573E-3},{"$f":"IF(Ajustes_2!W551=\"\",\"\",Ajustes_2!W551)","v":5.5169173005218059E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W552=\"\",\"\",Ajustes_2!W552)","v":""},"B/. /kWh"]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A553,Resumen_cargos!$A$7:$A$67,0),MATCH($B553,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W553=\"\",\"\",Ajustes_2!W553)","v":4.8349451205784953E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W554=\"\",\"\",Ajustes_2!W554)","v":""}]
["BTS","CENEGEN_kWh_","Cargo por energía por los kWh adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A555,Resumen_cargos!$A$7:$A$67,0),MATCH($B555,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W555=\"\",\"\",Ajustes_2!W555)","v":9.9152933655137374E-2},"B/. /kWh"]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A556,Resumen_cargos!$A$7:$A$67,0),MATCH($B556,Resumen_cargos!$B$4:$AG$4,0))","v":3.6553073752324229E-2},{"$f":"IF(Ajustes_2!W556=\"\",\"\",Ajustes_2!W556)","v":3.8322002243115209E-2},"B/. /kWh"]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario adicionales",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A557,Resumen_cargos!$A$7:$A$67,0),MATCH($B557,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W557=\"\",\"\",Ajustes_2!W557)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W558=\"\",\"\",Ajustes_2!W558)","v":""}]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A559,Resumen_cargos!$A$7:$A$67,0),MATCH($B559,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W559=\"\",\"\",Ajustes_2!W559)","v":1.717090013453254E-3},"B/. /kWh"]
[null,null,"BTS único",null,null,{"$f":"IF(Ajustes_2!W560=\"\",\"\",Ajustes_2!W560)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W561=\"\",\"\",Ajustes_2!W561)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"IF(Ajustes_2!W562=\"\",\"\",Ajustes_2!W562)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"IF(Ajustes_2!W563=\"\",\"\",Ajustes_2!W563)","v":0.17886319677788082},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"IF(Ajustes_2!W564=\"\",\"\",Ajustes_2!W564)","v":0.22412300901347929},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"IF(Ajustes_2!W565=\"\",\"\",Ajustes_2!W565)","v":0.23939819564299378},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W566=\"\",\"\",Ajustes_2!W566)","v":""}]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"IF(Ajustes_2!W567=\"\",\"\",Ajustes_2!W567)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"IF(Ajustes_2!W568=\"\",\"\",Ajustes_2!W568)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"IF(Ajustes_2!W569=\"\",\"\",Ajustes_2!W569)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"IF(Ajustes_2!W570=\"\",\"\",Ajustes_2!W570)","v":7.1897476805713942E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W571=\"\",\"\",Ajustes_2!W571)","v":""}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"IF(Ajustes_2!W572=\"\",\"\",Ajustes_2!W572)","v":2.4882348982526596},"B/. /cliente/mes"]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"IF(Ajustes_2!W573=\"\",\"\",Ajustes_2!W573)","v":1.5443717884977138E-2},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W574=\"\",\"\",Ajustes_2!W574)","v":""}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"IF(Ajustes_2!W575=\"\",\"\",Ajustes_2!W575)","v":3.8322120234565257E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W576=\"\",\"\",Ajustes_2!W576)","v":""},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W577=\"\",\"\",Ajustes_2!W577)","v":""}]
[null,null,"Cargo por energía por los kWh adionales",null,null,{"$f":"IF(Ajustes_2!W578=\"\",\"\",Ajustes_2!W578)","v":1.5865000976619963E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W579=\"\",\"\",Ajustes_2!W579)","v":""},"B/. /kWh"]
[null,null,"Alumbrado Público",null,null,{"$f":"IF(Ajustes_2!W580=\"\",\"\",Ajustes_2!W580)","v":2.2666377095515865E-3},"B/. /kWh"]
[null,null,"Cargo Conexión",null,null,{"$f":"IF(Ajustes_2!W581=\"\",\"\",Ajustes_2!W581)","v":16.367821365439507},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W582=\"\",\"\",Ajustes_2!W582)","v":""}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"IF(Ajustes_2!W583=\"\",\"\",Ajustes_2!W583)","v":5.5169173005218059E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W584=\"\",\"\",Ajustes_2!W584)","v":""},"B/. /kWh"]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"IF(Ajustes_2!W585=\"\",\"\",Ajustes_2!W585)","v":4.8349451205784953E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W586=\"\",\"\",Ajustes_2!W586)","v":""}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"IF(Ajustes_2!W587=\"\",\"\",Ajustes_2!W587)","v":5.6574765294498106E-2},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"IF(Ajustes_2!W588=\"\",\"\",Ajustes_2!W588)","v":0.10183457753009659},"B/. /kWh"]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"IF(Ajustes_2!W589=\"\",\"\",Ajustes_2!W589)","v":0.11710976415961105},"B/. /kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"IF(Ajustes_2!W590=\"\",\"\",Ajustes_2!W590)","v":3.8322002243115209E-2},"B/. /kWh"]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"IF(Ajustes_2!W591=\"\",\"\",Ajustes_2!W591)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W592=\"\",\"\",Ajustes_2!W592)","v":""}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"IF(Ajustes_2!W593=\"\",\"\",Ajustes_2!W593)","v":1.717090013453254E-3},"B/. /kWh"]
[null,null,"BTD",null,null,{"$f":"IF(Ajustes_2!W594=\"\",\"\",Ajustes_2!W594)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W595=\"\",\"\",Ajustes_2!W595)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E610","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W596=\"\",\"\",Ajustes_2!W596)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613+E616+E621+E625","v":16.517779782193337},{"$f":"IF(Ajustes_2!W597=\"\",\"\",Ajustes_2!W597)","v":17.203781269589637},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E626+E631+E635+E630","v":0.15860926625678159},{"$f":"IF(Ajustes_2!W598=\"\",\"\",Ajustes_2!W598)","v":0.16432281220716402},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E627+E632+E635+E630","v":0.15860926625678159},{"$f":"IF(Ajustes_2!W599=\"\",\"\",Ajustes_2!W599)","v":0.16790340684479968},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E628+E633+E635+E630","v":0.15860926625678159},{"$f":"IF(Ajustes_2!W600=\"\",\"\",Ajustes_2!W600)","v":0.17166303121431714},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E611+E614+E617+E618+E622+E623+E629+E634+E635+E630","v":0.15860926625678159},{"$f":"IF(Ajustes_2!W601=\"\",\"\",Ajustes_2!W601)","v":0.17561063680231048},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W602=\"\",\"\",Ajustes_2!W602)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E610","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W603=\"\",\"\",Ajustes_2!W603)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613+E616","v":13.105460132313354},{"$f":"IF(Ajustes_2!W604=\"\",\"\",Ajustes_2!W604)","v":13.583439741470164},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E611+E614+E617+E618","v":2.1114655077165843E-2},{"$f":"IF(Ajustes_2!W605=\"\",\"\",Ajustes_2!W605)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},{"$f":"IF(Ajustes_2!W606=\"\",\"\",Ajustes_2!W606)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},{"$f":"IF(Ajustes_2!W607=\"\",\"\",Ajustes_2!W607)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E605","v":2.1114655077165843E-2},{"$f":"IF(Ajustes_2!W608=\"\",\"\",Ajustes_2!W608)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W609=\"\",\"\",Ajustes_2!W609)","v":""}]
["BTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A610,Resumen_cargos!$A$7:$A$67,0),MATCH($B610,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W610=\"\",\"\",Ajustes_2!W610)","v":5.3349443157451084},"B/. /cliente/mes"]
["BTD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A611,Resumen_cargos!$A$7:$A$67,0),MATCH($B611,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},{"$f":"IF(Ajustes_2!W611=\"\",\"\",Ajustes_2!W611)","v":5.4269552232858063E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W612=\"\",\"\",Ajustes_2!W612)","v":""}]
["BTD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A613,Resumen_cargos!$A$7:$A$67,0),MATCH($B613,Resumen_cargos!$B$4:$AG$4,0))","v":12.620391085262014},{"$f":"IF(Ajustes_2!W613=\"\",\"\",Ajustes_2!W613)","v":13.08006857391292},"B/. /kW/mes"]
["BTD","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A614,Resumen_cargos!$A$7:$A$67,0),MATCH($B614,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W614=\"\",\"\",Ajustes_2!W614)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W615=\"\",\"\",Ajustes_2!W615)","v":""}]
["BTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A616,Resumen_cargos!$A$7:$A$67,0),MATCH($B616,Resumen_cargos!$B$4:$AG$4,0))","v":0.48506904705133924},{"$f":"IF(Ajustes_2!W616=\"\",\"\",Ajustes_2!W616)","v":0.50337116755724387},"B/. /kW/mes"]
["BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A617,Resumen_cargos!$A$7:$A$67,0),MATCH($B617,Resumen_cargos!$B$4:$AG$4,0))","v":1.38412706336607E-2},{"$f":"IF(Ajustes_2!W617=\"\",\"\",Ajustes_2!W617)","v":1.4363515053567553E-2},"B/. /kWh"]
["BTD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A618,Resumen_cargos!$A$7:$A$67,0),MATCH($B618,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W618=\"\",\"\",Ajustes_2!W618)","v":2.1961625927895221E-3},"B/. /kWh"]
["BTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A619,Resumen_cargos!$A$7:$A$67,0),MATCH($B619,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},{"$f":"IF(Ajustes_2!W619=\"\",\"\",Ajustes_2!W619)","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W620=\"\",\"\",Ajustes_2!W620)","v":""}]
["BTD","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A621,Resumen_cargos!$A$7:$A$67,0),MATCH($B621,Resumen_cargos!$B$4:$AG$4,0))","v":1.2932240886770323},{"$f":"IF(Ajustes_2!W621=\"\",\"\",Ajustes_2!W621)","v":1.3344063252508778},"B/. /kW/mes"]
["BTD","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A622,Resumen_cargos!$A$7:$A$67,0),MATCH($B622,Resumen_cargos!$B$4:$AG$4,0))","v":4.839510942028973E-3},{"$f":"IF(Ajustes_2!W622=\"\",\"\",Ajustes_2!W622)","v":4.9936233547665338E-3},"B/. /kWh"]
["BTD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A623,Resumen_cargos!$A$7:$A$67,0),MATCH($B623,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W623=\"\",\"\",Ajustes_2!W623)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W624=\"\",\"\",Ajustes_2!W624)","v":""}]
["BTD","CPOTGEN_kW_","Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A625,Resumen_cargos!$A$7:$A$67,0),MATCH($B625,Resumen_cargos!$B$4:$AG$4,0))","v":2.1190955612029523},{"$f":"IF(Ajustes_2!W625=\"\",\"\",Ajustes_2!W625)","v":2.2859352028685955},"B/. /kW/mes"]
["BTD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A626,Resumen_cargos!$A$7:$A$67,0),MATCH($B626,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W626=\"\",\"\",Ajustes_2!W626)","v":7.1611892752713485E-2},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A627,Resumen_cargos!$A$7:$A$67,0),MATCH($B627,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W627=\"\",\"\",Ajustes_2!W627)","v":7.5192487390349158E-2},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A628,Resumen_cargos!$A$7:$A$67,0),MATCH($B628,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W628=\"\",\"\",Ajustes_2!W628)","v":7.8952111759866619E-2},"B/. /kWh"]
["BTD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A629,Resumen_cargos!$A$7:$A$67,0),MATCH($B629,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W629=\"\",\"\",Ajustes_2!W629)","v":8.2899717347859961E-2},"B/. /kWh"]
["BTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A630,Resumen_cargos!$A$7:$A$67,0),MATCH($B630,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W630=\"\",\"\",Ajustes_2!W630)","v":0},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A631,Resumen_cargos!$A$7:$A$67,0),MATCH($B631,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},{"$f":"IF(Ajustes_2!W631=\"\",\"\",Ajustes_2!W631)","v":5.9382346334324591E-2},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A632,Resumen_cargos!$A$7:$A$67,0),MATCH($B632,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},{"$f":"IF(Ajustes_2!W632=\"\",\"\",Ajustes_2!W632)","v":5.9382346334324591E-2},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A633,Resumen_cargos!$A$7:$A$67,0),MATCH($B633,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},{"$f":"IF(Ajustes_2!W633=\"\",\"\",Ajustes_2!W633)","v":5.9382346334324591E-2},"B/. /kWh"]
["BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A634,Resumen_cargos!$A$7:$A$67,0),MATCH($B634,Resumen_cargos!$B$4:$AG$4,0))","v":5.5048308619147342E-2},{"$f":"IF(Ajustes_2!W634=\"\",\"\",Ajustes_2!W634)","v":5.9382346334324591E-2},"B/. /kWh"]
["BTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A635,Resumen_cargos!$A$7:$A$67,0),MATCH($B635,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W635=\"\",\"\",Ajustes_2!W635)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,"BTH",null,null,{"$f":"IF(Ajustes_2!W636=\"\",\"\",Ajustes_2!W636)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W637=\"\",\"\",Ajustes_2!W637)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E650","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W638=\"\",\"\",Ajustes_2!W638)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E653+E658+E662+E666","v":12.13602045087476},{"$f":"IF(Ajustes_2!W639=\"\",\"\",Ajustes_2!W639)","v":12.546391466521507},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E654","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W640=\"\",\"\",Ajustes_2!W640)","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E651+E655+E656+E659+E663+E664+E667+E668+E670+E671","v":0.15110802443304777},{"$f":"IF(Ajustes_2!W641=\"\",\"\",Ajustes_2!W641)","v":0.15613582481978686},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E651+E655+E657+E659+E663+E664+E667+E669+E670+E671","v":0.15110802443304777},{"$f":"IF(Ajustes_2!W642=\"\",\"\",Ajustes_2!W642)","v":0.15613582481978686},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W643=\"\",\"\",Ajustes_2!W643)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E650","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W644=\"\",\"\",Ajustes_2!W644)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E653+E658","v":8.6148816984880785},{"$f":"IF(Ajustes_2!W645=\"\",\"\",Ajustes_2!W645)","v":8.9293194224554124},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E654","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W646=\"\",\"\",Ajustes_2!W646)","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E651+E655+E656+E659","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W647=\"\",\"\",Ajustes_2!W647)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E651+E655+E657+E659","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W648=\"\",\"\",Ajustes_2!W648)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W649=\"\",\"\",Ajustes_2!W649)","v":""}]
["BTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A650,Resumen_cargos!$A$7:$A$67,0),MATCH($B650,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W650=\"\",\"\",Ajustes_2!W650)","v":5.3349443157451084},"B//cliente/mes"]
["BTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A651,Resumen_cargos!$A$7:$A$67,0),MATCH($B651,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},{"$f":"IF(Ajustes_2!W651=\"\",\"\",Ajustes_2!W651)","v":5.4269552232858063E-3},"B/ /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W652=\"\",\"\",Ajustes_2!W652)","v":0}]
["BTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A653,Resumen_cargos!$A$7:$A$67,0),MATCH($B653,Resumen_cargos!$B$4:$AG$4,0))","v":8.1143437669915901},{"$f":"IF(Ajustes_2!W653=\"\",\"\",Ajustes_2!W653)","v":8.4098957146025217},"B/ /kW/mes"]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A654,Resumen_cargos!$A$7:$A$67,0),MATCH($B654,Resumen_cargos!$B$4:$AG$4,0))","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W654=\"\",\"\",Ajustes_2!W654)","v":5.2557046271910357},"B/ /kW/mes"]
["BTH","CD_kWh_","Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A655,Resumen_cargos!$A$7:$A$67,0),MATCH($B655,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W655=\"\",\"\",Ajustes_2!W655)","v":0},"B/ /kWh"]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A656,Resumen_cargos!$A$7:$A$67,0),MATCH($B656,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},{"$f":"IF(Ajustes_2!W656=\"\",\"\",Ajustes_2!W656)","v":1.4363515053567555E-2},"B/ /kWh"]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A657,Resumen_cargos!$A$7:$A$67,0),MATCH($B657,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},{"$f":"IF(Ajustes_2!W657=\"\",\"\",Ajustes_2!W657)","v":1.4363515053567555E-2},"B/ /kWh"]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A658,Resumen_cargos!$A$7:$A$67,0),MATCH($B658,Resumen_cargos!$B$4:$AG$4,0))","v":0.5005379314964884},{"$f":"IF(Ajustes_2!W658=\"\",\"\",Ajustes_2!W658)","v":0.51942370785289105},"B/ /kW/mes"]
["BTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A659,Resumen_cargos!$A$7:$A$67,0),MATCH($B659,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W659=\"\",\"\",Ajustes_2!W659)","v":2.1961625927895221E-3},"B/ /kWh"]
["BTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A660,Resumen_cargos!$A$7:$A$67,0),MATCH($B660,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},{"$f":"IF(Ajustes_2!W660=\"\",\"\",Ajustes_2!W660)","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W661=\"\",\"\",Ajustes_2!W661)","v":""}]
["BTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A662,Resumen_cargos!$A$7:$A$67,0),MATCH($B662,Resumen_cargos!$B$4:$AG$4,0))","v":1.3344650916044181},{"$f":"IF(Ajustes_2!W662=\"\",\"\",Ajustes_2!W662)","v":1.3769606324647896},"B/ /kW/mes"]
["BTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A663,Resumen_cargos!$A$7:$A$67,0),MATCH($B663,Resumen_cargos!$B$4:$AG$4,0))","v":4.0441239436493203E-3},{"$f":"IF(Ajustes_2!W663=\"\",\"\",Ajustes_2!W663)","v":4.1729075554297777E-3},"B/ /kWh"]
["BTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A664,Resumen_cargos!$A$7:$A$67,0),MATCH($B664,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W664=\"\",\"\",Ajustes_2!W664)","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W665=\"\",\"\",Ajustes_2!W665)","v":""}]
["BTH","CPOTGEN_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A666,Resumen_cargos!$A$7:$A$67,0),MATCH($B666,Resumen_cargos!$B$4:$AG$4,0))","v":2.1866736607822634},{"$f":"IF(Ajustes_2!W666=\"\",\"\",Ajustes_2!W666)","v":2.2401114116013048},"B/ /kW/mes"]
["BTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A667,Resumen_cargos!$A$7:$A$67,0),MATCH($B667,Resumen_cargos!$B$4:$AG$4,0))","v":4.8342453793793191E-2},{"$f":"IF(Ajustes_2!W667=\"\",\"\",Ajustes_2!W667)","v":4.9523842697928797E-2},"B/ /kWh"]
["BTH","CENEGEN_kWhP_","Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A668,Resumen_cargos!$A$7:$A$67,0),MATCH($B668,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W668=\"\",\"\",Ajustes_2!W668)","v":7.4104124801068885E-2},"B/ /kWh"]
["BTH","CENEGEN_kWhFP_","Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A669,Resumen_cargos!$A$7:$A$67,0),MATCH($B669,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W669=\"\",\"\",Ajustes_2!W669)","v":7.4104124801068885E-2},"B/ /kWh"]
["BTH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A670,Resumen_cargos!$A$7:$A$67,0),MATCH($B670,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W670=\"\",\"\",Ajustes_2!W670)","v":0},"B/ /kWh"]
["BTH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A671,Resumen_cargos!$A$7:$A$67,0),MATCH($B671,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W671=\"\",\"\",Ajustes_2!W671)","v":1.6637016317688524E-3},"B/ /kWh"]
[null,null,"MTD",null,null,{"$f":"IF(Ajustes_2!W672=\"\",\"\",Ajustes_2!W672)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W673=\"\",\"\",Ajustes_2!W673)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E688","v":9.09},{"$f":"IF(Ajustes_2!W674=\"\",\"\",Ajustes_2!W674)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691+E694+E699+E703","v":13.416656655697045},{"$f":"IF(Ajustes_2!W675=\"\",\"\",Ajustes_2!W675)","v":13.90056629518887},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E704+E708+E709+E713","v":0.14102388580939668},{"$f":"IF(Ajustes_2!W676=\"\",\"\",Ajustes_2!W676)","v":0.14627133318185451},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E705+E708+E710+E713","v":0.14102388580939668},{"$f":"IF(Ajustes_2!W677=\"\",\"\",Ajustes_2!W677)","v":0.14627133318185451},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E689+E692+E695+E696+E700+E701+E706+E708+E711+E713","v":0.14102388580939668},{"$f":"IF(Ajustes_2!W678=\"\",\"\",Ajustes_2!W678)","v":0.14627133318185451},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E689+E692+E696+E695+E700+E701+E707+E708+E712+E713","v":0.14102388580939668},{"$f":"IF(Ajustes_2!W679=\"\",\"\",Ajustes_2!W679)","v":0.14627133318185451},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W680=\"\",\"\",Ajustes_2!W680)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E688","v":9.09},{"$f":"IF(Ajustes_2!W681=\"\",\"\",Ajustes_2!W681)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691+E694","v":9.998537677709411},{"$f":"IF(Ajustes_2!W682=\"\",\"\",Ajustes_2!W682)","v":10.363186740743169},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E689+E692+E695+E696","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W683=\"\",\"\",Ajustes_2!W683)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W684=\"\",\"\",Ajustes_2!W684)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W685=\"\",\"\",Ajustes_2!W685)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E683","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W686=\"\",\"\",Ajustes_2!W686)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W687=\"\",\"\",Ajustes_2!W687)","v":""}]
["MTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A688,Resumen_cargos!$A$7:$A$67,0),MATCH($B688,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W688=\"\",\"\",Ajustes_2!W688)","v":9.5839217055579127},"B/. /cliente/mes"]
["MTD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A689,Resumen_cargos!$A$7:$A$67,0),MATCH($B689,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},{"$f":"IF(Ajustes_2!W689=\"\",\"\",Ajustes_2!W689)","v":4.6945939885683291E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W690=\"\",\"\",Ajustes_2!W690)","v":""}]
["MTD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A691,Resumen_cargos!$A$7:$A$67,0),MATCH($B691,Resumen_cargos!$B$4:$AG$4,0))","v":9.6403323946638189},{"$f":"IF(Ajustes_2!W691=\"\",\"\",Ajustes_2!W691)","v":9.9914660287168893},"B/. /kW/mes"]
["MTD","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A692,Resumen_cargos!$A$7:$A$67,0),MATCH($B692,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W692=\"\",\"\",Ajustes_2!W692)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W693=\"\",\"\",Ajustes_2!W693)","v":""}]
["MTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A694,Resumen_cargos!$A$7:$A$67,0),MATCH($B694,Resumen_cargos!$B$4:$AG$4,0))","v":0.35820528304559213},{"$f":"IF(Ajustes_2!W694=\"\",\"\",Ajustes_2!W694)","v":0.37172071202627954},"B/. /kW/mes"]
["MTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A695,Resumen_cargos!$A$7:$A$67,0),MATCH($B695,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W695=\"\",\"\",Ajustes_2!W695)","v":9.8530443604628402E-3},"B/. /kWh"]
["MTD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A696,Resumen_cargos!$A$7:$A$67,0),MATCH($B696,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W696=\"\",\"\",Ajustes_2!W696)","v":2.1961625927895221E-3},"B/. /kWh"]
["MTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A697,Resumen_cargos!$A$7:$A$67,0),MATCH($B697,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},{"$f":"IF(Ajustes_2!W697=\"\",\"\",Ajustes_2!W697)","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W698=\"\",\"\",Ajustes_2!W698)","v":""}]
["MTD","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A699,Resumen_cargos!$A$7:$A$67,0),MATCH($B699,Resumen_cargos!$B$4:$AG$4,0))","v":1.3855803388541799},{"$f":"IF(Ajustes_2!W699=\"\",\"\",Ajustes_2!W699)","v":1.4297036256119571},"B/. /kW/mes"]
["MTD","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A700,Resumen_cargos!$A$7:$A$67,0),MATCH($B700,Resumen_cargos!$B$4:$AG$4,0))","v":3.6307724288610881E-3},{"$f":"IF(Ajustes_2!W700=\"\",\"\",Ajustes_2!W700)","v":3.7463930165228254E-3},"B/. /kWh"]
["MTD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A701,Resumen_cargos!$A$7:$A$67,0),MATCH($B701,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W701=\"\",\"\",Ajustes_2!W701)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W702=\"\",\"\",Ajustes_2!W702)","v":""}]
["MTD","CPOTGEN_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A703,Resumen_cargos!$A$7:$A$67,0),MATCH($B703,Resumen_cargos!$B$4:$AG$4,0))","v":2.0325386391334543},{"$f":"IF(Ajustes_2!W703=\"\",\"\",Ajustes_2!W703)","v":2.1076759288337437},"B/. /kW/mes"]
["MTD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A704,Resumen_cargos!$A$7:$A$67,0),MATCH($B704,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W704=\"\",\"\",Ajustes_2!W704)","v":7.4104124801068899E-2},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A705,Resumen_cargos!$A$7:$A$67,0),MATCH($B705,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W705=\"\",\"\",Ajustes_2!W705)","v":7.4104124801068899E-2},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A706,Resumen_cargos!$A$7:$A$67,0),MATCH($B706,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W706=\"\",\"\",Ajustes_2!W706)","v":7.4104124801068899E-2},"B/. /kWh"]
["MTD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A707,Resumen_cargos!$A$7:$A$67,0),MATCH($B707,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W707=\"\",\"\",Ajustes_2!W707)","v":7.4104124801068899E-2},"B/. /kWh"]
["MTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A708,Resumen_cargos!$A$7:$A$67,0),MATCH($B708,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W708=\"\",\"\",Ajustes_2!W708)","v":0},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A709,Resumen_cargos!$A$7:$A$67,0),MATCH($B709,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},{"$f":"IF(Ajustes_2!W709=\"\",\"\",Ajustes_2!W709)","v":4.5328697526725588E-2},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A710,Resumen_cargos!$A$7:$A$67,0),MATCH($B710,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},{"$f":"IF(Ajustes_2!W710=\"\",\"\",Ajustes_2!W710)","v":4.5328697526725588E-2},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A711,Resumen_cargos!$A$7:$A$67,0),MATCH($B711,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},{"$f":"IF(Ajustes_2!W711=\"\",\"\",Ajustes_2!W711)","v":4.5328697526725588E-2},"B/. /kWh"]
["MTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A712,Resumen_cargos!$A$7:$A$67,0),MATCH($B712,Resumen_cargos!$B$4:$AG$4,0))","v":4.371275864769357E-2},{"$f":"IF(Ajustes_2!W712=\"\",\"\",Ajustes_2!W712)","v":4.5328697526725588E-2},"B/. /kWh"]
["MTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A713,Resumen_cargos!$A$7:$A$67,0),MATCH($B713,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W713=\"\",\"\",Ajustes_2!W713)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,"MTH",null,null,{"$f":"IF(Ajustes_2!W714=\"\",\"\",Ajustes_2!W714)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W715=\"\",\"\",Ajustes_2!W715)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E728","v":9.09},{"$f":"IF(Ajustes_2!W716=\"\",\"\",Ajustes_2!W716)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E731+E734+E740+E744","v":8.9794727288168126},{"$f":"IF(Ajustes_2!W717=\"\",\"\",Ajustes_2!W717)","v":9.3016731985382357},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E732","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W718=\"\",\"\",Ajustes_2!W718)","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E729+E733+E735+E737+E741+E742+E745+E746+E748+E749","v":0.13258118492750826},{"$f":"IF(Ajustes_2!W719=\"\",\"\",Ajustes_2!W719)","v":0.1375185109296968},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E729+E733+E736+E737+E741+E742+E745+E747+E748+E749","v":0.13258118492750826},{"$f":"IF(Ajustes_2!W720=\"\",\"\",Ajustes_2!W720)","v":0.1375185109296968},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W721=\"\",\"\",Ajustes_2!W721)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E728","v":9.09},{"$f":"IF(Ajustes_2!W722=\"\",\"\",Ajustes_2!W722)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E731+E734","v":5.4955304205333961},{"$f":"IF(Ajustes_2!W723=\"\",\"\",Ajustes_2!W723)","v":5.6961736914831302},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E732","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W724=\"\",\"\",Ajustes_2!W724)","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E729+E733+E735+E737","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W725=\"\",\"\",Ajustes_2!W725)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E729+E733+E736+E737","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W726=\"\",\"\",Ajustes_2!W726)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W727=\"\",\"\",Ajustes_2!W727)","v":""}]
["MTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A728,Resumen_cargos!$A$7:$A$67,0),MATCH($B728,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W728=\"\",\"\",Ajustes_2!W728)","v":9.5839217055579127},"B//cliente/mes"]
["MTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A729,Resumen_cargos!$A$7:$A$67,0),MATCH($B729,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},{"$f":"IF(Ajustes_2!W729=\"\",\"\",Ajustes_2!W729)","v":4.6945939885683291E-3},"B/ /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W730=\"\",\"\",Ajustes_2!W730)","v":""}]
["MTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A731,Resumen_cargos!$A$7:$A$67,0),MATCH($B731,Resumen_cargos!$B$4:$AG$4,0))","v":5.130427114097909},{"$f":"IF(Ajustes_2!W731=\"\",\"\",Ajustes_2!W731)","v":5.3172946870266982},"B/ /kW/mes"]
["MTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A732,Resumen_cargos!$A$7:$A$67,0),MATCH($B732,Resumen_cargos!$B$4:$AG$4,0))","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W732=\"\",\"\",Ajustes_2!W732)","v":5.0424331912538163},"B/ /kW/mes"]
["MTH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A733,Resumen_cargos!$A$7:$A$67,0),MATCH($B733,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W733=\"\",\"\",Ajustes_2!W733)","v":0},"B/ /kWh"]
["MTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A734,Resumen_cargos!$A$7:$A$67,0),MATCH($B734,Resumen_cargos!$B$4:$AG$4,0))","v":0.36510330643548755},{"$f":"IF(Ajustes_2!W734=\"\",\"\",Ajustes_2!W734)","v":0.37887900445643197},"B/ /kW/mes"]
["MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A735,Resumen_cargos!$A$7:$A$67,0),MATCH($B735,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W735=\"\",\"\",Ajustes_2!W735)","v":9.8530443604628402E-3},"B/ /kWh"]
["MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A736,Resumen_cargos!$A$7:$A$67,0),MATCH($B736,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W736=\"\",\"\",Ajustes_2!W736)","v":9.8530443604628402E-3},"B/ /kWh"]
["MTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A737,Resumen_cargos!$A$7:$A$67,0),MATCH($B737,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W737=\"\",\"\",Ajustes_2!W737)","v":2.1961625927895221E-3},"B/ /kWh"]
["MTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A738,Resumen_cargos!$A$7:$A$67,0),MATCH($B738,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},{"$f":"IF(Ajustes_2!W738=\"\",\"\",Ajustes_2!W738)","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W739=\"\",\"\",Ajustes_2!W739)","v":""}]
["MTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A740,Resumen_cargos!$A$7:$A$67,0),MATCH($B740,Resumen_cargos!$B$4:$AG$4,0))","v":1.4122627079826633},{"$f":"IF(Ajustes_2!W740=\"\",\"\",Ajustes_2!W740)","v":1.457235684788299},"B/ /kW/mes"]
["MTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A741,Resumen_cargos!$A$7:$A$67,0),MATCH($B741,Resumen_cargos!$B$4:$AG$4,0))","v":3.2439064132553392E-3},{"$f":"IF(Ajustes_2!W741=\"\",\"\",Ajustes_2!W741)","v":3.3472073975965447E-3},"B/ /kWh"]
["MTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A742,Resumen_cargos!$A$7:$A$67,0),MATCH($B742,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W742=\"\",\"\",Ajustes_2!W742)","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W743=\"\",\"\",Ajustes_2!W743)","v":""}]
["MTH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A744,Resumen_cargos!$A$7:$A$67,0),MATCH($B744,Resumen_cargos!$B$4:$AG$4,0))","v":2.0716796003007536},{"$f":"IF(Ajustes_2!W744=\"\",\"\",Ajustes_2!W744)","v":2.1482638222668071},"B/ /kW/mes"]
["MTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A745,Resumen_cargos!$A$7:$A$67,0),MATCH($B745,Resumen_cargos!$B$4:$AG$4,0))","v":3.5656923781410908E-2},{"$f":"IF(Ajustes_2!W745=\"\",\"\",Ajustes_2!W745)","v":3.6975060893494165E-2},"B/ /kWh"]
["MTH","CENEGEN_kWhP_","Cargo por Energía en Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A746,Resumen_cargos!$A$7:$A$67,0),MATCH($B746,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W746=\"\",\"\",Ajustes_2!W746)","v":7.4104124801068885E-2},"B/ /kWh"]
["MTH","CENEGEN_kWhFP_","Cargo por Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A747,Resumen_cargos!$A$7:$A$67,0),MATCH($B747,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W747=\"\",\"\",Ajustes_2!W747)","v":7.4104124801068885E-2},"B/ /kWh"]
["MTH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A748,Resumen_cargos!$A$7:$A$67,0),MATCH($B748,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W748=\"\",\"\",Ajustes_2!W748)","v":0},"B/ /kWh"]
["MTH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A749,Resumen_cargos!$A$7:$A$67,0),MATCH($B749,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W749=\"\",\"\",Ajustes_2!W749)","v":1.6637016317688524E-3},"B/ /kWh"]
[null,null,"ATD",null,null,{"$f":"IF(Ajustes_2!W750=\"\",\"\",Ajustes_2!W750)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W751=\"\",\"\",Ajustes_2!W751)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E766","v":9.09},{"$f":"IF(Ajustes_2!W752=\"\",\"\",Ajustes_2!W752)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769+E772+E777+E781","v":10.2313600763541},{"$f":"IF(Ajustes_2!W753=\"\",\"\",Ajustes_2!W753)","v":10.60074942446786},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E782+E786+E787+E791","v":9.2562152795955782E-2},{"$f":"IF(Ajustes_2!W754=\"\",\"\",Ajustes_2!W754)","v":9.5947897693683004E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E783+E786+E788+E791","v":9.2562152795955782E-2},{"$f":"IF(Ajustes_2!W755=\"\",\"\",Ajustes_2!W755)","v":9.5947897693683004E-2},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E784+E786+E789+E791","v":9.2562152795955782E-2},{"$f":"IF(Ajustes_2!W756=\"\",\"\",Ajustes_2!W756)","v":9.5947897693683004E-2},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E767+E770+E773+E774+E778+E779+E785+E786+E790+E791","v":9.2562152795955782E-2},{"$f":"IF(Ajustes_2!W757=\"\",\"\",Ajustes_2!W757)","v":9.5947897693683004E-2},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W758=\"\",\"\",Ajustes_2!W758)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E766","v":9.09},{"$f":"IF(Ajustes_2!W759=\"\",\"\",Ajustes_2!W759)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769+E772","v":1.1564714398686378},{"$f":"IF(Ajustes_2!W760=\"\",\"\",Ajustes_2!W760)","v":1.1986766782291307},"B/. /kW/mes"]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"E767+E770+E773+E774","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W761=\"\",\"\",Ajustes_2!W761)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W762=\"\",\"\",Ajustes_2!W762)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W763=\"\",\"\",Ajustes_2!W763)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"E761","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W764=\"\",\"\",Ajustes_2!W764)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W765=\"\",\"\",Ajustes_2!W765)","v":""}]
["ATD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A766,Resumen_cargos!$A$7:$A$67,0),MATCH($B766,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W766=\"\",\"\",Ajustes_2!W766)","v":9.5839217055579127},"B/. /cliente/mes"]
["ATD","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A767,Resumen_cargos!$A$7:$A$67,0),MATCH($B767,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},{"$f":"IF(Ajustes_2!W767=\"\",\"\",Ajustes_2!W767)","v":5.0127425855213089E-4},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W768=\"\",\"\",Ajustes_2!W768)","v":""}]
["ATD","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A769,Resumen_cargos!$A$7:$A$67,0),MATCH($B769,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},{"$f":"IF(Ajustes_2!W769=\"\",\"\",Ajustes_2!W769)","v":1.13310453383124},"B/. /kW/mes"]
["ATD","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A770,Resumen_cargos!$A$7:$A$67,0),MATCH($B770,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W770=\"\",\"\",Ajustes_2!W770)","v":0},"B/ /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W771=\"\",\"\",Ajustes_2!W771)","v":""}]
["ATD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A772,Resumen_cargos!$A$7:$A$67,0),MATCH($B772,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},{"$f":"IF(Ajustes_2!W772=\"\",\"\",Ajustes_2!W772)","v":6.5572144397890775E-2},"B/. /kW/mes"]
["ATD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A773,Resumen_cargos!$A$7:$A$67,0),MATCH($B773,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W773=\"\",\"\",Ajustes_2!W773)","v":1.5006588399059271E-3},"B/. /kWh"]
["ATD","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A774,Resumen_cargos!$A$7:$A$67,0),MATCH($B774,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W774=\"\",\"\",Ajustes_2!W774)","v":2.1961625927895221E-3},"B/. /kWh"]
["ATD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A775,Resumen_cargos!$A$7:$A$67,0),MATCH($B775,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W775=\"\",\"\",Ajustes_2!W775)","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W776=\"\",\"\",Ajustes_2!W776)","v":""}]
["ATD","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A777,Resumen_cargos!$A$7:$A$67,0),MATCH($B777,Resumen_cargos!$B$4:$AG$4,0))","v":1.6181733236126772},{"$f":"IF(Ajustes_2!W777=\"\",\"\",Ajustes_2!W777)","v":1.6697034468248699},"B/. /kW/mes"]
["ATD","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A778,Resumen_cargos!$A$7:$A$67,0),MATCH($B778,Resumen_cargos!$B$4:$AG$4,0))","v":2.6503097750337971E-3},{"$f":"IF(Ajustes_2!W778=\"\",\"\",Ajustes_2!W778)","v":2.7347078968326826E-3},"B/. /kWh"]
["ATD","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A779,Resumen_cargos!$A$7:$A$67,0),MATCH($B779,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W779=\"\",\"\",Ajustes_2!W779)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W780=\"\",\"\",Ajustes_2!W780)","v":""}]
["ATD","CPOTGEN_kW_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A781,Resumen_cargos!$A$7:$A$67,0),MATCH($B781,Resumen_cargos!$B$4:$AG$4,0))","v":7.4567153128727863},{"$f":"IF(Ajustes_2!W781=\"\",\"\",Ajustes_2!W781)","v":7.7323692994138602},"B/. /kW/mes"]
["ATD","CENEGEN_kWh_","Cargo por Energía 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A782,Resumen_cargos!$A$7:$A$67,0),MATCH($B782,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W782=\"\",\"\",Ajustes_2!W782)","v":7.4104124801068899E-2},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A783,Resumen_cargos!$A$7:$A$67,0),MATCH($B783,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W783=\"\",\"\",Ajustes_2!W783)","v":7.4104124801068899E-2},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A784,Resumen_cargos!$A$7:$A$67,0),MATCH($B784,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W784=\"\",\"\",Ajustes_2!W784)","v":7.4104124801068899E-2},"B/. /kWh"]
["ATD","CENEGEN_kWh_","Cargo por Energía superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A785,Resumen_cargos!$A$7:$A$67,0),MATCH($B785,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W785=\"\",\"\",Ajustes_2!W785)","v":7.4104124801068899E-2},"B/. /kWh"]
["ATD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A786,Resumen_cargos!$A$7:$A$67,0),MATCH($B786,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W786=\"\",\"\",Ajustes_2!W786)","v":0},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A787,Resumen_cargos!$A$7:$A$67,0),MATCH($B787,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W787=\"\",\"\",Ajustes_2!W787)","v":8.5626524088173242E-3},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A788,Resumen_cargos!$A$7:$A$67,0),MATCH($B788,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W788=\"\",\"\",Ajustes_2!W788)","v":8.5626524088173242E-3},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A789,Resumen_cargos!$A$7:$A$67,0),MATCH($B789,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W789=\"\",\"\",Ajustes_2!W789)","v":8.5626524088173242E-3},"B/. /kWh"]
["ATD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A790,Resumen_cargos!$A$7:$A$67,0),MATCH($B790,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W790=\"\",\"\",Ajustes_2!W790)","v":8.5626524088173242E-3},"B/. /kWh"]
["ATD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A791,Resumen_cargos!$A$7:$A$67,0),MATCH($B791,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W791=\"\",\"\",Ajustes_2!W791)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W792=\"\",\"\",Ajustes_2!W792)","v":""}]
[null,null,"ATH:  Tarifa por Bloque Horario",null,null,{"$f":"IF(Ajustes_2!W793=\"\",\"\",Ajustes_2!W793)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W794=\"\",\"\",Ajustes_2!W794)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E807","v":9.09},{"$f":"IF(Ajustes_2!W795=\"\",\"\",Ajustes_2!W795)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E810+E813+E819+E823","v":9.9786625540188716},{"$f":"IF(Ajustes_2!W796=\"\",\"\",Ajustes_2!W796)","v":10.338841649933144},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima en Período Fuera de Punta",null,{"$f":"E811","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W797=\"\",\"\",Ajustes_2!W797)","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,{"$f":"E808+E812+E814+E816+E820+E821+E824+E825+E827+E828","v":0.1035761832262347},{"$f":"IF(Ajustes_2!W798=\"\",\"\",Ajustes_2!W798)","v":0.10736813182745687},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E808+E812+E815+E816+E820+E821+E824+E826+E827+E828","v":0.1035761832262347},{"$f":"IF(Ajustes_2!W799=\"\",\"\",Ajustes_2!W799)","v":0.10736813182745687},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W800=\"\",\"\",Ajustes_2!W800)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E807","v":9.09},{"$f":"IF(Ajustes_2!W801=\"\",\"\",Ajustes_2!W801)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E810+E813","v":0.88671288480051802},{"$f":"IF(Ajustes_2!W802=\"\",\"\",Ajustes_2!W802)","v":0.91909275610670094},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E811","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W803=\"\",\"\",Ajustes_2!W803)","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E808+E812+E814+E816","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W804=\"\",\"\",Ajustes_2!W804)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E808+E812+E815+E816","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W805=\"\",\"\",Ajustes_2!W805)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W806=\"\",\"\",Ajustes_2!W806)","v":""}]
["ATH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A807,Resumen_cargos!$A$7:$A$67,0),MATCH($B807,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W807=\"\",\"\",Ajustes_2!W807)","v":9.5839217055579127},"B//cliente/mes"]
["ATH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A808,Resumen_cargos!$A$7:$A$67,0),MATCH($B808,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},{"$f":"IF(Ajustes_2!W808=\"\",\"\",Ajustes_2!W808)","v":5.0127425855213089E-4},"B/ /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W809=\"\",\"\",Ajustes_2!W809)","v":""}]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A810,Resumen_cargos!$A$7:$A$67,0),MATCH($B810,Resumen_cargos!$B$4:$AG$4,0))","v":0.82340608915614955},{"$f":"IF(Ajustes_2!W810=\"\",\"\",Ajustes_2!W810)","v":0.85339733432803433},"B/ /kW/mes"]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A811,Resumen_cargos!$A$7:$A$67,0),MATCH($B811,Resumen_cargos!$B$4:$AG$4,0))","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W811=\"\",\"\",Ajustes_2!W811)","v":0.29001121236094973},"B/ /kW/mes"]
["ATH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A812,Resumen_cargos!$A$7:$A$67,0),MATCH($B812,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W812=\"\",\"\",Ajustes_2!W812)","v":0},"B/ /kWh"]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A813,Resumen_cargos!$A$7:$A$67,0),MATCH($B813,Resumen_cargos!$B$4:$AG$4,0))","v":6.3306795644368488E-2},{"$f":"IF(Ajustes_2!W813=\"\",\"\",Ajustes_2!W813)","v":6.5695421778666607E-2},"B/ /kW/mes"]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A814,Resumen_cargos!$A$7:$A$67,0),MATCH($B814,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W814=\"\",\"\",Ajustes_2!W814)","v":1.5006588399059271E-3},"B/ /kWh"]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A815,Resumen_cargos!$A$7:$A$67,0),MATCH($B815,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W815=\"\",\"\",Ajustes_2!W815)","v":1.5006588399059271E-3},"B/ /kWh"]
["ATH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A816,Resumen_cargos!$A$7:$A$67,0),MATCH($B816,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W816=\"\",\"\",Ajustes_2!W816)","v":2.1961625927895221E-3},"B/ /kWh"]
["ATH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A817,Resumen_cargos!$A$7:$A$67,0),MATCH($B817,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W817=\"\",\"\",Ajustes_2!W817)","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W818=\"\",\"\",Ajustes_2!W818)","v":""}]
["ATH","CPT_kWP_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A819,Resumen_cargos!$A$7:$A$67,0),MATCH($B819,Resumen_cargos!$B$4:$AG$4,0))","v":1.6212155326300581},{"$f":"IF(Ajustes_2!W819=\"\",\"\",Ajustes_2!W819)","v":1.6728425338485899},"B/ /kW/mes"]
["ATH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A820,Resumen_cargos!$A$7:$A$67,0),MATCH($B820,Resumen_cargos!$B$4:$AG$4,0))","v":2.8366043293496734E-3},{"$f":"IF(Ajustes_2!W820=\"\",\"\",Ajustes_2!W820)","v":2.9269349314320833E-3},"B/ /kWh"]
["ATH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A821,Resumen_cargos!$A$7:$A$67,0),MATCH($B821,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W821=\"\",\"\",Ajustes_2!W821)","v":4.684615263947662E-3},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W822=\"\",\"\",Ajustes_2!W822)","v":""}]
["ATH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A823,Resumen_cargos!$A$7:$A$67,0),MATCH($B823,Resumen_cargos!$B$4:$AG$4,0))","v":7.4707341365882947},{"$f":"IF(Ajustes_2!W823=\"\",\"\",Ajustes_2!W823)","v":7.7469063599778538},"B/ /kW/mes"]
["ATH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A824,Resumen_cargos!$A$7:$A$67,0),MATCH($B824,Resumen_cargos!$B$4:$AG$4,0))","v":1.9085135240020222E-2},{"$f":"IF(Ajustes_2!W824=\"\",\"\",Ajustes_2!W824)","v":1.979065950799181E-2},"B/ /kWh"]
["ATH","CENEGEN_kWhP_","Cargo de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A825,Resumen_cargos!$A$7:$A$67,0),MATCH($B825,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W825=\"\",\"\",Ajustes_2!W825)","v":7.4104124801068885E-2},"B/ /kWh"]
["ATH","CENEGEN_kWhFP_","Cargo de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A826,Resumen_cargos!$A$7:$A$67,0),MATCH($B826,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W826=\"\",\"\",Ajustes_2!W826)","v":7.4104124801068885E-2},"B/ /kWh"]
["ATH","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A827,Resumen_cargos!$A$7:$A$67,0),MATCH($B827,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W827=\"\",\"\",Ajustes_2!W827)","v":0},"B/ /kWh"]
["ATH","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A828,Resumen_cargos!$A$7:$A$67,0),MATCH($B828,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W828=\"\",\"\",Ajustes_2!W828)","v":1.6637016317688524E-3},"B/ /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W829=\"\",\"\",Ajustes_2!W829)","v":""}]
[null,null,"BTD Peaje",null,null,{"$f":"IF(Ajustes_2!W830=\"\",\"\",Ajustes_2!W830)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W831=\"\",\"\",Ajustes_2!W831)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E842","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W832=\"\",\"\",Ajustes_2!W832)","v":2.6674721578725542},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845+E848+E853+E857","v":14.398684220990386},{"$f":"IF(Ajustes_2!W833=\"\",\"\",Ajustes_2!W833)","v":30.91784606672104},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E843+E846+E849+E850+E854+E855+E858+E859","v":2.7558557759072351E-2},{"$f":"IF(Ajustes_2!W834=\"\",\"\",Ajustes_2!W834)","v":2.8643957856178272E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W835=\"\",\"\",Ajustes_2!W835)","v":""}]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W836=\"\",\"\",Ajustes_2!W836)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E842","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W837=\"\",\"\",Ajustes_2!W837)","v":2.6674721578725542},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845+E848","v":13.105460132313354},{"$f":"IF(Ajustes_2!W838=\"\",\"\",Ajustes_2!W838)","v":13.583439741470164},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E843+E846+E849+E850","v":2.1114655077165843E-2},{"$f":"IF(Ajustes_2!W839=\"\",\"\",Ajustes_2!W839)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W840=\"\",\"\",Ajustes_2!W840)","v":""}]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W841=\"\",\"\",Ajustes_2!W841)","v":""}]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A842,Resumen_cargos!$A$7:$A$67,0),MATCH($B842,Resumen_cargos!$B$4:$AG$4,0))","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W842=\"\",\"\",Ajustes_2!W842)","v":2.6674721578725542},"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q842/F842","v":0}]
["Peaje BT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A843,Resumen_cargos!$A$7:$A$67,0),MATCH($B843,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},{"$f":"IF(Ajustes_2!W843=\"\",\"\",Ajustes_2!W843)","v":5.4269552232858063E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W844=\"\",\"\",Ajustes_2!W844)","v":""}]
["Peaje BT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A845,Resumen_cargos!$A$7:$A$67,0),MATCH($B845,Resumen_cargos!$B$4:$AG$4,0))","v":12.620391085262014},{"$f":"IF(Ajustes_2!W845=\"\",\"\",Ajustes_2!W845)","v":13.08006857391292},"B/. /kW/mes"]
["Peaje BT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A846,Resumen_cargos!$A$7:$A$67,0),MATCH($B846,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W846=\"\",\"\",Ajustes_2!W846)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W847=\"\",\"\",Ajustes_2!W847)","v":""}]
["Peaje BT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A848,Resumen_cargos!$A$7:$A$67,0),MATCH($B848,Resumen_cargos!$B$4:$AG$4,0))","v":0.48506904705133924},{"$f":"IF(Ajustes_2!W848=\"\",\"\",Ajustes_2!W848)","v":0.50337116755724387},"B/. /kW/mes"]
["Peaje BT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A849,Resumen_cargos!$A$7:$A$67,0),MATCH($B849,Resumen_cargos!$B$4:$AG$4,0))","v":1.38412706336607E-2},{"$f":"IF(Ajustes_2!W849=\"\",\"\",Ajustes_2!W849)","v":1.4363515053567553E-2},"B/. /kWh"]
["Peaje BT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A850,Resumen_cargos!$A$7:$A$67,0),MATCH($B850,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W850=\"\",\"\",Ajustes_2!W850)","v":2.1961625927895221E-3},"B/. /kWh"]
["Peaje BT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A851,Resumen_cargos!$A$7:$A$67,0),MATCH($B851,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},{"$f":"IF(Ajustes_2!W851=\"\",\"\",Ajustes_2!W851)","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W852=\"\",\"\",Ajustes_2!W852)","v":""}]
["Peaje BT","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A853,Resumen_cargos!$A$7:$A$67,0),MATCH($B853,Resumen_cargos!$B$4:$AG$4,0))","v":1.2932240886770323},{"$f":"IF(Ajustes_2!W853=\"\",\"\",Ajustes_2!W853)","v":1.3344063252508778},"B/ /kW/mes"]
["Peaje BT","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A854,Resumen_cargos!$A$7:$A$67,0),MATCH($B854,Resumen_cargos!$B$4:$AG$4,0))","v":4.839510942028973E-3},{"$f":"IF(Ajustes_2!W854=\"\",\"\",Ajustes_2!W854)","v":4.9936233547665338E-3},"B/ /kWh"]
["Peaje BT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A855,Resumen_cargos!$A$7:$A$67,0),MATCH($B855,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W855=\"\",\"\",Ajustes_2!W855)","v":0},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W856=\"\",\"\",Ajustes_2!W856)","v":""}]
["Peaje BT","CPOTGEN_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A857,Resumen_cargos!$A$7:$A$67,0),MATCH($B857,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W857=\"\",\"\",Ajustes_2!W857)","v":16},"B/ /kW/mes"]
["Peaje BT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A858,Resumen_cargos!$A$7:$A$67,0),MATCH($B858,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W858=\"\",\"\",Ajustes_2!W858)","v":0},"B/ /kWh"]
["Peaje BT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A859,Resumen_cargos!$A$7:$A$67,0),MATCH($B859,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W859=\"\",\"\",Ajustes_2!W859)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W860=\"\",\"\",Ajustes_2!W860)","v":""}]
[null,null,"BTH Peaje",null,null,{"$f":"IF(Ajustes_2!W861=\"\",\"\",Ajustes_2!W861)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W862=\"\",\"\",Ajustes_2!W862)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E875","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W863=\"\",\"\",Ajustes_2!W863)","v":2.6674721578725542},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E878+E883+E887+E891","v":9.9493467900924966},{"$f":"IF(Ajustes_2!W864=\"\",\"\",Ajustes_2!W864)","v":26.306280054920201},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E879","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W865=\"\",\"\",Ajustes_2!W865)","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E876+E880+E881+E884+E888+E889+E892+E893","v":2.6763170760692703E-2},{"$f":"IF(Ajustes_2!W866=\"\",\"\",Ajustes_2!W866)","v":2.7823242056841516E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E876+E880+E882+E884+E888+E889+E892+E893","v":2.6763170760692703E-2},{"$f":"IF(Ajustes_2!W867=\"\",\"\",Ajustes_2!W867)","v":2.7823242056841516E-2},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W868=\"\",\"\",Ajustes_2!W868)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E875","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W869=\"\",\"\",Ajustes_2!W869)","v":2.6674721578725542},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E878+E883","v":8.6148816984880785},{"$f":"IF(Ajustes_2!W870=\"\",\"\",Ajustes_2!W870)","v":8.9293194224554124},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E879","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W871=\"\",\"\",Ajustes_2!W871)","v":5.2557046271910357},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E876+E880+E881+E884","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W872=\"\",\"\",Ajustes_2!W872)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E876+E880+E882+E884","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W873=\"\",\"\",Ajustes_2!W873)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W874=\"\",\"\",Ajustes_2!W874)","v":""}]
["Peaje BTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A875,Resumen_cargos!$A$7:$A$67,0),MATCH($B875,Resumen_cargos!$B$4:$AG$4,0))","v":2.5299999999999998},{"$f":"IF(Ajustes_2!W875=\"\",\"\",Ajustes_2!W875)","v":2.6674721578725542},"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q875/F875","v":0}]
["Peaje BTH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A876,Resumen_cargos!$A$7:$A$67,0),MATCH($B876,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},{"$f":"IF(Ajustes_2!W876=\"\",\"\",Ajustes_2!W876)","v":5.4269552232858063E-3},"B/ /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W877=\"\",\"\",Ajustes_2!W877)","v":0}]
["Peaje BTH","CD_kWP_","Demanda en Período de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A878,Resumen_cargos!$A$7:$A$67,0),MATCH($B878,Resumen_cargos!$B$4:$AG$4,0))","v":8.1143437669915901},{"$f":"IF(Ajustes_2!W878=\"\",\"\",Ajustes_2!W878)","v":8.4098957146025217},"B/ /kW/mes"]
["Peaje BTH","CD_kWFP_","Demanda Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A879,Resumen_cargos!$A$7:$A$67,0),MATCH($B879,Resumen_cargos!$B$4:$AG$4,0))","v":5.0710015355775502},{"$f":"IF(Ajustes_2!W879=\"\",\"\",Ajustes_2!W879)","v":5.2557046271910357},"B/ /kW/mes"]
["Peaje BTH","CD_kWh_","Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A880,Resumen_cargos!$A$7:$A$67,0),MATCH($B880,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W880=\"\",\"\",Ajustes_2!W880)","v":0},"B/ /kWh"]
["Peaje BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A881,Resumen_cargos!$A$7:$A$67,0),MATCH($B881,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},{"$f":"IF(Ajustes_2!W881=\"\",\"\",Ajustes_2!W881)","v":1.4363515053567555E-2},"B/ /kWh"]
["Peaje BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A882,Resumen_cargos!$A$7:$A$67,0),MATCH($B882,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},{"$f":"IF(Ajustes_2!W882=\"\",\"\",Ajustes_2!W882)","v":1.4363515053567555E-2},"B/ /kWh"]
["Peaje BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A883,Resumen_cargos!$A$7:$A$67,0),MATCH($B883,Resumen_cargos!$B$4:$AG$4,0))","v":0.5005379314964884},{"$f":"IF(Ajustes_2!W883=\"\",\"\",Ajustes_2!W883)","v":0.51942370785289105},"B/ /kW/mes"]
["Peaje BTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A884,Resumen_cargos!$A$7:$A$67,0),MATCH($B884,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W884=\"\",\"\",Ajustes_2!W884)","v":2.1961625927895221E-3},"B/ /kWh"]
["Peaje BTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A885,Resumen_cargos!$A$7:$A$67,0),MATCH($B885,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},{"$f":"IF(Ajustes_2!W885=\"\",\"\",Ajustes_2!W885)","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W886=\"\",\"\",Ajustes_2!W886)","v":""}]
["Peaje BTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A887,Resumen_cargos!$A$7:$A$67,0),MATCH($B887,Resumen_cargos!$B$4:$AG$4,0))","v":1.3344650916044181},{"$f":"IF(Ajustes_2!W887=\"\",\"\",Ajustes_2!W887)","v":1.3769606324647896},"B/ /kW/mes"]
["Peaje BTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A888,Resumen_cargos!$A$7:$A$67,0),MATCH($B888,Resumen_cargos!$B$4:$AG$4,0))","v":4.0441239436493203E-3},{"$f":"IF(Ajustes_2!W888=\"\",\"\",Ajustes_2!W888)","v":4.1729075554297777E-3},"B/ /kWh"]
["Peaje BTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A889,Resumen_cargos!$A$7:$A$67,0),MATCH($B889,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W889=\"\",\"\",Ajustes_2!W889)","v":0},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W890=\"\",\"\",Ajustes_2!W890)","v":""}]
["Peaje BTH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A891,Resumen_cargos!$A$7:$A$67,0),MATCH($B891,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W891=\"\",\"\",Ajustes_2!W891)","v":16},"B/ /kW/mes"]
["Peaje BTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A892,Resumen_cargos!$A$7:$A$67,0),MATCH($B892,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W892=\"\",\"\",Ajustes_2!W892)","v":0},"B/ /kWh"]
["Peaje BTH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A893,Resumen_cargos!$A$7:$A$67,0),MATCH($B893,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W893=\"\",\"\",Ajustes_2!W893)","v":1.6637016317688524E-3},"B/ /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W894=\"\",\"\",Ajustes_2!W894)","v":""}]
[null,null,"MTD Peaje",null,null,{"$f":"IF(Ajustes_2!W895=\"\",\"\",Ajustes_2!W895)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W896=\"\",\"\",Ajustes_2!W896)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E907","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W897=\"\",\"\",Ajustes_2!W897)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910+E913+E918+E922","v":11.38411801656359},{"$f":"IF(Ajustes_2!W898=\"\",\"\",Ajustes_2!W898)","v":27.792890366355124},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E908+E911+E914+E915+E919+E920+E923+E924","v":2.1308727283141194E-2},{"$f":"IF(Ajustes_2!W899=\"\",\"\",Ajustes_2!W899)","v":2.2153895590112372E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W900=\"\",\"\",Ajustes_2!W900)","v":""}]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W901=\"\",\"\",Ajustes_2!W901)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E907","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W902=\"\",\"\",Ajustes_2!W902)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910+E913","v":9.998537677709411},{"$f":"IF(Ajustes_2!W903=\"\",\"\",Ajustes_2!W903)","v":10.363186740743169},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E908+E911+E914+E915","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W904=\"\",\"\",Ajustes_2!W904)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W905=\"\",\"\",Ajustes_2!W905)","v":""}]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W906=\"\",\"\",Ajustes_2!W906)","v":""}]
["Peaje MT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A907,Resumen_cargos!$A$7:$A$67,0),MATCH($B907,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W907=\"\",\"\",Ajustes_2!W907)","v":4.7919608527789563},"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q907/F907","v":0}]
["Peaje MT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A908,Resumen_cargos!$A$7:$A$67,0),MATCH($B908,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},{"$f":"IF(Ajustes_2!W908=\"\",\"\",Ajustes_2!W908)","v":4.6945939885683291E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W909=\"\",\"\",Ajustes_2!W909)","v":""}]
["Peaje MT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A910,Resumen_cargos!$A$7:$A$67,0),MATCH($B910,Resumen_cargos!$B$4:$AG$4,0))","v":9.6403323946638189},{"$f":"IF(Ajustes_2!W910=\"\",\"\",Ajustes_2!W910)","v":9.9914660287168893},"B/. /kW/mes"]
["Peaje MT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A911,Resumen_cargos!$A$7:$A$67,0),MATCH($B911,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W911=\"\",\"\",Ajustes_2!W911)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W912=\"\",\"\",Ajustes_2!W912)","v":""}]
["Peaje MT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A913,Resumen_cargos!$A$7:$A$67,0),MATCH($B913,Resumen_cargos!$B$4:$AG$4,0))","v":0.35820528304559213},{"$f":"IF(Ajustes_2!W913=\"\",\"\",Ajustes_2!W913)","v":0.37172071202627954},"B/. /kW/mes"]
["Peaje MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A914,Resumen_cargos!$A$7:$A$67,0),MATCH($B914,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W914=\"\",\"\",Ajustes_2!W914)","v":9.8530443604628402E-3},"B/. /kWh"]
["Peaje MT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A915,Resumen_cargos!$A$7:$A$67,0),MATCH($B915,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W915=\"\",\"\",Ajustes_2!W915)","v":2.1961625927895221E-3},"B/. /kWh"]
["Peaje MT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A916,Resumen_cargos!$A$7:$A$67,0),MATCH($B916,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},{"$f":"IF(Ajustes_2!W916=\"\",\"\",Ajustes_2!W916)","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W917=\"\",\"\",Ajustes_2!W917)","v":""}]
["Peaje MT","CPT_kW_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A918,Resumen_cargos!$A$7:$A$67,0),MATCH($B918,Resumen_cargos!$B$4:$AG$4,0))","v":1.3855803388541799},{"$f":"IF(Ajustes_2!W918=\"\",\"\",Ajustes_2!W918)","v":1.4297036256119571},"B/ /kW/mes"]
["Peaje MT","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A919,Resumen_cargos!$A$7:$A$67,0),MATCH($B919,Resumen_cargos!$B$4:$AG$4,0))","v":3.6307724288610881E-3},{"$f":"IF(Ajustes_2!W919=\"\",\"\",Ajustes_2!W919)","v":3.7463930165228254E-3},"B/ /kWh"]
["Peaje MT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A920,Resumen_cargos!$A$7:$A$67,0),MATCH($B920,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W920=\"\",\"\",Ajustes_2!W920)","v":0},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W921=\"\",\"\",Ajustes_2!W921)","v":""}]
["Peaje MT","CPOTGEN_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A922,Resumen_cargos!$A$7:$A$67,0),MATCH($B922,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W922=\"\",\"\",Ajustes_2!W922)","v":16},"B/ /kW/mes"]
["Peaje MT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A923,Resumen_cargos!$A$7:$A$67,0),MATCH($B923,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W923=\"\",\"\",Ajustes_2!W923)","v":0},"B/ /kWh"]
["Peaje MT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A924,Resumen_cargos!$A$7:$A$67,0),MATCH($B924,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W924=\"\",\"\",Ajustes_2!W924)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W925=\"\",\"\",Ajustes_2!W925)","v":""}]
[null,null,"MTH Peaje",null,null,{"$f":"IF(Ajustes_2!W926=\"\",\"\",Ajustes_2!W926)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W927=\"\",\"\",Ajustes_2!W927)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E940","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W928=\"\",\"\",Ajustes_2!W928)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E943+E947+E953+E957","v":6.9077931285160599},{"$f":"IF(Ajustes_2!W929=\"\",\"\",Ajustes_2!W929)","v":23.15340937627143},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E944","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W930=\"\",\"\",Ajustes_2!W930)","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E941+E945+E948+E950+E954+E955+E958+E959","v":2.0921861267535449E-2},{"$f":"IF(Ajustes_2!W931=\"\",\"\",Ajustes_2!W931)","v":2.175470997118609E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E941+E945+E949+E950+E954+E955+E958+E959","v":2.0921861267535449E-2},{"$f":"IF(Ajustes_2!W932=\"\",\"\",Ajustes_2!W932)","v":2.175470997118609E-2},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W933=\"\",\"\",Ajustes_2!W933)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E940","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W934=\"\",\"\",Ajustes_2!W934)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E943+E947","v":5.4955304205333961},{"$f":"IF(Ajustes_2!W935=\"\",\"\",Ajustes_2!W935)","v":5.6961736914831302},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E944","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W936=\"\",\"\",Ajustes_2!W936)","v":5.0424331912538163},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E941+E945+E948+E950","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W937=\"\",\"\",Ajustes_2!W937)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E941+E945+E949+E950","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W938=\"\",\"\",Ajustes_2!W938)","v":1.6743800941820694E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W939=\"\",\"\",Ajustes_2!W939)","v":""}]
["Peaje MTH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A940,Resumen_cargos!$A$7:$A$67,0),MATCH($B940,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W940=\"\",\"\",Ajustes_2!W940)","v":4.7919608527789563},"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q940/F940","v":0}]
["Peaje MTH","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A941,Resumen_cargos!$A$7:$A$67,0),MATCH($B941,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},{"$f":"IF(Ajustes_2!W941=\"\",\"\",Ajustes_2!W941)","v":4.6945939885683291E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W942=\"\",\"\",Ajustes_2!W942)","v":""}]
["Peaje MTH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A943,Resumen_cargos!$A$7:$A$67,0),MATCH($B943,Resumen_cargos!$B$4:$AG$4,0))","v":5.130427114097909},{"$f":"IF(Ajustes_2!W943=\"\",\"\",Ajustes_2!W943)","v":5.3172946870266982},"B/. /kW/mes"]
["Peaje MTH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A944,Resumen_cargos!$A$7:$A$67,0),MATCH($B944,Resumen_cargos!$B$4:$AG$4,0))","v":4.8652251733487448},{"$f":"IF(Ajustes_2!W944=\"\",\"\",Ajustes_2!W944)","v":5.0424331912538163},"B/. /kW/mes"]
["Peaje MTH","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A945,Resumen_cargos!$A$7:$A$67,0),MATCH($B945,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W945=\"\",\"\",Ajustes_2!W945)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W946=\"\",\"\",Ajustes_2!W946)","v":""}]
["Peaje MTH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A947,Resumen_cargos!$A$7:$A$67,0),MATCH($B947,Resumen_cargos!$B$4:$AG$4,0))","v":0.36510330643548755},{"$f":"IF(Ajustes_2!W947=\"\",\"\",Ajustes_2!W947)","v":0.37887900445643197},"B/. /kW/mes"]
["Peaje MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A948,Resumen_cargos!$A$7:$A$67,0),MATCH($B948,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W948=\"\",\"\",Ajustes_2!W948)","v":9.8530443604628402E-3},"B/. /kWh"]
["Peaje MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A949,Resumen_cargos!$A$7:$A$67,0),MATCH($B949,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766052009E-3},{"$f":"IF(Ajustes_2!W949=\"\",\"\",Ajustes_2!W949)","v":9.8530443604628402E-3},"B/. /kWh"]
["Peaje MTH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A950,Resumen_cargos!$A$7:$A$67,0),MATCH($B950,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W950=\"\",\"\",Ajustes_2!W950)","v":2.1961625927895221E-3},"B/. /kWh"]
["Peaje MTH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A951,Resumen_cargos!$A$7:$A$67,0),MATCH($B951,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},{"$f":"IF(Ajustes_2!W951=\"\",\"\",Ajustes_2!W951)","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W952=\"\",\"\",Ajustes_2!W952)","v":""}]
["Peaje MTH","CPT_kWP_","Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A953,Resumen_cargos!$A$7:$A$67,0),MATCH($B953,Resumen_cargos!$B$4:$AG$4,0))","v":1.4122627079826633},{"$f":"IF(Ajustes_2!W953=\"\",\"\",Ajustes_2!W953)","v":1.457235684788299},"B/ /kW/mes"]
["Peaje MTH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A954,Resumen_cargos!$A$7:$A$67,0),MATCH($B954,Resumen_cargos!$B$4:$AG$4,0))","v":3.2439064132553392E-3},{"$f":"IF(Ajustes_2!W954=\"\",\"\",Ajustes_2!W954)","v":3.3472073975965447E-3},"B/ /kWh"]
["Peaje MTH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A955,Resumen_cargos!$A$7:$A$67,0),MATCH($B955,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W955=\"\",\"\",Ajustes_2!W955)","v":0},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W956=\"\",\"\",Ajustes_2!W956)","v":""}]
["Peaje MTH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A957,Resumen_cargos!$A$7:$A$67,0),MATCH($B957,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W957=\"\",\"\",Ajustes_2!W957)","v":16},"B/ /kW/mes"]
["Peaje MTH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A958,Resumen_cargos!$A$7:$A$67,0),MATCH($B958,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W958=\"\",\"\",Ajustes_2!W958)","v":0},"B/ /kWh"]
["Peaje MTH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A959,Resumen_cargos!$A$7:$A$67,0),MATCH($B959,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W959=\"\",\"\",Ajustes_2!W959)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W960=\"\",\"\",Ajustes_2!W960)","v":""}]
[null,null,"ATD Peaje",null,null,{"$f":"IF(Ajustes_2!W961=\"\",\"\",Ajustes_2!W961)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W962=\"\",\"\",Ajustes_2!W962)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E973","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W963=\"\",\"\",Ajustes_2!W963)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976+E979+E984+E988","v":2.7746447634813149},{"$f":"IF(Ajustes_2!W964=\"\",\"\",Ajustes_2!W964)","v":18.868380125053999},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E974+E977+E980+E981+E985+E986+E989+E990","v":8.3023535533367065E-3},{"$f":"IF(Ajustes_2!W965=\"\",\"\",Ajustes_2!W965)","v":8.5965052198491154E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W966=\"\",\"\",Ajustes_2!W966)","v":""}]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W967=\"\",\"\",Ajustes_2!W967)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E973","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W968=\"\",\"\",Ajustes_2!W968)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976+E979","v":1.1564714398686378},{"$f":"IF(Ajustes_2!W969=\"\",\"\",Ajustes_2!W969)","v":1.1986766782291307},"B/. /kW/mes"]
[null,null,"Cargo por Energía",null,{"$f":"E974+E977+E980+E981","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W970=\"\",\"\",Ajustes_2!W970)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W971=\"\",\"\",Ajustes_2!W971)","v":""}]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W972=\"\",\"\",Ajustes_2!W972)","v":""}]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A973,Resumen_cargos!$A$7:$A$67,0),MATCH($B973,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W973=\"\",\"\",Ajustes_2!W973)","v":4.7919608527789563},"B/. /cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q973/F973","v":0}]
["Peaje AT","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A974,Resumen_cargos!$A$7:$A$67,0),MATCH($B974,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},{"$f":"IF(Ajustes_2!W974=\"\",\"\",Ajustes_2!W974)","v":5.0127425855213089E-4},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W975=\"\",\"\",Ajustes_2!W975)","v":""}]
["Peaje AT","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A976,Resumen_cargos!$A$7:$A$67,0),MATCH($B976,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},{"$f":"IF(Ajustes_2!W976=\"\",\"\",Ajustes_2!W976)","v":1.13310453383124},"B/. /kW/mes"]
["Peaje AT","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A977,Resumen_cargos!$A$7:$A$67,0),MATCH($B977,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W977=\"\",\"\",Ajustes_2!W977)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W978=\"\",\"\",Ajustes_2!W978)","v":""}]
["Peaje AT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A979,Resumen_cargos!$A$7:$A$67,0),MATCH($B979,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},{"$f":"IF(Ajustes_2!W979=\"\",\"\",Ajustes_2!W979)","v":6.5572144397890775E-2},"B/. /kW/mes"]
["Peaje AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A980,Resumen_cargos!$A$7:$A$67,0),MATCH($B980,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W980=\"\",\"\",Ajustes_2!W980)","v":1.5006588399059271E-3},"B/. /kWh"]
["Peaje AT","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A981,Resumen_cargos!$A$7:$A$67,0),MATCH($B981,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W981=\"\",\"\",Ajustes_2!W981)","v":2.1961625927895221E-3},"B/. /kWh"]
["Peaje AT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A982,Resumen_cargos!$A$7:$A$67,0),MATCH($B982,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W982=\"\",\"\",Ajustes_2!W982)","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W983=\"\",\"\",Ajustes_2!W983)","v":""}]
["Peaje AT","CPT_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A984,Resumen_cargos!$A$7:$A$67,0),MATCH($B984,Resumen_cargos!$B$4:$AG$4,0))","v":1.6181733236126772},{"$f":"IF(Ajustes_2!W984=\"\",\"\",Ajustes_2!W984)","v":1.6697034468248699},"B/. /kW/mes"]
["Peaje AT","CPT_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A985,Resumen_cargos!$A$7:$A$67,0),MATCH($B985,Resumen_cargos!$B$4:$AG$4,0))","v":2.6503097750337971E-3},{"$f":"IF(Ajustes_2!W985=\"\",\"\",Ajustes_2!W985)","v":2.7347078968326826E-3},"B/. /kWh"]
["Peaje AT","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A986,Resumen_cargos!$A$7:$A$67,0),MATCH($B986,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W986=\"\",\"\",Ajustes_2!W986)","v":0},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W987=\"\",\"\",Ajustes_2!W987)","v":""}]
["Peaje AT","CPOTGEN_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A988,Resumen_cargos!$A$7:$A$67,0),MATCH($B988,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W988=\"\",\"\",Ajustes_2!W988)","v":16},"B/ /kW/mes"]
["Peaje AT","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A989,Resumen_cargos!$A$7:$A$67,0),MATCH($B989,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W989=\"\",\"\",Ajustes_2!W989)","v":0},"B/ /kWh"]
["Peaje AT","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A990,Resumen_cargos!$A$7:$A$67,0),MATCH($B990,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W990=\"\",\"\",Ajustes_2!W990)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W991=\"\",\"\",Ajustes_2!W991)","v":""}]
[null,null,"ATH Peaje:  Tarifa por Bloque Horario",null,null,{"$f":"IF(Ajustes_2!W992=\"\",\"\",Ajustes_2!W992)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W993=\"\",\"\",Ajustes_2!W993)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1006","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W994=\"\",\"\",Ajustes_2!W994)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E1009+E1012+E1018+E1022","v":2.507928417430576},{"$f":"IF(Ajustes_2!W995=\"\",\"\",Ajustes_2!W995)","v":18.591935289955291},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima en Período Fuera de Punta",null,{"$f":"E1010","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W996=\"\",\"\",Ajustes_2!W996)","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Punta",null,{"$f":"E1007+E1011+E1013+E1015+E1019+E1020+E1023+E1024","v":8.4886481076525827E-3},{"$f":"IF(Ajustes_2!W997=\"\",\"\",Ajustes_2!W997)","v":8.7887322544485166E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E1007+E1011+E1014+E1015+E1019+E1020+E1023+E1024","v":8.4886481076525827E-3},{"$f":"IF(Ajustes_2!W998=\"\",\"\",Ajustes_2!W998)","v":8.7887322544485166E-3},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W999=\"\",\"\",Ajustes_2!W999)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1006","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W1000=\"\",\"\",Ajustes_2!W1000)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,{"$f":"E1009+E1012","v":0.88671288480051802},{"$f":"IF(Ajustes_2!W1001=\"\",\"\",Ajustes_2!W1001)","v":0.91909275610670094},"B/. /kW/mes"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"E1010","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W1002=\"\",\"\",Ajustes_2!W1002)","v":0.29001121236094973},"B/. /kW/mes"]
[null,null,"Cargo por Energía en Período de Punta",null,{"$f":"E1007+E1011+E1013+E1015","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W1003=\"\",\"\",Ajustes_2!W1003)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"E1007+E1011+E1014+E1015","v":4.0476520384253728E-3},{"$f":"IF(Ajustes_2!W1004=\"\",\"\",Ajustes_2!W1004)","v":4.1980956912475807E-3},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1005=\"\",\"\",Ajustes_2!W1005)","v":""}]
["Peaje ATH","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1006,Resumen_cargos!$A$7:$A$67,0),MATCH($B1006,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W1006=\"\",\"\",Ajustes_2!W1006)","v":4.7919608527789563},"B//cliente/mes",null,null,null,null,null,null,null,null,null,null,{"$f":"Q1006/F1006","v":0}]
["Peaje ATH","CCOMV_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1007,Resumen_cargos!$A$7:$A$67,0),MATCH($B1007,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},{"$f":"IF(Ajustes_2!W1007=\"\",\"\",Ajustes_2!W1007)","v":5.0127425855213089E-4},"B/ /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1008=\"\",\"\",Ajustes_2!W1008)","v":""}]
["Peaje ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1009,Resumen_cargos!$A$7:$A$67,0),MATCH($B1009,Resumen_cargos!$B$4:$AG$4,0))","v":0.82340608915614955},{"$f":"IF(Ajustes_2!W1009=\"\",\"\",Ajustes_2!W1009)","v":0.85339733432803433},"B/ /kW/mes"]
["Peaje ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1010,Resumen_cargos!$A$7:$A$67,0),MATCH($B1010,Resumen_cargos!$B$4:$AG$4,0))","v":0.27981924547443321},{"$f":"IF(Ajustes_2!W1010=\"\",\"\",Ajustes_2!W1010)","v":0.29001121236094973},"B/ /kW/mes"]
["Peaje ATH","CD_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1011,Resumen_cargos!$A$7:$A$67,0),MATCH($B1011,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1011=\"\",\"\",Ajustes_2!W1011)","v":0},"B/ /kWh"]
["Peaje ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1012,Resumen_cargos!$A$7:$A$67,0),MATCH($B1012,Resumen_cargos!$B$4:$AG$4,0))","v":6.3306795644368488E-2},{"$f":"IF(Ajustes_2!W1012=\"\",\"\",Ajustes_2!W1012)","v":6.5695421778666607E-2},"B/ /kW/mes"]
["Peaje ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1013,Resumen_cargos!$A$7:$A$67,0),MATCH($B1013,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W1013=\"\",\"\",Ajustes_2!W1013)","v":1.5006588399059271E-3},"B/ /kWh"]
["Peaje ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1014,Resumen_cargos!$A$7:$A$67,0),MATCH($B1014,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W1014=\"\",\"\",Ajustes_2!W1014)","v":1.5006588399059271E-3},"B/ /kWh"]
["Peaje ATH","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1015,Resumen_cargos!$A$7:$A$67,0),MATCH($B1015,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W1015=\"\",\"\",Ajustes_2!W1015)","v":2.1961625927895221E-3},"B/ /kWh"]
["Peaje ATH","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1016,Resumen_cargos!$A$7:$A$67,0),MATCH($B1016,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W1016=\"\",\"\",Ajustes_2!W1016)","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W1017=\"\",\"\",Ajustes_2!W1017)","v":""}]
["Peaje ATH","CPT_kWP_","Cargo por Demanda Máxima ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1018,Resumen_cargos!$A$7:$A$67,0),MATCH($B1018,Resumen_cargos!$B$4:$AG$4,0))","v":1.6212155326300581},{"$f":"IF(Ajustes_2!W1018=\"\",\"\",Ajustes_2!W1018)","v":1.6728425338485899},"B/ /kW/mes"]
["Peaje ATH","CPT_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1019,Resumen_cargos!$A$7:$A$67,0),MATCH($B1019,Resumen_cargos!$B$4:$AG$4,0))","v":2.8366043293496734E-3},{"$f":"IF(Ajustes_2!W1019=\"\",\"\",Ajustes_2!W1019)","v":2.9269349314320833E-3},"B/ /kWh"]
["Peaje ATH","CPET_kWh_","Pérdidas de Energía en Transmisión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1020,Resumen_cargos!$A$7:$A$67,0),MATCH($B1020,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1020=\"\",\"\",Ajustes_2!W1020)","v":0},"B/ /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W1021=\"\",\"\",Ajustes_2!W1021)","v":""}]
["Peaje ATH","CPOTGEN_kWP_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1022,Resumen_cargos!$A$7:$A$67,0),MATCH($B1022,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1022=\"\",\"\",Ajustes_2!W1022)","v":16},"B/ /kW/mes"]
["Peaje ATH","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1023,Resumen_cargos!$A$7:$A$67,0),MATCH($B1023,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1023=\"\",\"\",Ajustes_2!W1023)","v":0},"B/ /kWh"]
["Peaje ATH","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1024,Resumen_cargos!$A$7:$A$67,0),MATCH($B1024,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W1024=\"\",\"\",Ajustes_2!W1024)","v":1.6637016317688524E-3},"B/ /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1025=\"\",\"\",Ajustes_2!W1025)","v":""}]
[null,null,"EDEMET",null,null,{"$f":"IF(Ajustes_2!W1026=\"\",\"\",Ajustes_2!W1026)","v":""}]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1027=\"\",\"\",Ajustes_2!W1027)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1033","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W1028=\"\",\"\",Ajustes_2!W1028)","v":4.7919608527789563},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1036+E1039","v":1.1564714398686378},{"$f":"IF(Ajustes_2!W1029=\"\",\"\",Ajustes_2!W1029)","v":1.1986766782291307},"B/. /kW/mes"]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,{"$f":"E1034+E1037+E1040+E1041","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W1030=\"\",\"\",Ajustes_2!W1030)","v":1.5006588399059271E-3},"B/. /kWh"]
[null,null,"Cargo por Energía, Hras Adicionales",null,{"$f":"E1034+E1037+E1041+E1040","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W1031=\"\",\"\",Ajustes_2!W1031)","v":1.5006588399059271E-3},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1032=\"\",\"\",Ajustes_2!W1032)","v":""}]
["EDEMET","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1033,Resumen_cargos!$A$7:$A$67,0),MATCH($B1033,Resumen_cargos!$B$4:$AG$4,0))","v":4.5449999999999999},{"$f":"IF(Ajustes_2!W1033=\"\",\"\",Ajustes_2!W1033)","v":4.7919608527789563},"B/. /cliente/mes"]
["EDEMET","CCOMV_kWh_","Cargo por Energía ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1034,Resumen_cargos!$A$7:$A$67,0),MATCH($B1034,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1034=\"\",\"\",Ajustes_2!W1034)","v":0},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1035=\"\",\"\",Ajustes_2!W1035)","v":""}]
["EDEMET","CD_kW_","Cargo por Demanda Máxima",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1036,Resumen_cargos!$A$7:$A$67,0),MATCH($B1036,Resumen_cargos!$B$4:$AG$4,0))","v":1.093283439350947},{"$f":"IF(Ajustes_2!W1036=\"\",\"\",Ajustes_2!W1036)","v":1.13310453383124},"B/. /kW/mes"]
["EDEMET","CD_kWh_","Cargo por Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1037,Resumen_cargos!$A$7:$A$67,0),MATCH($B1037,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1037=\"\",\"\",Ajustes_2!W1037)","v":0},"B/. /kWh"]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W1038=\"\",\"\",Ajustes_2!W1038)","v":""}]
["EDEMET","CPERDP_kW_","Pérdidas Estándar de Demanda",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1039,Resumen_cargos!$A$7:$A$67,0),MATCH($B1039,Resumen_cargos!$B$4:$AG$4,0))","v":6.318800051769069E-2},{"$f":"IF(Ajustes_2!W1039=\"\",\"\",Ajustes_2!W1039)","v":6.5572144397890775E-2},"B/. /kW/mes"]
["EDEMET","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1040,Resumen_cargos!$A$7:$A$67,0),MATCH($B1040,Resumen_cargos!$B$4:$AG$4,0))","v":1.4460962413775044E-3},{"$f":"IF(Ajustes_2!W1040=\"\",\"\",Ajustes_2!W1040)","v":1.5006588399059271E-3},"B/. /kWh"]
["EDEMET","CSERAP_kWh_","Alumbrado Público",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1041,Resumen_cargos!$A$7:$A$67,0),MATCH($B1041,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1041=\"\",\"\",Ajustes_2!W1041)","v":0},"B/. /kWh"]
["EDEMET","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1042,Resumen_cargos!$A$7:$A$67,0),MATCH($B1042,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W1042=\"\",\"\",Ajustes_2!W1042)","v":2400.0700000000002},"B/. /cliente"]
["EDEMET","CCONAP_kWh_","Alumbrado Público Pass Trough",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1043,Resumen_cargos!$A$7:$A$67,0),MATCH($B1043,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1043=\"\",\"\",Ajustes_2!W1043)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1044=\"\",\"\",Ajustes_2!W1044)","v":""}]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1045=\"\",\"\",Ajustes_2!W1045)","v":""}]
[null,null,"AUTOCONSUMIDORES",null,null,{"$f":"IF(Ajustes_2!W1046=\"\",\"\",Ajustes_2!W1046)","v":""}]
[null,null,"BTD AUTOCONSUMIDOR",null,null,{"$f":"IF(Ajustes_2!W1047=\"\",\"\",Ajustes_2!W1047)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1048=\"\",\"\",Ajustes_2!W1048)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1063","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W1049=\"\",\"\",Ajustes_2!W1049)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1066+E1069+E1074+E1078","v":11.730277523243213},{"$f":"IF(Ajustes_2!W1050=\"\",\"\",Ajustes_2!W1050)","v":12.154694699751712},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1079+E1083+E1084+E1088","v":0.13911069676316468},{"$f":"IF(Ajustes_2!W1051=\"\",\"\",Ajustes_2!W1051)","v":0.14182917061360889},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1080+E1083+E1085+E1088","v":0.13911069676316468},{"$f":"IF(Ajustes_2!W1052=\"\",\"\",Ajustes_2!W1052)","v":0.14540976525124458},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1081+E1083+E1086+E1088","v":0.13911069676316468},{"$f":"IF(Ajustes_2!W1053=\"\",\"\",Ajustes_2!W1053)","v":0.14916938962076201},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071+E1075+E1076+E1082+E1083+E1087+E1088","v":0.13911069676316468},{"$f":"IF(Ajustes_2!W1054=\"\",\"\",Ajustes_2!W1054)","v":0.15311699520875535},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1055=\"\",\"\",Ajustes_2!W1055)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1063","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W1056=\"\",\"\",Ajustes_2!W1056)","v":5.3349443157451084},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1066+E1069","v":9.386998726397799},{"$f":"IF(Ajustes_2!W1057=\"\",\"\",Ajustes_2!W1057)","v":9.7293406411132324},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1064+E1067+E1070+E1071","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W1058=\"\",\"\",Ajustes_2!W1058)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W1059=\"\",\"\",Ajustes_2!W1059)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W1060=\"\",\"\",Ajustes_2!W1060)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1058","v":2.1114655077165846E-2},{"$f":"IF(Ajustes_2!W1061=\"\",\"\",Ajustes_2!W1061)","v":2.1986632869642884E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1062=\"\",\"\",Ajustes_2!W1062)","v":""}]
["A-BTD","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1063,Resumen_cargos!$A$7:$A$67,0),MATCH($B1063,Resumen_cargos!$B$4:$AG$4,0))","v":5.0599999999999996},{"$f":"IF(Ajustes_2!W1063=\"\",\"\",Ajustes_2!W1063)","v":5.3349443157451084},"B/. /cliente/mes"]
["A-BTD","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1064,Resumen_cargos!$A$7:$A$67,0),MATCH($B1064,Resumen_cargos!$B$4:$AG$4,0))","v":5.1472689881283049E-3},{"$f":"IF(Ajustes_2!W1064=\"\",\"\",Ajustes_2!W1064)","v":5.4269552232858063E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1065=\"\",\"\",Ajustes_2!W1065)","v":""}]
["A-BTD","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1066,Resumen_cargos!$A$7:$A$67,0),MATCH($B1066,Resumen_cargos!$B$4:$AG$4,0))","v":9.0538962830199079},{"$f":"IF(Ajustes_2!W1066=\"\",\"\",Ajustes_2!W1066)","v":9.3836699229782248},"B/. /kW/mes"]
["A-BTD","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1067,Resumen_cargos!$A$7:$A$67,0),MATCH($B1067,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1067=\"\",\"\",Ajustes_2!W1067)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1068=\"\",\"\",Ajustes_2!W1068)","v":""}]
["A-BTD","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1069,Resumen_cargos!$A$7:$A$67,0),MATCH($B1069,Resumen_cargos!$B$4:$AG$4,0))","v":0.33310244337789136},{"$f":"IF(Ajustes_2!W1069=\"\",\"\",Ajustes_2!W1069)","v":0.34567071813500688},"B/. /kW/mes"]
["A-BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1070,Resumen_cargos!$A$7:$A$67,0),MATCH($B1070,Resumen_cargos!$B$4:$AG$4,0))","v":1.3841270633660701E-2},{"$f":"IF(Ajustes_2!W1070=\"\",\"\",Ajustes_2!W1070)","v":1.4363515053567555E-2},"B/. /kWh"]
["A-BTD","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1071,Resumen_cargos!$A$7:$A$67,0),MATCH($B1071,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W1071=\"\",\"\",Ajustes_2!W1071)","v":2.1961625927895221E-3},"B/. /kWh"]
["A-BTD","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1072,Resumen_cargos!$A$7:$A$67,0),MATCH($B1072,Resumen_cargos!$B$4:$AG$4,0))","v":70.459740654205618},{"$f":"IF(Ajustes_2!W1072=\"\",\"\",Ajustes_2!W1072)","v":70.459740654205618},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W1073=\"\",\"\",Ajustes_2!W1073)","v":""}]
["A-BTD","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1074,Resumen_cargos!$A$7:$A$67,0),MATCH($B1074,Resumen_cargos!$B$4:$AG$4,0))","v":0.88807172173134641},{"$f":"IF(Ajustes_2!W1074=\"\",\"\",Ajustes_2!W1074)","v":0.9163520329775563},"B/. /kW/mes"]
["A-BTD","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1075,Resumen_cargos!$A$7:$A$67,0),MATCH($B1075,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1075=\"\",\"\",Ajustes_2!W1075)","v":0},"B/. /kWh"]
["A-BTD","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1076,Resumen_cargos!$A$7:$A$67,0),MATCH($B1076,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W1076=\"\",\"\",Ajustes_2!W1076)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W1077=\"\",\"\",Ajustes_2!W1077)","v":""}]
["A-BTD","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1078,Resumen_cargos!$A$7:$A$67,0),MATCH($B1078,Resumen_cargos!$B$4:$AG$4,0))","v":1.4552070751140675},{"$f":"IF(Ajustes_2!W1078=\"\",\"\",Ajustes_2!W1078)","v":1.5090020256609227},"B/. /kW/mes"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1079,Resumen_cargos!$A$7:$A$67,0),MATCH($B1079,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1079=\"\",\"\",Ajustes_2!W1079)","v":7.1611892752713485E-2},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1080,Resumen_cargos!$A$7:$A$67,0),MATCH($B1080,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1080=\"\",\"\",Ajustes_2!W1080)","v":7.5192487390349158E-2},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1081,Resumen_cargos!$A$7:$A$67,0),MATCH($B1081,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1081=\"\",\"\",Ajustes_2!W1081)","v":7.8952111759866619E-2},"B/. /kWh"]
["A-BTD","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1082,Resumen_cargos!$A$7:$A$67,0),MATCH($B1082,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1082=\"\",\"\",Ajustes_2!W1082)","v":8.2899717347859961E-2},"B/. /kWh"]
["A-BTD","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1083,Resumen_cargos!$A$7:$A$67,0),MATCH($B1083,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1083=\"\",\"\",Ajustes_2!W1083)","v":0},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1084,Resumen_cargos!$A$7:$A$67,0),MATCH($B1084,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},{"$f":"IF(Ajustes_2!W1084=\"\",\"\",Ajustes_2!W1084)","v":4.1882328095536006E-2},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1085,Resumen_cargos!$A$7:$A$67,0),MATCH($B1085,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},{"$f":"IF(Ajustes_2!W1085=\"\",\"\",Ajustes_2!W1085)","v":4.1882328095536006E-2},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1086,Resumen_cargos!$A$7:$A$67,0),MATCH($B1086,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},{"$f":"IF(Ajustes_2!W1086=\"\",\"\",Ajustes_2!W1086)","v":4.1882328095536006E-2},"B/. /kWh"]
["A-BTD","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1087,Resumen_cargos!$A$7:$A$67,0),MATCH($B1087,Resumen_cargos!$B$4:$AG$4,0))","v":4.0389250067559397E-2},{"$f":"IF(Ajustes_2!W1087=\"\",\"\",Ajustes_2!W1087)","v":4.1882328095536006E-2},"B/. /kWh"]
["A-BTD","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1088,Resumen_cargos!$A$7:$A$67,0),MATCH($B1088,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W1088=\"\",\"\",Ajustes_2!W1088)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1089=\"\",\"\",Ajustes_2!W1089)","v":""}]
[null,null,"MTD AUTOCONSUMIDOR",null,null,{"$f":"IF(Ajustes_2!W1090=\"\",\"\",Ajustes_2!W1090)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1091=\"\",\"\",Ajustes_2!W1091)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1106","v":9.09},{"$f":"IF(Ajustes_2!W1092=\"\",\"\",Ajustes_2!W1092)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1109+E1112+E1117+E1121","v":8.9752604754882572},{"$f":"IF(Ajustes_2!W1093=\"\",\"\",Ajustes_2!W1093)","v":9.2989693012211525},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1122+E1126+E1127+E1131","v":0.12572529605527344},{"$f":"IF(Ajustes_2!W1094=\"\",\"\",Ajustes_2!W1094)","v":0.1304257961466139},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1123+E1126+E1128+E1131","v":0.12572529605527344},{"$f":"IF(Ajustes_2!W1095=\"\",\"\",Ajustes_2!W1095)","v":0.1304257961466139},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114+E1118+E1119+E1124+E1126+E1129+E1131","v":0.12572529605527344},{"$f":"IF(Ajustes_2!W1096=\"\",\"\",Ajustes_2!W1096)","v":0.1304257961466139},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1107+E1110+E1114+E1113+E1118+E1119+E1125+E1126+E1130+E1131","v":0.12572529605527344},{"$f":"IF(Ajustes_2!W1097=\"\",\"\",Ajustes_2!W1097)","v":0.1304257961466139},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1098=\"\",\"\",Ajustes_2!W1098)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1106","v":9.09},{"$f":"IF(Ajustes_2!W1099=\"\",\"\",Ajustes_2!W1099)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1109+E1112","v":6.6819922573567805},{"$f":"IF(Ajustes_2!W1100=\"\",\"\",Ajustes_2!W1100)","v":6.9256873411957809},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1107+E1110+E1113+E1114","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W1101=\"\",\"\",Ajustes_2!W1101)","v":1.6743800941820687E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W1102=\"\",\"\",Ajustes_2!W1102)","v":1.6743800941820687E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W1103=\"\",\"\",Ajustes_2!W1103)","v":1.6743800941820687E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1101","v":1.6073563114402573E-2},{"$f":"IF(Ajustes_2!W1104=\"\",\"\",Ajustes_2!W1104)","v":1.6743800941820687E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1105=\"\",\"\",Ajustes_2!W1105)","v":""}]
["A-MT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1106,Resumen_cargos!$A$7:$A$67,0),MATCH($B1106,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W1106=\"\",\"\",Ajustes_2!W1106)","v":9.5839217055579127},"B/. /cliente/mes"]
["A-MT","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1107,Resumen_cargos!$A$7:$A$67,0),MATCH($B1107,Resumen_cargos!$B$4:$AG$4,0))","v":4.4526510824205359E-3},{"$f":"IF(Ajustes_2!W1107=\"\",\"\",Ajustes_2!W1107)","v":4.6945939885683291E-3},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1108=\"\",\"\",Ajustes_2!W1108)","v":""}]
["A-MT","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1109,Resumen_cargos!$A$7:$A$67,0),MATCH($B1109,Resumen_cargos!$B$4:$AG$4,0))","v":6.441666863049158},{"$f":"IF(Ajustes_2!W1109=\"\",\"\",Ajustes_2!W1109)","v":6.6762942391999749},"B/. /kW/mes"]
["A-MT","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1110,Resumen_cargos!$A$7:$A$67,0),MATCH($B1110,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1110=\"\",\"\",Ajustes_2!W1110)","v":0},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1111=\"\",\"\",Ajustes_2!W1111)","v":""}]
["A-MT","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1112,Resumen_cargos!$A$7:$A$67,0),MATCH($B1112,Resumen_cargos!$B$4:$AG$4,0))","v":0.24032539430762268},{"$f":"IF(Ajustes_2!W1112=\"\",\"\",Ajustes_2!W1112)","v":0.24939310199580594},"B/. /kW/mes"]
["A-MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1113,Resumen_cargos!$A$7:$A$67,0),MATCH($B1113,Resumen_cargos!$B$4:$AG$4,0))","v":9.4947965766051991E-3},{"$f":"IF(Ajustes_2!W1113=\"\",\"\",Ajustes_2!W1113)","v":9.8530443604628384E-3},"B/. /kWh"]
["A-MT","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1114,Resumen_cargos!$A$7:$A$67,0),MATCH($B1114,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W1114=\"\",\"\",Ajustes_2!W1114)","v":2.1961625927895221E-3},"B/. /kWh"]
["A-MT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1115,Resumen_cargos!$A$7:$A$67,0),MATCH($B1115,Resumen_cargos!$B$4:$AG$4,0))","v":1957.2727008000002},{"$f":"IF(Ajustes_2!W1115=\"\",\"\",Ajustes_2!W1115)","v":1957.2727008000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W1116=\"\",\"\",Ajustes_2!W1116)","v":""}]
["A-MT","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1117,Resumen_cargos!$A$7:$A$67,0),MATCH($B1117,Resumen_cargos!$B$4:$AG$4,0))","v":0.92960700760417714},{"$f":"IF(Ajustes_2!W1117=\"\",\"\",Ajustes_2!W1117)","v":0.95920999446705224},"B/. /kW/mes"]
["A-MT","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1118,Resumen_cargos!$A$7:$A$67,0),MATCH($B1118,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1118=\"\",\"\",Ajustes_2!W1118)","v":0},"B/. /kWh"]
["A-MT","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1119,Resumen_cargos!$A$7:$A$67,0),MATCH($B1119,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W1119=\"\",\"\",Ajustes_2!W1119)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W1120=\"\",\"\",Ajustes_2!W1120)","v":""}]
["A-MT","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1121,Resumen_cargos!$A$7:$A$67,0),MATCH($B1121,Resumen_cargos!$B$4:$AG$4,0))","v":1.3636612105272998},{"$f":"IF(Ajustes_2!W1121=\"\",\"\",Ajustes_2!W1121)","v":1.4140719655583187},"B/. /kW/mes"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1122,Resumen_cargos!$A$7:$A$67,0),MATCH($B1122,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1122=\"\",\"\",Ajustes_2!W1122)","v":7.4104124801068899E-2},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1123,Resumen_cargos!$A$7:$A$67,0),MATCH($B1123,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1123=\"\",\"\",Ajustes_2!W1123)","v":7.4104124801068899E-2},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1124,Resumen_cargos!$A$7:$A$67,0),MATCH($B1124,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1124=\"\",\"\",Ajustes_2!W1124)","v":7.4104124801068899E-2},"B/. /kWh"]
["A-MT","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1125,Resumen_cargos!$A$7:$A$67,0),MATCH($B1125,Resumen_cargos!$B$4:$AG$4,0))","v":7.1462360468615135E-2},{"$f":"IF(Ajustes_2!W1125=\"\",\"\",Ajustes_2!W1125)","v":7.4104124801068899E-2},"B/. /kWh"]
["A-MT","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1126,Resumen_cargos!$A$7:$A$67,0),MATCH($B1126,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1126=\"\",\"\",Ajustes_2!W1126)","v":0},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1127,Resumen_cargos!$A$7:$A$67,0),MATCH($B1127,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},{"$f":"IF(Ajustes_2!W1127=\"\",\"\",Ajustes_2!W1127)","v":3.3229553508007791E-2},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1128,Resumen_cargos!$A$7:$A$67,0),MATCH($B1128,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},{"$f":"IF(Ajustes_2!W1128=\"\",\"\",Ajustes_2!W1128)","v":3.3229553508007791E-2},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1129,Resumen_cargos!$A$7:$A$67,0),MATCH($B1129,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},{"$f":"IF(Ajustes_2!W1129=\"\",\"\",Ajustes_2!W1129)","v":3.3229553508007791E-2},"B/. /kWh"]
["A-MT","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1130,Resumen_cargos!$A$7:$A$67,0),MATCH($B1130,Resumen_cargos!$B$4:$AG$4,0))","v":3.2044941322431422E-2},{"$f":"IF(Ajustes_2!W1130=\"\",\"\",Ajustes_2!W1130)","v":3.3229553508007791E-2},"B/. /kWh"]
["A-MT","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1131,Resumen_cargos!$A$7:$A$67,0),MATCH($B1131,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W1131=\"\",\"\",Ajustes_2!W1131)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1132=\"\",\"\",Ajustes_2!W1132)","v":""}]
[null,null,"ATD AUTOCONSUMIDOR",null,null,{"$f":"IF(Ajustes_2!W1133=\"\",\"\",Ajustes_2!W1133)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1134=\"\",\"\",Ajustes_2!W1134)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1149","v":9.09},{"$f":"IF(Ajustes_2!W1135=\"\",\"\",Ajustes_2!W1135)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1152+E1155+E1160+E1164","v":0},{"$f":"IF(Ajustes_2!W1136=\"\",\"\",Ajustes_2!W1136)","v":0},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1165+E1169+E1170+E1174","v":1.7003386310929344E-2},{"$f":"IF(Ajustes_2!W1137=\"\",\"\",Ajustes_2!W1137)","v":1.760840615587549E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1166+E1169+E1171+E1174","v":1.7003386310929344E-2},{"$f":"IF(Ajustes_2!W1138=\"\",\"\",Ajustes_2!W1138)","v":1.760840615587549E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1167+E1169+E1172+E1174","v":1.7003386310929344E-2},{"$f":"IF(Ajustes_2!W1139=\"\",\"\",Ajustes_2!W1139)","v":1.760840615587549E-2},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157+E1161+E1162+E1168+E1169+E1173+E1174","v":1.7003386310929344E-2},{"$f":"IF(Ajustes_2!W1140=\"\",\"\",Ajustes_2!W1140)","v":1.760840615587549E-2},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1141=\"\",\"\",Ajustes_2!W1141)","v":""}]
[null,null,"Cargo Fijo",null,{"$f":"E1149","v":9.09},{"$f":"IF(Ajustes_2!W1142=\"\",\"\",Ajustes_2!W1142)","v":9.5839217055579127},"B/. /cliente/mes"]
[null,null,"Cargo por Demanda Máxima Retirada",null,{"$f":"E1152+E1155","v":0},{"$f":"IF(Ajustes_2!W1143=\"\",\"\",Ajustes_2!W1143)","v":0},"B/. /kW/mes"]
[null,null,"Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"E1150+E1153+E1156+E1157","v":2.6015557970478684E-3},{"$f":"IF(Ajustes_2!W1144=\"\",\"\",Ajustes_2!W1144)","v":2.6974368513416531E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},{"$f":"IF(Ajustes_2!W1145=\"\",\"\",Ajustes_2!W1145)","v":2.6974368513416531E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},{"$f":"IF(Ajustes_2!W1146=\"\",\"\",Ajustes_2!W1146)","v":2.6974368513416531E-3},"B/. /kWh"]
[null,null,"Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"E1144","v":2.6015557970478684E-3},{"$f":"IF(Ajustes_2!W1147=\"\",\"\",Ajustes_2!W1147)","v":2.6974368513416531E-3},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1148=\"\",\"\",Ajustes_2!W1148)","v":""}]
["A-AT","CCOMF_cliente_","Cargo Fijo ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1149,Resumen_cargos!$A$7:$A$67,0),MATCH($B1149,Resumen_cargos!$B$4:$AG$4,0))","v":9.09},{"$f":"IF(Ajustes_2!W1149=\"\",\"\",Ajustes_2!W1149)","v":9.5839217055579127},"B/. /cliente/mes"]
["A-AT","CCOMV_kWh_","Cargo por Energía Neta Consumida ",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1150,Resumen_cargos!$A$7:$A$67,0),MATCH($B1150,Resumen_cargos!$B$4:$AG$4,0))","v":4.7544034167103157E-4},{"$f":"IF(Ajustes_2!W1150=\"\",\"\",Ajustes_2!W1150)","v":5.0127425855213089E-4},"B/. /kWh"]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1151=\"\",\"\",Ajustes_2!W1151)","v":""}]
["A-AT","CD_kW_","Cargo por Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1152,Resumen_cargos!$A$7:$A$67,0),MATCH($B1152,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1152=\"\",\"\",Ajustes_2!W1152)","v":0},"B/. /kW/mes"]
["A-AT","CD_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1153,Resumen_cargos!$A$7:$A$67,0),MATCH($B1153,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1153=\"\",\"\",Ajustes_2!W1153)","v":0},"B/ /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1154=\"\",\"\",Ajustes_2!W1154)","v":""}]
["A-AT","CPERDP_kW_","Pérdidas Estándar de Demanda Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1155,Resumen_cargos!$A$7:$A$67,0),MATCH($B1155,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1155=\"\",\"\",Ajustes_2!W1155)","v":0},"B/. /kW/mes"]
["A-AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1156,Resumen_cargos!$A$7:$A$67,0),MATCH($B1156,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1156=\"\",\"\",Ajustes_2!W1156)","v":0},"B/. /kWh"]
["A-AT","CSERAP_kWh_","Alumbrado Público (Energía Neta Consumida)",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1157,Resumen_cargos!$A$7:$A$67,0),MATCH($B1157,Resumen_cargos!$B$4:$AG$4,0))","v":2.126115455376837E-3},{"$f":"IF(Ajustes_2!W1157=\"\",\"\",Ajustes_2!W1157)","v":2.1961625927895221E-3},"B/. /kWh"]
["A-AT","CX_conex_","Cargo Conexión",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1158,Resumen_cargos!$A$7:$A$67,0),MATCH($B1158,Resumen_cargos!$B$4:$AG$4,0))","v":2400.0700000000002},{"$f":"IF(Ajustes_2!W1158=\"\",\"\",Ajustes_2!W1158)","v":2400.0700000000002},"B/. /cliente"]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W1159=\"\",\"\",Ajustes_2!W1159)","v":""}]
["A-AT","CPT_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1160,Resumen_cargos!$A$7:$A$67,0),MATCH($B1160,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1160=\"\",\"\",Ajustes_2!W1160)","v":0},"B/. /kW/mes"]
["A-AT","CPT_kWh_","Cargo por Energía Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1161,Resumen_cargos!$A$7:$A$67,0),MATCH($B1161,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1161=\"\",\"\",Ajustes_2!W1161)","v":0},"B/. /kWh"]
["A-AT","CPET_kWh_","Pérdidas de Energía en Transmisión Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1162,Resumen_cargos!$A$7:$A$67,0),MATCH($B1162,Resumen_cargos!$B$4:$AG$4,0))","v":4.5400394099467684E-3},{"$f":"IF(Ajustes_2!W1162=\"\",\"\",Ajustes_2!W1162)","v":4.684615263947662E-3},"B/. /kWh"]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W1163=\"\",\"\",Ajustes_2!W1163)","v":""}]
["A-AT","CPOTGEN_kW_","Demanda Máxima Retirada",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1164,Resumen_cargos!$A$7:$A$67,0),MATCH($B1164,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1164=\"\",\"\",Ajustes_2!W1164)","v":0},"B/. /kW/mes"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta 1eros 10,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1165,Resumen_cargos!$A$7:$A$67,0),MATCH($B1165,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1165=\"\",\"\",Ajustes_2!W1165)","v":0},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta entre 10,001 a 30,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1166,Resumen_cargos!$A$7:$A$67,0),MATCH($B1166,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1166=\"\",\"\",Ajustes_2!W1166)","v":0},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta entre 30,001 a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1167,Resumen_cargos!$A$7:$A$67,0),MATCH($B1167,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1167=\"\",\"\",Ajustes_2!W1167)","v":0},"B/. /kWh"]
["A-AT","CENEGEN_kWh_","Cargo por Energía Neta superiores a 50,000 kWh",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1168,Resumen_cargos!$A$7:$A$67,0),MATCH($B1168,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1168=\"\",\"\",Ajustes_2!W1168)","v":0},"B/. /kWh"]
["A-AT","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1169,Resumen_cargos!$A$7:$A$67,0),MATCH($B1169,Resumen_cargos!$B$4:$AG$4,0))","v":0},{"$f":"IF(Ajustes_2!W1169=\"\",\"\",Ajustes_2!W1169)","v":0},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada 1eros 10,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1170,Resumen_cargos!$A$7:$A$67,0),MATCH($B1170,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W1170=\"\",\"\",Ajustes_2!W1170)","v":8.5626524088173242E-3},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 10,001 a 30,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1171,Resumen_cargos!$A$7:$A$67,0),MATCH($B1171,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W1171=\"\",\"\",Ajustes_2!W1171)","v":8.5626524088173242E-3},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada entre 30,001 a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1172,Resumen_cargos!$A$7:$A$67,0),MATCH($B1172,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W1172=\"\",\"\",Ajustes_2!W1172)","v":8.5626524088173242E-3},"B/. /kWh"]
["A-AT","CPOTGENE_kWh_","Cargo por Potencia Energizada superiores a 50,000 kWh Neta",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1173,Resumen_cargos!$A$7:$A$67,0),MATCH($B1173,Resumen_cargos!$B$4:$AG$4,0))","v":8.2573993640571702E-3},{"$f":"IF(Ajustes_2!W1173=\"\",\"\",Ajustes_2!W1173)","v":8.5626524088173242E-3},"B/. /kWh"]
["A-AT","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público Energ Neta Consumida",null,{"$f":"INDEX(Resumen_cargos!$B$7:$AG$67,MATCH($A1174,Resumen_cargos!$A$7:$A$67,0),MATCH($B1174,Resumen_cargos!$B$4:$AG$4,0))","v":1.6043917398775355E-3},{"$f":"IF(Ajustes_2!W1174=\"\",\"\",Ajustes_2!W1174)","v":1.6637016317688524E-3},"B/. /kWh"]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1175=\"\",\"\",Ajustes_2!W1175)","v":""}]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1176=\"\",\"\",Ajustes_2!W1176)","v":""}]
[null,null,"PREPAGOS",null,null,{"$f":"IF(Ajustes_2!W1177=\"\",\"\",Ajustes_2!W1177)","v":""}]
[null,null,"BTS PREPAGO",null,null,{"$f":"IF(Ajustes_2!W1178=\"\",\"\",Ajustes_2!W1178)","v":""}]
[null,null,"CARGOS TOTAL - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1179=\"\",\"\",Ajustes_2!W1179)","v":""}]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1180=\"\",\"\",Ajustes_2!W1180)","v":""}]
[null,null,"Cargo por Energía",null,{"$f":"E1186+E1187+E1189+E1192+E1194+E1197+E1199+E1201+E1202+E1203+E1204","v":0},{"$f":"IF(Ajustes_2!W1181=\"\",\"\",Ajustes_2!W1181)","v":0.199598487596653},"B/. /kWh"]
[null,null,"CARGOS VAD - RESUMEN",null,null,{"$f":"IF(Ajustes_2!W1182=\"\",\"\",Ajustes_2!W1182)","v":""}]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1183=\"\",\"\",Ajustes_2!W1183)","v":""}]
[null,null,"Cargo por Energía",null,{"$f":"E1186+E1187+E1189+E1192+E1194","v":0},{"$f":"IF(Ajustes_2!W1184=\"\",\"\",Ajustes_2!W1184)","v":9.263276762448612E-2},"B/. /kWh"]
[null,null,"Comercialización",null,null,{"$f":"IF(Ajustes_2!W1185=\"\",\"\",Ajustes_2!W1185)","v":""}]
["BTS","CCOMF_cliente_","Cargo Fijo Energizado",null,null,{"$f":"IF(Ajustes_2!W1186=\"\",\"\",Ajustes_2!W1186)","v":2.0735290818772165E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"P484","v":0}]
["BTS","CCOMV_kWh_","Cargo Variable",null,null,{"$f":"IF(Ajustes_2!W1187=\"\",\"\",Ajustes_2!W1187)","v":1.5443717884977138E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Distribución",null,null,{"$f":"IF(Ajustes_2!W1188=\"\",\"\",Ajustes_2!W1188)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P486","v":0}]
["BTS","CD_kWh_","Cargo por energía",null,null,{"$f":"IF(Ajustes_2!W1189=\"\",\"\",Ajustes_2!W1189)","v":3.8322120234565257E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1190=\"\",\"\",Ajustes_2!W1190)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pérdida de Distribución",null,null,{"$f":"IF(Ajustes_2!W1191=\"\",\"\",Ajustes_2!W1191)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía",null,null,{"$f":"IF(Ajustes_2!W1192=\"\",\"\",Ajustes_2!W1192)","v":1.5865000976619963E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1193=\"\",\"\",Ajustes_2!W1193)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"IF(Ajustes_2!W1194=\"\",\"\",Ajustes_2!W1194)","v":2.2666377095515865E-3},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"IF(Ajustes_2!W1195=\"\",\"\",Ajustes_2!W1195)","v":16.367821365439507},"B/. /cliente",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transmisión",null,null,{"$f":"IF(Ajustes_2!W1196=\"\",\"\",Ajustes_2!W1196)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
["BTS","CPT_kWh_","Cargo por energía",null,null,{"$f":"IF(Ajustes_2!W1197=\"\",\"\",Ajustes_2!W1197)","v":5.5169173005218059E-3},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"IF(Ajustes_2!W1198=\"\",\"\",Ajustes_2!W1198)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
["BTS","CPET_kWh_","Pérdidas de Energía en Transmisión",null,null,{"$f":"IF(Ajustes_2!W1199=\"\",\"\",Ajustes_2!W1199)","v":4.8349451205784953E-3},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Generación",null,null,{"$f":"IF(Ajustes_2!W1200=\"\",\"\",Ajustes_2!W1200)","v":""},null,null,null,null,null,null,null,null,null,null,null,0]
["BTS","CENEGEN_kWh_","Cargo por energía",null,null,{"$f":"IF(Ajustes_2!W1201=\"\",\"\",Ajustes_2!W1201)","v":5.6574765294498106E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
["BTS","CPOTGENE_kWh_","Cargo por Potencia Energizada",null,null,{"$f":"IF(Ajustes_2!W1202=\"\",\"\",Ajustes_2!W1202)","v":3.8322002243115209E-2},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"P500","v":0}]
["BTS","CENEGENEX_kWh_","Cargo de Generación Extraordinario",null,null,{"$f":"IF(Ajustes_2!W1203=\"\",\"\",Ajustes_2!W1203)","v":0},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
["BTS","CCONAP_kWh_","Cargo de abastecimiento de alumbrado público",null,null,{"$f":"IF(Ajustes_2!W1204=\"\",\"\",Ajustes_2!W1204)","v":1.717090013453254E-3},"B/. /kWh",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,"INGRESOS (VAD)",null,{"$f":"+SUBTOTAL(9,E1210:E1613)","v":607564.70102696295},{"$f":"+SUBTOTAL(9,F1210:F1613)","v":607511.52053075726}]
[]
[null,null,"BTS hasta 300 kWh",null,{"$f":"+SUBTOTAL(9,E1211:E1221)","v":137507.88978441051},{"$f":"+SUBTOTAL(9,F1211:F1221)","v":139291.34471780897}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1212:E1213)","v":49267.926329428126},{"$f":"+SUBTOTAL(9,F1212:F1213)","v":51062.632677284862}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E484*$E$336*12/1000","v":25679.388208072061},{"$f":"F484*$E$336*12/1000","v":27074.724536060483},{"$f":"F484","v":2.4882348982526596},{"$f":"$E$351","v":1344048.229150045}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E485*$E$81","v":23588.538121356065},{"$f":"F485*($E$81-$E$3/1000*$E$336*12)","v":23987.90814122438}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1215:E1216)","v":59544.39164234342},{"$f":"+SUBTOTAL(9,F1215:F1216)","v":59523.717463003137}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E487*$E$81","v":59544.39164234342},{"$f":"F487*($E$81-$E$3/1000*$E$336*12)","v":59523.717463003137}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1218:E1219)","v":24619.763153605469},{"$f":"+SUBTOTAL(9,F1218:F1219)","v":24642.264830400203}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E490*$E$81","v":24619.763153605469},{"$f":"F490*($E$81-$E$3/1000*$E$336*12)","v":24642.264830400203}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E492*$E$81","v":3533.7270855658339},{"$f":"F492*($E$81-$E$3/1000*$E$336*12)","v":3520.6481736531132}]
[null,null,"Conexión",null,{"$f":"+$E$419*E493/1000","v":542.08157346763812},{"$f":"+$E$419*F493/1000","v":542.08157346763812}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1223:F1234)","v":-8880.8293530358696}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1224:F1226)","v":-2954.2265332910692}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F484*$E$332*12/1000)*$E$4","v":-1332.9211726868527}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F485*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-1621.3053606042167}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1228:F1229)","v":-4023.1153812035559}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F487*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-4023.1153812035559}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1231:F1232)","v":-1665.5323103516505}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F490*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-1665.5323103516505}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F492*($E$77-($E$3/1000*$E$332*12)))*$E$4","v":-237.95512818959338}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1236:F1247)","v":-0.10421717009596243}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1237:F1239)","v":-4.0007294183420944E-2}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F484*$E$333*12/1000)*$E$5","v":-2.2441781665202651E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F485*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-1.756551251821829E-2}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1241:F1242)","v":-4.3587152246527774E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F487*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-4.3587152246527774E-2}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1244:F1245)","v":-1.8044675209163589E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F490*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-1.8044675209163589E-2}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F492*($E$78-($E$3/1000*$E$333*12)))*$E$5","v":-2.5780484568501271E-3}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1249:F1260)","v":-0.11828965175553004}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1250:F1252)","v":-0.11113381474856013}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F484*$E$334*12/1000)*$E$6","v":-0.10917623512801287}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F485*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-1.9575796205472595E-3}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1254:F1255)","v":-4.8575480429049397E-3}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F487*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-4.8575480429049397E-3}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1257:F1258)","v":-2.0109796632586945E-3}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F490*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.0109796632586945E-3}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F492*($E$79-($E$3/1000*$E$334*12)))*$E$6","v":-2.8730930080627228E-4}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1262:F1272)","v":-0.69948779512563031}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1263:F1265)","v":-0.37885125231332495}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F484*$E$335*12/1000)*$E$7","v":-0.29113662700803433}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F485*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-8.7714625305290644E-2}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1267:F1268)","v":-0.21765551807631744}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F487*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-0.21765551807631744}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1270:F1271)","v":-9.010735798832227E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F490*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-9.010735798832227E-2}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F492*($E$80-($E$3/1000*$E$335*12)))*$E$7","v":-1.2873666747665661E-2}]
[null,null,"BTS 301-750 kWh",null,{"$f":"+SUBTOTAL(9,E1274:E1284)","v":137340.91598342202},{"$f":"+SUBTOTAL(9,F1274:F1284)","v":144363.6337804608}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1275:E1276)","v":36675.622525202292},{"$f":"+SUBTOTAL(9,F1275:F1276)","v":38956.393165672591}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E512*$E$343*12/1000","v":9599.1748243915426},{"$f":"F512*$E$343*12/1000","v":10120.76347138957}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E513*$E$88","v":27076.44770081075},{"$f":"F513*($E$88-$E$3/1000*$E$343*12)","v":28835.629694283019}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1278:E1279)","v":68348.898854433064},{"$f":"+SUBTOTAL(9,F1278:F1279)","v":71552.878420463967}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E515*$E$88","v":68348.898854433064},{"$f":"F515*($E$88-$E$3/1000*$E$343*12)","v":71552.878420463967}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1281:E1282)","v":28260.154402337477},{"$f":"+SUBTOTAL(9,F1281:F1282)","v":29622.225468535806}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E518*$E$88","v":28260.154402337477},{"$f":"F518*($E$88-$E$3/1000*$E$343*12)","v":29622.225468535806}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E520*$E$88","v":4056.24020144921},{"$f":"F520*($E$88-$E$3/1000*$E$343*12)","v":4232.1367257884312}]
[null,null,"Conexión",null,{"$f":"+$E$420*E521/1000","v":0},{"$f":"+$E$420*F521/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1286:F1297)","v":-12752.995702008066}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1287:F1289)","v":-3438.7065740882999}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F512*$E$353*12/1000)*$E$4","v":-890.65208948490067}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F513*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-2548.0544846033995}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1291:F1292)","v":-6322.755378624247}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F515*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-6322.755378624247}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1294:F1295)","v":-2617.5618583422247}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F518*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-2617.5618583422247}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F520*($E$98-($E$3/1000*$E$353*12)))*$E$4","v":-373.97189095329344}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1299:F1310)","v":-0.39302176877551953}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1300:F1302)","v":-0.10347183326849302}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F512*$E$340*12/1000)*$E$5","v":-2.4261385584002867E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F513*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-7.9210447684490148E-2}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1304:F1305)","v":-0.1965532084053131}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F515*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-0.1965532084053131}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1307:F1308)","v":-8.1371198258896521E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F518*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-8.1371198258896521E-2}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F520*($E$85-($E$3/1000*$E$340*12)))*$E$5","v":-1.1625528842816875E-2}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1312:F1323)","v":0}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1313:F1315)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F512*$E$341*12/1000)*$E$6","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F513*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1317:F1318)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F515*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1320:F1321)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F518*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F520*($E$86-($E$3/1000*$E$341*12)))*$E$6","v":0}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1325:F1335)","v":0}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1326:F1328)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F512*$E$342*12/1000)*$E$7","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F513*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1330:F1331)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F515*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1333:F1334)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F518*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F520*($E$87-($E$3/1000*$E$342*12)))*$E$7","v":0}]
[null,null,"BTS mayor a 750 kWh",null,{"$f":"+SUBTOTAL(9,E1337:E1347)","v":112387.68760996325},{"$f":"+SUBTOTAL(9,F1337:F1347)","v":119777.71959337514}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1338:E1339)","v":26016.557795900626},{"$f":"+SUBTOTAL(9,F1338:F1339)","v":28033.989239557628}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,{"$f":"E540*$E$350*12/1000","v":2784.8828170656625},{"$f":"F540*$E$350*12/1000","v":2936.2044970198981}]
[null,null,"Cargo por los siguientes  kWh",null,{"$f":"E541*$E$95","v":23231.674978834963},{"$f":"F541*($E$95-$E$3/1000*$E$350*12)","v":25097.784742537729}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1341:E1342)","v":58643.564358699434},{"$f":"+SUBTOTAL(9,F1341:F1342)","v":62277.770915535737}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E543*$E$95","v":58643.564358699434},{"$f":"F543*($E$95-$E$3/1000*$E$350*12)","v":62277.770915535737}]
[]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1344:E1345)","v":24247.29895078289},{"$f":"+SUBTOTAL(9,F1344:F1345)","v":25782.417317962299}]
[null,null,"Cargo por energía por los kWh adicionales",null,{"$f":"E546*$E$95","v":24247.29895078289},{"$f":"F546*($E$95-$E$3/1000*$E$350*12)","v":25782.417317962299}]
[]
[null,null,"Alumbrado Público",null,{"$f":"E548*$E$95","v":3480.2665045803069},{"$f":"F548*($E$95-$E$3/1000*$E$350*12)","v":3683.5421203194742}]
[null,null,"Conexión",null,{"$f":"+$E$421*E549/1000","v":0},{"$f":"+$E$421*F549/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1349:F1360)","v":-2973.9785699922845}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1350:F1352)","v":-768.20234662082191}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F540*$E$357*12/1000)*$E$4","v":-164.78131031802658}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F541*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-603.4210363027953}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1354:F1355)","v":-1497.3320334837185}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F543*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-1497.3320334837185}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1357:F1358)","v":-619.88152085899424}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F546*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-619.88152085899424}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F548*($E$104-($E$3/1000*$E$357*12)))*$E$4","v":-88.56266902874971}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1362:F1373)","v":-1.3120960988553521}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1363:F1365)","v":-0.30184328694634899}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F540*$E$347*12/1000)*$E$5","v":-2.5474454863203006E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F541*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.276368832083146}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1367:F1368)","v":-0.68578302783419287}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F543*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.68578302783419287}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1370:F1371)","v":-0.28390778849771253}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F546*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-0.28390778849771253}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F548*($E$92-($E$3/1000*$E$347*12)))*$E$5","v":-4.0561995577097817E-2}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1375:F1386)","v":-1.5104872178769055}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1376:F1378)","v":-0.35303058199952342}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F540*$E$348*12/1000)*$E$6","v":-3.6392078376004292E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F541*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.31663850362351914}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1380:F1381)","v":-0.78570839593987385}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F543*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.78570839593987385}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1383:F1384)","v":-0.32527596053209379}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F546*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-0.32527596053209379}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F548*($E$93-($E$3/1000*$E$348*12)))*$E$6","v":-4.6472279405414534E-2}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1388:F1398)","v":-3.5289337428598899}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1389:F1391)","v":-0.78659682218880778}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F540*$E$349*12/1000)*$E$7","v":-3.6392078376004292E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F541*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.75020474381280344}]
[]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1393:F1394)","v":-1.8615618730578773}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F543*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-1.8615618730578773}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1396:F1397)","v":-0.77066928325806272}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F546*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.77066928325806272}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F548*($E$94-($E$3/1000*$E$349*12)))*$E$7","v":-0.11010576435514219}]
[]
[]
[]
[null,null,"BTD",null,{"$f":"+SUBTOTAL(9,E1403:E1413)","v":108698.60365348545},{"$f":"+SUBTOTAL(9,F1403:F1413)","v":112833.31871607217}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1404:E1405)","v":8751.2408640030444},{"$f":"+SUBTOTAL(9,F1404:F1405)","v":9226.7554749267529}]
[null,null,"Cargo Fijo ",null,{"$f":"E610*$E$364*12/1000","v":877.46278330375378},{"$f":"F610*$E$364*12/1000","v":925.14132175182692}]
[null,null,"Cargo por Energía ",null,{"$f":"E611*$E$211","v":7873.7780806992905},{"$f":"F611*$E$211","v":8301.6141531749254}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1407:E1408)","v":72693.701532662497},{"$f":"+SUBTOTAL(9,F1407:F1408)","v":75341.452932402812}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E613*$E$285*12","v":72693.701532662497},{"$f":"F613*$E$285*12","v":75341.452932402812}]
[null,null,"Cargo por Energía",null,{"$f":"E614*$E$211","v":0},{"$f":"F614*$E$211","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1410:E1411)","v":23967.00087321582},{"$f":"+SUBTOTAL(9,F1410:F1411)","v":24871.298809382199}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E616*$E$285*12","v":2794.0072768633227},{"$f":"F616*$E$285*12","v":2899.4278519059408}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E617*$E$211","v":21172.993596352499},{"$f":"F617*$E$211","v":21971.870957476258}]
[null,null,"Alumbrado Público",null,{"$f":"E618*$E$211","v":3252.3191051784297},{"$f":"F618*$E$211","v":3359.4702209347265}]
[null,null,"Conexión",null,{"$f":"+$E$424*E619/1000","v":34.341278425659695},{"$f":"+$E$424*F619/1000","v":34.341278425659695}]
[null,null,"Descuento BTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1415:F1424)","v":-8.384024533861961}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1416:F1417)","v":-0.69468957172303381}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F610*$E$360*12/1000)*$E$5","v":-7.1524826356228768E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F611*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.623164745366805}]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1419:F1420)","v":-5.5733418366654384}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F613*$E$281*12)*$E$5","v":-5.5733418366654384}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F614*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":0}]
[null,null,"Pérdida",null,null,{"$f":"+SUBTOTAL(9,F1422:F1423)","v":-1.8638128426792684}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F616*$E$281*12)*$E$5","v":-0.21448355348175818}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F617*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-1.6493292891975102}]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F618*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.25218028279422011}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1426:F1435)","v":-14.975892757493313}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1427:F1428)","v":-0.94381632134877358}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F610*$E$362*12/1000)*$E$6","v":-7.8027083297704108E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F611*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.86578923805106944}]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1430:F1431)","v":-10.968132676275232}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F613*$E$283*12)*$E$6","v":-10.968132676275232}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F614*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":0}]
[null,null,"Pérdida",null,null,{"$f":"+SUBTOTAL(9,F1433:F1434)","v":-2.7135789863239177}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F616*$E$283*12)*$E$6","v":-0.42209578030735007}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F617*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-2.2914832060165677}]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F618*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.3503647735453897}]
[null,null,"Descuento BTD - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1437:F1446)","v":-3.9547653307224055}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1438:F1439)","v":-1.0936891158002502}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F610*$E$363*12/1000)*$E$7","v":-0.15605416659540822}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F611*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.93763494920484203}]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1441:F1442)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F613*$E$284*12)*$E$7","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F614*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":0}]
[null,null,"Pérdida",null,null,{"$f":"+SUBTOTAL(9,F1444:F1445)","v":-2.4816371526096024}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F616*$E$284*12)*$E$7","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F617*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-2.4816371526096024}]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F618*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.37943906231255292}]
[null,null,"BTH",null,{"$f":"+SUBTOTAL(9,E1448:E1460)","v":1111.4379566851692},{"$f":"+SUBTOTAL(9,F1448:F1460)","v":1153.8205019550448}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1449:E1450)","v":95.162751722526068},{"$f":"+SUBTOTAL(9,F1449:F1450)","v":100.33359315667066}]
[null,null,"Cargo Fijo ",null,{"$f":"E650*$E$372*12/1000","v":13.65809953063825},{"$f":"F650*$E$372*12/1000","v":14.400237244043376}]
[null,null,"Cargo por Energía",null,{"$f":"E651*$E$247","v":81.504652191887814},{"$f":"F651*$E$247","v":85.933355912627277}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1452:E1454)","v":738.59887855770228},{"$f":"+SUBTOTAL(9,F1452:F1454)","v":765.5011572051734}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E653*$E$294*12","v":399.90407248409548},{"$f":"F653*$E$294*12","v":414.46993644970826}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E654*$E$295*12","v":338.6948060736068},{"$f":"F654*$E$295*12","v":351.03122075546514}]
[null,null,"Energía ",null,{"$f":"E655*$E$247","v":0},{"$f":"F655*$E$247","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1456:E1458)","v":243.83850640424328},{"$f":"+SUBTOTAL(9,F1456:F1458)","v":253.03876718220616}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E656*$E$245","v":55.056611483188142},{"$f":"F656*$E$245","v":57.133950254106324}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E657*$E$246","v":164.11358371978801},{"$f":"F657*$E$246","v":170.3057466791729}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E658*$E$294*12","v":24.668311201267144},{"$f":"F658*$E$294*12","v":25.599070248926942}]
[null,null,"Alumbrado Público",null,{"$f":"E659*$E$247","v":33.666066628722831},{"$f":"F659*$E$247","v":34.775231039020007}]
[null,null,"Conexión",null,{"$f":"+$E$430*E660/1000","v":0.17175337197474511},{"$f":"+$E$430*F660/1000","v":0.17175337197474511}]
[null,null,"MTD",null,{"$f":"+SUBTOTAL(9,E1462:E1472)","v":30755.354295378194},{"$f":"+SUBTOTAL(9,F1462:F1472)","v":31933.738386052843}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1463:E1464)","v":3057.9432176340729},{"$f":"+SUBTOTAL(9,F1463:F1464)","v":3224.1021317763252}]
[null,null,"Cargo Fijo ",null,{"$f":"E688*$E$368*12/1000","v":110.40450220273985},{"$f":"F688*$E$368*12/1000","v":116.40353190892793}]
[null,null,"Cargo por Energía ",null,{"$f":"E689*$E$229","v":2947.538715431333},{"$f":"F689*$E$229","v":3107.6985998673972}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1466:E1467)","v":19264.987462682777},{"$f":"+SUBTOTAL(9,F1466:F1467)","v":19966.683709329111}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E691*$E$289*12","v":19264.987462682777},{"$f":"F691*$E$289*12","v":19966.683709329111}]
[null,null,"Cargo por Energía",null,{"$f":"E692*$E$229","v":0},{"$f":"F692*$E$229","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1469:E1470)","v":7001.1353786923137},{"$f":"+SUBTOTAL(9,F1469:F1470)","v":7265.2949332091312}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E694*$E$289*12","v":715.82804455579321},{"$f":"F694*$E$289*12","v":742.83692342078405}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E695*$E$229","v":6285.3073341365207},{"$f":"F695*$E$229","v":6522.4580097883472}]
[null,null,"Alumbrado Público",null,{"$f":"E696*$E$229","v":1407.4328983337728},{"$f":"F696*$E$229","v":1453.8022737030167}]
[null,null,"Conexión",null,{"$f":"+$E$426*E697/1000","v":23.855338035256533},{"$f":"+$E$426*F697/1000","v":23.855338035256533}]
[null,null,"Descuento MTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1474:F1483)","v":-23.705190382419019}]
[null,null,"Comercialización",null,null,{"$f":"+SUBTOTAL(9,F1475:F1476)","v":-1.9437679871235838}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F688*$E$367*12/1000)*$E$5","v":-0.14017118323638941}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F689*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.8035968038871943}]
[null,null,"Distribución",null,null,{"$f":"+SUBTOTAL(9,F1478:F1479)","v":-16.517763110985999}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F691*$E$288*12)*$E$5","v":-16.517763110985999}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F692*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":0}]
[null,null,"Pérdida",null,null,{"$f":"+SUBTOTAL(9,F1481:F1482)","v":-4.3999245880147022}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F694*$E$288*12)*$E$5","v":-0.61452389940074026}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F695*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-3.7854006886139624}]
[null,null,"Alumbrado Público",null,null,{"$f":"-(F696*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-0.84373469629473663}]
[null,null,"MTH",null,{"$f":"+SUBTOTAL(9,E1485:E1497)","v":4808.0853924887824},{"$f":"+SUBTOTAL(9,F1485:F1497)","v":4993.7906778248398}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1486:E1487)","v":558.41467630605462},{"$f":"+SUBTOTAL(9,F1486:F1487)","v":588.75715478016423}]
[null,null,"Cargo Fijo ",null,{"$f":"E728*$E$374*12/1000","v":8.2942703921156493},{"$f":"F728*$E$374*12/1000","v":8.7449546801720039}]
[null,null,"Cargo por Energía",null,{"$f":"E729*$E$251","v":550.12040591393895},{"$f":"F729*$E$251","v":580.01220009999224}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1489:E1491)","v":2710.716333169129},{"$f":"+SUBTOTAL(9,F1489:F1491)","v":2809.4498247113452}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E731*$E$298*12","v":1383.1614650565782},{"$f":"F731*$E$298*12","v":1433.5409013482481}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E732*$E$299*12","v":1327.5548681125506},{"$f":"F732*$E$299*12","v":1375.9089233630968}]
[null,null,"Cargo por Energía ",null,{"$f":"E733*$E$251","v":0},{"$f":"F733*$E$251","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1493:E1495)","v":1271.5039642331385},{"$f":"+SUBTOTAL(9,F1493:F1495)","v":1319.4790286463237}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E734*$E$298*12","v":98.431731509961054},{"$f":"F734*$E$298*12","v":102.14565517227526}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E735*$E$249","v":326.48779001539975},{"$f":"F735*$E$249","v":338.80648755524896}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E736*$E$250","v":846.58444270777773},{"$f":"F736*$E$250","v":878.52688591879951}]
[null,null,"Alumbrado Público",null,{"$f":"E737*$E$251","v":262.67935117340926},{"$f":"F737*$E$251","v":271.33360207995634}]
[null,null,"Conexión",null,{"$f":"+$E$432*E738/1000","v":4.7710676070513065},{"$f":"+$E$432*F738/1000","v":4.7710676070513065}]
[null,null,"ATD",null,{"$f":"+SUBTOTAL(9,E1499:E1509)","v":0},{"$f":"+SUBTOTAL(9,F1499:F1509)","v":0}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1500:E1501)","v":0},{"$f":"+SUBTOTAL(9,F1500:F1501)","v":0}]
[null,null,"Cargo Fijo ",null,{"$f":"E766*$E$370*12/1000","v":0},{"$f":"F766*$E$370*12/1000","v":0}]
[null,null,"Cargo por Energía ",null,{"$f":"E767*$E$243","v":0},{"$f":"F767*$E$243","v":0}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1503:E1504)","v":0},{"$f":"+SUBTOTAL(9,F1503:F1504)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E769*$E$292*12","v":0},{"$f":"F769*$E$292*12","v":0}]
[null,null,"Cargo por Energía ",null,{"$f":"E770*$E$243","v":0},{"$f":"F770*$E$243","v":0}]
[null,null,"Pérdida de Distribución",null,{"$f":"+SUBTOTAL(9,E1506:E1507)","v":0},{"$f":"+SUBTOTAL(9,F1506:F1507)","v":0}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E772*$E$292*12","v":0},{"$f":"F772*$E$292*12","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E773*$E$243","v":0},{"$f":"F773*$E$243","v":0}]
[null,null,"Alumbrado Público",null,{"$f":"E774*$E$243","v":0},{"$f":"F774*$E$243","v":0}]
[null,null,"Conexión",null,{"$f":"+$E$428*E775/1000","v":0},{"$f":"+$E$428*F775/1000","v":0}]
[null,null,"ATH",null,{"$f":"+SUBTOTAL(9,E1511:E1523)","v":2915.7937968834549},{"$f":"+SUBTOTAL(9,F1511:F1523)","v":3023.5919269954597}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1512:E1513)","v":240.29976090193085},{"$f":"+SUBTOTAL(9,F1512:F1513)","v":253.3568860669298}]
[null,null,"Cargo Fijo ",null,{"$f":"E807*$E$376*12/1000","v":0.79768351292761741},{"$f":"F807*$E$376*12/1000","v":0.84102709941833631}]
[null,null,"Cargo por Energía",null,{"$f":"E808*$E$255","v":239.50207738900323},{"$f":"F808*$E$255","v":252.51585896751146}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1515:E1517)","v":828.41365239778293},{"$f":"+SUBTOTAL(9,F1515:F1517)","v":858.58729002324731}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E810*$E$302*12","v":618.93480733250396},{"$f":"F810*$E$302*12","v":641.47851425498482}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E811*$E$303*12","v":209.47884506527902},{"$f":"F811*$E$303*12","v":217.10877576826249}]
[null,null,"Cargo por Energía ",null,{"$f":"E812*$E$255","v":0},{"$f":"F812*$E$255","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1519:E1521)","v":776.054171247824},{"$f":"+SUBTOTAL(9,F1519:F1521)","v":805.33543965204012}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E813*$E$302*12","v":47.586215211428737},{"$f":"F813*$E$302*12","v":49.381688764139895}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E814*$E$253","v":171.17029971006943},{"$f":"F814*$E$253","v":177.62871933376874}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E815*$E$254","v":557.29765632632586},{"$f":"F815*$E$254","v":578.32503155413156}]
[null,null,"Alumbrado Público",null,{"$f":"E816*$E$255","v":1071.0262123359169},{"$f":"F816*$E$255","v":1106.3123112532423}]
[null,null,"Conexión",null,{"$f":"+$E$434*E817/1000","v":0},{"$f":"+$E$434*F817/1000","v":0}]
[null,null,"BTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1525:E1535)","v":13144.179253571392},{"$f":"+SUBTOTAL(9,F1525:F1535)","v":13647.283860824014}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1526:E1527)","v":1198.710251967243},{"$f":"+SUBTOTAL(9,F1526:F1527)","v":1263.8443567110733}]
[null,null,"Cargo Fijo ",null,{"$f":"E842*$E$378*12/1000","v":7.8939563875589647},{"$f":"F842*$E$378*12/1000","v":8.3228888850884388}]
[null,null,"Cargo por Energía ",null,{"$f":"E843*$E$257","v":1190.816295579684},{"$f":"F843*$E$257","v":1255.5214678259849}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1529:E1530)","v":7946.0198422338017},{"$f":"+SUBTOTAL(9,F1529:F1530)","v":8235.440861057361}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E845*$E$306*12","v":7946.0198422338017},{"$f":"F845*$E$306*12","v":8235.440861057361}]
[null,null,"Cargo por Energía",null,{"$f":"E846*$E$257","v":0},{"$f":"F846*$E$257","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1532:E1533)","v":3507.5741599510548},{"$f":"+SUBTOTAL(9,F1532:F1533)","v":3639.9182980671835}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E848*$E$306*12","v":305.40798987001938},{"$f":"F848*$E$306*12","v":316.93132632705698}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E849*$E$257","v":3202.1661700810355},{"$f":"F849*$E$257","v":3322.9869717401266}]
[null,null,"Alumbrado Público",null,{"$f":"E850*$E$257","v":491.87499941929366},{"$f":"F850*$E$257","v":508.08034498839442}]
[null,null,"Conexión",null,{"$f":"+$E$436*E851/1000","v":0},{"$f":"+$E$436*F851/1000","v":0}]
[null,null,"BTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1537:E1549)","v":338.26742541311472},{"$f":"+SUBTOTAL(9,F1537:F1549)","v":351.23991160012889}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1538:E1539)","v":32.106227465537394},{"$f":"+SUBTOTAL(9,F1538:F1539)","v":33.850777809740755}]
[null,null,"Cargo Fijo ",null,{"$f":"E875*$E$380*12/1000","v":0.14801168226673059},{"$f":"F875*$E$380*12/1000","v":0.15605416659540822}]
[null,null,"Cargo por Energía ",null,{"$f":"E876*$E$261","v":31.958215783270663},{"$f":"F876*$E$261","v":33.694723643145345}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1541:E1543)","v":199.34510207759317},{"$f":"+SUBTOTAL(9,F1541:F1543)","v":206.60592745763202}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E878*$E$308*12","v":124.47396991442019},{"$f":"F878*$E$308*12","v":129.0077344789342}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E879*$E$309*12","v":74.871132163172973},{"$f":"F879*$E$309*12","v":77.598192978697824}]
[null,null,"Cargo por Energía",null,{"$f":"E880*$E$261","v":0},{"$f":"F880*$E$261","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1545:E1547)","v":93.615531325991469},{"$f":"+SUBTOTAL(9,F1545:F1547)","v":97.14773513484684}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E883*$E$308*12","v":7.678247953896995},{"$f":"F883*$E$308*12","v":7.9679556154777282}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E881*$E$259","v":34.425629792313998},{"$f":"F881*$E$259","v":35.724541831292044}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E882*$E$260","v":51.511653579780479},{"$f":"F882*$E$260","v":53.455237688077077}]
[null,null,"Alumbrado Público",null,{"$f":"E884*$E$261","v":13.200564543992709},{"$f":"F884*$E$261","v":13.635471197909199}]
[null,null,"Conexión",null,{"$f":"+$E$438*E885/1000","v":0},{"$f":"+$E$438*F885/1000","v":0}]
[null,null,"MTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1551:E1561)","v":41715.042849387341},{"$f":"+SUBTOTAL(9,F1551:F1561)","v":43326.504788420913}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1552:E1553)","v":4775.532037158654},{"$f":"+SUBTOTAL(9,F1552:F1553)","v":5035.0192680431273}]
[null,null,"Cargo Fijo ",null,{"$f":"E907*$E$382*12/1000","v":20.141508701422339},{"$f":"F907*$E$382*12/1000","v":21.235934260312995}]
[null,null,"Cargo por Energía ",null,{"$f":"E908*$E$263","v":4755.390528457232},{"$f":"F908*$E$263","v":5013.7833337828142}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1555:E1556)","v":23649.731584610054},{"$f":"+SUBTOTAL(9,F1555:F1556)","v":24511.135098069859}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E910*$E$312*12","v":23649.731584610054},{"$f":"F910*$E$312*12","v":24511.135098069859}]
[null,null,"Cargo por Energía",null,{"$f":"E911*$E$263","v":0},{"$f":"F911*$E$263","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1558:E1559)","v":11019.107416206607},{"$f":"+SUBTOTAL(9,F1558:F1559)","v":11434.868910420388}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E913*$E$312*12","v":878.75173276252417},{"$f":"F913*$E$312*12","v":911.90787868764232}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E914*$E$263","v":10140.355683444082},{"$f":"F914*$E$263","v":10522.961031732746}]
[null,null,"Alumbrado Público",null,{"$f":"E915*$E$263","v":2270.6718114120235},{"$f":"F915*$E$263","v":2345.4815118875308}]
[null,null,"Conexión",null,{"$f":"+$E$440*E916/1000","v":0},{"$f":"+$E$440*F916/1000","v":0}]
[null,null,"MTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1563:E1575)","v":11101.146009738612},{"$f":"+SUBTOTAL(9,F1563:F1575)","v":11529.890501291178}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1564:E1565)","v":1265.9885822112406},{"$f":"+SUBTOTAL(9,F1564:F1565)","v":1334.7783775624639}]
[null,null,"Cargo Fijo ",null,{"$f":"E940*$E$384*12/1000","v":4.8968904543612073},{"$f":"F940*$E$384*12/1000","v":5.1629719158736771}]
[null,null,"Cargo por Energía ",null,{"$f":"E941*$E$267","v":1261.0916917568793},{"$f":"F941*$E$267","v":1329.6154056465903}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1567:E1569)","v":6312.451730081847},{"$f":"+SUBTOTAL(9,F1567:F1569)","v":6542.3726524138547}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E943*$E$314*12","v":3251.6307448226607},{"$f":"F943*$E$314*12","v":3370.0661756030627}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E944*$E$315*12","v":3060.8209852591863},{"$f":"F944*$E$315*12","v":3172.3064768107915}]
[null,null,"Cargo por Energía",null,{"$f":"E945*$E$267","v":0},{"$f":"F945*$E$267","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1571:E1573)","v":2920.5416188188947},{"$f":"+SUBTOTAL(9,F1571:F1573)","v":3030.7364559767393}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E947*$E$314*12","v":231.40005887224936},{"$f":"F947*$E$314*12","v":240.13100509175757}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E948*$E$265","v":816.30114795115537},{"$f":"F948*$E$265","v":847.10097339812751}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E949*$E$266","v":1872.8404119954898},{"$f":"F949*$E$266","v":1943.5044774868543}]
[null,null,"Alumbrado Público",null,{"$f":"E950*$E$267","v":602.16407862662879},{"$f":"F950*$E$267","v":622.0030153381191}]
[null,null,"Conexión",null,{"$f":"+$E$442*E951/1000","v":0},{"$f":"+$E$442*F951/1000","v":0}]
[null,null,"ATD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1577:E1587)","v":932.02497126495848},{"$f":"+SUBTOTAL(9,F1577:F1587)","v":966.47149532508229}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1578:E1579)","v":75.158743355442382},{"$f":"+SUBTOTAL(9,F1578:F1579)","v":79.242630561791074}]
[null,null,"Cargo Fijo ",null,{"$f":"E973*$E$386*12/1000","v":0.1329472521546029},{"$f":"F973*$E$386*12/1000","v":0.14017118323638939}]
[null,null,"Cargo por Energía ",null,{"$f":"E974*$E$269","v":75.025796103287774},{"$f":"F974*$E$269","v":79.102459378554684}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1581:E1582)","v":277.1434457236403},{"$f":"+SUBTOTAL(9,F1581:F1582)","v":287.23795089908401}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E976*$E$318*12","v":277.1434457236403},{"$f":"F976*$E$318*12","v":287.23795089908401}]
[null,null,"Cargo por Energía",null,{"$f":"E977*$E$269","v":0},{"$f":"F977*$E$269","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1584:E1585)","v":244.2159043165961},{"$f":"+SUBTOTAL(9,F1584:F1585)","v":253.43040467985622}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E979*$E$318*12","v":16.017932369172676},{"$f":"F979*$E$318*12","v":16.62230432458421}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E980*$E$269","v":228.19797194742341},{"$f":"F980*$E$269","v":236.80810035527202}]
[null,null,"Alumbrado Público",null,{"$f":"E981*$E$269","v":335.50687786927972},{"$f":"F981*$E$269","v":346.56050918435102}]
[null,null,"Conexión",null,{"$f":"+$E$444*E982/1000","v":0},{"$f":"+$E$444*F982/1000","v":0}]
[null,null,"ATH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1589:E1601)","v":1285.3543091540255},{"$f":"+SUBTOTAL(9,F1589:F1601)","v":1332.7652763872768}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1590:E1591)","v":87.37652312706237},{"$f":"+SUBTOTAL(9,F1590:F1591)","v":92.124285649464909}]
[null,null,"Cargo Fijo ",null,{"$f":"E1006*$E$388*12/1000","v":0.1329472521546029},{"$f":"F1006*$E$388*12/1000","v":0.14017118323638939}]
[null,null,"Cargo por Energía ",null,{"$f":"E1007*$E$273","v":87.243575874907762},{"$f":"F1007*$E$273","v":91.984114466228519}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1593:E1595)","v":513.05414683555603},{"$f":"+SUBTOTAL(9,F1593:F1595)","v":531.7413206454637}]
[null,null,"Demanda en Período de Punta",null,{"$f":"E1009*$E$320*12","v":382.66376426469992},{"$f":"F1009*$E$320*12","v":396.60167767534813}]
[null,null,"Demanda Fuera de Punta ",null,{"$f":"E1010*$E$321*12","v":130.3903825708561},{"$f":"F1010*$E$321*12","v":135.13964297011557}]
[null,null,"Cargo por Energía",null,{"$f":"E1011*$E$273","v":0},{"$f":"F1011*$E$273","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1597:E1599)","v":294.78023150740353},{"$f":"+SUBTOTAL(9,F1597:F1599)","v":305.90257244546785}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E1012*$E$320*12","v":29.420740317377131},{"$f":"F1012*$E$320*12","v":30.530813074925341}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,{"$f":"E1013*$E$271","v":66.316082866468477},{"$f":"F1013*$E$271","v":68.818252294676086}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,{"$f":"E1014*$E$272","v":199.04340832355791},{"$f":"F1014*$E$272","v":206.55350707586641}]
[null,null,"Alumbrado Público",null,{"$f":"E1015*$E$273","v":390.14340768400342},{"$f":"F1015*$E$273","v":402.99709764688026}]
[null,null,"Conexión",null,{"$f":"+$E$446*E1016/1000","v":0},{"$f":"+$E$446*F1016/1000","v":0}]
[null,null,"EDEMET",null,{"$f":"+SUBTOTAL(9,E1603:E1613)","v":3522.9177357166072},{"$f":"+SUBTOTAL(9,F1603:F1613)","v":3652.8964278497047}]
[null,null,"Comercialización",null,{"$f":"+SUBTOTAL(9,E1604:E1605)","v":0.1329472521546029},{"$f":"+SUBTOTAL(9,F1604:F1605)","v":0.14017118323638939}]
[null,null,"Cargo Fijo ",null,{"$f":"E1033*$E$390*12/1000","v":0.1329472521546029},{"$f":"F1033*$E$390*12/1000","v":0.14017118323638939}]
[null,null,"Cargo por Energía ",null,{"$f":"E1034*$E$275","v":0},{"$f":"F1034*$E$275","v":0}]
[null,null,"Distribución",null,{"$f":"+SUBTOTAL(9,E1607:E1608)","v":2253.4885679302297},{"$f":"+SUBTOTAL(9,F1607:F1608)","v":2335.568272006863}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1036*$E$324*12","v":2253.4885679302297},{"$f":"F1036*$E$324*12","v":2335.568272006863}]
[null,null,"Cargo por Energía",null,{"$f":"E1037*$E$275","v":0},{"$f":"F1037*$E$275","v":0}]
[null,null,"Pérdida",null,{"$f":"+SUBTOTAL(9,E1610:E1611)","v":1269.2962205342228},{"$f":"+SUBTOTAL(9,F1610:F1611)","v":1317.187984659605}]
[null,null,"Pérdidas Estándar de Demanda",null,{"$f":"E1039*$E$324*12","v":130.24384315335516},{"$f":"F1039*$E$324*12","v":135.15806830755787}]
[null,null,"Pérdidas Estándar de Energía",null,{"$f":"E1040*$E$275","v":1139.0523773808677},{"$f":"F1040*$E$275","v":1182.0299163520472}]
[null,null,"Alumbrado Público",null,{"$f":"E1041*$E$275","v":0},{"$f":"F1041*$E$275","v":0}]
[null,null,"Conexión",null,{"$f":"+$E$448*E1042/1000","v":0},{"$f":"+$E$448*F1042/1000","v":0}]
[null,null,null,null,{"$f":"E1208-E1615","v":0},{"$f":"F1208-F1615","v":0}]
[null,null,"INGRESO VAD POR TARIFA ($ 000)",null,{"$f":"E1616+E1620+E1643+E1647","v":607564.70102696272},{"$f":"F1616+F1620+F1643+F1647","v":607511.52053075738}]
[null,null,"COMERCIALIZACIÓN",null,{"$f":"SUM(E1617:E1618)","v":132098.17323363599},{"$f":"SUM(F1617:F1618)","v":132117.43383886098}]
[null,null,"Clientes (Cargo Fijo)",null,{"$f":"E1212+E1404+E1449+E1463+E1486+E1500+E1526+E1224+E1552+E1578+E1237+E1250+E1263+E1275+E1287+E1300+E1313+E1326+E1338+E1350+E1363+E1376+E1389+E1416+E1427+E1438+E1475+E1604+E1564+E1590+E1538+E1512","v":39107.542397453501},{"$f":"F1212+F1404+F1449+F1463+F1486+F1500+F1526+F1224+F1552+F1578+F1237+F1250+F1263+F1275+F1287+F1300+F1313+F1326+F1338+F1350+F1363+F1376+F1389+F1416+F1427+F1438+F1475+F1604+F1564+F1590+F1538+F1512","v":38843.176315541656}]
[null,null,"Energía",null,{"$f":"E1213+E1405+E1450+E1464+E1487+E1501+E1225+E1553+E1579+E1238+E1251+E1264+E1417+E1428+E1439+E1476+E1276+E1288+E1301+E1314+E1327+E1339+E1351+E1364+E1377+E1390+E1527+E1605+E1565+E1591+E1539+E1513","v":92990.630836182492},{"$f":"F1213+F1405+F1450+F1464+F1487+F1501+F1225+F1553+F1579+F1238+F1251+F1264+F1417+F1428+F1439+F1476+F1276+F1288+F1301+F1314+F1327+F1339+F1351+F1364+F1377+F1390+F1527+F1605+F1565+F1591+F1539+F1513","v":93274.25752331932}]
[]
[null,null,"DISTRIBUCIÓN",null,{"$f":"E1621+E1631+E1641","v":324529.72814534605},{"$f":"F1621+F1631+F1641","v":324471.30706847308}]
[null,null,"Demanda",null,{"$f":"E1622+E1625+E1628","v":137387.6522789626},{"$f":"F1622+F1625+F1628","v":142358.71775859784}]
[null,null,"BT",null,{"$f":"E1623+E1624","v":81577.665355531586},{"$f":"F1623+F1624","v":84532.459403610017}]
[null,null,"En Punta",null,{"$f":"E1407+E1452+E1419+E1430+E1441+E1529+E1541","v":81164.099417294812},{"$f":"F1407+F1452+F1419+F1430+F1441+F1529+F1541","v":84103.829989875856}]
[null,null,"Fuera de Punta",null,{"$f":"E1453+E1542","v":413.56593823677974},{"$f":"F1453+F1542","v":428.62941373416299}]
[null,null,"MT",null,{"$f":"E1626+E1627","v":51937.887110543801},{"$f":"F1626+F1627","v":53813.123521413181}]
[null,null,"En Punta",null,{"$f":"E1466+E1489+E1555+E1478+E1567","v":47549.511257172067},{"$f":"F1466+F1489+F1555+F1478+F1567","v":49264.908121239292}]
[null,null,"Fuera de Punta",null,{"$f":"E1490+E1568","v":4388.3758533717373},{"$f":"F1490+F1568","v":4548.2154001738882}]
[null,null,"AT",null,{"$f":"E1629+E1630","v":3872.0998128872093},{"$f":"F1629+F1630","v":4013.1348335746579}]
[null,null,"En Punta",null,{"$f":"E1503+E1581+E1607+E1593+E1515","v":3532.230585251074},{"$f":"F1503+F1581+F1607+F1593+F1515","v":3660.88641483628}]
[null,null,"Fuera de Punta",null,{"$f":"E1594+E1516","v":339.86922763613512},{"$f":"F1594+F1516","v":352.24841873837806}]
[null,null,"Energía",null,{"$f":"E1632+E1635+E1638","v":186536.85485547592},{"$f":"F1632+F1635+F1638","v":181507.36829896772}]
[null,null,"BT",null,{"$f":"E1633+E1634","v":186536.85485547592},{"$f":"F1633+F1634","v":181507.36829896772}]
[null,null,"En Punta",null,{"$f":"E1215+E1408+E1454+E1228+E1241+E1254+E1267+E1420+E1431+E1442+E1278+E1291+E1304+E1317+E1330+E1341+E1354+E1367+E1380+E1393+E1530","v":186536.85485547592},{"$f":"F1215+F1408+F1454+F1228+F1241+F1254+F1267+F1420+F1431+F1442+F1278+F1291+F1304+F1317+F1330+F1341+F1354+F1367+F1380+F1393+F1530","v":181507.36829896772}]
[null,null,"Fuera de Punta"]
[null,null,"MT",null,{"$f":"E1636+E1637","v":0},{"$f":"F1636+F1637","v":0}]
[null,null,"En Punta",null,{"$f":"E1467+E1491+E1556+E1479+E1569","v":0},{"$f":"F1467+F1491+F1556+F1479+F1569","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"AT",null,{"$f":"E1639+E1640","v":0},{"$f":"F1639+F1640","v":0}]
[null,null,"En Punta",null,{"$f":"E1504+E1582+E1608","v":0},{"$f":"F1504+F1582+F1608","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"CONEXIÓN",null,{"$f":"+SUM(E1221,E1284,E1347,E1413,E1460,E1472,E1497,E1509,E1535,E1561,E1587,E1613,E1575,E1601,E1549,E1523)","v":605.22101090758042},{"$f":"+SUM(F1221,F1284,F1347,F1413,F1460,F1472,F1497,F1509,F1535,F1561,F1587,F1613,F1575,F1601,F1549,F1523)","v":605.22101090758042}]
[]
[null,null,"PÉRDIDA DE DISTRIBUCIÓN",null,{"$f":"SUM(E1644:E1645)","v":129735.88048317996},{"$f":"SUM(F1644:F1645)","v":129724.54092598842}]
[null,null,"Demanda",null,{"$f":"E1410+E1458+E1469+E1493+E1506+E1558+E1584+E1422+E1433+E1444+E1481+E1532+E1610+E1571+E1597+E1545+E1519","v":5279.4421246403672},{"$f":"F1410+F1458+F1469+F1493+F1506+F1558+F1584+F1422+F1433+F1444+F1481+F1532+F1610+F1571+F1597+F1545+F1519","v":5477.3894377078796}]
[null,null,"Energía",null,{"$f":"E1218+E1411+E1456+E1457+E1470+E1494+E1495+E1507+E1231+E1559+E1585+E1244+E1257+E1270+E1423+E1434+E1445+E1482+E1281+E1294+E1307+E1320+E1333+E1344+E1357+E1370+E1383+E1396+E1533+E1611+E1572+E1573+E1598+E1599+E1546+E1547+E1520+E1521","v":124456.4383585396},{"$f":"F1218+F1411+F1456+F1457+F1470+F1494+F1495+F1507+F1231+F1559+F1585+F1244+F1257+F1270+F1423+F1434+F1445+F1482+F1281+F1294+F1307+F1320+F1333+F1344+F1357+F1370+F1383+F1396+F1533+F1611+F1572+F1573+F1598+F1599+F1546+F1547+F1520+F1521","v":124247.15148828053}]
[]
[null,null,"ALUMBRADO PÚBLICO",null,{"$f":"E1220+E1412+E1459+E1471+E1496+E1508+E1233+E1560+E1586+E1246+E1259+E1272+E1424+E1435+E1446+E1483+E1283+E1296+E1309+E1322+E1335+E1346+E1359+E1372+E1385+E1398+E1534+E1612+E1574+E1600+E1548+E1522","v":21200.919164800827},{"$f":"F1220+F1412+F1459+F1471+F1496+F1508+F1233+F1560+F1586+F1246+F1259+F1272+F1424+F1435+F1446+F1483+F1283+F1296+F1309+F1322+F1335+F1346+F1359+F1372+F1385+F1398+F1534+F1612+F1574+F1600+F1548+F1522","v":21198.238697434888}]
[]
[]
[]
[null,null,null,null,{"$f":"+$E$13","v":"TECNICA"},{"$f":"+$F$13","v":" + Ajuste Pérdidas"}]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"E1654+E1849+E1897+E1907+E1931+E1941+E1981+E1999+E1663+E1672+E1681+E1690+E1861+E1873+E1885+E1919+E1699+E1708+E1717+E1726+E1735+E1744+E1753+E1762+E1771+E1780+E1963+E1990+E2017+E1953+E1972+E2008","v":1031710.760485285},{"$f":"F1654+F1849+F1897+F1907+F1931+F1941+F1981+F1999+F1663+F1672+F1681+F1690+F1861+F1873+F1885+F1919+F1699+F1708+F1717+F1726+F1735+F1744+F1753+F1762+F1771+F1780+F1963+F1990+F2017+F1953+F1972+F2008","v":1111088.7581268477}]
[]
[null,null,"BTS hasta 300 kWh",null,{"$f":"+SUBTOTAL(9,E1655:E1662)","v":198350.46111343885},{"$f":"+SUBTOTAL(9,F1655:F1662)","v":166144.18134691712}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1656:E1658)","v":16155.958395761245},{"$f":"+SUBTOTAL(9,F1656:F1658)","v":16078.999027138358}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E495*$E$81","v":8610.1498217759327},{"$f":"F495*($E$81-$E$3/1000*$E$336*12)","v":8569.1351275188463}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E497*$E$81","v":7545.8085739853123},{"$f":"F497*($E$81-$E$3/1000*$E$336*12)","v":7509.8638996195104}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1660:E1662)","v":182194.50271767762},{"$f":"+SUBTOTAL(9,F1660:F1662)","v":150065.18231977877}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E499+E500+E501)*$E$81","v":179527.91067879021},{"$f":"(F499+F500+F501)*($E$81-$E$3/1000*$E$336*12)","v":147398.11744461698}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E503*$E$81","v":2666.5920388874038},{"$f":"F503*($E$81-$E$3/1000*$E$336*12)","v":2667.0648751617859}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1664:F1671)","v":-11229.426520440507}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1665:F1667)","v":-1086.7545082452864}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F495*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-579.17450059399278}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F497*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-507.58000765129356}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1669:F1671)","v":-10142.67201219522}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F499+F500+F501)*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-9962.4092500685056}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F503*($E$77-($E$3/1000*$E$332*12))*$E$4","v":-180.26276212671496}]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1673:F1680)","v":-0.12166161718215758}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1674:F1676)","v":-1.1774092890002308E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F495*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-6.2748802215920746E-3}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F497*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-5.4992126684102341E-3}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1678:F1680)","v":-0.10988752429215527}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F499+F500+F501)*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-0.10793452525715215}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F503*($E$78-($E$3/1000*$E$333*12))*$E$5","v":-1.952999035003118E-3}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1682:F1689)","v":-1.3558517131316321E-2}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1683:F1685)","v":-1.3121578017147883E-3}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F495*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-6.9930083909727379E-4}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F497*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-6.1285696261751451E-4}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1687:F1689)","v":-1.2246359329601534E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F499+F500+F501)*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-1.2028708344131833E-2}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F503*($E$79-($E$3/1000*$E$334*12))*$E$6","v":-2.1765098546970029E-4}]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1691:F1698)","v":-0.60752586376859674}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1692:F1694)","v":-5.8794763038374165E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F495*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-3.1334056828781688E-2}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F497*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-2.7460706209592473E-2}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1696:F1698)","v":-0.54873110073022258}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F499+F500+F501)*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-0.53897866234283021}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F503*($E$80-($E$3/1000*$E$335*12))*$E$7","v":-9.7524383873923391E-3}]
[null,null,"BTS 301-750 kWh",null,{"$f":"+SUBTOTAL(9,E1700:E1707)","v":227679.47123893132},{"$f":"+SUBTOTAL(9,F1700:F1707)","v":239860.90214008381}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1701:E1703)","v":18544.852602088919},{"$f":"+SUBTOTAL(9,F1701:F1703)","v":19328.407423926095}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E523*$E$88","v":9883.286117438236},{"$f":"F523*($E$88-$E$3/1000*$E$343*12)","v":10300.87350187735}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E525*$E$88","v":8661.5664846506825},{"$f":"F525*($E$88-$E$3/1000*$E$343*12)","v":9027.5339220487476}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1705:E1707)","v":209134.61863684241},{"$f":"+SUBTOTAL(9,F1705:F1707)","v":220532.49471615773}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E527+E528+E529)*$E$88","v":206073.732052482},{"$f":"(F527+F528+F529)*($E$88-$E$3/1000*$E$343*12)","v":217326.4421225751}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E531*$E$88","v":3060.886584360419},{"$f":"F531*($E$88-$E$3/1000*$E$343*12)","v":3206.0525935826349}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1709:F1716)","v":-21195.259262891374}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1710:F1712)","v":-1707.9507449265398}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F523*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-910.23456744538157}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F525*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-797.71617748115818}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1714:F1716)","v":-19487.308517964833}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F527+F528+F529)*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-19204.006340222822}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F531*($E$98-($E$3/1000*$E$353*12))*$E$4","v":-283.30217774201151}]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1718:F1725)","v":-0.65888935466141652}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1719:F1721)","v":-5.3094446742078569E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F523*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-2.8296132606626414E-2}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F525*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-2.4798314135452155E-2}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1723:F1725)","v":-0.60579490791933799}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F527+F528+F529)*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-0.59698799563997651}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F531*($E$85-($E$3/1000*$E$340*12))*$E$5","v":-8.8069122793614681E-3}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1727:F1734)","v":0}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1728:F1730)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F523*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F525*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1732:F1734)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F527+F528+F529)*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F531*($E$86-($E$3/1000*$E$341*12))*$E$6","v":0}]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1736:F1743)","v":0}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1737:F1739)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F523*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F525*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1741:F1743)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F527+F528+F529)*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F531*($E$87-($E$3/1000*$E$342*12))*$E$7","v":0}]
[null,null,"BTS MÁS DE 750 kWh",null,{"$f":"+SUBTOTAL(9,E1745:E1752)","v":195349.68300208289},{"$f":"+SUBTOTAL(9,F1745:F1752)","v":243025.69801471243}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1746:E1748)","v":15911.540278203898},{"$f":"+SUBTOTAL(9,F1746:F1748)","v":16822.94488051155}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"E551*$E$95","v":8479.8897307449151},{"$f":"F551*($E$95-$E$3/1000*$E$350*12)","v":8965.6133245976853}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E553*$E$95","v":7431.650547458984},{"$f":"F553*($E$95-$E$3/1000*$E$350*12)","v":7857.3315559138646}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1750:E1752)","v":179438.14272387899},{"$f":"+SUBTOTAL(9,F1750:F1752)","v":226202.75313420087}]
[null,null,"Cargo de energía por los kWh adicionales",null,{"$f":"(E555+E556+E557)*$E$95","v":176811.89266845505},{"$f":"(F555+F556+F557)*($E$95-$E$3/1000*$E$350*12)","v":223412.28804916254}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E559*$E$95","v":2626.2500554239368},{"$f":"F559*($E$95-$E$3/1000*$E$350*12)","v":2790.4650850383478}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1754:F1761)","v":-5843.018419697386}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1755:F1757)","v":-404.47071076587167}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F551*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-215.55845421885058}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F553*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-188.91225654702112}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1759:F1761)","v":-5438.5477089315145}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F555+F556+F557)*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-5371.4571130620425}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F559*($E$104-($E$3/1000*$E$357*12))*$E$4","v":-67.090595869472338}]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1763:F1770)","v":-2.6761217778986395}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1764:F1766)","v":-0.18524892441786106}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F551*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-9.8726485578169529E-2}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F553*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-8.6522438839691518E-2}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1768:F1770)","v":-2.4908728534807785}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F555+F556+F557)*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-2.4601451384879187}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F559*($E$92-($E$3/1000*$E$347*12))*$E$5","v":-3.0727714992859818E-2}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1772:F1779)","v":-3.0660591821483196}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1773:F1775)","v":-0.21224152442736699}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F551*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-0.11311191072398402}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F553*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-9.9129613703382954E-2}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1777:F1779)","v":-2.8538176577209526}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F555+F556+F557)*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-2.8186126108212286}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F559*($E$93-($E$3/1000*$E$348*12))*$E$6","v":-3.5205046899724014E-2}]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1781:F1788)","v":-7.2643475665024031}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1782:F1784)","v":-0.50285924370331347}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F551*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.2679935984909706}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F553*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-0.23486564521234285}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1786:F1788)","v":-6.7614883227990896}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F555+F556+F557)*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-6.6780777682137016}]
[]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F559*($E$94-($E$3/1000*$E$349*12))*$E$7","v":-8.3410554585388208E-2}]
[null,null,"BTS UNICO",null,null,{"$f":"+SUBTOTAL(9,F1790:F1800)","v":640364.88736121648}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1791:F1793)","v":52230.351331576006}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"F583*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":27835.621953993883}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"F585*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":24394.729377582124}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1795:F1800)","v":588134.53602964047}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"F587*(($E$179-$E$3/1000*$E$350*12)+($E$154-$E$3/1000*$E$343*12)+($E$129-$E$3/1000*$E$336*12))","v":173968.35223160568}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"F588*(($E$180)+($E$155)+($E$130))","v":124095.53165440573}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"F589*(($E$181)+($E$156)+($E$131))","v":88053.298117040773}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"F590*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":193353.77147280553}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"F591*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"F593*(($E$95-$E$3/1000*$E$350*12)+($E$88-$E$3/1000*$E$343*12)+($E$81-$E$3/1000*$E$336*12))","v":8663.5825537827695}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F1802:F1812)","v":-37672.857404076101}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1803:F1805)","v":-3243.0750631110759}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F583*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-1728.3630901140418}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F585*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-1514.7119729970341}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1807:F1812)","v":-34429.782340965023}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"-F587*(($E$105-$E$3/1000*$E$346*12)+($E$99-$E$3/1000*$E$339*12)+($E$113-$E$3/1000*$E$332*12))*$E$4","v":-11981.436330066539}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"-F588*(($E$106)+($E$100)+($E$114))*$E$4","v":-9904.7305372029587}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh"]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"-F590*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-12005.678281601795}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"-F591*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F593*(($E$104-$E$3/1000*$E$347*12)+($E$98-$E$3/1000*$E$340*12)+($E$77-$E$3/1000*$E$332*12))*$E$4","v":-537.93719209373114}]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1814:F1824)","v":-3.5218050345192826}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1815:F1817)","v":-0.2501174640499419}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F583*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.13329749840638802}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F585*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.11681996564355389}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1819:F1824)","v":-3.2716875704693407}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"-F587*(($E$167-$E$3/1000*$E$347*12)+($E$142-$E$3/1000*$E$340*12)+($E$117-$E$3/1000*$E$333*12))*$E$5","v":-0.39229086801861435}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"-F588*(($E$168)+($E$143)+($E$118))*$E$5","v":-0.70351711604190359}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"-F589*(($E$169)+($E$144)+($E$119))*$E$5","v":-1.208471422476701}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"-F590*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-0.92592053762489734}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"-F591*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F593*(($E$92-$E$3/1000*$E$347*12)+($E$85-$E$3/1000*$E$340*12)+($E$78-$E$3/1000*$E$333*12))*$E$5","v":-4.1487626307224398E-2}]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1826:F1836)","v":-3.0904918763697307}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1827:F1829)","v":-0.21355368222908175}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F583*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.11381121156308129}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F585*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-9.9742470666000463E-2}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1831:F1836)","v":-2.8769381941406484}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"-F587*(($E$171-$E$3/1000*$E$348*12)+($E$146-$E$3/1000*$E$341*12)+($E$121-$E$3/1000*$E$334*12))*$E$6","v":-0.24712973194451132}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"-F588*(($E$172)+($E$147)+($E$122))*$E$6","v":-0.67022907212629756}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"-F589*(($E$173)+($E$148)+($E$123))*$E$6","v":-1.1335931823057614}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"-F590*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-0.7905635098788848}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"-F591*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F593*(($E$93-$E$3/1000*$E$348*12)+($E$86-$E$3/1000*$E$341*12)+($E$79-$E$3/1000*$E$334*12))*$E$6","v":-3.5422697885193713E-2}]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1838:F1848)","v":-8.386866858018621}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1839:F1841)","v":-0.56165400674168753}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-F583*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.29932765531975225}]
[]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-F585*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-0.26232635142193528}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1843:F1848)","v":-7.825212851276933}]
[null,null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"-F587*(($E$175-$E$3/1000*$E$349*12)+($E$150-$E$3/1000*$E$342*12)+($E$125-$E$3/1000*$E$335*12))*$E$7","v":-0.56128237110165247}]
[null,null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"-F588*(($E$176)+($E$151)+($E$126))*$E$7","v":-0.67022907212629756}]
[null,null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"-F589*(($E$177)+($E$152)+($E$127))*$E$7","v":-4.4213274257244102}]
[null,null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"-F590*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-2.0792109893517923}]
[null,null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"-F591*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-F593*(($E$94-$E$3/1000*$E$349*12)+($E$87-$E$3/1000*$E$342*12)+($E$80-$E$3/1000*$E$335*12))*$E$7","v":-9.3162992972780537E-2}]
[null,null,"BTD",null,{"$f":"+SUBTOTAL(9,E1850:E1860)","v":229980.55415157863},{"$f":"+SUBTOTAL(9,F1850:F1860)","v":242397.27945904559}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1851:E1853)","v":21796.895720324832},{"$f":"+SUBTOTAL(9,F1851:F1853)","v":22491.009697932648}]
[null,null,"Demanda Máxima",null,{"$f":"E621*$E$285*12","v":7448.9962539212302},{"$f":"F621*$E$285*12","v":7686.2067487245677}]
[null,null,"Cargo por Energía",null,{"$f":"E622*$E$211","v":7403.0005551561944},{"$f":"F622*$E$211","v":7638.7463341654884}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E623*$E$211","v":6944.8989112474073},{"$f":"F623*$E$211","v":7166.0566150425911}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1855:E1860)","v":208183.6584312538},{"$f":"+SUBTOTAL(9,F1855:F1860)","v":219906.26976111296}]
[null,null,"Demanda Máxima ",null,{"$f":"E625*$E$285*12","v":12206.032222342908},{"$f":"F625*$E$285*12","v":13167.031848513117}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E626+E630+E631)*$E$189","v":115236.95294119885},{"$f":"(F626+F630+F631)*$E$189","v":119320.9795987187}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E627+E630+E632)*$E$196","v":45701.97738350647},{"$f":"(F627+F630+F632)*$E$196","v":48615.156742294959}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E628+E630+E633)*$E$203","v":12448.738011176414},{"$f":"(F628+F630+F633)*$E$203","v":13612.207090123029}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E629+E630+E634)*$E$210","v":20135.719607370505},{"$f":"(F629+F630+F634)*$E$210","v":22645.929866002363}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E635*$E$211","v":2454.2382656586833},{"$f":"F635*$E$211","v":2544.9646154607963}]
[null,null,"Descuento BTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1862:F1872)","v":-17.93890854516944}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1863:F1865)","v":-1.6799126524288477}]
[null,null,"Demanda Máxima",null,null,{"$f":"-(F621*$E$281*12)*$E$5","v":-0.56858284477685173}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F622*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.57340624683590358}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-(F623*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.53792356081609238}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1867:F1872)","v":-16.258995892740593}]
[null,null,"Demanda Máxima ",null,null,{"$f":"-(F625*$E$281*12)*$E$5","v":-0.97402381570562102}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"-((F626+F630+F631)*$E$185)*$E$5","v":-13.133268155034347}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"-((F627+F630+F632)*$E$192)*$E$5","v":-1.9606649026847707}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"-((F628+F630+F633)*$E$199)*$E$5","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"-((F629+F630+F634)*$E$206)*$E$5","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-(F635*SUM($E$185,$E$192,$E$199,$E$206))*$E$5","v":-0.19103901931585454}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F1874:F1884)","v":-26.196277651706424}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1875:F1877)","v":-2.6629679056426818}]
[null,null,"Demanda Máxima",null,null,{"$f":"-(F621*$E$283*12)*$E$6","v":-1.1189502208423168}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F622*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.79665764347686652}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-(F623*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.74736004132349843}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1879:F1884)","v":-23.53330974606374}]
[null,null,"Demanda Máxima ",null,null,{"$f":"-(F625*$E$283*12)*$E$6","v":-1.9168432071094597}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"-((F626+F630+F631)*$E$187)*$E$6","v":-4.3296505348710248}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"-((F627+F630+F632)*$E$194)*$E$6","v":-17.021397383724462}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"-((F628+F630+F633)*$E$201)*$E$6","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"-((F629+F630+F634)*$E$208)*$E$6","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-(F635*SUM($E$187,$E$194,$E$201,$E$208))*$E$6","v":-0.2654186203587951}]
[null,null,"Descuento BTD - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F1886:F1896)","v":-24.591943510148134}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1887:F1889)","v":-1.6721447666848597}]
[null,null,"Demanda Máxima",null,null,{"$f":"-(F621*$E$284*12)*$E$7","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F622*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.86276661368135399}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-(F623*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.80937815300350568}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1891:F1896)","v":-22.919798743463275}]
[null,null,"Demanda Máxima ",null,null,{"$f":"-(F625*$E$284*12)*$E$7","v":0}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"-((F626+F630+F631)*$E$188)*$E$7","v":-22.632354913394025}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"-((F627+F630+F632)*$E$195)*$E$7","v":0}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"-((F628+F630+F633)*$E$202)*$E$7","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"-((F629+F630+F634)*$E$209)*$E$7","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-(F635*SUM($E$188,$E$195,$E$202,$E$209))*$E$7","v":-0.28744383006925123}]
[null,null,"BTH",null,{"$f":"+SUBTOTAL(9,E1898:E1906)","v":2231.919992288822},{"$f":"+SUBTOTAL(9,F1898:F1906)","v":2302.453481885892}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1899:E1901)","v":201.69354764305746},{"$f":"+SUBTOTAL(9,F1899:F1901)","v":208.11640309957136}]
[null,null,"Demanda Máxima",null,{"$f":"E662*$E$294*12","v":65.767243790106647},{"$f":"F662*$E$294*12","v":67.861577027700989}]
[null,null,"Cargo por Energía",null,{"$f":"E663*$E$247","v":64.03685453553129},{"$f":"F663*$E$247","v":66.076084175635657}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E664*$E$247","v":71.889449317419505},{"$f":"F664*$E$247","v":74.17874189623474}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1903:E1906)","v":2030.2264446457643},{"$f":"+SUBTOTAL(9,F1903:F1906)","v":2094.3370787863205}]
[null,null,"Demanda Máxima",null,{"$f":"E666*$E$294*12","v":107.76715003100497},{"$f":"F666*$E$294*12","v":110.40075476733078}]
[null,null,"Energía en Punta",null,{"$f":"(E668+E667+E670)*$E$245","v":476.54924805963634},{"$f":"(F668+F667+F670)*$E$245","v":491.75665697162606}]
[null,null,"Energía Fuera de Punta",null,{"$f":"(E669+E667+E670)*$E$246","v":1420.5052365403649},{"$f":"(F669+F667+F670)*$E$246","v":1465.8357119983571}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E671*$E$247","v":25.404810014758201},{"$f":"F671*$E$247","v":26.343955049006361}]
[null,null,"MTD",null,{"$f":"+SUBTOTAL(9,E1908:E1918)","v":89544.529314575469},{"$f":"+SUBTOTAL(9,F1908:F1918)","v":92812.849687521375}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1909:E1911)","v":8177.7714351807663},{"$f":"+SUBTOTAL(9,F1909:F1911)","v":8438.1895025823542}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E699*$E$289*12","v":2768.9074156136903},{"$f":"F699*$E$289*12","v":2857.0822348420656}]
[null,null,"Cargo por Energía",null,{"$f":"E700*$E$229","v":2403.4765138549797},{"$f":"F700*$E$229","v":2480.0143229322252}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E701*$E$229","v":3005.3875057120972},{"$f":"F701*$E$229","v":3101.0929448080624}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1913:E1918)","v":81366.757879394703},{"$f":"+SUBTOTAL(9,F1913:F1918)","v":84374.660184939014}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E703*$E$289*12","v":4061.7719179474207},{"$f":"F703*$E$289*12","v":4211.9243073875696}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E704+E708+E709)*$E$216","v":76242.920535598445},{"$f":"(F704+F708+F709)*$E$216","v":79061.408852416746}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E705+E708+E710)*$E$220","v":0},{"$f":"(F705+F708+F710)*$E$220","v":0}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E706+E708+E711)*$E$224","v":0},{"$f":"(F706+F708+F711)*$E$224","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E707+E708+E712)*$E$228","v":0},{"$f":"(F707+F708+F712)*$E$228","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E713*$E$229","v":1062.0654258488416},{"$f":"F713*$E$229","v":1101.3270251346921}]
[null,null,"Descuento MTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F1920:F1930)","v":-55.610601572212389}]
[null,null,"Transmisión",null,null,{"$f":"+SUBTOTAL(9,F1921:F1923)","v":-5.6026421237666693}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F699*$E$288*12)*$E$5","v":-2.3635676425163048}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F700*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.4393113626353218}]
[null,null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"-(F701*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-1.7997631186150427}]
[null,null,"Generación",null,null,{"$f":"+SUBTOTAL(9,F1925:F1930)","v":-50.007959448445717}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F703*$E$288*12)*$E$5","v":-3.4843827329385437}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"-((F704+F708+F709)*$E$215)*$E$5","v":-45.884406011291432}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"-((F705+F708+F710)*$E$219)*$E$5","v":0}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"-((F706+F708+F711)*$E$223)*$E$5","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"-((F707+F708+F712)*$E$227)*$E$5","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"-(F713*SUM($E$215,$E$219,$E$223,$E$227))*$E$5","v":-0.63917070421574285}]
[null,null,"MTH",null,{"$f":"+SUBTOTAL(9,E1932:E1940)","v":15333.665089851576},{"$f":"+SUBTOTAL(9,F1932:F1940)","v":15893.631172568645}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1933:E1935)","v":1342.443965443118},{"$f":"+SUBTOTAL(9,F1933:F1935)","v":1385.1935905514517}]
[null,null,"Demanda Máxima",null,{"$f":"E740*$E$298*12","v":380.74556226524589},{"$f":"F740*$E$298*12","v":392.87026204228891}]
[null,null,"Cargo por Energia",null,{"$f":"E741*$E$251","v":400.781260371462},{"$f":"F741*$E$251","v":413.54398944795656}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E742*$E$251","v":560.91714280641008},{"$f":"F742*$E$251","v":578.7793390612062}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1937:E1940)","v":13991.221124408457},{"$f":"+SUBTOTAL(9,F1937:F1940)","v":14508.437582017192}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E744*$E$298*12","v":558.52413987244722},{"$f":"F744*$E$298*12","v":579.1712209631628}]
[null,null,"Cargo por Energía en Punta ",null,{"$f":"(E746+E745+E748)*$E$249","v":3683.4004921174228},{"$f":"(F746+F745+F748)*$E$249","v":3819.56554429887}]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"(E747+E745+E748)*$E$250","v":9551.0755631679167},{"$f":"(F747+F745+F748)*$E$250","v":9904.1522121043708}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E749*$E$251","v":198.22092925067008},{"$f":"F749*$E$251","v":205.54860465078838}]
[null,null,"ATD",null,{"$f":"+SUBTOTAL(9,E1942:E1952)","v":0},{"$f":"+SUBTOTAL(9,F1942:F1952)","v":0}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1943:E1945)","v":0},{"$f":"+SUBTOTAL(9,F1943:F1945)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E777*$E$292*12","v":0},{"$f":"F777*$E$292*12","v":0}]
[null,null,"Cargo por Energia",null,{"$f":"E778*$E$243","v":0},{"$f":"F778*$E$243","v":0}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E779*$E$243","v":0},{"$f":"F779*$E$243","v":0}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1947:E1952)","v":0},{"$f":"+SUBTOTAL(9,F1947:F1952)","v":0}]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E781*$E$292*12","v":0},{"$f":"F781*$E$292*12","v":0}]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,{"$f":"(E782+E786+E787)*$E$233","v":0},{"$f":"(F782+F786+F787)*$E$233","v":0}]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,{"$f":"(E783+E786+E788)*$E$236","v":0},{"$f":"(F783+F786+F788)*$E$236","v":0}]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,{"$f":"(E784+E786+E789)*$E$239","v":0},{"$f":"(F784+F786+F789)*$E$239","v":0}]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,{"$f":"(E785+E786+E790)*$E$242","v":0},{"$f":"(F785+F786+F790)*$E$242","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E791*$E$243","v":0},{"$f":"F791*$E$243","v":0}]
[null,null,"ATH",null,{"$f":"+SUBTOTAL(9,E1954:E1962)","v":56971.492048750712},{"$f":"+SUBTOTAL(9,F1954:F1962)","v":59052.291441960784}]
[null,null,"Transmisión",null,{"$f":"+SUBTOTAL(9,E1955:E1957)","v":4934.5980739174074},{"$f":"+SUBTOTAL(9,F1955:F1957)","v":5091.7385007438206}]
[null,null,"Demanda Máxima",null,{"$f":"E819*$E$302*12","v":1218.629223839222},{"$f":"F819*$E$302*12","v":1257.4360148906389}]
[null,null,"Cargo por Energia",null,{"$f":"E820*$E$255","v":1428.9334960977314},{"$f":"F820*$E$255","v":1474.4373479048757}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E821*$E$255","v":2287.0353539804537},{"$f":"F821*$E$255","v":2359.8651379483063}]
[null,null,"Generación",null,{"$f":"+SUBTOTAL(9,E1959:E1962)","v":52036.8939748333},{"$f":"+SUBTOTAL(9,F1959:F1962)","v":53960.552941216956}]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E823*$E$302*12","v":5615.5734750520742},{"$f":"F823*$E$302*12","v":5823.1655782989455}]
[null,null,"Cargo por Energía en Punta ",null,{"$f":"(E825+E824+E827)*$E$253","v":10717.849569735035},{"$f":"(F825+F824+F827)*$E$253","v":11114.058602409879}]
[null,null,"Cargo por Energía Fuera de Punta",null,{"$f":"(E826+E824+E827)*$E$254","v":34895.261947830077},{"$f":"(F826+F824+F827)*$E$254","v":36185.242544341359}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E828*$E$255","v":808.2089822161164},{"$f":"F828*$E$255","v":838.08621616677738}]
[null,null,"BTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1964:E1971)","v":2305.0279914037301},{"$f":"+SUBTOTAL(9,F1964:F1971)","v":12454.213080203075}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E853*$E$306*12","v":814.23659533678256},{"$f":"F853*$E$306*12","v":840.16565464663904}]
[null,null,"Cargo por Energia",null,{"$f":"E854*$E$257","v":1119.6167337856323},{"$f":"F854*$E$257","v":1155.2705091881342}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E855*$E$257","v":0},{"$f":"F855*$E$257","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E857*$E$306*12","v":0},{"$f":"F857*$E$306*12","v":10073.880961122477}]
[null,null,"Cargo por Energia",null,{"$f":"E858*$E$257","v":0},{"$f":"F858*$E$257","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E859*$E$257","v":371.17466228131531},{"$f":"F859*$E$257","v":384.89595524582609}]
[null,null,"BTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1973:E1980)","v":55.541025928890519},{"$f":"+SUBTOTAL(9,F1973:F1980)","v":302.80061158024444}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E887*$E$308*12","v":20.470684066888694},{"$f":"F887*$E$308*12","v":21.122565331282303}]
[null,null,"Cargo por Energia",null,{"$f":"E888*$E$261","v":25.109040530720929},{"$f":"F888*$E$261","v":25.90862851886013}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E889*$E$261","v":0},{"$f":"F889*$E$261","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E891*$E$308*12","v":0},{"$f":"F891*$E$308*12","v":245.43987484635579}]
[null,null,"Cargo por Energia",null,{"$f":"E892*$E$261","v":0},{"$f":"F892*$E$261","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E893*$E$261","v":9.9613013312808913},{"$f":"F893*$E$261","v":10.32954288374625}]
[null,null,"MTD - PEAJE",null,{"$f":"+SUBTOTAL(9,E1982:E1989)","v":8990.2228124501016},{"$f":"+SUBTOTAL(9,F1982:F1989)","v":48536.603634445542}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E918*$E$312*12","v":3399.1154828803096},{"$f":"F918*$E$312*12","v":3507.3590418918034}]
[null,null,"Cargo por Energia",null,{"$f":"E919*$E$263","v":3877.6316624844835},{"$f":"F919*$E$263","v":4001.1133899506276}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E920*$E$263","v":0},{"$f":"F920*$E$263","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E922*$E$312*12","v":0},{"$f":"F922*$E$312*12","v":39251.313114806391}]
[null,null,"Cargo por Energia",null,{"$f":"E923*$E$263","v":0},{"$f":"F923*$E$263","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E924*$E$263","v":1713.4756670853089},{"$f":"F924*$E$263","v":1776.8180877967177}]
[null,null,"MTH - PEAJE",null,{"$f":"+SUBTOTAL(9,E1991:E1998)","v":2268.2306643269831},{"$f":"+SUBTOTAL(9,F1991:F1998)","v":12483.483414943754}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E953*$E$314*12","v":895.08275605828999},{"$f":"F953*$E$314*12","v":923.58633106582897}]
[null,null,"Cargo por Energia",null,{"$f":"E954*$E$267","v":918.74780908485297},{"$f":"F954*$E$267","v":948.00498883947762}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E955*$E$267","v":0},{"$f":"F955*$E$267","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E957*$E$314*12","v":0},{"$f":"F957*$E$314*12","v":10140.694090400386}]
[null,null,"Cargo por Energia",null,{"$f":"E958*$E$267","v":0},{"$f":"F958*$E$267","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E959*$E$267","v":454.40009918384004},{"$f":"F959*$E$267","v":471.19800463806183}]
[null,null,"ATD - PEAJE",null,{"$f":"+SUBTOTAL(9,E2000:E2007)","v":1081.6047799073704},{"$f":"+SUBTOTAL(9,F2000:F2007)","v":5173.2878368069332}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E984*$E$318*12","v":410.20115602440194},{"$f":"F984*$E$318*12","v":423.26385814862806}]
[null,null,"Cargo por Energia",null,{"$f":"E985*$E$269","v":418.2261860517915},{"$f":"F985*$E$269","v":431.54444225051543}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E986*$E$269","v":0},{"$f":"F986*$E$269","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E988*$E$318*12","v":0},{"$f":"F988*$E$318*12","v":4055.9428341938174}]
[null,null,"Cargo por Energia",null,{"$f":"E989*$E$269","v":0},{"$f":"F989*$E$269","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E990*$E$269","v":253.17743783117689},{"$f":"F990*$E$269","v":262.53670221397277}]
[null,null,"ATH - PEAJE",null,{"$f":"+SUBTOTAL(9,E2009:E2016)","v":1568.3572597696184},{"$f":"+SUBTOTAL(9,F2009:F2016)","v":9055.5329023601789}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima",null,{"$f":"E1018*$E$320*12","v":753.43192936112769},{"$f":"F1018*$E$320*12","v":777.42468686457039}]
[null,null,"Cargo por Energia",null,{"$f":"E1019*$E$273","v":520.51852429036035},{"$f":"F1019*$E$273","v":537.09424167459474}]
[null,null,"Pérdidas de Energía en Transmisión",null,{"$f":"E1020*$E$273","v":0},{"$f":"F1020*$E$273","v":0}]
[null,null,"Generación"]
[null,null,"Cargo por Demanda Máxima ",null,{"$f":"E1022*$E$320*12","v":0},{"$f":"F1022*$E$320*12","v":7435.7237684625788}]
[null,null,"Cargo por Energia",null,{"$f":"E1023*$E$273","v":0},{"$f":"F1023*$E$273","v":0}]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E1024*$E$273","v":294.40680611813036},{"$f":"F1024*$E$273","v":305.290205358435}]
[null,null,"EDEMET",null,{"$f":"+SUBTOTAL(9,E2018:E2022)","v":0},{"$f":"+SUBTOTAL(9,F2018:F2022)","v":0}]
[null,null,"Transmisión"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energia"]
[null,null,"Pérdidas de Energía en Transmisión"]
[null,null,"Cargo de abastecimiento de alumbrado público",null,{"$f":"E1043*$E$275","v":0},{"$f":"F1043*$E$275","v":0}]
[]
[]
[]
[null,null,"INGRESOS (VAD)",null,{"$f":"SUM(E2028:E2030)","v":604310.63980466616},{"$f":"SUM(F2028:F2030)","v":604136.68869216158}]
[null,null,"Variación (%)",null,{"$f":"($I2026-E2026)/$I2026","v":{"$error":"#DIV/0!"}},{"$f":"(SUMPRODUCT($I2028:$I2030,G2028:G2030)-SUMPRODUCT(F2028:F2030,G2028:G2030))/SUMPRODUCT($I2028:$I2030,G2028:G2030)","v":{"$error":"#DIV/0!"}}]
[null,null,"BT",null,{"$f":"SUBTOTAL(9,E1210:E1460)+SUBTOTAL(9,E1524:E1535)","v":510190.71424153773},{"$f":"SUBTOTAL(9,F1210:F1460)+SUBTOTAL(9,F1524:F1535)","v":506424.33632939222},{"$f":"IF(F2028<I2028,1,0)","v":0}]
[null,null,"MT",null,{"$f":"SUBTOTAL(9,E1461:E1497)+SUBTOTAL(9,E1550:E1575)","v":88379.628546992899},{"$f":"SUBTOTAL(9,F1461:F1497)+SUBTOTAL(9,F1550:F1575)","v":91760.219163207337},{"$f":"IF(F2029<I2029,1,0)","v":0}]
[null,null,"AT",null,{"$f":"SUBTOTAL(9,E1498:E1509)+SUBTOTAL(9,E1576:E1613)","v":5740.2970161355915},{"$f":"SUBTOTAL(9,F1498:F1509)+SUBTOTAL(9,F1576:F1613)","v":5952.133199562064},{"$f":"IF(F2030<I2030,1,0)","v":0}]
[]
[]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"SUM(E2035:E2037)","v":973115.37015083572},{"$f":"SUM(F2035:F2037)","v":1042678.1331709464}]
[null,null,"Variación (%)",null,{"$f":"($I2033-E2033)/$I2033","v":{"$error":"#DIV/0!"}},{"$f":"(SUMPRODUCT($I2035:$I2037,G2035:G2037)-SUMPRODUCT(F2035:F2037,G2035:G2037))/SUMPRODUCT($I2035:$I2037,G2035:G2037)","v":{"$error":"#DIV/0!"}}]
[null,null,"BT",null,{"$f":"E1654+E1849+E1897+E1663+E1672+E1681+E1690+E1861+E1873+E1885+E1699+E1708+E1717+E1726+E1735+E1744+E1753+E1762+E1771+E1780+E1963","v":855897.11748972419},{"$f":"F1654+F1849+F1897+F1663+F1672+F1681+F1690+F1861+F1873+F1885+F1699+F1708+F1717+F1726+F1735+F1744+F1753+F1762+F1771+F1780+F1963","v":867833.88802623225},{"$f":"IF(F2035<I2035,1,0)","v":0}]
[null,null,"MT",null,{"$f":"E1907+E1931+E1981+E1919+E1990","v":116136.64788120413},{"$f":"F1907+F1931+F1981+F1919+F1990","v":169670.95730790711},{"$f":"IF(F2036<I2036,1,0)","v":0}]
[null,null,"AT",null,{"$f":"E1941+E1999+E2017","v":1081.6047799073704},{"$f":"F1941+F1999+F2017","v":5173.2878368069332},{"$f":"IF(F2037<I2037,1,0)","v":0}]
[]
[null,null,"Ajuste proporcional por nivel de tensión"]
[null,null,"INGRESOS (VAD)",null,{"$f":"SUM(E2042:E2044)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F2042:F2044)","v":604136.68869216158}]
[null,null,"Variación (%)"]
[null,null,"BT",null,{"$f":"$I2028*(1-E$2027)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2028=0,F2028,$I2028*(1-F$2027))","v":506424.33632939222}]
[null,null,"MT",null,{"$f":"$I2029*(1-E$2027)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2029=0,F2029,$I2029*(1-F$2027))","v":91760.219163207337}]
[null,null,"AT",null,{"$f":"$I2030*(1-E$2027)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2030=0,F2030,$I2030*(1-F$2027))","v":5952.133199562064}]
[]
[]
[null,null,"INGRESOS (PASS THROUGH)",null,{"$f":"SUM(E2049:E2051)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F2049:F2051)","v":1042678.1331709464}]
[null,null,"Variación (%)"]
[null,null,"BT",null,{"$f":"$I2035*(1-E$2034)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2035=0,F2035,$I2035*(1-F$2034))","v":867833.88802623225}]
[null,null,"MT",null,{"$f":"$I2036*(1-E$2034)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2036=0,F2036,$I2036*(1-F$2034))","v":169670.95730790711}]
[null,null,"AT",null,{"$f":"$I2037*(1-E$2034)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G2037=0,F2037,$I2037*(1-F$2034))","v":5173.2878368069332}]

{"sheet":"Ing_real_ 1er_año","index":13,"n_rows":1097,"n_cols":7,"rows_kept":1097,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Subsidios"]
[null,null,"Energía No Facturada a BTS (kWh/cliente/mes)",null,null,10,10]
[null,null,"Subsidio a Jubilados",null,null,0.25,0.25]
[null,null,"Subs agropecuarios",null,null,0.05,0.05]
[null,null,"Subs P políticos",null,null,0.5,0.5]
[null,null,"Subs Cruz Roja",null,null,1,1]
[null,null,"Otros Ajustes"]
[null,null,"Monomico Energía "]
[]
[]
[]
[]
[null,null,"VAD",null,null,1.7417236229509701,2.7417236229509698]
[null,null,"VPN (mil B/.)"]
[null,null,"COMERCIALIZACIÓN",null,null,{"$f":"SUM(F17:F18)","v":24014.256895509734},{"$f":"SUM(G17:G18)","v":24382.671555581695}]
[null,null,"CARGO FIJO",null,null,{"$f":"F1068","v":6735.7949145809207},{"$f":"G1068","v":6892.0041107098086}]
[null,null,"ENERGÍA",null,null,{"$f":"F1069","v":17278.461980928812},{"$f":"G1069","v":17490.667444871888}]
[null,null,"DISTRIBUCIÓN",null,null,{"$f":"SUM(F20:F22)","v":52834.714128264335},{"$f":"SUM(G20:G22)","v":53412.65738856003}]
[null,null,"ENERGÍA",null,null,{"$f":"F1081","v":24835.028573336946},{"$f":"G1081","v":25247.783628014327}]
[null,null,"POTENCIA",null,null,{"$f":"F1071","v":27836.359230451213},{"$f":"G1071","v":28001.547436069526}]
[null,null,"CONEXIÓN",null,null,{"$f":"+F1091","v":163.3263244761778},{"$f":"+G1091","v":163.3263244761778}]
[null,null,"PÉRDIDAS DE DISTRIBUCIÓN",null,null,{"$f":"SUM(F24:F25)","v":19759.106512660881},{"$f":"SUM(G24:G25)","v":23236.895018566771}]
[null,null,"ENERGÍA",null,null,{"$f":"F1095","v":18934.569788872359},{"$f":"G1095","v":22268.684018916458}]
[null,null,"POTENCIA",null,null,{"$f":"F1094","v":824.53672378852332},{"$f":"G1094","v":968.21099965031317}]
[null,null,"ALUMBRADO PÚBLICO",null,null,{"$f":"SUM(F27:F27)","v":2057.0197667484022},{"$f":"SUM(G27:G27)","v":2070.2060923676763}]
[null,null,"ENERGÍA",null,null,{"$f":"F1097","v":2057.0197667484022},{"$f":"G1097","v":2070.2060923676763}]
[]
[null,null,"TOTAL",null,null,{"$f":"F16+F19+F23+F26","v":98665.097303183356},{"$f":"G16+G19+G23+G26","v":103102.43005507617}]
[null,null,"comercialización",null,null,{"$f":"F29-F23","v":78905.990790522483},{"$f":"G29-G23","v":79865.535036509391}]
[null,null,"distribución"]
[null,null,"pérdidas de distribución"]
[null,null,"alumbrado público"]
[null,null,"Factor de ajuste-Comercialización"]
[null,null,"Factor de ajuste-Distribución"]
[null,null,"Factor de ajuste-Pérdidas de distribución"]
[null,null,"Factor de ajuste-Alumbrado público"]
[]
[null,null,"Transmisión"]
[null,null,"Generación"]
[null,null,"Factor de ajuste-Transmisión"]
[null,null,"Factor de ajuste-Generación"]
[null,null,"Generación BTS"]
[null,null,"Generación BTD"]
[null,null,"Generación MTD"]
[null,null,"Generación ATD"]
[null,null,"Factor ajuste-Generación BTS"]
[null,null,"Factor ajuste-Generación BTD"]
[null,null,"Factor ajuste-Generación MTD"]
[null,null,"Factor ajuste-Generación ATD"]
[]
[null,null,"Verifica"]
[]
[]
[null,null,"Consumo de Energía (MWh) (BTS se considera sólo kWh que exceden 10 kWh/mes)",null,null,"2do sem 2022","1er sem 2023"]
[null,null,"BTS"]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"[5]Reconstrucción1!I6+[5]Reconstrucción1!I13+[5]Reconstrucción1!I20","v":711260.04805279395},{"$f":"[5]Reconstrucción1!J6+[5]Reconstrucción1!J13+[5]Reconstrucción1!J20","v":723798.26936208596}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I7+[5]Reconstrucción1!I34+[5]Reconstrucción1!I39","v":237809.74780686415},{"$f":"[5]Reconstrucción1!J7+[5]Reconstrucción1!J34+[5]Reconstrucción1!J39","v":244287.00072052632}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I8+[5]Reconstrucción1!I15+[5]Reconstrucción1!I22","v":100.31},{"$f":"[5]Reconstrucción1!J8+[5]Reconstrucción1!J15+[5]Reconstrucción1!J22","v":100.31}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"[5]Reconstrucción1!I9+[5]Reconstrucción1!I16+[5]Reconstrucción1!I23","v":8.7029999999999994},{"$f":"[5]Reconstrucción1!J9+[5]Reconstrucción1!J16+[5]Reconstrucción1!J23","v":8.7029999999999994}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"[5]Reconstrucción1!I10+[5]Reconstrucción1!I17+[5]Reconstrucción1!I24","v":11.398999999999999},{"$f":"[5]Reconstrucción1!J10+[5]Reconstrucción1!J17+[5]Reconstrucción1!J24","v":11.398999999999999}]
[null,null,"TOTAL",null,null,{"$f":"[5]Reconstrucción1!I11+[5]Reconstrucción1!I18+[5]Reconstrucción1!I25","v":976083.12706319278},{"$f":"[5]Reconstrucción1!J11+[5]Reconstrucción1!J18+[5]Reconstrucción1!J25","v":993130.9041014472}]
[]
[null,null,"BTS - Regulares"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTS - Agropecuarios"]
[null,null,"BTS- Partidos Políticos"]
[null,null,"BTS - Cruz Roja"]
[null,null,"TOTAL"]
[]
[null,null,"BTS - Regulares"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTS - Agropecuarios"]
[null,null,"BTS- Partidos Políticos"]
[null,null,"BTS - Cruz Roja"]
[null,null,"TOTAL"]
[null,null,"TOTAL BTS",null,null,{"$f":"F63","v":976083.12706319278},{"$f":"G63","v":993130.9041014472}]
[null,null,"1-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTD"]
[null,null,"Todos los consumos"]
[null,null,"BTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I42+[5]Reconstrucción1!I49+[5]Reconstrucción1!I56+[5]Reconstrucción1!I63","v":289106.45199072},{"$f":"[5]Reconstrucción1!J42+[5]Reconstrucción1!J49+[5]Reconstrucción1!J56+[5]Reconstrucción1!J63","v":292967.26578266401}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I44+[5]Reconstrucción1!I51+[5]Reconstrucción1!I58+[5]Reconstrucción1!I65","v":475.99972896000003},{"$f":"[5]Reconstrucción1!J44+[5]Reconstrucción1!J51+[5]Reconstrucción1!J58+[5]Reconstrucción1!J65","v":399.84377817600006}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I43+[5]Reconstrucción1!I50+[5]Reconstrucción1!I57+[5]Reconstrucción1!I64","v":150.80495808000001},{"$f":"[5]Reconstrucción1!J43+[5]Reconstrucción1!J50+[5]Reconstrucción1!J57+[5]Reconstrucción1!J64","v":98.305990560000012}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"[5]Reconstrucción1!I45+[5]Reconstrucción1!I52+[5]Reconstrucción1!I59+[5]Reconstrucción1!I66","v":80.914176000000012},{"$f":"[5]Reconstrucción1!J45+[5]Reconstrucción1!J52+[5]Reconstrucción1!J59+[5]Reconstrucción1!J66","v":40.77048096}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"[5]Reconstrucción1!I46+[5]Reconstrucción1!I53+[5]Reconstrucción1!I60+[5]Reconstrucción1!I67","v":38.631868799999999},{"$f":"[5]Reconstrucción1!J46+[5]Reconstrucción1!J53+[5]Reconstrucción1!J60+[5]Reconstrucción1!J67","v":27.259333200000004}]
[null,null,"TOTAL",null,null,{"$f":"[5]Reconstrucción1!I47+[5]Reconstrucción1!I54+[5]Reconstrucción1!I61+[5]Reconstrucción1!I68","v":289852.80272256007},{"$f":"[5]Reconstrucción1!J47+[5]Reconstrucción1!J54+[5]Reconstrucción1!J61+[5]Reconstrucción1!J68","v":293533.44536556001}]
[]
[null,null,"BTD - Regulares"]
[null,null,"BTD - Agropecuarios"]
[null,null,"BTD - Jubilados, Pen. Tercera Edad"]
[null,null,"BTD - Partidos Políticos"]
[null,null,"BTD - Cruz Roja"]
[null,null,"TOTAL"]
[]
[null,null,"BTD - Regulares"]
[null,null,"BTD - Agropecuarios"]
[null,null,"BTD - Jubilados, Pen. Tercera Edad"]
[null,null,"BTD - Partidos Políticos"]
[null,null,"BTD - Cruz Roja"]
[null,null,"TOTAL"]
[]
[null,null,"BTD - Regulares"]
[null,null,"BTD - Agropecuarios"]
[null,null,"BTD - Jubilados, Pen. Tercera Edad"]
[null,null,"BTD - Partidos Políticos"]
[null,null,"BTD - Cruz Roja"]
[null,null,"TOTAL"]
[null,null,"TOTAL BTD",null,null,{"$f":"F92","v":289852.80272256007},{"$f":"G92","v":293533.44536556001}]
[null,null,"MTD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"MTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I72","v":135800.31528000001},{"$f":"[5]Reconstrucción1!J72","v":122444.85702960001}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I73","v":900.7595520000001},{"$f":"[5]Reconstrucción1!J73","v":2131.966872}]
[null,null,"TOTAL",null,null,{"$f":"[5]Reconstrucción1!I74","v":136701.07483200001},{"$f":"[5]Reconstrucción1!J74","v":124576.82390160002}]
[]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL"]
[]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL"]
[]
[null,null,"MTD - Regulares"]
[null,null,"MTD - Agropecuarios"]
[null,null,"TOTAL"]
[null,null,"TOTAL MTD",null,null,{"$f":"F119","v":136701.07483200001},{"$f":"G119","v":124576.82390160002}]
[null,null,"ATD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"ATD - Regulares",null,null,{"$f":"[5]Reconstrucción1!M85","v":0},{"$f":"[5]Reconstrucción1!N85","v":0}]
[null,null,"TOTAL",null,null,{"$f":"[5]Reconstrucción1!M86","v":0},{"$f":"[5]Reconstrucción1!N86","v":0}]
[]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL"]
[]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL"]
[]
[null,null,"ATD - Regulares"]
[null,null,"TOTAL"]
[null,null,"TOTAL ATD",null,null,{"$f":"[5]Reconstrucción1!M86","v":0},{"$f":"[5]Reconstrucción1!N86","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I103","v":706.4180748},{"$f":"[5]Reconstrucción1!J103","v":863.56633320000014}]
[null,null,"BTH - FP",null,null,{"$f":"[5]Reconstrucción1!I104","v":2185.4618838000001},{"$f":"[5]Reconstrucción1!J104","v":2494.3714848000004}]
[null,null,"TOTAL BTH",null,null,{"$f":"[5]Reconstrucción1!I105","v":2891.8799586},{"$f":"[5]Reconstrucción1!J105","v":3357.9378180000003}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I107","v":6364.5377544000012},{"$f":"[5]Reconstrucción1!J107","v":6824.2399337249999}]
[null,null,"MTH - FP",null,null,{"$f":"[5]Reconstrucción1!I108","v":17665.2968688},{"$f":"[5]Reconstrucción1!J108","v":16533.268439174997}]
[null,null,"TOTAL MTH",null,null,{"$f":"[5]Reconstrucción1!I109","v":24029.8346232},{"$f":"[5]Reconstrucción1!J109","v":23357.508372899996}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,null,{"$f":"[5]Reconstrucción1!I111","v":24845.2686216},{"$f":"[5]Reconstrucción1!J111","v":23244.525465299997}]
[null,null,"ATH - FP",null,null,{"$f":"[5]Reconstrucción1!I112","v":81746.223871199996},{"$f":"[5]Reconstrucción1!J112","v":74824.919506124977}]
[null,null,"TOTAL ATH",null,null,{"$f":"[5]Reconstrucción1!I113","v":106591.4924928},{"$f":"[5]Reconstrucción1!J113","v":98069.444971424979}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I115","v":44829.931006494597},{"$f":"[5]Reconstrucción1!J115","v":48257.13269590374}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I121","v":520.48925072522661},{"$f":"[5]Reconstrucción1!J121","v":480.26480864053633}]
[null,null,"BTH - FP",null,null,{"$f":"[5]Reconstrucción1!I122","v":778.81689128439325},{"$f":"[5]Reconstrucción1!J122","v":718.62837654677401}]
[null,null,"TOTAL BTH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I123","v":1299.3061420096199},{"$f":"[5]Reconstrucción1!J123","v":1198.8931851873103}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I117","v":217316.47625595596},{"$f":"[5]Reconstrucción1!J117","v":212406.87176070339}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I125","v":16821.195676373412},{"$f":"[5]Reconstrucción1!J125","v":17771.640436873487}]
[null,null,"MTH - FP",null,null,{"$f":"[5]Reconstrucción1!I126","v":38592.883422823492},{"$f":"[5]Reconstrucción1!J126","v":40773.489638190978}]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I127","v":55414.079099196904},{"$f":"[5]Reconstrucción1!J127","v":58545.130075064466}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I119","v":34075.426533709797},{"$f":"[5]Reconstrucción1!J119","v":29419.059158147003}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,null,{"$f":"[5]Reconstrucción1!I129","v":7098.0016102950513},{"$f":"[5]Reconstrucción1!J129","v":11353.983474283679}]
[null,null,"ATH - FP",null,null,{"$f":"[5]Reconstrucción1!I130","v":21304.190050609755},{"$f":"[5]Reconstrucción1!J130","v":34078.242729162623}]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I131","v":28402.191660904806},{"$f":"[5]Reconstrucción1!J131","v":45432.226203446306}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"[5]Reconstrucción1!I133","v":151597.59916704858},{"$f":"[5]Reconstrucción1!J133","v":152347.40084350843}]
[null,null,"PREPAGOS"]
[null,null,"TOTAL PREPAGOS"]
[null,null,"TOTAL ENSA",null,null,{"$f":"F180+F178+F176+F172+F170+F166+F164+F160+F158+F154+F150+F132+F119+F114+F78","v":2205786.2963896734},{"$f":"G180+G178+G176+G172+G170+G166+G164+G160+G158+G154+G150+G132+G119+G114+G78","v":2208209.602354493}]
[null,null,null,null,null,{"$f":"F181-F178","v":2054188.6972226249},{"$f":"G181-G178","v":2055862.2015109845}]
[null,null,"Demanda Promedio Mensual (MW)"]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I145","v":188.06994252216666},{"$f":"[5]Reconstrucción1!J145","v":189.95064194738833}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I147","v":0.29133333333333333},{"$f":"[5]Reconstrucción1!J147","v":0.29133333333333333}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I146","v":7.5166666666666673E-2},{"$f":"[5]Reconstrucción1!J146","v":7.5166666666666673E-2}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"[5]Reconstrucción1!I148","v":5.7333333333333326E-2},{"$f":"[5]Reconstrucción1!J148","v":5.7333333333333326E-2}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"[5]Reconstrucción1!I149","v":0},{"$f":"[5]Reconstrucción1!J149","v":0}]
[null,null,"TOTAL BTD",null,null,{"$f":"[5]Reconstrucción1!I150","v":188.49377585549999},{"$f":"[5]Reconstrucción1!J150","v":190.37447528072167}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I152","v":65.73034382343748},{"$f":"[5]Reconstrucción1!J152","v":66.058995542554655}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I153","v":1.1303333333333332},{"$f":"[5]Reconstrucción1!J153","v":1.1303333333333332}]
[null,null,"TOTAL MTD",null,null,{"$f":"[5]Reconstrucción1!I154","v":66.860677156770819},{"$f":"[5]Reconstrucción1!J154","v":67.189328875887995}]
[null,null,"ATD"]
[null,null,"ATD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I156","v":0},{"$f":"[5]Reconstrucción1!J156","v":0}]
[null,null,"TOTAL ATD",null,null,{"$f":"[5]Reconstrucción1!I157","v":0},{"$f":"[5]Reconstrucción1!J157","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I159","v":1.6848333333333332},{"$f":"[5]Reconstrucción1!J159","v":1.6848333333333332}]
[null,null,"BTH - FP",null,null,{"$f":"[5]Reconstrucción1!I160","v":2.2833333333333337},{"$f":"[5]Reconstrucción1!J160","v":2.2833333333333337}]
[null,null,"TOTAL BTH",null,null,{"$f":"[5]Reconstrucción1!I161","v":3.9681666666666668},{"$f":"[5]Reconstrucción1!J161","v":3.9681666666666668}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I163","v":9.2166666666666668},{"$f":"[5]Reconstrucción1!J163","v":9.2166666666666668}]
[null,null,"MTH - FP",null,null,{"$f":"[5]Reconstrucción1!I164","v":9.3283333333333331},{"$f":"[5]Reconstrucción1!J164","v":9.3283333333333331}]
[null,null,"TOTAL MTH",null,null,{"$f":"[5]Reconstrucción1!I165","v":18.545000000000002},{"$f":"[5]Reconstrucción1!J165","v":18.545000000000002}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,null,{"$f":"[5]Reconstrucción1!I167","v":24.595860622499998},{"$f":"[5]Reconstrucción1!J167","v":24.841819228724997}]
[null,null,"ATH - FP",null,null,{"$f":"[5]Reconstrucción1!I168","v":24.495921425500001},{"$f":"[5]Reconstrucción1!J168","v":24.740880639755002}]
[null,null,"TOTAL ATH",null,null,{"$f":"[5]Reconstrucción1!I169","v":49.091782047999999},{"$f":"[5]Reconstrucción1!J169","v":49.582699868479999}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I171","v":21.524414864860216},{"$f":"[5]Reconstrucción1!J171","v":21.524414864860216}]
[null,null,"BTH Peaje"]
[null,null,"BTH Peaje - Punta",null,null,{"$f":"[5]Reconstrucción1!I177","v":0.52442050000000007},{"$f":"[5]Reconstrucción1!J177","v":0.52442050000000007}]
[null,null,"BTH Peaje - FP",null,null,{"$f":"[5]Reconstrucción1!I178","v":0.50474866666666673},{"$f":"[5]Reconstrucción1!J178","v":0.50474866666666673}]
[null,null,"TOTAL BTH Peaje",null,null,{"$f":"[5]Reconstrucción1!I179","v":1.0291691666666667},{"$f":"[5]Reconstrucción1!J179","v":1.0291691666666667}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I173","v":83.866540684185637},{"$f":"[5]Reconstrucción1!J173","v":83.866540684185637}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,null,{"$f":"[5]Reconstrucción1!I181","v":21.667171516298453},{"$f":"[5]Reconstrucción1!J181","v":21.667171516298453}]
[null,null,"MTH - FP",null,null,{"$f":"[5]Reconstrucción1!I182","v":21.507478982585269},{"$f":"[5]Reconstrucción1!J182","v":21.507478982585269}]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I183","v":43.174650498883722},{"$f":"[5]Reconstrucción1!J183","v":43.174650498883722}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I175","v":8.6661532499999989},{"$f":"[5]Reconstrucción1!J175","v":8.6661532499999989}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,null,{"$f":"[5]Reconstrucción1!I185","v":15.887581343333334},{"$f":"[5]Reconstrucción1!J185","v":15.887581343333334}]
[null,null,"ATH - FP",null,null,{"$f":"[5]Reconstrucción1!I186","v":15.930246664},{"$f":"[5]Reconstrucción1!J186","v":15.930246664}]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I187","v":31.817828007333333},{"$f":"[5]Reconstrucción1!J187","v":31.817828007333333}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"[5]Reconstrucción1!I189","v":66.117612853738351},{"$f":"[5]Reconstrucción1!J189","v":66.444630545533244}]
[null,null,"TOTAL ENSA",null,null,{"$f":"F229+F227+F223+F217+F215+F211+F209+F205+F201+F197+F194+F190","v":539.98112055372167},{"$f":"G229+G227+G223+G217+G215+G211+G209+G205+G201+G197+G194+G190","v":543.00840721033546}]
[null,null,null,null,null,{"$f":"F230-F229","v":473.8635076999833},{"$f":"G230-G229","v":476.56377666480222}]
[]
[null,null,"Número de Clientes"]
[null,null,"BTS"]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"[5]Reconstrucción1!I198+[5]Reconstrucción1!I205+[5]Reconstrucción1!I212","v":383892.44336485123},{"$f":"[5]Reconstrucción1!J198+[5]Reconstrucción1!J205+[5]Reconstrucción1!J212","v":393711.55740722583}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I199+[5]Reconstrucción1!I206+[5]Reconstrucción1!I213","v":125744.03457765334},{"$f":"[5]Reconstrucción1!J199+[5]Reconstrucción1!J206+[5]Reconstrucción1!J213","v":127571.89847778332}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I200+[5]Reconstrucción1!I207+[5]Reconstrucción1!I214","v":19.833333333333336},{"$f":"[5]Reconstrucción1!J200+[5]Reconstrucción1!J207+[5]Reconstrucción1!J214","v":19.833333333333336}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"[5]Reconstrucción1!I201+[5]Reconstrucción1!I208+[5]Reconstrucción1!I215","v":4},{"$f":"[5]Reconstrucción1!J201+[5]Reconstrucción1!J208+[5]Reconstrucción1!J215","v":4}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"[5]Reconstrucción1!I202+[5]Reconstrucción1!I209+[5]Reconstrucción1!I216","v":4.5},{"$f":"[5]Reconstrucción1!J202+[5]Reconstrucción1!J209+[5]Reconstrucción1!J216","v":4.5}]
[null,null,"TOTAL",null,null,{"$f":"[5]Reconstrucción1!I203+[5]Reconstrucción1!I210+[5]Reconstrucción1!I217","v":509664.81127583794},{"$f":"[5]Reconstrucción1!J203+[5]Reconstrucción1!J210+[5]Reconstrucción1!J217","v":521311.78921834251}]
[]
[null,null,"BTS - Regulares"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTS - Agropecuarios"]
[null,null,"BTS- Partidos Políticos"]
[null,null,"BTS - Cruz Roja"]
[null,null,"TOTAL"]
[]
[null,null,"BTS - Regulares"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTS - Agropecuarios"]
[null,null,"BTS- Partidos Políticos"]
[null,null,"BTS - Cruz Roja"]
[null,null,"TOTAL"]
[null,null,"TOTAL BTS",null,null,{"$f":"F241","v":509664.81127583794},{"$f":"G241","v":521311.78921834251}]
[null,null,"1-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I199","v":72375.833333333328},{"$f":"[5]Reconstrucción1!J199","v":72575.833333333328}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!M176","v":0},{"$f":"[5]Reconstrucción1!N176","v":0}]
[null,null,"BTD",null,null,{"$f":"[5]Reconstrucción1!AA261","v":0},{"$f":"[5]Reconstrucción1!AB261","v":0}]
[null,null,"BTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I232","v":5474.6597137085737},{"$f":"[5]Reconstrucción1!J232","v":5581.4155781258914}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I234","v":9.1666666666666661},{"$f":"[5]Reconstrucción1!J234","v":9.1666666666666661}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"[5]Reconstrucción1!I233","v":4.5},{"$f":"[5]Reconstrucción1!J233","v":4.5}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"[5]Reconstrucción1!I235","v":1},{"$f":"[5]Reconstrucción1!J235","v":1}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"[5]Reconstrucción1!I236","v":1},{"$f":"[5]Reconstrucción1!J236","v":1}]
[null,null,"TOTAL BTD",null,null,{"$f":"[5]Reconstrucción1!I237","v":5490.3263803752407},{"$f":"[5]Reconstrucción1!J237","v":5597.0822447925584}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,null,{"$f":"[5]Reconstrucción1!I239","v":394.16666666666669},{"$f":"[5]Reconstrucción1!J239","v":396.83333333333331}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"[5]Reconstrucción1!I240","v":10},{"$f":"[5]Reconstrucción1!J240","v":10}]
[null,null,"TOTAL MTD",null,null,{"$f":"[5]Reconstrucción1!I241","v":404.16666666666669},{"$f":"[5]Reconstrucción1!J241","v":406.83333333333331}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,null,{"$f":"[5]Reconstrucción1!I243","v":0},{"$f":"[5]Reconstrucción1!J243","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,null,{"$f":"[5]Reconstrucción1!I245","v":90.333333333333329},{"$f":"[5]Reconstrucción1!J245","v":90.333333333333329}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,null,{"$f":"[5]Reconstrucción1!I247","v":30.666666666666668},{"$f":"[5]Reconstrucción1!J247","v":27.833333333333332}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,null,{"$f":"[5]Reconstrucción1!I249","v":3},{"$f":"[5]Reconstrucción1!J249","v":3}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I251","v":106.66666666666667},{"$f":"[5]Reconstrucción1!J251","v":106.66666666666667}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I257","v":2},{"$f":"[5]Reconstrucción1!J257","v":2}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I253","v":151.5},{"$f":"[5]Reconstrucción1!J253","v":151.5}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I259","v":36.833333333333336},{"$f":"[5]Reconstrucción1!J259","v":36.833333333333336}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"[5]Reconstrucción1!I255","v":1},{"$f":"[5]Reconstrucción1!J255","v":1}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"[5]Reconstrucción1!I261","v":1},{"$f":"[5]Reconstrucción1!J261","v":1}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"[5]Reconstrucción1!I263","v":1},{"$f":"[5]Reconstrucción1!J263","v":1}]
[null,null,"TOTAL ENSA",null,null,{"$f":"F295+F293+F291+F289+F287+F285+F283+F281+F279+F277+F275+F273+F269+F256","v":515983.30432287988},{"$f":"G295+G293+G291+G289+G287+G285+G283+G281+G279+G277+G275+G273+G269+G256","v":527736.87146313512}]
[null,null,null,null,null,{"$f":"F296-F295","v":515982.30432287988},{"$f":"G296-G295","v":527735.87146313512}]
[null,null,"Nuevas Conexiones"]
[null,null,"BTS"]
[null,null,"Total BTS",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C299,Mercado!$C$100:$C$161,0),1)/2","v":7648.7074248759891},{"$f":"F300","v":7648.7074248759891}]
[]
[]
[null,null,"TOTAL BTS",null,null,{"$f":"SUM(F300:F302)","v":7648.7074248759891},{"$f":"SUM(G300:G302)","v":7648.7074248759891}]
[null,null,"BTD"]
[null,null,"TOTAL BTD",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C304,Mercado!$C$100:$C$161,0),1)/2","v":124.63304683259685},{"$f":"F305","v":124.63304683259685}]
[null,null,"MTD"]
[null,null,"TOTAL MTD",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C306,Mercado!$C$100:$C$161,0),1)/2","v":2.5},{"$f":"F307","v":2.5}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C308,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F309","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C310,Mercado!$C$100:$C$161,0),1)/2","v":0.5},{"$f":"F311","v":0.5}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C312,Mercado!$C$100:$C$161,0),1)/2","v":0.5},{"$f":"F313","v":0.5}]
[null,null,"ATH"]
[null,null,"TOTAL ATH","Peaje BT",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C314,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F315","v":0}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE","Peaje BTH",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D315,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F317","v":0}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE","Peaje MT",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D317,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F319","v":0}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE","Peaje MTH",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D319,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F321","v":0}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE","Peaje AT",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D321,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F323","v":0}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE","Peaje ATH",null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D323,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F325","v":0}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!D325,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F327","v":0}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"INDEX(Mercado!$E$100:$E$161,MATCH('Ing_real_ 1er_año'!C328,Mercado!$C$100:$C$161,0),1)/2","v":0},{"$f":"F329","v":0}]
[null,null,"TOTAL ENSA",null,null,{"$f":"SUM(F303:F329)","v":7776.8404717085859},{"$f":"SUM(G303:G329)","v":7776.8404717085859}]
[]
[]
[null,null,"TARIFA",null,null,{"$f":"Ing_RT_1er_año!F333","v":"Jul-Dic 22"},{"$f":"Ing_RT_1er_año!G333","v":"Ene-Jun 23"}]
[null,null,"BTS hasta 300 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"[13]Hoja1!K7","v":2.2799999999999998},{"$f":"F336","v":2.2799999999999998}]
[null,null,"Cargo por Energía kWh adicionales",null,null,{"$f":"[13]Hoja1!K8","v":5.706E-2},{"$f":"F337","v":5.706E-2}]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"[13]Hoja1!K10","v":2.2799999999999998},{"$f":"F339","v":2.2799999999999998}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"[13]Hoja1!K11","v":1.549E-2},{"$f":"F340","v":1.549E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"[13]Hoja1!K13","v":2.7969999999999998E-2},{"$f":"F342","v":2.7969999999999998E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"[13]Hoja1!K16","v":1.2459999999999999E-2},{"$f":"[13]Hoja1!L16","v":1.4540000000000001E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K18","v":1.14E-3},{"$f":"F347","v":1.14E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K19","v":18.98},{"$f":"F348","v":18.98}]
[null,null,"BTS 301-750 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"[13]Hoja1!K22","v":2.2799999999999998},{"$f":"F351","v":2.2799999999999998}]
[null,null,"Cargo por Energía kWh adicionales",null,null,{"$f":"[13]Hoja1!K23","v":5.706E-2},{"$f":"F352","v":5.706E-2}]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"[13]Hoja1!K25","v":2.2799999999999998},{"$f":"F354","v":2.2799999999999998}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"[13]Hoja1!K26","v":1.549E-2},{"$f":"F355","v":1.549E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"[13]Hoja1!K28","v":2.7969999999999998E-2},{"$f":"F357","v":2.7969999999999998E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"[13]Hoja1!K31","v":1.2459999999999999E-2},{"$f":"[13]Hoja1!L31","v":1.4540000000000001E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K33","v":1.14E-3},{"$f":"F362","v":1.14E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K34","v":18.98},{"$f":"F363","v":18.98}]
[null,null,"BTS mayor a 750 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"[13]Hoja1!K37","v":2.2799999999999998},{"$f":"F366","v":2.2799999999999998}]
[null,null,"Cargo por Energía kWh adicionales",null,null,{"$f":"[13]Hoja1!K38","v":5.706E-2},{"$f":"F367","v":5.706E-2}]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"[13]Hoja1!K40","v":2.2799999999999998},{"$f":"F369","v":2.2799999999999998}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"[13]Hoja1!K41","v":1.549E-2},{"$f":"F370","v":1.549E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"[13]Hoja1!K43","v":2.7969999999999998E-2},{"$f":"F372","v":2.7969999999999998E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"[13]Hoja1!K46","v":1.2459999999999999E-2},{"$f":"[13]Hoja1!L46","v":1.4540000000000001E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K48","v":1.14E-3},{"$f":"F377","v":1.14E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K49","v":18.98},{"$f":"F378","v":18.98}]
[null,null,"BTD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K52","v":4.9000000000000004},{"$f":"F381","v":4.9000000000000004}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K53","v":12.600000000000001},12.600000000000001]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"[13]Hoja1!K54","v":1.762E-2},1.762E-2]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"[13]Hoja1!K55","v":1.762E-2},1.762E-2]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K56","v":1.762E-2},1.762E-2]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K57","v":1.762E-2},1.762E-2]
[null,null,"Comercialización"]
["BTD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K59","v":4.9000000000000004},{"$f":"F388","v":4.9000000000000004}]
["BTD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K60","v":5.1999999999999998E-3},{"$f":"F389","v":5.1999999999999998E-3}]
[null,null,"Distribución"]
["BTD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K62","v":12.22},{"$f":"F391","v":12.22}]
["BTD","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K63","v":0},{"$f":"F392","v":0}]
[]
["BTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K65","v":0.38},{"$f":"[13]Hoja1!L65","v":0.43999999999999995}]
["BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K66","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L66","v":1.32E-2}]
["BTD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K67","v":1.1100000000000001E-3},{"$f":"F396","v":1.1100000000000001E-3}]
["BTD","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K68","v":117.91},{"$f":"F397","v":117.91}]
[null,null,"BTH"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K71","v":4.9000000000000004},{"$f":"F400","v":4.9000000000000004}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K72","v":7.41},{"$f":"F401","v":7.41}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K73","v":5.83},{"$f":"F402","v":5.83}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K74","v":1.762E-2},{"$f":"F403","v":1.762E-2}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K75","v":1.762E-2},{"$f":"F404","v":1.762E-2}]
[null,null,"Comercialización"]
["BTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K77","v":4.9000000000000004},{"$f":"F406","v":4.9000000000000004}]
["BTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K78","v":5.1999999999999998E-3},{"$f":"F407","v":5.1999999999999998E-3}]
[null,null,"Distribución"]
["BTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"[13]Hoja1!K80","v":7},{"$f":"F409","v":7}]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K81","v":5.83},{"$f":"F410","v":5.83}]
["BTH","CD_kWh_","Energía ",null,null,{"$f":"[13]Hoja1!K82","v":0},{"$f":"F411","v":0}]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K83","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L83","v":1.32E-2}]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K84","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L84","v":1.32E-2}]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K85","v":0.41},{"$f":"[13]Hoja1!L85","v":0.48}]
["BTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K86","v":1.1100000000000001E-3},{"$f":"F415","v":1.1100000000000001E-3}]
["BTH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K87","v":117.91},{"$f":"F416","v":117.91}]
[null,null,"MTD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K90","v":8.7899999999999991},{"$f":"F419","v":8.7899999999999991}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K91","v":9.94},9.94]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"[13]Hoja1!K92","v":1.345E-2},1.345E-2]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"[13]Hoja1!K93","v":1.345E-2},1.345E-2]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K94","v":1.345E-2},1.345E-2]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K95","v":1.345E-2},1.345E-2]
[null,null,"Comercialización"]
["MTD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K97","v":8.7899999999999991},{"$f":"F426","v":8.7899999999999991}]
["MTD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K98","v":3.8999999999999998E-3},{"$f":"F427","v":3.8999999999999998E-3}]
[null,null,"Distribución"]
["MTD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K100","v":9.65},{"$f":"F429","v":9.65}]
["MTD","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K101","v":0},{"$f":"F430","v":0}]
[null,null,"Pérdida de Distribución"]
["MTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K103","v":0.28999999999999998},{"$f":"[13]Hoja1!L103","v":0.34}]
["MTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K104","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L104","v":9.8400000000000015E-3}]
["MTD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K105","v":1.1100000000000001E-3},{"$f":"F434","v":1.1100000000000001E-3}]
["MTD","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K106","v":1133.1400000000001},{"$f":"F435","v":1133.1400000000001}]
[null,null,"MTH"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K109","v":8.7899999999999991},{"$f":"F438","v":8.7899999999999991}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K110","v":5.6899999999999995},{"$f":"F439","v":5.6899999999999995}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K111","v":4.7},{"$f":"F440","v":4.7}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K112","v":1.345E-2},{"$f":"F441","v":1.345E-2}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K113","v":1.345E-2},{"$f":"F442","v":1.345E-2}]
[null,null,"Comercialización"]
["MTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K115","v":8.7899999999999991},{"$f":"F444","v":8.7899999999999991}]
["MTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K116","v":3.8999999999999998E-3},{"$f":"F445","v":3.8999999999999998E-3}]
[null,null,"Distribución"]
["MTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"[13]Hoja1!K118","v":5.38},{"$f":"F447","v":5.38}]
["MTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K119","v":4.7},{"$f":"F448","v":4.7}]
["MTH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K120","v":0},{"$f":"F449","v":0}]
["MTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K121","v":0.31},{"$f":"[13]Hoja1!L121","v":0.36}]
["MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K122","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L122","v":9.8400000000000015E-3}]
["MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K123","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L123","v":9.8400000000000015E-3}]
["MTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K124","v":1.1100000000000001E-3},{"$f":"F453","v":1.1100000000000001E-3}]
["MTH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K125","v":1133.1400000000001},{"$f":"F454","v":1133.1400000000001}]
[null,null,"ATD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K128","v":8.7899999999999991},{"$f":"F457","v":8.7899999999999991}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K129","v":2.4099999999999997},2.4099999999999997]
[null,null,"Cargo por Energía 1eros 10,000 kWh",null,null,{"$f":"[13]Hoja1!K130","v":2.7299999999999998E-3},2.7299999999999998E-3]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh",null,null,{"$f":"[13]Hoja1!K131","v":2.7299999999999998E-3},2.7299999999999998E-3]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K132","v":2.7299999999999998E-3},2.7299999999999998E-3]
[null,null,"Cargo por Energía superiores a 50,000 kWh",null,null,{"$f":"[13]Hoja1!K133","v":2.7299999999999998E-3},2.7299999999999998E-3]
[null,null,"Comercialización"]
["ATD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K135","v":8.7899999999999991},{"$f":"F464","v":8.7899999999999991}]
["ATD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K136","v":4.2999999999999999E-4},{"$f":"F465","v":4.2999999999999999E-4}]
[null,null,"Distribución"]
["ATD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K138","v":2.38},{"$f":"F467","v":2.38}]
["ATD","CD_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K139","v":0},{"$f":"F468","v":0}]
[null,null,"Pérdida de Distribución"]
["ATD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K141","v":0.03},{"$f":"[13]Hoja1!L141","v":0.04}]
["ATD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K142","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L142","v":1.3900000000000002E-3}]
["ATD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K143","v":1.1100000000000001E-3},{"$f":"F472","v":1.1100000000000001E-3}]
["ATD","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K144","v":1133.1400000000001},{"$f":"F473","v":1133.1400000000001}]
[]
[null,null,"ATH:  Tarifa por Bloque Horario"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K148","v":8.7899999999999991},{"$f":"F477","v":8.7899999999999991}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K149","v":1.76},{"$f":"F478","v":1.76}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K150","v":0.71},{"$f":"F479","v":0.71}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K151","v":2.7299999999999998E-3},{"$f":"F480","v":2.7299999999999998E-3}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K152","v":2.7299999999999998E-3},{"$f":"F481","v":2.7299999999999998E-3}]
[null,null,"Comercialización"]
["ATH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K154","v":8.7899999999999991},{"$f":"F483","v":8.7899999999999991}]
["ATH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K155","v":4.2999999999999999E-4},{"$f":"F484","v":4.2999999999999999E-4}]
[null,null,"Distribución"]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"[13]Hoja1!K157","v":1.73},{"$f":"F486","v":1.73}]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K158","v":0.71},{"$f":"F487","v":0.71}]
["ATH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K159","v":0},{"$f":"F488","v":0}]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"[13]Hoja1!K160","v":0.03},{"$f":"[13]Hoja1!L160","v":0.04}]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K161","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L161","v":1.3900000000000002E-3}]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K162","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L162","v":1.3900000000000002E-3}]
["ATH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K163","v":1.1100000000000001E-3},{"$f":"F492","v":1.1100000000000001E-3}]
["ATH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K164","v":1133.1400000000001},{"$f":"F493","v":1133.1400000000001}]
[]
[null,null,"BTD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K168","v":2.4500000000000002},{"$f":"F497","v":2.4500000000000002}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K169","v":12.600000000000001},{"$f":"F498","v":12.600000000000001}]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,null,{"$f":"[13]Hoja1!K170","v":1.762E-2},{"$f":"F499","v":1.762E-2}]
[]
[null,null,"Comercialización"]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K173","v":2.4500000000000002},{"$f":"F502","v":2.4500000000000002}]
["Peaje BT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K174","v":5.1999999999999998E-3},{"$f":"F503","v":5.1999999999999998E-3}]
[null,null,"Distribución"]
["Peaje BT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K176","v":12.22},{"$f":"F505","v":12.22}]
["Peaje BT","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K177","v":0},{"$f":"F506","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje BT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K179","v":0.38},{"$f":"[13]Hoja1!L179","v":0.43999999999999995}]
["Peaje BT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K180","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L180","v":1.32E-2}]
["Peaje BT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K181","v":1.1100000000000001E-3},{"$f":"F510","v":1.1100000000000001E-3}]
["Peaje BT","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K182","v":117.91},{"$f":"F511","v":117.91}]
[]
[null,null,"BTH Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K186","v":2.4500000000000002},{"$f":"F515","v":2.4500000000000002}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K187","v":7.41},{"$f":"F516","v":7.41}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K188","v":5.83},{"$f":"F517","v":5.83}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K189","v":1.762E-2},{"$f":"F518","v":1.762E-2}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K190","v":1.762E-2},{"$f":"F519","v":1.762E-2}]
[null,null,"Comercialización"]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K192","v":2.4500000000000002},{"$f":"F521","v":2.4500000000000002}]
["BTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K193","v":5.1999999999999998E-3},{"$f":"F522","v":5.1999999999999998E-3}]
[null,null,"Distribución"]
["BTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"[13]Hoja1!K195","v":7},{"$f":"F524","v":7}]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K196","v":5.83},{"$f":"F525","v":5.83}]
["BTH","CD_kWh_","Energía ",null,null,{"$f":"[13]Hoja1!K197","v":0},{"$f":"F526","v":0}]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K198","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L198","v":1.32E-2}]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K199","v":1.1310000000000001E-2},{"$f":"[13]Hoja1!L199","v":1.32E-2}]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda en Punta",null,null,{"$f":"[13]Hoja1!K200","v":0.41},{"$f":"[13]Hoja1!L200","v":0.48}]
["BTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K201","v":1.1100000000000001E-3},{"$f":"F530","v":1.1100000000000001E-3}]
["BTH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K202","v":117.91},{"$f":"F531","v":117.91}]
[]
[null,null,"MTD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K206","v":4.4000000000000004},{"$f":"F535","v":4.4000000000000004}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K207","v":9.94},{"$f":"F536","v":9.94}]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,null,{"$f":"[13]Hoja1!K208","v":1.345E-2},{"$f":"F537","v":1.345E-2}]
[]
[null,null,"Comercialización"]
["Peaje MT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K211","v":4.4000000000000004},{"$f":"F540","v":4.4000000000000004}]
["Peaje MT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K212","v":3.8999999999999998E-3},{"$f":"F541","v":3.8999999999999998E-3}]
[null,null,"Distribución"]
["Peaje MT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K214","v":9.65},{"$f":"F543","v":9.65}]
["Peaje MT","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K215","v":0},{"$f":"F544","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K217","v":0.28999999999999998},{"$f":"[13]Hoja1!L217","v":0.34}]
["Peaje MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K218","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L218","v":9.8400000000000015E-3}]
["Peaje MT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K219","v":1.1100000000000001E-3},{"$f":"F548","v":1.1100000000000001E-3}]
["Peaje MT","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K220","v":1133.1400000000001},{"$f":"F549","v":1133.1400000000001}]
[]
[null,null,"MTH Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K224","v":4.4000000000000004},{"$f":"F553","v":4.4000000000000004}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K225","v":5.6899999999999995},{"$f":"F554","v":5.6899999999999995}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K226","v":4.7},{"$f":"F555","v":4.7}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K227","v":1.345E-2},{"$f":"F556","v":1.345E-2}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K228","v":1.345E-2},{"$f":"F557","v":1.345E-2}]
[null,null,"Comercialización"]
["Peaje MTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K230","v":4.4000000000000004},{"$f":"F559","v":4.4000000000000004}]
["Peaje MTH","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K231","v":3.8999999999999998E-3},{"$f":"F560","v":3.8999999999999998E-3}]
[null,null,"Distribución"]
["Peaje MTH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"[13]Hoja1!K233","v":5.38},{"$f":"F562","v":5.38}]
["Peaje MTH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K234","v":4.7},{"$f":"F563","v":4.7}]
["Peaje MTH","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K235","v":0},{"$f":"F564","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MTH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"[13]Hoja1!K237","v":0.31},{"$f":"[13]Hoja1!L237","v":0.36}]
["Peaje MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K238","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L238","v":9.8400000000000015E-3}]
["Peaje MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K239","v":8.4399999999999996E-3},{"$f":"[13]Hoja1!L239","v":9.8400000000000015E-3}]
["Peaje MTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K240","v":1.1100000000000001E-3},{"$f":"F569","v":1.1100000000000001E-3}]
["Peaje MTH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K241","v":1133.1400000000001},{"$f":"F570","v":1133.1400000000001}]
[]
[null,null,"ATD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K245","v":4.4000000000000004},{"$f":"F574","v":4.4000000000000004}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K246","v":2.4099999999999997},{"$f":"F575","v":2.4099999999999997}]
[null,null,"Cargo por Energía",null,null,{"$f":"[13]Hoja1!K247","v":2.7299999999999998E-3},{"$f":"F576","v":2.7299999999999998E-3}]
[]
[null,null,"Comercialización"]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K250","v":4.4000000000000004},{"$f":"F579","v":4.4000000000000004}]
["Peaje AT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K251","v":4.2999999999999999E-4},{"$f":"F580","v":4.2999999999999999E-4}]
[null,null,"Distribución"]
["Peaje AT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K253","v":2.38},{"$f":"F582","v":2.38}]
["Peaje AT","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K254","v":0},{"$f":"F583","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje AT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K256","v":0.03},{"$f":"[13]Hoja1!L256","v":0.04}]
["Peaje AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K257","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L257","v":1.3900000000000002E-3}]
["Peaje AT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K258","v":1.1100000000000001E-3},{"$f":"F587","v":1.1100000000000001E-3}]
["Peaje AT","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K259","v":1133.1400000000001},{"$f":"F588","v":1133.1400000000001}]
[]
[null,null,"ATH Peaje:  Tarifa por Bloque Horario"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K263","v":4.4000000000000004},{"$f":"F592","v":4.4000000000000004}]
[null,null,"Cargo por Demanda Máxima en Período de Punta",null,null,{"$f":"[13]Hoja1!K264","v":1.76},{"$f":"F593","v":1.76}]
[null,null,"Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K265","v":0.71},{"$f":"F594","v":0.71}]
[null,null,"Cargo por Energía en Período de Punta",null,null,{"$f":"[13]Hoja1!K266","v":2.7299999999999998E-3},{"$f":"F595","v":2.7299999999999998E-3}]
[null,null,"Cargo por Energía Fuera de Punta",null,null,{"$f":"[13]Hoja1!K267","v":2.7299999999999998E-3},{"$f":"F596","v":2.7299999999999998E-3}]
[null,null,"Comercialización"]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K269","v":4.4000000000000004},{"$f":"F598","v":4.4000000000000004}]
["ATH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K270","v":4.2999999999999999E-4},{"$f":"F599","v":4.2999999999999999E-4}]
[null,null,"Distribución"]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"[13]Hoja1!K272","v":1.73},{"$f":"F601","v":1.73}]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"[13]Hoja1!K273","v":0.71},{"$f":"F602","v":0.71}]
["ATH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K274","v":0},{"$f":"F603","v":0}]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"[13]Hoja1!K275","v":0.03},{"$f":"[13]Hoja1!L275","v":0.04}]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"[13]Hoja1!K276","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L276","v":1.3900000000000002E-3}]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"[13]Hoja1!K277","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L277","v":1.3900000000000002E-3}]
["ATH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K278","v":1.1100000000000001E-3},{"$f":"F607","v":1.1100000000000001E-3}]
["ATH","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K279","v":1133.1400000000001},{"$f":"F608","v":1133.1400000000001}]
[]
[null,null,"EDEMET"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K283","v":4.4000000000000004},{"$f":"F612","v":4.4000000000000004}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K284","v":2.4099999999999997},{"$f":"F613","v":2.4099999999999997}]
[null,null,"Cargo por Energía, 1eros. 255 hras",null,null,{"$f":"[13]Hoja1!K285","v":1.1899999999999999E-3},{"$f":"F614","v":1.1899999999999999E-3}]
[null,null,"Cargo por Energía, Hras Adicionales",null,null,{"$f":"[13]Hoja1!K286","v":1.1899999999999999E-3},{"$f":"F615","v":1.1899999999999999E-3}]
[null,null,"Comercialización"]
["EDEMET","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"[13]Hoja1!K288","v":4.4000000000000004},{"$f":"F617","v":4.4000000000000004}]
["EDEMET","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"[13]Hoja1!K289","v":0},{"$f":"F618","v":0}]
[null,null,"Distribución"]
["EDEMET","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"[13]Hoja1!K291","v":2.38},{"$f":"F620","v":2.38}]
["EDEMET","CD_kWh_","Cargo por Energía",null,null,{"$f":"[13]Hoja1!K292","v":0},{"$f":"F621","v":0}]
[null,null,"Pérdida de Distribución"]
["EDEMET","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"[13]Hoja1!K294","v":0.03},{"$f":"[13]Hoja1!L294","v":0.04}]
["EDEMET","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"[13]Hoja1!K295","v":1.1899999999999999E-3},{"$f":"[13]Hoja1!L295","v":1.3900000000000002E-3}]
["EDEMET","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"[13]Hoja1!K296","v":0},{"$f":"F625","v":0}]
["EDEMET","CX_conex_","Cargo Conexión",null,null,{"$f":"[13]Hoja1!K297","v":1133.1400000000001},{"$f":"F626","v":1133.1400000000001}]
["EDEMET","CCONAP_kWh_","Alumbrado Público Pass Trough",null,null,{"$f":"[13]Hoja1!K298","v":0},{"$f":"F627","v":0}]
[]
[null,null,"Prepago:  A Todos los Clientes BTS con Medición Prepago"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K301","v":0},{"$f":"F631","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"[13]Hoja1!K302","v":5.9479999999999998E-2},{"$f":"F632","v":5.9479999999999998E-2}]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo",null,null,{"$f":"[13]Hoja1!K304","v":0},{"$f":"F634","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"[13]Hoja1!K305","v":1.7909999999999999E-2},{"$f":"F635","v":1.7909999999999999E-2}]
[null,null,"Distribución"]
[null,null,"Cargo por Energía",null,null,{"$f":"[13]Hoja1!K307","v":2.7969999999999998E-2},{"$f":"F637","v":2.7969999999999998E-2}]
[]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por Energía",null,null,{"$f":"[13]Hoja1!K310","v":1.2459999999999999E-2},{"$f":"[13]Hoja1!L310","v":1.4540000000000001E-2}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"[13]Hoja1!K312","v":1.14E-3},{"$f":"F642","v":1.14E-3}]
[null,null,"Cargo Conexión",null,null,{"$f":"[13]Hoja1!K313","v":18.98},{"$f":"F643","v":18.98}]
[]
[]
[]
[null,null,"INGRESOS (VAD)",null,null,{"$f":"+SUBTOTAL(9,F649:F1064)","v":98665.097303183473},{"$f":"+SUBTOTAL(9,G649:G1064)","v":103102.4300550762}]
[]
[null,null,"BTS",null,null,{"$f":"+SUBTOTAL(9,F650:F660)","v":61067.801867519425},{"$f":"+SUBTOTAL(9,G650:G660)","v":64160.65665912829}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F651:F652)","v":21618.059780862557},{"$f":"+SUBTOTAL(9,G651:G652)","v":22030.635804138816}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F339*F$241*6/1000","v":6972.2146182534625},{"$f":"G339*G$241*6/1000","v":7131.5452765069249}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F340*(F$63-F$3/1000*F$241*6)","v":14645.845162609094},{"$f":"G340*(G$63-G$3/1000*G$241*6)","v":14899.09052763189}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F654:F655)","v":26445.725577674391},{"$f":"+SUBTOTAL(9,G654:G655)","v":26903.005943051256}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F342*(F$63-F$3/1000*F$241*6)","v":26445.725577674391},{"$f":"G342*(G$63-G$3/1000*G$241*6)","v":26903.005943051256}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F657:F658)","v":11780.970350297564},{"$f":"+SUBTOTAL(9,G657:G658)","v":13985.330940720962}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F345*(F$63-F$3/1000*F$241*6)","v":11780.970350297564},{"$f":"G345*(G$63-G$3/1000*G$241*6)","v":13985.330940720962}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F347*(F$63-F$3/1000*F$241*6)","v":1077.8736917607725},{"$f":"G347*(G$63-G$3/1000*G$241*6)","v":1096.5115042931152}]
[null,null,"Conexión",null,"C",{"$f":"+F$300*F348/1000","v":145.17246692414628},{"$f":"+G$300*G348/1000","v":145.17246692414628}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F662:F673)","v":-3714.7763315254779},{"$f":"+SUBTOTAL(9,G662:G673)","v":-3934.9101673073587}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F663:F665)","v":-1321.7462202035381},{"$f":"+SUBTOTAL(9,G663:G665)","v":-1352.6559724729441}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$237*6/1000)*F$4","v":-430.04459825557439},{"$f":"-(G339*G$237*6/1000)*G$4","v":-436.29589279401898}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F340*(F$59-(F$3/1000*6*F$237)))*F$4","v":-891.70162194796364},{"$f":"-(G340*(G$59-(G$3/1000*6*G$237)))*G$4","v":-916.36007967892522}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F667:F668)","v":-1610.128751832443},{"$f":"+SUBTOTAL(9,G667:G668)","v":-1654.6540625319262}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$59-F$3/1000*6*F$237))*F$4","v":-1610.128751832443},{"$f":"-(G342*(G$59-G$3/1000*6*G$237))*G$4","v":-1654.6540625319262}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F670:F671)","v":-717.27580435581831},{"$f":"+SUBTOTAL(9,G670:G671)","v":-860.15981656110864}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$59-F$3/1000*6*F$237))*F$4","v":-717.27580435581831},{"$f":"-(G345*(G$59-G$3/1000*6*G$237))*G$4","v":-860.15981656110864}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$59-F$3/1000*6*F$237))*F$4","v":-65.625555133678404},{"$f":"-(G347*(G$59-G$3/1000*6*G$237))*G$4","v":-67.440315741379905}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F675:F686)","v":-0.29635536000000001},{"$f":"+SUBTOTAL(9,G675:G686)","v":-0.30666384000000002}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F676:F678)","v":-9.0334440000000016E-2},{"$f":"+SUBTOTAL(9,G676:G678)","v":-9.0334440000000016E-2}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$238*6/1000)*F$5","v":-1.3566000000000002E-2},{"$f":"-(G339*G$238*6/1000)*G$5","v":-1.3566000000000002E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$60-(F$3/1000*6*F$238)))*F$5","v":-7.6768440000000007E-2},{"$f":"-(G340*(G$60-(G$3/1000*6*G$238)))*G$5","v":-7.6768440000000007E-2}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F680:F681)","v":-0.13861931999999999},{"$f":"+SUBTOTAL(9,G680:G681)","v":-0.13861931999999999}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$60-F$3/1000*6*F$238))*F$5","v":-0.13861931999999999},{"$f":"-(G342*(G$60-G$3/1000*6*G$238))*G$5","v":-0.13861931999999999}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F683:F684)","v":-6.1751760000000003E-2},{"$f":"+SUBTOTAL(9,G683:G684)","v":-7.2060240000000012E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$60-F$3/1000*6*F$238))*F$5","v":-6.1751760000000003E-2},{"$f":"-(G345*(G$60-G$3/1000*6*G$238))*G$5","v":-7.2060240000000012E-2}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$60-F$3/1000*6*F$238))*F$5","v":-5.6498399999999997E-3},{"$f":"-(G347*(G$60-G$3/1000*6*G$238))*G$5","v":-5.6498399999999997E-3}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F688:F699)","v":-0.26880938999999998},{"$f":"+SUBTOTAL(9,G688:G699)","v":-0.27761090999999999}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F689:F691)","v":-9.2905934999999995E-2},{"$f":"+SUBTOTAL(9,G689:G691)","v":-9.2905934999999995E-2}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$239*6/1000)*F$6","v":-2.7359999999999999E-2},{"$f":"-(G339*G$239*6/1000)*G$6","v":-2.7359999999999999E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$61-F$3/1000*6*F$239))*F$6","v":-6.5545935E-2},{"$f":"-(G340*(G$61-G$3/1000*6*G$239))*G$6","v":-6.5545935E-2}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F693:F694)","v":-0.11835505499999999},{"$f":"+SUBTOTAL(9,G693:G694)","v":-0.11835505499999999}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$61-F$3/1000*6*F$239))*F$6","v":-0.11835505499999999},{"$f":"-(G342*(G$61-G$3/1000*6*G$239))*G$6","v":-0.11835505499999999}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F696:F697)","v":-5.2724489999999992E-2},{"$f":"+SUBTOTAL(9,G696:G697)","v":-6.1526009999999999E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$61-F$3/1000*6*F$239))*F$6","v":-5.2724489999999992E-2},{"$f":"-(G345*(G$61-G$3/1000*6*G$239))*G$6","v":-6.1526009999999999E-2}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$61-F$3/1000*6*F$239))*F$6","v":-4.823909999999999E-3},{"$f":"-(G347*(G$61-G$3/1000*6*G$239))*G$6","v":-4.823909999999999E-3}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F701:F711)","v":-0.69658073999999992},{"$f":"+SUBTOTAL(9,G701:G711)","v":-0.71972905999999992}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F702:F704)","v":-0.23394820999999999},{"$f":"+SUBTOTAL(9,G702:G704)","v":-0.23394820999999999}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$240*6/1000)*F$7","v":-6.1560000000000004E-2},{"$f":"-(G339*G$240*6/1000)*G$7","v":-6.1560000000000004E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$62-F$3/1000*6*F$240))*F$7","v":-0.17238820999999999},{"$f":"-(G340*(G$62-G$3/1000*6*G$240))*G$7","v":-0.17238820999999999}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F706:F707)","v":-0.31127812999999999},{"$f":"+SUBTOTAL(9,G706:G707)","v":-0.31127812999999999}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$62-F$3/1000*6*F$240))*F$7","v":-0.31127812999999999},{"$f":"-(G342*(G$62-G$3/1000*6*G$240))*G$7","v":-0.31127812999999999}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F709:F710)","v":-0.13866733999999997},{"$f":"+SUBTOTAL(9,G709:G710)","v":-0.16181566}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$62-F$3/1000*6*F$240))*F$7","v":-0.13866733999999997},{"$f":"-(G345*(G$62-G$3/1000*6*G$240))*G$7","v":-0.16181566}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$62-F$3/1000*6*F$240))*F$7","v":-1.2687059999999998E-2},{"$f":"-(G347*(G$62-G$3/1000*6*G$240))*G$7","v":-1.2687059999999998E-2}]
[null,null,null,null,null,{"$f":"+SUBTOTAL(9,F713:F723)","v":0},{"$f":"+SUBTOTAL(9,G713:G723)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F714:F715)","v":0},{"$f":"+SUBTOTAL(9,G714:G715)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F354*F$248*6/1000","v":0},{"$f":"G354*G$248*6/1000","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F355*(F$70)","v":0},{"$f":"G355*(G$70)","v":0}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F717:F718)","v":0},{"$f":"+SUBTOTAL(9,G717:G718)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F357*(F$70)","v":0},{"$f":"G357*(G$70)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F720:F721)","v":0},{"$f":"+SUBTOTAL(9,G720:G721)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F360*(F$70)","v":0},{"$f":"G360*(G$70)","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F362*(F$70)","v":0},{"$f":"G362*(G$70)","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$301*F363/1000","v":0},{"$f":"+G$301*G363/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F725:F736)","v":0},{"$f":"+SUBTOTAL(9,G725:G736)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F726:F728)","v":0},{"$f":"+SUBTOTAL(9,G726:G728)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$258*6/1000)*F$4*0","v":0},{"$f":"-(G354*G$258*6/1000)*G$4*0","v":0}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F355*(F$80))*F$4*0","v":0},{"$f":"-(G355*(G$80))*G$4*0","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F730:F731)","v":0},{"$f":"+SUBTOTAL(9,G730:G731)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$80))*F$4*0","v":0},{"$f":"-(G357*(G$80))*G$4*0","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F733:F734)","v":0},{"$f":"+SUBTOTAL(9,G733:G734)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$80))*F$4*0","v":0},{"$f":"-(G360*(G$80))*G$4*0","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$80))*F$4*0","v":0},{"$f":"-(G362*(G$80))*G$4*0","v":0}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F738:F749)","v":0},{"$f":"+SUBTOTAL(9,G738:G749)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F739:F741)","v":0},{"$f":"+SUBTOTAL(9,G739:G741)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$245*6/1000)*F$5","v":0},{"$f":"-(G354*G$245*6/1000)*G$5","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$67))*F$5","v":0},{"$f":"-(G355*(G$67))*G$5","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F743:F744)","v":0},{"$f":"+SUBTOTAL(9,G743:G744)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$67))*F$5","v":0},{"$f":"-(G357*(G$67))*G$5","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F746:F747)","v":0},{"$f":"+SUBTOTAL(9,G746:G747)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$67))*F$5","v":0},{"$f":"-(G360*(G$67))*G$5","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$67))*F$5","v":0},{"$f":"-(G362*(G$67))*G$5","v":0}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F751:F762)","v":0},{"$f":"+SUBTOTAL(9,G751:G762)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F752:F754)","v":0},{"$f":"+SUBTOTAL(9,G752:G754)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$246*6/1000)*F$6","v":0},{"$f":"-(G354*G$246*6/1000)*G$6","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$68))*F$6","v":0},{"$f":"-(G355*(G$68))*G$6","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F756:F757)","v":0},{"$f":"+SUBTOTAL(9,G756:G757)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$68))*F$6","v":0},{"$f":"-(G357*(G$68))*G$6","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F759:F760)","v":0},{"$f":"+SUBTOTAL(9,G759:G760)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$68))*F$6","v":0},{"$f":"-(G360*(G$68))*G$6","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$68))*F$6","v":0},{"$f":"-(G362*(G$68))*G$6","v":0}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F764:F774)","v":0},{"$f":"+SUBTOTAL(9,G764:G774)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F765:F767)","v":0},{"$f":"+SUBTOTAL(9,G765:G767)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$247*6/1000)*F$7","v":0},{"$f":"-(G354*G$247*6/1000)*G$7","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$69))*F$7","v":0},{"$f":"-(G355*(G$69))*G$7","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F769:F770)","v":0},{"$f":"+SUBTOTAL(9,G769:G770)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$69))*F$7","v":0},{"$f":"-(G357*(G$69))*G$7","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F772:F773)","v":0},{"$f":"+SUBTOTAL(9,G772:G773)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$69))*F$7","v":0},{"$f":"-(G360*(G$69))*G$7","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$69))*F$7","v":0},{"$f":"-(G362*(G$69))*G$7","v":0}]
[null,null,null,null,null,{"$f":"+SUBTOTAL(9,F776:F786)","v":0},{"$f":"+SUBTOTAL(9,G776:G786)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F777:F778)","v":0},{"$f":"+SUBTOTAL(9,G777:G778)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F369*F$255*6/1000","v":0},{"$f":"G369*G$255*6/1000","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F370*(F$77)","v":0},{"$f":"G370*(G$77)","v":0}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F780:F781)","v":0},{"$f":"+SUBTOTAL(9,G780:G781)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F372*(F$77)","v":0},{"$f":"G372*(G$77)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F783:F784)","v":0},{"$f":"+SUBTOTAL(9,G783:G784)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F375*(F$77)","v":0},{"$f":"G375*(G$77)","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F377*(F$77)","v":0},{"$f":"G377*(G$77)","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$302*F378/1000","v":0},{"$f":"+G$302*G378/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F788:F799)","v":0},{"$f":"+SUBTOTAL(9,G788:G799)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F789:F791)","v":0},{"$f":"+SUBTOTAL(9,G789:G791)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$262*6/1000)*F$4*0","v":0},{"$f":"-(G369*G$262*6/1000)*G$4*0","v":0}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F370*(F$84))*F$4","v":0},{"$f":"-(G370*(G$84))*G$4","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F793:F794)","v":0},{"$f":"+SUBTOTAL(9,G793:G794)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$84))*F$4","v":0},{"$f":"-(G372*(G$84))*G$4","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F796:F797)","v":0},{"$f":"+SUBTOTAL(9,G796:G797)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$84))*F$4","v":0},{"$f":"-(G375*(G$84))*G$4","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$84))*F$4","v":0},{"$f":"-(G377*(G$84))*G$4","v":0}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F801:F812)","v":0},{"$f":"+SUBTOTAL(9,G801:G812)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F802:F804)","v":0},{"$f":"+SUBTOTAL(9,G802:G804)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$252*6/1000)*F$5","v":0},{"$f":"-(G369*G$252*6/1000)*G$5","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$74))*F$5","v":0},{"$f":"-(G370*(G$74))*G$5","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F806:F807)","v":0},{"$f":"+SUBTOTAL(9,G806:G807)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$74))*F$5","v":0},{"$f":"-(G372*(G$74))*G$5","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F809:F810)","v":0},{"$f":"+SUBTOTAL(9,G809:G810)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$74))*F$5","v":0},{"$f":"-(G375*(G$74))*G$5","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$74))*F$5","v":0},{"$f":"-(G377*(G$74))*G$5","v":0}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F814:F825)","v":0},{"$f":"+SUBTOTAL(9,G814:G825)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F815:F817)","v":0},{"$f":"+SUBTOTAL(9,G815:G817)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$253*6/1000)*F$6","v":0},{"$f":"-(G369*G$253*6/1000)*G$6","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$75))*F$6","v":0},{"$f":"-(G370*(G$75))*G$6","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F819:F820)","v":0},{"$f":"+SUBTOTAL(9,G819:G820)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$75))*F$6","v":0},{"$f":"-(G372*(G$75))*G$6","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F822:F823)","v":0},{"$f":"+SUBTOTAL(9,G822:G823)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$75))*F$6","v":0},{"$f":"-(G375*(G$75))*G$6","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$75))*F$6","v":0},{"$f":"-(G377*(G$75))*G$6","v":0}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F827:F837)","v":0},{"$f":"+SUBTOTAL(9,G827:G837)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F828:F830)","v":0},{"$f":"+SUBTOTAL(9,G828:G830)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$254*6/1000)*F$7","v":0},{"$f":"-(G369*G$254*6/1000)*G$7","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$76))*F$7","v":0},{"$f":"-(G370*(G$76))*G$7","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F832:F833)","v":0},{"$f":"+SUBTOTAL(9,G832:G833)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$76))*F$7","v":0},{"$f":"-(G372*(G$76))*G$7","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F835:F836)","v":0},{"$f":"+SUBTOTAL(9,G835:G836)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$76))*F$7","v":0},{"$f":"-(G375*(G$76))*G$7","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$76))*F$7","v":0},{"$f":"-(G377*(G$76))*G$7","v":0}]
[]
[]
[]
[null,null,"BTD",null,null,{"$f":"+SUBTOTAL(9,F842:F852)","v":19533.44691678237},{"$f":"+SUBTOTAL(9,G842:G852)","v":20366.932361954627}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F843:F844)","v":1668.6501697403442},{"$f":"+SUBTOTAL(9,G843:G844)","v":1690.9281338978133}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F388*F$269*6/1000","v":161.41559558303209},{"$f":"G388*G$269*6/1000","v":164.55421799690126}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F389*F$114","v":1507.2345741573122},{"$f":"G389*G$114","v":1526.3739159009119}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F846:F847)","v":13820.36364572526},{"$f":"+SUBTOTAL(9,G846:G847)","v":13958.256527582515}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F391*F$190*6","v":13820.36364572526},{"$f":"G391*G$190*6","v":13958.256527582515}]
[null,null,"Cargo por Energía",null,null,{"$f":"F392*F$114","v":0},{"$f":"G392*G$114","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F849:F850)","v":3708.0010077426946},{"$f":"+SUBTOTAL(9,G849:G850)","v":4377.2300935664971}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F394*F$190*6","v":429.76580895053996},{"$f":"G394*G$190*6","v":502.58861474110518}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F395*F$114","v":3278.2351987921547},{"$f":"G395*G$114","v":3874.6414788253919}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"F396*F$114","v":321.7366110220417},{"$f":"G396*G$114","v":325.82212435577162}]
[null,null,"Conexión",null,"C",{"$f":"+F$305*F397/1000","v":14.695482552031493},{"$f":"+G$305*G397/1000","v":14.695482552031493}]
[null,null,"Descuento BTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F854:F863)","v":-1.5340707612137603},{"$f":"+SUBTOTAL(9,G854:G863)","v":-1.510006605610688}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F855:F856)","v":-0.13723492952960001},{"$f":"+SUBTOTAL(9,G855:G856)","v":-0.11743438232576002}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$265*6/1000)*F$5","v":-1.3475000000000001E-2},{"$f":"-(G388*G$265*6/1000)*G$5","v":-1.3475000000000001E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$88,F$95,F$102,F$109))*F$5","v":-0.12375992952960001},{"$f":"-(G389*SUM(G$88,G$95,G$102,G$109))*G$5","v":-0.10395938232576002}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F858:F859)","v":-1.068028},{"$f":"+SUBTOTAL(9,G858:G859)","v":-1.068028}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$186*6)*F$5","v":-1.068028},{"$f":"-(G391*G$186*6)*G$5","v":-1.068028}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$88,F$95,F$102,F$109))*F$5","v":0},{"$f":"-(G392*SUM(G$88,G$95,G$102,G$109))*G$5","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F861:F862)","v":-0.30238984672688007},{"$f":"+SUBTOTAL(9,G861:G862)","v":-0.30235289359616002}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$186*6)*F$5","v":-3.3211999999999998E-2},{"$f":"-(G394*G$186*6)*G$5","v":-3.845599999999999E-2}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$88,F$95,F$102,F$109))*F$5","v":-0.26917784672688005},{"$f":"-(G395*SUM(G$88,G$95,G$102,G$109))*G$5","v":-0.26389689359616003}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$88,F$95,F$102,F$109))*F$5","v":-2.6417984957280007E-2},{"$f":"-(G396*SUM(G$88,G$95,G$102,G$109))*G$5","v":-2.2191329688768007E-2}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F865:F874)","v":-2.8947538905600001},{"$f":"+SUBTOTAL(9,G865:G874)","v":-2.5899360417648003}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F866:F867)","v":-0.22507685760000001},{"$f":"+SUBTOTAL(9,G866:G867)","v":-0.120703250496}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$267*6/1000)*F$6","v":-1.4700000000000001E-2},{"$f":"-(G388*G$267*6/1000)*G$6","v":-1.4700000000000001E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$90,F$97,F$104,F$111))*F$6","v":-0.21037685760000002},{"$f":"-(G389*SUM(G$90,G$97,G$104,G$111))*G$6","v":-0.106003250496}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F869:F870)","v":-2.1018400000000002},{"$f":"+SUBTOTAL(9,G869:G870)","v":-2.1018400000000002}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$188*6)*F$6","v":-2.1018400000000002},{"$f":"-(G391*G$188*6)*G$6","v":-2.1018400000000002}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$90,F$97,F$104,F$111))*F$6","v":0},{"$f":"-(G392*SUM(G$90,G$97,G$104,G$111))*G$6","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F872:F873)","v":-0.52292966528000007},{"$f":"+SUBTOTAL(9,G872:G873)","v":-0.34476517433599996}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$188*6)*F$6","v":-6.5360000000000001E-2},{"$f":"-(G394*G$188*6)*G$6","v":-7.5679999999999983E-2}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$90,F$97,F$104,F$111))*F$6","v":-0.45756966528000009},{"$f":"-(G395*SUM(G$90,G$97,G$104,G$111))*G$6","v":-0.26908517433599999}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$90,F$97,F$104,F$111))*F$6","v":-4.4907367680000011E-2},{"$f":"-(G396*SUM(G$90,G$97,G$104,G$111))*G$6","v":-2.2627616932800004E-2}]
[null,null,"Descuento BTD - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F876:F885)","v":-0.71009352825600003},{"$f":"+SUBTOTAL(9,G876:G885)","v":-0.56122959073200007}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F877:F878)","v":-0.23028571776000001},{"$f":"+SUBTOTAL(9,G877:G878)","v":-0.17114853264000002}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$268*6/1000)*F$7","v":-2.9400000000000003E-2},{"$f":"-(G388*G$268*6/1000)*G$7","v":-2.9400000000000003E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$91,F$98,F$105,F$112))*F$7","v":-0.20088571776},{"$f":"-(G389*SUM(G$91,G$98,G$105,G$112))*G$7","v":-0.14174853264000001}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F880:F881)","v":0},{"$f":"+SUBTOTAL(9,G880:G881)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$189*6)*F$7","v":0},{"$f":"-(G391*G$189*6)*G$7","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$91,F$98,F$105,F$112))*F$7","v":0},{"$f":"-(G392*SUM(G$91,G$98,G$105,G$112))*G$7","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F883:F884)","v":-0.43692643612800003},{"$f":"+SUBTOTAL(9,G883:G884)","v":-0.35982319824000003}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$189*6)*F$7","v":0},{"$f":"-(G394*G$189*6)*G$7","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$91,F$98,F$105,F$112))*F$7","v":-0.43692643612800003},{"$f":"-(G395*SUM(G$91,G$98,G$105,G$112))*G$7","v":-0.35982319824000003}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$91,F$98,F$105,F$112))*F$7","v":-4.2881374368000005E-2},{"$f":"-(G396*SUM(G$91,G$98,G$105,G$112))*G$7","v":-3.0257859852000007E-2}]
[null,null,"BTH",null,null,{"$f":"+SUBTOTAL(9,F887:F899)","v":208.44836987053202},{"$f":"+SUBTOTAL(9,G887:G899)","v":223.71444182918}]
[null,null,"Comercialización","BTH","COM",{"$f":"+SUBTOTAL(9,F888:F889)","v":17.69357578472},{"$f":"+SUBTOTAL(9,G888:G889)","v":20.117076653600002}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F406*F$277*6/1000","v":2.6558000000000002},{"$f":"G406*G$277*6/1000","v":2.6558000000000002}]
[null,null,"Cargo por Energía",null,null,{"$f":"F407*F$150","v":15.037775784719999},{"$f":"G407*G$150","v":17.461276653600002}]
[null,null,"Distribución","BTH","DIS",{"$f":"+SUBTOTAL(9,F891:F893)","v":150.63400000000001},{"$f":"+SUBTOTAL(9,G891:G893)","v":150.63400000000001}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F409*F$199*6","v":70.762999999999991},{"$f":"G409*G$199*6","v":70.762999999999991}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F410*F$200*6","v":79.871000000000009},{"$f":"G410*G$200*6","v":79.871000000000009}]
[null,null,"Energía ",null,null,{"$f":"F411*F$150","v":0},{"$f":"G411*G$150","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F895:F897)","v":36.851852331766004},{"$f":"+SUBTOTAL(9,G895:G897)","v":49.177099197600008}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F412*F$148","v":7.9895884259880008},{"$f":"G412*G$148","v":11.399075598240001}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F413*F$149","v":24.717573905778004},{"$f":"G413*G$149","v":32.925703599360006}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F414*F$199*6","v":4.1446899999999989},{"$f":"G414*G$199*6","v":4.8523199999999989}]
[null,null,"Alumbrado Público","BTH","AP",{"$f":"F415*F$150","v":3.2099867540460001},{"$f":"G415*G$150","v":3.7273109779800007}]
[null,null,"Conexión",null,"C",{"$f":"+F$311*F416/1000","v":5.8955E-2},{"$f":"+G$311*G416/1000","v":5.8955E-2}]
[null,null,"MTD",null,null,{"$f":"+SUBTOTAL(9,F901:F911)","v":5850.3488421202119},{"$f":"+SUBTOTAL(9,G901:G911)","v":5901.5834477594863}]
[null,null,"Comercialización","MTD","COM",{"$f":"+SUBTOTAL(9,F902:F903)","v":554.44994184480004},{"$f":"+SUBTOTAL(9,G902:G903)","v":507.30600321624001}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F426*F$273*6/1000","v":21.315750000000001},{"$f":"G426*G$273*6/1000","v":21.456389999999999}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F427*F$132","v":533.13419184480006},{"$f":"G427*G$132","v":485.84961321624002}]
[null,null,"Distribución","MTD","DIS",{"$f":"+SUBTOTAL(9,F905:F906)","v":3871.2332073770308},{"$f":"+SUBTOTAL(9,G905:G906)","v":3890.262141913915}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F429*F$194*6","v":3871.2332073770308},{"$f":"G429*G$194*6","v":3890.262141913915}]
[null,null,"Cargo por Energía",null,null,{"$f":"F430*F$132","v":0},{"$f":"G430*G$132","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F908:F909)","v":1270.0946498348612},{"$f":"+SUBTOTAL(9,G908:G909)","v":1362.9021780985559}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F432*F$194*6","v":116.33757825278121},{"$f":"G432*G$194*6","v":137.06623090681154}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F433*F$132","v":1153.75707158208},{"$f":"G433*G$132","v":1225.8359471917443}]
[null,null,"Alumbrado Público","MTD","AP",{"$f":"F434*F$132","v":151.73819306352001},{"$f":"G434*G$132","v":138.28027453077604}]
[null,null,"Conexión",null,"C",{"$f":"+F$307*F435/1000","v":2.8328500000000005},{"$f":"+G$307*G435/1000","v":2.8328500000000005}]
[null,null,"Descuento MTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F913:F922)","v":-4.0027847987200005},{"$f":"+SUBTOTAL(9,G913:G922)","v":-4.9969644024600006}]
[null,null,"Comercialización","MTD","COM",{"$f":"+SUBTOTAL(9,F914:F915)","v":-0.20201811264000002},{"$f":"+SUBTOTAL(9,G914:G915)","v":-0.44210354004000002}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F426*F$272*6/1000)*F$5","v":-2.6370000000000001E-2},{"$f":"-(G426*G$272*6/1000)*G$5","v":-2.6370000000000001E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F427*SUM(F$118,F$122,F$126,F$130))*F$5","v":-0.17564811264000002},{"$f":"-(G427*SUM(G$118,G$122,G$126,G$130))*G$5","v":-0.41573354004000002}]
[null,null,"Distribución","MTD","DIS",{"$f":"+SUBTOTAL(9,F917:F918)","v":-3.2723149999999999},{"$f":"+SUBTOTAL(9,G917:G918)","v":-3.2723149999999999}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F429*F$193*6)*F$5","v":-3.2723149999999999},{"$f":"-(G429*G$193*6)*G$5","v":-3.2723149999999999}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F430*SUM(F$118,F$122,F$126,F$130))*F$5","v":0},{"$f":"-(G430*SUM(G$118,G$122,G$126,G$130))*G$5","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F920:F921)","v":-0.47845953094400007},{"$f":"+SUBTOTAL(9,G920:G921)","v":-1.1642217010240004}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F432*F$193*6)*F$5","v":-9.8338999999999996E-2},{"$f":"-(G432*G$193*6)*G$5","v":-0.11529399999999999}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F433*SUM(F$118,F$122,F$126,F$130))*F$5","v":-0.38012053094400006},{"$f":"-(G433*SUM(G$118,G$122,G$126,G$130))*G$5","v":-1.0489277010240003}]
[null,null,"Alumbrado Público","MTD","AP",{"$f":"-(F434*SUM(F$118,F$122,F$126,F$130))*F$5","v":-4.9992155136000013E-2},{"$f":"-(G434*SUM(G$118,G$122,G$126,G$130))*G$5","v":-0.11832416139600002}]
[null,null,"MTH",null,null,{"$f":"+SUBTOTAL(9,F924:F936)","v":903.1012056820399},{"$f":"+SUBTOTAL(9,G924:G936)","v":929.374499337565}]
[null,null,"Comercialización","MTH","COM",{"$f":"+SUBTOTAL(9,F925:F926)","v":95.333715030480008},{"$f":"+SUBTOTAL(9,G925:G926)","v":92.562212654309974}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F444*F$279*6/1000","v":1.6173600000000001},{"$f":"G444*G$279*6/1000","v":1.4679299999999997}]
[null,null,"Cargo por Energía",null,null,{"$f":"F445*F$154","v":93.716355030480003},{"$f":"G445*G$154","v":91.094282654309978}]
[null,null,"Distribución","MTH","DIS",{"$f":"+SUBTOTAL(9,F928:F930)","v":560.57300000000009},{"$f":"+SUBTOTAL(9,G928:G930)","v":560.57300000000009}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F447*F$203*6","v":297.51400000000001},{"$f":"G447*G$203*6","v":297.51400000000001}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F448*F$204*6","v":263.05900000000003},{"$f":"G448*G$204*6","v":263.05900000000003}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F449*F$154","v":0},{"$f":"G449*G$154","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F932:F934)","v":219.95480421980801},{"$f":"+SUBTOTAL(9,G932:G934)","v":249.74588238933603}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F450*F$203*6","v":17.143000000000001},{"$f":"G450*G$203*6","v":19.908000000000001}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F451*F$152","v":53.716698647136006},{"$f":"G451*G$152","v":67.150520947854005}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F452*F$153","v":149.095105572672},{"$f":"G452*G$153","v":162.68736144148201}]
[null,null,"Alumbrado Público","MTH","AP",{"$f":"F453*F$154","v":26.673116431752003},{"$f":"G453*G$154","v":25.926834293918997}]
[null,null,"Conexión",null,"C",{"$f":"+F$313*F454/1000","v":0.56657000000000002},{"$f":"+G$313*G454/1000","v":0.56657000000000002}]
[null,null,"ATD",null,null,{"$f":"+SUBTOTAL(9,F938:F948)","v":0},{"$f":"+SUBTOTAL(9,G938:G948)","v":0}]
[null,null,"Comercialización","ATD","COM",{"$f":"+SUBTOTAL(9,F939:F940)","v":0},{"$f":"+SUBTOTAL(9,G939:G940)","v":0}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F464*F$275*6/1000","v":0},{"$f":"G464*G$275*6/1000","v":0}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F465*F$146","v":0},{"$f":"G465*G$146","v":0}]
[null,null,"Distribución","ATD","DIS",{"$f":"+SUBTOTAL(9,F942:F943)","v":0},{"$f":"+SUBTOTAL(9,G942:G943)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F467*F$197*6","v":0},{"$f":"G467*G$197*6","v":0}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F468*F$146","v":0},{"$f":"G468*G$146","v":0}]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F945:F946)","v":0},{"$f":"+SUBTOTAL(9,G945:G946)","v":0}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F470*F$197*6","v":0},{"$f":"G470*G$197*6","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F471*F$146","v":0},{"$f":"G471*G$146","v":0}]
[null,null,"Alumbrado Público","ATD","AP",{"$f":"F472*F$146","v":0},{"$f":"G472*G$146","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$309*F473/1000","v":0},{"$f":"+G$309*G473/1000","v":0}]
[null,null,"ATH",null,null,{"$f":"+SUBTOTAL(9,F950:F962)","v":655.23790795157402},{"$f":"+SUBTOTAL(9,G950:G962)","v":656.71796550069098}]
[null,null,"Comercialización","ATH","COM",{"$f":"+SUBTOTAL(9,F951:F952)","v":45.992561771904001},{"$f":"+SUBTOTAL(9,G951:G952)","v":42.328081337712739}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F483*F$281*6/1000","v":0.15821999999999997},{"$f":"G483*G$281*6/1000","v":0.15821999999999997}]
[null,null,"Cargo por Energía",null,null,{"$f":"F484*F$158","v":45.834341771904},{"$f":"G484*G$158","v":42.169861337712739}]
[null,null,"Distribución","ATH","DIS",{"$f":"+SUBTOTAL(9,F954:F956)","v":359.65765853417997},{"$f":"+SUBTOTAL(9,G954:G956)","v":363.25423511952181}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F486*F$207*6","v":255.30503326154999},{"$f":"G486*G$207*6","v":257.85808359416546}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F487*F$208*6","v":104.35262527263001},{"$f":"G487*G$208*6","v":105.39615152535632}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F488*F$158","v":0},{"$f":"G488*G$158","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F958:F960)","v":131.27113097848198},{"$f":"+SUBTOTAL(9,G958:G960)","v":142.27856512517474}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F489*F$207*6","v":4.4272549120499995},{"$f":"G489*G$207*6","v":5.9620366148940001}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F490*F$156","v":29.565869659703996},{"$f":"G490*G$156","v":32.309890396767003}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F491*F$157","v":97.278006406727982},{"$f":"G491*G$157","v":104.00663811351373}]
[null,null,"Alumbrado Público","ATH","AP",{"$f":"F492*F$158","v":118.316556667008},{"$f":"G492*G$158","v":108.85708391828173}]
[null,null,"Conexión",null,"C",{"$f":"+F$315*F493/1000","v":0},{"$f":"+G$315*G493/1000","v":0}]
[null,null,"BTD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F964:F974)","v":2418.7171481178671},{"$f":"+SUBTOTAL(9,G964:G974)","v":2578.0592120318643}]
[null,null,"Comercialización","BTD P","COM",{"$f":"+SUBTOTAL(9,F965:F966)","v":234.68364123377191},{"$f":"+SUBTOTAL(9,G965:G966)","v":252.50509001869943}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F502*F$283*6/1000","v":1.5680000000000003},{"$f":"G502*G$283*6/1000","v":1.5680000000000003}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F503*F$160","v":233.1156412337719},{"$f":"G503*G$160","v":250.93709001869942}]
[null,null,"Distribución","BTD P","DIS",{"$f":"+SUBTOTAL(9,F968:F969)","v":1578.1700978915512},{"$f":"+SUBTOTAL(9,G968:G969)","v":1578.1700978915512}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F505*F$211*6","v":1578.1700978915512},{"$f":"G505*G$211*6","v":1578.1700978915512}]
[null,null,"Cargo por Energía",null,null,{"$f":"F506*F$160","v":0},{"$f":"G506*G$160","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F971:F972)","v":556.10218557533517},{"$f":"+SUBTOTAL(9,G971:G972)","v":693.81860682916033}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F508*F$211*6","v":49.0756658918813},{"$f":"G508*G$211*6","v":56.824455243230958}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F509*F$160","v":507.0265196834539},{"$f":"G509*G$160","v":636.99415158592933}]
[null,null,"Alumbrado Público","BTD P","AP",{"$f":"F510*F$160","v":49.76122341720901},{"$f":"G510*G$160","v":53.565417292453155}]
[null,null,"Conexión",null,"C",{"$f":"+F$317*F511/1000","v":0},{"$f":"+G$317*G511/1000","v":0}]
[null,null,"BTH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F976:F988)","v":63.895018012209498},{"$f":"+SUBTOTAL(9,G976:G988)","v":64.611906443004429}]
[null,null,"Comercialización","BTH P","COM",{"$f":"+SUBTOTAL(9,F977:F978)","v":6.7857919384500232},{"$f":"+SUBTOTAL(9,G977:G978)","v":6.2636445629740134}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F521*F$285*6/1000","v":2.9400000000000003E-2},{"$f":"G521*G$285*6/1000","v":2.9400000000000003E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F522*F$164","v":6.7563919384500233},{"$f":"G522*G$164","v":6.2342445629740135}]
[null,null,"Distribución","BTH P","DIS",{"$f":"+SUBTOTAL(9,F980:F982)","v":39.681769360000004},{"$f":"+SUBTOTAL(9,G980:G982)","v":39.681769360000004}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F524*F$213*6","v":22.025661000000003},{"$f":"G524*G$213*6","v":22.025661000000003}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F525*F$214*6","v":17.656108360000005},{"$f":"G525*G$214*6","v":17.656108360000005}]
[null,null,"Cargo por Energía",null,null,{"$f":"F526*F$164","v":0},{"$f":"G526*G$164","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F984:F986)","v":15.9852268961288},{"$f":"+SUBTOTAL(9,G984:G986)","v":17.335721084472496}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F529*F$213*6","v":1.2900744300000002},{"$f":"G529*G$213*6","v":1.5103310400000001}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F527*F$162","v":5.8867334257023129},{"$f":"G527*G$162","v":6.33949547405508}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F528*F$163","v":8.8084190404264877},{"$f":"G528*G$163","v":9.4858945704174165}]
[null,null,"Alumbrado Público","BTH P","AP",{"$f":"F530*F$164","v":1.4422298176306783},{"$f":"G530*G$164","v":1.3307714355579146}]
[null,null,"Conexión",null,"C",{"$f":"+F$319*F531/1000","v":0},{"$f":"+G$319*G531/1000","v":0}]
[null,null,"MTD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F990:F1000)","v":7928.7066920474381},{"$f":"+SUBTOTAL(9,G990:G1000)","v":8185.2020942565323}]
[null,null,"Comercialización","MTD P","COM",{"$f":"+SUBTOTAL(9,F991:F992)","v":851.53385739822818},{"$f":"+SUBTOTAL(9,G991:G992)","v":832.3863998667432}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F540*F$287*6/1000","v":3.9996000000000005},{"$f":"G540*G$287*6/1000","v":3.9996000000000005}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F541*F$166","v":847.53425739822819},{"$f":"G541*G$166","v":828.38679986674322}]
[null,null,"Distribución","MTD P","DIS",{"$f":"+SUBTOTAL(9,F994:F995)","v":4855.872705614348},{"$f":"+SUBTOTAL(9,G994:G995)","v":4855.872705614348}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F543*F$217*6","v":4855.872705614348},{"$f":"G543*G$217*6","v":4855.872705614348}]
[null,null,"Cargo por Energía",null,null,{"$f":"F544*F$166","v":0},{"$f":"G544*G$166","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F997:F998)","v":1980.0788403907511},{"$f":"+SUBTOTAL(9,G997:G998)","v":2261.1713611210603}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F546*F$217*6","v":145.92778079048298},{"$f":"G546*G$217*6","v":171.08774299573872}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F547*F$166","v":1834.1510596002681},{"$f":"G547*G$166","v":2090.0836181253217}]
[null,null,"Alumbrado Público","MTD P","AP",{"$f":"F548*F$166","v":241.22128864411113},{"$f":"G548*G$166","v":235.77162765438078}]
[null,null,"Conexión",null,"C",{"$f":"+F$321*F549/1000","v":0},{"$f":"+G$321*G549/1000","v":0}]
[null,null,"MTH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1002:F1014)","v":2092.5199067595322},{"$f":"+SUBTOTAL(9,G1002:G1014)","v":2223.0958759449304}]
[null,null,"Comercialización","MTH P","COM",{"$f":"+SUBTOTAL(9,F1003:F1004)","v":217.0873084868679},{"$f":"+SUBTOTAL(9,G1003:G1004)","v":229.29840729275139}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F559*F$289*6/1000","v":0.97240000000000004},{"$f":"G559*G$289*6/1000","v":0.97240000000000004}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F560*F$170","v":216.1149084868679},{"$f":"G560*G$170","v":228.3260072927514}]
[null,null,"Distribución","MTH P","DIS",{"$f":"+SUBTOTAL(9,F1006:F1008)","v":1305.9272038550187},{"$f":"+SUBTOTAL(9,G1006:G1008)","v":1305.9272038550187}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F562*F$219*6","v":699.41629654611404},{"$f":"G562*G$219*6","v":699.41629654611404}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F563*F$220*6","v":606.51090730890462},{"$f":"G563*G$220*6","v":606.51090730890462}]
[null,null,"Cargo por Energía",null,null,{"$f":"F564*F$170","v":0},{"$f":"G564*G$170","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1010:F1012)","v":507.99576661753696},{"$f":"+SUBTOTAL(9,G1010:G1012)","v":622.88517041383909}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F566*F$219*6","v":40.30093902031512},{"$f":"G566*G$219*6","v":46.80109047520466}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F567*F$168","v":141.97089150859159},{"$f":"G567*G$168","v":174.87294189883514}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F568*F$169","v":325.72393608863024},{"$f":"G568*G$169","v":401.21113803979927}]
[null,null,"Alumbrado Público","MTH P","AP",{"$f":"F569*F$170","v":61.509627800108568},{"$f":"G569*G$170","v":64.985094383321567}]
[null,null,"Conexión",null,"C",{"$f":"+F$323*F570/1000","v":0},{"$f":"+G$323*G570/1000","v":0}]
[null,null,"ATD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1016:F1026)","v":218.36489043202772},{"$f":"+SUBTOTAL(9,G1016:G1026)","v":212.0567885233707}]
[null,null,"Comercialización","ATD P","COM",{"$f":"+SUBTOTAL(9,F1017:F1018)","v":14.678833409495214},{"$f":"+SUBTOTAL(9,G1017:G1018)","v":12.676595438003211}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F579*F$291*6/1000","v":2.6400000000000003E-2},{"$f":"G579*G$291*6/1000","v":2.6400000000000003E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F580*F$172","v":14.652433409495213},{"$f":"G580*G$172","v":12.650195438003211}]
[null,null,"Distribución","ATD P","DIS",{"$f":"+SUBTOTAL(9,F1020:F1021)","v":123.75266840999997},{"$f":"+SUBTOTAL(9,G1020:G1021)","v":123.75266840999997}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F582*F$223*6","v":123.75266840999997},{"$f":"G582*G$223*6","v":123.75266840999997}]
[null,null,"Cargo por Energía",null,null,{"$f":"F583*F$172","v":0},{"$f":"G583*G$172","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1023:F1024)","v":42.109665160114652},{"$f":"+SUBTOTAL(9,G1023:G1024)","v":42.972369009824341}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F585*F$223*6","v":1.5599075849999999},{"$f":"G585*G$223*6","v":2.0798767799999998}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F586*F$172","v":40.549757575114654},{"$f":"G586*G$172","v":40.892492229824342}]
[null,null,"Alumbrado Público","ATD P","AP",{"$f":"F587*F$172","v":37.82372345241788},{"$f":"G587*G$172","v":32.655155665543177}]
[null,null,"Conexión",null,"C",{"$f":"F$325*F588/1000","v":0},{"$f":"G$325*G588/1000","v":0}]
[null,null,"ATH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1028:F1040)","v":313.20009300851018},{"$f":"+SUBTOTAL(9,G1028:G1040)","v":369.73178743093763}]
[null,null,"Comercialización","ATH P","COM",{"$f":"+SUBTOTAL(9,F1029:F1030)","v":12.239342414189068},{"$f":"+SUBTOTAL(9,G1029:G1030)","v":19.562257267481911}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F598*F$293*6/1000","v":2.6400000000000003E-2},{"$f":"G598*G$293*6/1000","v":2.6400000000000003E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F599*F$176","v":12.212942414189067},{"$f":"G599*G$176","v":19.535857267481912}]
[null,null,"Distribución","ATH P","DIS",{"$f":"+SUBTOTAL(9,F1032:F1034)","v":232.77594513243997},{"$f":"+SUBTOTAL(9,G1032:G1034)","v":232.77594513243997}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F601*F$225*6","v":164.9130943438},{"$f":"G601*G$225*6","v":164.9130943438}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F602*F$226*6","v":67.862850788639989},{"$f":"G602*G$226*6","v":67.862850788639989}]
[null,null,"Cargo por Energía",null,null,{"$f":"F603*F$176","v":0},{"$f":"G603*G$176","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1036:F1038)","v":36.658372718276716},{"$f":"+SUBTOTAL(9,G1036:G1038)","v":66.963813945190367}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F604*F$225*6","v":2.8597646418},{"$f":"G604*G$225*6","v":3.8130195224000003}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F605*F$174","v":8.4466219162511109},{"$f":"G605*G$174","v":15.782037029254315}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F606*F$175","v":25.351986160225607},{"$f":"G606*G$175","v":47.36875739353605}]
[null,null,"Alumbrado Público","ATH P","AP",{"$f":"F607*F$176","v":31.526432743604339},{"$f":"G607*G$176","v":50.429771085825401}]
[null,null,"Conexión",null,"C",{"$f":"F$327*F608/1000","v":0},{"$f":"G$327*G608/1000","v":0}]
[null,null,"EDEMET",null,null,{"$f":"+SUBTOTAL(9,F1042:F1052)","v":1136.4882248738443},{"$f":"+SUBTOTAL(9,G1042:G1052)","v":1176.5653226936195}]
[null,null,"Comercialización","EDEMET","COM",{"$f":"+SUBTOTAL(9,F1043:F1044)","v":2.6400000000000003E-2},{"$f":"+SUBTOTAL(9,G1043:G1044)","v":2.6400000000000003E-2}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F617*F$295*6/1000","v":2.6400000000000003E-2},{"$f":"G617*G$295*6/1000","v":2.6400000000000003E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F618*F$178","v":0},{"$f":"G618*G$178","v":0}]
[null,null,"Distribución","EDEMET","DIS",{"$f":"+SUBTOTAL(9,F1046:F1047)","v":944.15951155138362},{"$f":"+SUBTOTAL(9,G1046:G1047)","v":948.82932419021472}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F620*F$229*6","v":944.15951155138362},{"$f":"G620*G$229*6","v":948.82932419021472}]
[null,null,"Cargo por Energía",null,null,{"$f":"F621*F$178","v":0},{"$f":"G621*G$178","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1049:F1050)","v":192.30231332246069},{"$f":"+SUBTOTAL(9,G1049:G1050)","v":227.70959850340469}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F623*F$229*6","v":11.901170313672903},{"$f":"G623*G$229*6","v":15.946711330927979}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F624*F$178","v":180.40114300878778},{"$f":"G624*G$178","v":211.76288717247672}]
[null,null,"Alumbrado Público","EDEMET","AP",{"$f":"F625*F$178","v":0},{"$f":"G625*G$178","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$329*F626/1000","v":0},{"$f":"+G$329*G626/1000","v":0}]
[null,null,"BTS Prepago",null,null,{"$f":"+SUBTOTAL(9,F1054:F1064)","v":0},{"$f":"+SUBTOTAL(9,G1054:G1064)","v":0}]
[null,null,"Comercialización","PREPAGOS",null,{"$f":"+SUBTOTAL(9,F1055:F1056)","v":0},{"$f":"+SUBTOTAL(9,G1055:G1056)","v":0}]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por energía",null,null,{"$f":"F635*(F$180)","v":0},{"$f":"G635*(G$180)","v":0}]
[null,null,"Distribución","PREPAGOS",null,{"$f":"+SUBTOTAL(9,F1058:F1059)","v":0},{"$f":"+SUBTOTAL(9,G1058:G1059)","v":0}]
[null,null,"Cargo por energía",null,null,{"$f":"F637*(F$180)","v":0},{"$f":"G637*(G$180)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1061:F1062)","v":0},{"$f":"+SUBTOTAL(9,G1061:G1062)","v":0}]
[null,null,"Cargo por energía",null,null,{"$f":"F640*(F$180)","v":0},{"$f":"G640*(G$180)","v":0}]
[]
[null,null,"Alumbrado Público","PREPAGOS",null,{"$f":"F642*(F$180)","v":0},{"$f":"G642*(G$180)","v":0}]
[null,null,"Conexión"]
[null,null,null,null,null,{"$f":"F647-F1066","v":1.1641532182693481E-10},{"$f":"G647-G1066","v":0}]
[null,null,"INGRESO VAD POR TARIFA ($ 000)",null,null,{"$f":"F1067+F1070+F1093+F1097","v":98665.097303183356},{"$f":"G1067+G1070+G1093+G1097","v":103102.43005507617}]
[null,null,"COMERCIALIZACIÓN",null,null,{"$f":"SUM(F1068:F1069)","v":24014.256895509734},{"$f":"SUM(G1068:G1069)","v":24382.671555581695}]
[null,null,"Clientes (Cargo Fijo)",null,null,{"$f":"F651+F843+F888+F902+F925+F939+F965+F663+F991+F1017+F676+F689+F702+F714+F726+F739+F752+F765+F777+F789+F802+F815+F828+F855+F866+F877+F914+F1043+F1003+F951+F977+F1029+F1055","v":6735.7949145809207},{"$f":"G651+G843+G888+G902+G925+G939+G965+G663+G991+G1017+G676+G689+G702+G714+G726+G739+G752+G765+G777+G789+G802+G815+G828+G855+G866+G877+G914+G1043+G1003+G951+G977+G1029+G1055","v":6892.0041107098086}]
[null,null,"Energía",null,null,{"$f":"F652+F844+F889+F903+F926+F940+F664+F992+F1018+F677+F690+F703+F856+F867+F878+F915+F715+F727+F740+F753+F766+F778+F790+F803+F816+F829+F966+F1044+F1004+F952+F978+F1030+F1056","v":17278.461980928812},{"$f":"G652+G844+G889+G903+G926+G940+G664+G992+G1018+G677+G690+G703+G856+G867+G878+G915+G715+G727+G740+G753+G766+G778+G790+G803+G816+G829+G966+G1044+G1004+G952+G978+G1030+G1056","v":17490.667444871888}]
[null,null,"DISTRIBUCIÓN",null,null,{"$f":"F1071+F1081+F1091","v":52834.714128264335},{"$f":"G1071+G1081+G1091","v":53412.65738856003}]
[null,null,"Demanda",null,null,{"$f":"F1072+F1075+F1078","v":27836.359230451213},{"$f":"G1072+G1075+G1078","v":28001.547436069526}]
[null,null,"BT",null,null,{"$f":"F1073+F1074","v":15585.679644976812},{"$f":"G1073+G1074","v":15723.572526834067}]
[null,null,"En Punta",null,null,{"$f":"F846+F891+F858+F869+F880+F968+F980","v":15488.152536616812},{"$f":"G846+G891+G858+G869+G880+G968+G980","v":15626.045418474067}]
[null,null,"Fuera de Punta",null,null,{"$f":"F892+F981","v":97.527108360000014},{"$f":"G892+G981","v":97.527108360000014}]
[null,null,"MT",null,null,{"$f":"F1076+F1077","v":10590.333801846398},{"$f":"G1076+G1077","v":10609.362736383284}]
[null,null,"En Punta",null,null,{"$f":"F905+F928+F994+F917+F1006","v":9720.7638945374929},{"$f":"G905+G928+G994+G917+G1006","v":9739.7928290743785}]
[null,null,"Fuera de Punta",null,null,{"$f":"F929+F1007","v":869.5699073089047},{"$f":"G929+G1007","v":869.5699073089047}]
[null,null,"AT",null,null,{"$f":"F1079+F1080","v":1660.3457836280036},{"$f":"G1079+G1080","v":1668.6121728521764}]
[null,null,"En Punta",null,null,{"$f":"F942+F1020+F1046+F954+F1032","v":1488.1303075667336},{"$f":"G942+G1020+G1046+G954+G1032","v":1495.3531705381802}]
[null,null,"Fuera de Punta",null,null,{"$f":"+F955+F1033","v":172.21547606127001},{"$f":"+G955+G1033","v":173.25900231399629}]
[null,null,"Energía",null,null,{"$f":"F1082+F1085+F1088","v":24835.028573336946},{"$f":"G1082+G1085+G1088","v":25247.783628014327}]
[null,null,"BT",null,null,{"$f":"F1083+F1084","v":24835.028573336946},{"$f":"G1083+G1084","v":25247.783628014327}]
[null,null,"En Punta",null,null,{"$f":"F654+F847+F893+F667+F680+F693+F706+F859+F870+F881+F717+F730+F743+F756+F769+F780+F793+F806+F819+F832+F969+F982+F1058","v":24835.028573336946},{"$f":"G654+G847+G893+G667+G680+G693+G706+G859+G870+G881+G717+G730+G743+G756+G769+G780+G793+G806+G819+G832+G969+G982+G1058","v":25247.783628014327}]
[null,null,"Fuera de Punta"]
[null,null,"MT",null,null,{"$f":"F1086+F1087","v":0},{"$f":"G1086+G1087","v":0}]
[null,null,"En Punta",null,null,{"$f":"F906+F930+F995+F918+F1008","v":0},{"$f":"G906+G930+G995+G918+G1008","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"AT",null,null,{"$f":"F1089+F1090","v":0},{"$f":"G1089+G1090","v":0}]
[null,null,"En Punta",null,null,{"$f":"F943+F1021+F1047+F956+F1034","v":0},{"$f":"G943+G1021+G1047+G956+G1034","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"CONEXIÓN",null,null,{"$f":"+SUM(F660,F723,F786,F852,F899,F911,F936,F948,F974,F1000,F1026,F1052,F1014)+F962+F988+F1040+F1064","v":163.3263244761778},{"$f":"+SUM(G660,G723,G786,G852,G899,G911,G936,G948,G974,G1000,G1026,G1052,G1014)+G962+G988+G1040+G1064","v":163.3263244761778}]
[]
[null,null,"PÉRDIDA DE DISTRIBUCIÓN",null,null,{"$f":"SUM(F1094:F1095)","v":19759.106512660881},{"$f":"SUM(G1094:G1095)","v":23236.895018566771}]
[null,null,"Demanda",null,null,{"$f":"F849+F897+F908+F932+F945+F997+F1023+F861+F872+F883+F920+F971+F1049+F1010+F958+F984+F1036","v":824.53672378852332},{"$f":"G849+G897+G908+G932+G945+G997+G1023+G861+G872+G883+G920+G971+G1049+G1010+G958+G984+G1036","v":968.21099965031317}]
[null,null,"Energía",null,null,{"$f":"F657+F850+F895+F896+F909+F933+F934+F946+F670+F998+F1024+F683+F696+F709+F862+F873+F884+F921+F720+F733+F746+F759+F772+F783+F796+F809+F822+F835+F972+F1050+F1011+F1012+F959+F960+F985+F986+F1037+F1038+F1061","v":18934.569788872359},{"$f":"G657+G850+G895+G896+G909+G933+G934+G946+G670+G998+G1024+G683+G696+G709+G862+G873+G884+G921+G720+G733+G746+G759+G772+G783+G796+G809+G822+G835+G972+G1050+G1011+G1012+G959+G960+G985+G986+G1037+G1038+G1061","v":22268.684018916458}]
[]
[null,null,"ALUMBRADO PÚBLICO",null,null,{"$f":"F659+F851+F898+F910+F935+F947+F672+F999+F1025+F685+F698+F711+F863+F874+F885+F922+F722+F735+F748+F761+F774+F785+F798+F811+F824+F837+F973+F1051+F1013+F961+F987+F1039+F1063","v":2057.0197667484022},{"$f":"G659+G851+G898+G910+G935+G947+G672+G999+G1025+G685+G698+G711+G863+G874+G885+G922+G722+G735+G748+G761+G774+G785+G798+G811+G824+G837+G973+G1051+G1013+G961+G987+G1039+G1063","v":2070.2060923676763}]

{"sheet":"Ing_RT_1er_año","index":14,"n_rows":1097,"n_cols":7,"rows_kept":1097,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Subsidios"]
[null,null,"Energía No Facturada a BTS (kWh/cliente/mes)",null,null,10,10]
[null,null,"Subsidio a Jubilados",null,null,0.25,0.25]
[null,null,"Subs agropecuarios",null,null,0.05,0.05]
[null,null,"Subs P políticos",null,null,0.5,0.5]
[null,null,"Subs Cruz Roja",null,null,1,1]
[null,null,"Otros Ajustes"]
[null,null,"Monomico Energía "]
[]
[]
[]
[]
[null,null,"VAD",null,null,1.7417236229509701,2.74172362295098]
[null,null,"VPN (mil B/.)"]
[null,null,"COMERCIALIZACIÓN",null,null,{"$f":"SUM(F17:F18)","v":25021.216209343223},{"$f":"SUM(G17:G18)","v":25393.55503324683}]
[null,null,"CARGO FIJO",null,null,{"$f":"F1068","v":7350.5226709560302},{"$f":"G1068","v":7520.9905763225715}]
[null,null,"ENERGÍA",null,null,{"$f":"F1069","v":17670.693538387193},{"$f":"G1069","v":17872.564456924258}]
[null,null,"DISTRIBUCIÓN",null,null,{"$f":"SUM(F20:F22)","v":62581.873484112926},{"$f":"SUM(G20:G22)","v":63318.604689240507}]
[null,null,"ENERGÍA",null,null,{"$f":"F1081","v":34026.848445344374},{"$f":"G1081","v":34592.370391457036}]
[null,null,"POTENCIA",null,null,{"$f":"F1071","v":28415.143701832174},{"$f":"G1071","v":28586.352960847093}]
[null,null,"CONEXIÓN",null,null,{"$f":"+F1091","v":139.88133693637636},{"$f":"+G1091","v":139.88133693637636}]
[null,null,"PÉRDIDAS DE DISTRIBUCIÓN",null,null,{"$f":"SUM(F24:F25)","v":26351.791545579919},{"$f":"SUM(G24:G25)","v":26576.339930049169}]
[null,null,"ENERGÍA",null,null,{"$f":"F1095","v":25190.59529257979},{"$f":"G1095","v":25408.088705641032}]
[null,null,"POTENCIA",null,null,{"$f":"F1094","v":1161.1962530001294},{"$f":"G1094","v":1168.2512244081367}]
[null,null,"ALUMBRADO PÚBLICO",null,null,{"$f":"SUM(F27:F27)","v":4079.7378172756262},{"$f":"SUM(G27:G27)","v":4105.9913795634584}]
[null,null,"ENERGÍA",null,null,{"$f":"F1097","v":4079.7378172756262},{"$f":"G1097","v":4105.9913795634584}]
[]
[null,null,"TOTAL",null,null,{"$f":"F16+F19+F23+F26","v":118034.6190563117},{"$f":"G16+G19+G23+G26","v":119394.49103209998}]
[null,null,"comercialización",null,null,{"$f":"F29-F23","v":91682.827510731775},{"$f":"G29-G23","v":92818.151102050804}]
[null,null,"distribución"]
[null,null,"pérdidas de distribución"]
[null,null,"alumbrado público"]
[null,null,"Factor de ajuste-Comercialización"]
[null,null,"Factor de ajuste-Distribución"]
[null,null,"Factor de ajuste-Pérdidas de distribución"]
[null,null,"Factor de ajuste-Alumbrado público"]
[]
[null,null,"Transmisión"]
[null,null,"Generación"]
[null,null,"Factor de ajuste-Transmisión"]
[null,null,"Factor de ajuste-Generación"]
[null,null,"Generación BTS"]
[null,null,"Generación BTD"]
[null,null,"Generación MTD"]
[null,null,"Generación ATD"]
[null,null,"Factor ajuste-Generación BTS"]
[null,null,"Factor ajuste-Generación BTD"]
[null,null,"Factor ajuste-Generación MTD"]
[null,null,"Factor ajuste-Generación ATD"]
[]
[null,null,"Verifica"]
[]
[]
[null,null,"Consumo de Energía (MWh) (BTS se considera sólo kWh que exceden 10 kWh/mes)"]
[null,null,"BTS"]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F58","v":711260.04805279395},{"$f":"'Ing_real_ 1er_año'!G58","v":723798.26936208596}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F59","v":237809.74780686415},{"$f":"'Ing_real_ 1er_año'!G59","v":244287.00072052632}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F60","v":100.31},{"$f":"'Ing_real_ 1er_año'!G60","v":100.31}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F61","v":8.7029999999999994},{"$f":"'Ing_real_ 1er_año'!G61","v":8.7029999999999994}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F62","v":11.398999999999999},{"$f":"'Ing_real_ 1er_año'!G62","v":11.398999999999999}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F63","v":976083.12706319278},{"$f":"'Ing_real_ 1er_año'!G63","v":993130.9041014472}]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F65","v":0},{"$f":"'Ing_real_ 1er_año'!G65","v":0}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F66","v":0},{"$f":"'Ing_real_ 1er_año'!G66","v":0}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F67","v":0},{"$f":"'Ing_real_ 1er_año'!G67","v":0}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F68","v":0},{"$f":"'Ing_real_ 1er_año'!G68","v":0}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F69","v":0},{"$f":"'Ing_real_ 1er_año'!G69","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F70","v":0},{"$f":"'Ing_real_ 1er_año'!G70","v":0}]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F72","v":0},{"$f":"'Ing_real_ 1er_año'!G72","v":0}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F73","v":0},{"$f":"'Ing_real_ 1er_año'!G73","v":0}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F74","v":0},{"$f":"'Ing_real_ 1er_año'!G74","v":0}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F75","v":0},{"$f":"'Ing_real_ 1er_año'!G75","v":0}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F76","v":0},{"$f":"'Ing_real_ 1er_año'!G76","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F77","v":0},{"$f":"'Ing_real_ 1er_año'!G77","v":0}]
[null,null,"TOTAL BTS",null,null,{"$f":"'Ing_real_ 1er_año'!F78","v":976083.12706319278},{"$f":"'Ing_real_ 1er_año'!G78","v":993130.9041014472}]
[null,null,"1-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F80","v":0},{"$f":"'Ing_real_ 1er_año'!G80","v":0}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F82","v":0},{"$f":"'Ing_real_ 1er_año'!G82","v":0}]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad"]
[null,null,"BTD"]
[null,null,"Todos los consumos"]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F87","v":289106.45199072},{"$f":"'Ing_real_ 1er_año'!G87","v":292967.26578266401}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F88","v":475.99972896000003},{"$f":"'Ing_real_ 1er_año'!G88","v":399.84377817600006}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F89","v":150.80495808000001},{"$f":"'Ing_real_ 1er_año'!G89","v":98.305990560000012}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F90","v":80.914176000000012},{"$f":"'Ing_real_ 1er_año'!G90","v":40.77048096}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F91","v":38.631868799999999},{"$f":"'Ing_real_ 1er_año'!G91","v":27.259333200000004}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F92","v":289852.80272256007},{"$f":"'Ing_real_ 1er_año'!G92","v":293533.44536556001}]
[]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F94","v":0},{"$f":"'Ing_real_ 1er_año'!G94","v":0}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F95","v":0},{"$f":"'Ing_real_ 1er_año'!G95","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F96","v":0},{"$f":"'Ing_real_ 1er_año'!G96","v":0}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F97","v":0},{"$f":"'Ing_real_ 1er_año'!G97","v":0}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F98","v":0},{"$f":"'Ing_real_ 1er_año'!G98","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F99","v":0},{"$f":"'Ing_real_ 1er_año'!G99","v":0}]
[]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F101","v":0},{"$f":"'Ing_real_ 1er_año'!G101","v":0}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F102","v":0},{"$f":"'Ing_real_ 1er_año'!G102","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F103","v":0},{"$f":"'Ing_real_ 1er_año'!G103","v":0}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F104","v":0},{"$f":"'Ing_real_ 1er_año'!G104","v":0}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F105","v":0},{"$f":"'Ing_real_ 1er_año'!G105","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F106","v":0},{"$f":"'Ing_real_ 1er_año'!G106","v":0}]
[]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F108","v":0},{"$f":"'Ing_real_ 1er_año'!G108","v":0}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F109","v":0},{"$f":"'Ing_real_ 1er_año'!G109","v":0}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F110","v":0},{"$f":"'Ing_real_ 1er_año'!G110","v":0}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F111","v":0},{"$f":"'Ing_real_ 1er_año'!G111","v":0}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F112","v":0},{"$f":"'Ing_real_ 1er_año'!G112","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F113","v":0},{"$f":"'Ing_real_ 1er_año'!G113","v":0}]
[null,null,"TOTAL BTD",null,null,{"$f":"'Ing_real_ 1er_año'!F114","v":289852.80272256007},{"$f":"'Ing_real_ 1er_año'!G114","v":293533.44536556001}]
[null,null,"MTD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F117","v":135800.31528000001},{"$f":"'Ing_real_ 1er_año'!G117","v":122444.85702960001}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F118","v":900.7595520000001},{"$f":"'Ing_real_ 1er_año'!G118","v":2131.966872}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F119","v":136701.07483200001},{"$f":"'Ing_real_ 1er_año'!G119","v":124576.82390160002}]
[]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F121","v":0},{"$f":"'Ing_real_ 1er_año'!G121","v":0}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F122","v":0},{"$f":"'Ing_real_ 1er_año'!G122","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F123","v":0},{"$f":"'Ing_real_ 1er_año'!G123","v":0}]
[]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F125","v":0},{"$f":"'Ing_real_ 1er_año'!G125","v":0}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F126","v":0},{"$f":"'Ing_real_ 1er_año'!G126","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F127","v":0},{"$f":"'Ing_real_ 1er_año'!G127","v":0}]
[]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F129","v":0},{"$f":"'Ing_real_ 1er_año'!G129","v":0}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F130","v":0},{"$f":"'Ing_real_ 1er_año'!G130","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F131","v":0},{"$f":"'Ing_real_ 1er_año'!G131","v":0}]
[null,null,"TOTAL MTD",null,null,{"$f":"'Ing_real_ 1er_año'!F132","v":136701.07483200001},{"$f":"'Ing_real_ 1er_año'!G132","v":124576.82390160002}]
[null,null,"ATD"]
[null,null,"Sin Apertura por kWh"]
[null,null,"ATD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F135","v":0},{"$f":"'Ing_real_ 1er_año'!G135","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F136","v":0},{"$f":"'Ing_real_ 1er_año'!G136","v":0}]
[]
[null,null,"ATD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F138","v":0},{"$f":"'Ing_real_ 1er_año'!G138","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F139","v":0},{"$f":"'Ing_real_ 1er_año'!G139","v":0}]
[]
[null,null,"ATD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F141","v":0},{"$f":"'Ing_real_ 1er_año'!G141","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F142","v":0},{"$f":"'Ing_real_ 1er_año'!G142","v":0}]
[]
[null,null,"ATD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F144","v":0},{"$f":"'Ing_real_ 1er_año'!G144","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F145","v":0},{"$f":"'Ing_real_ 1er_año'!G145","v":0}]
[null,null,"TOTAL ATD",null,null,{"$f":"'Ing_real_ 1er_año'!F146","v":0},{"$f":"'Ing_real_ 1er_año'!G146","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F148","v":706.4180748},{"$f":"'Ing_real_ 1er_año'!G148","v":863.56633320000014}]
[null,null,"BTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F149","v":2185.4618838000001},{"$f":"'Ing_real_ 1er_año'!G149","v":2494.3714848000004}]
[null,null,"TOTAL BTH",null,null,{"$f":"'Ing_real_ 1er_año'!F150","v":2891.8799586},{"$f":"'Ing_real_ 1er_año'!G150","v":3357.9378180000003}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F152","v":6364.5377544000012},{"$f":"'Ing_real_ 1er_año'!G152","v":6824.2399337249999}]
[null,null,"MTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F153","v":17665.2968688},{"$f":"'Ing_real_ 1er_año'!G153","v":16533.268439174997}]
[null,null,"TOTAL MTH",null,null,{"$f":"'Ing_real_ 1er_año'!F154","v":24029.8346232},{"$f":"'Ing_real_ 1er_año'!G154","v":23357.508372899996}]
[null,null,"ATH",null,null,{"$f":"'Ing_real_ 1er_año'!F155","v":0},{"$f":"'Ing_real_ 1er_año'!G155","v":0}]
[null,null,"ATH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F156","v":24845.2686216},{"$f":"'Ing_real_ 1er_año'!G156","v":23244.525465299997}]
[null,null,"ATH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F157","v":81746.223871199996},{"$f":"'Ing_real_ 1er_año'!G157","v":74824.919506124977}]
[null,null,"TOTAL ATH",null,null,{"$f":"'Ing_real_ 1er_año'!F158","v":106591.4924928},{"$f":"'Ing_real_ 1er_año'!G158","v":98069.444971424979}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F160","v":44829.931006494597},{"$f":"'Ing_real_ 1er_año'!G160","v":48257.13269590374}]
[null,null,"BTH PEAJE"]
[null,null,"BTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F162","v":520.48925072522661},{"$f":"'Ing_real_ 1er_año'!G162","v":480.26480864053633}]
[null,null,"BTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F163","v":778.81689128439325},{"$f":"'Ing_real_ 1er_año'!G163","v":718.62837654677401}]
[null,null,"TOTAL BTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F164","v":1299.3061420096199},{"$f":"'Ing_real_ 1er_año'!G164","v":1198.8931851873103}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F166","v":217316.47625595596},{"$f":"'Ing_real_ 1er_año'!G166","v":212406.87176070339}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F168","v":16821.195676373412},{"$f":"'Ing_real_ 1er_año'!G168","v":17771.640436873487}]
[null,null,"MTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F169","v":38592.883422823492},{"$f":"'Ing_real_ 1er_año'!G169","v":40773.489638190978}]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F170","v":55414.079099196904},{"$f":"'Ing_real_ 1er_año'!G170","v":58545.130075064466}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F172","v":34075.426533709797},{"$f":"'Ing_real_ 1er_año'!G172","v":29419.059158147003}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F174","v":7098.0016102950513},{"$f":"'Ing_real_ 1er_año'!G174","v":11353.983474283679}]
[null,null,"ATH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F175","v":21304.190050609755},{"$f":"'Ing_real_ 1er_año'!G175","v":34078.242729162623}]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F176","v":28402.191660904806},{"$f":"'Ing_real_ 1er_año'!G176","v":45432.226203446306}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"'Ing_real_ 1er_año'!F178","v":151597.59916704858},{"$f":"'Ing_real_ 1er_año'!G178","v":152347.40084350843}]
[null,null,"PREPAGOS"]
[null,null,"TOTAL PREPAGOS",null,null,{"$f":"'Ing_real_ 1er_año'!F180","v":0},{"$f":"'Ing_real_ 1er_año'!G180","v":0}]
[null,null,"TOTAL ENSA",null,null,{"$f":"'Ing_real_ 1er_año'!F181","v":2205786.2963896734},{"$f":"'Ing_real_ 1er_año'!G181","v":2208209.602354493}]
[null,null,null,null,null,{"$f":"'Ing_real_ 1er_año'!F182","v":2054188.6972226249},{"$f":"'Ing_real_ 1er_año'!G182","v":2055862.2015109845}]
[null,null,"Demanda Promedio Mensual (MW)"]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F185","v":188.06994252216666},{"$f":"'Ing_real_ 1er_año'!G185","v":189.95064194738833}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F186","v":0.29133333333333333},{"$f":"'Ing_real_ 1er_año'!G186","v":0.29133333333333333}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F187","v":7.5166666666666673E-2},{"$f":"'Ing_real_ 1er_año'!G187","v":7.5166666666666673E-2}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F188","v":5.7333333333333326E-2},{"$f":"'Ing_real_ 1er_año'!G188","v":5.7333333333333326E-2}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F189","v":0},{"$f":"'Ing_real_ 1er_año'!G189","v":0}]
[null,null,"TOTAL BTD",null,null,{"$f":"'Ing_real_ 1er_año'!F190","v":188.49377585549999},{"$f":"'Ing_real_ 1er_año'!G190","v":190.37447528072167}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F192","v":65.73034382343748},{"$f":"'Ing_real_ 1er_año'!G192","v":66.058995542554655}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F193","v":1.1303333333333332},{"$f":"'Ing_real_ 1er_año'!G193","v":1.1303333333333332}]
[null,null,"TOTAL MTD",null,null,{"$f":"'Ing_real_ 1er_año'!F194","v":66.860677156770819},{"$f":"'Ing_real_ 1er_año'!G194","v":67.189328875887995}]
[null,null,"ATD"]
[null,null,"ATD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F196","v":0},{"$f":"'Ing_real_ 1er_año'!G196","v":0}]
[null,null,"TOTAL ATD",null,null,{"$f":"'Ing_real_ 1er_año'!F197","v":0},{"$f":"'Ing_real_ 1er_año'!G197","v":0}]
[null,null,"BTH"]
[null,null,"BTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F199","v":1.6848333333333332},{"$f":"'Ing_real_ 1er_año'!G199","v":1.6848333333333332}]
[null,null,"BTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F200","v":2.2833333333333337},{"$f":"'Ing_real_ 1er_año'!G200","v":2.2833333333333337}]
[null,null,"TOTAL BTH",null,null,{"$f":"'Ing_real_ 1er_año'!F201","v":3.9681666666666668},{"$f":"'Ing_real_ 1er_año'!G201","v":3.9681666666666668}]
[null,null,"MTH"]
[null,null,"MTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F203","v":9.2166666666666668},{"$f":"'Ing_real_ 1er_año'!G203","v":9.2166666666666668}]
[null,null,"MTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F204","v":9.3283333333333331},{"$f":"'Ing_real_ 1er_año'!G204","v":9.3283333333333331}]
[null,null,"TOTAL MTH",null,null,{"$f":"'Ing_real_ 1er_año'!F205","v":18.545000000000002},{"$f":"'Ing_real_ 1er_año'!G205","v":18.545000000000002}]
[null,null,"ATH"]
[null,null,"ATH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F207","v":24.595860622499998},{"$f":"'Ing_real_ 1er_año'!G207","v":24.841819228724997}]
[null,null,"ATH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F208","v":24.495921425500001},{"$f":"'Ing_real_ 1er_año'!G208","v":24.740880639755002}]
[null,null,"TOTAL ATH",null,null,{"$f":"'Ing_real_ 1er_año'!F209","v":49.091782047999999},{"$f":"'Ing_real_ 1er_año'!G209","v":49.582699868479999}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F211","v":21.524414864860216},{"$f":"'Ing_real_ 1er_año'!G211","v":21.524414864860216}]
[null,null,"BTH Peaje"]
[null,null,"BTH Peaje - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F213","v":0.52442050000000007},{"$f":"'Ing_real_ 1er_año'!G213","v":0.52442050000000007}]
[null,null,"BTH Peaje - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F214","v":0.50474866666666673},{"$f":"'Ing_real_ 1er_año'!G214","v":0.50474866666666673}]
[null,null,"TOTAL BTH Peaje",null,null,{"$f":"'Ing_real_ 1er_año'!F215","v":1.0291691666666667},{"$f":"'Ing_real_ 1er_año'!G215","v":1.0291691666666667}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F217","v":83.866540684185637},{"$f":"'Ing_real_ 1er_año'!G217","v":83.866540684185637}]
[null,null,"MTH PEAJE"]
[null,null,"MTH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F219","v":21.667171516298453},{"$f":"'Ing_real_ 1er_año'!G219","v":21.667171516298453}]
[null,null,"MTH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F220","v":21.507478982585269},{"$f":"'Ing_real_ 1er_año'!G220","v":21.507478982585269}]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F221","v":43.174650498883722},{"$f":"'Ing_real_ 1er_año'!G221","v":43.174650498883722}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F223","v":8.6661532499999989},{"$f":"'Ing_real_ 1er_año'!G223","v":8.6661532499999989}]
[null,null,"ATH PEAJE"]
[null,null,"ATH - Punta",null,null,{"$f":"'Ing_real_ 1er_año'!F225","v":15.887581343333334},{"$f":"'Ing_real_ 1er_año'!G225","v":15.887581343333334}]
[null,null,"ATH - FP",null,null,{"$f":"'Ing_real_ 1er_año'!F226","v":15.930246664},{"$f":"'Ing_real_ 1er_año'!G226","v":15.930246664}]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F227","v":31.817828007333333},{"$f":"'Ing_real_ 1er_año'!G227","v":31.817828007333333}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"'Ing_real_ 1er_año'!F229","v":66.117612853738351},{"$f":"'Ing_real_ 1er_año'!G229","v":66.444630545533244}]
[null,null,"TOTAL ENSA",null,null,{"$f":"'Ing_real_ 1er_año'!F230","v":539.98112055372167},{"$f":"'Ing_real_ 1er_año'!G230","v":543.00840721033546}]
[null,null,null,null,null,{"$f":"'Ing_real_ 1er_año'!F231","v":473.8635076999833},{"$f":"'Ing_real_ 1er_año'!G231","v":476.56377666480222}]
[]
[null,null,"Número de Clientes"]
[null,null,"BTS"]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F236","v":383892.44336485123},{"$f":"'Ing_real_ 1er_año'!G236","v":393711.55740722583}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F237","v":125744.03457765334},{"$f":"'Ing_real_ 1er_año'!G237","v":127571.89847778332}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F238","v":19.833333333333336},{"$f":"'Ing_real_ 1er_año'!G238","v":19.833333333333336}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F239","v":4},{"$f":"'Ing_real_ 1er_año'!G239","v":4}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F240","v":4.5},{"$f":"'Ing_real_ 1er_año'!G240","v":4.5}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F241","v":509664.81127583794},{"$f":"'Ing_real_ 1er_año'!G241","v":521311.78921834251}]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F243","v":0},{"$f":"'Ing_real_ 1er_año'!G243","v":0}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F244","v":0},{"$f":"'Ing_real_ 1er_año'!G244","v":0}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F245","v":0},{"$f":"'Ing_real_ 1er_año'!G245","v":0}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F246","v":0},{"$f":"'Ing_real_ 1er_año'!G246","v":0}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F247","v":0},{"$f":"'Ing_real_ 1er_año'!G247","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F248","v":0},{"$f":"'Ing_real_ 1er_año'!G248","v":0}]
[]
[null,null,"BTS - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F250","v":0},{"$f":"'Ing_real_ 1er_año'!G250","v":0}]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F251","v":0},{"$f":"'Ing_real_ 1er_año'!G251","v":0}]
[null,null,"BTS - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F252","v":0},{"$f":"'Ing_real_ 1er_año'!G252","v":0}]
[null,null,"BTS- Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F253","v":0},{"$f":"'Ing_real_ 1er_año'!G253","v":0}]
[null,null,"BTS - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F254","v":0},{"$f":"'Ing_real_ 1er_año'!G254","v":0}]
[null,null,"TOTAL",null,null,{"$f":"'Ing_real_ 1er_año'!F255","v":0},{"$f":"'Ing_real_ 1er_año'!G255","v":0}]
[null,null,"TOTAL BTS",null,null,{"$f":"'Ing_real_ 1er_año'!F256","v":509664.81127583794},{"$f":"'Ing_real_ 1er_año'!G256","v":521311.78921834251}]
[null,null,"1-600 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F258","v":72375.833333333328},{"$f":"'Ing_real_ 1er_año'!G258","v":72575.833333333328}]
[null,null,"601-750 kWh"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F260","v":0},{"$f":"'Ing_real_ 1er_año'!G260","v":0}]
[null,null,"Mayor a 750 kWh con descuento"]
[null,null,"BTS - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F262","v":0},{"$f":"'Ing_real_ 1er_año'!G262","v":0}]
[null,null,"BTD"]
[null,null,"BTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F264","v":5474.6597137085737},{"$f":"'Ing_real_ 1er_año'!G264","v":5581.4155781258914}]
[null,null,"BTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F265","v":9.1666666666666661},{"$f":"'Ing_real_ 1er_año'!G265","v":9.1666666666666661}]
[null,null,"BTD - Jubilados, Pen. Tercera Edad",null,null,{"$f":"'Ing_real_ 1er_año'!F266","v":4.5},{"$f":"'Ing_real_ 1er_año'!G266","v":4.5}]
[null,null,"BTD - Partidos Políticos",null,null,{"$f":"'Ing_real_ 1er_año'!F267","v":1},{"$f":"'Ing_real_ 1er_año'!G267","v":1}]
[null,null,"BTD - Cruz Roja",null,null,{"$f":"'Ing_real_ 1er_año'!F268","v":1},{"$f":"'Ing_real_ 1er_año'!G268","v":1}]
[null,null,"TOTAL BTD",null,null,{"$f":"'Ing_real_ 1er_año'!F269","v":5490.3263803752407},{"$f":"'Ing_real_ 1er_año'!G269","v":5597.0822447925584}]
[null,null,"MTD"]
[null,null,"MTD - Regulares",null,null,{"$f":"'Ing_real_ 1er_año'!F271","v":394.16666666666669},{"$f":"'Ing_real_ 1er_año'!G271","v":396.83333333333331}]
[null,null,"MTD - Agropecuarios",null,null,{"$f":"'Ing_real_ 1er_año'!F272","v":10},{"$f":"'Ing_real_ 1er_año'!G272","v":10}]
[null,null,"TOTAL MTD",null,null,{"$f":"'Ing_real_ 1er_año'!F273","v":404.16666666666669},{"$f":"'Ing_real_ 1er_año'!G273","v":406.83333333333331}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,null,{"$f":"'Ing_real_ 1er_año'!F275","v":0},{"$f":"'Ing_real_ 1er_año'!G275","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,null,{"$f":"'Ing_real_ 1er_año'!F277","v":90.333333333333329},{"$f":"'Ing_real_ 1er_año'!G277","v":90.333333333333329}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,null,{"$f":"'Ing_real_ 1er_año'!F279","v":30.666666666666668},{"$f":"'Ing_real_ 1er_año'!G279","v":27.833333333333332}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,null,{"$f":"'Ing_real_ 1er_año'!F281","v":3},{"$f":"'Ing_real_ 1er_año'!G281","v":3}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F283","v":106.66666666666667},{"$f":"'Ing_real_ 1er_año'!G283","v":106.66666666666667}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F285","v":2},{"$f":"'Ing_real_ 1er_año'!G285","v":2}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F287","v":151.5},{"$f":"'Ing_real_ 1er_año'!G287","v":151.5}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F289","v":36.833333333333336},{"$f":"'Ing_real_ 1er_año'!G289","v":36.833333333333336}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F291","v":1},{"$f":"'Ing_real_ 1er_año'!G291","v":1}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F293","v":1},{"$f":"'Ing_real_ 1er_año'!G293","v":1}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"'Ing_real_ 1er_año'!F295","v":1},{"$f":"'Ing_real_ 1er_año'!G295","v":1}]
[null,null,"TOTAL ENSA",null,null,{"$f":"'Ing_real_ 1er_año'!F296","v":515983.30432287988},{"$f":"'Ing_real_ 1er_año'!G296","v":527736.87146313512}]
[null,null,null,null,null,{"$f":"'Ing_real_ 1er_año'!F297","v":515982.30432287988},{"$f":"'Ing_real_ 1er_año'!G297","v":527735.87146313512}]
[null,null,"Nuevas Conexiones",null,null,{"$f":"'Ing_real_ 1er_año'!F298","v":0},{"$f":"'Ing_real_ 1er_año'!G298","v":0}]
[null,null,"BTS"]
[null,null,"Total BTS",null,null,{"$f":"'Ing_real_ 1er_año'!F300","v":7648.7074248759891},{"$f":"'Ing_real_ 1er_año'!G300","v":7648.7074248759891}]
[null,null,null,null,null,{"$f":"'Ing_real_ 1er_año'!F301","v":0},{"$f":"'Ing_real_ 1er_año'!G301","v":0}]
[null,null,null,null,null,{"$f":"'Ing_real_ 1er_año'!F302","v":0},{"$f":"'Ing_real_ 1er_año'!G302","v":0}]
[null,null,"TOTAL BTS",null,null,{"$f":"'Ing_real_ 1er_año'!F303","v":7648.7074248759891},{"$f":"'Ing_real_ 1er_año'!G303","v":7648.7074248759891}]
[null,null,"BTD"]
[null,null,"TOTAL BTD",null,null,{"$f":"'Ing_real_ 1er_año'!F305","v":124.63304683259685},{"$f":"'Ing_real_ 1er_año'!G305","v":124.63304683259685}]
[null,null,"MTD"]
[null,null,"TOTAL MTD",null,null,{"$f":"'Ing_real_ 1er_año'!F307","v":2.5},{"$f":"'Ing_real_ 1er_año'!G307","v":2.5}]
[null,null,"ATD"]
[null,null,"TOTAL ATD",null,null,{"$f":"'Ing_real_ 1er_año'!F309","v":0},{"$f":"'Ing_real_ 1er_año'!G309","v":0}]
[null,null,"BTH"]
[null,null,"TOTAL BTH",null,null,{"$f":"'Ing_real_ 1er_año'!F311","v":0.5},{"$f":"'Ing_real_ 1er_año'!G311","v":0.5}]
[null,null,"MTH"]
[null,null,"TOTAL MTH",null,null,{"$f":"'Ing_real_ 1er_año'!F313","v":0.5},{"$f":"'Ing_real_ 1er_año'!G313","v":0.5}]
[null,null,"ATH"]
[null,null,"TOTAL ATH",null,null,{"$f":"'Ing_real_ 1er_año'!F315","v":0},{"$f":"'Ing_real_ 1er_año'!G315","v":0}]
[null,null,"BTD PEAJE"]
[null,null,"TOTAL BTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F317","v":0},{"$f":"'Ing_real_ 1er_año'!G317","v":0}]
[null,null,"BTH PEAJE"]
[null,null,"TOTAL BTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F319","v":0},{"$f":"'Ing_real_ 1er_año'!G319","v":0}]
[null,null,"MTD PEAJE"]
[null,null,"TOTAL MTD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F321","v":0},{"$f":"'Ing_real_ 1er_año'!G321","v":0}]
[null,null,"MTH PEAJE"]
[null,null,"TOTAL MTH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F323","v":0},{"$f":"'Ing_real_ 1er_año'!G323","v":0}]
[null,null,"ATD PEAJE"]
[null,null,"TOTAL ATD PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F325","v":0},{"$f":"'Ing_real_ 1er_año'!G325","v":0}]
[null,null,"ATH PEAJE"]
[null,null,"TOTAL ATH PEAJE",null,null,{"$f":"'Ing_real_ 1er_año'!F327","v":0},{"$f":"'Ing_real_ 1er_año'!G327","v":0}]
[null,null,"EDEMET"]
[null,null,"TOTAL EDEMET",null,null,{"$f":"'Ing_real_ 1er_año'!F329","v":0},{"$f":"'Ing_real_ 1er_año'!G329","v":0}]
[null,null,"TOTAL ENSA",null,null,{"$f":"'Ing_real_ 1er_año'!F330","v":7776.8404717085859},{"$f":"'Ing_real_ 1er_año'!G330","v":7776.8404717085859}]
[]
[]
[null,null,"TARIFA",null,null,{"$f":"[13]Hoja1!K4","v":"Jul-Dic 22"},{"$f":"[13]Hoja1!L4","v":"Ene-Jun 23"}]
[null,null,"BTS hasta 300 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh"]
[null,null,"Cargo por Energía kWh adicionales"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"Ajustes_2!$W$484","v":2.4882348982526596},{"$f":"Ajustes_2!$W$484","v":2.4882348982526596}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"Ajustes_2!$W$485","v":1.5443717884977138E-2},{"$f":"Ajustes_2!$W$485","v":1.5443717884977138E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"Ajustes_2!$W$487","v":3.8322120234565257E-2},{"$f":"Ajustes_2!$W$487","v":3.8322120234565257E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"Ajustes_2!$W$490*'Factor Monomico'!B35","v":1.6859672322932357E-2},{"$f":"Ajustes_2!$W$490*'Factor Monomico'!C35","v":1.6859672322932357E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$492","v":2.2666377095515865E-3},{"$f":"Ajustes_2!$W$492","v":2.2666377095515865E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$493","v":16.367821365439507},{"$f":"Ajustes_2!$W$493","v":16.367821365439507}]
[null,null,"BTS 301-750 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh"]
[null,null,"Cargo por Energía kWh adicionales"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"Ajustes_2!$W$512","v":2.4882348982526596},{"$f":"Ajustes_2!$W$512","v":2.4882348982526596}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"Ajustes_2!$W$513","v":1.5443717884977138E-2},{"$f":"Ajustes_2!$W$513","v":1.5443717884977138E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"Ajustes_2!$W$515","v":3.8322120234565257E-2},{"$f":"Ajustes_2!$W$515","v":3.8322120234565257E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"Ajustes_2!$W$518*'Factor Monomico'!B35","v":1.6859672322932357E-2},{"$f":"Ajustes_2!$W$518*'Factor Monomico'!C35","v":1.6859672322932357E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$520","v":2.2666377095515865E-3},{"$f":"Ajustes_2!$W$520","v":2.2666377095515865E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$521","v":16.367821365439507},{"$f":"Ajustes_2!$W$521","v":16.367821365439507}]
[null,null,"BTS mayor a 750 kWh"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo, primeros 10 kWh"]
[null,null,"Cargo por Energía kWh adicionales"]
[null,null,"Comercialización"]
["BTS","CCOMF_cliente_","Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"Ajustes_2!$W$540","v":2.4882348982526596},{"$f":"Ajustes_2!$W$540","v":2.4882348982526596}]
["BTS","CCOMV_kWh_","Cargo por los siguientes  kWh",null,null,{"$f":"Ajustes_2!$W$541","v":1.5443717884977138E-2},{"$f":"Ajustes_2!$W$541","v":1.5443717884977138E-2}]
[null,null,"Distribución"]
["BTS","CD_kWh_","Cargo por energía por los kWh adicionales",null,null,{"$f":"Ajustes_2!$W$543","v":3.8322120234565257E-2},{"$f":"Ajustes_2!$W$543","v":3.8322120234565257E-2}]
[]
[null,null,"Pérdida de Distribución"]
["BTS","CPERDP+CPERDE_kWh_","Cargo por energía por los kWh adionales",null,null,{"$f":"Ajustes_2!$W$546*'Factor Monomico'!B35","v":1.6859672322932357E-2},{"$f":"Ajustes_2!$W$546*'Factor Monomico'!C35","v":1.6859672322932357E-2}]
[]
["BTS","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$548","v":2.2666377095515865E-3},{"$f":"Ajustes_2!$W$548","v":2.2666377095515865E-3}]
["BTS","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$549","v":16.367821365439507},{"$f":"Ajustes_2!$W$549","v":16.367821365439507}]
[null,null,"BTD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía 1eros 10,000 kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh"]
[null,null,"Comercialización"]
["BTD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$610","v":5.3349443157451084},{"$f":"Ajustes_2!$W$610","v":5.3349443157451084}]
["BTD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$611","v":5.4269552232858063E-3},{"$f":"Ajustes_2!$W$611","v":5.4269552232858063E-3}]
[null,null,"Distribución"]
["BTD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$613","v":13.08006857391292},{"$f":"Ajustes_2!$W$613","v":13.08006857391292}]
["BTD","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$614","v":0},{"$f":"Ajustes_2!$W$614","v":0}]
[]
["BTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$616*'Factor Monomico'!B35","v":0.53493050232607642},{"$f":"Ajustes_2!$W$616*'Factor Monomico'!C35","v":0.53493050232607642}]
["BTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$617*'Factor Monomico'!B35","v":1.5264049309894728E-2},{"$f":"Ajustes_2!$W$617*'Factor Monomico'!C35","v":1.5264049309894728E-2}]
["BTD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$618","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$618","v":2.1961625927895221E-3}]
["BTD","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$619","v":70.459740654205618},{"$f":"Ajustes_2!$W$619","v":70.459740654205618}]
[null,null,"BTH"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["BTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!W650","v":5.3349443157451084},{"$f":"Ajustes_2!W650","v":5.3349443157451084}]
["BTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!W651","v":5.4269552232858063E-3},{"$f":"Ajustes_2!W651","v":5.4269552232858063E-3}]
[null,null,"Distribución"]
["BTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"Ajustes_2!W653","v":8.4098957146025217},{"$f":"Ajustes_2!W653","v":8.4098957146025217}]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"Ajustes_2!W654","v":5.2557046271910357},{"$f":"Ajustes_2!W654","v":5.2557046271910357}]
["BTH","CD_kWh_","Energía ",null,null,{"$f":"Ajustes_2!W655","v":0},{"$f":"Ajustes_2!W655","v":0}]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$656*'Factor Monomico'!B35","v":1.526404930989473E-2},{"$f":"Ajustes_2!$W$656*'Factor Monomico'!C35","v":1.526404930989473E-2}]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"Ajustes_2!$W$657*'Factor Monomico'!B35","v":1.526404930989473E-2},{"$f":"Ajustes_2!$W$657*'Factor Monomico'!C35","v":1.526404930989473E-2}]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$658*'Factor Monomico'!B35","v":0.55198947192425785},{"$f":"Ajustes_2!$W$658*'Factor Monomico'!C35","v":0.55198947192425785}]
["BTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!W659","v":2.1961625927895221E-3},{"$f":"Ajustes_2!W659","v":2.1961625927895221E-3}]
["BTH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!W660","v":70.459740654205618},{"$f":"Ajustes_2!W660","v":70.459740654205618}]
[null,null,"MTD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía 1eros 10,000 kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh"]
[null,null,"Comercialización"]
["MTD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$688","v":9.5839217055579127},{"$f":"Ajustes_2!$W$688","v":9.5839217055579127}]
["MTD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$689","v":4.6945939885683291E-3},{"$f":"Ajustes_2!$W$689","v":4.6945939885683291E-3}]
[null,null,"Distribución"]
["MTD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$691","v":9.9914660287168893},{"$f":"Ajustes_2!$W$691","v":9.9914660287168893}]
["MTD","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$692","v":0},{"$f":"Ajustes_2!$W$692","v":0}]
[null,null,"Pérdida de Distribución"]
["MTD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$694*'Factor Monomico'!B35","v":0.39502609609957784},{"$f":"Ajustes_2!$W$694*'Factor Monomico'!C35","v":0.39502609609957784}]
["MTD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$695*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$695*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["MTD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$696","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$696","v":2.1961625927895221E-3}]
["MTD","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$697","v":1957.2727008000002},{"$f":"Ajustes_2!$W$697","v":1957.2727008000002}]
[null,null,"MTH"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["MTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$728","v":9.5839217055579127},{"$f":"Ajustes_2!$W$728","v":9.5839217055579127}]
["MTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$729","v":4.6945939885683291E-3},{"$f":"Ajustes_2!$W$729","v":4.6945939885683291E-3}]
[null,null,"Distribución"]
["MTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"Ajustes_2!W731","v":5.3172946870266982},{"$f":"Ajustes_2!W731","v":5.3172946870266982}]
["MTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"Ajustes_2!W732","v":5.0424331912538163},{"$f":"Ajustes_2!W732","v":5.0424331912538163}]
["MTH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!W733","v":0},{"$f":"Ajustes_2!W733","v":0}]
["MTH","CPERDP_kWP_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$734*'Factor Monomico'!B35","v":0.40263318449131202},{"$f":"Ajustes_2!$W$734*'Factor Monomico'!C35","v":0.40263318449131202}]
["MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$735*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$735*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"Ajustes_2!$W$736*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$736*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["MTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!W737","v":2.1961625927895221E-3},{"$f":"Ajustes_2!W737","v":2.1961625927895221E-3}]
["MTH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!W738","v":1957.2727008000002},{"$f":"Ajustes_2!W738","v":1957.2727008000002}]
[null,null,"ATD"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía 1eros 10,000 kWh"]
[null,null,"Cargo por Energía entre 10,001 a 30,000 kWh"]
[null,null,"Cargo por Energía entre 30,001 a 50,000 kWh"]
[null,null,"Cargo por Energía superiores a 50,000 kWh"]
[null,null,"Comercialización"]
["ATD","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$766","v":9.5839217055579127},{"$f":"Ajustes_2!$W$766","v":9.5839217055579127}]
["ATD","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$767","v":5.0127425855213089E-4},{"$f":"Ajustes_2!$W$767","v":5.0127425855213089E-4}]
[null,null,"Distribución"]
["ATD","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$769","v":1.13310453383124},{"$f":"Ajustes_2!$W$769","v":1.13310453383124}]
["ATD","CD_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$770","v":0},{"$f":"Ajustes_2!$W$770","v":0}]
[null,null,"Pérdida de Distribución"]
["ATD","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$772*'Factor Monomico'!B35","v":6.9683252442886076E-2},{"$f":"Ajustes_2!$W$772*'Factor Monomico'!C35","v":6.9683252442886076E-2}]
["ATD","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$773*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$773*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["ATD","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$774","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$774","v":2.1961625927895221E-3}]
["ATD","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$775","v":2400.0700000000002},{"$f":"Ajustes_2!$W$775","v":2400.0700000000002}]
[]
[null,null,"ATH:  Tarifa por Bloque Horario"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["ATH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$807","v":9.5839217055579127},{"$f":"Ajustes_2!$W$807","v":9.5839217055579127}]
["ATH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$808","v":5.0127425855213089E-4},{"$f":"Ajustes_2!$W$808","v":5.0127425855213089E-4}]
[null,null,"Distribución"]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"Ajustes_2!W810","v":0.85339733432803433},{"$f":"Ajustes_2!W810","v":0.85339733432803433}]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"Ajustes_2!W811","v":0.29001121236094973},{"$f":"Ajustes_2!W811","v":0.29001121236094973}]
["ATH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!W812","v":0},{"$f":"Ajustes_2!W812","v":0}]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"Ajustes_2!$W$813*'Factor Monomico'!B35","v":6.9814258816461014E-2},{"$f":"Ajustes_2!$W$813*'Factor Monomico'!C35","v":6.9814258816461014E-2}]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$814*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$814*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"Ajustes_2!$W$815*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$815*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["ATH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!W816","v":2.1961625927895221E-3},{"$f":"Ajustes_2!W816","v":2.1961625927895221E-3}]
["ATH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!W817","v":2400.0700000000002},{"$f":"Ajustes_2!W817","v":2400.0700000000002}]
[]
[null,null,"BTD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía, 1eros. 255 hras"]
[]
[null,null,"Comercialización"]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$842","v":2.6674721578725542},{"$f":"Ajustes_2!$W$842","v":2.6674721578725542}]
["Peaje BT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$843","v":5.4269552232858063E-3},{"$f":"Ajustes_2!$W$843","v":5.4269552232858063E-3}]
[null,null,"Distribución"]
["Peaje BT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$845","v":13.08006857391292},{"$f":"Ajustes_2!$W$845","v":13.08006857391292}]
["Peaje BT","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$846","v":0},{"$f":"Ajustes_2!$W$846","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje BT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$848*'Factor Monomico'!B35","v":0.53493050232607642},{"$f":"Ajustes_2!$W$848*'Factor Monomico'!C35","v":0.53493050232607642}]
["Peaje BT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$849*'Factor Monomico'!B35","v":1.5264049309894728E-2},{"$f":"Ajustes_2!$W$849*'Factor Monomico'!C35","v":1.5264049309894728E-2}]
["Peaje BT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$850","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$850","v":2.1961625927895221E-3}]
["Peaje BT","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$851","v":70.459740654205618},{"$f":"Ajustes_2!$W$851","v":70.459740654205618}]
[]
[null,null,"BTH Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["Peaje BT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!W875","v":2.6674721578725542},{"$f":"Ajustes_2!W875","v":2.6674721578725542}]
["BTH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!W876","v":5.4269552232858063E-3},{"$f":"Ajustes_2!W876","v":5.4269552232858063E-3}]
[null,null,"Distribución"]
["BTH","CD_kWP_","Demanda en Período de Punta",null,null,{"$f":"Ajustes_2!W878","v":8.4098957146025217},{"$f":"Ajustes_2!W878","v":8.4098957146025217}]
["BTH","CD_kWFP_","Demanda Fuera de Punta ",null,null,{"$f":"Ajustes_2!W879","v":5.2557046271910357},{"$f":"Ajustes_2!W879","v":5.2557046271910357}]
["BTH","CD_kWh_","Energía ",null,null,{"$f":"Ajustes_2!W880","v":0},{"$f":"Ajustes_2!W880","v":0}]
["BTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$881*'Factor Monomico'!B35","v":1.526404930989473E-2},{"$f":"Ajustes_2!$W$881*'Factor Monomico'!C35","v":1.526404930989473E-2}]
["BTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"Ajustes_2!$W$882*'Factor Monomico'!B35","v":1.526404930989473E-2},{"$f":"Ajustes_2!$W$882*'Factor Monomico'!C35","v":1.526404930989473E-2}]
["BTH","CPERDP_kWP_","Pérdidas Estándar de Demanda en Punta",null,null,{"$f":"Ajustes_2!$W$883*'Factor Monomico'!B35","v":0.55198947192425785},{"$f":"Ajustes_2!$W$883*'Factor Monomico'!C35","v":0.55198947192425785}]
["BTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!W884","v":2.1961625927895221E-3},{"$f":"Ajustes_2!W884","v":2.1961625927895221E-3}]
["BTH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!W885","v":70.459740654205618},{"$f":"Ajustes_2!W885","v":70.459740654205618}]
[]
[null,null,"MTD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía, 1eros. 255 hras"]
[]
[null,null,"Comercialización"]
["Peaje MT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!W907","v":4.7919608527789563},{"$f":"Ajustes_2!W907","v":4.7919608527789563}]
["Peaje MT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$908","v":4.6945939885683291E-3},{"$f":"Ajustes_2!$W$908","v":4.6945939885683291E-3}]
[null,null,"Distribución"]
["Peaje MT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$910","v":9.9914660287168893},{"$f":"Ajustes_2!$W$910","v":9.9914660287168893}]
["Peaje MT","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$911","v":0},{"$f":"Ajustes_2!$W$911","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$913*'Factor Monomico'!B35","v":0.39502609609957784},{"$f":"Ajustes_2!$W$913*'Factor Monomico'!C35","v":0.39502609609957784}]
["Peaje MT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$914*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$914*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["Peaje MT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$915","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$915","v":2.1961625927895221E-3}]
["Peaje MT","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$916","v":1957.2727008000002},{"$f":"Ajustes_2!$W$916","v":1957.2727008000002}]
[]
[null,null,"MTH Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["Peaje MTH","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$940","v":4.7919608527789563},{"$f":"Ajustes_2!$W$940","v":4.7919608527789563}]
["Peaje MTH","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$941","v":4.6945939885683291E-3},{"$f":"Ajustes_2!$W$941","v":4.6945939885683291E-3}]
[null,null,"Distribución"]
["Peaje MTH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"Ajustes_2!$W$943","v":5.3172946870266982},{"$f":"Ajustes_2!$W$943","v":5.3172946870266982}]
["Peaje MTH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"Ajustes_2!$W$944","v":5.0424331912538163},{"$f":"Ajustes_2!$W$944","v":5.0424331912538163}]
["Peaje MTH","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$945","v":0},{"$f":"Ajustes_2!$W$945","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje MTH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"Ajustes_2!$W$947*'Factor Monomico'!B35","v":0.40263318449131202},{"$f":"Ajustes_2!$W$947*'Factor Monomico'!C35","v":0.40263318449131202}]
["Peaje MTH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$948*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$948*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["Peaje MTH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"Ajustes_2!$W$949*'Factor Monomico'!B35","v":1.0470790360840667E-2},{"$f":"Ajustes_2!$W$949*'Factor Monomico'!C35","v":1.0470790360840667E-2}]
["Peaje MTH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$950","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$950","v":2.1961625927895221E-3}]
["Peaje MTH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$951","v":1957.2727008000002},{"$f":"Ajustes_2!$W$951","v":1957.2727008000002}]
[]
[null,null,"ATD Peaje"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía"]
[]
[null,null,"Comercialización"]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$973","v":4.7919608527789563},{"$f":"Ajustes_2!$W$973","v":4.7919608527789563}]
["Peaje AT","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$974","v":5.0127425855213089E-4},{"$f":"Ajustes_2!$W$974","v":5.0127425855213089E-4}]
[null,null,"Distribución"]
["Peaje AT","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$976","v":1.13310453383124},{"$f":"Ajustes_2!$W$976","v":1.13310453383124}]
["Peaje AT","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$977","v":0},{"$f":"Ajustes_2!$W$977","v":0}]
[null,null,"Pérdida de Distribución"]
["Peaje AT","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$979*'Factor Monomico'!B35","v":6.9683252442886076E-2},{"$f":"Ajustes_2!$W$979*'Factor Monomico'!C35","v":6.9683252442886076E-2}]
["Peaje AT","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$980*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$980*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["Peaje AT","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$981","v":2.1961625927895221E-3},{"$f":"Ajustes_2!$W$981","v":2.1961625927895221E-3}]
["Peaje AT","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$982","v":2400.0700000000002},{"$f":"Ajustes_2!$W$982","v":2400.0700000000002}]
[]
[null,null,"ATH Peaje:  Tarifa por Bloque Horario"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima en Período de Punta"]
[null,null,"Cargo por Demanda Máxima Fuera de Punta"]
[null,null,"Cargo por Energía en Período de Punta"]
[null,null,"Cargo por Energía Fuera de Punta"]
[null,null,"Comercialización"]
["Peaje AT","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$1006","v":4.7919608527789563},{"$f":"Ajustes_2!$W$1006","v":4.7919608527789563}]
["ATH","CCOMV_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$1007","v":5.0127425855213089E-4},{"$f":"Ajustes_2!$W$1007","v":5.0127425855213089E-4}]
[null,null,"Distribución"]
["ATH","CD_kWP_","Cargo por Demanda Máxima en Punta",null,null,{"$f":"Ajustes_2!W1009","v":0.85339733432803433},{"$f":"Ajustes_2!W1009","v":0.85339733432803433}]
["ATH","CD_kWFP_","Cargo por Demanda Máxima Fuera de Punta",null,null,{"$f":"Ajustes_2!W1010","v":0.29001121236094973},{"$f":"Ajustes_2!W1010","v":0.29001121236094973}]
["ATH","CD_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!W1011","v":0},{"$f":"Ajustes_2!W1011","v":0}]
["ATH","CPERDP_kWP_","Pérdidas Estándar Demanda Máxima  en Punta",null,null,{"$f":"Ajustes_2!$W$1012*'Factor Monomico'!B35","v":6.9814258816461014E-2},{"$f":"Ajustes_2!$W$1012*'Factor Monomico'!C35","v":6.9814258816461014E-2}]
["ATH","CPERDE_kWhP_","Pérdidas Estándar de Energía en Punta",null,null,{"$f":"Ajustes_2!$W$1013*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$1013*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["ATH","CPERDE_kWhFP_","Pérdidas Estándar de Energía Fuera de Punta ",null,null,{"$f":"Ajustes_2!$W$1014*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$1014*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["ATH","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!W1015","v":2.1961625927895221E-3},{"$f":"Ajustes_2!W1015","v":2.1961625927895221E-3}]
["ATH","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!W1016","v":2400.0700000000002},{"$f":"Ajustes_2!W1016","v":2400.0700000000002}]
[]
[null,null,"EDEMET"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Demanda Máxima"]
[null,null,"Cargo por Energía, 1eros. 255 hras"]
[null,null,"Cargo por Energía, Hras Adicionales"]
[null,null,"Comercialización"]
["EDEMET","CCOMF_cliente_","Cargo Fijo ",null,null,{"$f":"Ajustes_2!$W$1033","v":4.7919608527789563},{"$f":"Ajustes_2!$W$1033","v":4.7919608527789563}]
["EDEMET","CCOMV_kWh_","Cargo por Energía ",null,null,{"$f":"Ajustes_2!$W$1034","v":0},{"$f":"Ajustes_2!$W$1034","v":0}]
[null,null,"Distribución"]
["EDEMET","CD_kW_","Cargo por Demanda Máxima",null,null,{"$f":"Ajustes_2!$W$1036","v":1.13310453383124},{"$f":"Ajustes_2!$W$1036","v":1.13310453383124}]
["EDEMET","CD_kWh_","Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$1037","v":0},{"$f":"Ajustes_2!$W$1037","v":0}]
[null,null,"Pérdida de Distribución"]
["EDEMET","CPERDP_kW_","Pérdidas Estándar de Demanda",null,null,{"$f":"Ajustes_2!$W$1039*'Factor Monomico'!B35","v":6.9683252442886076E-2},{"$f":"Ajustes_2!$W$1039*'Factor Monomico'!C35","v":6.9683252442886076E-2}]
["EDEMET","CPERDP+CPERDE_kWh_","Pérdidas Estándar de Energía",null,null,{"$f":"Ajustes_2!$W$1040*'Factor Monomico'!B35","v":1.5947440751255492E-3},{"$f":"Ajustes_2!$W$1040*'Factor Monomico'!C35","v":1.5947440751255492E-3}]
["EDEMET","CSERAP_kWh_","Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$1041","v":0},{"$f":"Ajustes_2!$W$1041","v":0}]
["EDEMET","CX_conex_","Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$1042","v":2400.0700000000002},{"$f":"Ajustes_2!$W$1042","v":2400.0700000000002}]
["EDEMET","CCONAP_kWh_","Alumbrado Público Pass Trough",null,null,{"$f":"Ajustes_2!$W$1043","v":0},{"$f":"Ajustes_2!$W$1043","v":0}]
[]
[null,null,"Prepago:  A Todos los Clientes BTS con Medición Prepago"]
[null,null,"CARGOS VAD - RESUMEN"]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por Energía"]
[null,null,"Comercialización"]
[null,null,"Cargo Fijo",null,null,{"$f":"Ajustes_2!$W$1186","v":2.0735290818772165E-2},{"$f":"Ajustes_2!$W$1186","v":2.0735290818772165E-2}]
[null,null,"Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$1187","v":1.5443717884977138E-2},{"$f":"Ajustes_2!$W$1187","v":1.5443717884977138E-2}]
[null,null,"Distribución"]
[null,null,"Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$1189","v":3.8322120234565257E-2},{"$f":"Ajustes_2!$W$1189","v":3.8322120234565257E-2}]
[]
[null,null,"Pérdida de Distribución"]
[null,null,"Cargo por Energía",null,null,{"$f":"Ajustes_2!$W$1192*'Factor Monomico'!B35","v":1.6859672322932357E-2},{"$f":"Ajustes_2!$W$1192*'Factor Monomico'!C35","v":1.6859672322932357E-2}]
[]
[null,null,"Alumbrado Público",null,null,{"$f":"Ajustes_2!$W$1194","v":2.2666377095515865E-3},{"$f":"Ajustes_2!$W$1194","v":2.2666377095515865E-3}]
[null,null,"Cargo Conexión",null,null,{"$f":"Ajustes_2!$W$1195","v":16.367821365439507},{"$f":"Ajustes_2!$W$1195","v":16.367821365439507}]
[]
[]
[]
[null,null,"INGRESOS (VAD)",null,null,{"$f":"+SUBTOTAL(9,F649:F1064)","v":118034.6190563118},{"$f":"+SUBTOTAL(9,G649:G1064)","v":119394.49103209993}]
[]
[null,null,"BTS",null,null,{"$f":"+SUBTOTAL(9,F650:F660)","v":76653.949426474079},{"$f":"+SUBTOTAL(9,G650:G660)","v":78019.542623361049}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F651:F652)","v":22211.079891942965},{"$f":"+SUBTOTAL(9,G651:G652)","v":22637.451094448676}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F339*F$241*6/1000","v":7608.9946189673728},{"$f":"G339*G$241*6/1000","v":7782.8771208216867}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F340*(F$63-F$3/1000*F$241*6)","v":14602.085272975593},{"$f":"G340*(G$63-G$3/1000*G$241*6)","v":14854.57397362699}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F654:F655)","v":36233.688783623729},{"$f":"+SUBTOTAL(9,G654:G655)","v":36860.215531670859}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F342*(F$63-F$3/1000*F$241*6)","v":36233.688783623729},{"$f":"G342*(G$63-G$3/1000*G$241*6)","v":36860.215531670859}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F657:F658)","v":15940.874779470192},{"$f":"+SUBTOTAL(9,G657:G658)","v":16216.512860269788}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F345*(F$63-F$3/1000*F$241*6)","v":15940.874779470192},{"$f":"G345*(G$63-G$3/1000*G$241*6)","v":16216.512860269788}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F347*(F$63-F$3/1000*F$241*6)","v":2143.1132946303069},{"$f":"G347*(G$63-G$3/1000*G$241*6)","v":2180.1704601648344}]
[null,null,"Conexión",null,"C",{"$f":"+F$300*F348/1000","v":125.19267680688101},{"$f":"+G$300*G348/1000","v":125.19267680688101}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F662:F673)","v":-4665.4505929432826},{"$f":"+SUBTOTAL(9,G662:G673)","v":-4788.3094909186739}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F663:F665)","v":-1358.3583755454606},{"$f":"+SUBTOTAL(9,G663:G665)","v":-1389.7653891147752}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$237*6/1000)*F$4","v":-469.32104262480925},{"$f":"-(G339*G$237*6/1000)*G$4","v":-476.14327474314877}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F340*(F$59-(F$3/1000*6*F$237)))*F$4","v":-889.03733292065124},{"$f":"-(G340*(G$59-(G$3/1000*6*G$237)))*G$4","v":-913.62211437162637}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F667:F668)","v":-2206.0617669236099},{"$f":"+SUBTOTAL(9,G667:G668)","v":-2267.0665688580743}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$59-F$3/1000*6*F$237))*F$4","v":-2206.0617669236099},{"$f":"-(G342*(G$59-G$3/1000*6*G$237))*G$4","v":-2267.0665688580743}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F670:F671)","v":-970.54855751258719},{"$f":"+SUBTOTAL(9,G670:G671)","v":-997.38739013575628}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$59-F$3/1000*6*F$237))*F$4","v":-970.54855751258719},{"$f":"-(G345*(G$59-G$3/1000*6*G$237))*G$4","v":-997.38739013575628}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$59-F$3/1000*6*F$237))*F$4","v":-130.48189296162474},{"$f":"-(G347*(G$59-G$3/1000*6*G$237))*G$4","v":-134.09014281006768}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F675:F686)","v":-0.37605848388604596},{"$f":"+SUBTOTAL(9,G675:G686)","v":-0.37605848388604596}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F676:F678)","v":-9.1344063482550031E-2},{"$f":"+SUBTOTAL(9,G676:G678)","v":-9.1344063482550031E-2}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$238*6/1000)*F$5","v":-1.4804997644603328E-2},{"$f":"-(G339*G$238*6/1000)*G$5","v":-1.4804997644603328E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$60-(F$3/1000*6*F$238)))*F$5","v":-7.6539065837946701E-2},{"$f":"-(G340*(G$60-(G$3/1000*6*G$238)))*G$5","v":-7.6539065837946701E-2}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F680:F681)","v":-0.18992442788250544},{"$f":"+SUBTOTAL(9,G680:G681)","v":-0.18992442788250544}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$60-F$3/1000*6*F$238))*F$5","v":-0.18992442788250544},{"$f":"-(G342*(G$60-G$3/1000*6*G$238))*G$5","v":-0.18992442788250544}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F683:F684)","v":-8.3556536032452777E-2},{"$f":"+SUBTOTAL(9,G683:G684)","v":-8.3556536032452777E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$60-F$3/1000*6*F$238))*F$5","v":-8.3556536032452777E-2},{"$f":"-(G345*(G$60-G$3/1000*6*G$238))*G$5","v":-8.3556536032452777E-2}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$60-F$3/1000*6*F$238))*F$5","v":-1.1233456488537664E-2},{"$f":"-(G347*(G$60-G$3/1000*6*G$238))*G$5","v":-1.1233456488537664E-2}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F688:F699)","v":-0.33830194368433136},{"$f":"+SUBTOTAL(9,G688:G699)","v":-0.33830194368433136}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F689:F691)","v":-9.5208911009312669E-2},{"$f":"+SUBTOTAL(9,G689:G691)","v":-9.5208911009312669E-2}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$239*6/1000)*F$6","v":-2.9858818779031914E-2},{"$f":"-(G339*G$239*6/1000)*G$6","v":-2.9858818779031914E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$61-F$3/1000*6*F$239))*F$6","v":-6.5350092230280751E-2},{"$f":"-(G340*(G$61-G$3/1000*6*G$239))*G$6","v":-6.5350092230280751E-2}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F693:F694)","v":-0.16216005177256287},{"$f":"+SUBTOTAL(9,G693:G694)","v":-0.16216005177256287}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$61-F$3/1000*6*F$239))*F$6","v":-0.16216005177256287},{"$f":"-(G342*(G$61-G$3/1000*6*G$239))*G$6","v":-0.16216005177256287}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F696:F697)","v":-7.1341703434488257E-2},{"$f":"+SUBTOTAL(9,G696:G697)","v":-7.1341703434488257E-2}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$61-F$3/1000*6*F$239))*F$6","v":-7.1341703434488257E-2},{"$f":"-(G345*(G$61-G$3/1000*6*G$239))*G$6","v":-7.1341703434488257E-2}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$61-F$3/1000*6*F$239))*F$6","v":-9.5912774679675367E-3},{"$f":"-(G347*(G$61-G$3/1000*6*G$239))*G$6","v":-9.5912774679675367E-3}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F701:F711)","v":-0.87839905903672288},{"$f":"+SUBTOTAL(9,G701:G711)","v":-0.87839905903672288}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F702:F704)","v":-0.23905547859473236},{"$f":"+SUBTOTAL(9,G702:G704)","v":-0.23905547859473236}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F339*F$240*6/1000)*F$7","v":-6.7182342252821811E-2},{"$f":"-(G339*G$240*6/1000)*G$7","v":-6.7182342252821811E-2}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F340*(F$62-F$3/1000*6*F$240))*F$7","v":-0.17187313634191057},{"$f":"-(G340*(G$62-G$3/1000*6*G$240))*G$7","v":-0.17187313634191057}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F706:F707)","v":-0.42648687609047675},{"$f":"+SUBTOTAL(9,G706:G707)","v":-0.42648687609047675}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F342*(F$62-F$3/1000*6*F$240))*F$7","v":-0.42648687609047675},{"$f":"-(G342*(G$62-G$3/1000*6*G$240))*G$7","v":-0.42648687609047675}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F709:F710)","v":-0.18763129328191419},{"$f":"+SUBTOTAL(9,G709:G710)","v":-0.18763129328191419}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F345*(F$62-F$3/1000*6*F$240))*F$7","v":-0.18763129328191419},{"$f":"-(G345*(G$62-G$3/1000*6*G$240))*G$7","v":-0.18763129328191419}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F347*(F$62-F$3/1000*6*F$240))*F$7","v":-2.5225411069599604E-2},{"$f":"-(G347*(G$62-G$3/1000*6*G$240))*G$7","v":-2.5225411069599604E-2}]
[null,null,null,null,null,{"$f":"+SUBTOTAL(9,F713:F723)","v":0},{"$f":"+SUBTOTAL(9,G713:G723)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F714:F715)","v":0},{"$f":"+SUBTOTAL(9,G714:G715)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F354*F$248*6/1000","v":0},{"$f":"G354*G$248*6/1000","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F355*(F$70)","v":0},{"$f":"G355*(G$70)","v":0}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F717:F718)","v":0},{"$f":"+SUBTOTAL(9,G717:G718)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F357*(F$70)","v":0},{"$f":"G357*(G$70)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F720:F721)","v":0},{"$f":"+SUBTOTAL(9,G720:G721)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F360*(F$70)","v":0},{"$f":"G360*(G$70)","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F362*(F$70)","v":0},{"$f":"G362*(G$70)","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$301*F363/1000","v":0},{"$f":"+G$301*G363/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F725:F736)","v":0},{"$f":"+SUBTOTAL(9,G725:G736)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F726:F728)","v":0},{"$f":"+SUBTOTAL(9,G726:G728)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$258*6/1000)*F$4*0","v":0},{"$f":"-(G354*G$258*6/1000)*G$4*0","v":0}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F355*(F$80))*F$4*0","v":0},{"$f":"-(G355*(G$80))*G$4*0","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F730:F731)","v":0},{"$f":"+SUBTOTAL(9,G730:G731)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$80))*F$4*0","v":0},{"$f":"-(G357*(G$80))*G$4*0","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F733:F734)","v":0},{"$f":"+SUBTOTAL(9,G733:G734)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$80))*F$4*0","v":0},{"$f":"-(G360*(G$80))*G$4*0","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$80))*F$4*0","v":0},{"$f":"-(G362*(G$80))*G$4*0","v":0}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F738:F749)","v":0},{"$f":"+SUBTOTAL(9,G738:G749)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F739:F741)","v":0},{"$f":"+SUBTOTAL(9,G739:G741)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$245*6/1000)*F$5","v":0},{"$f":"-(G354*G$245*6/1000)*G$5","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$67))*F$5","v":0},{"$f":"-(G355*(G$67))*G$5","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F743:F744)","v":0},{"$f":"+SUBTOTAL(9,G743:G744)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$67))*F$5","v":0},{"$f":"-(G357*(G$67))*G$5","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F746:F747)","v":0},{"$f":"+SUBTOTAL(9,G746:G747)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$67))*F$5","v":0},{"$f":"-(G360*(G$67))*G$5","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$67))*F$5","v":0},{"$f":"-(G362*(G$67))*G$5","v":0}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F751:F762)","v":0},{"$f":"+SUBTOTAL(9,G751:G762)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F752:F754)","v":0},{"$f":"+SUBTOTAL(9,G752:G754)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$246*6/1000)*F$6","v":0},{"$f":"-(G354*G$246*6/1000)*G$6","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$68))*F$6","v":0},{"$f":"-(G355*(G$68))*G$6","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F756:F757)","v":0},{"$f":"+SUBTOTAL(9,G756:G757)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$68))*F$6","v":0},{"$f":"-(G357*(G$68))*G$6","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F759:F760)","v":0},{"$f":"+SUBTOTAL(9,G759:G760)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$68))*F$6","v":0},{"$f":"-(G360*(G$68))*G$6","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$68))*F$6","v":0},{"$f":"-(G362*(G$68))*G$6","v":0}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F764:F774)","v":0},{"$f":"+SUBTOTAL(9,G764:G774)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F765:F767)","v":0},{"$f":"+SUBTOTAL(9,G765:G767)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F354*F$247*6/1000)*F$7","v":0},{"$f":"-(G354*G$247*6/1000)*G$7","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F355*(F$69))*F$7","v":0},{"$f":"-(G355*(G$69))*G$7","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F769:F770)","v":0},{"$f":"+SUBTOTAL(9,G769:G770)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F357*(F$69))*F$7","v":0},{"$f":"-(G357*(G$69))*G$7","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F772:F773)","v":0},{"$f":"+SUBTOTAL(9,G772:G773)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F360*(F$69))*F$7","v":0},{"$f":"-(G360*(G$69))*G$7","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F362*(F$69))*F$7","v":0},{"$f":"-(G362*(G$69))*G$7","v":0}]
[null,null,null,null,null,{"$f":"+SUBTOTAL(9,F776:F786)","v":0},{"$f":"+SUBTOTAL(9,G776:G786)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F777:F778)","v":0},{"$f":"+SUBTOTAL(9,G777:G778)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"F369*F$255*6/1000","v":0},{"$f":"G369*G$255*6/1000","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"F370*(F$77)","v":0},{"$f":"G370*(G$77)","v":0}]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F780:F781)","v":0},{"$f":"+SUBTOTAL(9,G780:G781)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F372*(F$77)","v":0},{"$f":"G372*(G$77)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F783:F784)","v":0},{"$f":"+SUBTOTAL(9,G783:G784)","v":0}]
[null,null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"F375*(F$77)","v":0},{"$f":"G375*(G$77)","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"F377*(F$77)","v":0},{"$f":"G377*(G$77)","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$302*F378/1000","v":0},{"$f":"+G$302*G378/1000","v":0}]
[null,null,"Descuento BTS - Jubilados",null,null,{"$f":"+SUBTOTAL(9,F788:F799)","v":0},{"$f":"+SUBTOTAL(9,G788:G799)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F789:F791)","v":0},{"$f":"+SUBTOTAL(9,G789:G791)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$262*6/1000)*F$4*0","v":0},{"$f":"-(G369*G$262*6/1000)*G$4*0","v":0}]
[null,null,"Cargo por los kWh adicionales",null,null,{"$f":"-(F370*(F$84))*F$4","v":0},{"$f":"-(G370*(G$84))*G$4","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F793:F794)","v":0},{"$f":"+SUBTOTAL(9,G793:G794)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$84))*F$4","v":0},{"$f":"-(G372*(G$84))*G$4","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F796:F797)","v":0},{"$f":"+SUBTOTAL(9,G796:G797)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$84))*F$4","v":0},{"$f":"-(G375*(G$84))*G$4","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$84))*F$4","v":0},{"$f":"-(G377*(G$84))*G$4","v":0}]
[null,null,"Alumbrado Público (> 500 kWh < 600 kWh)"]
[null,null,"Descuento BTS - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F801:F812)","v":0},{"$f":"+SUBTOTAL(9,G801:G812)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F802:F804)","v":0},{"$f":"+SUBTOTAL(9,G802:G804)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$252*6/1000)*F$5","v":0},{"$f":"-(G369*G$252*6/1000)*G$5","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$74))*F$5","v":0},{"$f":"-(G370*(G$74))*G$5","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F806:F807)","v":0},{"$f":"+SUBTOTAL(9,G806:G807)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$74))*F$5","v":0},{"$f":"-(G372*(G$74))*G$5","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F809:F810)","v":0},{"$f":"+SUBTOTAL(9,G809:G810)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$74))*F$5","v":0},{"$f":"-(G375*(G$74))*G$5","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$74))*F$5","v":0},{"$f":"-(G377*(G$74))*G$5","v":0}]
[]
[null,null,"Descuento BTS - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F814:F825)","v":0},{"$f":"+SUBTOTAL(9,G814:G825)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F815:F817)","v":0},{"$f":"+SUBTOTAL(9,G815:G817)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$253*6/1000)*F$6","v":0},{"$f":"-(G369*G$253*6/1000)*G$6","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$75))*F$6","v":0},{"$f":"-(G370*(G$75))*G$6","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F819:F820)","v":0},{"$f":"+SUBTOTAL(9,G819:G820)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$75))*F$6","v":0},{"$f":"-(G372*(G$75))*G$6","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F822:F823)","v":0},{"$f":"+SUBTOTAL(9,G822:G823)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$75))*F$6","v":0},{"$f":"-(G375*(G$75))*G$6","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$75))*F$6","v":0},{"$f":"-(G377*(G$75))*G$6","v":0}]
[]
[null,null,"Descuento BTS - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F827:F837)","v":0},{"$f":"+SUBTOTAL(9,G827:G837)","v":0}]
[null,null,"Comercialización","BTS","COM",{"$f":"+SUBTOTAL(9,F828:F830)","v":0},{"$f":"+SUBTOTAL(9,G828:G830)","v":0}]
[null,null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"-(F369*F$254*6/1000)*F$7","v":0},{"$f":"-(G369*G$254*6/1000)*G$7","v":0}]
[null,null,"Cargo por los siguientes  kWh",null,null,{"$f":"-(F370*(F$76))*F$7","v":0},{"$f":"-(G370*(G$76))*G$7","v":0}]
[]
[null,null,"Distribución","BTS","DIS",{"$f":"+SUBTOTAL(9,F832:F833)","v":0},{"$f":"+SUBTOTAL(9,G832:G833)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F372*(F$76))*F$7","v":0},{"$f":"-(G372*(G$76))*G$7","v":0}]
[]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F835:F836)","v":0},{"$f":"+SUBTOTAL(9,G835:G836)","v":0}]
[null,null,"Cargo de energía por los kWh adicionales",null,null,{"$f":"-(F375*(F$76))*F$7","v":0},{"$f":"-(G375*(G$76))*G$7","v":0}]
[]
[null,null,"Alumbrado Público","BTS","AP",{"$f":"-(F377*(F$76))*F$7","v":0},{"$f":"-(G377*(G$76))*G$7","v":0}]
[]
[]
[]
[null,null,"BTD",null,null,{"$f":"+SUBTOTAL(9,F842:F852)","v":22216.490167982833},{"$f":"+SUBTOTAL(9,G842:G852)","v":22457.781196458876}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F843:F844)","v":1748.7616948066375},{"$f":"+SUBTOTAL(9,G843:G844)","v":1772.1535971753883}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F388*F$269*6/1000","v":175.74351308740984},{"$f":"G388*G$269*6/1000","v":179.16073263968357}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F389*F$114","v":1573.0181817192276},{"$f":"G389*G$114","v":1592.9928645357047}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F846:F847)","v":14793.069083674267},{"$f":"+SUBTOTAL(9,G846:G847)","v":14940.667148367178}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F391*F$190*6","v":14793.069083674267},{"$f":"G391*G$190*6","v":14940.667148367178}]
[null,null,"Cargo por Energía",null,null,{"$f":"F392*F$114","v":0},{"$f":"G392*G$114","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F849:F850)","v":5029.313894590674},{"$f":"+SUBTOTAL(9,G849:G850)","v":5091.5316663150761}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F394*F$190*6","v":604.98642122232877},{"$f":"G394*G$190*6","v":611.02268215187803}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F395*F$114","v":4424.3274733683456},{"$f":"G395*G$114","v":4480.508984163198}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"F396*F$114","v":636.56388275448739},{"$f":"G396*G$114","v":644.64717244446979}]
[null,null,"Conexión",null,"C",{"$f":"+F$305*F397/1000","v":8.7816121567682366},{"$f":"+G$305*G397/1000","v":8.7816121567682366}]
[null,null,"Descuento BTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F854:F863)","v":-1.7493362835627857},{"$f":"+SUBTOTAL(9,G854:G863)","v":-1.6621865849012578}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F855:F856)","v":-0.14383255763640407},{"$f":"+SUBTOTAL(9,G855:G856)","v":-0.12316781089182779}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$265*6/1000)*F$5","v":-1.4671096868299051E-2},{"$f":"-(G388*G$265*6/1000)*G$5","v":-1.4671096868299051E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$88,F$95,F$102,F$109))*F$5","v":-0.12916146076810503},{"$f":"-(G389*SUM(G$88,G$95,G$102,G$109))*G$5","v":-0.10849671402352874}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F858:F859)","v":-1.1431979933599892},{"$f":"+SUBTOTAL(9,G858:G859)","v":-1.1431979933599892}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$186*6)*F$5","v":-1.1431979933599892},{"$f":"-(G391*G$186*6)*G$5","v":-1.1431979933599892}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$88,F$95,F$102,F$109))*F$5","v":0},{"$f":"-(G392*SUM(G$88,G$95,G$102,G$109))*G$5","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F861:F862)","v":-0.41003709262039734},{"$f":"+SUBTOTAL(9,G861:G862)","v":-0.35191468321995278}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$186*6)*F$5","v":-4.6752925903299075E-2},{"$f":"-(G394*G$186*6)*G$5","v":-4.6752925903299075E-2}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$88,F$95,F$102,F$109))*F$5","v":-0.36328416671709829},{"$f":"-(G395*SUM(G$88,G$95,G$102,G$109))*G$5","v":-0.30516175731665374}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$88,F$95,F$102,F$109))*F$5","v":-5.2268639945995177E-2},{"$f":"-(G396*SUM(G$88,G$95,G$102,G$109))*G$5","v":-4.3906097429488145E-2}]
[null,null,"Descuento BTD - Partidos Políticos",null,null,{"$f":"+SUBTOTAL(9,F865:F874)","v":-3.2837328085464197},{"$f":"+SUBTOTAL(9,G865:G874)","v":-2.8243450798291927}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F866:F867)","v":-0.23556363798776886},{"$f":"+SUBTOTAL(9,G866:G867)","v":-0.12663462024810859}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$267*6/1000)*F$6","v":-1.6004832947235325E-2},{"$f":"-(G388*G$267*6/1000)*G$6","v":-1.6004832947235325E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$90,F$97,F$104,F$111))*F$6","v":-0.21955880504053354},{"$f":"-(G389*SUM(G$90,G$97,G$104,G$111))*G$6","v":-0.11062978730087326}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F869:F870)","v":-2.249771794713022},{"$f":"+SUBTOTAL(9,G869:G870)","v":-2.249771794713022}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$188*6)*F$6","v":-2.249771794713022},{"$f":"-(G391*G$188*6)*G$6","v":-2.249771794713022}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$90,F$97,F$104,F$111))*F$6","v":0},{"$f":"-(G392*SUM(G$90,G$97,G$104,G$111))*G$6","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F872:F873)","v":-0.70954703256683549},{"$f":"+SUBTOTAL(9,G872:G873)","v":-0.40316936228086719}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$188*6)*F$6","v":-9.2008046400085128E-2},{"$f":"-(G394*G$188*6)*G$6","v":-9.2008046400085128E-2}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$90,F$97,F$104,F$111))*F$6","v":-0.6175389861667504},{"$f":"-(G395*SUM(G$90,G$97,G$104,G$111))*G$6","v":-0.31116131588078205}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$90,F$97,F$104,F$111))*F$6","v":-8.8850343278793875E-2},{"$f":"-(G396*SUM(G$90,G$97,G$104,G$111))*G$6","v":-4.476930258719472E-2}]
[null,null,"Descuento BTD - Cruz Roja",null,null,{"$f":"+SUBTOTAL(9,F876:F885)","v":-0.91618370350861889},{"$f":"+SUBTOTAL(9,G876:G885)","v":-0.65589858058537487}]
[null,null,"Comercialización","BTD","COM",{"$f":"+SUBTOTAL(9,F877:F878)","v":-0.24166308806392262},{"$f":"+SUBTOTAL(9,G877:G878)","v":-0.17994484658749887}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F388*F$268*6/1000)*F$7","v":-3.200966589447065E-2},{"$f":"-(G388*G$268*6/1000)*G$7","v":-3.200966589447065E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F389*SUM(F$91,F$98,F$105,F$112))*F$7","v":-0.20965342216945196},{"$f":"-(G389*SUM(G$91,G$98,G$105,G$112))*G$7","v":-0.14793518069302822}]
[null,null,"Distribución","BTD","DIS",{"$f":"+SUBTOTAL(9,F880:F881)","v":0},{"$f":"+SUBTOTAL(9,G880:G881)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F391*F$189*6)*F$7","v":0},{"$f":"-(G391*G$189*6)*G$7","v":0}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F392*SUM(F$91,F$98,F$105,F$112))*F$7","v":0},{"$f":"-(G392*SUM(G$91,G$98,G$105,G$112))*G$7","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F883:F884)","v":-0.58967875029658368},{"$f":"+SUBTOTAL(9,G883:G884)","v":-0.41608780611965052}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F394*F$189*6)*F$7","v":0},{"$f":"-(G394*G$189*6)*G$7","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F395*SUM(F$91,F$98,F$105,F$112))*F$7","v":-0.58967875029658368},{"$f":"-(G395*SUM(G$91,G$98,G$105,G$112))*G$7","v":-0.41608780611965052}]
[null,null,"Alumbrado Público","BTD","AP",{"$f":"-(F396*SUM(F$91,F$98,F$105,F$112))*F$7","v":-8.4841865148112636E-2},{"$f":"-(G396*SUM(G$91,G$98,G$105,G$112))*G$7","v":-5.9865927878225506E-2}]
[null,null,"BTH",null,null,{"$f":"+SUBTOTAL(9,F887:F899)","v":231.71256035329893},{"$f":"+SUBTOTAL(9,G887:G899)","v":242.37930447175862}]
[null,null,"Comercialización","BTH","COM",{"$f":"+SUBTOTAL(9,F888:F889)","v":18.585642865573661},{"$f":"+SUBTOTAL(9,G888:G889)","v":21.114917999997893}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F406*F$277*6/1000","v":2.8915398191338486},{"$f":"G406*G$277*6/1000","v":2.8915398191338486}]
[null,null,"Cargo por Energía",null,null,{"$f":"F407*F$150","v":15.694103046439812},{"$f":"G407*G$150","v":18.223378180864046}]
[null,null,"Distribución","BTH","DIS",{"$f":"+SUBTOTAL(9,F891:F893)","v":157.01878917143409},{"$f":"+SUBTOTAL(9,G891:G893)","v":157.01878917143409}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F409*F$199*6","v":85.015635778916888},{"$f":"G409*G$199*6","v":85.015635778916888}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F410*F$200*6","v":72.003153392517191},{"$f":"G410*G$200*6","v":72.003153392517191}]
[null,null,"Energía ",null,null,{"$f":"F411*F$150","v":0},{"$f":"G411*G$150","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F895:F897)","v":49.721859858049051},{"$f":"+SUBTOTAL(9,G895:G897)","v":56.835790005194646}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F412*F$148","v":10.782800327148104},{"$f":"G412*G$148","v":13.181519092329784}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F413*F$149","v":33.358997959218627},{"$f":"G413*G$149","v":38.074209341182538}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F414*F$199*6","v":5.5800615716823225},{"$f":"G414*G$199*6","v":5.5800615716823225}]
[null,null,"Alumbrado Público","BTH","AP",{"$f":"F415*F$150","v":6.3510385879150322},{"$f":"G415*G$150","v":7.3745774248048708}]
[null,null,"Conexión",null,"C",{"$f":"+F$311*F416/1000","v":3.5229870327102807E-2},{"$f":"+G$311*G416/1000","v":3.5229870327102807E-2}]
[null,null,"MTD",null,null,{"$f":"+SUBTOTAL(9,F901:F911)","v":6568.1637001249164},{"$f":"+SUBTOTAL(9,G901:G911)","v":6378.3025221595799}]
[null,null,"Comercialización","MTD","COM",{"$f":"+SUBTOTAL(9,F902:F903)","v":664.99705427311449},{"$f":"+SUBTOTAL(9,G902:G903)","v":608.23196148665363}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F426*F$273*6/1000","v":23.241010135977941},{"$f":"G426*G$273*6/1000","v":23.394352883266862}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F427*F$132","v":641.75604413713654},{"$f":"G427*G$132","v":584.8376086033868}]
[null,null,"Distribución","MTD","DIS",{"$f":"+SUBTOTAL(9,F905:F906)","v":4008.217106813298},{"$f":"+SUBTOTAL(9,G905:G906)","v":4027.9193817343303}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F429*F$194*6","v":4008.217106813298},{"$f":"G429*G$194*6","v":4027.9193817343303}]
[null,null,"Cargo por Energía",null,null,{"$f":"F430*F$132","v":0},{"$f":"G430*G$132","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F908:F909)","v":1589.8385703463448},{"$f":"+SUBTOTAL(9,G908:G909)","v":1463.6670366053747}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F432*F$194*6","v":158.47027367888037},{"$f":"G432*G$194*6","v":159.24922971235603}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F433*F$132","v":1431.3682966674644},{"$f":"G433*G$132","v":1304.4178068930187}]
[null,null,"Alumbrado Público","MTD","AP",{"$f":"F434*F$132","v":300.21778694015961},{"$f":"G434*G$132","v":273.59096058122162}]
[null,null,"Conexión",null,"C",{"$f":"+F$307*F435/1000","v":4.8931817520000003},{"$f":"+G$307*G435/1000","v":4.8931817520000003}]
[null,null,"Descuento MTD - Agropecuarios",null,null,{"$f":"+SUBTOTAL(9,F913:F922)","v":-4.3327402069260232},{"$f":"+SUBTOTAL(9,G913:G922)","v":-5.401523391013944}]
[null,null,"Comercialización","MTD","COM",{"$f":"+SUBTOTAL(9,F914:F915)","v":-0.24018678401490887},{"$f":"+SUBTOTAL(9,G914:G915)","v":-0.52918770817257499}]
[null,null,"Cargo Fijo ",null,null,{"$f":"-(F426*F$272*6/1000)*F$5","v":-2.8751765116673739E-2},{"$f":"-(G426*G$272*6/1000)*G$5","v":-2.8751765116673739E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"-(F427*SUM(F$118,F$122,F$126,F$130))*F$5","v":-0.21143501889823513},{"$f":"-(G427*SUM(G$118,G$122,G$126,G$130))*G$5","v":-0.50043594305590122}]
[null,null,"Distribución","MTD","DIS",{"$f":"+SUBTOTAL(9,F917:F918)","v":-3.3881061303378965},{"$f":"+SUBTOTAL(9,G917:G918)","v":-3.3881061303378965}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"-(F429*F$193*6)*F$5","v":-3.3881061303378965},{"$f":"-(G429*G$193*6)*G$5","v":-3.3881061303378965}]
[null,null,"Cargo por Energía",null,null,{"$f":"-(F430*SUM(F$118,F$122,F$126,F$130))*F$5","v":0},{"$f":"-(G430*SUM(G$118,G$122,G$126,G$130))*G$5","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F920:F921)","v":-0.60553657091320479},{"$f":"+SUBTOTAL(9,G920:G921)","v":-1.2501222578358282}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"-(F432*F$193*6)*F$5","v":-0.13395334918736684},{"$f":"-(G432*G$193*6)*G$5","v":-0.13395334918736684}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"-(F433*SUM(F$118,F$122,F$126,F$130))*F$5","v":-0.47158322172583794},{"$f":"-(G433*SUM(G$118,G$122,G$126,G$130))*G$5","v":-1.1161689086484614}]
[null,null,"Alumbrado Público","MTD","AP",{"$f":"-(F434*SUM(F$118,F$122,F$126,F$130))*F$5","v":-9.8910721660012427E-2},{"$f":"-(G434*SUM(G$118,G$122,G$126,G$130))*G$5","v":-0.23410729466764435}]
[null,null,"MTH",null,null,{"$f":"+SUBTOTAL(9,F924:F936)","v":1018.4741767775988},{"$f":"+SUBTOTAL(9,G924:G936)","v":1006.6386263535485}]
[null,null,"Comercialización","MTH","COM",{"$f":"+SUBTOTAL(9,F925:F926)","v":114.57375876218849},{"$f":"+SUBTOTAL(9,G925:G926)","v":111.25453332017891}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F444*F$279*6/1000","v":1.763441593822656},{"$f":"G444*G$279*6/1000","v":1.6005149248281714}]
[null,null,"Cargo por Energía",null,null,{"$f":"F445*F$154","v":112.81031716836583},{"$f":"G445*G$154","v":109.65401839535073}]
[null,null,"Distribución","MTH","DIS",{"$f":"+SUBTOTAL(9,F928:F930)","v":576.2713819070525},{"$f":"+SUBTOTAL(9,G928:G930)","v":576.2713819070525}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F447*F$203*6","v":294.04639619257642},{"$f":"G447*G$203*6","v":294.04639619257642}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F448*F$204*6","v":282.22498571447608},{"$f":"G448*G$204*6","v":282.22498571447608}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F449*F$154","v":0},{"$f":"G449*G$154","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F932:F934)","v":273.87697584756745},{"$f":"+SUBTOTAL(9,G932:G934)","v":266.837188626586}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F450*F$203*6","v":22.265615102369555},{"$f":"G450*G$203*6","v":22.265615102369555}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F451*F$152","v":66.64174056997804},{"$f":"G451*G$152","v":71.455185718111679}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F452*F$153","v":184.96962017521986},{"$f":"G452*G$153","v":173.11638780610477}]
[null,null,"Alumbrado Público","MTH","AP",{"$f":"F453*F$154","v":52.773423910390342},{"$f":"G453*G$154","v":51.29688614933103}]
[null,null,"Conexión",null,"C",{"$f":"+F$313*F454/1000","v":0.97863635040000008},{"$f":"+G$313*G454/1000","v":0.97863635040000008}]
[null,null,"ATD",null,null,{"$f":"+SUBTOTAL(9,F938:F948)","v":0},{"$f":"+SUBTOTAL(9,G938:G948)","v":0}]
[null,null,"Comercialización","ATD","COM",{"$f":"+SUBTOTAL(9,F939:F940)","v":0},{"$f":"+SUBTOTAL(9,G939:G940)","v":0}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F464*F$275*6/1000","v":0},{"$f":"G464*G$275*6/1000","v":0}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F465*F$146","v":0},{"$f":"G465*G$146","v":0}]
[null,null,"Distribución","ATD","DIS",{"$f":"+SUBTOTAL(9,F942:F943)","v":0},{"$f":"+SUBTOTAL(9,G942:G943)","v":0}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F467*F$197*6","v":0},{"$f":"G467*G$197*6","v":0}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F468*F$146","v":0},{"$f":"G468*G$146","v":0}]
[null,null,"Pérdida de Distribución",null,"PD",{"$f":"+SUBTOTAL(9,F945:F946)","v":0},{"$f":"+SUBTOTAL(9,G945:G946)","v":0}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F470*F$197*6","v":0},{"$f":"G470*G$197*6","v":0}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F471*F$146","v":0},{"$f":"G471*G$146","v":0}]
[null,null,"Alumbrado Público","ATD","AP",{"$f":"F472*F$146","v":0},{"$f":"G472*G$146","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$309*F473/1000","v":0},{"$f":"+G$309*G473/1000","v":0}]
[null,null,"ATH",null,null,{"$f":"+SUBTOTAL(9,F950:F962)","v":636.55013483536413},{"$f":"+SUBTOTAL(9,G950:G962)","v":601.76064154210508}]
[null,null,"Comercialización","ATH","COM",{"$f":"+SUBTOTAL(9,F951:F952)","v":53.604081957993387},{"$f":"+SUBTOTAL(9,G951:G952)","v":49.332198905370099}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F483*F$281*6/1000","v":0.17251059070004243},{"$f":"G483*G$281*6/1000","v":0.17251059070004243}]
[null,null,"Cargo por Energía",null,null,{"$f":"F484*F$158","v":53.431571367293344},{"$f":"G484*G$158","v":49.159688314670056}]
[null,null,"Distribución","ATH","DIS",{"$f":"+SUBTOTAL(9,F954:F956)","v":168.56480256751911},{"$f":"+SUBTOTAL(9,G954:G956)","v":170.2504505931943}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F486*F$207*6","v":125.9402513444722},{"$f":"G486*G$207*6","v":127.19965385791691}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F487*F$208*6","v":42.624551223046915},{"$f":"G487*G$208*6","v":43.050796735277387}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F488*F$158","v":0},{"$f":"G488*G$158","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F958:F960)","v":180.28900178755913},{"$f":"+SUBTOTAL(9,G958:G960)","v":166.80154550166674}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F489*F$207*6","v":10.302850675876901},{"$f":"G489*G$207*6","v":10.405879182635669}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F490*F$156","v":39.62184492919932},{"$f":"G490*G$156","v":37.069069264892121}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F491*F$157","v":130.36430618248292},{"$f":"G491*G$157","v":119.32659705413894}]
[null,null,"Alumbrado Público","ATH","AP",{"$f":"F492*F$158","v":234.09224852229252},{"$f":"G492*G$158","v":215.37644654187403}]
[null,null,"Conexión",null,"C",{"$f":"+F$315*F493/1000","v":0},{"$f":"+G$315*G493/1000","v":0}]
[null,null,"BTD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F964:F974)","v":2786.0666363823279},{"$f":"+SUBTOTAL(9,G964:G974)","v":2864.5055742222416}]
[null,null,"Comercialización","BTD P","COM",{"$f":"+SUBTOTAL(9,F965:F966)","v":244.9972104162766},{"$f":"+SUBTOTAL(9,G965:G966)","v":263.59648052586948}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F502*F$283*6/1000","v":1.7071821810384349},{"$f":"G502*G$283*6/1000","v":1.7071821810384349}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F503*F$160","v":243.29002823523817},{"$f":"G503*G$160","v":261.88929834483105}]
[null,null,"Distribución","BTD P","DIS",{"$f":"+SUBTOTAL(9,F968:F969)","v":1689.2449346743333},{"$f":"+SUBTOTAL(9,G968:G969)","v":1689.2449346743333}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F505*F$211*6","v":1689.2449346743333},{"$f":"G505*G$211*6","v":1689.2449346743333}]
[null,null,"Cargo por Energía",null,null,{"$f":"F506*F$160","v":0},{"$f":"G506*G$160","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F971:F972)","v":753.37067377791936},{"$f":"+SUBTOTAL(9,G971:G972)","v":805.68364936001501}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F508*F$211*6","v":69.084396335607252},{"$f":"G508*G$211*6","v":69.084396335607252}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F509*F$160","v":684.2862774423121},{"$f":"G509*G$160","v":736.59925302440774}]
[null,null,"Alumbrado Público","BTD P","AP",{"$f":"F510*F$160","v":98.453817513798569},{"$f":"G510*G$160","v":105.98050966202398}]
[null,null,"Conexión",null,"C",{"$f":"+F$317*F511/1000","v":0},{"$f":"+G$317*G511/1000","v":0}]
[null,null,"BTH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F976:F988)","v":73.885083766444879},{"$f":"+SUBTOTAL(9,G976:G988)","v":71.58691564203987}]
[null,null,"Comercialización","BTH P","COM",{"$f":"+SUBTOTAL(9,F977:F978)","v":7.0832859199209066},{"$f":"+SUBTOTAL(9,G977:G978)","v":6.5383492994085017}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F521*F$285*6/1000","v":3.200966589447065E-2},{"$f":"G521*G$285*6/1000","v":3.200966589447065E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F522*F$164","v":7.051276254026436},{"$f":"G522*G$164","v":6.5063396335140311}]
[null,null,"Distribución","BTH P","DIS",{"$f":"+SUBTOTAL(9,F980:F982)","v":42.378789711409311},{"$f":"+SUBTOTAL(9,G980:G982)","v":42.378789711409311}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F524*F$213*6","v":26.461930293598275},{"$f":"G524*G$213*6","v":26.461930293598275}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F525*F$214*6","v":15.916859417811036},{"$f":"G525*G$214*6","v":15.916859417811036}]
[null,null,"Cargo por Energía",null,null,{"$f":"F526*F$164","v":0},{"$f":"G526*G$164","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F984:F986)","v":21.569520589451454},{"$f":"+SUBTOTAL(9,G984:G986)","v":20.036812265163391}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F529*F$213*6","v":1.7368475691675318},{"$f":"G529*G$213*6","v":1.7368475691675318}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F527*F$162","v":7.9447735883400199},{"$f":"G527*G$162","v":7.3307857208963032}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F528*F$163","v":11.887899431943902},{"$f":"G528*G$163","v":10.969178975099556}]
[null,null,"Alumbrado Público","BTH P","AP",{"$f":"F530*F$164","v":2.8534875456631976},{"$f":"G530*G$164","v":2.6329643660586521}]
[null,null,"Conexión",null,"C",{"$f":"+F$319*F531/1000","v":0},{"$f":"+G$319*G531/1000","v":0}]
[null,null,"MTD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F990:F1000)","v":9003.781082357491},{"$f":"+SUBTOTAL(9,G990:G1000)","v":8918.5427534455321}]
[null,null,"Comercialización","MTD P","COM",{"$f":"+SUBTOTAL(9,F991:F992)","v":1024.568515463239},{"$f":"+SUBTOTAL(9,G991:G992)","v":1001.5199157135781}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F540*F$287*6/1000","v":4.3558924151760712},{"$f":"G540*G$287*6/1000","v":4.3558924151760712}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F541*F$166","v":1020.2126230480629},{"$f":"G541*G$166","v":997.16402329840207}]
[null,null,"Distribución","MTD P","DIS",{"$f":"+SUBTOTAL(9,F994:F995)","v":5027.6981531522624},{"$f":"+SUBTOTAL(9,G994:G995)","v":5027.6981531522624}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F543*F$217*6","v":5027.6981531522624},{"$f":"G543*G$217*6","v":5027.6981531522624}]
[null,null,"Cargo por Energía",null,null,{"$f":"F544*F$166","v":0},{"$f":"G544*G$166","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F997:F998)","v":2474.2520977918252},{"$f":"+SUBTOTAL(9,G997:G998)","v":2422.8446583673945}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F546*F$217*6","v":198.77683295910163},{"$f":"G546*G$217*6","v":198.77683295910163}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F547*F$166","v":2275.4752648327235},{"$f":"G547*G$166","v":2224.0678254082927}]
[null,null,"Alumbrado Público","MTD P","AP",{"$f":"F548*F$166","v":477.26231595016287},{"$f":"G548*G$166","v":466.4800262122979}]
[null,null,"Conexión",null,"C",{"$f":"+F$321*F549/1000","v":0},{"$f":"+G$321*G549/1000","v":0}]
[null,null,"MTH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1002:F1014)","v":2357.4412636979837},{"$f":"+SUBTOTAL(9,G1002:G1014)","v":2411.8011521939247}]
[null,null,"Comercialización","MTH P","COM",{"$f":"+SUBTOTAL(9,F1003:F1004)","v":261.20562596960383},{"$f":"+SUBTOTAL(9,G1003:G1004)","v":275.90463905881268}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F559*F$289*6/1000","v":1.0590233484641494},{"$f":"G559*G$289*6/1000","v":1.0590233484641494}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F560*F$170","v":260.14660262113966},{"$f":"G560*G$170","v":274.84561571034851}]
[null,null,"Distribución","MTH P","DIS",{"$f":"+SUBTOTAL(9,F1006:F1008)","v":1341.9645712109509},{"$f":"+SUBTOTAL(9,G1006:G1008)","v":1341.9645712109509}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F562*F$219*6","v":691.26441591905984},{"$f":"G562*G$219*6","v":691.26441591905984}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F563*F$220*6","v":650.70015529189095},{"$f":"G563*G$220*6","v":650.70015529189095}]
[null,null,"Cargo por Energía",null,null,{"$f":"F564*F$170","v":0},{"$f":"G564*G$170","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1010:F1012)","v":632.57273888589339},{"$f":"+SUBTOTAL(9,G1010:G1012)","v":665.35731726330823}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F566*F$219*6","v":52.343533599160175},{"$f":"G566*G$219*6","v":52.343533599160175}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F567*F$168","v":176.13121354598542},{"$f":"G567*G$168","v":186.08312138274113}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F568*F$169","v":404.09799174074777},{"$f":"G568*G$169","v":426.93066228140691}]
[null,null,"Alumbrado Público","MTH P","AP",{"$f":"F569*F$170","v":121.69832763153593},{"$f":"G569*G$170","v":128.5746246608534}]
[null,null,"Conexión",null,"C",{"$f":"+F$323*F570/1000","v":0},{"$f":"+G$323*G570/1000","v":0}]
[null,null,"ATD - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1016:F1026)","v":208.82790729281919},{"$f":"+SUBTOTAL(9,G1016:G1026)","v":188.84193605680446}]
[null,null,"Comercialización","ATD P","COM",{"$f":"+SUBTOTAL(9,F1017:F1018)","v":17.109885935649661},{"$f":"+SUBTOTAL(9,G1017:G1018)","v":14.775768831918089}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F579*F$291*6/1000","v":2.8751765116673739E-2},{"$f":"G579*G$291*6/1000","v":2.8751765116673739E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F580*F$172","v":17.081134170532987},{"$f":"G580*G$172","v":14.747017066801416}]
[null,null,"Distribución","ATD P","DIS",{"$f":"+SUBTOTAL(9,F1020:F1021)","v":58.917945230708007},{"$f":"+SUBTOTAL(9,G1020:G1021)","v":58.917945230708007}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F582*F$223*6","v":58.917945230708007},{"$f":"G582*G$223*6","v":58.917945230708007}]
[null,null,"Cargo por Energía",null,null,{"$f":"F583*F$172","v":0},{"$f":"G583*G$172","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1023:F1024)","v":57.964899039780555},{"$f":"+SUBTOTAL(9,G1023:G1024)","v":50.539184755993887}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F585*F$223*6","v":3.6233144677709253},{"$f":"G585*G$223*6","v":3.6233144677709253}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F586*F$172","v":54.34158457200963},{"$f":"G586*G$172","v":46.915870288222962}]
[null,null,"Alumbrado Público","ATD P","AP",{"$f":"F587*F$172","v":74.835177086680986},{"$f":"G587*G$172","v":64.609037238184456}]
[null,null,"Conexión",null,"C",{"$f":"F$325*F588/1000","v":0},{"$f":"G$325*G588/1000","v":0}]
[null,null,"ATH - PEAJE",null,null,{"$f":"+SUBTOTAL(9,F1028:F1040)","v":237.66139367048098},{"$f":"+SUBTOTAL(9,G1028:G1040)","v":310.75738311105522}]
[null,null,"Comercialización","ATH P","COM",{"$f":"+SUBTOTAL(9,F1029:F1030)","v":14.266039331192244},{"$f":"+SUBTOTAL(9,G1029:G1030)","v":22.802757269621914}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F598*F$293*6/1000","v":2.8751765116673739E-2},{"$f":"G598*G$293*6/1000","v":2.8751765116673739E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F599*F$176","v":14.237287566075571},{"$f":"G599*G$176","v":22.77400550450524}]
[null,null,"Distribución","ATH P","DIS",{"$f":"+SUBTOTAL(9,F1032:F1034)","v":109.07021829333655},{"$f":"+SUBTOTAL(9,G1032:G1034)","v":109.07021829333655}]
[null,null,"Demanda en Período de Punta",null,null,{"$f":"F601*F$225*6","v":81.350517403922865},{"$f":"G601*G$225*6","v":81.350517403922865}]
[null,null,"Demanda Fuera de Punta ",null,null,{"$f":"F602*F$226*6","v":27.719700889413691},{"$f":"G602*G$226*6","v":27.719700889413691}]
[null,null,"Cargo por Energía",null,null,{"$f":"F603*F$176","v":0},{"$f":"G603*G$176","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1036:F1038)","v":51.949305167034524},{"$f":"+SUBTOTAL(9,G1036:G1038)","v":79.107851852936022}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F604*F$225*6","v":6.6550782952263052},{"$f":"G604*G$225*6","v":6.6550782952263052}]
[null,null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"F605*F$174","v":11.31949601324964},{"$f":"G605*G$174","v":18.106697874687296}]
[null,null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"F606*F$175","v":33.97473085855858},{"$f":"G606*G$175","v":54.34607568302242}]
[null,null,"Alumbrado Público","ATH P","AP",{"$f":"F607*F$176","v":62.37583087891764},{"$f":"G607*G$176","v":99.77655569516071}]
[null,null,"Conexión",null,"C",{"$f":"F$327*F608/1000","v":0},{"$f":"G$327*G608/1000","v":0}]
[null,null,"EDEMET",null,null,{"$f":"+SUBTOTAL(9,F1042:F1052)","v":718.9408680284912},{"$f":"+SUBTOTAL(9,G1042:G1052)","v":722.49660712306354}]
[null,null,"Comercialización","EDEMET","COM",{"$f":"+SUBTOTAL(9,F1043:F1044)","v":2.8751765116673739E-2},{"$f":"+SUBTOTAL(9,G1043:G1044)","v":2.8751765116673739E-2}]
[null,null,"Cargo Fijo ",null,null,{"$f":"F617*F$295*6/1000","v":2.8751765116673739E-2},{"$f":"G617*G$295*6/1000","v":2.8751765116673739E-2}]
[null,null,"Cargo por Energía ",null,null,{"$f":"F618*F$178","v":0},{"$f":"G618*G$178","v":0}]
[null,null,"Distribución","EDEMET","DIS",{"$f":"+SUBTOTAL(9,F1046:F1047)","v":449.50900134401758},{"$f":"+SUBTOTAL(9,G1046:G1047)","v":451.7322727193125}]
[null,null,"Cargo por Demanda Máxima",null,null,{"$f":"F620*F$229*6","v":449.50900134401758},{"$f":"G620*G$229*6","v":451.7322727193125}]
[null,null,"Cargo por Energía",null,null,{"$f":"F621*F$178","v":0},{"$f":"G621*G$178","v":0}]
[null,null,"Pérdida",null,"PD",{"$f":"+SUBTOTAL(9,F1049:F1050)","v":269.40311491935694},{"$f":"+SUBTOTAL(9,G1049:G1050)","v":270.7355826386343}]
[null,null,"Pérdidas Estándar de Demanda",null,null,{"$f":"F623*F$229*6","v":27.643741844448353},{"$f":"G623*G$229*6","v":27.780467782672154}]
[null,null,"Pérdidas Estándar de Energía",null,null,{"$f":"F624*F$178","v":241.75937307490861},{"$f":"G624*G$178","v":242.95511485596217}]
[null,null,"Alumbrado Público","EDEMET","AP",{"$f":"F625*F$178","v":0},{"$f":"G625*G$178","v":0}]
[null,null,"Conexión",null,"C",{"$f":"+F$329*F626/1000","v":0},{"$f":"+G$329*G626/1000","v":0}]
[null,null,"BTS Prepago",null,null,{"$f":"+SUBTOTAL(9,F1054:F1064)","v":0},{"$f":"+SUBTOTAL(9,G1054:G1064)","v":0}]
[null,null,"Comercialización","PREPAGOS",null,{"$f":"+SUBTOTAL(9,F1055:F1056)","v":0},{"$f":"+SUBTOTAL(9,G1055:G1056)","v":0}]
[null,null,"Cargo Fijo"]
[null,null,"Cargo por energía",null,null,{"$f":"F635*(F$180)","v":0},{"$f":"G635*(G$180)","v":0}]
[null,null,"Distribución","PREPAGOS",null,{"$f":"+SUBTOTAL(9,F1058:F1059)","v":0},{"$f":"+SUBTOTAL(9,G1058:G1059)","v":0}]
[null,null,"Cargo por energía",null,null,{"$f":"F637*(F$180)","v":0},{"$f":"G637*(G$180)","v":0}]
[]
[null,null,"Pérdida de Distribución",null,null,{"$f":"+SUBTOTAL(9,F1061:F1062)","v":0},{"$f":"+SUBTOTAL(9,G1061:G1062)","v":0}]
[null,null,"Cargo por energía",null,null,{"$f":"F640*(F$180)","v":0},{"$f":"G640*(G$180)","v":0}]
[]
[null,null,"Alumbrado Público","PREPAGOS",null,{"$f":"F642*(F$180)","v":0},{"$f":"G642*(G$180)","v":0}]
[null,null,"Conexión"]
[null,null,null,null,null,{"$f":"F647-F1066","v":0},{"$f":"G647-G1066","v":0}]
[null,null,"INGRESO VAD POR TARIFA ($ 000)",null,null,{"$f":"F1067+F1070+F1093+F1097","v":118034.6190563117},{"$f":"G1067+G1070+G1093+G1097","v":119394.49103209998}]
[null,null,"COMERCIALIZACIÓN",null,null,{"$f":"SUM(F1068:F1069)","v":25021.216209343223},{"$f":"SUM(G1068:G1069)","v":25393.55503324683}]
[null,null,"Clientes (Cargo Fijo)",null,null,{"$f":"F651+F843+F888+F902+F925+F939+F965+F663+F991+F1017+F676+F689+F702+F714+F726+F739+F752+F765+F777+F789+F802+F815+F828+F855+F866+F877+F914+F1043+F1003+F951+F977+F1029+F1055","v":7350.5226709560302},{"$f":"G651+G843+G888+G902+G925+G939+G965+G663+G991+G1017+G676+G689+G702+G714+G726+G739+G752+G765+G777+G789+G802+G815+G828+G855+G866+G877+G914+G1043+G1003+G951+G977+G1029+G1055","v":7520.9905763225715}]
[null,null,"Energía",null,null,{"$f":"F652+F844+F889+F903+F926+F940+F664+F992+F1018+F677+F690+F703+F856+F867+F878+F915+F715+F727+F740+F753+F766+F778+F790+F803+F816+F829+F966+F1044+F1004+F952+F978+F1030+F1056","v":17670.693538387193},{"$f":"G652+G844+G889+G903+G926+G940+G664+G992+G1018+G677+G690+G703+G856+G867+G878+G915+G715+G727+G740+G753+G766+G778+G790+G803+G816+G829+G966+G1044+G1004+G952+G978+G1030+G1056","v":17872.564456924258}]
[null,null,"DISTRIBUCIÓN",null,null,{"$f":"F1071+F1081+F1091","v":62581.873484112926},{"$f":"G1071+G1081+G1091","v":63318.604689240507}]
[null,null,"Demanda",null,null,{"$f":"F1072+F1075+F1078","v":28415.143701832174},{"$f":"G1072+G1075+G1078","v":28586.352960847093}]
[null,null,"BT",null,null,{"$f":"F1073+F1074","v":16678.318627443368},{"$f":"G1073+G1074","v":16825.916692136281}]
[null,null,"En Punta",null,null,{"$f":"F846+F891+F858+F869+F880+F968+F980","v":16590.398614633039},{"$f":"G846+G891+G858+G869+G880+G968+G980","v":16737.996679325952}]
[null,null,"Fuera de Punta",null,null,{"$f":"F892+F981","v":87.920012810328231},{"$f":"G892+G981","v":87.920012810328231}]
[null,null,"MT",null,null,{"$f":"F1076+F1077","v":10950.763106953225},{"$f":"G1076+G1077","v":10970.465381874259}]
[null,null,"En Punta",null,null,{"$f":"F905+F928+F994+F917+F1006","v":10017.837965946859},{"$f":"G905+G928+G994+G917+G1006","v":10037.540240867891}]
[null,null,"Fuera de Punta",null,null,{"$f":"F929+F1007","v":932.92514100636708},{"$f":"G929+G1007","v":932.92514100636708}]
[null,null,"AT",null,null,{"$f":"F1079+F1080","v":786.06196743558121},{"$f":"G1079+G1080","v":789.97088683655136}]
[null,null,"En Punta",null,null,{"$f":"F942+F1020+F1046+F954+F1032","v":715.71771532312061},{"$f":"G942+G1020+G1046+G954+G1032","v":719.20038921186028}]
[null,null,"Fuera de Punta",null,null,{"$f":"+F955+F1033","v":70.344252112460609},{"$f":"+G955+G1033","v":70.770497624691075}]
[null,null,"Energía",null,null,{"$f":"F1082+F1085+F1088","v":34026.848445344374},{"$f":"G1082+G1085+G1088","v":34592.370391457036}]
[null,null,"BT",null,null,{"$f":"F1083+F1084","v":34026.848445344374},{"$f":"G1083+G1084","v":34592.370391457036}]
[null,null,"En Punta",null,null,{"$f":"F654+F847+F893+F667+F680+F693+F706+F859+F870+F881+F717+F730+F743+F756+F769+F780+F793+F806+F819+F832+F969+F982+F1058","v":34026.848445344374},{"$f":"G654+G847+G893+G667+G680+G693+G706+G859+G870+G881+G717+G730+G743+G756+G769+G780+G793+G806+G819+G832+G969+G982+G1058","v":34592.370391457036}]
[null,null,"Fuera de Punta"]
[null,null,"MT",null,null,{"$f":"F1086+F1087","v":0},{"$f":"G1086+G1087","v":0}]
[null,null,"En Punta",null,null,{"$f":"F906+F930+F995+F918+F1008","v":0},{"$f":"G906+G930+G995+G918+G1008","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"AT",null,null,{"$f":"F1089+F1090","v":0},{"$f":"G1089+G1090","v":0}]
[null,null,"En Punta",null,null,{"$f":"F943+F1021+F1047+F956+F1034","v":0},{"$f":"G943+G1021+G1047+G956+G1034","v":0}]
[null,null,"Fuera de Punta"]
[null,null,"CONEXIÓN",null,null,{"$f":"+SUM(F660,F723,F786,F852,F899,F911,F936,F948,F974,F1000,F1026,F1052,F1014)+F962+F988+F1040+F1064","v":139.88133693637636},{"$f":"+SUM(G660,G723,G786,G852,G899,G911,G936,G948,G974,G1000,G1026,G1052,G1014)+G962+G988+G1040+G1064","v":139.88133693637636}]
[]
[null,null,"PÉRDIDA DE DISTRIBUCIÓN",null,null,{"$f":"SUM(F1094:F1095)","v":26351.791545579919},{"$f":"SUM(G1094:G1095)","v":26576.339930049169}]
[null,null,"Demanda",null,null,{"$f":"F849+F897+F908+F932+F945+F997+F1023+F861+F872+F883+F920+F971+F1049+F1010+F958+F984+F1036","v":1161.1962530001294},{"$f":"G849+G897+G908+G932+G945+G997+G1023+G861+G872+G883+G920+G971+G1049+G1010+G958+G984+G1036","v":1168.2512244081367}]
[null,null,"Energía",null,null,{"$f":"F657+F850+F895+F896+F909+F933+F934+F946+F670+F998+F1024+F683+F696+F709+F862+F873+F884+F921+F720+F733+F746+F759+F772+F783+F796+F809+F822+F835+F972+F1050+F1011+F1012+F959+F960+F985+F986+F1037+F1038+F1061","v":25190.59529257979},{"$f":"G657+G850+G895+G896+G909+G933+G934+G946+G670+G998+G1024+G683+G696+G709+G862+G873+G884+G921+G720+G733+G746+G759+G772+G783+G796+G809+G822+G835+G972+G1050+G1011+G1012+G959+G960+G985+G986+G1037+G1038+G1061","v":25408.088705641032}]
[]
[null,null,"ALUMBRADO PÚBLICO",null,null,{"$f":"F659+F851+F898+F910+F935+F947+F672+F999+F1025+F685+F698+F711+F863+F874+F885+F922+F722+F735+F748+F761+F774+F785+F798+F811+F824+F837+F973+F1051+F1013+F961+F987+F1039+F1063","v":4079.7378172756262},{"$f":"G659+G851+G898+G910+G935+G947+G672+G999+G1025+G685+G698+G711+G863+G874+G885+G922+G722+G735+G748+G761+G774+G785+G798+G811+G824+G837+G973+G1051+G1013+G961+G987+G1039+G1063","v":4105.9913795634584}]

{"sheet":"FactorAjuste_3años","index":15,"n_rows":443,"n_cols":20,"rows_kept":443,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Ingresos en VPN VAD (miles B/.)",null,null,null,null,null,null,null,null,"Verificaciones (miles B/.)"]
[null,"Concepto","ingresos proyectados (sin ajuste)",null,null,"Ingresos con tarifas aplicadas",null,"Diferencia 1er año",null,null,"ingresos proyectados (sin ajuste y monómico de 1er año)","Ingresos con tarifa aplicada 1er año + tarifas ajustadas 3 años"]
[null,null,"3 últimos años","1er año",null,"1er año",null,null,null,null,"Suma 1er año + 3 años","Ingresos con tarifas aplicadas","Ingresos ajustados","Total","Verificación"]
[null,null,null,"2do sem 2022","1er sem 2023","2do sem 2022","1er sem 2023","2do sem 2022","1er sem 2023",null,null,"1er año","3 últimos años",null,null,null,"IMP","Ingresos sin ajuste","Ingresos con ajuste"]
[1,"COMERCIALIZACIÓN",{"$f":"SUM(C8:C9)","v":132205.34991301468},{"$f":"SUM(D8:D9)","v":24009.328789112427},{"$f":"SUM(E8:E9)","v":24366.6097929317},{"$f":"SUM(F8:F9)","v":23043.092094588381},23396.607632378022,{"$f":"D7-F7","v":966.23669452404647},{"$f":"E7-G7","v":970.00216055367855},null,{"$f":"C7+D7+E7","v":180581.2884950588},{"$f":"SUM(L8:L9)","v":46439.699726966399},141672.23337922618,{"$f":"SUM(N8:N9)","v":188111.93310619256},null,null,{"$f":"datos!D16","v":180581.28849475729},{"$f":"K7","v":180581.2884950588},{"$f":"N7","v":188111.93310619256}]
[null,"CARGO FIJO",{"$f":"Ing_3años!F19","v":38843.176315541656},{"$f":"Ing_RT_1er_año!F17*D$22","v":7053.2588864688369},{"$f":"Ing_RT_1er_año!G17*E$22","v":7216.8328691918787},{"$f":"'Ing_real_ 1er_año'!F17*F$22","v":6463.3914437706626},{"$f":"'Ing_real_ 1er_año'!G17*G$22","v":6613.2833562325732},589.86744269817427,603.5495129593055,null,53113.268071202372,{"$f":"F8+G8","v":13076.674800003235},{"$f":"C8*(1+$D$25)","v":41624.635794138288},{"$f":"L8+M8","v":54701.310594141527}]
[null,"ENERGÍA",{"$f":"Ing_3años!F20+cargos_comercialización!H109","v":93362.173597473025},{"$f":"Ing_RT_1er_año!F18*D$22","v":16956.06990264359},{"$f":"Ing_RT_1er_año!G18*E$22","v":17149.776923739821},{"$f":"'Ing_real_ 1er_año'!F18*F$22","v":16579.700650817718},{"$f":"'Ing_real_ 1er_año'!G18*G$22","v":16783.324276145449},376.3692518258722,366.45264759437123,null,127468.02042385643,{"$f":"F9+G9","v":33363.024926963168},{"$f":"C9*(1+$D$25)","v":100047.59758508789},{"$f":"L9+M9","v":133410.62251205105}]
[1,"DISTRIBUCIÓN",{"$f":"SUM(C11:C13)","v":324471.30706847308},{"$f":"SUM(D11:D13)","v":60050.98889468189},{"$f":"SUM(E11:E13)","v":60757.925823131511},{"$f":"SUM(F11:F13)","v":50698.016130430107},51252.586685346199,9352.9727642517828,9505.3391377853113,null,445280.22178628651,{"$f":"SUM(L11:L13)","v":101950.60281577631},347705.85887872608,{"$f":"SUM(N11:N13)","v":449656.46169450233},null,null,{"$f":"datos!B16","v":455704.79223493743},{"$f":"K10","v":445280.22178628651},{"$f":"N10","v":449656.46169450233}]
[null,"ENERGÍA",{"$f":"Ing_3años!F22","v":181507.36829896772},{"$f":"Ing_RT_1er_año!F20*D$22","v":32650.76266262824},{"$f":"Ing_RT_1er_año!G20*E$22","v":33193.414235920165},{"$f":"'Ing_real_ 1er_año'!F20*F$22","v":23830.670800150521},{"$f":"'Ing_real_ 1er_año'!G20*G$22","v":24226.733554822571},8820.0918624777187,8966.6806810975941,null,247351.5451975161,{"$f":"F11+G11","v":48057.404354973092},{"$f":"C11*(1+$D$25)","v":194504.64189701522},{"$f":"L11+M11","v":242562.0462519883}]
[null,"POTENCIA",{"$f":"Ing_3años!F23","v":142358.71775859784},{"$f":"Ing_RT_1er_año!F21*D$22","v":27266.001860949254},{"$f":"Ing_RT_1er_año!G21*E$22","v":27430.28721610695},{"$f":"'Ing_real_ 1er_año'!F21*F$22","v":26710.624114513845},{"$f":"'Ing_real_ 1er_año'!G21*G$22","v":26869.131914757887},555.37774643540979,561.15530134906294,null,197055.00683565403,{"$f":"F12+G12","v":53579.756029271732},{"$f":"C12*(1+$D$25)","v":152552.65765820598},206132.4136874777]
[null,"CONEXIÓN",{"$f":"Ing_3años!F24","v":605.22101090758042},{"$f":"Ing_RT_1er_año!F22*D$22","v":134.22437110439054},{"$f":"Ing_RT_1er_año!G22*E$22","v":134.22437110439054},{"$f":"'Ing_real_ 1er_año'!F22*F$22","v":156.72121576574412},{"$f":"'Ing_real_ 1er_año'!G22*G$22","v":156.72121576574412},-22.496844661353578,-22.496844661353578,null,873.66975311636156,{"$f":"F13+G13","v":313.44243153148824},{"$f":"C13*(1+$D$25)","v":648.55932350487376},962.00175503636206]
[0,"PÉRDIDAS DE DISTRIBUCIÓN",{"$f":"SUM(C15:C16)","v":129724.54092598842},{"$f":"SUM(D15:D16)","v":25286.094093368964},{"$f":"SUM(E15:E16)","v":25501.56147699571},{"$f":"SUM(F15:F16)","v":18960.024999281213},22297.167646492377,6326.0690940877503,3204.3938305033334,null,{"$f":"C14+D14+E14","v":180512.19649635308},{"$f":"SUM(L15:L16)","v":41257.19264577359},129724.54092598842,{"$f":"SUM(N15:N16)","v":170981.73357176202},null,null,{"$f":"datos!C16","v":191030.39511555107},{"$f":"K14","v":180512.19649635308},{"$f":"N14","v":170981.73357176202},{"$f":"Q14-R14","v":10518.198619197996}]
[null,"ENERGÍA",{"$f":"Ing_3años!F26","v":124247.15148828053},{"$f":"Ing_RT_1er_año!F24*D$22","v":24171.857982953399},{"$f":"Ing_RT_1er_año!G24*E$22","v":24380.555706515843},{"$f":"'Ing_real_ 1er_año'!F24*F$22","v":18168.833510645902},{"$f":"'Ing_real_ 1er_año'!G24*G$22","v":21368.112238739686},6003.0244723074975,3012.4434677761565,null,172799.56517774978,{"$f":"F15+G15","v":39536.945749385588},{"$f":"C15","v":124247.15148828053},{"$f":"L15+M15","v":163784.09723766614}]
[null,"POTENCIA",{"$f":"Ing_3años!F27","v":5477.3894377078796},{"$f":"Ing_RT_1er_año!F25*D$22","v":1114.2361104155652},{"$f":"Ing_RT_1er_año!G25*E$22","v":1121.0057704798664},{"$f":"'Ing_real_ 1er_año'!F25*F$22","v":791.19148863531086},{"$f":"'Ing_real_ 1er_año'!G25*G$22","v":929.05540775269014},323.04462178025437,191.9503627271763,null,7712.6313186033112,{"$f":"F16+G16","v":1720.246896388001},{"$f":"C16","v":5477.3894377078796},7197.6363340958806]
[1,"ALUMBRADO PÚBLICO",{"$f":"SUM(C18:C18)","v":21198.238697434888},{"$f":"SUM(D18:D18)","v":3914.7484202534497},{"$f":"SUM(E18:E18)","v":3939.9402575958184},{"$f":"SUM(F18:F18)","v":1973.8314673578416},1986.484522455748,1940.9169528956081,1953.4557351400704,null,29052.927375284158,{"$f":"SUM(L18:L18)","v":3960.3159898135896},22716.189790712055,26676.505780525644,null,null,{"$f":"datos!E16","v":18628.356925826767},{"$f":"K17","v":29052.927375284158},{"$f":"N17","v":26676.505780525644}]
[null,"ENERGÍA",{"$f":"Ing_3años!F29","v":21198.238697434888},{"$f":"Ing_RT_1er_año!F27*D$22","v":3914.7484202534497},{"$f":"Ing_RT_1er_año!G27*E$22","v":3939.9402575958184},{"$f":"'Ing_real_ 1er_año'!F27*F$22","v":1973.8314673578416},{"$f":"'Ing_real_ 1er_año'!G27*G$22","v":1986.484522455748},1940.9169528956081,1953.4557351400704,null,29052.927375284158,{"$f":"F18+G18","v":3960.3159898135896},{"$f":"C18*(1+$D$25)","v":22716.189790712055},{"$f":"L18+M18","v":26676.505780525644}]
[]
[null,"TOTAL",{"$f":"C7+C10+C14+C17","v":607599.43660491111},{"$f":"D7+D10+D14+D17","v":113261.16019741673},{"$f":"E7+E10+E14+E17","v":114566.03735065475},{"$f":"F7+F10+F14+F17","v":94674.964691657544},{"$f":"G7+G10+G14+G17","v":98932.846486672352},{"$f":"D20-F20","v":18586.195505759184},{"$f":"E20-G20","v":15633.190863982396},null,{"$f":"K7+K10+K14+K17","v":835426.6341529825},{"$f":"L7+L10+L14+L17","v":193607.81117832987},{"$f":"M7+M10+M14+M17","v":641818.82297465275},{"$f":"N7+N10+N14+N17","v":835426.6341529825},{"$f":"K20-N20","v":0},null,{"$f":"SUM(Q7:Q19)","v":845944.83277107251},{"$f":"SUM(R7:R19)","v":835426.6341529825},{"$f":"SUM(S7:S19)","v":835426.6341529825},{"$f":"Q20-S20","v":10518.198618090013}]
[]
[null,"Factor de descuento",null,{"$f":"datos!B10","v":0.95955882352941169},{"$f":"D22","v":0.95955882352941169},{"$f":"E22","v":0.95955882352941169},0.95955882352941169]
[]
[]
[null,"Ajusto de cargos VAD por entrada tardía",null,{"$f":"(H20+I20)/SUMPRODUCT(C7:C20,A7:A20)","v":7.1607415830299448E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"VERIFICACIONES"]
[]
[null,null,"3 años","4 años","1 año teórico","BTS",null,null,"1 año RT"]
[null,null,"vp",null,null,null,null,null,"I sem","II sem"]
[]
[null,{"$f":"Ing_3años!C1210","v":"BTS hasta 300 kWh"},{"$f":"Ing_3años!F1210","v":139291.34471780897},{"$f":"Ajustes_2!W1210","v":189909.68634930224},{"$f":"D40-C40","v":50618.341631493269},{"$f":"E40+E103+E166","v":146597.84693228765},null,{"$f":"Ing_RT_1er_año!C649","v":"BTS"},{"$f":"Ing_RT_1er_año!F649","v":76653.949426474079},{"$f":"Ing_RT_1er_año!G649","v":78019.542623361049},{"$f":"(I40+J40)*$F$22","v":148418.31406252561},{"$f":"K40-F40","v":1820.4671302379575}]
[null,{"$f":"Ing_3años!C1211","v":"Comercialización"},{"$f":"Ing_3años!F1211","v":51062.632677284862},{"$f":"Ajustes_2!W1211","v":69710.918747372954},{"$f":"D41-C41","v":18648.286070088092},{"$f":"E41+E104+E167","v":43034.803630324299},null,{"$f":"Ing_RT_1er_año!C650","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F650","v":22211.079891942965},{"$f":"Ing_RT_1er_año!G650","v":22637.451094448676},43034.803630324328,{"$f":"K41-F41","v":0}]
[null,{"$f":"Ing_3años!C1212","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1212","v":27074.724536060483},{"$f":"Ajustes_2!W1212","v":37042.8796694466},{"$f":"D42-C42","v":9968.1551333861171},14769.406338547591,null,{"$f":"Ing_RT_1er_año!C651","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F651","v":7608.9946189673728},{"$f":"Ing_RT_1er_año!G651","v":7782.8771208216867},14769.406338547589,{"$f":"K42-F42","v":0}]
[null,{"$f":"Ing_3años!C1213","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1213","v":23987.90814122438},{"$f":"Ajustes_2!W1213","v":32668.039077926358},8680.1309367019785,28265.397291776717,null,{"$f":"Ing_RT_1er_año!C652","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F652","v":14602.085272975593},{"$f":"Ing_RT_1er_año!G652","v":14854.57397362699},28265.397291776742,0]
[null,{"$f":"Ing_3años!C1214","v":"Distribución"},{"$f":"Ing_3años!F1214","v":59523.717463003137},{"$f":"Ajustes_2!W1214","v":81062.638588442685},21538.921125439549,70137.900831955398,null,{"$f":"Ing_RT_1er_año!C653","v":"Distribución"},{"$f":"Ing_RT_1er_año!F653","v":36233.688783623729},{"$f":"Ing_RT_1er_año!G653","v":36860.215531670859},70137.900831955456,0]
[null,{"$f":"Ing_3años!C1215","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1215","v":59523.717463003137},{"$f":"Ajustes_2!W1215","v":81062.638588442685},21538.921125439549,70137.900831955398,null,{"$f":"Ing_RT_1er_año!C654","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F654","v":36233.688783623729},{"$f":"Ing_RT_1er_año!G654","v":36860.215531670859},70137.900831955456,0]
[null,{"$f":"Ing_3años!C1216","v":0},{"$f":"Ing_3años!F1216","v":0},{"$f":"Ajustes_2!W1216","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C655","v":0},{"$f":"Ing_RT_1er_año!F655","v":0},{"$f":"Ing_RT_1er_año!G655","v":0},0,0]
[null,{"$f":"Ing_3años!C1217","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1217","v":24642.264830400203},{"$f":"Ajustes_2!W1217","v":33559.177636863962},8916.9128064637589,29036.437921130331,null,{"$f":"Ing_RT_1er_año!C656","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F656","v":15940.874779470192},{"$f":"Ing_RT_1er_año!G656","v":16216.512860269788},30856.90505136814,1820.4671302378083]
[null,{"$f":"Ing_3años!C1218","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1218","v":24642.264830400203},{"$f":"Ajustes_2!W1218","v":33559.177636863962},8916.9128064637589,29036.437921130331,null,{"$f":"Ing_RT_1er_año!C657","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F657","v":15940.874779470192},{"$f":"Ing_RT_1er_año!G657","v":16216.512860269788},30856.90505136814,1820.4671302378083]
[null,{"$f":"Ing_3años!C1219","v":0},{"$f":"Ing_3años!F1219","v":0},{"$f":"Ajustes_2!W1219","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C658","v":0},{"$f":"Ing_RT_1er_año!F658","v":0},{"$f":"Ing_RT_1er_año!G658","v":0},0,0]
[null,{"$f":"Ing_3años!C1220","v":"Alumbrado Público"},{"$f":"Ing_3años!F1220","v":3520.6481736531132},{"$f":"Ajustes_2!W1220","v":4794.6103278124165},1273.9621541593033,4148.4450735350383,null,{"$f":"Ing_RT_1er_año!C659","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F659","v":2143.1132946303069},{"$f":"Ing_RT_1er_año!G659","v":2180.1704601648344},4148.4450735350429,0]
[null,{"$f":"Ing_3años!C1221","v":"Conexión"},{"$f":"Ing_3años!F1221","v":542.08157346763812},{"$f":"Ajustes_2!W1221","v":782.34104881025553},240.25947534261741,240.25947534261741,null,{"$f":"Ing_RT_1er_año!C660","v":"Conexión"},{"$f":"Ing_RT_1er_año!F660","v":125.19267680688101},{"$f":"Ing_RT_1er_año!G660","v":125.19267680688101},240.25947534261721,0]
[null,{"$f":"Ing_3años!C1222","v":"Descuento BTS - Jubilados"},{"$f":"Ing_3años!F1222","v":-8880.8293530358696},{"$f":"Ajustes_2!W1222","v":-12123.845480605283},-3243.0161275694136,-8960.0317602591531,null,{"$f":"Ing_RT_1er_año!C661","v":"Descuento BTS - Jubilados"},{"$f":"Ing_RT_1er_año!F661","v":-4665.4505929432826},{"$f":"Ing_RT_1er_año!G661","v":-4788.3094909186739},-9071.4389039998914,-111.40714374073832]
[null,{"$f":"Ing_3años!C1223","v":"Comercialización"},{"$f":"Ing_3años!F1223","v":-2954.2265332910692},{"$f":"Ajustes_2!W1223","v":-4058.4538165380582},-1104.2272832469889,-2636.9864065305942,null,{"$f":"Ing_RT_1er_año!C662","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F662","v":-1358.3583755454606},{"$f":"Ing_RT_1er_año!G662","v":-1389.7653891147752},-2636.9864065305937,0]
[null,{"$f":"Ing_3años!C1224","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1224","v":-1332.9211726868527},{"$f":"Ajustes_2!W1224","v":-1852.0527571048513},-519.13158441799851,{"$f":"E54+E117+E180","v":-907.22862806263583},null,{"$f":"Ing_RT_1er_año!C663","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F663","v":-469.32104262480925},{"$f":"Ing_RT_1er_año!G663","v":-476.14327474314877},-907.22862806263618,{"$f":"K54-F54","v":0}]
[null,{"$f":"Ing_3años!C1225","v":"Cargo por los kWh adicionales"},{"$f":"Ing_3años!F1225","v":-1621.3053606042167},{"$f":"Ajustes_2!W1225","v":-2206.4010594332067},-585.09569882898995,-1729.7577784679575,null,{"$f":"Ing_RT_1er_año!C664","v":"Cargo por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F664","v":-889.03733292065124},{"$f":"Ing_RT_1er_año!G664","v":-913.62211437162637},-1729.7577784679572,{"$f":"K55-F55","v":0}]
[null,{"$f":"Ing_3años!C1226","v":0},{"$f":"Ing_3años!F1226","v":0},{"$f":"Ajustes_2!W1226","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C665","v":0},{"$f":"Ing_RT_1er_año!F665","v":0},{"$f":"Ing_RT_1er_año!G665","v":0},0,0]
[null,{"$f":"Ing_3años!C1227","v":"Distribución"},{"$f":"Ing_3años!F1227","v":-4023.1153812035559},{"$f":"Ajustes_2!W1227","v":-5474.9748289251838},-1451.8594477216279,-4292.2297633787484,null,{"$f":"Ing_RT_1er_año!C666","v":"Distribución"},{"$f":"Ing_RT_1er_año!F666","v":-2206.0617669236099},{"$f":"Ing_RT_1er_año!G666","v":-2267.0665688580743},-4292.2297633787484,0]
[null,{"$f":"Ing_3años!C1228","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1228","v":-4023.1153812035559},{"$f":"Ajustes_2!W1228","v":-5474.9748289251838},-1451.8594477216279,{"$f":"E58+E121+E184","v":-4292.2297633787484},null,{"$f":"Ing_RT_1er_año!C667","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F667","v":-2206.0617669236099},{"$f":"Ing_RT_1er_año!G667","v":-2267.0665688580743},-4292.2297633787484,{"$f":"K58-F58","v":0}]
[null,{"$f":"Ing_3años!C1229","v":0},{"$f":"Ing_3años!F1229","v":0},{"$f":"Ajustes_2!W1229","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C668","v":0},{"$f":"Ing_RT_1er_año!F668","v":0},{"$f":"Ing_RT_1er_año!G668","v":0},0,0]
[null,{"$f":"Ing_3años!C1230","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1230","v":-1665.5323103516505},{"$f":"Ajustes_2!W1230","v":-2266.5886040804844},{"$f":"D60-C60","v":-601.05629372883391},{"$f":"E60+E123+E186","v":-1776.9431589659439},null,{"$f":"Ing_RT_1er_año!C669","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F669","v":-970.54855751258719},{"$f":"Ing_RT_1er_año!G669","v":-997.38739013575628},-1888.3503027066824,-111.40714374073855]
[null,{"$f":"Ing_3años!C1231","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1231","v":-1665.5323103516505},{"$f":"Ajustes_2!W1231","v":-2266.5886040804844},-601.05629372883391,{"$f":"E61+E124+E187","v":-1776.9431589659439},null,{"$f":"Ing_RT_1er_año!C670","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F670","v":-970.54855751258719},{"$f":"Ing_RT_1er_año!G670","v":-997.38739013575628},-1888.3503027066824,{"$f":"K61-F61","v":-111.40714374073855}]
[null,{"$f":"Ing_3años!C1232","v":0},{"$f":"Ing_3años!F1232","v":0},{"$f":"Ajustes_2!W1232","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C671","v":0},{"$f":"Ing_RT_1er_año!F671","v":0},{"$f":"Ing_RT_1er_año!G671","v":0},0,0]
[null,{"$f":"Ing_3años!C1233","v":"Alumbrado Público"},{"$f":"Ing_3años!F1233","v":-237.95512818959338},{"$f":"Ajustes_2!W1233","v":-323.82823106155701},-85.873102871963624,-253.87243138386657,null,{"$f":"Ing_RT_1er_año!C672","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F672","v":-130.48189296162474},{"$f":"Ing_RT_1er_año!G672","v":-134.09014281006768},-253.8724313838666,{"$f":"K63-F63","v":0}]
[null,{"$f":"Ing_3años!C1234","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_3años!F1234","v":0},{"$f":"Ajustes_2!W1234","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C673","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_RT_1er_año!F673","v":0},{"$f":"Ing_RT_1er_año!G673","v":0},0,0]
[null,{"$f":"Ing_3años!C1235","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_3años!F1235","v":-0.10421717009596243},{"$f":"Ajustes_2!W1235","v":-0.14524198664038199},-4.1024816544419557E-2,-0.71224000730192172,null,{"$f":"Ing_RT_1er_año!C674","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_RT_1er_año!F674","v":-0.37605848388604596},{"$f":"Ing_RT_1er_año!G674","v":-0.37605848388604596},-0.72170047275189697,-9.4604654499752527E-3]
[null,{"$f":"Ing_3años!C1236","v":"Comercialización"},{"$f":"Ing_3años!F1236","v":-4.0007294183420944E-2},{"$f":"Ajustes_2!W1236","v":-5.5756060944235672E-2},-1.5748766760814728E-2,-0.17530000418342323,null,{"$f":"Ing_RT_1er_año!C675","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F675","v":-9.1344063482550031E-2},{"$f":"Ing_RT_1er_año!G675","v":-9.1344063482550031E-2},-0.1753000041834232,0]
[null,{"$f":"Ing_3años!C1237","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1237","v":-2.2441781665202651E-2},{"$f":"Ajustes_2!W1237","v":-3.1275930346241591E-2},-8.8341486810389405E-3,-2.8412532244422549E-2,null,{"$f":"Ing_RT_1er_año!C676","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F676","v":-1.4804997644603328E-2},{"$f":"Ing_RT_1er_año!G676","v":-1.4804997644603328E-2},-2.8412532244422559E-2,0]
[null,{"$f":"Ing_3años!C1238","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1238","v":-1.756551251821829E-2},{"$f":"Ajustes_2!W1238","v":-2.4480130597994084E-2},-6.9146180797757945E-3,-0.1468874719390007,null,{"$f":"Ing_RT_1er_año!C677","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F677","v":-7.6539065837946701E-2},{"$f":"Ing_RT_1er_año!G677","v":-7.6539065837946701E-2},-0.14688747193900065,0]
[null,{"$f":"Ing_3años!C1239","v":0},{"$f":"Ing_3años!F1239","v":0},{"$f":"Ajustes_2!W1239","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C678","v":0},{"$f":"Ing_RT_1er_año!F678","v":0},{"$f":"Ing_RT_1er_año!G678","v":0},0,0]
[null,{"$f":"Ing_3años!C1240","v":"Distribución"},{"$f":"Ing_3años!F1240","v":-4.3587152246527774E-2},{"$f":"Ajustes_2!W1240","v":-6.0745120774755579E-2},-1.7157968528227804E-2,-0.36448732115686694,null,{"$f":"Ing_RT_1er_año!C679","v":"Distribución"},{"$f":"Ing_RT_1er_año!F679","v":-0.18992442788250544},{"$f":"Ing_RT_1er_año!G679","v":-0.18992442788250544},-0.36448732115686699,0]
[null,{"$f":"Ing_3años!C1241","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1241","v":-4.3587152246527774E-2},{"$f":"Ajustes_2!W1241","v":-6.0745120774755579E-2},-1.7157968528227804E-2,-0.36448732115686694,null,{"$f":"Ing_RT_1er_año!C680","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F680","v":-0.18992442788250544},{"$f":"Ing_RT_1er_año!G680","v":-0.18992442788250544},-0.36448732115686699,0]
[null,{"$f":"Ing_3años!C1242","v":0},{"$f":"Ing_3años!F1242","v":0},{"$f":"Ajustes_2!W1242","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C681","v":0},{"$f":"Ing_RT_1er_año!F681","v":0},{"$f":"Ing_RT_1er_año!G681","v":0},0,0]
[null,{"$f":"Ing_3años!C1243","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1243","v":-1.8044675209163589E-2},{"$f":"Ajustes_2!W1243","v":-2.5147914429514025E-2},-7.1032392203504366E-3,-0.15089435737701143,null,{"$f":"Ing_RT_1er_año!C682","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F682","v":-8.3556536032452777E-2},{"$f":"Ing_RT_1er_año!G682","v":-8.3556536032452777E-2},-0.16035482282698657,-9.4604654499751417E-3]
[null,{"$f":"Ing_3años!C1244","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1244","v":-1.8044675209163589E-2},{"$f":"Ajustes_2!W1244","v":-2.5147914429514025E-2},-7.1032392203504366E-3,-0.15089435737701143,null,{"$f":"Ing_RT_1er_año!C683","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F683","v":-8.3556536032452777E-2},{"$f":"Ing_RT_1er_año!G683","v":-8.3556536032452777E-2},-0.16035482282698657,-9.4604654499751417E-3]
[null,{"$f":"Ing_3años!C1245","v":0},{"$f":"Ing_3años!F1245","v":0},{"$f":"Ajustes_2!W1245","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C684","v":0},{"$f":"Ing_RT_1er_año!F684","v":0},{"$f":"Ing_RT_1er_año!G684","v":0},0,0]
[null,{"$f":"Ing_3años!C1246","v":"Alumbrado Público"},{"$f":"Ing_3años!F1246","v":-2.5780484568501271E-3},{"$f":"Ajustes_2!W1246","v":-3.5928904918767338E-3},-1.0148420350266068E-3,-2.1558324584620071E-2,null,{"$f":"Ing_RT_1er_año!C685","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F685","v":-1.1233456488537664E-2},{"$f":"Ing_RT_1er_año!G685","v":-1.1233456488537664E-2},-2.1558324584620075E-2,0]
[null,{"$f":"Ing_3años!C1247","v":0},{"$f":"Ing_3años!F1247","v":0},{"$f":"Ajustes_2!W1247","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C686","v":0},{"$f":"Ing_RT_1er_año!F686","v":0},{"$f":"Ing_RT_1er_año!G686","v":0},0,0]
[null,{"$f":"Ing_3años!C1248","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_3años!F1248","v":-0.11828965175553004},{"$f":"Ajustes_2!W1248","v":-0.16485406391434673},-4.6564412158816695E-2,-0.64116375648021418,null,{"$f":"Ing_RT_1er_año!C687","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_RT_1er_año!F687","v":-0.33830194368433136},{"$f":"Ing_RT_1er_año!G687","v":-0.33830194368433136},-0.64924123015890056,-8.0774736786863865E-3]
[null,{"$f":"Ing_3años!C1249","v":"Comercialización"},{"$f":"Ing_3años!F1249","v":-0.11113381474856013},{"$f":"Ajustes_2!W1249","v":-0.15488135037769948},-4.3747535629139356E-2,-0.18271710127522506,null,{"$f":"Ing_RT_1er_año!C688","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F688","v":-9.5208911009312669E-2},{"$f":"Ing_RT_1er_año!G688","v":-9.5208911009312669E-2},-0.18271710127522503,0]
[null,{"$f":"Ing_3años!C1250","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1250","v":-0.10917623512801287},{"$f":"Ajustes_2!W1250","v":-0.15215317465739153},-4.2976939529378658E-2,-5.7302586039171544E-2,null,{"$f":"Ing_RT_1er_año!C689","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F689","v":-2.9858818779031914E-2},{"$f":"Ing_RT_1er_año!G689","v":-2.9858818779031914E-2},-5.7302586039171537E-2,0]
[null,{"$f":"Ing_3años!C1251","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1251","v":-1.9575796205472595E-3},{"$f":"Ajustes_2!W1251","v":-2.7281757203079576E-3},-7.7059609976069809E-4,-0.12541451523605351,null,{"$f":"Ing_RT_1er_año!C690","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F690","v":-6.5350092230280751E-2},{"$f":"Ing_RT_1er_año!G690","v":-6.5350092230280751E-2},-0.12541451523605349,0]
[null,{"$f":"Ing_3años!C1252","v":0},{"$f":"Ing_3años!F1252","v":0},{"$f":"Ajustes_2!W1252","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C691","v":0},{"$f":"Ing_RT_1er_año!F691","v":0},{"$f":"Ing_RT_1er_año!G691","v":0},0,0]
[null,{"$f":"Ing_3años!C1253","v":"Distribución"},{"$f":"Ing_3años!F1253","v":-4.8575480429049397E-3},{"$f":"Ajustes_2!W1253","v":-6.7697091304914107E-3},-1.912161087586471E-3,-0.31120421700469775,null,{"$f":"Ing_RT_1er_año!C692","v":"Distribución"},{"$f":"Ing_RT_1er_año!F692","v":-0.16216005177256287},{"$f":"Ing_RT_1er_año!G692","v":-0.16216005177256287},-0.31120421700469786,0]
[null,{"$f":"Ing_3años!C1254","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1254","v":-4.8575480429049397E-3},{"$f":"Ajustes_2!W1254","v":-6.7697091304914107E-3},-1.912161087586471E-3,-0.31120421700469775,null,{"$f":"Ing_RT_1er_año!C693","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F693","v":-0.16216005177256287},{"$f":"Ing_RT_1er_año!G693","v":-0.16216005177256287},-0.31120421700469786,0]
[null,{"$f":"Ing_3años!C1255","v":0},{"$f":"Ing_3años!F1255","v":0},{"$f":"Ajustes_2!W1255","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C694","v":0},{"$f":"Ing_RT_1er_año!F694","v":0},{"$f":"Ing_RT_1er_año!G694","v":0},0,0]
[null,{"$f":"Ing_3años!C1256","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1256","v":-2.0109796632586945E-3},{"$f":"Ajustes_2!W1256","v":-2.8025965502244533E-3},-7.9161688696575885E-4,-0.12883564835367708,null,{"$f":"Ing_RT_1er_año!C695","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F695","v":-7.1341703434488257E-2},{"$f":"Ing_RT_1er_año!G695","v":-7.1341703434488257E-2},-0.13691312203236347,-8.0774736786863865E-3]
[null,{"$f":"Ing_3años!C1257","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1257","v":-2.0109796632586945E-3},{"$f":"Ajustes_2!W1257","v":-2.8025965502244533E-3},-7.9161688696575885E-4,-0.12883564835367708,null,{"$f":"Ing_RT_1er_año!C696","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F696","v":-7.1341703434488257E-2},{"$f":"Ing_RT_1er_año!G696","v":-7.1341703434488257E-2},-0.13691312203236347,-8.0774736786863865E-3]
[null,{"$f":"Ing_3años!C1258","v":0},{"$f":"Ing_3años!F1258","v":0},{"$f":"Ajustes_2!W1258","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C697","v":0},{"$f":"Ing_RT_1er_año!F697","v":0},{"$f":"Ing_RT_1er_año!G697","v":0},0,0]
[null,{"$f":"Ing_3años!C1259","v":"Alumbrado Público"},{"$f":"Ing_3años!F1259","v":-2.8730930080627228E-4},{"$f":"Ajustes_2!W1259","v":-4.0040785593139789E-4},-1.1309855512512562E-4,-1.8406789846614174E-2,null,{"$f":"Ing_RT_1er_año!C698","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F698","v":-9.5912774679675367E-3},{"$f":"Ing_RT_1er_año!G698","v":-9.5912774679675367E-3},-1.8406789846614167E-2,0]
[null,{"$f":"Ing_3años!C1260","v":0},{"$f":"Ing_3años!F1260","v":0},{"$f":"Ajustes_2!W1260","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C699","v":0},{"$f":"Ing_RT_1er_año!F699","v":0},{"$f":"Ing_RT_1er_año!G699","v":0},0,0]
[null,{"$f":"Ing_3años!C1261","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_3años!F1261","v":-0.69948779512563031},{"$f":"Ajustes_2!W1261","v":-0.97483933694610148},-0.27535154182047117,-1.6645070837041391,null,{"$f":"Ing_RT_1er_año!C700","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_RT_1er_año!F700","v":-0.87839905903672288},{"$f":"Ing_RT_1er_año!G700","v":-0.87839905903672288},-1.6857511353572401,-2.1244051653100948E-2]
[null,{"$f":"Ing_3años!C1262","v":"Comercialización"},{"$f":"Ing_3años!F1262","v":-0.37885125231332495},{"$f":"Ajustes_2!W1262","v":-0.52798505732325318},-0.14913380500992823,-0.45877558759724391,null,{"$f":"Ing_RT_1er_año!C701","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F701","v":-0.23905547859473236},{"$f":"Ing_RT_1er_año!G701","v":-0.23905547859473236},-0.45877558759724368,0]
[null,{"$f":"Ing_3años!C1263","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1263","v":-0.29113662700803433},{"$f":"Ajustes_2!W1263","v":-0.40574179908637742},-0.11460517207834309,-0.12893081858813599,null,{"$f":"Ing_RT_1er_año!C702","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F702","v":-6.7182342252821811E-2},{"$f":"Ing_RT_1er_año!G702","v":-6.7182342252821811E-2},-0.12893081858813596,0]
[null,{"$f":"Ing_3años!C1264","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1264","v":-8.7714625305290644E-2},{"$f":"Ajustes_2!W1264","v":-0.12224325823687573},-3.452863293158509E-2,-0.32984476900910781,null,{"$f":"Ing_RT_1er_año!C703","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F703","v":-0.17187313634191057},{"$f":"Ing_RT_1er_año!G703","v":-0.17187313634191057},-0.32984476900910775,0]
[null,{"$f":"Ing_3años!C1265","v":0},{"$f":"Ing_3años!F1265","v":0},{"$f":"Ajustes_2!W1265","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C704","v":0},{"$f":"Ing_RT_1er_año!F704","v":0},{"$f":"Ing_RT_1er_año!G704","v":0},0,0]
[null,{"$f":"Ing_3años!C1266","v":"Distribución"},{"$f":"Ing_3años!F1266","v":-0.21765551807631744},{"$f":"Ajustes_2!W1266","v":-0.30333504373163422},-8.5679525655316779E-2,-0.8184784901442238,null,{"$f":"Ing_RT_1er_año!C705","v":"Distribución"},{"$f":"Ing_RT_1er_año!F705","v":-0.42648687609047675},{"$f":"Ing_RT_1er_año!G705","v":-0.42648687609047675},-0.81847849014422369,0]
[null,{"$f":"Ing_3años!C1267","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1267","v":-0.21765551807631744},{"$f":"Ajustes_2!W1267","v":-0.30333504373163422},-8.5679525655316779E-2,-0.8184784901442238,null,{"$f":"Ing_RT_1er_año!C706","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F706","v":-0.42648687609047675},{"$f":"Ing_RT_1er_año!G706","v":-0.42648687609047675},-0.81847849014422369,0]
[null,{"$f":"Ing_3años!C1268","v":0},{"$f":"Ing_3años!F1268","v":0},{"$f":"Ajustes_2!W1268","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C707","v":0},{"$f":"Ing_RT_1er_año!F707","v":0},{"$f":"Ing_RT_1er_año!G707","v":0},0,0]
[null,{"$f":"Ing_3años!C1269","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1269","v":-9.010735798832227E-2},{"$f":"Ajustes_2!W1269","v":-0.1255778838850572},-3.5470525896734925E-2,-0.33884247442468929,null,{"$f":"Ing_RT_1er_año!C708","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F708","v":-0.18763129328191419},{"$f":"Ing_RT_1er_año!G708","v":-0.18763129328191419},-0.36008652607779118,-2.1244051653101892E-2]
[null,{"$f":"Ing_3años!C1270","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1270","v":-9.010735798832227E-2},{"$f":"Ajustes_2!W1270","v":-0.1255778838850572},-3.5470525896734925E-2,-0.33884247442468929,null,{"$f":"Ing_RT_1er_año!C709","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F709","v":-0.18763129328191419},{"$f":"Ing_RT_1er_año!G709","v":-0.18763129328191419},-0.36008652607779118,-2.1244051653101892E-2]
[null,{"$f":"Ing_3años!C1271","v":0},{"$f":"Ing_3años!F1271","v":0},{"$f":"Ajustes_2!W1271","v":0},0,0,null,{"$f":"Ing_RT_1er_año!C710","v":0},{"$f":"Ing_RT_1er_año!F710","v":0},{"$f":"Ing_RT_1er_año!G710","v":0},0,0]
[null,{"$f":"Ing_3años!C1272","v":"Alumbrado Público"},{"$f":"Ing_3años!F1272","v":-1.2873666747665661E-2},{"$f":"Ajustes_2!W1272","v":-1.794135200615686E-2},-5.0676852584911995E-3,-4.8410531537981596E-2,null,{"$f":"Ing_RT_1er_año!C711","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F711","v":-2.5225411069599604E-2},{"$f":"Ing_RT_1er_año!G711","v":-2.5225411069599604E-2},-4.841053153798159E-2,0]
[null,{"$f":"Ing_3años!C1273","v":"BTS 301-750 kWh"},{"$f":"Ing_3años!F1273","v":144363.6337804608},{"$f":"Ajustes_2!W1273","v":196701.31065396016},52337.676873499353,null,null,{"$f":"Ing_RT_1er_año!C712","v":0},{"$f":"Ing_RT_1er_año!F712","v":0},{"$f":"Ing_RT_1er_año!G712","v":0},0]
[null,{"$f":"Ing_3años!C1274","v":"Comercialización"},{"$f":"Ing_3años!F1274","v":38956.393165672591},{"$f":"Ajustes_2!W1274","v":53120.784394585244},14164.391228912653,null,null,{"$f":"Ing_RT_1er_año!C713","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F713","v":0},{"$f":"Ing_RT_1er_año!G713","v":0},{"$f":"(I104+J104)*$F$22","v":0}]
[null,{"$f":"Ing_3años!C1275","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1275","v":10120.76347138957},{"$f":"Ajustes_2!W1275","v":13842.316782894857},{"$f":"D105-C105","v":3721.5533115052876},null,null,{"$f":"Ing_RT_1er_año!C714","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F714","v":0},{"$f":"Ing_RT_1er_año!G714","v":0},0]
[null,{"$f":"Ing_3años!C1276","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1276","v":28835.629694283019},{"$f":"Ajustes_2!W1276","v":39278.467611690387},10442.837917407367,null,null,{"$f":"Ing_RT_1er_año!C715","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F715","v":0},{"$f":"Ing_RT_1er_año!G715","v":0},0]
[null,{"$f":"Ing_3años!C1277","v":"Distribución"},{"$f":"Ing_3años!F1277","v":71552.878420463967},{"$f":"Ajustes_2!W1277","v":97465.789627567035},25912.911207103069,null,null,{"$f":"Ing_RT_1er_año!C716","v":"Distribución"},{"$f":"Ing_RT_1er_año!F716","v":0},{"$f":"Ing_RT_1er_año!G716","v":0},0]
[null,{"$f":"Ing_3años!C1278","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1278","v":71552.878420463967},{"$f":"Ajustes_2!W1278","v":97465.789627567035},25912.911207103069,null,null,{"$f":"Ing_RT_1er_año!C717","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F717","v":0},{"$f":"Ing_RT_1er_año!G717","v":0},0]
[null,{"$f":"Ing_3años!C1279","v":0},{"$f":"Ing_3años!F1279","v":0},{"$f":"Ajustes_2!W1279","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C718","v":0},{"$f":"Ing_RT_1er_año!F718","v":0},{"$f":"Ing_RT_1er_año!G718","v":0},0]
[null,{"$f":"Ing_3años!C1280","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1280","v":29622.225468535806},{"$f":"Ajustes_2!W1280","v":40349.929444500856},10727.703975965051,null,null,{"$f":"Ing_RT_1er_año!C719","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F719","v":0},{"$f":"Ing_RT_1er_año!G719","v":0},0]
[null,{"$f":"Ing_3años!C1281","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1281","v":29622.225468535806},{"$f":"Ajustes_2!W1281","v":40349.929444500856},10727.703975965051,null,null,{"$f":"Ing_RT_1er_año!C720","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F720","v":0},{"$f":"Ing_RT_1er_año!G720","v":0},0]
[null,{"$f":"Ing_3años!C1282","v":0},{"$f":"Ing_3años!F1282","v":0},{"$f":"Ajustes_2!W1282","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C721","v":0},{"$f":"Ing_RT_1er_año!F721","v":0},{"$f":"Ing_RT_1er_año!G721","v":0},0]
[null,{"$f":"Ing_3años!C1283","v":"Alumbrado Público"},{"$f":"Ing_3años!F1283","v":4232.1367257884312},{"$f":"Ajustes_2!W1283","v":5764.807187307013},1532.6704615185818,null,null,{"$f":"Ing_RT_1er_año!C722","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F722","v":0},{"$f":"Ing_RT_1er_año!G722","v":0},0]
[null,{"$f":"Ing_3años!C1284","v":"Conexión"},{"$f":"Ing_3años!F1284","v":0},{"$f":"Ajustes_2!W1284","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C723","v":"Conexión"},{"$f":"Ing_RT_1er_año!F723","v":0},{"$f":"Ing_RT_1er_año!G723","v":0},0]
[null,{"$f":"Ing_3años!C1285","v":"Descuento BTS - Jubilados"},{"$f":"Ing_3años!F1285","v":-12752.995702008066},{"$f":"Ajustes_2!W1285","v":-17376.439451249713},-4623.4437492416473,null,null,{"$f":"Ing_RT_1er_año!C724","v":"Descuento BTS - Jubilados"},{"$f":"Ing_RT_1er_año!F724","v":0},{"$f":"Ing_RT_1er_año!G724","v":0},0]
[null,{"$f":"Ing_3años!C1286","v":"Comercialización"},{"$f":"Ing_3años!F1286","v":-3438.7065740882999},{"$f":"Ajustes_2!W1286","v":-4688.9873716906422},-1250.2807976023423,null,null,{"$f":"Ing_RT_1er_año!C725","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F725","v":0},{"$f":"Ing_RT_1er_año!G725","v":0},0]
[null,{"$f":"Ing_3años!C1287","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1287","v":-890.65208948490067},{"$f":"Ajustes_2!W1287","v":-1218.1568310531998},-327.5047415682991,null,null,{"$f":"Ing_RT_1er_año!C726","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F726","v":0},{"$f":"Ing_RT_1er_año!G726","v":0},0]
[null,{"$f":"Ing_3años!C1288","v":"Cargo por los kWh adicionales"},{"$f":"Ing_3años!F1288","v":-2548.0544846033995},{"$f":"Ajustes_2!W1288","v":-3470.8305406374425},-922.77605603404299,null,null,{"$f":"Ing_RT_1er_año!C727","v":"Cargo por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F727","v":0},{"$f":"Ing_RT_1er_año!G727","v":0},0]
[null,{"$f":"Ing_3años!C1289","v":0},{"$f":"Ing_3años!F1289","v":0},{"$f":"Ajustes_2!W1289","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C728","v":0},{"$f":"Ing_RT_1er_año!F728","v":0},{"$f":"Ing_RT_1er_año!G728","v":0},0]
[null,{"$f":"Ing_3años!C1290","v":"Distribución"},{"$f":"Ing_3años!F1290","v":-6322.755378624247},{"$f":"Ajustes_2!W1290","v":-8612.5365849562786},-2289.7812063320316,null,null,{"$f":"Ing_RT_1er_año!C729","v":"Distribución"},{"$f":"Ing_RT_1er_año!F729","v":0},{"$f":"Ing_RT_1er_año!G729","v":0},0]
[null,{"$f":"Ing_3años!C1291","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1291","v":-6322.755378624247},{"$f":"Ajustes_2!W1291","v":-8612.5365849562786},-2289.7812063320316,null,null,{"$f":"Ing_RT_1er_año!C730","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F730","v":0},{"$f":"Ing_RT_1er_año!G730","v":0},0]
[null,{"$f":"Ing_3años!C1292","v":0},{"$f":"Ing_3años!F1292","v":0},{"$f":"Ajustes_2!W1292","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C731","v":0},{"$f":"Ing_RT_1er_año!F731","v":0},{"$f":"Ing_RT_1er_año!G731","v":0},0]
[null,{"$f":"Ing_3años!C1293","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1293","v":-2617.5618583422247},{"$f":"Ajustes_2!W1293","v":-3565.5099586129827},-947.948100270758,null,null,{"$f":"Ing_RT_1er_año!C732","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F732","v":0},{"$f":"Ing_RT_1er_año!G732","v":0},0]
[null,{"$f":"Ing_3años!C1294","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1294","v":-2617.5618583422247},{"$f":"Ajustes_2!W1294","v":-3565.5099586129827},-947.948100270758,null,null,{"$f":"Ing_RT_1er_año!C733","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F733","v":0},{"$f":"Ing_RT_1er_año!G733","v":0},0]
[null,{"$f":"Ing_3años!C1295","v":0},{"$f":"Ing_3años!F1295","v":0},{"$f":"Ajustes_2!W1295","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C734","v":0},{"$f":"Ing_RT_1er_año!F734","v":0},{"$f":"Ing_RT_1er_año!G734","v":0},0]
[null,{"$f":"Ing_3años!C1296","v":"Alumbrado Público"},{"$f":"Ing_3años!F1296","v":-373.97189095329344},{"$f":"Ajustes_2!W1296","v":-509.40553598980699},-135.43364503651355,null,null,{"$f":"Ing_RT_1er_año!C735","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F735","v":0},{"$f":"Ing_RT_1er_año!G735","v":0},0]
[null,{"$f":"Ing_3años!C1297","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_3años!F1297","v":0},{"$f":"Ajustes_2!W1297","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C736","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_RT_1er_año!F736","v":0},{"$f":"Ing_RT_1er_año!G736","v":0},0]
[null,{"$f":"Ing_3años!C1298","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_3años!F1298","v":-0.39302176877551953},{"$f":"Ajustes_2!W1298","v":-0.54773376054359812},-0.15471199176807859,null,null,{"$f":"Ing_RT_1er_año!C737","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_RT_1er_año!F737","v":0},{"$f":"Ing_RT_1er_año!G737","v":0},0]
[null,{"$f":"Ing_3años!C1299","v":"Comercialización"},{"$f":"Ing_3años!F1299","v":-0.10347183326849302},{"$f":"Ajustes_2!W1299","v":-0.14420324991937705},-4.0731416650884034E-2,null,null,{"$f":"Ing_RT_1er_año!C738","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F738","v":0},{"$f":"Ing_RT_1er_año!G738","v":0},0]
[null,{"$f":"Ing_3años!C1300","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1300","v":-2.4261385584002867E-2},{"$f":"Ajustes_2!W1300","v":-3.3811816590531452E-2},-9.5504310065285848E-3,null,null,{"$f":"Ing_RT_1er_año!C739","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F739","v":0},{"$f":"Ing_RT_1er_año!G739","v":0},0]
[null,{"$f":"Ing_3años!C1301","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1301","v":-7.9210447684490148E-2},{"$f":"Ajustes_2!W1301","v":-0.1103914333288456},-3.1180985644355452E-2,null,null,{"$f":"Ing_RT_1er_año!C740","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F740","v":0},{"$f":"Ing_RT_1er_año!G740","v":0},0]
[null,{"$f":"Ing_3años!C1302","v":0},{"$f":"Ing_3años!F1302","v":0},{"$f":"Ajustes_2!W1302","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C741","v":0},{"$f":"Ing_RT_1er_año!F741","v":0},{"$f":"Ing_RT_1er_año!G741","v":0},0]
[null,{"$f":"Ing_3años!C1303","v":"Distribución"},{"$f":"Ing_3años!F1303","v":-0.1965532084053131},{"$f":"Ajustes_2!W1303","v":-0.27392586502821098},-7.7372656622897884E-2,null,null,{"$f":"Ing_RT_1er_año!C742","v":"Distribución"},{"$f":"Ing_RT_1er_año!F742","v":0},{"$f":"Ing_RT_1er_año!G742","v":0},0]
[null,{"$f":"Ing_3años!C1304","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1304","v":-0.1965532084053131},{"$f":"Ajustes_2!W1304","v":-0.27392586502821098},-7.7372656622897884E-2,null,null,{"$f":"Ing_RT_1er_año!C743","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F743","v":0},{"$f":"Ing_RT_1er_año!G743","v":0},0]
[null,{"$f":"Ing_3años!C1305","v":0},{"$f":"Ing_3años!F1305","v":0},{"$f":"Ajustes_2!W1305","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C744","v":0},{"$f":"Ing_RT_1er_año!F744","v":0},{"$f":"Ing_RT_1er_año!G744","v":0},0]
[null,{"$f":"Ing_3años!C1306","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1306","v":-8.1371198258896521E-2},{"$f":"Ajustes_2!W1306","v":-0.11340275771783211},-3.2031559458935585E-2,null,null,{"$f":"Ing_RT_1er_año!C745","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F745","v":0},{"$f":"Ing_RT_1er_año!G745","v":0},0]
[null,{"$f":"Ing_3años!C1307","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1307","v":-8.1371198258896521E-2},{"$f":"Ajustes_2!W1307","v":-0.11340275771783211},-3.2031559458935585E-2,null,null,{"$f":"Ing_RT_1er_año!C746","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F746","v":0},{"$f":"Ing_RT_1er_año!G746","v":0},0]
[null,{"$f":"Ing_3años!C1308","v":0},{"$f":"Ing_3años!F1308","v":0},{"$f":"Ajustes_2!W1308","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C747","v":0},{"$f":"Ing_RT_1er_año!F747","v":0},{"$f":"Ing_RT_1er_año!G747","v":0},0]
[null,{"$f":"Ing_3años!C1309","v":"Alumbrado Público"},{"$f":"Ing_3años!F1309","v":-1.1625528842816875E-2},{"$f":"Ajustes_2!W1309","v":-1.6201887878177959E-2},-4.5763590353610842E-3,null,null,{"$f":"Ing_RT_1er_año!C748","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F748","v":0},{"$f":"Ing_RT_1er_año!G748","v":0},0]
[null,{"$f":"Ing_3años!C1310","v":0},{"$f":"Ing_3años!F1310","v":0},{"$f":"Ajustes_2!W1310","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C749","v":0},{"$f":"Ing_RT_1er_año!F749","v":0},{"$f":"Ing_RT_1er_año!G749","v":0},0]
[null,{"$f":"Ing_3años!C1311","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_3años!F1311","v":0},{"$f":"Ajustes_2!W1311","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C750","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_RT_1er_año!F750","v":0},{"$f":"Ing_RT_1er_año!G750","v":0},0]
[null,{"$f":"Ing_3años!C1312","v":"Comercialización"},{"$f":"Ing_3años!F1312","v":0},{"$f":"Ajustes_2!W1312","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C751","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F751","v":0},{"$f":"Ing_RT_1er_año!G751","v":0},0]
[null,{"$f":"Ing_3años!C1313","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1313","v":0},{"$f":"Ajustes_2!W1313","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C752","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F752","v":0},{"$f":"Ing_RT_1er_año!G752","v":0},0]
[null,{"$f":"Ing_3años!C1314","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1314","v":0},{"$f":"Ajustes_2!W1314","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C753","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F753","v":0},{"$f":"Ing_RT_1er_año!G753","v":0},0]
[null,{"$f":"Ing_3años!C1315","v":0},{"$f":"Ing_3años!F1315","v":0},{"$f":"Ajustes_2!W1315","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C754","v":0},{"$f":"Ing_RT_1er_año!F754","v":0},{"$f":"Ing_RT_1er_año!G754","v":0},0]
[null,{"$f":"Ing_3años!C1316","v":"Distribución"},{"$f":"Ing_3años!F1316","v":0},{"$f":"Ajustes_2!W1316","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C755","v":"Distribución"},{"$f":"Ing_RT_1er_año!F755","v":0},{"$f":"Ing_RT_1er_año!G755","v":0},0]
[null,{"$f":"Ing_3años!C1317","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1317","v":0},{"$f":"Ajustes_2!W1317","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C756","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F756","v":0},{"$f":"Ing_RT_1er_año!G756","v":0},0]
[null,{"$f":"Ing_3años!C1318","v":0},{"$f":"Ing_3años!F1318","v":0},{"$f":"Ajustes_2!W1318","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C757","v":0},{"$f":"Ing_RT_1er_año!F757","v":0},{"$f":"Ing_RT_1er_año!G757","v":0},0]
[null,{"$f":"Ing_3años!C1319","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1319","v":0},{"$f":"Ajustes_2!W1319","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C758","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F758","v":0},{"$f":"Ing_RT_1er_año!G758","v":0},0]
[null,{"$f":"Ing_3años!C1320","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1320","v":0},{"$f":"Ajustes_2!W1320","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C759","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F759","v":0},{"$f":"Ing_RT_1er_año!G759","v":0},0]
[null,{"$f":"Ing_3años!C1321","v":0},{"$f":"Ing_3años!F1321","v":0},{"$f":"Ajustes_2!W1321","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C760","v":0},{"$f":"Ing_RT_1er_año!F760","v":0},{"$f":"Ing_RT_1er_año!G760","v":0},0]
[null,{"$f":"Ing_3años!C1322","v":"Alumbrado Público"},{"$f":"Ing_3años!F1322","v":0},{"$f":"Ajustes_2!W1322","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C761","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F761","v":0},{"$f":"Ing_RT_1er_año!G761","v":0},0]
[null,{"$f":"Ing_3años!C1323","v":0},{"$f":"Ing_3años!F1323","v":0},{"$f":"Ajustes_2!W1323","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C762","v":0},{"$f":"Ing_RT_1er_año!F762","v":0},{"$f":"Ing_RT_1er_año!G762","v":0},0]
[null,{"$f":"Ing_3años!C1324","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_3años!F1324","v":0},{"$f":"Ajustes_2!W1324","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C763","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_RT_1er_año!F763","v":0},{"$f":"Ing_RT_1er_año!G763","v":0},0]
[null,{"$f":"Ing_3años!C1325","v":"Comercialización"},{"$f":"Ing_3años!F1325","v":0},{"$f":"Ajustes_2!W1325","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C764","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F764","v":0},{"$f":"Ing_RT_1er_año!G764","v":0},0]
[null,{"$f":"Ing_3años!C1326","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1326","v":0},{"$f":"Ajustes_2!W1326","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C765","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F765","v":0},{"$f":"Ing_RT_1er_año!G765","v":0},0]
[null,{"$f":"Ing_3años!C1327","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1327","v":0},{"$f":"Ajustes_2!W1327","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C766","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F766","v":0},{"$f":"Ing_RT_1er_año!G766","v":0},0]
[null,{"$f":"Ing_3años!C1328","v":0},{"$f":"Ing_3años!F1328","v":0},{"$f":"Ajustes_2!W1328","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C767","v":0},{"$f":"Ing_RT_1er_año!F767","v":0},{"$f":"Ing_RT_1er_año!G767","v":0},0]
[null,{"$f":"Ing_3años!C1329","v":"Distribución"},{"$f":"Ing_3años!F1329","v":0},{"$f":"Ajustes_2!W1329","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C768","v":"Distribución"},{"$f":"Ing_RT_1er_año!F768","v":0},{"$f":"Ing_RT_1er_año!G768","v":0},0]
[null,{"$f":"Ing_3años!C1330","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1330","v":0},{"$f":"Ajustes_2!W1330","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C769","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F769","v":0},{"$f":"Ing_RT_1er_año!G769","v":0},0]
[null,{"$f":"Ing_3años!C1331","v":0},{"$f":"Ing_3años!F1331","v":0},{"$f":"Ajustes_2!W1331","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C770","v":0},{"$f":"Ing_RT_1er_año!F770","v":0},{"$f":"Ing_RT_1er_año!G770","v":0},0]
[null,{"$f":"Ing_3años!C1332","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1332","v":0},{"$f":"Ajustes_2!W1332","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C771","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F771","v":0},{"$f":"Ing_RT_1er_año!G771","v":0},0]
[null,{"$f":"Ing_3años!C1333","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1333","v":0},{"$f":"Ajustes_2!W1333","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C772","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F772","v":0},{"$f":"Ing_RT_1er_año!G772","v":0},0]
[null,{"$f":"Ing_3años!C1334","v":0},{"$f":"Ing_3años!F1334","v":0},{"$f":"Ajustes_2!W1334","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C773","v":0},{"$f":"Ing_RT_1er_año!F773","v":0},{"$f":"Ing_RT_1er_año!G773","v":0},0]
[null,{"$f":"Ing_3años!C1335","v":"Alumbrado Público"},{"$f":"Ing_3años!F1335","v":0},{"$f":"Ajustes_2!W1335","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C774","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F774","v":0},{"$f":"Ing_RT_1er_año!G774","v":0},0]
[null,{"$f":"Ing_3años!C1336","v":"BTS mayor a 750 kWh"},{"$f":"Ing_3años!F1336","v":119777.71959337514},{"$f":"Ajustes_2!W1336","v":163419.54802067016},43641.828427295026,null,null,{"$f":"Ing_RT_1er_año!C775","v":0},{"$f":"Ing_RT_1er_año!F775","v":0},{"$f":"Ing_RT_1er_año!G775","v":0},0]
[null,{"$f":"Ing_3años!C1337","v":"Comercialización"},{"$f":"Ing_3años!F1337","v":28033.989239557628},{"$f":"Ajustes_2!W1337","v":38256.115570881186},10222.126331323558,null,null,{"$f":"Ing_RT_1er_año!C776","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F776","v":0},{"$f":"Ing_RT_1er_año!G776","v":0},0]
[null,{"$f":"Ing_3años!C1338","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1338","v":2936.2044970198981},{"$f":"Ajustes_2!W1338","v":4015.9023906760849},1079.6978936561868,null,null,{"$f":"Ing_RT_1er_año!C777","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F777","v":0},{"$f":"Ing_RT_1er_año!G777","v":0},{"$f":"(I168+J168)*$F$22","v":0}]
[null,{"$f":"Ing_3años!C1339","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1339","v":25097.784742537729},{"$f":"Ajustes_2!W1339","v":34240.213180205101},{"$f":"D169-C169","v":9142.4284376673713},null,null,{"$f":"Ing_RT_1er_año!C778","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F778","v":0},{"$f":"Ing_RT_1er_año!G778","v":0},0]
[null,{"$f":"Ing_3años!C1340","v":"Distribución"},{"$f":"Ing_3años!F1340","v":62277.770915535737},{"$f":"Ajustes_2!W1340","v":84963.839414948525},22686.068499412788,null,null,{"$f":"Ing_RT_1er_año!C779","v":"Distribución"},{"$f":"Ing_RT_1er_año!F779","v":0},{"$f":"Ing_RT_1er_año!G779","v":0},0]
[null,{"$f":"Ing_3años!C1341","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1341","v":62277.770915535737},{"$f":"Ajustes_2!W1341","v":84963.839414948525},22686.068499412788,null,null,{"$f":"Ing_RT_1er_año!C780","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F780","v":0},{"$f":"Ing_RT_1er_año!G780","v":0},0]
[null,{"$f":"Ing_3años!C1342","v":0},{"$f":"Ing_3años!F1342","v":0},{"$f":"Ajustes_2!W1342","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C781","v":0},{"$f":"Ing_RT_1er_año!F781","v":0},{"$f":"Ing_RT_1er_año!G781","v":0},0]
[null,{"$f":"Ing_3años!C1343","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1343","v":25782.417317962299},{"$f":"Ajustes_2!W1343","v":35174.238456663821},9391.8211387015217,null,null,{"$f":"Ing_RT_1er_año!C782","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F782","v":0},{"$f":"Ing_RT_1er_año!G782","v":0},0]
[null,{"$f":"Ing_3años!C1344","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_3años!F1344","v":25782.417317962299},{"$f":"Ajustes_2!W1344","v":35174.238456663821},9391.8211387015217,null,null,{"$f":"Ing_RT_1er_año!C783","v":"Cargo por energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F783","v":0},{"$f":"Ing_RT_1er_año!G783","v":0},0]
[null,{"$f":"Ing_3años!C1345","v":0},{"$f":"Ing_3años!F1345","v":0},{"$f":"Ajustes_2!W1345","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C784","v":0},{"$f":"Ing_RT_1er_año!F784","v":0},{"$f":"Ing_RT_1er_año!G784","v":0},0]
[null,{"$f":"Ing_3años!C1346","v":"Alumbrado Público"},{"$f":"Ing_3años!F1346","v":3683.5421203194742},{"$f":"Ajustes_2!W1346","v":5025.3545781766279},1341.8124578571537,null,null,{"$f":"Ing_RT_1er_año!C785","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F785","v":0},{"$f":"Ing_RT_1er_año!G785","v":0},0]
[null,{"$f":"Ing_3años!C1347","v":"Conexión"},{"$f":"Ing_3años!F1347","v":0},{"$f":"Ajustes_2!W1347","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C786","v":"Conexión"},{"$f":"Ing_RT_1er_año!F786","v":0},{"$f":"Ing_RT_1er_año!G786","v":0},0]
[null,{"$f":"Ing_3años!C1348","v":"Descuento BTS - Jubilados"},{"$f":"Ing_3años!F1348","v":-2973.9785699922845},{"$f":"Ajustes_2!W1348","v":-4067.5504534403772},-1093.5718834480926,null,null,{"$f":"Ing_RT_1er_año!C787","v":"Descuento BTS - Jubilados"},{"$f":"Ing_RT_1er_año!F787","v":0},{"$f":"Ing_RT_1er_año!G787","v":0},0]
[null,{"$f":"Ing_3años!C1349","v":"Comercialización"},{"$f":"Ing_3años!F1349","v":-768.20234662082191},{"$f":"Ajustes_2!W1349","v":-1050.6806723020848},-282.47832568126285,null,null,{"$f":"Ing_RT_1er_año!C788","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F788","v":0},{"$f":"Ing_RT_1er_año!G788","v":0},0]
[null,{"$f":"Ing_3años!C1350","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1350","v":-164.78131031802658},{"$f":"Ajustes_2!W1350","v":-225.37361239436484},-60.592302076338257,null,null,{"$f":"Ing_RT_1er_año!C789","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F789","v":0},{"$f":"Ing_RT_1er_año!G789","v":0},0]
[null,{"$f":"Ing_3años!C1351","v":"Cargo por los kWh adicionales"},{"$f":"Ing_3años!F1351","v":-603.4210363027953},{"$f":"Ajustes_2!W1351","v":-825.30705990771992},-221.88602360492462,null,null,{"$f":"Ing_RT_1er_año!C790","v":"Cargo por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F790","v":0},{"$f":"Ing_RT_1er_año!G790","v":0},0]
[null,{"$f":"Ing_3años!C1352","v":0},{"$f":"Ing_3años!F1352","v":0},{"$f":"Ajustes_2!W1352","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C791","v":0},{"$f":"Ing_RT_1er_año!F791","v":0},{"$f":"Ing_RT_1er_año!G791","v":0},0]
[null,{"$f":"Ing_3años!C1353","v":"Distribución"},{"$f":"Ing_3años!F1353","v":-1497.3320334837185},{"$f":"Ajustes_2!W1353","v":-2047.9211428088072},-550.58910932508866,null,null,{"$f":"Ing_RT_1er_año!C792","v":"Distribución"},{"$f":"Ing_RT_1er_año!F792","v":0},{"$f":"Ing_RT_1er_año!G792","v":0},0]
[null,{"$f":"Ing_3años!C1354","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1354","v":-1497.3320334837185},{"$f":"Ajustes_2!W1354","v":-2047.9211428088072},-550.58910932508866,null,null,{"$f":"Ing_RT_1er_año!C793","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F793","v":0},{"$f":"Ing_RT_1er_año!G793","v":0},0]
[null,{"$f":"Ing_3años!C1355","v":0},{"$f":"Ing_3años!F1355","v":0},{"$f":"Ajustes_2!W1355","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C794","v":0},{"$f":"Ing_RT_1er_año!F794","v":0},{"$f":"Ing_RT_1er_año!G794","v":0},0]
[null,{"$f":"Ing_3años!C1356","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1356","v":-619.88152085899424},{"$f":"Ajustes_2!W1356","v":-847.8202858253461},-227.93876496635187,null,null,{"$f":"Ing_RT_1er_año!C795","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F795","v":0},{"$f":"Ing_RT_1er_año!G795","v":0},0]
[null,{"$f":"Ing_3años!C1357","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1357","v":-619.88152085899424},{"$f":"Ajustes_2!W1357","v":-847.8202858253461},-227.93876496635187,null,null,{"$f":"Ing_RT_1er_año!C796","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F796","v":0},{"$f":"Ing_RT_1er_año!G796","v":0},0]
[null,{"$f":"Ing_3años!C1358","v":0},{"$f":"Ing_3años!F1358","v":0},{"$f":"Ajustes_2!W1358","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C797","v":0},{"$f":"Ing_RT_1er_año!F797","v":0},{"$f":"Ing_RT_1er_año!G797","v":0},0]
[null,{"$f":"Ing_3años!C1359","v":"Alumbrado Público"},{"$f":"Ing_3años!F1359","v":-88.56266902874971},{"$f":"Ajustes_2!W1359","v":-121.12835250413909},-32.565683475389378,null,null,{"$f":"Ing_RT_1er_año!C798","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F798","v":0},{"$f":"Ing_RT_1er_año!G798","v":0},0]
[null,{"$f":"Ing_3años!C1360","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_3años!F1360","v":0},{"$f":"Ajustes_2!W1360","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C799","v":"Alumbrado Público (> 500 kWh < 600 kWh)"},{"$f":"Ing_RT_1er_año!F799","v":0},{"$f":"Ing_RT_1er_año!G799","v":0},0]
[null,{"$f":"Ing_3años!C1361","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_3años!F1361","v":-1.3120960988553521},{"$f":"Ajustes_2!W1361","v":-1.8285992978447756},-0.51650319898942354,null,null,{"$f":"Ing_RT_1er_año!C800","v":"Descuento BTS - Agropecuarios"},{"$f":"Ing_RT_1er_año!F800","v":0},{"$f":"Ing_RT_1er_año!G800","v":0},0]
[null,{"$f":"Ing_3años!C1362","v":"Comercialización"},{"$f":"Ing_3años!F1362","v":-0.30184328694634899},{"$f":"Ajustes_2!W1362","v":-0.42066310771807347},-0.11881982077172448,null,null,{"$f":"Ing_RT_1er_año!C801","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F801","v":0},{"$f":"Ing_RT_1er_año!G801","v":0},0]
[null,{"$f":"Ing_3años!C1363","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1363","v":-2.5474454863203006E-2},{"$f":"Ajustes_2!W1363","v":-3.550240742005803E-2},-1.0027952556855024E-2,null,null,{"$f":"Ing_RT_1er_año!C802","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F802","v":0},{"$f":"Ing_RT_1er_año!G802","v":0},0]
[null,{"$f":"Ing_3años!C1364","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1364","v":-0.276368832083146},{"$f":"Ajustes_2!W1364","v":-0.38516070029801547},-0.10879186821486947,null,null,{"$f":"Ing_RT_1er_año!C803","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F803","v":0},{"$f":"Ing_RT_1er_año!G803","v":0},0]
[null,{"$f":"Ing_3años!C1365","v":0},{"$f":"Ing_3años!F1365","v":0},{"$f":"Ajustes_2!W1365","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C804","v":0},{"$f":"Ing_RT_1er_año!F804","v":0},{"$f":"Ing_RT_1er_año!G804","v":0},0]
[null,{"$f":"Ing_3años!C1366","v":"Distribución"},{"$f":"Ing_3años!F1366","v":-0.68578302783419287},{"$f":"Ajustes_2!W1366","v":-0.95573972383993411},-0.26995669600574124,null,null,{"$f":"Ing_RT_1er_año!C805","v":"Distribución"},{"$f":"Ing_RT_1er_año!F805","v":0},{"$f":"Ing_RT_1er_año!G805","v":0},0]
[null,{"$f":"Ing_3años!C1367","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1367","v":-0.68578302783419287},{"$f":"Ajustes_2!W1367","v":-0.95573972383993411},-0.26995669600574124,null,null,{"$f":"Ing_RT_1er_año!C806","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F806","v":0},{"$f":"Ing_RT_1er_año!G806","v":0},0]
[null,{"$f":"Ing_3años!C1368","v":0},{"$f":"Ing_3años!F1368","v":0},{"$f":"Ajustes_2!W1368","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C807","v":0},{"$f":"Ing_RT_1er_año!F807","v":0},{"$f":"Ing_RT_1er_año!G807","v":0},0]
[null,{"$f":"Ing_3años!C1369","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1369","v":-0.28390778849771253},{"$f":"Ajustes_2!W1369","v":-0.39566734719543795},-0.11175955869772541,null,null,{"$f":"Ing_RT_1er_año!C808","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F808","v":0},{"$f":"Ing_RT_1er_año!G808","v":0},0]
[null,{"$f":"Ing_3años!C1370","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1370","v":-0.28390778849771253},{"$f":"Ajustes_2!W1370","v":-0.39566734719543795},-0.11175955869772541,null,null,{"$f":"Ing_RT_1er_año!C809","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F809","v":0},{"$f":"Ing_RT_1er_año!G809","v":0},0]
[null,{"$f":"Ing_3años!C1371","v":0},{"$f":"Ing_3años!F1371","v":0},{"$f":"Ajustes_2!W1371","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C810","v":0},{"$f":"Ing_RT_1er_año!F810","v":0},{"$f":"Ing_RT_1er_año!G810","v":0},0]
[null,{"$f":"Ing_3años!C1372","v":"Alumbrado Público"},{"$f":"Ing_3años!F1372","v":-4.0561995577097817E-2},{"$f":"Ajustes_2!W1372","v":-5.6529119091330196E-2},-1.5967123514232379E-2,null,null,{"$f":"Ing_RT_1er_año!C811","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F811","v":0},{"$f":"Ing_RT_1er_año!G811","v":0},0]
[null,{"$f":"Ing_3años!C1373","v":0},{"$f":"Ing_3años!F1373","v":0},{"$f":"Ajustes_2!W1373","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C812","v":0},{"$f":"Ing_RT_1er_año!F812","v":0},{"$f":"Ing_RT_1er_año!G812","v":0},0]
[null,{"$f":"Ing_3años!C1374","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_3años!F1374","v":-1.5104872178769055},{"$f":"Ajustes_2!W1374","v":-2.105086562198303},-0.59459934432139749,null,null,{"$f":"Ing_RT_1er_año!C813","v":"Descuento BTS - Partidos Políticos"},{"$f":"Ing_RT_1er_año!F813","v":0},{"$f":"Ing_RT_1er_año!G813","v":0},0]
[null,{"$f":"Ing_3años!C1375","v":"Comercialización"},{"$f":"Ing_3años!F1375","v":-0.35303058199952342},{"$f":"Ajustes_2!W1375","v":-0.49200014764560912},-0.1389695656460857,null,null,{"$f":"Ing_RT_1er_año!C814","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F814","v":0},{"$f":"Ing_RT_1er_año!G814","v":0},0]
[null,{"$f":"Ing_3años!C1376","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1376","v":-3.6392078376004292E-2},{"$f":"Ajustes_2!W1376","v":-5.0717724885797177E-2},-1.4325646509792886E-2,null,null,{"$f":"Ing_RT_1er_año!C815","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F815","v":0},{"$f":"Ing_RT_1er_año!G815","v":0},0]
[null,{"$f":"Ing_3años!C1377","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1377","v":-0.31663850362351914},{"$f":"Ajustes_2!W1377","v":-0.44128242275981194},-0.1246439191362928,null,null,{"$f":"Ing_RT_1er_año!C816","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F816","v":0},{"$f":"Ing_RT_1er_año!G816","v":0},0]
[null,{"$f":"Ing_3años!C1378","v":0},{"$f":"Ing_3años!F1378","v":0},{"$f":"Ajustes_2!W1378","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C817","v":0},{"$f":"Ing_RT_1er_año!F817","v":0},{"$f":"Ing_RT_1er_año!G817","v":0},0]
[null,{"$f":"Ing_3años!C1379","v":"Distribución"},{"$f":"Ing_3años!F1379","v":-0.78570839593987385},{"$f":"Ajustes_2!W1379","v":-1.0950004518569851},-0.30929205591711129,null,null,{"$f":"Ing_RT_1er_año!C818","v":"Distribución"},{"$f":"Ing_RT_1er_año!F818","v":0},{"$f":"Ing_RT_1er_año!G818","v":0},0]
[null,{"$f":"Ing_3años!C1380","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1380","v":-0.78570839593987385},{"$f":"Ajustes_2!W1380","v":-1.0950004518569851},-0.30929205591711129,null,null,{"$f":"Ing_RT_1er_año!C819","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F819","v":0},{"$f":"Ing_RT_1er_año!G819","v":0},0]
[null,{"$f":"Ing_3años!C1381","v":0},{"$f":"Ing_3años!F1381","v":0},{"$f":"Ajustes_2!W1381","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C820","v":0},{"$f":"Ing_RT_1er_año!F820","v":0},{"$f":"Ing_RT_1er_año!G820","v":0},0]
[null,{"$f":"Ing_3años!C1382","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1382","v":-0.32527596053209379},{"$f":"Ajustes_2!W1382","v":-0.45331999199880513},-0.12804403146671134,null,null,{"$f":"Ing_RT_1er_año!C821","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F821","v":0},{"$f":"Ing_RT_1er_año!G821","v":0},0]
[null,{"$f":"Ing_3años!C1383","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1383","v":-0.32527596053209379},{"$f":"Ajustes_2!W1383","v":-0.45331999199880513},-0.12804403146671134,null,null,{"$f":"Ing_RT_1er_año!C822","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F822","v":0},{"$f":"Ing_RT_1er_año!G822","v":0},0]
[null,{"$f":"Ing_3años!C1384","v":0},{"$f":"Ing_3años!F1384","v":0},{"$f":"Ajustes_2!W1384","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C823","v":0},{"$f":"Ing_RT_1er_año!F823","v":0},{"$f":"Ing_RT_1er_año!G823","v":0},0]
[null,{"$f":"Ing_3años!C1385","v":"Alumbrado Público"},{"$f":"Ing_3años!F1385","v":-4.6472279405414534E-2},{"$f":"Ajustes_2!W1385","v":-6.4765970696903583E-2},-1.8293691291489049E-2,null,null,{"$f":"Ing_RT_1er_año!C824","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F824","v":0},{"$f":"Ing_RT_1er_año!G824","v":0},0]
[null,{"$f":"Ing_3años!C1386","v":0},{"$f":"Ing_3años!F1386","v":0},{"$f":"Ajustes_2!W1386","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C825","v":0},{"$f":"Ing_RT_1er_año!F825","v":0},{"$f":"Ing_RT_1er_año!G825","v":0},0]
[null,{"$f":"Ing_3años!C1387","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_3años!F1387","v":-3.5289337428598899},{"$f":"Ajustes_2!W1387","v":-4.9180892847435578},-1.3891555418836679,null,null,{"$f":"Ing_RT_1er_año!C826","v":"Descuento BTS - Cruz Roja"},{"$f":"Ing_RT_1er_año!F826","v":0},{"$f":"Ing_RT_1er_año!G826","v":0},0]
[null,{"$f":"Ing_3años!C1388","v":"Comercialización"},{"$f":"Ing_3años!F1388","v":-0.78659682218880778},{"$f":"Ajustes_2!W1388","v":-1.0962386047761234},-0.30964178258731567,null,null,{"$f":"Ing_RT_1er_año!C827","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F827","v":0},{"$f":"Ing_RT_1er_año!G827","v":0},0]
[null,{"$f":"Ing_3años!C1389","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_3años!F1389","v":-3.6392078376004292E-2},{"$f":"Ajustes_2!W1389","v":-5.0717724885797177E-2},-1.4325646509792886E-2,null,null,{"$f":"Ing_RT_1er_año!C828","v":"Cargo Fijo, por los primeros 10 kWh "},{"$f":"Ing_RT_1er_año!F828","v":0},{"$f":"Ing_RT_1er_año!G828","v":0},0]
[null,{"$f":"Ing_3años!C1390","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_3años!F1390","v":-0.75020474381280344},{"$f":"Ajustes_2!W1390","v":-1.0455208798903262},-0.29531613607752272,null,null,{"$f":"Ing_RT_1er_año!C829","v":"Cargo por los siguientes  kWh"},{"$f":"Ing_RT_1er_año!F829","v":0},{"$f":"Ing_RT_1er_año!G829","v":0},0]
[null,{"$f":"Ing_3años!C1391","v":0},{"$f":"Ing_3años!F1391","v":0},{"$f":"Ajustes_2!W1391","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C830","v":0},{"$f":"Ing_RT_1er_año!F830","v":0},{"$f":"Ing_RT_1er_año!G830","v":0},0]
[null,{"$f":"Ing_3años!C1392","v":"Distribución"},{"$f":"Ing_3años!F1392","v":-1.8615618730578773},{"$f":"Ajustes_2!W1392","v":-2.5943608375467844},-0.73279896448890702,null,null,{"$f":"Ing_RT_1er_año!C831","v":"Distribución"},{"$f":"Ing_RT_1er_año!F831","v":0},{"$f":"Ing_RT_1er_año!G831","v":0},0]
[null,{"$f":"Ing_3años!C1393","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1393","v":-1.8615618730578773},{"$f":"Ajustes_2!W1393","v":-2.5943608375467844},-0.73279896448890702,null,null,{"$f":"Ing_RT_1er_año!C832","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F832","v":0},{"$f":"Ing_RT_1er_año!G832","v":0},0]
[null,{"$f":"Ing_3años!C1394","v":0},{"$f":"Ing_3años!F1394","v":0},{"$f":"Ajustes_2!W1394","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C833","v":0},{"$f":"Ing_RT_1er_año!F833","v":0},{"$f":"Ing_RT_1er_año!G833","v":0},0]
[null,{"$f":"Ing_3años!C1395","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1395","v":-0.77066928325806272},{"$f":"Ajustes_2!W1395","v":-1.0740412317860171},-0.30337194852795435,null,null,{"$f":"Ing_RT_1er_año!C834","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F834","v":0},{"$f":"Ing_RT_1er_año!G834","v":0},0]
[null,{"$f":"Ing_3años!C1396","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_3años!F1396","v":-0.77066928325806272},{"$f":"Ajustes_2!W1396","v":-1.0740412317860171},-0.30337194852795435,null,null,{"$f":"Ing_RT_1er_año!C835","v":"Cargo de energía por los kWh adicionales"},{"$f":"Ing_RT_1er_año!F835","v":0},{"$f":"Ing_RT_1er_año!G835","v":0},0]
[null,{"$f":"Ing_3años!C1397","v":0},{"$f":"Ing_3años!F1397","v":0},{"$f":"Ajustes_2!W1397","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C836","v":0},{"$f":"Ing_RT_1er_año!F836","v":0},{"$f":"Ing_RT_1er_año!G836","v":0},0]
[null,{"$f":"Ing_3años!C1398","v":"Alumbrado Público"},{"$f":"Ing_3años!F1398","v":-0.11010576435514219},{"$f":"Ajustes_2!W1398","v":-0.15344861063463258},-4.3342846279490393E-2,null,null,{"$f":"Ing_RT_1er_año!C837","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F837","v":0},{"$f":"Ing_RT_1er_año!G837","v":0},0]
[null,{"$f":"Ing_3años!C1399","v":0},{"$f":"Ing_3años!F1399","v":0},{"$f":"Ajustes_2!W1399","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C838","v":0},{"$f":"Ing_RT_1er_año!F838","v":0},{"$f":"Ing_RT_1er_año!G838","v":0},0]
[null,{"$f":"Ing_3años!C1400","v":0},{"$f":"Ing_3años!F1400","v":0},{"$f":"Ajustes_2!W1400","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C839","v":0},{"$f":"Ing_RT_1er_año!F839","v":0},{"$f":"Ing_RT_1er_año!G839","v":0},0]
[null,{"$f":"Ing_3años!C1401","v":0},{"$f":"Ing_3años!F1401","v":0},{"$f":"Ajustes_2!W1401","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C840","v":0},{"$f":"Ing_RT_1er_año!F840","v":0},{"$f":"Ing_RT_1er_año!G840","v":0},0]
[null,{"$f":"Ing_3años!C1402","v":"BTD"},{"$f":"Ing_3años!F1402","v":112833.31871607217},{"$f":"Ajustes_2!W1402","v":155127.95714550113},42294.63842942896,null,null,{"$f":"Ing_RT_1er_año!C841","v":"BTD"},{"$f":"Ing_RT_1er_año!F841","v":22216.490167982833},{"$f":"Ing_RT_1er_año!G841","v":22457.781196458876},{"$f":"(I232+J232)*$F$22","v":42867.591272497375},{"$f":"E232-K232","v":-572.95284306841495}]
[null,{"$f":"Ing_3años!C1403","v":"Comercialización"},{"$f":"Ing_3años!F1403","v":9226.7554749267529},{"$f":"Ajustes_2!W1403","v":12605.280810247737},{"$f":"D233-C233","v":3378.5253353209846},null,null,{"$f":"Ing_RT_1er_año!C842","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F842","v":1748.7616948066375},{"$f":"Ing_RT_1er_año!G842","v":1772.1535971753883},3378.5253353209878,{"$f":"E233-K233","v":0}]
[null,{"$f":"Ing_3años!C1404","v":"Cargo Fijo "},{"$f":"Ing_3años!F1404","v":925.14132175182692},{"$f":"Ajustes_2!W1404","v":1265.6928222473096},340.55150049548263,null,null,{"$f":"Ing_RT_1er_año!C843","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F843","v":175.74351308740984},{"$f":"Ing_RT_1er_año!G843","v":179.16073263968357},340.55150049548303,{"$f":"E234-K234","v":0}]
[null,{"$f":"Ing_3años!C1405","v":"Cargo por Energía "},{"$f":"Ing_3años!F1405","v":8301.6141531749254},{"$f":"Ajustes_2!W1405","v":11339.587988000429},3037.9738348255032,null,null,{"$f":"Ing_RT_1er_año!C844","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F844","v":1573.0181817192276},{"$f":"Ing_RT_1er_año!G844","v":1592.9928645357047},3037.9738348255046,0]
[null,{"$f":"Ing_3años!C1406","v":"Distribución"},{"$f":"Ing_3años!F1406","v":75341.452932402812},{"$f":"Ajustes_2!W1406","v":103872.72189035435},28531.268957951543,null,null,{"$f":"Ing_RT_1er_año!C845","v":"Distribución"},{"$f":"Ing_RT_1er_año!F845","v":14793.069083674267},{"$f":"Ing_RT_1er_año!G845","v":14940.667148367178},28531.268957951532,0]
[null,{"$f":"Ing_3años!C1407","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1407","v":75341.452932402812},{"$f":"Ajustes_2!W1407","v":103872.72189035435},28531.268957951543,null,null,{"$f":"Ing_RT_1er_año!C846","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F846","v":14793.069083674267},{"$f":"Ing_RT_1er_año!G846","v":14940.667148367178},28531.268957951532,0]
[null,{"$f":"Ing_3años!C1408","v":"Cargo por Energía"},{"$f":"Ing_3años!F1408","v":0},{"$f":"Ajustes_2!W1408","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C847","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F847","v":0},{"$f":"Ing_RT_1er_año!G847","v":0},0,0]
[null,{"$f":"Ing_3años!C1409","v":"Pérdida"},{"$f":"Ing_3años!F1409","v":24871.298809382199},{"$f":"Ajustes_2!W1409","v":34009.892625859378},9138.5938164771796,null,null,{"$f":"Ing_RT_1er_año!C848","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F848","v":5029.313894590674},{"$f":"Ing_RT_1er_año!G848","v":5091.5316663150761},9711.5466595455891,-572.95284306840949]
[null,{"$f":"Ing_3años!C1410","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1410","v":2899.4278519059408},{"$f":"Ajustes_2!W1410","v":3997.4204263406982},1097.9925744347574,null,null,{"$f":"Ing_RT_1er_año!C849","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F849","v":604.98642122232877},{"$f":"Ing_RT_1er_año!G849","v":611.02268215187803},1166.8322646348088,-68.839690200051336]
[null,{"$f":"Ing_3años!C1411","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1411","v":21971.870957476258},{"$f":"Ajustes_2!W1411","v":30012.472199518681},8040.6012420424231,null,null,{"$f":"Ing_RT_1er_año!C850","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F850","v":4424.3274733683456},{"$f":"Ing_RT_1er_año!G850","v":4480.508984163198},8544.7143949107813,{"$f":"E241-K241","v":-504.11315286835816}]
[null,{"$f":"Ing_3años!C1412","v":"Alumbrado Público"},{"$f":"Ing_3años!F1412","v":3359.4702209347265},{"$f":"Ajustes_2!W1412","v":4588.8675937543139},1229.3973728195874,null,null,{"$f":"Ing_RT_1er_año!C851","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F851","v":636.56388275448739},{"$f":"Ing_RT_1er_año!G851","v":644.64717244446979},1229.3973728195874,0]
[null,{"$f":"Ing_3años!C1413","v":"Conexión"},{"$f":"Ing_3años!F1413","v":34.341278425659695},{"$f":"Ajustes_2!W1413","v":51.194225285339918},16.852946859680223,null,null,{"$f":"Ing_RT_1er_año!C852","v":"Conexión"},{"$f":"Ing_RT_1er_año!F852","v":8.7816121567682366},{"$f":"Ing_RT_1er_año!G852","v":8.7816121567682366},16.852946859680216,0]
[null,{"$f":"Ing_3años!C1414","v":"Descuento BTD - Agropecuarios"},{"$f":"Ing_3años!F1414","v":-8.384024533861961},{"$f":"Ajustes_2!W1414","v":-11.614446427388085},-3.230421893526124,null,null,{"$f":"Ing_RT_1er_año!C853","v":"Descuento BTD - Agropecuarios"},{"$f":"Ing_RT_1er_año!F853","v":-1.7493362835627857},{"$f":"Ing_RT_1er_año!G853","v":-1.6621865849012578},-3.2735568701070417,4.3134976580917694E-2]
[null,{"$f":"Ing_3años!C1415","v":"Comercialización"},{"$f":"Ing_3años!F1415","v":-0.69468957172303381},{"$f":"Ajustes_2!W1415","v":-0.95089213122990324},-0.25620255950686943,null,null,{"$f":"Ing_RT_1er_año!C854","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F854","v":-0.14383255763640407},{"$f":"Ing_RT_1er_año!G854","v":-0.12316781089182779},-0.25620255950686949,0]
[null,{"$f":"Ing_3años!C1416","v":"Cargo Fijo "},{"$f":"Ing_3años!F1416","v":-7.1524826356228768E-2},{"$f":"Ajustes_2!W1416","v":-9.9680387257890912E-2},-2.8155560901662144E-2,null,null,{"$f":"Ing_RT_1er_año!C855","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F855","v":-1.4671096868299051E-2},{"$f":"Ing_RT_1er_año!G855","v":-1.4671096868299051E-2},-2.8155560901662147E-2,0]
[null,{"$f":"Ing_3años!C1417","v":"Cargo por Energía "},{"$f":"Ing_3años!F1417","v":-0.623164745366805},{"$f":"Ajustes_2!W1417","v":-0.85121174397201238},-0.22804699860520738,null,null,{"$f":"Ing_RT_1er_año!C856","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F856","v":-0.12916146076810503},{"$f":"Ing_RT_1er_año!G856","v":-0.10849671402352874},-0.22804699860520738,0]
[null,{"$f":"Ing_3años!C1418","v":"Distribución"},{"$f":"Ing_3años!F1418","v":-5.5733418366654384},{"$f":"Ajustes_2!W1418","v":-7.7672732798048294},-2.193931443139391,null,null,{"$f":"Ing_RT_1er_año!C857","v":"Distribución"},{"$f":"Ing_RT_1er_año!F857","v":-1.1431979933599892},{"$f":"Ing_RT_1er_año!G857","v":-1.1431979933599892},-2.1939314431393906,0]
[null,{"$f":"Ing_3años!C1419","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1419","v":-5.5733418366654384},{"$f":"Ajustes_2!W1419","v":-7.7672732798048294},-2.193931443139391,null,null,{"$f":"Ing_RT_1er_año!C858","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F858","v":-1.1431979933599892},{"$f":"Ing_RT_1er_año!G858","v":-1.1431979933599892},-2.1939314431393906,0]
[null,{"$f":"Ing_3años!C1420","v":"Cargo por Energía"},{"$f":"Ing_3años!F1420","v":0},{"$f":"Ajustes_2!W1420","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C859","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F859","v":0},{"$f":"Ing_RT_1er_año!G859","v":0},0,0]
[null,{"$f":"Ing_3años!C1421","v":"Pérdida"},{"$f":"Ing_3años!F1421","v":-1.8638128426792684},{"$f":"Ajustes_2!W1421","v":-2.5518154157098634},-0.68800257303059498,null,null,{"$f":"Ing_RT_1er_año!C860","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F860","v":-0.41003709262039734},{"$f":"Ing_RT_1er_año!G860","v":-0.35191468321995278},-0.73113754961151234,4.3134976580917361E-2]
[null,{"$f":"Ing_3años!C1422","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1422","v":-0.21448355348175818},{"$f":"Ajustes_2!W1422","v":-0.29891444356716484},-8.4430890085406662E-2,null,null,{"$f":"Ing_RT_1er_año!C861","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F861","v":-4.6752925903299075E-2},{"$f":"Ing_RT_1er_año!G861","v":-4.6752925903299075E-2},-8.9724365152654834E-2,5.2934750672481712E-3]
[null,{"$f":"Ing_3años!C1423","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1423","v":-1.6493292891975102},{"$f":"Ajustes_2!W1423","v":-2.2529009721426987},-0.60357168294518848,null,null,{"$f":"Ing_RT_1er_año!C862","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F862","v":-0.36328416671709829},{"$f":"Ing_RT_1er_año!G862","v":-0.30516175731665374},-0.64141318445885764,3.7841501513669162E-2]
[null,{"$f":"Ing_3años!C1424","v":"Alumbrado Público"},{"$f":"Ing_3años!F1424","v":-0.25218028279422011},{"$f":"Ajustes_2!W1424","v":-0.34446560064348908},-9.2285317849268966E-2,null,null,{"$f":"Ing_RT_1er_año!C863","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F863","v":-5.2268639945995177E-2},{"$f":"Ing_RT_1er_año!G863","v":-4.3906097429488145E-2},-9.2285317849268911E-2,0]
[null,{"$f":"Ing_3años!C1425","v":"Descuento BTD - Partidos Políticos"},{"$f":"Ing_3años!F1425","v":-14.975892757493313},{"$f":"Ajustes_2!W1425","v":-20.773960620302407},-5.7980678628090949,null,null,{"$f":"Ing_RT_1er_año!C864","v":"Descuento BTD - Partidos Políticos"},{"$f":"Ing_RT_1er_año!F864","v":-3.2837328085464197},{"$f":"Ing_RT_1er_año!G864","v":-2.8243450798291927},-5.8610600325957165,6.2992169786621588E-2]
[null,{"$f":"Ing_3años!C1426","v":"Comercialización"},{"$f":"Ing_3años!F1426","v":-0.94381632134877358},{"$f":"Ajustes_2!W1426","v":-1.2913668559059943},-0.34755053455722074,null,null,{"$f":"Ing_RT_1er_año!C865","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F865","v":-0.23556363798776886},{"$f":"Ing_RT_1er_año!G865","v":-0.12663462024810859},-0.34755053455722063,0]
[null,{"$f":"Ing_3años!C1427","v":"Cargo Fijo "},{"$f":"Ing_3años!F1427","v":-7.8027083297704108E-2},{"$f":"Ajustes_2!W1427","v":-0.10874224064497189},-3.0715157347267777E-2,null,null,{"$f":"Ing_RT_1er_año!C866","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F866","v":-1.6004832947235325E-2},{"$f":"Ing_RT_1er_año!G866","v":-1.6004832947235325E-2},-3.0715157347267791E-2,0]
[null,{"$f":"Ing_3años!C1428","v":"Cargo por Energía "},{"$f":"Ing_3años!F1428","v":-0.86578923805106944},{"$f":"Ajustes_2!W1428","v":-1.1826246152610225},-0.31683537720995303,null,null,{"$f":"Ing_RT_1er_año!C867","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F867","v":-0.21955880504053354},{"$f":"Ing_RT_1er_año!G867","v":-0.11062978730087326},-0.31683537720995281,0]
[null,{"$f":"Ing_3años!C1429","v":"Distribución"},{"$f":"Ing_3años!F1429","v":-10.968132676275232},{"$f":"Ajustes_2!W1429","v":-15.285709429364196},-4.3175767530889644,null,null,{"$f":"Ing_RT_1er_año!C868","v":"Distribución"},{"$f":"Ing_RT_1er_año!F868","v":-2.249771794713022},{"$f":"Ing_RT_1er_año!G868","v":-2.249771794713022},-4.3175767530889608,0]
[null,{"$f":"Ing_3años!C1430","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1430","v":-10.968132676275232},{"$f":"Ajustes_2!W1430","v":-15.285709429364196},-4.3175767530889644,null,null,{"$f":"Ing_RT_1er_año!C869","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F869","v":-2.249771794713022},{"$f":"Ing_RT_1er_año!G869","v":-2.249771794713022},-4.3175767530889608,0]
[null,{"$f":"Ing_3años!C1431","v":"Cargo por Energía"},{"$f":"Ing_3años!F1431","v":0},{"$f":"Ajustes_2!W1431","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C870","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F870","v":0},{"$f":"Ing_RT_1er_año!G870","v":0},0,0]
[null,{"$f":"Ing_3años!C1432","v":"Pérdida"},{"$f":"Ing_3años!F1432","v":-2.7135789863239177},{"$f":"Ajustes_2!W1432","v":-3.7183036512992396},-1.0047246649753219,null,null,{"$f":"Ing_RT_1er_año!C871","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F871","v":-0.70954703256683549},{"$f":"Ing_RT_1er_año!G871","v":-0.40316936228086719},-1.0677168347619501,6.2992169786628249E-2]
[null,{"$f":"Ing_3años!C1433","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1433","v":-0.42209578030735007},{"$f":"Ajustes_2!W1433","v":-0.5882526807042604},-0.16615690039691033,null,null,{"$f":"Ing_RT_1er_año!C872","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F872","v":-9.2008046400085128E-2},{"$f":"Ing_RT_1er_año!G872","v":-9.2008046400085128E-2},-0.17657426551781041,1.0417365120900079E-2]
[null,{"$f":"Ing_3años!C1434","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1434","v":-2.2914832060165677},{"$f":"Ajustes_2!W1434","v":-3.1300509705949793},-0.83856776457841153,null,null,{"$f":"Ing_RT_1er_año!C873","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F873","v":-0.6175389861667504},{"$f":"Ing_RT_1er_año!G873","v":-0.31116131588078205},-0.89114256924413948,5.2574804665727948E-2]
[null,{"$f":"Ing_3años!C1435","v":"Alumbrado Público"},{"$f":"Ing_3años!F1435","v":-0.3503647735453897},{"$f":"Ajustes_2!W1435","v":-0.47858068373297441},-0.12821591018758471,null,null,{"$f":"Ing_RT_1er_año!C874","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F874","v":-8.8850343278793875E-2},{"$f":"Ing_RT_1er_año!G874","v":-4.476930258719472E-2},-0.12821591018758463,0]
[null,{"$f":"Ing_3años!C1436","v":"Descuento BTD - Cruz Roja"},{"$f":"Ing_3años!F1436","v":-3.9547653307224055},{"$f":"Ajustes_2!W1436","v":-5.4063331427449484},-1.4515678120225428,null,null,{"$f":"Ing_RT_1er_año!C875","v":"Descuento BTD - Cruz Roja"},{"$f":"Ing_RT_1er_año!F875","v":-0.91618370350861889},{"$f":"Ing_RT_1er_año!G875","v":-0.65589858058537487},-1.5085054270166629,5.6937614994120089E-2]
[null,{"$f":"Ing_3años!C1437","v":"Comercialización"},{"$f":"Ing_3años!F1437","v":-1.0936891158002502},{"$f":"Ajustes_2!W1437","v":-1.4982467295650332},-0.40455761376478305,null,null,{"$f":"Ing_RT_1er_año!C876","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F876","v":-0.24166308806392262},{"$f":"Ing_RT_1er_año!G876","v":-0.17994484658749887},-0.40455761376478311,0]
[null,{"$f":"Ing_3años!C1438","v":"Cargo Fijo "},{"$f":"Ing_3años!F1438","v":-0.15605416659540822},{"$f":"Ajustes_2!W1438","v":-0.21748448128994377},-6.1430314694535554E-2,null,null,{"$f":"Ing_RT_1er_año!C877","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F877","v":-3.200966589447065E-2},{"$f":"Ing_RT_1er_año!G877","v":-3.200966589447065E-2},-6.1430314694535582E-2,0]
[null,{"$f":"Ing_3años!C1439","v":"Cargo por Energía "},{"$f":"Ing_3años!F1439","v":-0.93763494920484203},{"$f":"Ajustes_2!W1439","v":-1.2807622482750896},-0.34312729907024753,null,null,{"$f":"Ing_RT_1er_año!C878","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F878","v":-0.20965342216945196},{"$f":"Ing_RT_1er_año!G878","v":-0.14793518069302822},-0.34312729907024747,0]
[null,{"$f":"Ing_3años!C1440","v":"Distribución"},{"$f":"Ing_3años!F1440","v":0},{"$f":"Ajustes_2!W1440","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C879","v":"Distribución"},{"$f":"Ing_RT_1er_año!F879","v":0},{"$f":"Ing_RT_1er_año!G879","v":0},0,0]
[null,{"$f":"Ing_3años!C1441","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1441","v":0},{"$f":"Ajustes_2!W1441","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C880","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F880","v":0},{"$f":"Ing_RT_1er_año!G880","v":0},0,0]
[null,{"$f":"Ing_3años!C1442","v":"Cargo por Energía"},{"$f":"Ing_3años!F1442","v":0},{"$f":"Ajustes_2!W1442","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C881","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F881","v":0},{"$f":"Ing_RT_1er_año!G881","v":0},0,0]
[null,{"$f":"Ing_3años!C1443","v":"Pérdida"},{"$f":"Ing_3años!F1443","v":-2.4816371526096024},{"$f":"Ajustes_2!W1443","v":-3.3897917112354712},-0.9081545586258688,null,null,{"$f":"Ing_RT_1er_año!C882","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F882","v":-0.58967875029658368},{"$f":"Ing_RT_1er_año!G882","v":-0.41608780611965052},-0.96509217361998934,5.6937614994120533E-2]
[null,{"$f":"Ing_3años!C1444","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1444","v":0},{"$f":"Ajustes_2!W1444","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C883","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F883","v":0},{"$f":"Ing_RT_1er_año!G883","v":0},0,0]
[null,{"$f":"Ing_3años!C1445","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1445","v":-2.4816371526096024},{"$f":"Ajustes_2!W1445","v":-3.3897917112354712},-0.9081545586258688,null,null,{"$f":"Ing_RT_1er_año!C884","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F884","v":-0.58967875029658368},{"$f":"Ing_RT_1er_año!G884","v":-0.41608780611965052},-0.96509217361998934,5.6937614994120533E-2]
[null,{"$f":"Ing_3años!C1446","v":"Alumbrado Público"},{"$f":"Ing_3años!F1446","v":-0.37943906231255292},{"$f":"Ajustes_2!W1446","v":-0.5182947019444436},-0.13885563963189068,null,null,{"$f":"Ing_RT_1er_año!C885","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F885","v":-8.4841865148112636E-2},{"$f":"Ing_RT_1er_año!G885","v":-5.9865927878225506E-2},-0.13885563963189063,0]
[null,{"$f":"Ing_3años!C1447","v":"BTH"},{"$f":"Ing_3años!F1447","v":1153.8205019550448},{"$f":"Ajustes_2!W1447","v":1602.7071814701028},448.88667951505795,null,null,{"$f":"Ing_RT_1er_año!C886","v":"BTH"},{"$f":"Ing_RT_1er_año!F886","v":231.71256035329893},{"$f":"Ing_RT_1er_año!G886","v":242.37930447175862},454.9190320563971,-6.0323525413391508]
[null,{"$f":"Ing_3años!C1448","v":"Comercialización"},{"$f":"Ing_3años!F1448","v":100.33359315667066},{"$f":"Ajustes_2!W1448","v":138.4286166342963},38.095023477625645,null,null,{"$f":"Ing_RT_1er_año!C887","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F887","v":18.585642865573661},{"$f":"Ing_RT_1er_año!G887","v":21.114917999997893},38.095023477625645,0]
[null,{"$f":"Ing_3años!C1449","v":"Cargo Fijo "},{"$f":"Ing_3años!F1449","v":14.400237244043376},{"$f":"Ajustes_2!W1449","v":19.949442338116423},5.5492050940730469,null,null,{"$f":"Ing_RT_1er_año!C888","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F888","v":2.8915398191338486},{"$f":"Ing_RT_1er_año!G888","v":2.8915398191338486},5.5492050940730469,0]
[null,{"$f":"Ing_3años!C1450","v":"Cargo por Energía"},{"$f":"Ing_3años!F1450","v":85.933355912627277},{"$f":"Ajustes_2!W1450","v":118.47917429617989},32.545818383552614,null,null,{"$f":"Ing_RT_1er_año!C889","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F889","v":15.694103046439812},{"$f":"Ing_RT_1er_año!G889","v":18.223378180864046},32.5458183835526,0]
[null,{"$f":"Ing_3años!C1451","v":"Distribución"},{"$f":"Ing_3años!F1451","v":765.5011572051734},{"$f":"Ajustes_2!W1451","v":1066.8386864238814},301.33752921870803,null,null,{"$f":"Ing_RT_1er_año!C890","v":"Distribución"},{"$f":"Ing_RT_1er_año!F890","v":157.01878917143409},{"$f":"Ing_RT_1er_año!G890","v":157.01878917143409},301.33752921870803,0]
[null,{"$f":"Ing_3años!C1452","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1452","v":414.46993644970826},{"$f":"Ajustes_2!W1452","v":577.62494334895314},163.15500689924488,null,null,{"$f":"Ing_RT_1er_año!C891","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F891","v":85.015635778916888},{"$f":"Ing_RT_1er_año!G891","v":85.015635778916888},163.15500689924491,0]
[null,{"$f":"Ing_3años!C1453","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1453","v":351.03122075546514},{"$f":"Ajustes_2!W1453","v":489.21374307492835},138.1825223194632,null,null,{"$f":"Ing_RT_1er_año!C892","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F892","v":72.003153392517191},{"$f":"Ing_RT_1er_año!G892","v":72.003153392517191},138.18252231946312,0]
[null,{"$f":"Ing_3años!C1454","v":"Energía "},{"$f":"Ing_3años!F1454","v":0},{"$f":"Ajustes_2!W1454","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C893","v":"Energía "},{"$f":"Ing_RT_1er_año!F893","v":0},{"$f":"Ing_RT_1er_año!G893","v":0},0,0]
[null,{"$f":"Ing_3años!C1455","v":"Pérdida"},{"$f":"Ing_3años!F1455","v":253.03876718220616},{"$f":"Ajustes_2!W1455","v":349.25474778169985},96.21598059949369,null,null,{"$f":"Ing_RT_1er_año!C894","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F894","v":49.721859858049051},{"$f":"Ing_RT_1er_año!G894","v":56.835790005194646},102.2483331408331,-6.0323525413394066]
[null,{"$f":"Ing_3años!C1456","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1456","v":57.133950254106324},{"$f":"Ajustes_2!W1456","v":78.772476397501563},21.638526143395239,null,null,{"$f":"Ing_RT_1er_año!C895","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F895","v":10.782800327148104},{"$f":"Ing_RT_1er_año!G895","v":13.181519092329784},22.995174148837236,-1.3566480054419969]
[null,{"$f":"Ing_3años!C1457","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1457","v":170.3057466791729},{"$f":"Ajustes_2!W1457","v":234.8061940576188},64.500447378445898,null,null,{"$f":"Ing_RT_1er_año!C896","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F896","v":33.358997959218627},{"$f":"Ing_RT_1er_año!G896","v":38.074209341182538},68.544364358105526,-4.0439169796596275]
[null,{"$f":"Ing_3años!C1458","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1458","v":25.599070248926942},{"$f":"Ajustes_2!W1458","v":35.676077326579531},10.077007077652588,null,null,{"$f":"Ing_RT_1er_año!C897","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F897","v":5.5800615716823225},{"$f":"Ing_RT_1er_año!G897","v":5.5800615716823225},10.708794633890339,-0.63178755623775018]
[null,{"$f":"Ing_3años!C1459","v":"Alumbrado Público"},{"$f":"Ing_3años!F1459","v":34.775231039020007},{"$f":"Ajustes_2!W1459","v":47.945766992401985},13.170535953381979,null,null,{"$f":"Ing_RT_1er_año!C898","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F898","v":6.3510385879150322},{"$f":"Ing_RT_1er_año!G898","v":7.3745774248048708},13.170535953381965,1.4210854715202004E-14]
[null,{"$f":"Ing_3años!C1460","v":"Conexión"},{"$f":"Ing_3años!F1460","v":0.17175337197474511},{"$f":"Ajustes_2!W1460","v":0.23936363782308212},6.7610265848337014E-2,null,null,{"$f":"Ing_RT_1er_año!C899","v":"Conexión"},{"$f":"Ing_RT_1er_año!F899","v":3.5229870327102807E-2},{"$f":"Ing_RT_1er_año!G899","v":3.5229870327102807E-2},6.7610265848337001E-2,0]
[null,{"$f":"Ing_3años!C1461","v":"MTD"},{"$f":"Ing_3años!F1461","v":31933.738386052843},{"$f":"Ajustes_2!W1461","v":44183.771777929142},12250.033391876299,null,null,{"$f":"Ing_RT_1er_año!C900","v":"MTD"},{"$f":"Ing_RT_1er_año!F900","v":6568.1637001249164},{"$f":"Ing_RT_1er_año!G900","v":6378.3025221595799},12422.895897118578,-172.86250524227944]
[null,{"$f":"Ing_3años!C1462","v":"Comercialización"},{"$f":"Ing_3años!F1462","v":3224.1021317763252},{"$f":"Ajustes_2!W1462","v":4445.8402682222795},1221.7381364459543,null,null,{"$f":"Ing_RT_1er_año!C901","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F901","v":664.99705427311449},{"$f":"Ing_RT_1er_año!G901","v":608.23196148665363},1221.7381364459538,0]
[null,{"$f":"Ing_3años!C1463","v":"Cargo Fijo "},{"$f":"Ing_3años!F1463","v":116.40353190892793},{"$f":"Ajustes_2!W1463","v":161.15290598254151},44.749374073613581,null,null,{"$f":"Ing_RT_1er_año!C902","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F902","v":23.241010135977941},{"$f":"Ing_RT_1er_año!G902","v":23.394352883266862},44.749374073613581,0]
[null,{"$f":"Ing_3años!C1464","v":"Cargo por Energía "},{"$f":"Ing_3años!F1464","v":3107.6985998673972},{"$f":"Ajustes_2!W1464","v":4284.6873622397379},1176.9887623723407,null,null,{"$f":"Ing_RT_1er_año!C903","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F903","v":641.75604413713654},{"$f":"Ing_RT_1er_año!G903","v":584.8376086033868},1176.9887623723403,0]
[null,{"$f":"Ing_3años!C1465","v":"Distribución"},{"$f":"Ing_3años!F1465","v":19966.683709329111},{"$f":"Ajustes_2!W1465","v":27677.829384001649},7711.145674672538,null,null,{"$f":"Ing_RT_1er_año!C904","v":"Distribución"},{"$f":"Ing_RT_1er_año!F904","v":4008.217106813298},{"$f":"Ing_RT_1er_año!G904","v":4027.9193817343303},7711.1456746725398,0]
[null,{"$f":"Ing_3años!C1466","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1466","v":19966.683709329111},{"$f":"Ajustes_2!W1466","v":27677.829384001649},7711.145674672538,null,null,{"$f":"Ing_RT_1er_año!C905","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F905","v":4008.217106813298},{"$f":"Ing_RT_1er_año!G905","v":4027.9193817343303},{"$f":"(I296+J296)*$F$22","v":7711.1456746725398},0]
[null,{"$f":"Ing_3años!C1467","v":"Cargo por Energía"},{"$f":"Ing_3años!F1467","v":0},{"$f":"Ajustes_2!W1467","v":0},{"$f":"D297-C297","v":0},null,null,{"$f":"Ing_RT_1er_año!C906","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F906","v":0},{"$f":"Ing_RT_1er_año!G906","v":0},0,0]
[null,{"$f":"Ing_3años!C1468","v":"Pérdida"},{"$f":"Ing_3años!F1468","v":7265.2949332091312},{"$f":"Ajustes_2!W1468","v":10022.45067581391},2757.1557426047793,null,null,{"$f":"Ing_RT_1er_año!C907","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F907","v":1589.8385703463448},{"$f":"Ing_RT_1er_año!G907","v":1463.6670366053747},2930.0182478470542,{"$f":"E298-K298","v":-172.86250524227489}]
[null,{"$f":"Ing_3años!C1469","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1469","v":742.83692342078405},{"$f":"Ajustes_2!W1469","v":1029.7210055453916},286.88408212460752,null,null,{"$f":"Ing_RT_1er_año!C908","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F908","v":158.47027367888037},{"$f":"Ing_RT_1er_año!G908","v":159.24922971235603},304.8705528864437,-17.986470761836188]
[null,{"$f":"Ing_3años!C1470","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1470","v":6522.4580097883472},{"$f":"Ajustes_2!W1470","v":8992.7296702685198},2470.2716604801726,null,null,{"$f":"Ing_RT_1er_año!C909","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F909","v":1431.3682966674644},{"$f":"Ing_RT_1er_año!G909","v":1304.4178068930187},2625.1476949606104,-154.87603448043774]
[null,{"$f":"Ing_3años!C1471","v":"Alumbrado Público"},{"$f":"Ing_3años!F1471","v":1453.8022737030167},{"$f":"Ajustes_2!W1471","v":2004.4055204055185},550.60324670250179,null,null,{"$f":"Ing_RT_1er_año!C910","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F910","v":300.21778694015961},{"$f":"Ing_RT_1er_año!G910","v":273.59096058122162},550.60324670250191,0]
[null,{"$f":"Ing_3años!C1472","v":"Conexión"},{"$f":"Ing_3años!F1472","v":23.855338035256533},{"$f":"Ajustes_2!W1472","v":33.245929485785943},9.3905914505294099,null,null,{"$f":"Ing_RT_1er_año!C911","v":"Conexión"},{"$f":"Ing_RT_1er_año!F911","v":4.8931817520000003},{"$f":"Ing_RT_1er_año!G911","v":4.8931817520000003},9.3905914505294117,0]
[null,{"$f":"Ing_3años!C1473","v":"Descuento MTD - Agropecuarios"},{"$f":"Ing_3años!F1473","v":-23.705190382419019},{"$f":"Ajustes_2!W1473","v":-32.940737902980949},-9.23554752056193,null,null,{"$f":"Ing_RT_1er_año!C912","v":"Descuento MTD - Agropecuarios"},{"$f":"Ing_RT_1er_año!F912","v":-4.3327402069260232},{"$f":"Ing_RT_1er_año!G912","v":-5.401523391013944},-9.3405985259644542,0.10505100540252421]
[null,{"$f":"Ing_3años!C1474","v":"Comercialización"},{"$f":"Ing_3años!F1474","v":-1.9437679871235838},{"$f":"Ajustes_2!W1474","v":-2.6820280697005443},-0.73826008257696052,null,null,{"$f":"Ing_RT_1er_año!C913","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F913","v":-0.24018678401490887},{"$f":"Ing_RT_1er_año!G913","v":-0.52918770817257499},-0.73826008257696063,0]
[null,{"$f":"Ing_3años!C1475","v":"Cargo Fijo "},{"$f":"Ing_3años!F1475","v":-0.14017118323638941},{"$f":"Ajustes_2!W1475","v":-0.19534920305588829},-5.517801981949888E-2,null,null,{"$f":"Ing_RT_1er_año!C914","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F914","v":-2.8751765116673739E-2},{"$f":"Ing_RT_1er_año!G914","v":-2.8751765116673739E-2},-5.5178019819498859E-2,0]
[null,{"$f":"Ing_3años!C1476","v":"Cargo por Energía "},{"$f":"Ing_3años!F1476","v":-1.8035968038871943},{"$f":"Ajustes_2!W1476","v":-2.486678866644656},-0.68308206275746164,null,null,{"$f":"Ing_RT_1er_año!C915","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F915","v":-0.21143501889823513},{"$f":"Ing_RT_1er_año!G915","v":-0.50043594305590122},-0.68308206275746164,0]
[null,{"$f":"Ing_3años!C1477","v":"Distribución"},{"$f":"Ing_3años!F1477","v":-16.517763110985999},{"$f":"Ajustes_2!W1477","v":-23.019937375825634},-6.5021742648396348,null,null,{"$f":"Ing_RT_1er_año!C916","v":"Distribución"},{"$f":"Ing_RT_1er_año!F916","v":-3.3881061303378965},{"$f":"Ing_RT_1er_año!G916","v":-3.3881061303378965},-6.5021742648396392,0]
[null,{"$f":"Ing_3años!C1478","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1478","v":-16.517763110985999},{"$f":"Ajustes_2!W1478","v":-23.019937375825634},-6.5021742648396348,null,null,{"$f":"Ing_RT_1er_año!C917","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F917","v":-3.3881061303378965},{"$f":"Ing_RT_1er_año!G917","v":-3.3881061303378965},-6.5021742648396392,0]
[null,{"$f":"Ing_3años!C1479","v":"Cargo por Energía"},{"$f":"Ing_3años!F1479","v":0},{"$f":"Ajustes_2!W1479","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C918","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F918","v":0},{"$f":"Ing_RT_1er_año!G918","v":0},0,0]
[null,{"$f":"Ing_3años!C1480","v":"Pérdida"},{"$f":"Ing_3años!F1480","v":-4.3999245880147022},{"$f":"Ajustes_2!W1480","v":-6.0754873851985733},-1.6755627971838711,null,null,{"$f":"Ing_RT_1er_año!C919","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F919","v":-0.60553657091320479},{"$f":"Ing_RT_1er_año!G919","v":-1.2501222578358282},-1.780613802586388,0.10505100540251688]
[null,{"$f":"Ing_3años!C1481","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1481","v":-0.61452389940074026},{"$f":"Ajustes_2!W1481","v":-0.85642962579748316},-0.2419057263967429,null,null,{"$f":"Ing_RT_1er_año!C920","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F920","v":-0.13395334918736684},{"$f":"Ing_RT_1er_año!G920","v":-0.13395334918736684},-0.25707223630810838,1.5166509911365478E-2]
[null,{"$f":"Ing_3años!C1482","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1482","v":-3.7854006886139624},{"$f":"Ajustes_2!W1482","v":-5.2190577594010898},-1.4336570707871275,null,null,{"$f":"Ing_RT_1er_año!C921","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F921","v":-0.47158322172583794},{"$f":"Ing_RT_1er_año!G921","v":-1.1161689086484614},-1.5235415662782799,8.9884495491152405E-2]
[null,{"$f":"Ing_3años!C1483","v":"Alumbrado Público"},{"$f":"Ing_3años!F1483","v":-0.84373469629473663},{"$f":"Ajustes_2!W1483","v":-1.1632850722562014},-0.31955037596146474,null,null,{"$f":"Ing_RT_1er_año!C922","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F922","v":-9.8910721660012427E-2},{"$f":"Ing_RT_1er_año!G922","v":-0.23410729466764435},-0.31955037596146474,0]
[null,{"$f":"Ing_3años!C1484","v":"MTH"},{"$f":"Ing_3años!F1484","v":4993.7906778248398},{"$f":"Ajustes_2!W1484","v":6906.3950787259191},1912.6044009010793,null,null,{"$f":"Ing_RT_1er_año!C923","v":"MTH"},{"$f":"Ing_RT_1er_año!F923","v":1018.4741767775988},{"$f":"Ing_RT_1er_año!G923","v":1006.6386263535485},1943.2148588868729,-30.610457985793573]
[null,{"$f":"Ing_3años!C1485","v":"Comercialización"},{"$f":"Ing_3años!F1485","v":588.75715478016423},{"$f":"Ajustes_2!W1485","v":805.45268505037711},216.69553027021288,null,null,{"$f":"Ing_RT_1er_año!C924","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F924","v":114.57375876218849},{"$f":"Ing_RT_1er_año!G924","v":111.25453332017891},216.69553027021283,0]
[null,{"$f":"Ing_3años!C1486","v":"Cargo Fijo "},{"$f":"Ing_3años!F1486","v":8.7449546801720039},{"$f":"Ajustes_2!W1486","v":11.972868839612689},3.2279141594406848,null,null,{"$f":"Ing_RT_1er_año!C925","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F925","v":1.763441593822656},{"$f":"Ing_RT_1er_año!G925","v":1.6005149248281714},3.2279141594406831,0]
[null,{"$f":"Ing_3años!C1487","v":"Cargo por Energía"},{"$f":"Ing_3años!F1487","v":580.01220009999224},{"$f":"Ajustes_2!W1487","v":793.4798162107644},213.46761611077216,null,null,{"$f":"Ing_RT_1er_año!C926","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F926","v":112.81031716836583},{"$f":"Ing_RT_1er_año!G926","v":109.65401839535073},213.46761611077213,0]
[null,{"$f":"Ing_3años!C1488","v":"Distribución"},{"$f":"Ing_3años!F1488","v":2809.4498247113452},{"$f":"Ajustes_2!W1488","v":3915.3824032241437},1105.9325785127985,null,null,{"$f":"Ing_RT_1er_año!C927","v":"Distribución"},{"$f":"Ing_RT_1er_año!F927","v":576.2713819070525},{"$f":"Ing_RT_1er_año!G927","v":576.2713819070525},1105.9325785127992,0]
[null,{"$f":"Ing_3años!C1489","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1489","v":1433.5409013482481},{"$f":"Ajustes_2!W1489","v":1997.8505293354717},564.30962798722362,null,null,{"$f":"Ing_RT_1er_año!C928","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F928","v":294.04639619257642},{"$f":"Ing_RT_1er_año!G928","v":294.04639619257642},564.30962798722385,0]
[null,{"$f":"Ing_3años!C1490","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1490","v":1375.9089233630968},{"$f":"Ajustes_2!W1490","v":1917.5318738886722},541.62295052557533,null,null,{"$f":"Ing_RT_1er_año!C929","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F929","v":282.22498571447608},{"$f":"Ing_RT_1er_año!G929","v":282.22498571447608},541.62295052557533,0]
[null,{"$f":"Ing_3años!C1491","v":"Cargo por Energía "},{"$f":"Ing_3años!F1491","v":0},{"$f":"Ajustes_2!W1491","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C930","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F930","v":0},{"$f":"Ing_RT_1er_año!G930","v":0},0,0]
[null,{"$f":"Ing_3años!C1492","v":"Pérdida"},{"$f":"Ing_3años!F1492","v":1319.4790286463237},{"$f":"Ajustes_2!W1492","v":1807.7156181890364},488.23658954271264,null,null,{"$f":"Ing_RT_1er_año!C931","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F931","v":273.87697584756745},{"$f":"Ing_RT_1er_año!G931","v":266.837188626586},518.84704752850746,-30.610457985794824]
[null,{"$f":"Ing_3años!C1493","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1493","v":102.14565517227526},{"$f":"Ajustes_2!W1493","v":142.35502528272394},40.209370110448688,null,null,{"$f":"Ing_RT_1er_año!C932","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F932","v":22.265615102369555},{"$f":"Ing_RT_1er_año!G932","v":22.265615102369555},42.730334865576864,-2.5209647551281762]
[null,{"$f":"Ing_3años!C1494","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1494","v":338.80648755524896},{"$f":"Ajustes_2!W1494","v":463.50078400076268},124.69429644551371,null,null,{"$f":"Ing_RT_1er_año!C933","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F933","v":66.64174056997804},{"$f":"Ing_RT_1er_año!G933","v":71.455185718111679},132.51212412202725,-7.8178276765135308]
[null,{"$f":"Ing_3años!C1495","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1495","v":878.52688591879951},{"$f":"Ajustes_2!W1495","v":1201.8598089055497},323.33292298675019,null,null,{"$f":"Ing_RT_1er_año!C934","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F934","v":184.96962017521986},{"$f":"Ing_RT_1er_año!G934","v":173.11638780610477},343.60458854090342,-20.27166555415323]
[null,{"$f":"Ing_3años!C1496","v":"Alumbrado Público"},{"$f":"Ing_3años!F1496","v":271.33360207995634},{"$f":"Ajustes_2!W1496","v":371.19518636520365},99.861584285247318,null,null,{"$f":"Ing_RT_1er_año!C935","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F935","v":52.773423910390342},{"$f":"Ing_RT_1er_año!G935","v":51.29688614933103},99.861584285247346,0]
[null,{"$f":"Ing_3años!C1497","v":"Conexión"},{"$f":"Ing_3años!F1497","v":4.7710676070513065},{"$f":"Ajustes_2!W1497","v":6.6491858971571887},1.8781182901058822,null,null,{"$f":"Ing_RT_1er_año!C936","v":"Conexión"},{"$f":"Ing_RT_1er_año!F936","v":0.97863635040000008},{"$f":"Ing_RT_1er_año!G936","v":0.97863635040000008},1.8781182901058824,0]
[null,{"$f":"Ing_3años!C1498","v":"ATD"},{"$f":"Ing_3años!F1498","v":0},{"$f":"Ajustes_2!W1498","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C937","v":"ATD"},{"$f":"Ing_RT_1er_año!F937","v":0},{"$f":"Ing_RT_1er_año!G937","v":0},0,0]
[null,{"$f":"Ing_3años!C1499","v":"Comercialización"},{"$f":"Ing_3años!F1499","v":0},{"$f":"Ajustes_2!W1499","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C938","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F938","v":0},{"$f":"Ing_RT_1er_año!G938","v":0},0,0]
[null,{"$f":"Ing_3años!C1500","v":"Cargo Fijo "},{"$f":"Ing_3años!F1500","v":0},{"$f":"Ajustes_2!W1500","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C939","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F939","v":0},{"$f":"Ing_RT_1er_año!G939","v":0},0,0]
[null,{"$f":"Ing_3años!C1501","v":"Cargo por Energía "},{"$f":"Ing_3años!F1501","v":0},{"$f":"Ajustes_2!W1501","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C940","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F940","v":0},{"$f":"Ing_RT_1er_año!G940","v":0},0,0]
[null,{"$f":"Ing_3años!C1502","v":"Distribución"},{"$f":"Ing_3años!F1502","v":0},{"$f":"Ajustes_2!W1502","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C941","v":"Distribución"},{"$f":"Ing_RT_1er_año!F941","v":0},{"$f":"Ing_RT_1er_año!G941","v":0},0,0]
[null,{"$f":"Ing_3años!C1503","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1503","v":0},{"$f":"Ajustes_2!W1503","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C942","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F942","v":0},{"$f":"Ing_RT_1er_año!G942","v":0},0,0]
[null,{"$f":"Ing_3años!C1504","v":"Cargo por Energía "},{"$f":"Ing_3años!F1504","v":0},{"$f":"Ajustes_2!W1504","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C943","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F943","v":0},{"$f":"Ing_RT_1er_año!G943","v":0},0,0]
[null,{"$f":"Ing_3años!C1505","v":"Pérdida de Distribución"},{"$f":"Ing_3años!F1505","v":0},{"$f":"Ajustes_2!W1505","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C944","v":"Pérdida de Distribución"},{"$f":"Ing_RT_1er_año!F944","v":0},{"$f":"Ing_RT_1er_año!G944","v":0},0,0]
[null,{"$f":"Ing_3años!C1506","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1506","v":0},{"$f":"Ajustes_2!W1506","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C945","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F945","v":0},{"$f":"Ing_RT_1er_año!G945","v":0},0,0]
[null,{"$f":"Ing_3años!C1507","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1507","v":0},{"$f":"Ajustes_2!W1507","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C946","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F946","v":0},{"$f":"Ing_RT_1er_año!G946","v":0},0,0]
[null,{"$f":"Ing_3años!C1508","v":"Alumbrado Público"},{"$f":"Ing_3años!F1508","v":0},{"$f":"Ajustes_2!W1508","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C947","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F947","v":0},{"$f":"Ing_RT_1er_año!G947","v":0},0,0]
[null,{"$f":"Ing_3años!C1509","v":"Conexión"},{"$f":"Ing_3años!F1509","v":0},{"$f":"Ajustes_2!W1509","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C948","v":"Conexión"},{"$f":"Ing_RT_1er_año!F948","v":0},{"$f":"Ing_RT_1er_año!G948","v":0},0,0]
[null,{"$f":"Ing_3años!C1510","v":"ATH"},{"$f":"Ing_3años!F1510","v":3023.5919269954597},{"$f":"Ajustes_2!W1510","v":4192.1747590091454},1168.5828320136857,null,null,{"$f":"Ing_RT_1er_año!C949","v":"ATH"},{"$f":"Ing_RT_1er_año!F949","v":636.55013483536413},{"$f":"Ing_RT_1er_año!G949","v":601.76064154210508},1188.2320317445567,-19.649199730871032]
[null,{"$f":"Ing_3años!C1511","v":"Comercialización"},{"$f":"Ing_3años!F1511","v":253.3568860669298},{"$f":"Ajustes_2!W1511","v":352.13030263067196},98.77341656374216,null,null,{"$f":"Ing_RT_1er_año!C950","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F950","v":53.604081957993387},{"$f":"Ing_RT_1er_año!G950","v":49.332198905370099},98.773416563742174,0]
[null,{"$f":"Ing_3años!C1512","v":"Cargo Fijo "},{"$f":"Ing_3años!F1512","v":0.84102709941833631},{"$f":"Ajustes_2!W1512","v":1.1720952183353297},0.33106811891699339,null,null,{"$f":"Ing_RT_1er_año!C951","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F951","v":0.17251059070004243},{"$f":"Ing_RT_1er_año!G951","v":0.17251059070004243},0.33106811891699317,0]
[null,{"$f":"Ing_3años!C1513","v":"Cargo por Energía"},{"$f":"Ing_3años!F1513","v":252.51585896751146},{"$f":"Ajustes_2!W1513","v":350.95820741233661},98.442348444825143,null,null,{"$f":"Ing_RT_1er_año!C952","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F952","v":53.431571367293344},{"$f":"Ing_RT_1er_año!G952","v":49.159688314670056},98.442348444825171,0]
[null,{"$f":"Ing_3años!C1514","v":"Distribución"},{"$f":"Ing_3años!F1514","v":858.58729002324731},{"$f":"Ajustes_2!W1514","v":1183.7004557399614},325.11316571671409,null,null,{"$f":"Ing_RT_1er_año!C953","v":"Distribución"},{"$f":"Ing_RT_1er_año!F953","v":168.56480256751911},{"$f":"Ing_RT_1er_año!G953","v":170.2504505931943},325.11316571671392,0]
[null,{"$f":"Ing_3años!C1515","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1515","v":641.47851425498482},{"$f":"Ajustes_2!W1515","v":884.38114387933615},242.90262962435133,null,null,{"$f":"Ing_RT_1er_año!C954","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F954","v":125.9402513444722},{"$f":"Ing_RT_1er_año!G954","v":127.19965385791691},242.90262962435131,0]
[null,{"$f":"Ing_3años!C1516","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1516","v":217.10877576826249},{"$f":"Ajustes_2!W1516","v":299.31931186062513},82.210536092362645,null,null,{"$f":"Ing_RT_1er_año!C955","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F955","v":42.624551223046915},{"$f":"Ing_RT_1er_año!G955","v":43.050796735277387},82.210536092362645,0]
[null,{"$f":"Ing_3años!C1517","v":"Cargo por Energía "},{"$f":"Ing_3años!F1517","v":0},{"$f":"Ajustes_2!W1517","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C956","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F956","v":0},{"$f":"Ing_RT_1er_año!G956","v":0},0,0]
[null,{"$f":"Ing_3años!C1518","v":"Pérdida"},{"$f":"Ing_3años!F1518","v":805.33543965204012},{"$f":"Ajustes_2!W1518","v":1118.7400371361987},313.40459748415856,null,null,{"$f":"Ing_RT_1er_año!C957","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F957","v":180.28900178755913},{"$f":"Ing_RT_1er_año!G957","v":166.80154550166674},333.05379721502919,-19.649199730870635]
[null,{"$f":"Ing_3años!C1519","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1519","v":49.381688764139895},{"$f":"Ajustes_2!W1519","v":68.080587931529493},18.698899167389598,null,null,{"$f":"Ing_RT_1er_año!C958","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F958","v":10.302850675876901},{"$f":"Ing_RT_1er_año!G958","v":10.405879182635669},19.871244459822723,-1.1723452924331248]
[null,{"$f":"Ing_3años!C1520","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1520","v":177.62871933376874},{"$f":"Ajustes_2!W1520","v":246.87660084885681},69.247881515088068,null,null,{"$f":"Ing_RT_1er_año!C959","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F959","v":39.62184492919932},{"$f":"Ing_RT_1er_año!G959","v":37.069069264892121},73.589443399477446,-4.3415618843893782]
[null,{"$f":"Ing_3años!C1521","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1521","v":578.32503155413156},{"$f":"Ajustes_2!W1521","v":803.78284835581246},225.45781680168091,null,null,{"$f":"Ing_RT_1er_año!C960","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F960","v":130.36430618248292},{"$f":"Ing_RT_1er_año!G960","v":119.32659705413894},239.59310935572904,-14.135292554048135]
[null,{"$f":"Ing_3años!C1522","v":"Alumbrado Público"},{"$f":"Ing_3años!F1522","v":1106.3123112532423},{"$f":"Ajustes_2!W1522","v":1537.6039635023137},431.29165224907138,null,null,{"$f":"Ing_RT_1er_año!C961","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F961","v":234.09224852229252},{"$f":"Ing_RT_1er_año!G961","v":215.37644654187403},431.29165224907155,0]
[null,{"$f":"Ing_3años!C1523","v":"Conexión"},{"$f":"Ing_3años!F1523","v":0},{"$f":"Ajustes_2!W1523","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C962","v":"Conexión"},{"$f":"Ing_RT_1er_año!F962","v":0},{"$f":"Ing_RT_1er_año!G962","v":0},0,0]
[null,{"$f":"Ing_3años!C1524","v":"BTD - PEAJE"},{"$f":"Ing_3años!F1524","v":13647.283860824014},{"$f":"Ajustes_2!W1524","v":18981.080404266861},5333.7965434428461,null,null,{"$f":"Ing_RT_1er_año!C963","v":"BTD - PEAJE"},{"$f":"Ing_RT_1er_año!F963","v":2786.0666363823279},{"$f":"Ing_RT_1er_año!G963","v":2864.5055742222416},5422.0564226757078,-88.259879232861749]
[null,{"$f":"Ing_3años!C1525","v":"Comercialización"},{"$f":"Ing_3años!F1525","v":1263.8443567110733},{"$f":"Ajustes_2!W1525","v":1751.8699204460002},488.02556373492689,null,null,{"$f":"Ing_RT_1er_año!C964","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F964","v":244.9972104162766},{"$f":"Ing_RT_1er_año!G964","v":263.59648052586948},488.02556373492689,0]
[null,{"$f":"Ing_3años!C1526","v":"Cargo Fijo "},{"$f":"Ing_3años!F1526","v":8.3228888850884388},{"$f":"Ajustes_2!W1526","v":11.599172335463667},3.2762834503752281,null,null,{"$f":"Ing_RT_1er_año!C965","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F965","v":1.7071821810384349},{"$f":"Ing_RT_1er_año!G965","v":1.7071821810384349},3.2762834503752316,-3.5527136788005009E-15]
[null,{"$f":"Ing_3años!C1527","v":"Cargo por Energía "},{"$f":"Ing_3años!F1527","v":1255.5214678259849},{"$f":"Ajustes_2!W1527","v":1740.2707481105365},484.74928028455156,null,null,{"$f":"Ing_RT_1er_año!C966","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F966","v":243.29002823523817},{"$f":"Ing_RT_1er_año!G966","v":261.88929834483105},484.74928028455162,0]
[null,{"$f":"Ing_3años!C1528","v":"Distribución"},{"$f":"Ing_3años!F1528","v":8235.440861057361},{"$f":"Ajustes_2!W1528","v":11477.300625395605},3241.8597643382436,null,null,{"$f":"Ing_RT_1er_año!C967","v":"Distribución"},{"$f":"Ing_RT_1er_año!F967","v":1689.2449346743333},{"$f":"Ing_RT_1er_año!G967","v":1689.2449346743333},3241.8597643382423,0]
[null,{"$f":"Ing_3años!C1529","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1529","v":8235.440861057361},{"$f":"Ajustes_2!W1529","v":11477.300625395605},3241.8597643382436,null,null,{"$f":"Ing_RT_1er_año!C968","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F968","v":1689.2449346743333},{"$f":"Ing_RT_1er_año!G968","v":1689.2449346743333},3241.8597643382423,0]
[null,{"$f":"Ing_3años!C1530","v":"Cargo por Energía"},{"$f":"Ing_3años!F1530","v":0},{"$f":"Ajustes_2!W1530","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C969","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F969","v":0},{"$f":"Ing_RT_1er_año!G969","v":0},{"$f":"(I360+J360)*$F$22","v":0},0]
[null,{"$f":"Ing_3años!C1531","v":"Pérdida"},{"$f":"Ing_3años!F1531","v":3639.9182980671835},{"$f":"Ajustes_2!W1531","v":5047.6627509630025},{"$f":"D361-C361","v":1407.744452895819},null,null,{"$f":"Ing_RT_1er_año!C970","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F970","v":753.37067377791936},{"$f":"Ing_RT_1er_año!G970","v":805.68364936001501},1496.0043321286794,-88.259879232860385]
[null,{"$f":"Ing_3años!C1532","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1532","v":316.93132632705698},{"$f":"Ajustes_2!W1532","v":441.69051435504605},124.75918802798907,null,null,{"$f":"Ing_RT_1er_año!C971","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F971","v":69.084396335607252},{"$f":"Ing_RT_1er_año!G971","v":69.084396335607252},132.58108414406979,{"$f":"E362-K362","v":-7.8218961160807225}]
[null,{"$f":"Ing_3años!C1533","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1533","v":3322.9869717401266},{"$f":"Ajustes_2!W1533","v":4605.9722366079568},1282.9852648678302,null,null,{"$f":"Ing_RT_1er_año!C972","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F972","v":684.2862774423121},{"$f":"Ing_RT_1er_año!G972","v":736.59925302440774},1363.4232479846098,-80.437983116779606]
[null,{"$f":"Ing_3años!C1534","v":"Alumbrado Público"},{"$f":"Ing_3años!F1534","v":508.08034498839442},{"$f":"Ajustes_2!W1534","v":704.24710746225355},196.16676247385914,null,null,{"$f":"Ing_RT_1er_año!C973","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F973","v":98.453817513798569},{"$f":"Ing_RT_1er_año!G973","v":105.98050966202398},196.16676247385911,0]
[null,{"$f":"Ing_3años!C1535","v":"Conexión"},{"$f":"Ing_3años!F1535","v":0},{"$f":"Ajustes_2!W1535","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C974","v":"Conexión"},{"$f":"Ing_RT_1er_año!F974","v":0},{"$f":"Ing_RT_1er_año!G974","v":0},0,0]
[null,{"$f":"Ing_3años!C1536","v":"BTH - PEAJE"},{"$f":"Ing_3años!F1536","v":351.23991160012889},{"$f":"Ajustes_2!W1536","v":488.47346929606169},137.2335576959328,null,null,{"$f":"Ing_RT_1er_año!C975","v":"BTH - PEAJE"},{"$f":"Ing_RT_1er_año!F975","v":73.885083766444879},{"$f":"Ing_RT_1er_año!G975","v":71.58691564203987},139.5889406088769,-2.3553829129440942]
[null,{"$f":"Ing_3años!C1537","v":"Comercialización"},{"$f":"Ing_3años!F1537","v":33.850777809740755},{"$f":"Ajustes_2!W1537","v":46.921538075347279},13.070760265606523,null,null,{"$f":"Ing_RT_1er_año!C976","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F976","v":7.0832859199209066},{"$f":"Ing_RT_1er_año!G976","v":6.5383492994085017},13.070760265606527,0]
[null,{"$f":"Ing_3años!C1538","v":"Cargo Fijo "},{"$f":"Ing_3años!F1538","v":0.15605416659540822},{"$f":"Ajustes_2!W1538","v":0.21748448128994377},6.1430314694535554E-2,null,null,{"$f":"Ing_RT_1er_año!C977","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F977","v":3.200966589447065E-2},{"$f":"Ing_RT_1er_año!G977","v":3.200966589447065E-2},6.1430314694535582E-2,0]
[null,{"$f":"Ing_3años!C1539","v":"Cargo por Energía "},{"$f":"Ing_3años!F1539","v":33.694723643145345},{"$f":"Ajustes_2!W1539","v":46.704053594057335},13.00932995091199,null,null,{"$f":"Ing_RT_1er_año!C978","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F978","v":7.051276254026436},{"$f":"Ing_RT_1er_año!G978","v":6.5063396335140311},13.009329950911992,0]
[null,{"$f":"Ing_3años!C1540","v":"Distribución"},{"$f":"Ing_3años!F1540","v":206.60592745763202},{"$f":"Ajustes_2!W1540","v":287.93581065379249},81.329883196160466,null,null,{"$f":"Ing_RT_1er_año!C979","v":"Distribución"},{"$f":"Ing_RT_1er_año!F979","v":42.378789711409311},{"$f":"Ing_RT_1er_año!G979","v":42.378789711409311},81.329883196160509,0]
[null,{"$f":"Ing_3años!C1541","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1541","v":129.0077344789342},{"$f":"Ajustes_2!W1541","v":179.7912918806191},50.783557401684902,null,null,{"$f":"Ing_RT_1er_año!C980","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F980","v":26.461930293598275},{"$f":"Ing_RT_1er_año!G980","v":26.461930293598275},50.783557401684924,0]
[null,{"$f":"Ing_3años!C1542","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1542","v":77.598192978697824},{"$f":"Ajustes_2!W1542","v":108.14451877317342},30.546325794475592,null,null,{"$f":"Ing_RT_1er_año!C981","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F981","v":15.916859417811036},{"$f":"Ing_RT_1er_año!G981","v":15.916859417811036},30.546325794475589,0]
[null,{"$f":"Ing_3años!C1543","v":"Cargo por Energía"},{"$f":"Ing_3años!F1543","v":0},{"$f":"Ajustes_2!W1543","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C982","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F982","v":0},{"$f":"Ing_RT_1er_año!G982","v":0},0,0]
[null,{"$f":"Ing_3años!C1544","v":"Pérdida"},{"$f":"Ing_3años!F1544","v":97.14773513484684},{"$f":"Ajustes_2!W1544","v":134.71607602725021},{"$f":"D374-C374","v":37.56834089240337},null,null,{"$f":"Ing_RT_1er_año!C983","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F983","v":21.569520589451454},{"$f":"Ing_RT_1er_año!G983","v":20.036812265163391},39.923723805347336,{"$f":"E374-K374","v":-2.3553829129439663}]
[null,{"$f":"Ing_3años!C1545","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1545","v":7.9679556154777282},{"$f":"Ajustes_2!W1545","v":11.104520512203088},3.1365648967253597,null,null,{"$f":"Ing_RT_1er_año!C984","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F984","v":1.7368475691675318},{"$f":"Ing_RT_1er_año!G984","v":1.7368475691675318},3.3332148202406304,-0.19664992351527077]
[null,{"$f":"Ing_3años!C1546","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1546","v":35.724541831292044},{"$f":"Ajustes_2!W1546","v":49.517572364812452},13.793030533520408,null,null,{"$f":"Ing_RT_1er_año!C985","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F985","v":7.9447735883400199},{"$f":"Ing_RT_1er_año!G985","v":7.3307857208963032},14.657797719524559,-0.86476718600415126]
[null,{"$f":"Ing_3años!C1547","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1547","v":53.455237688077077},{"$f":"Ajustes_2!W1547","v":74.093983150234678},20.638745462157601,null,null,{"$f":"Ing_RT_1er_año!C986","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F986","v":11.887899431943902},{"$f":"Ing_RT_1er_año!G986","v":10.969178975099556},21.932711265582142,-1.2939658034245411]
[null,{"$f":"Ing_3años!C1548","v":"Alumbrado Público"},{"$f":"Ing_3años!F1548","v":13.635471197909199},{"$f":"Ajustes_2!W1548","v":18.900044539671708},5.2645733417625085,null,null,{"$f":"Ing_RT_1er_año!C987","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F987","v":2.8534875456631976},{"$f":"Ing_RT_1er_año!G987","v":2.6329643660586521},5.2645733417625102,0]
[null,{"$f":"Ing_3años!C1549","v":"Conexión"},{"$f":"Ing_3años!F1549","v":0},{"$f":"Ajustes_2!W1549","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C988","v":"Conexión"},{"$f":"Ing_RT_1er_año!F988","v":0},{"$f":"Ing_RT_1er_año!G988","v":0},0,0]
[null,{"$f":"Ing_3años!C1550","v":"MTD - PEAJE"},{"$f":"Ing_3años!F1550","v":43326.504788420913},{"$f":"Ajustes_2!W1550","v":60246.798417952312},16920.293629531399,null,null,{"$f":"Ing_RT_1er_año!C989","v":"MTD - PEAJE"},{"$f":"Ing_RT_1er_año!F989","v":9003.781082357491},{"$f":"Ing_RT_1er_año!G989","v":8918.5427534455321},17197.523974796281,-277.23034526488118]
[null,{"$f":"Ing_3años!C1551","v":"Comercialización"},{"$f":"Ing_3años!F1551","v":5035.0192680431273},{"$f":"Ajustes_2!W1551","v":6979.1702994297066},1944.1510313865792,null,null,{"$f":"Ing_RT_1er_año!C990","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F990","v":1024.568515463239},{"$f":"Ing_RT_1er_año!G990","v":1001.5199157135781},1944.1510313865781,0]
[null,{"$f":"Ing_3años!C1552","v":"Cargo Fijo "},{"$f":"Ing_3años!F1552","v":21.235934260312995},{"$f":"Ajustes_2!W1552","v":29.595404262967072},8.3594700026540778,null,null,{"$f":"Ing_RT_1er_año!C991","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F991","v":4.3558924151760712},{"$f":"Ing_RT_1er_año!G991","v":4.3558924151760712},8.3594700026540778,0]
[null,{"$f":"Ing_3años!C1553","v":"Cargo por Energía "},{"$f":"Ing_3años!F1553","v":5013.7833337828142},{"$f":"Ajustes_2!W1553","v":6949.5748951667392},1935.791561383925,null,null,{"$f":"Ing_RT_1er_año!C992","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F992","v":1020.2126230480629},{"$f":"Ing_RT_1er_año!G992","v":997.16402329840207},1935.7915613839239,0]
[null,{"$f":"Ing_3años!C1554","v":"Distribución"},{"$f":"Ing_3años!F1554","v":24511.135098069859},{"$f":"Ajustes_2!W1554","v":34159.879347869428},9648.7442497995689,null,null,{"$f":"Ing_RT_1er_año!C993","v":"Distribución"},{"$f":"Ing_RT_1er_año!F993","v":5027.6981531522624},{"$f":"Ing_RT_1er_año!G993","v":5027.6981531522624},9648.7442497995617,0]
[null,{"$f":"Ing_3años!C1555","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1555","v":24511.135098069859},{"$f":"Ajustes_2!W1555","v":34159.879347869428},9648.7442497995689,null,null,{"$f":"Ing_RT_1er_año!C994","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F994","v":5027.6981531522624},{"$f":"Ing_RT_1er_año!G994","v":5027.6981531522624},9648.7442497995617,0]
[null,{"$f":"Ing_3años!C1556","v":"Cargo por Energía"},{"$f":"Ing_3años!F1556","v":0},{"$f":"Ajustes_2!W1556","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C995","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F995","v":0},{"$f":"Ing_RT_1er_año!G995","v":0},0,0]
[null,{"$f":"Ing_3años!C1557","v":"Pérdida"},{"$f":"Ing_3años!F1557","v":11434.868910420388},{"$f":"Ajustes_2!W1557","v":15856.690967205343},4421.8220567849548,null,null,{"$f":"Ing_RT_1er_año!C996","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F996","v":2474.2520977918252},{"$f":"Ing_RT_1er_año!G996","v":2422.8446583673945},4699.0524020498387,-277.23034526488391]
[null,{"$f":"Ing_3años!C1558","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1558","v":911.90787868764232},{"$f":"Ajustes_2!W1558","v":1270.8780310543177},358.97015236667539,null,null,{"$f":"Ing_RT_1er_año!C997","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F997","v":198.77683295910163},{"$f":"Ing_RT_1er_año!G997","v":198.77683295910163},381.47612795827587,-22.505975591600475]
[null,{"$f":"Ing_3años!C1559","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1559","v":10522.961031732746},{"$f":"Ajustes_2!W1559","v":14585.812936151025},4062.8519044182794,null,null,{"$f":"Ing_RT_1er_año!C998","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F998","v":2275.4752648327235},{"$f":"Ing_RT_1er_año!G998","v":2224.0678254082927},4317.5762740915634,-254.72436967328395]
[null,{"$f":"Ing_3años!C1560","v":"Alumbrado Público"},{"$f":"Ing_3años!F1560","v":2345.4815118875308},{"$f":"Ajustes_2!W1560","v":3251.057803447834},905.57629156030316,null,null,{"$f":"Ing_RT_1er_año!C999","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F999","v":477.26231595016287},{"$f":"Ing_RT_1er_año!G999","v":466.4800262122979},905.57629156030237,0]
[null,{"$f":"Ing_3años!C1561","v":"Conexión"},{"$f":"Ing_3años!F1561","v":0},{"$f":"Ajustes_2!W1561","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1000","v":"Conexión"},{"$f":"Ing_RT_1er_año!F1000","v":0},{"$f":"Ing_RT_1er_año!G1000","v":0},0,0]
[null,{"$f":"Ing_3años!C1562","v":"MTH - PEAJE"},{"$f":"Ing_3años!F1562","v":11529.890501291178},{"$f":"Ajustes_2!W1562","v":16032.781812357198},4502.8913110660196,null,null,{"$f":"Ing_RT_1er_año!C1001","v":"MTH - PEAJE"},{"$f":"Ing_RT_1er_año!F1001","v":2357.4412636979837},{"$f":"Ing_RT_1er_año!G1001","v":2411.8011521939247},4576.3686417198087,-73.477330653789068]
[null,{"$f":"Ing_3años!C1563","v":"Comercialización"},{"$f":"Ing_3años!F1563","v":1334.7783775624639},{"$f":"Ajustes_2!W1563","v":1850.1672715787017},515.38889401623783,null,null,{"$f":"Ing_RT_1er_año!C1002","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F1002","v":261.20562596960383},{"$f":"Ing_RT_1er_año!G1002","v":275.90463905881268},515.38889401623783,0]
[null,{"$f":"Ing_3años!C1564","v":"Cargo Fijo "},{"$f":"Ing_3años!F1564","v":5.1629719158736771},{"$f":"Ajustes_2!W1564","v":7.1953623125585526},2.0323903966848755,null,null,{"$f":"Ing_RT_1er_año!C1003","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F1003","v":1.0590233484641494},{"$f":"Ing_RT_1er_año!G1003","v":1.0590233484641494},2.0323903966848746,0]
[null,{"$f":"Ing_3años!C1565","v":"Cargo por Energía "},{"$f":"Ing_3años!F1565","v":1329.6154056465903},{"$f":"Ajustes_2!W1565","v":1842.9719092661433},513.356503619553,null,null,{"$f":"Ing_RT_1er_año!C1004","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F1004","v":260.14660262113966},{"$f":"Ing_RT_1er_año!G1004","v":274.84561571034851},513.356503619553,0]
[null,{"$f":"Ing_3años!C1566","v":"Distribución"},{"$f":"Ing_3años!F1566","v":6542.3726524138547},{"$f":"Ajustes_2!W1566","v":9117.7605427525159},2575.3878903386612,null,null,{"$f":"Ing_RT_1er_año!C1005","v":"Distribución"},{"$f":"Ing_RT_1er_año!F1005","v":1341.9645712109509},{"$f":"Ing_RT_1er_año!G1005","v":1341.9645712109509},2575.3878903386631,0]
[null,{"$f":"Ing_3años!C1567","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1567","v":3370.0661756030627},{"$f":"Ajustes_2!W1567","v":4696.6839149771404},1326.6177393740777,null,null,{"$f":"Ing_RT_1er_año!C1006","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F1006","v":691.26441591905984},{"$f":"Ing_RT_1er_año!G1006","v":691.26441591905984},1326.6177393740779,0]
[null,{"$f":"Ing_3años!C1568","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1568","v":3172.3064768107915},{"$f":"Ajustes_2!W1568","v":4421.0766277753755},1248.770150964584,null,null,{"$f":"Ing_RT_1er_año!C1007","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F1007","v":650.70015529189095},{"$f":"Ing_RT_1er_año!G1007","v":650.70015529189095},1248.7701509645847,0]
[null,{"$f":"Ing_3años!C1569","v":"Cargo por Energía"},{"$f":"Ing_3años!F1569","v":0},{"$f":"Ajustes_2!W1569","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1008","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F1008","v":0},{"$f":"Ing_RT_1er_año!G1008","v":0},0,0]
[null,{"$f":"Ing_3años!C1570","v":"Pérdida"},{"$f":"Ing_3años!F1570","v":3030.7364559767393},{"$f":"Ajustes_2!W1570","v":4202.6993630249399},1171.9629070482006,null,null,{"$f":"Ing_RT_1er_año!C1009","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F1009","v":632.57273888589339},{"$f":"Ing_RT_1er_año!G1009","v":665.35731726330823},1245.4402377019912,-73.477330653790659]
[null,{"$f":"Ing_3años!C1571","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1571","v":240.13100509175757},{"$f":"Ajustes_2!W1571","v":334.65794745111549},94.526942359357918,null,null,{"$f":"Ing_RT_1er_año!C1010","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F1010","v":52.343533599160175},{"$f":"Ing_RT_1er_año!G1010","v":52.343533599160175},100.45339903956474,-5.9264566802068259]
[null,{"$f":"Ing_3años!C1572","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1572","v":847.10097339812751},{"$f":"Ajustes_2!W1572","v":1174.1615595417638},327.06058614363633,null,null,{"$f":"Ing_RT_1er_año!C1011","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F1011","v":176.13121354598542},{"$f":"Ing_RT_1er_año!G1011","v":186.08312138274113},347.56596108969711,-20.505374946060783]
[null,{"$f":"Ing_3años!C1573","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1573","v":1943.5044774868543},{"$f":"Ajustes_2!W1573","v":2693.8798560320602},750.37537854520588,null,null,{"$f":"Ing_RT_1er_año!C1012","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F1012","v":404.09799174074777},{"$f":"Ing_RT_1er_año!G1012","v":426.93066228140691},797.4208775727293,-47.045499027523419]
[null,{"$f":"Ing_3años!C1574","v":"Alumbrado Público"},{"$f":"Ing_3años!F1574","v":622.0030153381191},{"$f":"Ajustes_2!W1574","v":862.15463500103681},240.15161966291771,null,null,{"$f":"Ing_RT_1er_año!C1013","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F1013","v":121.69832763153593},{"$f":"Ing_RT_1er_año!G1013","v":128.5746246608534},240.15161966291768,0]
[null,{"$f":"Ing_3años!C1575","v":"Conexión"},{"$f":"Ing_3años!F1575","v":0},{"$f":"Ajustes_2!W1575","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1014","v":"Conexión"},{"$f":"Ing_RT_1er_año!F1014","v":0},{"$f":"Ing_RT_1er_año!G1014","v":0},0,0]
[null,{"$f":"Ing_3años!C1576","v":"ATD - PEAJE"},{"$f":"Ing_3años!F1576","v":966.47149532508229},{"$f":"Ajustes_2!W1576","v":1341.9165599317862},375.44506460670391,null,null,{"$f":"Ing_RT_1er_año!C1015","v":"ATD - PEAJE"},{"$f":"Ing_RT_1er_año!F1015","v":208.82790729281919},{"$f":"Ing_RT_1er_año!G1015","v":188.84193605680446},381.5876070376903,-6.1425424309863956]
[null,{"$f":"Ing_3años!C1577","v":"Comercialización"},{"$f":"Ing_3años!F1577","v":79.242630561791074},{"$f":"Ajustes_2!W1577","v":109.83879193802333},30.59616137623226,null,null,{"$f":"Ing_RT_1er_año!C1016","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F1016","v":17.109885935649661},{"$f":"Ing_RT_1er_año!G1016","v":14.775768831918089},30.596161376232288,-2.8421709430404007E-14]
[null,{"$f":"Ing_3años!C1578","v":"Cargo Fijo "},{"$f":"Ing_3años!F1578","v":0.14017118323638939},{"$f":"Ajustes_2!W1578","v":0.19534920305588827},5.517801981949888E-2,null,null,{"$f":"Ing_RT_1er_año!C1017","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F1017","v":2.8751765116673739E-2},{"$f":"Ing_RT_1er_año!G1017","v":2.8751765116673739E-2},5.5178019819498859E-2,0]
[null,{"$f":"Ing_3años!C1579","v":"Cargo por Energía "},{"$f":"Ing_3años!F1579","v":79.102459378554684},{"$f":"Ajustes_2!W1579","v":109.64344273496745},30.540983356412767,null,null,{"$f":"Ing_RT_1er_año!C1018","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F1018","v":17.081134170532987},{"$f":"Ing_RT_1er_año!G1018","v":14.747017066801416},30.540983356412788,0]
[null,{"$f":"Ing_3años!C1580","v":"Distribución"},{"$f":"Ing_3años!F1580","v":287.23795089908401},{"$f":"Ajustes_2!W1580","v":400.30841931978097},113.07046842069695,null,null,{"$f":"Ing_RT_1er_año!C1019","v":"Distribución"},{"$f":"Ing_RT_1er_año!F1019","v":58.917945230708007},{"$f":"Ing_RT_1er_año!G1019","v":58.917945230708007},113.07046842069697,0]
[null,{"$f":"Ing_3años!C1581","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1581","v":287.23795089908401},{"$f":"Ajustes_2!W1581","v":400.30841931978097},113.07046842069695,null,null,{"$f":"Ing_RT_1er_año!C1020","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F1020","v":58.917945230708007},{"$f":"Ing_RT_1er_año!G1020","v":58.917945230708007},113.07046842069697,0]
[null,{"$f":"Ing_3años!C1582","v":"Cargo por Energía"},{"$f":"Ing_3años!F1582","v":0},{"$f":"Ajustes_2!W1582","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1021","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F1021","v":0},{"$f":"Ing_RT_1er_año!G1021","v":0},0,0]
[null,{"$f":"Ing_3años!C1583","v":"Pérdida"},{"$f":"Ing_3años!F1583","v":253.43040467985622},{"$f":"Ajustes_2!W1583","v":351.40391324408006},97.973508564223835,null,null,{"$f":"Ing_RT_1er_año!C1022","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F1022","v":57.964899039780555},{"$f":"Ing_RT_1er_año!G1022","v":50.539184755993887},104.11605099521003,-6.1425424309861967]
[null,{"$f":"Ing_3años!C1584","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1584","v":16.62230432458421},{"$f":"Ajustes_2!W1584","v":23.165630964845754},6.5433266402615438,null,null,{"$f":"Ing_RT_1er_año!C1023","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F1023","v":3.6233144677709253},{"$f":"Ing_RT_1er_año!G1023","v":3.6233144677709253},6.9535667359427311,-0.41024009568118736]
[null,{"$f":"Ing_3años!C1585","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1585","v":236.80810035527202},{"$f":"Ajustes_2!W1585","v":328.23828227923428},91.430181923962266,null,null,{"$f":"Ing_RT_1er_año!C1024","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F1024","v":54.34158457200963},{"$f":"Ing_RT_1er_año!G1024","v":46.915870288222962},97.162484259267302,-5.732302335305036]
[null,{"$f":"Ing_3años!C1586","v":"Alumbrado Público"},{"$f":"Ing_3años!F1586","v":346.56050918435102},{"$f":"Ajustes_2!W1586","v":480.36543542990199},133.80492624555097,null,null,{"$f":"Ing_RT_1er_año!C1025","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F1025","v":74.835177086680986},{"$f":"Ing_RT_1er_año!G1025","v":64.609037238184456},133.80492624555103,0]
[null,{"$f":"Ing_3años!C1587","v":"Conexión"},{"$f":"Ing_3años!F1587","v":0},{"$f":"Ajustes_2!W1587","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1026","v":"Conexión"},{"$f":"Ing_RT_1er_año!F1026","v":0},{"$f":"Ing_RT_1er_año!G1026","v":0},0,0]
[null,{"$f":"Ing_3años!C1588","v":"ATH - PEAJE"},{"$f":"Ing_3años!F1588","v":1332.7652763872768},{"$f":"Ajustes_2!W1588","v":1851.5860544899147},518.82077810263786,null,null,{"$f":"Ing_RT_1er_año!C1027","v":"ATH - PEAJE"},{"$f":"Ing_RT_1er_año!F1027","v":237.66139367048098},{"$f":"Ing_RT_1er_año!G1027","v":310.75738311105522},526.24007624992987,-7.419298147292011]
[null,{"$f":"Ing_3años!C1589","v":"Comercialización"},{"$f":"Ing_3años!F1589","v":92.124285649464909},{"$f":"Ajustes_2!W1589","v":127.69397650539319},35.569690855928286,null,null,{"$f":"Ing_RT_1er_año!C1028","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F1028","v":14.266039331192244},{"$f":"Ing_RT_1er_año!G1028","v":22.802757269621914},35.569690855928293,0]
[null,{"$f":"Ing_3años!C1590","v":"Cargo Fijo "},{"$f":"Ing_3años!F1590","v":0.14017118323638939},{"$f":"Ajustes_2!W1590","v":0.19534920305588827},5.517801981949888E-2,null,null,{"$f":"Ing_RT_1er_año!C1029","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F1029","v":2.8751765116673739E-2},{"$f":"Ing_RT_1er_año!G1029","v":2.8751765116673739E-2},5.5178019819498859E-2,0]
[null,{"$f":"Ing_3años!C1591","v":"Cargo por Energía "},{"$f":"Ing_3años!F1591","v":91.984114466228519},{"$f":"Ajustes_2!W1591","v":127.49862730233731},35.514512836108793,null,null,{"$f":"Ing_RT_1er_año!C1030","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F1030","v":14.237287566075571},{"$f":"Ing_RT_1er_año!G1030","v":22.77400550450524},35.514512836108793,0]
[null,{"$f":"Ing_3años!C1592","v":"Distribución"},{"$f":"Ing_3años!F1592","v":531.7413206454637},{"$f":"Ajustes_2!W1592","v":741.0599013407641},209.3185806953004,null,null,{"$f":"Ing_RT_1er_año!C1031","v":"Distribución"},{"$f":"Ing_RT_1er_año!F1031","v":109.07021829333655},{"$f":"Ing_RT_1er_año!G1031","v":109.07021829333655},209.31858069530028,0]
[null,{"$f":"Ing_3años!C1593","v":"Demanda en Período de Punta"},{"$f":"Ing_3años!F1593","v":396.60167767534813},{"$f":"Ajustes_2!W1593","v":552.72289122258246},156.12121354723433,null,null,{"$f":"Ing_RT_1er_año!C1032","v":"Demanda en Período de Punta"},{"$f":"Ing_RT_1er_año!F1032","v":81.350517403922865},{"$f":"Ing_RT_1er_año!G1032","v":81.350517403922865},156.1212135472343,0]
[null,{"$f":"Ing_3años!C1594","v":"Demanda Fuera de Punta "},{"$f":"Ing_3años!F1594","v":135.13964297011557},{"$f":"Ajustes_2!W1594","v":188.33701011818158},53.197367148066007,null,null,{"$f":"Ing_RT_1er_año!C1033","v":"Demanda Fuera de Punta "},{"$f":"Ing_RT_1er_año!F1033","v":27.719700889413691},{"$f":"Ing_RT_1er_año!G1033","v":27.719700889413691},{"$f":"(I424+J424)*$F$22","v":53.197367148065979},0]
[null,{"$f":"Ing_3años!C1595","v":"Cargo por Energía"},{"$f":"Ing_3años!F1595","v":0},{"$f":"Ajustes_2!W1595","v":0},{"$f":"D425-C425","v":0},null,null,{"$f":"Ing_RT_1er_año!C1034","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F1034","v":0},{"$f":"Ing_RT_1er_año!G1034","v":0},0,0]
[null,{"$f":"Ing_3años!C1596","v":"Pérdida"},{"$f":"Ing_3años!F1596","v":305.90257244546785},{"$f":"Ajustes_2!W1596","v":424.24032570336828},118.33775325790043,null,null,{"$f":"Ing_RT_1er_año!C1035","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F1035","v":51.949305167034524},{"$f":"Ing_RT_1er_año!G1035","v":79.107851852936022},125.7570514051923,{"$f":"E426-K426","v":-7.4192981472918689}]
[null,{"$f":"Ing_3años!C1597","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1597","v":30.530813074925341},{"$f":"Ajustes_2!W1597","v":42.549187822555375},12.018374747630034,null,null,{"$f":"Ing_RT_1er_año!C1036","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F1036","v":6.6550782952263052},{"$f":"Ing_RT_1er_año!G1036","v":6.6550782952263052},12.771878198926952,-0.75350345129691831]
[null,{"$f":"Ing_3años!C1598","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_3años!F1598","v":68.818252294676086},{"$f":"Ajustes_2!W1598","v":95.388565208599559},26.570312913923473,null,null,{"$f":"Ing_RT_1er_año!C1037","v":"Pérdidas Estándar de Energía en Punta"},{"$f":"Ing_RT_1er_año!F1037","v":11.31949601324964},{"$f":"Ing_RT_1er_año!G1037","v":18.106697874687296},28.236163988057132,-1.6658510741336592]
[null,{"$f":"Ing_3años!C1599","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_3años!F1599","v":206.55350707586641},{"$f":"Ajustes_2!W1599","v":286.30257267221339},79.749065596346981,null,null,{"$f":"Ing_RT_1er_año!C1038","v":"Pérdidas Estándar de Energía Fuera de Punta"},{"$f":"Ing_RT_1er_año!F1038","v":33.97473085855858},{"$f":"Ing_RT_1er_año!G1038","v":54.34607568302242},84.749009218208229,-4.9999436218612487]
[null,{"$f":"Ing_3años!C1600","v":"Alumbrado Público"},{"$f":"Ing_3años!F1600","v":402.99709764688026},{"$f":"Ajustes_2!W1600","v":558.59185094038924},155.59475329350897,null,null,{"$f":"Ing_RT_1er_año!C1039","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F1039","v":62.37583087891764},{"$f":"Ing_RT_1er_año!G1039","v":99.77655569516071},155.594753293509,0]
[null,{"$f":"Ing_3años!C1601","v":"Conexión"},{"$f":"Ing_3años!F1601","v":0},{"$f":"Ajustes_2!W1601","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1040","v":"Conexión"},{"$f":"Ing_RT_1er_año!F1040","v":0},{"$f":"Ing_RT_1er_año!G1040","v":0},0,0]
[null,{"$f":"Ing_3años!C1602","v":"EDEMET"},{"$f":"Ing_3años!F1602","v":3652.8964278497047},{"$f":"Ajustes_2!W1602","v":5005.4625955632346},1352.5661677135299,null,null,{"$f":"Ing_RT_1er_año!C1041","v":"EDEMET"},{"$f":"Ing_RT_1er_año!F1041","v":718.9408680284912},{"$f":"Ing_RT_1er_año!G1041","v":722.49660712306354},1383.1440478476316,-30.577880134101633]
[null,{"$f":"Ing_3años!C1603","v":"Comercialización"},{"$f":"Ing_3años!F1603","v":0.14017118323638939},{"$f":"Ajustes_2!W1603","v":0.19534920305588827},5.517801981949888E-2,null,null,{"$f":"Ing_RT_1er_año!C1042","v":"Comercialización"},{"$f":"Ing_RT_1er_año!F1042","v":2.8751765116673739E-2},{"$f":"Ing_RT_1er_año!G1042","v":2.8751765116673739E-2},5.5178019819498859E-2,0]
[null,{"$f":"Ing_3años!C1604","v":"Cargo Fijo "},{"$f":"Ing_3años!F1604","v":0.14017118323638939},{"$f":"Ajustes_2!W1604","v":0.19534920305588827},5.517801981949888E-2,null,null,{"$f":"Ing_RT_1er_año!C1043","v":"Cargo Fijo "},{"$f":"Ing_RT_1er_año!F1043","v":2.8751765116673739E-2},{"$f":"Ing_RT_1er_año!G1043","v":2.8751765116673739E-2},5.5178019819498859E-2,0]
[null,{"$f":"Ing_3años!C1605","v":"Cargo por Energía "},{"$f":"Ing_3años!F1605","v":0},{"$f":"Ajustes_2!W1605","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1044","v":"Cargo por Energía "},{"$f":"Ing_RT_1er_año!F1044","v":0},{"$f":"Ing_RT_1er_año!G1044","v":0},0,0]
[null,{"$f":"Ing_3años!C1606","v":"Distribución"},{"$f":"Ing_3años!F1606","v":2335.568272006863},{"$f":"Ajustes_2!W1606","v":3200.3622886632202},864.79401665635714,null,null,{"$f":"Ing_RT_1er_año!C1045","v":"Distribución"},{"$f":"Ing_RT_1er_año!F1045","v":449.50900134401758},{"$f":"Ing_RT_1er_año!G1045","v":451.7322727193125},864.79401665635714,0]
[null,{"$f":"Ing_3años!C1607","v":"Cargo por Demanda Máxima"},{"$f":"Ing_3años!F1607","v":2335.568272006863},{"$f":"Ajustes_2!W1607","v":3200.3622886632202},864.79401665635714,null,null,{"$f":"Ing_RT_1er_año!C1046","v":"Cargo por Demanda Máxima"},{"$f":"Ing_RT_1er_año!F1046","v":449.50900134401758},{"$f":"Ing_RT_1er_año!G1046","v":451.7322727193125},864.79401665635714,0]
[null,{"$f":"Ing_3años!C1608","v":"Cargo por Energía"},{"$f":"Ing_3años!F1608","v":0},{"$f":"Ajustes_2!W1608","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1047","v":"Cargo por Energía"},{"$f":"Ing_RT_1er_año!F1047","v":0},{"$f":"Ing_RT_1er_año!G1047","v":0},0,0]
[null,{"$f":"Ing_3años!C1609","v":"Pérdida"},{"$f":"Ing_3años!F1609","v":1317.187984659605},{"$f":"Ajustes_2!W1609","v":1804.9049576969594},487.71697303735436,null,null,{"$f":"Ing_RT_1er_año!C1048","v":"Pérdida"},{"$f":"Ing_RT_1er_año!F1048","v":269.40311491935694},{"$f":"Ing_RT_1er_año!G1048","v":270.7355826386343},518.29485317145475,-30.577880134100383]
[null,{"$f":"Ing_3años!C1610","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_3años!F1610","v":135.15806830755787},{"$f":"Ajustes_2!W1610","v":185.20322869791266},50.045160390354795,null,null,{"$f":"Ing_RT_1er_año!C1049","v":"Pérdidas Estándar de Demanda"},{"$f":"Ing_RT_1er_año!F1049","v":27.643741844448353},{"$f":"Ing_RT_1er_año!G1049","v":27.780467782672154},53.182789384847247,-3.1376289944924523]
[null,{"$f":"Ing_3años!C1611","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_3años!F1611","v":1182.0299163520472},{"$f":"Ajustes_2!W1611","v":1619.7017289990467},437.67181264699957,null,null,{"$f":"Ing_RT_1er_año!C1050","v":"Pérdidas Estándar de Energía"},{"$f":"Ing_RT_1er_año!F1050","v":241.75937307490861},{"$f":"Ing_RT_1er_año!G1050","v":242.95511485596217},465.11206378660756,-27.440251139607994]
[null,{"$f":"Ing_3años!C1612","v":"Alumbrado Público"},{"$f":"Ing_3años!F1612","v":0},{"$f":"Ajustes_2!W1612","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1051","v":"Alumbrado Público"},{"$f":"Ing_RT_1er_año!F1051","v":0},{"$f":"Ing_RT_1er_año!G1051","v":0},0,0]
[null,{"$f":"Ing_3años!C1613","v":"Conexión"},{"$f":"Ing_3años!F1613","v":0},{"$f":"Ajustes_2!W1613","v":0},0,null,null,{"$f":"Ing_RT_1er_año!C1052","v":"Conexión"},{"$f":"Ing_RT_1er_año!F1052","v":0},{"$f":"Ing_RT_1er_año!G1052","v":0},0,0]

{"sheet":"CXC","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[[4,1,5,1],[4,0,5,0],[13,0,14,0],[13,1,14,1]]}

{"sheet":"Costo medidores","index":17,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Costo medidores (B/.)"]
[]
["Categoría","costo medidor","años de vida útil","anualidad"]
["BTS",{"$f":"'[14]Hoja1 (2)'!$E$11","v":56},5,{"$f":"-PMT(datos!$B$4,C6,B6)","v":14.322542962029084}]
["BTD",{"$f":"'[14]Hoja1 (2)'!$E$19","v":628},5,{"$f":"-PMT(datos!$B$4,C7,B7)","v":160.61708893132615}]
["MTD",{"$f":"'[14]Hoja1 (2)'!$E$22","v":6270},5,{"$f":"-PMT(datos!$B$4,C8,B8)","v":1603.6132923557561}]
["ATD",{"$f":"'[15]medidor AT'!$D$11","v":55594.479999999996},10,{"$f":"-PMT(datos!$B$4,C9,B9)","v":8586.6267629069007}]
[]
[]
[]
[]
[]
["Costo Medidor. Categoría BTSH"]
["Material","Código Antiguo","Texto breve material","Unidad","Inv. Total","Precio prom. $"]
[9091000000,"09-00-130","MED. KWH KW KVAR TOU 120-480V 2F 3H 25S","C/U",193,161.34]
[9091000002,"09-00-132","MED. KWH KW KVAR TOU 120-480V 1F 3H 2S","C/U","1,670",163.66999999999999]
[9091000004,"09-00-135","MED. KWH KW KVAR TOU 120-480V 3F 4H 16S","C/U",549,150.31]
[9091000006,"09-00-139","MED. KWH KW TOU REM 120-480V 3F 4H 16S","C/U",97,307.5]
[9091000007,"09-00-141","MED. KWH KW TOU REM 120-480V 3F 4H 10A","C/U",147,405.75]
[9091000008,"09-00-143","MED. KWH KW TOU REM 120-480V 3F 3H 5A","C/U",247,398.05]
[9091000009,"09-00-170","MED. TOU 120-480V 3F 4H 10A/9S CON/ADAP","C/U",672,173.2]
[9091000010,"09-00-180","MED. KWH KW KVAR TOU 120-480V 3F 3H 5A","C/U",483,204.23]
["Promedio",null,null,null,null,{"$f":"AVERAGE(F17:F24)","v":245.50624999999999}]

{"sheet":"Factor Monomico","index":18,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
["Ajuste Propuesto a monómico de compra para determinación de costo de pérdidas"]
[]
["Propuesta Febrero 2023 ASEP"]
["Concepto","U.",1,2,3,4]
["CMM (Costo Energía en Mercado Mayorista)","B/./MWh",{"$f":"'[3]PERDIDAS y OTROS'!E8","v":128.13210542630446},{"$f":"'[3]PERDIDAS y OTROS'!F8","v":124.92341419034372},{"$f":"'[3]PERDIDAS y OTROS'!G8","v":131.38165372205862},{"$f":"'[3]PERDIDAS y OTROS'!H8","v":135.23846927822592}]
["Energía Perdidas","MWh",{"$f":"[3]IMPD!D20/C6*1000","v":414201.07553724753},{"$f":"[3]IMPD!E20/D6*1000","v":428985.61581207771},{"$f":"[3]IMPD!F20/E6*1000","v":444530.61094501504},{"$f":"[3]IMPD!G20/F6*1000","v":460779.49482318753}]
["IPPD","B/.",{"$f":"C6*C7","v":53072455.878427297},{"$f":"D6*D7","v":53590347.765791848},58403166.796033129,62315113.554682106]
[]
["Monómico Promedio ASEP","B/./MWh",{"$f":"SUMPRODUCT(C8:F8,datos!$B$10:$E$10)/SUMPRODUCT(C7:F7,datos!$B$10:$E$10)","v":129.75204647589368}]
["Monómico Passthrough 1er Semestre","B/./MWh",{"$f":"C27","v":120.57268603967329},null,"Aplicar",{"$f":"C12","v":0.92925459994246951}]
["Factor de Ajuste Propuesto","Adim.",{"$f":"C11/C10","v":0.92925459994246951},null,"No Aplicar",1]
[]
[]
[]
[]
["Monómico Passthrough 1er semestre de aplicación"]
["Concepto","u.","valor"]
["Costos"]
["Generación","miles B/.",{"$f":"datos!C67","v":192607.537170736}]
["Transmisión","miles B/.",{"$f":"datos!C147","v":14298.801925832226}]
["Pérdidas de transmisión","miles B/.",{"$f":"datos!C155/1000","v":8095.6779057522008}]
["Porción asignada a cargos por potencia","miles B/."]
["Costos extraordinarios","miles B/.",{"$f":"-datos!C66","v":0}]
["Energía"]
["Comprada","kWh",{"$f":"datos!C71","v":1783173.487}]
["Total","B/./MWh",{"$f":"SUM(C20:C24)/C26*1000","v":120.57268603967329}]
[]
[]
[]
["Cálculo para ajuste por aplicación tardía (componente pérdidas de distribución)"]
[null,"II Sem 2022","I Sem 2023"]
["Monómico",{"$f":"C6","v":128.13210542630446},{"$f":"C6","v":128.13210542630446}]
[]
["Ajuste componente pérdida 1er año",{"$f":"B33/C11","v":1.0626959524161534},{"$f":"C33/C11","v":1.0626959524161534}]

{"sheet":"Publicación","index":19,"n_rows":588,"n_cols":12,"rows_kept":588,"cut":false,"hidden":false,"merged":[]}
[null,"BTS:",null,null,{"$f":"Ajustes_2!S2","v":"unificado"}]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO","I SEM 2018\nAPROBADA\nTOTAL","II SEM 2018\nAPROBADA\n8.78%","II SEM 2023\nDist Dem100% y Gen Actualmente",null,null,null,null,"Pass\nThrough","VAD","II SEM 2023\ncon ajuste 1er año"]
[]
[null,"Tarifa BTS:  Tarifa Simple"]
[null,"Esta tarifa se aplica a cualquier  uso de la energía eléctrica de clientes cuya demanda máxima mensual sea de 15 kilovatios (15 kW) o menor."]
[]
[null,"BTS PREPAGO"]
[null,"Resumen de Cargos"]
[null,"Cargo por Energía",null,null,{"$f":"E12+E14+E16+E17+E19+E20+E22+E23+E25+E24","v":0.19959999999999997},null,null,null,null,null,null,{"$f":"L12+L14+L16+L17+L19+L20+L22+L23+L25+L24","v":0.20509730131329207}]
[null,"Comercialización"]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G12,5)","v":3.6179999999999997E-2},null,{"$f":"Ajustes_2!W1186+Ajustes_2!W1187","v":3.6179008703749301E-2},null,1,null,null,{"$f":"E12*IF(I12=1,(1+FactorAjuste_3años!$D$25),1)","v":3.877075630474023E-2}]
[null,"Distribución"]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G14,5)","v":3.832E-2},null,{"$f":"Ajustes_2!W1189","v":3.8322120234565257E-2},null,1,null,null,{"$f":"E14*IF(I14=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G16,5)","v":1.5869999999999999E-2},null,{"$f":"Ajustes_2!W1192","v":1.5865000976619963E-2},null,0,null,null,{"$f":"E16*IF(I16=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",null,null,2.2699999999999999E-3,null,{"$f":"Ajustes_2!W1194","v":2.2666377095515865E-3},null,1,null,null,{"$f":"E17*IF(I17=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión"]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G19,5)","v":5.5199999999999997E-3},null,{"$f":"Ajustes_2!W1197","v":5.5169173005218059E-3},null,null,null,null,{"$f":"E19*IF(I19=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",null,null,4.8300000000000001E-3,null,{"$f":"Ajustes_2!W1199","v":4.8349451205784953E-3},null,null,null,null,{"$f":"E20*IF(I20=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G22,5)","v":5.6570000000000002E-2},null,{"$f":"Ajustes_2!W1201","v":5.6574765294498106E-2},null,null,null,null,{"$f":"E22*IF(I22=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6570000000000002E-2}]
[null,"Cargo por Potencia Energizada",null,null,3.832E-2,null,{"$f":"Ajustes_2!W1202","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E23*IF(I23=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",null,null,1.72E-3,null,{"$f":"Ajustes_2!W1204","v":1.717090013453254E-3},null,null,null,null,{"$f":"E24*IF(I24=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W1203","v":0},null,null,null,null,{"$f":"E25*IF(I25=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 1: Clientes con consumo entre 0 a 300 KWh"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C33","v":2.17},{"$f":"+D33","v":2.17},{"$f":"+E33","v":0},null,null,null,null,{"$f":"+J33","v":0},{"$f":"+K33","v":0},{"$f":"+L33","v":0}]
[null,"Cargo por Energía",{"$f":"+C34+C36+C38+C39+C41+C42+C44+C46","v":0.15229000000000001},{"$f":"+D34+D36+D38+D39+D41+D42+D44+D46","v":0.16397999999999999},{"$f":"+E34+E36+E38+E39+E41+E42+E44+E45+E46+E47","v":0},null,null,null,null,{"$f":"+J34+J36+J38+J39+J41+J42+J44+J46","v":0},{"$f":"+K34+K36+K38+K39+K41+K42+K44+K46","v":0},{"$f":"+L34+L36+L38+L39+L41+L42+L44+L45+L46+L47","v":0}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G33,2)","v":0},null,{"$f":"G55","v":0},null,1,null,{"$f":"ROUND(G33,2)","v":0},{"$f":"E33*IF(I33=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G34,5)","v":0},null,{"$f":"G56","v":0},null,1,null,{"$f":"ROUND(G34,5)","v":0},{"$f":"E34*IF(I34=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G36,5)","v":0},null,0,null,1,null,{"$f":"ROUND(G36,5)","v":0},{"$f":"E36*IF(I36=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G38,5)","v":0},null,0,null,0,{"$f":"ROUND(G38,5)","v":0},null,{"$f":"E38*IF(I38=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G39,5)","v":0},null,0,null,1,null,{"$f":"ROUND(G39,5)","v":0},{"$f":"E39*IF(I39=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Transmisión",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G41,5)","v":0},null,0,null,null,{"$f":"ROUND(G41,5)","v":0},null,{"$f":"E41*IF(I41=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G42,5)","v":0},null,0,null,null,{"$f":"ROUND(G42,5)","v":0},null,{"$f":"E42*IF(I42=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",7.5440000000000007E-2,8.0759999999999998E-2,{"$f":"ROUND(G44,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W499,0)","v":0},null,null,{"$f":"ROUND(G44,5)","v":0},null,{"$f":"E44*IF(I44=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G45,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W500,0)","v":0},null,null,null,null,{"$f":"E45*IF(I45=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G46,5)","v":0},null,{"$f":"G68","v":0},null,null,{"$f":"ROUND(G46,5)","v":0},null,{"$f":"E46*IF(I46=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G47,5)","v":0},null,{"$f":"G91","v":0},null,null,null,null,{"$f":"E47*IF(I47=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 2: Clientes con consumo entre 301 a 750 KWh"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C55","v":2.17},{"$f":"+D55","v":2.17},{"$f":"+E55","v":0},null,null,null,null,{"$f":"+J55","v":0},{"$f":"+K55","v":0},{"$f":"+L55","v":0}]
[null,"Cargo por Energía por los siguientes KWh",{"$f":"+C56+C58+C60+C61+C63+C64+C66+C68","v":0.18509},{"$f":"+D56+D58+D60+D61+D63+D64+D66+D68","v":0.19908999999999996},{"$f":"+E56+E58+E60+E61+E63+E64+E66+E67+E68+E69","v":0},null,null,null,null,{"$f":"+J56+J58+J60+J61+J63+J64+J66+J68","v":0},{"$f":"+K56+K58+K60+K61+K63+K64+K66+K68","v":0},{"$f":"+L56+L58+L60+L61+L63+L64+L66+L67+L68+L69","v":0}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G55,2)","v":0},null,{"$f":"G77","v":0},null,1,null,{"$f":"ROUND(G55,2)","v":0},{"$f":"E55*IF(I55=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G56,5)","v":0},null,{"$f":"G78","v":0},null,1,null,{"$f":"ROUND(G56,5)","v":0},{"$f":"E56*IF(I56=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G58,5)","v":0},null,0,null,1,null,{"$f":"ROUND(G58,5)","v":0},{"$f":"E58*IF(I58=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G60,5)","v":0},null,0,null,0,{"$f":"ROUND(G60,5)","v":0},null,{"$f":"E60*IF(I60=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G61,5)","v":0},null,0,null,1,null,{"$f":"ROUND(G61,5)","v":0},{"$f":"E61*IF(I61=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Transmisión",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G63,5)","v":0},null,0,null,null,{"$f":"ROUND(G63,5)","v":0},null,{"$f":"E63*IF(I63=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G64,5)","v":0},null,0,null,null,{"$f":"ROUND(G64,5)","v":0},null,{"$f":"E64*IF(I64=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",0.10824,0.11587,{"$f":"ROUND(G66,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W527,0)","v":0},null,null,{"$f":"ROUND(G66,5)","v":0},null,{"$f":"E66*IF(I66=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G67,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W528,0)","v":0},null,null,null,null,{"$f":"E67*IF(I67=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G68,5)","v":0},null,{"$f":"G90","v":0},null,null,{"$f":"ROUND(G68,5)","v":0},null,{"$f":"E68*IF(I68=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G69,5)","v":0},null,{"$f":"G91","v":0},null,null,null,null,{"$f":"E69*IF(I69=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 3: Clientes con consumo mayor a 750 KWh "]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C77","v":2.17},{"$f":"+D77","v":2.17},{"$f":"+E77","v":0},null,null,null,null,{"$f":"+J77","v":0},{"$f":"+K77","v":0},{"$f":"+L77","v":0}]
[null,"Cargo por Energía",{"$f":"+C78+C80+C82+C83+C85+C86+C88+C90","v":0.21359},{"$f":"+D78+D80+D82+D83+D85+D86+D88+D90","v":0.2296},{"$f":"+E78+E80+E82+E83+E85+E86+E88+E89+E90+E91","v":0},null,null,null,null,{"$f":"+J78+J80+J82+J83+J85+J86+J88+J90","v":0},{"$f":"+K78+K80+K82+K83+K85+K86+K88+K90","v":0},{"$f":"+L78+L80+L82+L83+L85+L86+L88+L89+L90+L91","v":0}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G77,2)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W540,0)","v":0},null,1,null,{"$f":"ROUND(G77,2)","v":0},{"$f":"E77*IF(I77=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G78,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W541,0)","v":0},null,1,null,{"$f":"ROUND(G78,5)","v":0},{"$f":"E78*IF(I78=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Distribución"]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G80,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W543,0)","v":0},null,1,null,{"$f":"ROUND(G80,5)","v":0},{"$f":"E80*IF(I80=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G82,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W546,0)","v":0},null,0,{"$f":"ROUND(G82,5)","v":0},null,{"$f":"E82*IF(I82=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G83,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W548,0)","v":0},null,1,null,{"$f":"ROUND(G83,5)","v":0},{"$f":"E83*IF(I83=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Transmisión"]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G85,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W551,0)","v":0},null,null,{"$f":"ROUND(G85,5)","v":0},null,{"$f":"E85*IF(I85=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G86,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W553,0)","v":0},null,null,{"$f":"ROUND(G86,5)","v":0},null,{"$f":"E86*IF(I86=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por Energía por los siguientes KWh",0.13674,0.14638000000000001,{"$f":"ROUND(G88,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W555,0)","v":0},null,null,{"$f":"ROUND(G88,5)","v":0},null,{"$f":"E88*IF(I88=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G89,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W556,0)","v":0},null,null,null,null,{"$f":"E89*IF(I89=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G90,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W559,0)","v":0},null,null,{"$f":"ROUND(G90,5)","v":0},null,{"$f":"E90*IF(I90=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G91,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W557,0)","v":0},null,null,null,null,{"$f":"E91*IF(I91=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS único"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"E101","v":2.4900000000000002},null,null,null,null,null,null,{"$f":"L101","v":2.6683024654174461}]
[null,"Cargo por Energía por los siguientes kWh de 11 a 300",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E112+E115+E116+E117","v":0.17885999999999999},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L112+L115+L116+L117","v":0.18287216350897167}]
[null,"Cargo por Energía por los siguientes kWh de 301 a 750",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E113+E115+E116+E117","v":0.22411999999999999},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L113+L115+L116+L117","v":0.22813216350897167}]
[null,"Cargo por Energía por los siguientes kWh en exceso de 751",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E114+E115+E116+E117","v":0.23939999999999997},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L114+L115+L116+L117","v":0.24341216350897169}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"ROUND(G101,2)","v":2.4900000000000002},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W572,0)","v":2.4882348982526596},null,1,null,null,{"$f":"E101*IF(I101=1,(1+FactorAjuste_3años!$D$25),1)","v":2.6683024654174461}]
[null,"Cargo por Energía (siguientes kWh)",null,null,{"$f":"ROUND(G102,5)","v":1.5440000000000001E-2},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W573,0)","v":1.5443717884977138E-2},null,1,null,null,{"$f":"E102*IF(I102=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6545618500419825E-2}]
[null,"Distribución"]
[null,"Cargo por Energía (siguientes kWh)",null,null,{"$f":"ROUND(G104,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W575,0)","v":3.8322120234565257E-2},null,1,null,null,{"$f":"E104*IF(I104=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía (siguientes kWh)",null,null,{"$f":"ROUND(G106,5)","v":1.5869999999999999E-2},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W578,0)","v":1.5865000976619963E-2},null,0,null,null,{"$f":"E106*IF(I106=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",null,null,{"$f":"ROUND(G107,5)","v":2.2699999999999999E-3},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W580,0)","v":2.2666377095515865E-3},null,1,null,null,{"$f":"E107*IF(I107=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión"]
[null,"Cargo por Energía (siguientes kWh)",null,null,{"$f":"ROUND(G109,5)","v":5.5199999999999997E-3},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W583,0)","v":5.5169173005218059E-3},null,null,null,null,{"$f":"E109*IF(I109=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión (siguientes kWh)",null,null,{"$f":"ROUND(G110,5)","v":4.8300000000000001E-3},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W585,0)","v":4.8349451205784953E-3},null,null,null,null,{"$f":"E110*IF(I110=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Energía por los siguientes kWh de 11 a 300",null,null,{"$f":"ROUND(G112,5)","v":5.6570000000000002E-2},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W587,0)","v":5.6574765294498106E-2},null,null,null,null,{"$f":"E112*IF(I112=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6570000000000002E-2}]
[null,"Cargo por Energía por los siguientes kWh de 301 a 750",null,null,{"$f":"ROUND(G113,5)","v":0.10183},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W588,0)","v":0.10183457753009659},null,null,null,null,{"$f":"E113*IF(I113=1,(1+FactorAjuste_3años!$D$25),1)","v":0.10183}]
[null,"Cargo por Energía por los siguientes kWh en exceso de 751",null,null,{"$f":"ROUND(G114,5)","v":0.11711000000000001},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W589,0)","v":0.11710976415961105},null,null,null,null,{"$f":"E114*IF(I114=1,(1+FactorAjuste_3años!$D$25),1)","v":0.11711000000000001}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G115,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W590,0)","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E115*IF(I115=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público (siguientes kWh)",null,null,{"$f":"ROUND(G116,5)","v":1.72E-3},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W593,0)","v":1.717090013453254E-3},null,null,null,null,{"$f":"E116*IF(I116=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario (siguientes kWh)",null,null,0,null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W591,0)","v":0},null,null,null,null,{"$f":"E117*IF(I117=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"BTSH"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo",null,null,{"$f":"E127","v":2.4900000000000002},null,null,null,null,null,null,{"$f":"L127","v":2.6683024654174461}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"E128+E130+E134+E137+E139+E142+E144+E147+E148+E149","v":0.33519999999999994},null,null,null,null,null,null,{"$f":"L128+L130+L134+L137+L139+L142+L144+L147+L148+L149","v":0.34239296492015359}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"E128+E131+E135+E137+E140+E142+E145+E147+E148+E149","v":0.25140000000000001},null,null,null,null,null,null,{"$f":"L128+L131+L135+L137+L140+L142+L145+L147+L148+L149","v":0.257575423541205}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,{"$f":"E128+E132+E136+E137+E141+E142+E146+E147+E148+E149","v":0.16759999999999997},null,null,null,null,null,null,{"$f":"L128+L132+L136+L137+L141+L142+L146+L147+L148+L149","v":0.17275859823641476}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo",null,null,{"$f":"ROUND(G127,2)","v":2.4900000000000002},null,{"$f":"Ajustes_2!W2160","v":2.4882348982526596},null,1,null,null,{"$f":"E127*IF(I127=1,(1+FactorAjuste_3años!$D$25),1)","v":2.6683024654174461}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G128,5)","v":4.1430000000000002E-2},null,{"$f":"Ajustes_2!W2161","v":4.1428103101449856E-2},null,1,null,null,{"$f":"E128*IF(I128=1,(1+FactorAjuste_3años!$D$25),1)","v":4.439669523784931E-2}]
[null,"Distribución"]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G130,5)","v":5.6820000000000002E-2},null,{"$f":"Ajustes_2!W2163","v":5.681727242642217E-2},null,1,null,null,{"$f":"E130*IF(I130=1,(1+FactorAjuste_3años!$D$25),1)","v":6.0888733367477618E-2}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,4.2610000000000002E-2,null,{"$f":"Ajustes_2!W2164","v":4.2612954319816626E-2},null,1,null,null,{"$f":"E131*IF(I131=1,(1+FactorAjuste_3años!$D$25),1)","v":4.5661191988529061E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,2.8410000000000001E-2,null,{"$f":"Ajustes_2!W2165","v":2.8408636213211085E-2},null,1,null,null,{"$f":"E132*IF(I132=1,(1+FactorAjuste_3años!$D$25),1)","v":3.0444366683738809E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G134,5)","v":1.537E-2},null,{"$f":"Ajustes_2!W2168","v":1.5371720647105494E-2},null,0,null,null,{"$f":"E134*IF(I134=1,(1+FactorAjuste_3años!$D$25),1)","v":1.537E-2}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G135,5)","v":1.537E-2},null,{"$f":"Ajustes_2!W2169","v":1.5371720647105494E-2},null,0,null,null,{"$f":"E135*IF(I135=1,(1+FactorAjuste_3años!$D$25),1)","v":1.537E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,{"$f":"ROUND(G136,5)","v":1.537E-2},null,{"$f":"Ajustes_2!W2170","v":1.5371720647105494E-2},null,0,null,null,{"$f":"E136*IF(I136=1,(1+FactorAjuste_3años!$D$25),1)","v":1.537E-2}]
[null,"Alumbrado Público",null,null,{"$f":"ROUND(G137,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W2171","v":2.1961625927895225E-3},null,1,null,null,{"$f":"E137*IF(I137=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G139,5)","v":5.3499999999999997E-3},null,{"$f":"Ajustes_2!W2174","v":5.3453833190290909E-3},null,null,null,null,{"$f":"E139*IF(I139=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3499999999999997E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G140,5)","v":5.3499999999999997E-3},null,{"$f":"Ajustes_2!W2175","v":5.3453833190290909E-3},null,null,null,null,{"$f":"E140*IF(I140=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3499999999999997E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,5.3499999999999997E-3,null,{"$f":"Ajustes_2!W2176","v":5.3453833190290909E-3},null,null,null,null,{"$f":"E141*IF(I141=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3499999999999997E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",null,null,{"$f":"ROUND(G142,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W2178","v":4.6846152639476628E-3},null,null,null,null,{"$f":"E142*IF(I142=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G144,5)","v":0.17055999999999999},null,{"$f":"Ajustes_2!W2180","v":0.1705605602130095},null,null,null,null,{"$f":"E144*IF(I144=1,(1+FactorAjuste_3años!$D$25),1)","v":0.17055999999999999}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,0.10097,null,{"$f":"Ajustes_2!W2181","v":0.10096537833702332},null,null,null,null,{"$f":"E145*IF(I145=1,(1+FactorAjuste_3años!$D$25),1)","v":0.10097}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,3.1370000000000002E-2,null,{"$f":"Ajustes_2!W2182","v":3.1370196461037121E-2},null,null,null,null,{"$f":"E146*IF(I146=1,(1+FactorAjuste_3años!$D$25),1)","v":3.1370000000000002E-2}]
[null,"Cargo por Potencia Energizada",null,null,3.7130000000000003E-2,null,{"$f":"Ajustes_2!W2183","v":3.7130480734844769E-2},null,null,null,null,{"$f":"E147*IF(I147=1,(1+FactorAjuste_3años!$D$25),1)","v":3.7130000000000003E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",null,null,1.66E-3,null,{"$f":"Ajustes_2!W2186","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E148*IF(I148=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2184","v":0},null,null,null,null,{"$f":"E149*IF(I149=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTD:  Tarifa con Demanda Máxima "]
[null,"Esta tarifa se aplica a cualquier uso de la energía eléctrica de los clientes con una demanda máxima mensual mayor de  15 kilovatios (15 kW), conectados en baja tensión."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C163","v":4.68},{"$f":"+D163","v":4.6900000000000004},{"$f":"+E163","v":5.33},null,null,null,null,{"$f":"+J163","v":0},{"$f":"+K163","v":5.33},{"$f":"+L163","v":5.7116675263754964}]
[null,"Cargo por Demanda Máxima",{"$f":"+C166+C169+C173+C177","v":11.06},{"$f":"+D166+D169+D173+D177","v":13.6},{"$f":"+E166+E169+E173+E177","v":17.2},null,null,null,null,{"$f":"+J166+J169+J173+J177","v":4.12},{"$f":"+K166+K169+K173+K177","v":13.08},{"$f":"+L166+L169+L173+L177","v":18.136624999060317}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",{"$f":"+C164+C167+C170+C171+C175+C178+C183","v":0.17945},{"$f":"+D164+D167+D170+D171+D175+D178+D183","v":0.19058},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E178+E$182+E$183+E184","v":0.16430999999999998},null,null,null,null,{"$f":"+J$164+J$167+J$170+J$171+J$174+J$175+J178+J$182+J$183","v":0.15667999999999999},7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L178+L$182+L$183+L184","v":0.16485636458278519}]
[null,"Cargo por Energía por los siguientes KWh de 10,0001 a 30,000",{"$f":"+C164+C167+C170+C171+C175+C179+C183","v":0.18543999999999999},{"$f":"+D164+D167+D170+D171+D175+D179+D183","v":0.19700999999999999},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E179+E$182+E$183+E184","v":0.16788999999999998},null,null,null,null,0.16026000000000001,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L179+L$182+L$183+L184","v":0.16843636458278519}]
[null,"Cargo por Energía por los siguientes KWh de 30,0001 a 50,000",{"$f":"+C164+C167+C170+C171+C175+C180+C183","v":0.19307999999999997},{"$f":"+D164+D167+D170+D171+D175+D180+D183","v":0.20518},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E180+E$182+E$183+E184","v":0.17165},null,null,null,null,0.16402,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L180+L$182+L$183+L184","v":0.1721963645827852}]
[null,"Cargo por Energía por los siguientes KWh en exceso de 50,001",{"$f":"+C164+C167+C170+C171+C175+C181+C183","v":0.19969000000000003},{"$f":"+D164+D167+D170+D171+D175+D181+D183","v":0.21225999999999998},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E181+E$182+E$183+E184","v":0.17559999999999998},null,null,null,null,0.16797000000000001,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L181+L$182+L$183+L184","v":0.17614636458278518}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",4.68,4.6900000000000004,{"$f":"ROUND(G163,2)","v":5.33},null,{"$f":"Ajustes_2!W610","v":5.3349443157451084},null,1,null,{"$f":"ROUND(G163,2)","v":5.33},{"$f":"E163*IF(I163=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía ",2.15E-3,2.15E-3,{"$f":"ROUND(G164,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W611","v":5.4269552232858063E-3},null,1,null,{"$f":"ROUND(G164,5)","v":5.4299999999999999E-3},{"$f":"E164*IF(I164=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",6.69,6.7,{"$f":"ROUND(G166,2)","v":13.08},null,{"$f":"Ajustes_2!W613","v":13.08006857391292},null,1,null,{"$f":"ROUND(G166,2)","v":13.08},{"$f":"E166*IF(I166=1,(1+FactorAjuste_3años!$D$25),1)","v":14.016624999060317}]
[null,"Cargo por Energía",1.406E-2,1.4069999999999999E-2,{"$f":"ROUND(G167,5)","v":0},null,{"$f":"Ajustes_2!W614","v":0},null,1,null,{"$f":"ROUND(G167,5)","v":0},{"$f":"E167*IF(I167=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",0.70000000000000007,0.75,{"$f":"ROUND(G169,2)","v":0.5},null,{"$f":"Ajustes_2!W616","v":0.50337116755724387},null,0,{"$f":"ROUND(G169,2)","v":0.5},null,{"$f":"E169*IF(I169=1,(1+FactorAjuste_3años!$D$25),1)","v":0.5}]
[null,"Cargo por Energía",1.2659999999999999E-2,1.349E-2,{"$f":"ROUND(G170,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W617","v":1.4363515053567553E-2},null,0,{"$f":"ROUND(G170,5)","v":1.436E-2},null,{"$f":"E170*IF(I170=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G171,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W618","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G171,5)","v":2.2000000000000001E-3},{"$f":"E171*IF(I171=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",2.41,4.8,{"$f":"ROUND(G173,2)","v":1.33},null,{"$f":"Ajustes_2!W621","v":1.3344063252508778},null,null,{"$f":"ROUND(G173,2)","v":1.33},null,{"$f":"E173*IF(I173=1,(1+FactorAjuste_3años!$D$25),1)","v":1.33}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G174,5)","v":4.9899999999999996E-3},null,{"$f":"Ajustes_2!W622","v":4.9936233547665338E-3},null,null,{"$f":"ROUND(G174,5)","v":4.9899999999999996E-3},null,{"$f":"E174*IF(I174=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9899999999999996E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G175,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W623","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G175,5)","v":4.6800000000000001E-3},null,{"$f":"E175*IF(I175=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",1.26,1.35,{"$f":"ROUND(G177,2)","v":2.29},null,{"$f":"Ajustes_2!W625","v":2.2859352028685955},null,null,{"$f":"ROUND(G177,2)","v":2.29},null,{"$f":"E177*IF(I177=1,(1+FactorAjuste_3años!$D$25),1)","v":2.29}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",0.14435000000000001,0.15451999999999999,{"$f":"ROUND(G178,5)","v":7.1609999999999993E-2},null,{"$f":"Ajustes_2!W626","v":7.1611892752713485E-2},null,null,{"$f":"ROUND(G178,5)","v":7.1609999999999993E-2},null,{"$f":"E178*IF(I178=1,(1+FactorAjuste_3años!$D$25),1)","v":7.1609999999999993E-2}]
[null,"Cargo por Energía por los siguientes kWh de 10,0001 a 30,000",0.15034,0.16095000000000001,7.5190000000000007E-2,null,{"$f":"Ajustes_2!W627","v":7.5192487390349158E-2},null,null,7.5190000000000007E-2,null,{"$f":"E179*IF(I179=1,(1+FactorAjuste_3años!$D$25),1)","v":7.5190000000000007E-2}]
[null,"Cargo por Energía por los siguientes kWh de 30,0001 a 50,000",0.15797999999999998,0.16911999999999999,7.8950000000000006E-2,null,{"$f":"Ajustes_2!W628","v":7.8952111759866619E-2},null,null,7.8950000000000006E-2,null,{"$f":"E180*IF(I180=1,(1+FactorAjuste_3años!$D$25),1)","v":7.8950000000000006E-2}]
[null,"Cargo por Energía por los siguientes kWh en exceso de 50,001",0.16459000000000001,0.1762,8.2900000000000001E-2,null,{"$f":"Ajustes_2!W629","v":8.2899717347859961E-2},null,null,8.2900000000000001E-2,null,{"$f":"E181*IF(I181=1,(1+FactorAjuste_3años!$D$25),1)","v":8.2900000000000001E-2}]
[null,"Cargo por Potencia Energizada",null,null,5.9380000000000002E-2,null,{"$f":"Ajustes_2!W631","v":5.9382346334324591E-2},null,null,5.9380000000000002E-2,null,{"$f":"E182*IF(I182=1,(1+FactorAjuste_3años!$D$25),1)","v":5.9380000000000002E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",1.2E-4,1.3000000000000002E-4,1.66E-3,null,{"$f":"Ajustes_2!W635","v":1.6637016317688524E-3},null,null,1.66E-3,null,{"$f":"E183*IF(I183=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W630","v":0},null,null,null,null,{"$f":"E184*IF(I184=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C198","v":4.68},{"$f":"+D198","v":4.6900000000000004},{"$f":"+E198","v":5.33},null,null,null,null,{"$f":"+J198","v":0},{"$f":"+K198","v":5.33},{"$f":"+L198","v":5.7116675263754964}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C201+C205+C211+C217","v":18.399999999999999},{"$f":"+D201+D205+D211+D217","v":21.450000000000003},{"$f":"+E201+E205+E211+E217","v":12.549999999999999},null,null,null,null,{"$f":"+J201+J205+J211+J217","v":4.1400000000000006},{"$f":"+K201+K205+K211+K217","v":8.41},{"$f":"+L201+L205+L211+L217","v":13.15221836713282}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",{"$f":"+C202","v":1.9},{"$f":"+D202","v":1.9},{"$f":"+E202","v":5.26},null,null,null,null,{"$f":"+J202","v":0},{"$f":"+K202","v":5.26},{"$f":"+L202","v":5.6366550072673753}]
[null,"Cargo por Energía - Punta",{"$f":"+C199+C203+C206+C209+C215+C219+C222","v":0.16250999999999999},{"$f":"+D199+D203+D206+D209+D215+D219+D222","v":0.17212},{"$f":"+E199+E203+E206+E209+E212+E215+E218+E219+E222+E223","v":0.22542000000000001},null,null,null,null,{"$f":"+J199+J203+J206+J209+J212+J215+J218+J219+J222","v":0.21778999999999998},{"$f":"+K199+K203+K206+K209+K212+K215+K218+K219+K222","v":7.6299999999999996E-3},{"$f":"+L199+L203+L206+L209+L212+L215+L218+L219+L222+L223","v":0.22596636458278518}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"+E199+E203+E207+E209+E213+E215+E218+E220+E222+E223","v":0.16905999999999999},null,null,null,null,null,null,{"$f":"+L199+L203+L207+L209+L213+L215+L218+L220+L222+L223","v":0.16960636458278519}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C199+C203+C208+C209+C215+C221+C222","v":0.14895},{"$f":"+D199+D203+D208+D209+D215+D221+D222","v":0.15760999999999997},{"$f":"+E199+E203+E208+E209+E214+E215+E218+E221+E222+E223","v":0.11270999999999999},null,null,null,null,{"$f":"+J199+J203+J208+J209+J212+J215+J218+J221+J222","v":0.10507999999999999},{"$f":"+K199+K203+K208+K209+K212+K215+K218+K221+K222","v":7.6299999999999996E-3},{"$f":"+L199+L203+L208+L209+L214+L215+L218+L221+L222+L223","v":0.11325636458278518}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",4.68,4.6900000000000004,{"$f":"ROUND(G198,2)","v":5.33},null,{"$f":"Ajustes_2!W2260","v":5.3349443157451084},null,1,null,{"$f":"ROUND(G198,2)","v":5.33},{"$f":"E198*IF(I198=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía",2.15E-3,2.15E-3,{"$f":"ROUND(G199,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W2261","v":5.4269552232858063E-3},null,1,null,{"$f":"ROUND(G199,5)","v":5.4299999999999999E-3},{"$f":"E199*IF(I199=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",6.72,6.73,{"$f":"ROUND(G201,2)","v":8.41},null,{"$f":"Ajustes_2!W2263","v":8.4098957146025217},null,1,null,{"$f":"ROUND(G201,2)","v":8.41},{"$f":"E201*IF(I201=1,(1+FactorAjuste_3años!$D$25),1)","v":9.0122183671328191}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.9,1.9,{"$f":"ROUND(G202,2)","v":5.26},null,{"$f":"Ajustes_2!W2264","v":5.2557046271910357},null,1,null,{"$f":"ROUND(G202,2)","v":5.26},{"$f":"E202*IF(I202=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6366550072673753}]
[null,"Cargo por Energía ",1.968E-2,1.9699999999999999E-2,{"$f":"ROUND(G203,5)","v":0},null,{"$f":"Ajustes_2!W2265","v":0},null,1,null,{"$f":"ROUND(G203,5)","v":0},{"$f":"E203*IF(I203=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",0.70000000000000007,0.75,{"$f":"ROUND(G205,2)","v":0.52},null,{"$f":"Ajustes_2!W2269","v":0.51942370785289105},null,0,{"$f":"ROUND(G205,2)","v":0.52},null,{"$f":"E205*IF(I205=1,(1+FactorAjuste_3años!$D$25),1)","v":0.52}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G206,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W2266","v":1.4363515053567555E-2},null,0,{"$f":"ROUND(G206,5)","v":1.436E-2},null,{"$f":"E206*IF(I206=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G207,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W2267","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E207*IF(I207=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,{"$f":"ROUND(G208,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W2268","v":1.4363515053567555E-2},null,0,{"$f":"ROUND(G208,5)","v":1.436E-2},null,{"$f":"E208*IF(I208=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G209,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W2270","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G209,5)","v":2.2000000000000001E-3},{"$f":"E209*IF(I209=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",2.41,4.8,{"$f":"ROUND(G211,2)","v":1.38},null,{"$f":"Ajustes_2!W2273","v":1.3769606324647896},null,null,{"$f":"ROUND(G211,2)","v":1.38},null,{"$f":"E211*IF(I211=1,(1+FactorAjuste_3años!$D$25),1)","v":1.38}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G212,5)","v":4.1700000000000001E-3},null,{"$f":"Ajustes_2!W2274","v":4.1729075554297777E-3},null,null,{"$f":"ROUND(G212,5)","v":4.1700000000000001E-3},null,{"$f":"E212*IF(I212=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G213,5)","v":4.1700000000000001E-3},null,{"$f":"Ajustes_2!W2275","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E213*IF(I213=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2276","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E214*IF(I214=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G215,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W2277","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G215,5)","v":4.6800000000000001E-3},null,{"$f":"E215*IF(I215=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",8.57,9.17,{"$f":"ROUND(G217,2)","v":2.2400000000000002},null,{"$f":"Ajustes_2!W2279","v":2.2401114116013048},null,null,{"$f":"ROUND(G217,2)","v":2.2400000000000002},null,{"$f":"E217*IF(I217=1,(1+FactorAjuste_3años!$D$25),1)","v":2.2400000000000002}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G218,5)","v":4.9520000000000002E-2},null,{"$f":"Ajustes_2!W2280","v":4.9523842697928797E-2},null,null,{"$f":"ROUND(G218,5)","v":4.9520000000000002E-2},null,{"$f":"E218*IF(I218=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9520000000000002E-2}]
[null,"Cargo por Energía - Punta",0.13421,0.14366999999999999,0.1434,null,{"$f":"Ajustes_2!W2281","v":0.14340360851490183},null,null,{"$f":"ROUND(G219,5)","v":0.1434},null,{"$f":"E219*IF(I219=1,(1+FactorAjuste_3años!$D$25),1)","v":0.1434}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,8.7040000000000006E-2,null,{"$f":"Ajustes_2!W2282","v":8.7044781381496891E-2},null,null,null,null,{"$f":"E220*IF(I220=1,(1+FactorAjuste_3años!$D$25),1)","v":8.7040000000000006E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",0.12064999999999999,0.12916,3.0689999999999999E-2,null,{"$f":"Ajustes_2!W2283","v":3.0685954248091962E-2},null,null,{"$f":"ROUND(G221,5)","v":3.0689999999999999E-2},null,{"$f":"E221*IF(I221=1,(1+FactorAjuste_3años!$D$25),1)","v":3.0689999999999999E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",3.5999999999999997E-4,3.8000000000000002E-4,1.66E-3,null,{"$f":"Ajustes_2!W2285","v":1.6637016317688524E-3},null,null,{"$f":"ROUND(G222,5)","v":1.66E-3},null,{"$f":"E222*IF(I222=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2284","v":0},null,null,null,null,{"$f":"E223*IF(I223=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"BTHME"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en 3 bloques horarios. Destinada a \"electrolineras\" en BT"]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",null,null,{"$f":"E235","v":5.33},null,null,null,null,null,null,{"$f":"L235","v":5.7116675263754964}]
[null,"Cargo por Energía en Punta",null,null,{"$f":"E236+E238+E240+E243+E244+E246+E247+E250+E252+E253+E254+E258+E257","v":0.62919000000000003},null,null,null,null,null,null,{"$f":"L236+L238+L240+L243+L244+L246+L247+L250+L252+L253+L254+L258+L257","v":0.64911691167725571}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"E236+E239+E241+E243+E244+E248+E250+E253+E255+E258+E257","v":0.22288999999999998},null,null,null,null,null,null,{"$f":"L236+L239+L241+L243+L244+L248+L250+L253+L255+L258+L257","v":0.22609371578424758}]
[null,"Cargo por Energía Bajo Fuera de Punta",null,null,{"$f":"E236+E239+E242+E243+E244+E249+E250+E253+E256+E258+E257","v":0.16653999999999997},null,null,null,null,null,null,{"$f":"L236+L239+L242+L243+L244+L249+L250+L253+L256+L258+L257","v":0.16974371578424757}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",null,null,{"$f":"ROUND(G235,2)","v":5.33},null,{"$f":"Ajustes_2!W2331","v":5.3349443157451084},null,1,null,null,{"$f":"E235*IF(I235=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G236,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W2332","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E236*IF(I236=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Energía en Período de Punta",null,null,0.27065,null,{"$f":"Ajustes_2!W2334","v":0.27064641875991963},null,1,null,null,{"$f":"E238*IF(I238=1,(1+FactorAjuste_3años!$D$25),1)","v":0.29003054709447057}]
[null,"Energía en Fuera de Punta ",null,null,3.7109999999999997E-2,null,{"$f":"Ajustes_2!W2335","v":3.7107799949147757E-2},null,1,null,null,{"$f":"E239*IF(I239=1,(1+FactorAjuste_3años!$D$25),1)","v":3.9767351201462409E-2}]
[null,"Pérdidas Estándar de Energía en Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2337","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E240*IF(I240=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2338","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E241*IF(I241=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2339","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E242*IF(I242=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,1.6719999999999999E-2,null,{"$f":"Ajustes_2!W2340","v":1.6716041568183463E-2},null,0,null,null,{"$f":"E243*IF(I243=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6719999999999999E-2}]
[null,"Alumbrado Público",null,null,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W2341","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E244*IF(I244=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Energizada Punta",null,null,{"$f":"ROUND(G246,5)","v":4.4310000000000002E-2},null,{"$f":"Ajustes_2!W2344","v":4.4313208700424746E-2},null,null,null,null,{"$f":"E246*IF(I246=1,(1+FactorAjuste_3años!$D$25),1)","v":4.4310000000000002E-2}]
[null,"Cargo por Energía. Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2345","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E247*IF(I247=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía.  Medio Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2346","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E248*IF(I248=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía.  Bajo Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2347","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E249*IF(I249=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Pérdidas de Energía en Transmisión",null,null,4.6800000000000001E-3,null,{"$f":"Ajustes_2!W2348","v":4.684615263947662E-3},null,null,null,null,{"$f":"E250*IF(I250=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Energizada Punta",null,null,{"$f":"ROUND(G252,5)","v":7.2090000000000001E-2},null,{"$f":"Ajustes_2!W2350","v":7.2091040334829645E-2},null,null,null,null,{"$f":"E252*IF(I252=1,(1+FactorAjuste_3años!$D$25),1)","v":7.2090000000000001E-2}]
[null,"Cargo por Potencia Energizada",null,null,4.9520000000000002E-2,null,{"$f":"Ajustes_2!W2351","v":4.9523842697928797E-2},null,null,null,null,{"$f":"E253*IF(I253=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9520000000000002E-2}]
[null,"Energía en Punta",null,null,0.1434,null,{"$f":"Ajustes_2!W2352","v":0.14340360851490183},null,null,null,null,{"$f":"E254*IF(I254=1,(1+FactorAjuste_3años!$D$25),1)","v":0.1434}]
[null,"Energía en Medio Fuera Punta",null,null,8.7040000000000006E-2,null,{"$f":"Ajustes_2!W2353","v":8.7044781381496891E-2},null,null,null,null,{"$f":"E255*IF(I255=1,(1+FactorAjuste_3años!$D$25),1)","v":8.7040000000000006E-2}]
[null,"Energía en Bajo Fuera Punta",null,null,3.0689999999999999E-2,null,{"$f":"Ajustes_2!W2354","v":3.0685954248091962E-2},null,null,null,null,{"$f":"E256*IF(I256=1,(1+FactorAjuste_3años!$D$25),1)","v":3.0689999999999999E-2}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,1.66E-3,null,{"$f":"Ajustes_2!W2356","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E257*IF(I257=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,{"$f":"ROUND(G258,5)","v":0},null,{"$f":"Ajustes_2!W2355","v":0},null,null,null,null,{"$f":"E258*IF(I258=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN MEDIA TENSION"]
[null,"Los clientes conectados en voltajes mayores que 600V y menores que 115 kV pueden escoger entre la Tarifa con Demanda Máxima MTD o la Tarifa por Bloque Horario MTH."]
[]
[null,"Tarifa MTD:  Tarifa Con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C271","v":8.3800000000000008},{"$f":"+D271","v":8.39},{"$f":"+E271","v":9.58},null,null,null,null,{"$f":"+J271","v":0},{"$f":"+K271","v":9.58},{"$f":"+L271","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima",{"$f":"+C274+C277+C281+C285","v":9.83},{"$f":"+D274+D277+D281+D285","v":12.67},{"$f":"+E274+E277+E281+E285","v":13.899999999999999},null,null,null,null,{"$f":"+J274+J277+J281+J285","v":3.9099999999999997},{"$f":"+K274+K277+K281+K285","v":9.99},{"$f":"+L274+L277+L281+L285","v":14.61535808414469}]
[null,"Cargo por Energía",{"$f":"+C272+C275+C278+C279+C283+C286+C288","v":0.14543999999999999},{"$f":"+D272+D275+D278+D279+D283+D286+D288","v":0.15437999999999999},{"$f":"+E272+E275+E278+E279+E282+E283+E286+E287+E288+E289","v":0.14626},null,null,null,null,{"$f":"+J272+J275+J278+J279+J282+J283+J286+J287+J288","v":0.13936999999999999},{"$f":"+K272+K275+K278+K279+K282+K283+K286+K287+K288","v":6.8900000000000003E-3},{"$f":"+L272+L275+L278+L279+L282+L283+L286+L287+L288+L289","v":0.14675337509507075}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G271,2)","v":9.58},null,{"$f":"Ajustes_2!W688","v":9.5839217055579127},null,1,null,{"$f":"ROUND(G271,2)","v":9.58},{"$f":"E271*IF(I271=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía ",3.2799999999999999E-3,3.29E-3,{"$f":"ROUND(G272,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W689","v":4.6945939885683291E-3},null,1,null,{"$f":"ROUND(G272,5)","v":4.6899999999999997E-3},{"$f":"E272*IF(I272=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",4.1900000000000004,4.1900000000000004,{"$f":"ROUND(G274,2)","v":9.99},null,{"$f":"Ajustes_2!W691","v":9.9914660287168893},null,1,null,{"$f":"ROUND(G274,2)","v":9.99},{"$f":"E274*IF(I274=1,(1+FactorAjuste_3años!$D$25),1)","v":10.705358084144692}]
[null,"Cargo por Energía",1.048E-2,1.0489999999999999E-2,{"$f":"ROUND(G275,5)","v":0},null,{"$f":"Ajustes_2!W692","v":0},null,1,null,{"$f":"ROUND(G275,5)","v":0},{"$f":"E275*IF(I275=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",0.57000000000000006,0.6,{"$f":"ROUND(G277,2)","v":0.37},null,{"$f":"Ajustes_2!W694","v":0.37172071202627954},null,0,{"$f":"ROUND(G277,2)","v":0.37},null,{"$f":"E277*IF(I277=1,(1+FactorAjuste_3años!$D$25),1)","v":0.37}]
[null,"Cargo por Energía",9.6499999999999989E-3,1.027E-2,{"$f":"ROUND(G278,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W695","v":9.8530443604628402E-3},null,0,{"$f":"ROUND(G278,5)","v":9.8499999999999994E-3},null,{"$f":"E278*IF(I278=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G279,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W696","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G279,5)","v":2.2000000000000001E-3},{"$f":"E279*IF(I279=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",2.64,5.28,{"$f":"ROUND(G281,2)","v":1.43},null,{"$f":"Ajustes_2!W699","v":1.4297036256119571},null,null,{"$f":"ROUND(G281,2)","v":1.43},null,{"$f":"E281*IF(I281=1,(1+FactorAjuste_3años!$D$25),1)","v":1.43}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G282,5)","v":3.7499999999999999E-3},null,{"$f":"Ajustes_2!W700","v":3.7463930165228254E-3},null,null,{"$f":"ROUND(G282,5)","v":3.7499999999999999E-3},null,{"$f":"E282*IF(I282=1,(1+FactorAjuste_3años!$D$25),1)","v":3.7499999999999999E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G283,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W701","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G283,5)","v":4.6800000000000001E-3},null,{"$f":"E283*IF(I283=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima",2.4300000000000002,2.6,{"$f":"ROUND(G285,2)","v":2.11},null,{"$f":"Ajustes_2!W703","v":2.1076759288337437},null,null,{"$f":"ROUND(G285,2)","v":2.11},null,{"$f":"E285*IF(I285=1,(1+FactorAjuste_3años!$D$25),1)","v":2.11}]
[null,"Cargo por Energía",0.11567,0.12383,{"$f":"ROUND(G286,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W704","v":7.4104124801068899E-2},null,null,{"$f":"ROUND(G286,5)","v":7.4099999999999999E-2},null,{"$f":"E286*IF(I286=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G287,5)","v":4.5330000000000002E-2},null,{"$f":"Ajustes_2!W709","v":4.5328697526725588E-2},null,null,{"$f":"ROUND(G287,5)","v":4.5330000000000002E-2},null,{"$f":"E287*IF(I287=1,(1+FactorAjuste_3años!$D$25),1)","v":4.5330000000000002E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",2.4999999999999995E-4,2.7999999999999998E-4,{"$f":"ROUND(G288,5)","v":1.66E-3},null,{"$f":"Ajustes_2!W713","v":1.6637016317688524E-3},null,null,{"$f":"ROUND(G288,5)","v":1.66E-3},null,{"$f":"E288*IF(I288=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,{"$f":"ROUND(G289,5)","v":0},null,{"$f":"Ajustes_2!W708","v":0},null,null,null,null,{"$f":"E289*IF(I289=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa MTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C303","v":8.3800000000000008},{"$f":"+D303","v":8.39},{"$f":"+E303","v":9.58},null,null,null,null,{"$f":"+J303","v":0},{"$f":"+K303","v":9.58},{"$f":"+L303","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C306+C310+C316+C322","v":17.03},{"$f":"+D306+D310+D316+D322","v":20.36},{"$f":"+E306+E310+E316+E322","v":9.31},null,null,null,null,{"$f":"+J306+J310+J316+J322","v":0.38},{"$f":"+K306+K310+K316+K322","v":5.32},{"$f":"+L306+L310+L316+L322","v":9.6909514522171936}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",{"$f":"+C307","v":1.8},{"$f":"+D307","v":1.8},{"$f":"+E307","v":5.04},null,null,null,null,{"$f":"+J307","v":0},{"$f":"+K307","v":5.04},{"$f":"+L307","v":5.4009013757847093}]
[null,"Cargo por Energía - Punta",{"$f":"+C304+C308+C311+C314+C320+C324+C327","v":0.11431999999999999},{"$f":"+D304+D308+D311+D314+D320+D324+D327","v":0.12134},{"$f":"+E304+E308+E311+E314+E317+E320+E323+E324+E327+E328","v":0.19749},null,null,null,null,{"$f":"+J304+J308+J311+J314+J319+J320+J323+J324+J327","v":9.8499999999999994E-3},{"$f":"+K304+K308+K311+K314+K319+K320+K323+K324+K327","v":6.8900000000000003E-3},{"$f":"+L304+L308+L311+L314+L317+L320+L323+L324+L327+L328","v":0.19798337509507075}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"+E304+E308+E312+E314+E318+E320+E323+E325+E327+E328","v":0.14811999999999997},null,null,null,null,null,null,{"$f":"+L304+L308+L312+L314+L318+L320+L323+L325+L327+L328","v":0.14861337509507075}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C304+C308+C313+C314+C320+C326+C327","v":0.10092999999999998},{"$f":"+D304+D308+D313+D314+D320+D326+D327","v":0.10696},{"$f":"+E304+E308+E313+E314+E319+E320+E323+E326+E327+E328","v":9.8739999999999994E-2},null,null,null,null,{"$f":"+J304+J308+J313+J314+J319+J320+J323+J326+J327","v":9.8499999999999994E-3},{"$f":"+K304+K308+K313+K314+K319+K320+K323+K326+K327","v":6.8900000000000003E-3},{"$f":"+L304+L308+L313+L314+L319+L320+L323+L326+L327+L328","v":9.9233375095070755E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G303,2)","v":9.58},null,{"$f":"Ajustes_2!W2391","v":9.5839217055579127},null,1,null,{"$f":"ROUND(G303,2)","v":9.58},{"$f":"E303*IF(I303=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",3.2799999999999999E-3,3.29E-3,{"$f":"ROUND(G304,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W2392","v":4.6945939885683291E-3},null,1,null,{"$f":"ROUND(G304,5)","v":4.6899999999999997E-3},{"$f":"E304*IF(I304=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",4.54,4.54,{"$f":"ROUND(G306,2)","v":5.32},null,{"$f":"Ajustes_2!W2394","v":5.3172946870266982},null,1,null,{"$f":"ROUND(G306,2)","v":5.32},{"$f":"E306*IF(I306=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7009514522171933}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.8,1.8,{"$f":"ROUND(G307,2)","v":5.04},null,{"$f":"Ajustes_2!W2395","v":5.0424331912538163},null,1,null,{"$f":"ROUND(G307,2)","v":5.04},{"$f":"E307*IF(I307=1,(1+FactorAjuste_3años!$D$25),1)","v":5.4009013757847093}]
[null,"Cargo por Energía ",6.7600000000000004E-3,6.77E-3,{"$f":"ROUND(G308,5)","v":0},null,{"$f":"Ajustes_2!W2396","v":0},null,1,null,{"$f":"ROUND(G308,5)","v":0},{"$f":"E308*IF(I308=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máximo - Punta",0.57000000000000006,0.6,{"$f":"ROUND(G310,2)","v":0.38},null,{"$f":"Ajustes_2!W2400","v":0.37887900445643197},null,0,{"$f":"ROUND(G310,2)","v":0.38},null,{"$f":"E310*IF(I310=1,(1+FactorAjuste_3años!$D$25),1)","v":0.38}]
[null,"Cargo por Energía - Punta",6.45E-3,6.8700000000000002E-3,{"$f":"ROUND(G311,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W2397","v":9.8530443604628402E-3},null,0,{"$f":"ROUND(G311,5)","v":9.8499999999999994E-3},null,{"$f":"E311*IF(I311=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G312,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W2398","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E312*IF(I312=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",1.14E-2,1.213E-2,{"$f":"ROUND(G313,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W2399","v":9.8530443604628402E-3},null,0,{"$f":"ROUND(G313,5)","v":9.8499999999999994E-3},null,{"$f":"E313*IF(I313=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G314,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W2401","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G314,5)","v":2.2000000000000001E-3},{"$f":"E314*IF(I314=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",2.64,5.28,{"$f":"ROUND(G316,2)","v":1.46},null,{"$f":"Ajustes_2!W2404","v":1.457235684788299},null,null,null,null,{"$f":"E316*IF(I316=1,(1+FactorAjuste_3años!$D$25),1)","v":1.46}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G317,5)","v":3.3500000000000001E-3},null,{"$f":"Ajustes_2!W2405","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E317*IF(I317=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2406","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E318*IF(I318=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,{"$f":"ROUND(G319,5)","v":3.3500000000000001E-3},null,{"$f":"Ajustes_2!W2407","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E319*IF(I319=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G320,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W2408","v":4.684615263947662E-3},null,null,null,null,{"$f":"E320*IF(I320=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",9.2799999999999994,9.94,{"$f":"ROUND(G322,2)","v":2.15},null,{"$f":"Ajustes_2!W2410","v":2.1482638222668071},null,null,null,null,{"$f":"E322*IF(I322=1,(1+FactorAjuste_3años!$D$25),1)","v":2.15}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G323,5)","v":3.6979999999999999E-2},null,{"$f":"Ajustes_2!W2411","v":3.6975060893494165E-2},null,null,null,null,{"$f":"E323*IF(I323=1,(1+FactorAjuste_3años!$D$25),1)","v":3.6979999999999999E-2}]
[null,"Cargo por Energía - Punta",9.1239999999999988E-2,9.7680000000000003E-2,{"$f":"ROUND(G324,5)","v":0.13408},null,{"$f":"Ajustes_2!W2412","v":0.13407996550283061},null,null,null,null,{"$f":"E324*IF(I324=1,(1+FactorAjuste_3años!$D$25),1)","v":0.13408}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G325,5)","v":8.4709999999999994E-2},null,{"$f":"Ajustes_2!W2413","v":8.470637759496602E-2},null,null,null,null,{"$f":"E325*IF(I325=1,(1+FactorAjuste_3años!$D$25),1)","v":8.4709999999999994E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",7.2899999999999993E-2,7.8039999999999998E-2,3.533E-2,null,{"$f":"Ajustes_2!W2414","v":3.5332789687101372E-2},null,null,null,null,{"$f":"E326*IF(I326=1,(1+FactorAjuste_3años!$D$25),1)","v":3.533E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",4.7999999999999996E-4,5.1000000000000004E-4,1.66E-3,null,{"$f":"Ajustes_2!W2416","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E327*IF(I327=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2415","v":0},null,null,null,null,{"$f":"E328*IF(I328=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"MTHME"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en 3 bloques horarios. Destinada a \"electrolineras\" en MT"]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",null,null,{"$f":"E340","v":9.58},null,null,null,null,null,null,{"$f":"L340","v":10.265999043654269}]
[null,"Cargo por Energía en Punta",null,null,{"$f":"E341+E343+E345+E348+E349+E351+E352+E355+E357+E358+E359+E363+E362","v":0.27798},null,null,null,null,null,null,{"$f":"L341+L343+L345+L348+L349+L351+L352+L355+L357+L358+L359+L363+L362","v":0.28176803229742287}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"E341+E344+E346+E348+E349+E353+E355+E358+E360+E363+E362","v":0.16343999999999997},null,null,null,null,null,null,{"$f":"L341+L344+L346+L348+L349+L353+L355+L358+L360+L363+L362","v":0.16479552838166756}]
[null,"Cargo por Energía Bajo Fuera de Punta",null,null,{"$f":"E341+E344+E347+E348+E349+E354+E355+E358+E361+E363+E362","v":0.11405999999999999},null,null,null,null,null,null,{"$f":"L341+L344+L347+L348+L349+L354+L355+L358+L361+L363+L362","v":0.11541552838166756}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",null,null,{"$f":"ROUND(G340,2)","v":9.58},null,{"$f":"Ajustes_2!W2462","v":9.5839217055579127},null,1,null,null,{"$f":"E340*IF(I340=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G341,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W2463","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E341*IF(I341=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Energía en Período de Punta",null,null,{"$f":"ROUND(G343,5)","v":4.6010000000000002E-2},null,{"$f":"Ajustes_2!W2465","v":4.6014937346996791E-2},null,1,null,null,{"$f":"E343*IF(I343=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9304657202352081E-2}]
[null,"Energía en Fuera de Punta ",null,null,1.204E-2,null,{"$f":"Ajustes_2!W2466","v":1.2043427280521475E-2},null,1,null,null,{"$f":"E344*IF(I344=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2902153286596807E-2}]
[null,"Pérdidas Estándar de Energía en Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2468","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E345*IF(I345=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2469","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E346*IF(I346=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2470","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E347*IF(I347=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,3.2799999999999999E-3,null,{"$f":"Ajustes_2!W2471","v":3.2787525759464644E-3},null,0,null,null,{"$f":"E348*IF(I348=1,(1+FactorAjuste_3años!$D$25),1)","v":3.2799999999999999E-3}]
[null,"Alumbrado Público",null,null,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W2472","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E349*IF(I349=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Energizada Punta",null,null,1.261E-2,null,{"$f":"Ajustes_2!W2475","v":1.2610662504552075E-2},null,null,null,null,{"$f":"E351*IF(I351=1,(1+FactorAjuste_3años!$D$25),1)","v":1.261E-2}]
[null,"Cargo por Energía. Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2476","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E352*IF(I352=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía.  Medio Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2477","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E353*IF(I353=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía.  Bajo Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2478","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E354*IF(I354=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Pérdidas de Energía en Transmisión",null,null,4.6800000000000001E-3,null,{"$f":"Ajustes_2!W2479","v":4.684615263947662E-3},null,null,null,null,{"$f":"E355*IF(I355=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Energizada Punta",null,null,1.8589999999999999E-2,null,{"$f":"Ajustes_2!W2481","v":1.8590699031146369E-2},null,null,null,null,{"$f":"E357*IF(I357=1,(1+FactorAjuste_3años!$D$25),1)","v":1.8589999999999999E-2}]
[null,"Cargo por Potencia Energizada",null,null,3.6979999999999999E-2,null,{"$f":"Ajustes_2!W2482","v":3.6975060893494165E-2},null,null,null,null,{"$f":"E358*IF(I358=1,(1+FactorAjuste_3años!$D$25),1)","v":3.6979999999999999E-2}]
[null,"Energía en Punta",null,null,0.13408,null,{"$f":"Ajustes_2!W2483","v":0.13407996550283061},null,null,null,null,{"$f":"E359*IF(I359=1,(1+FactorAjuste_3años!$D$25),1)","v":0.13408}]
[null,"Energía en Medio Fuera Punta",null,null,8.4709999999999994E-2,null,{"$f":"Ajustes_2!W2484","v":8.470637759496602E-2},null,null,null,null,{"$f":"E360*IF(I360=1,(1+FactorAjuste_3años!$D$25),1)","v":8.4709999999999994E-2}]
[null,"Energía en Bajo Fuera Punta",null,null,3.533E-2,null,{"$f":"Ajustes_2!W2485","v":3.5332789687101372E-2},null,null,null,null,{"$f":"E361*IF(I361=1,(1+FactorAjuste_3años!$D$25),1)","v":3.533E-2}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,1.66E-3,null,{"$f":"Ajustes_2!W2487","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E362*IF(I362=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2486","v":0},null,null,null,null,{"$f":"E363*IF(I363=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN ALTA TENSION"]
[]
[null,"Los clientes conectados en voltajes de 115 kV pueden escoger entre la Tarifa con Demanda Máxima ATD o la Tarifa por Bloque Horario ATH."]
[]
[null,"Tarifa ATD:  Tarifa con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C377","v":8.3800000000000008},{"$f":"+D377","v":8.39},{"$f":"+E377","v":9.58},null,null,null,null,null,null,{"$f":"+L377","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima",{"$f":"+C380+C383+C387+C391","v":11.990000000000002},{"$f":"+D380+D383+D387+D391","v":17.310000000000002},{"$f":"+E380+E383+E387+E391","v":10.600000000000001},null,null,null,null,null,null,{"$f":"+L380+L383+L387+L391","v":10.680916379888238}]
[null,"Cargo por Energía",{"$f":"+C378+C381+C384+C385+C389+C392+C394","v":0.10800999999999999},{"$f":"+D378+D381+D384+D385+D389+D392+D394","v":0.11526},{"$f":"+E378+E381+E384+E385+E388+E389+E392+E393+E394+E395","v":9.5929999999999988E-2},null,null,null,null,null,null,{"$f":"+L378+L381+L384+L385+L388+L389+L392+L393+L394+L395","v":9.6123340022741796E-2}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G377,2)","v":9.58},null,{"$f":"Ajustes_2!W766","v":9.5839217055579127},null,1,null,null,{"$f":"E377*IF(I377=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía ",4.6999999999999999E-4,4.6999999999999999E-4,{"$f":"ROUND(G378,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W767","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E378*IF(I378=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",1.57,1.57,{"$f":"ROUND(G380,2)","v":1.1299999999999999},null,{"$f":"Ajustes_2!W769","v":1.13310453383124},null,1,null,null,{"$f":"E380*IF(I380=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2109163798882383}]
[null,"Cargo por Energía ",0,0,{"$f":"ROUND(G381,5)","v":0},null,{"$f":"Ajustes_2!W770","v":0},null,1,null,null,{"$f":"E381*IF(I381=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",0.08,0.08,{"$f":"ROUND(G383,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W772","v":6.5572144397890775E-2},null,0,null,null,{"$f":"E383*IF(I383=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Cargo por Energía",1.5900000000000001E-3,1.6900000000000001E-3,{"$f":"ROUND(G384,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W773","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E384*IF(I384=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G385,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W774","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E385*IF(I385=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",4.9800000000000004,9.93,{"$f":"ROUND(G387,2)","v":1.67},null,{"$f":"Ajustes_2!W777","v":1.6697034468248699},null,null,null,null,{"$f":"E387*IF(I387=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G388,5)","v":2.7299999999999998E-3},null,{"$f":"Ajustes_2!W778","v":2.7347078968326826E-3},null,null,null,null,{"$f":"E388*IF(I388=1,(1+FactorAjuste_3años!$D$25),1)","v":2.7299999999999998E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G389,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W779","v":4.684615263947662E-3},null,null,null,null,{"$f":"E389*IF(I389=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",5.36,5.73,{"$f":"ROUND(G391,2)","v":7.73},null,{"$f":"Ajustes_2!W781","v":7.7323692994138602},null,null,null,null,{"$f":"E391*IF(I391=1,(1+FactorAjuste_3años!$D$25),1)","v":7.73}]
[null,"Cargo por Energía",9.9760000000000001E-2,0.10680000000000001,{"$f":"ROUND(G392,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W782","v":7.4104124801068899E-2},null,null,null,null,{"$f":"E392*IF(I392=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G393,5)","v":8.5599999999999999E-3},null,{"$f":"Ajustes_2!W787","v":8.5626524088173242E-3},null,null,null,null,{"$f":"E393*IF(I393=1,(1+FactorAjuste_3años!$D$25),1)","v":8.5599999999999999E-3}]
[null,"Cargo por Abastecimiento de Alumbrado Público",8.0000000000000007E-5,8.0000000000000007E-5,{"$f":"ROUND(G394,5)","v":1.66E-3},null,{"$f":"Ajustes_2!W791","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E394*IF(I394=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,{"$f":"ROUND(G395,5)","v":0},null,{"$f":"Ajustes_2!W786","v":0},null,null,null,null,{"$f":"E395*IF(I395=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa ATH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C409","v":8.3800000000000008},{"$f":"+D409","v":8.39},{"$f":"+E409","v":9.58},null,null,null,null,null,null,{"$f":"+L409","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C412+C416+C422+C428","v":13.74},{"$f":"+D412+D416+D422+D428","v":17.46},{"$f":"+E412+E416+E422+E428","v":10.34},null,null,null,null,null,null,{"$f":"+L412+L416+L422+L428","v":10.400866303455754}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",{"$f":"C413","v":1.42},{"$f":"D413","v":1.42},{"$f":"+E413","v":0.28999999999999998},null,null,null,null,null,null,{"$f":"+L413","v":0.31076615059078683}]
[null,"Cargo por Energía - Punta",{"$f":"+C410+C417+C420+C426+C430+C433","v":0.10751000000000001},{"$f":"+D410+D417+D420+D426+D430+D433","v":0.1147},{"$f":"+E410+E414+E417+E420+E423+E426+E429+E430+E433+E434","v":0.15787999999999999},null,null,null,null,null,null,{"$f":"+L410+L414+L417+L420+L423+L426+L429+L430+L433+L434","v":0.15807334002274182}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"+E410+E414+E418+E420+E424+E426+E429+E431+E433+E434","v":0.11841},null,null,null,null,null,null,{"$f":"+L410+L414+L418+L420+L424+L426+L429+L431+L433+L434","v":0.11860334002274181}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C410+C419+C420+C426+C432+C433","v":0.10157000000000001},{"$f":"+D410+D419+D420+D426+D432+D433","v":0.10834000000000001},{"$f":"+E410+E414+E419+E420+E425+E426+E429+E432+E433+E434","v":7.8939999999999996E-2},null,null,null,null,null,null,{"$f":"+L410+L414+L419+L420+L425+L426+L429+L432+L433+L434","v":7.9133340022741805E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G409,2)","v":9.58},null,{"$f":"Ajustes_2!W2522","v":9.5839217055579127},null,1,null,null,{"$f":"E409*IF(I409=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",5.2999999999999998E-4,5.2999999999999998E-4,{"$f":"ROUND(G410,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W2523","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E410*IF(I410=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",0.4,0.4,{"$f":"ROUND(G412,2)","v":0.85},null,{"$f":"Ajustes_2!W2525","v":0.85339733432803433},null,1,null,null,{"$f":"E412*IF(I412=1,(1+FactorAjuste_3años!$D$25),1)","v":0.91086630345575459}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.42,1.42,{"$f":"ROUND(G413,2)","v":0.28999999999999998},null,{"$f":"Ajustes_2!W2526","v":0.29001121236094973},null,1,null,null,{"$f":"E413*IF(I413=1,(1+FactorAjuste_3años!$D$25),1)","v":0.31076615059078683}]
[null,"Cargo por Energía",0,0,{"$f":"ROUND(G414,5)","v":0},null,{"$f":"Ajustes_2!W2527","v":0},null,1,null,null,{"$f":"E414*IF(I414=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",0.08,0.08,{"$f":"ROUND(G416,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W2531","v":6.5695421778666607E-2},null,0,null,null,{"$f":"E416*IF(I416=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Cargo por Energía - Punta",1E-3,1.06E-3,{"$f":"ROUND(G417,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W2528","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E417*IF(I417=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G418,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W2529","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E418*IF(I418=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",1.75E-3,1.8600000000000001E-3,{"$f":"ROUND(G419,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W2530","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E419*IF(I419=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G420,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W2532","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E420*IF(I420=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",3.0100000000000002,6.01,{"$f":"ROUND(G422,2)","v":1.67},null,{"$f":"Ajustes_2!W2535","v":1.6728425338485899},null,null,null,null,{"$f":"E422*IF(I422=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G423,5)","v":2.9299999999999999E-3},null,{"$f":"Ajustes_2!W2536","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E423*IF(I423=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,{"$f":"ROUND(G424,5)","v":2.9299999999999999E-3},null,{"$f":"Ajustes_2!W2537","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E424*IF(I424=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,2.9299999999999999E-3,null,{"$f":"Ajustes_2!W2538","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E425*IF(I425=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión",5.1700000000000001E-3,5.2899999999999996E-3,{"$f":"ROUND(G426,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W2539","v":4.684615263947662E-3},null,null,null,null,{"$f":"E426*IF(I426=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",10.25,10.97,{"$f":"ROUND(G428,2)","v":7.75},null,{"$f":"Ajustes_2!W2541","v":7.7469063599778538},null,null,null,null,{"$f":"E428*IF(I428=1,(1+FactorAjuste_3años!$D$25),1)","v":7.75}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G429,5)","v":1.9789999999999999E-2},null,{"$f":"Ajustes_2!W2542","v":1.979065950799181E-2},null,null,null,null,{"$f":"E429*IF(I429=1,(1+FactorAjuste_3años!$D$25),1)","v":1.9789999999999999E-2}]
[null,"Cargo por Energía - Punta",9.9030000000000007E-2,0.10600999999999999,0.12461999999999999,null,{"$f":"Ajustes_2!W2543","v":0.12462289215347711},null,null,null,null,{"$f":"E430*IF(I430=1,(1+FactorAjuste_3años!$D$25),1)","v":0.12461999999999999}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,8.5150000000000003E-2,null,{"$f":"Ajustes_2!W2544","v":8.5151167358510832E-2},null,null,null,null,{"$f":"E431*IF(I431=1,(1+FactorAjuste_3años!$D$25),1)","v":8.5150000000000003E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",9.2340000000000005E-2,9.8850000000000007E-2,4.5679999999999998E-2,null,{"$f":"Ajustes_2!W2545","v":4.5679442563544566E-2},null,null,null,null,{"$f":"E432*IF(I432=1,(1+FactorAjuste_3años!$D$25),1)","v":4.5679999999999998E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público",4.8999999999999998E-4,5.1999999999999995E-4,1.66E-3,null,{"$f":"Ajustes_2!W2547","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E433*IF(I433=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2546","v":0},null,null,null,null,{"$f":"E434*IF(I434=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"CARGOS POR USO DEL SISTEMA DE DISTRIBUCION "]
[null,{"$f":"B3","v":"CARGOS DEL PLIEGO TARIFARIO"}]
[]
[null,"BAJA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones con voltaje igual o menor de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C163/2,2)","v":2.34},{"$f":"ROUND(D163/2,2)","v":2.35},{"$f":"ROUND(G445,2)","v":2.67},null,{"$f":"Ajustes_2!W842","v":2.6674721578725542},null,1,null,null,{"$f":"E445*IF(I445=1,(1+FactorAjuste_3años!$D$25),1)","v":2.8611918002668997}]
[null,"Cargo por Energía ",{"$f":"+C164","v":2.15E-3},{"$f":"+D164","v":2.15E-3},{"$f":"ROUND(G446,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W843","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E446*IF(I446=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C166","v":6.69},6.7,{"$f":"ROUND(G448,2)","v":13.08},null,{"$f":"Ajustes_2!W845","v":13.08006857391292},null,1,null,null,{"$f":"E448*IF(I448=1,(1+FactorAjuste_3años!$D$25),1)","v":14.016624999060317}]
[null,"Cargo por Energía",1.406E-2,1.4069999999999999E-2,{"$f":"ROUND(G449,5)","v":0},null,{"$f":"Ajustes_2!W846","v":0},null,1,null,null,{"$f":"E449*IF(I449=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C169","v":0.70000000000000007},0.75,{"$f":"ROUND(G451,2)","v":0.5},null,{"$f":"Ajustes_2!W848","v":0.50337116755724387},null,0,null,null,{"$f":"E451*IF(I451=1,(1+FactorAjuste_3años!$D$25),1)","v":0.5}]
[null,"Cargo por Energía",1.2659999999999999E-2,1.349E-2,{"$f":"ROUND(G452,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W849","v":1.4363515053567553E-2},null,0,null,null,{"$f":"E452*IF(I452=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W850","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E453*IF(I453=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"C173","v":2.41},{"$f":"D173","v":4.8},{"$f":"ROUND(G455,2)","v":1.33},null,{"$f":"Ajustes_2!W853","v":1.3344063252508778},null,null,null,null,{"$f":"E455*IF(I455=1,(1+FactorAjuste_3años!$D$25),1)","v":1.33}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G456,5)","v":4.9899999999999996E-3},null,{"$f":"Ajustes_2!W854","v":4.9936233547665338E-3},null,null,null,null,{"$f":"E456*IF(I456=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9899999999999996E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G458,2)","v":16},null,{"$f":"Ajustes_2!W857","v":16},null,null,null,null,{"$f":"E458*IF(I458=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G459,5)","v":0},null,{"$f":"Ajustes_2!W858","v":0},null,null,null,null,{"$f":"E459*IF(I459=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"+C183","v":1.2E-4},{"$f":"+D183","v":1.3000000000000002E-4},1.66E-3,null,{"$f":"Ajustes_2!W859","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E460*IF(I460=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C198/2,2)","v":2.34},{"$f":"ROUND(D198/2,2)","v":2.35},{"$f":"ROUND(G464,2)","v":2.67},null,{"$f":"Ajustes_2!W875","v":2.6674721578725542},null,1,null,null,{"$f":"E464*IF(I464=1,(1+FactorAjuste_3años!$D$25),1)","v":2.8611918002668997}]
[null,"Cargo por Energía",{"$f":"+C199","v":2.15E-3},{"$f":"+D199","v":2.15E-3},{"$f":"ROUND(G465,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W876","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E465*IF(I465=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C201","v":6.72},6.73,{"$f":"ROUND(G467,2)","v":8.41},null,{"$f":"Ajustes_2!W878","v":8.4098957146025217},null,1,null,null,{"$f":"E467*IF(I467=1,(1+FactorAjuste_3años!$D$25),1)","v":9.0122183671328191}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.9,1.9,5.26,null,{"$f":"Ajustes_2!W879","v":5.2557046271910357},null,1,null,null,{"$f":"E468*IF(I468=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6366550072673753}]
[null,"Cargo por Energía",1.968E-2,1.9699999999999999E-2,{"$f":"ROUND(G469,5)","v":0},null,{"$f":"Ajustes_2!W880","v":0},null,1,null,null,{"$f":"E469*IF(I469=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C205","v":0.70000000000000007},{"$f":"+D205","v":0.75},{"$f":"ROUND(G471,2)","v":0.52},null,{"$f":"Ajustes_2!W883","v":0.51942370785289105},null,0,null,null,{"$f":"E471*IF(I471=1,(1+FactorAjuste_3años!$D$25),1)","v":0.52}]
[null,"Cargo por Energía - Punta",{"$f":"+C206","v":0},{"$f":"+D206","v":0},{"$f":"ROUND(G472,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W881","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E472*IF(I472=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W882","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E473*IF(I473=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C208","v":0},{"$f":"+D208","v":0},1.436E-2,null,{"$f":"G473","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E474*IF(I474=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",{"$f":"+C209","v":1.2899999999999999E-3},{"$f":"+D209","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W884","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E475*IF(I475=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C173","v":2.41},{"$f":"D173","v":4.8},{"$f":"ROUND(G477,2)","v":1.38},null,{"$f":"Ajustes_2!W887","v":1.3769606324647896},null,null,null,null,{"$f":"E477*IF(I477=1,(1+FactorAjuste_3años!$D$25),1)","v":1.38}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G478,5)","v":4.1700000000000001E-3},null,{"$f":"Ajustes_2!W888","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E478*IF(I478=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"G478","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E479*IF(I479=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"G478","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E480*IF(I480=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"8.96","v":8.9600000000000009},{"$f":"8.96","v":8.9600000000000009},{"$f":"ROUND(G482,2)","v":16},null,{"$f":"Ajustes_2!W891","v":16},null,null,null,null,{"$f":"E482*IF(I482=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G483,5)","v":0},null,{"$f":"Ajustes_2!W892","v":0},null,null,null,null,{"$f":"E483*IF(I483=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"+C222","v":3.5999999999999997E-4},{"$f":"+D222","v":3.8000000000000002E-4},1.66E-3,null,{"$f":"Ajustes_2!W893","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E484*IF(I484=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"MEDIA TENSION"]
[null,"Se aplica a todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes menores de 115 kV y mayores de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C271/2,2)","v":4.1900000000000004},{"$f":"ROUND(D271/2,2)","v":4.2},{"$f":"ROUND(G491,2)","v":4.79},null,{"$f":"Ajustes_2!W907","v":4.7919608527789563},null,1,null,null,{"$f":"E491*IF(I491=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía ",{"$f":"+C272","v":3.2799999999999999E-3},{"$f":"+D272","v":3.29E-3},{"$f":"ROUND(G492,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W908","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E492*IF(I492=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C274","v":4.1900000000000004},{"$f":"+D274","v":4.1900000000000004},{"$f":"ROUND(G494,2)","v":9.99},null,{"$f":"Ajustes_2!W910","v":9.9914660287168893},null,1,null,null,{"$f":"E494*IF(I494=1,(1+FactorAjuste_3años!$D$25),1)","v":10.705358084144692}]
[null,"Cargo por Energía",{"$f":"+C275","v":1.048E-2},{"$f":"+D275","v":1.0489999999999999E-2},{"$f":"ROUND(G495,5)","v":0},null,{"$f":"Ajustes_2!W911","v":0},null,1,null,null,{"$f":"E495*IF(I495=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C277","v":0.57000000000000006},0.6,{"$f":"ROUND(G497,2)","v":0.37},null,{"$f":"Ajustes_2!W913","v":0.37172071202627954},null,0,null,null,{"$f":"E497*IF(I497=1,(1+FactorAjuste_3años!$D$25),1)","v":0.37}]
[null,"Cargo por Energía",9.6499999999999989E-3,1.027E-2,{"$f":"ROUND(G498,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W914","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E498*IF(I498=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W915","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E499*IF(I499=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"C281","v":2.64},{"$f":"D281","v":5.28},{"$f":"ROUND(G501,2)","v":1.43},null,{"$f":"Ajustes_2!W918","v":1.4297036256119571},null,null,null,null,{"$f":"E501*IF(I501=1,(1+FactorAjuste_3años!$D$25),1)","v":1.43}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G502,5)","v":3.7499999999999999E-3},null,{"$f":"Ajustes_2!W919","v":3.7463930165228254E-3},null,null,null,null,{"$f":"E502*IF(I502=1,(1+FactorAjuste_3años!$D$25),1)","v":3.7499999999999999E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G504,2)","v":16},null,{"$f":"Ajustes_2!W922","v":16},null,null,null,null,{"$f":"E504*IF(I504=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G505,5)","v":0},null,{"$f":"Ajustes_2!W923","v":0},null,null,null,null,{"$f":"E505*IF(I505=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"+C288","v":2.4999999999999995E-4},{"$f":"+D288","v":2.7999999999999998E-4},1.66E-3,null,{"$f":"Ajustes_2!W924","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E506*IF(I506=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C303/2,2)","v":4.1900000000000004},{"$f":"ROUND(D303/2,2)","v":4.2},{"$f":"ROUND(G510,2)","v":4.79},null,{"$f":"Ajustes_2!W940","v":4.7919608527789563},null,1,null,null,{"$f":"E510*IF(I510=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía",{"$f":"+C304","v":3.2799999999999999E-3},{"$f":"+D304","v":3.29E-3},{"$f":"ROUND(G511,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W941","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E511*IF(I511=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C306","v":4.54},4.54,{"$f":"ROUND(G513,2)","v":5.32},null,{"$f":"Ajustes_2!W943","v":5.3172946870266982},null,1,null,null,{"$f":"E513*IF(I513=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7009514522171933}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.8,1.8,5.04,null,{"$f":"Ajustes_2!W944","v":5.0424331912538163},null,1,null,null,{"$f":"E514*IF(I514=1,(1+FactorAjuste_3años!$D$25),1)","v":5.4009013757847093}]
[null,"Cargo por Energía",6.7600000000000004E-3,6.77E-3,{"$f":"ROUND(G515,5)","v":0},null,{"$f":"Ajustes_2!W945","v":0},null,1,null,null,{"$f":"E515*IF(I515=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C310","v":0.57000000000000006},{"$f":"+D310","v":0.6},{"$f":"ROUND(G517,2)","v":0.38},null,{"$f":"Ajustes_2!W947","v":0.37887900445643197},null,0,null,null,{"$f":"E517*IF(I517=1,(1+FactorAjuste_3años!$D$25),1)","v":0.38}]
[null,"Cargo por Energía - Punta",{"$f":"+C311","v":6.45E-3},{"$f":"+D311","v":6.8700000000000002E-3},{"$f":"ROUND(G518,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W948","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E518*IF(I518=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W949","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E519*IF(I519=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C313","v":1.14E-2},{"$f":"+D313","v":1.213E-2},9.8499999999999994E-3,null,{"$f":"G519","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E520*IF(I520=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",{"$f":"+C314","v":1.2899999999999999E-3},{"$f":"+D314","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W950","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E521*IF(I521=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C501","v":2.64},{"$f":"D501","v":5.28},{"$f":"ROUND(G523,2)","v":1.46},null,{"$f":"Ajustes_2!W953","v":1.457235684788299},null,null,null,null,{"$f":"E523*IF(I523=1,(1+FactorAjuste_3años!$D$25),1)","v":1.46}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G524,5)","v":3.3500000000000001E-3},null,{"$f":"Ajustes_2!W954","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E524*IF(I524=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"G524","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E525*IF(I525=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"G524","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E526*IF(I526=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G528,2)","v":16},null,{"$f":"Ajustes_2!W957","v":16},null,null,null,null,{"$f":"E528*IF(I528=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G529,5)","v":0},null,{"$f":"Ajustes_2!W958","v":0},null,null,null,null,{"$f":"E529*IF(I529=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"+C327","v":4.7999999999999996E-4},{"$f":"+D327","v":5.1000000000000004E-4},1.66E-3,null,{"$f":"Ajustes_2!W959","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E530*IF(I530=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"ALTA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes de 115 Kv."]
[]
[null,"Tarifa con Demanda Máxima"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C377/2,2)","v":4.1900000000000004},{"$f":"ROUND(D377/2,2)","v":4.2},{"$f":"ROUND(G537,2)","v":4.79},null,{"$f":"Ajustes_2!W973","v":4.7919608527789563},null,1,null,null,{"$f":"E537*IF(I537=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía ",{"$f":"+C378","v":4.6999999999999999E-4},{"$f":"+D378","v":4.6999999999999999E-4},{"$f":"ROUND(G538,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W974","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E538*IF(I538=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C380","v":1.57},{"$f":"+D380","v":1.57},{"$f":"ROUND(G540,2)","v":1.1299999999999999},null,{"$f":"Ajustes_2!W976","v":1.13310453383124},null,1,null,null,{"$f":"E540*IF(I540=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2109163798882383}]
[null,"Cargo por Energía",{"$f":"+C381","v":0},{"$f":"+D381","v":0},{"$f":"ROUND(G541,5)","v":0},null,{"$f":"Ajustes_2!W977","v":0},null,1,null,null,{"$f":"E541*IF(I541=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C383","v":0.08},0.08,{"$f":"ROUND(G543,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W979","v":6.5572144397890775E-2},null,0,null,null,{"$f":"E543*IF(I543=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Cargo por Energía",1.5900000000000001E-3,1.6900000000000001E-3,{"$f":"ROUND(G544,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W980","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E544*IF(I544=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W981","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E545*IF(I545=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"C387","v":4.9800000000000004},{"$f":"D387","v":9.93},{"$f":"ROUND(G547,2)","v":1.67},null,{"$f":"Ajustes_2!W984","v":1.6697034468248699},null,null,null,null,{"$f":"E547*IF(I547=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G548,5)","v":2.7299999999999998E-3},null,{"$f":"Ajustes_2!W985","v":2.7347078968326826E-3},null,null,null,null,{"$f":"E548*IF(I548=1,(1+FactorAjuste_3años!$D$25),1)","v":2.7299999999999998E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G550,2)","v":16},null,{"$f":"Ajustes_2!W988","v":16},null,null,null,null,{"$f":"E550*IF(I550=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G551,5)","v":0},null,{"$f":"Ajustes_2!W989","v":0},null,null,null,null,{"$f":"E551*IF(I551=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"+C394","v":8.0000000000000007E-5},{"$f":"+D394","v":8.0000000000000007E-5},1.66E-3,null,{"$f":"Ajustes_2!W990","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E552*IF(I552=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C409/2,2)","v":4.1900000000000004},{"$f":"ROUND(D409/2,2)","v":4.2},{"$f":"ROUND(G556,2)","v":4.79},null,{"$f":"Ajustes_2!W1006","v":4.7919608527789563},null,1,null,null,{"$f":"E556*IF(I556=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía",{"$f":"C410","v":5.2999999999999998E-4},{"$f":"D410","v":5.2999999999999998E-4},{"$f":"ROUND(G557,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W1007","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E557*IF(I557=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C412","v":0.4},0.4,{"$f":"ROUND(G559,2)","v":0.85},null,{"$f":"Ajustes_2!W1009","v":0.85339733432803433},null,1,null,null,{"$f":"E559*IF(I559=1,(1+FactorAjuste_3años!$D$25),1)","v":0.91086630345575459}]
[null,"Cargo por Demanda Máxima - Fuera de Punta (Media y Baja)",1.42,1.42,0.28999999999999998,null,{"$f":"Ajustes_2!W1010","v":0.29001121236094973},null,1,null,null,{"$f":"E560*IF(I560=1,(1+FactorAjuste_3años!$D$25),1)","v":0.31076615059078683}]
[null,"Cargo por Energía",0,0,{"$f":"ROUND(G561,5)","v":0},null,{"$f":"Ajustes_2!W1011","v":0},null,1,null,null,{"$f":"E561*IF(I561=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C416","v":0.08},{"$f":"D416","v":0.08},{"$f":"ROUND(G563,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W1012","v":6.5695421778666607E-2},null,0,null,null,{"$f":"E563*IF(I563=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Cargo por Energía - Punta",{"$f":"C417","v":1E-3},{"$f":"D417","v":1.06E-3},{"$f":"ROUND(G564,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W1013","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E564*IF(I564=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,1.5E-3,null,{"$f":"Ajustes_2!W1014","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E565*IF(I565=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"C419","v":1.75E-3},{"$f":"D419","v":1.8600000000000001E-3},1.5E-3,null,{"$f":"G565","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E566*IF(I566=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",{"$f":"C420","v":1.2899999999999999E-3},{"$f":"D420","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W1015","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E567*IF(I567=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C422","v":3.0100000000000002},{"$f":"D422","v":6.01},{"$f":"ROUND(G569,2)","v":1.67},null,{"$f":"Ajustes_2!W1018","v":1.6728425338485899},null,null,null,null,{"$f":"E569*IF(I569=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía - Punta",null,null,{"$f":"ROUND(G570,5)","v":2.9299999999999999E-3},null,{"$f":"Ajustes_2!W1019","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E570*IF(I570=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Cargo por Energía - Medio Fuera Punta",null,null,2.9299999999999999E-3,null,{"$f":"G570","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E571*IF(I571=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Cargo por Energía - Bajo Fuera Punta",null,null,2.9299999999999999E-3,null,{"$f":"G570","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E572*IF(I572=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G574,2)","v":16},null,{"$f":"Ajustes_2!W1022","v":16},null,null,null,null,{"$f":"E574*IF(I574=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo por Potencia Energizada",null,null,{"$f":"ROUND(G575,5)","v":0},null,{"$f":"Ajustes_2!W1023","v":0},null,null,null,null,{"$f":"E575*IF(I575=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"C433","v":4.8999999999999998E-4},{"$f":"D433","v":5.1999999999999995E-4},1.66E-3,null,{"$f":"Ajustes_2!W1024","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E576*IF(I576=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO","II SEM 2017\nAPROBADA\nTOTAL","I SEM 2018\nAPROBADA\nTOTAL",{"$f":"E3","v":"II SEM 2023\nDist Dem100% y Gen Actualmente"},null,null,null,null,"I SEM 2019\nDist Dem100% y hen Dem0%","I SEM 2019\nDist Dem100% y Gen Dem0%",{"$f":"L3","v":"II SEM 2023\ncon ajuste 1er año"}]
[null,"Cargos de Conexión y Reconexión"]
[null,"BTS postpago",18.3,18.32,{"$f":"ROUND(G580,2)","v":16.37},null,{"$f":"Ajustes_2!W493","v":16.367821365439507},null,1,{"$f":"ROUND(G580,2)","v":16.37},{"$f":"ROUND(G580,2)","v":16.37},{"$f":"E580*IF(I580=1,(1+FactorAjuste_3años!$D$25),1)","v":17.542213397142003}]
[null,"BTD",106.12,106.22,70.459999999999994,null,{"$f":"Ajustes_2!W619","v":70.459740654205618},null,1,70.459999999999994,70.459999999999994,{"$f":"E581*IF(I581=1,(1+FactorAjuste_3años!$D$25),1)","v":75.505458519402893}]
[null,"BTH",106.12,106.22,70.459999999999994,null,{"$f":"Ajustes_2!W660","v":70.459740654205618},null,1,70.459999999999994,70.459999999999994,{"$f":"E582*IF(I582=1,(1+FactorAjuste_3años!$D$25),1)","v":75.505458519402893}]
[null,"MTD",131.41,131.53,1957.27,null,{"$f":"Ajustes_2!W697","v":1957.2727008000002},null,1,1957.27,1957.27,{"$f":"E583*IF(I583=1,(1+FactorAjuste_3años!$D$25),1)","v":2097.4250467821703}]
[null,"MTH",131.41,131.53,1957.27,null,{"$f":"Ajustes_2!W738","v":1957.2727008000002},null,1,1957.27,1957.27,{"$f":"E584*IF(I584=1,(1+FactorAjuste_3años!$D$25),1)","v":2097.4250467821703}]
[null,"ATD",131.41,131.53,2400.0700000000002,null,{"$f":"Ajustes_2!W775","v":2400.0700000000002},null,1,2400.0700000000002,2400.0700000000002,{"$f":"E585*IF(I585=1,(1+FactorAjuste_3años!$D$25),1)","v":2571.932810511827}]
[null,"ATH",131.41,131.53,2400.0700000000002,null,{"$f":"Ajustes_2!W817","v":2400.0700000000002},null,1,2400.0700000000002,2400.0700000000002,{"$f":"E586*IF(I586=1,(1+FactorAjuste_3años!$D$25),1)","v":2571.932810511827}]
[null,"BTSH",null,null,16.37,null,{"$f":"G580","v":16.367821365439507},null,null,null,null,{"$f":"L580","v":17.542213397142003}]
[null,"BTS prepago",null,null,18.350000000000001,null,{"$f":"cargos_conexión!C15","v":18.347396702808137},null,1,null,null,{"$f":"E588*IF(I588=1,(1+FactorAjuste_3años!$D$25),1)","v":19.663996080485997}]

{"sheet":"Publicación_Actual","index":20,"n_rows":588,"n_cols":12,"rows_kept":588,"cut":false,"hidden":false,"merged":[]}
[null,"BTS:",null,null,{"$f":"Ajustes_2!T2","v":"actual"}]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO","I SEM 2018\nAPROBADA\nTOTAL","II SEM 2018\nAPROBADA\n8.78%","II SEM 2023\nDist Dem100% y Gen Actualmente",null,null,null,null,"Pass\nThrough","VAD","II SEM 2023\ncon ajuste 1er año"]
[]
[null,"Tarifa BTS:  Tarifa Simple"]
[null,"Esta tarifa se aplica a cualquier  uso de la energía eléctrica de clientes cuya demanda máxima mensual sea de 15 kilovatios (15 kW) o menor."]
[]
[null,"BTS PREPAGO"]
[null,"Resumen de Cargos"]
[null,"Cargo por Energía",null,null,{"$f":"E12+E14+E16+E17+E19+E20+E22+E23+E25+E24","v":0.19959999999999997},null,null,null,null,null,null,{"$f":"L12+L14+L16+L17+L19+L20+L22+L23+L25+L24","v":0.20509730131329207}]
[null,"Comercialización"]
[null,"Cargo por energía",null,null,{"$f":"ROUND(G12,5)","v":3.6179999999999997E-2},null,{"$f":"Ajustes_2!W1186+Ajustes_2!W1187","v":3.6179008703749301E-2},null,1,null,null,{"$f":"E12*IF(I12=1,(1+FactorAjuste_3años!$D$25),1)","v":3.877075630474023E-2}]
[null,"Distribución"]
[null,"Cargo por energía",null,null,{"$f":"ROUND(G14,5)","v":3.832E-2},null,{"$f":"Ajustes_2!W1189","v":3.8322120234565257E-2},null,1,null,null,{"$f":"E14*IF(I14=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por energía",null,null,{"$f":"ROUND(G16,5)","v":1.5869999999999999E-2},null,{"$f":"Ajustes_2!W1192","v":1.5865000976619963E-2},null,0,null,null,{"$f":"E16*IF(I16=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",null,null,2.2699999999999999E-3,null,{"$f":"Ajustes_2!W1194","v":2.2666377095515865E-3},null,1,null,null,{"$f":"E17*IF(I17=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión"]
[null,"Cargo por energía",null,null,{"$f":"ROUND(G19,5)","v":5.5199999999999997E-3},null,{"$f":"Ajustes_2!W1197","v":5.5169173005218059E-3},null,null,null,null,{"$f":"E19*IF(I19=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",null,null,4.8300000000000001E-3,null,{"$f":"Ajustes_2!W1199","v":4.8349451205784953E-3},null,null,null,null,{"$f":"E20*IF(I20=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación"]
[null,"Cargo por energía",null,null,{"$f":"ROUND(G22,5)","v":5.6570000000000002E-2},null,{"$f":"Ajustes_2!W1201","v":5.6574765294498106E-2},null,null,null,null,{"$f":"E22*IF(I22=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6570000000000002E-2}]
[null,"Cargo por Potencia Energizada",null,null,3.832E-2,null,{"$f":"Ajustes_2!W1202","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E23*IF(I23=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,1.72E-3,null,{"$f":"Ajustes_2!W1204","v":1.717090013453254E-3},null,null,null,null,{"$f":"E24*IF(I24=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W1203","v":0},null,null,null,null,{"$f":"E25*IF(I25=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 1: Clientes con consumo entre 0 a 300 KWh"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C33","v":2.17},{"$f":"+D33","v":2.17},{"$f":"+E33","v":2.4900000000000002},null,null,null,null,{"$f":"+J33","v":0},{"$f":"+K33","v":2.4900000000000002},{"$f":"+L33","v":2.6683024654174461}]
[null,"Cargo por Energía",{"$f":"+C34+C36+C38+C39+C41+C42+C44+C46","v":0.15229000000000001},{"$f":"+D34+D36+D38+D39+D41+D42+D44+D46","v":0.16397999999999999},{"$f":"+E34+E36+E38+E39+E41+E42+E44+E45+E46+E47","v":0.17885999999999999},null,null,null,null,{"$f":"+J34+J36+J38+J39+J41+J42+J44+J46","v":8.4510000000000002E-2},{"$f":"+K34+K36+K38+K39+K41+K42+K44+K46","v":5.6030000000000003E-2},{"$f":"+L34+L36+L38+L39+L41+L42+L44+L45+L46+L47","v":0.18287216350897167}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G33,2)","v":2.4900000000000002},null,{"$f":"G55","v":2.4882348982526596},null,1,null,{"$f":"ROUND(G33,2)","v":2.4900000000000002},{"$f":"E33*IF(I33=1,(1+FactorAjuste_3años!$D$25),1)","v":2.6683024654174461}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G34,5)","v":1.5440000000000001E-2},null,{"$f":"G56","v":1.5443717884977138E-2},null,1,null,{"$f":"ROUND(G34,5)","v":1.5440000000000001E-2},{"$f":"E34*IF(I34=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6545618500419825E-2}]
[null,"Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G36,5)","v":3.832E-2},null,3.8322120234565257E-2,null,1,null,{"$f":"ROUND(G36,5)","v":3.832E-2},{"$f":"E36*IF(I36=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G38,5)","v":1.5869999999999999E-2},null,1.5865000976619963E-2,null,0,{"$f":"ROUND(G38,5)","v":1.5869999999999999E-2},null,{"$f":"E38*IF(I38=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G39,5)","v":2.2699999999999999E-3},null,2.2666377095515865E-3,null,1,null,{"$f":"ROUND(G39,5)","v":2.2699999999999999E-3},{"$f":"E39*IF(I39=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G41,5)","v":5.5199999999999997E-3},null,5.5169173005218059E-3,null,null,{"$f":"ROUND(G41,5)","v":5.5199999999999997E-3},null,{"$f":"E41*IF(I41=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G42,5)","v":4.8300000000000001E-3},null,4.8349451205784953E-3,null,null,{"$f":"ROUND(G42,5)","v":4.8300000000000001E-3},null,{"$f":"E42*IF(I42=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",7.5440000000000007E-2,8.0759999999999998E-2,{"$f":"ROUND(G44,5)","v":5.6570000000000002E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W499,0)","v":5.6574765294498106E-2},null,null,{"$f":"ROUND(G44,5)","v":5.6570000000000002E-2},null,{"$f":"E44*IF(I44=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6570000000000002E-2}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G45,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W500,0)","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E45*IF(I45=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G46,5)","v":1.72E-3},null,{"$f":"G68","v":1.717090013453254E-3},null,null,{"$f":"ROUND(G46,5)","v":1.72E-3},null,{"$f":"E46*IF(I46=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G47,5)","v":0},null,{"$f":"G91","v":0},null,null,null,null,{"$f":"E47*IF(I47=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 2: Clientes con consumo entre 301 a 750 KWh"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C55","v":2.17},{"$f":"+D55","v":2.17},{"$f":"+E55","v":2.4900000000000002},null,null,null,null,{"$f":"+J55","v":0},{"$f":"+K55","v":2.4900000000000002},{"$f":"+L55","v":2.6683024654174461}]
[null,"Cargo por Energía por los siguientes KWh",{"$f":"+C56+C58+C60+C61+C63+C64+C66+C68","v":0.18509},{"$f":"+D56+D58+D60+D61+D63+D64+D66+D68","v":0.19908999999999996},{"$f":"+E56+E58+E60+E61+E63+E64+E66+E67+E68+E69","v":0.20035999999999998},null,null,null,null,{"$f":"+J56+J58+J60+J61+J63+J64+J66+J68","v":0.10600999999999999},{"$f":"+K56+K58+K60+K61+K63+K64+K66+K68","v":5.6030000000000003E-2},{"$f":"+L56+L58+L60+L61+L63+L64+L66+L67+L68+L69","v":0.20437216350897167}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G55,2)","v":2.4900000000000002},null,{"$f":"G77","v":2.4882348982526596},null,1,null,{"$f":"ROUND(G55,2)","v":2.4900000000000002},{"$f":"E55*IF(I55=1,(1+FactorAjuste_3años!$D$25),1)","v":2.6683024654174461}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G56,5)","v":1.5440000000000001E-2},null,{"$f":"G78","v":1.5443717884977138E-2},null,1,null,{"$f":"ROUND(G56,5)","v":1.5440000000000001E-2},{"$f":"E56*IF(I56=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6545618500419825E-2}]
[null,"Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G58,5)","v":3.832E-2},null,3.8322120234565257E-2,null,1,null,{"$f":"ROUND(G58,5)","v":3.832E-2},{"$f":"E58*IF(I58=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G60,5)","v":1.5869999999999999E-2},null,1.5865000976619963E-2,null,0,{"$f":"ROUND(G60,5)","v":1.5869999999999999E-2},null,{"$f":"E60*IF(I60=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G61,5)","v":2.2699999999999999E-3},null,2.2666377095515865E-3,null,1,null,{"$f":"ROUND(G61,5)","v":2.2699999999999999E-3},{"$f":"E61*IF(I61=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G63,5)","v":5.5199999999999997E-3},null,5.5169173005218059E-3,null,null,{"$f":"ROUND(G63,5)","v":5.5199999999999997E-3},null,{"$f":"E63*IF(I63=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G64,5)","v":4.8300000000000001E-3},null,4.8349451205784953E-3,null,null,{"$f":"ROUND(G64,5)","v":4.8300000000000001E-3},null,{"$f":"E64*IF(I64=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación",null,null,null,null,0]
[null,"Cargo por Energía por los siguientes KWh",0.10824,0.11587,{"$f":"ROUND(G66,5)","v":7.8070000000000001E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W527,0)","v":7.8073176106407391E-2},null,null,{"$f":"ROUND(G66,5)","v":7.8070000000000001E-2},null,{"$f":"E66*IF(I66=1,(1+FactorAjuste_3años!$D$25),1)","v":7.8070000000000001E-2}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G67,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W528,0)","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E67*IF(I67=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G68,5)","v":1.72E-3},null,{"$f":"G90","v":1.717090013453254E-3},null,null,{"$f":"ROUND(G68,5)","v":1.72E-3},null,{"$f":"E68*IF(I68=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G69,5)","v":0},null,{"$f":"G91","v":0},null,null,null,null,{"$f":"E69*IF(I69=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS 3: Clientes con consumo mayor a 750 KWh "]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los 1eros. 10 KWh",{"$f":"+C77","v":2.17},{"$f":"+D77","v":2.17},{"$f":"+E77","v":2.4900000000000002},null,null,null,null,{"$f":"+J77","v":0},{"$f":"+K77","v":2.4900000000000002},{"$f":"+L77","v":2.6683024654174461}]
[null,"Cargo por Energía",{"$f":"+C78+C80+C82+C83+C85+C86+C88+C90","v":0.21359},{"$f":"+D78+D80+D82+D83+D85+D86+D88+D90","v":0.2296},{"$f":"+E78+E80+E82+E83+E85+E86+E88+E89+E90+E91","v":0.22144},null,null,null,null,{"$f":"+J78+J80+J82+J83+J85+J86+J88+J90","v":0.12709000000000001},{"$f":"+K78+K80+K82+K83+K85+K86+K88+K90","v":5.6030000000000003E-2},{"$f":"+L78+L80+L82+L83+L85+L86+L88+L89+L90+L91","v":0.22545216350897165}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",2.17,2.17,{"$f":"ROUND(G77,2)","v":2.4900000000000002},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W540,0)","v":2.4882348982526596},null,1,null,{"$f":"ROUND(G77,2)","v":2.4900000000000002},{"$f":"E77*IF(I77=1,(1+FactorAjuste_3años!$D$25),1)","v":2.6683024654174461}]
[null,"Cargo por Energía por los siguientes KWh",1.6219999999999998E-2,1.6250000000000001E-2,{"$f":"ROUND(G78,5)","v":1.5440000000000001E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W541,0)","v":1.5443717884977138E-2},null,1,null,{"$f":"ROUND(G78,5)","v":1.5440000000000001E-2},{"$f":"E78*IF(I78=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6545618500419825E-2}]
[null,"Distribución"]
[null,"Cargo por Energía por los siguientes KWh",3.1600000000000003E-2,3.1629999999999998E-2,{"$f":"ROUND(G80,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W543,0)","v":3.8322120234565257E-2},null,1,null,{"$f":"ROUND(G80,5)","v":3.832E-2},{"$f":"E80*IF(I80=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1063996174617076E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía por los siguientes KWh",1.7479999999999999E-2,1.8610000000000002E-2,{"$f":"ROUND(G82,5)","v":1.5869999999999999E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W546,0)","v":1.5865000976619963E-2},null,0,{"$f":"ROUND(G82,5)","v":1.5869999999999999E-2},null,{"$f":"E82*IF(I82=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5869999999999999E-2}]
[null,"Alumbrado Público",1.34E-3,1.34E-3,{"$f":"ROUND(G83,5)","v":2.2699999999999999E-3},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W548,0)","v":2.2666377095515865E-3},null,1,null,{"$f":"ROUND(G83,5)","v":2.2699999999999999E-3},{"$f":"E83*IF(I83=1,(1+FactorAjuste_3años!$D$25),1)","v":2.4325488339347798E-3}]
[null,"Transmisión"]
[null,"Cargo por Energía por los siguientes KWh",5.0699999999999999E-3,1.013E-2,{"$f":"ROUND(G85,5)","v":5.5199999999999997E-3},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W551,0)","v":5.5169173005218059E-3},null,null,{"$f":"ROUND(G85,5)","v":5.5199999999999997E-3},null,{"$f":"E85*IF(I85=1,(1+FactorAjuste_3años!$D$25),1)","v":5.5199999999999997E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.0200000000000002E-3,5.13E-3,{"$f":"ROUND(G86,5)","v":4.8300000000000001E-3},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W553,0)","v":4.8349451205784953E-3},null,null,{"$f":"ROUND(G86,5)","v":4.8300000000000001E-3},null,{"$f":"E86*IF(I86=1,(1+FactorAjuste_3años!$D$25),1)","v":4.8300000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Energía por los siguientes KWh",0.13674,0.14638000000000001,{"$f":"ROUND(G88,5)","v":9.9150000000000002E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W555,0)","v":9.9152933655137374E-2},null,null,{"$f":"ROUND(G88,5)","v":9.9150000000000002E-2},null,{"$f":"E88*IF(I88=1,(1+FactorAjuste_3años!$D$25),1)","v":9.9150000000000002E-2}]
[null,"Cargo por Potencia Energizada (siguientes kWh)",null,null,{"$f":"ROUND(G89,5)","v":3.832E-2},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W556,0)","v":3.8322002243115209E-2},null,null,null,null,{"$f":"E89*IF(I89=1,(1+FactorAjuste_3años!$D$25),1)","v":3.832E-2}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,{"$f":"ROUND(G90,5)","v":1.72E-3},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W559,0)","v":1.717090013453254E-3},null,null,{"$f":"ROUND(G90,5)","v":1.72E-3},null,{"$f":"E90*IF(I90=1,(1+FactorAjuste_3años!$D$25),1)","v":1.72E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G91,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$T$2,Ajustes_2!W557,0)","v":0},null,null,null,null,{"$f":"E91*IF(I91=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTS único"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, primeros 10 kWh",null,null,{"$f":"E101","v":0},null,null,null,null,null,null,{"$f":"L101","v":0}]
[null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E112+E115+E116+E117","v":0},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L112+L115+L116+L117","v":0}]
[null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E113+E115+E116+E117","v":0},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L113+L115+L116+L117","v":0}]
[null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"E102+E104+E106+E107+E109+E110+E114+E115+E116+E117","v":0},null,null,null,null,null,null,{"$f":"L102+L104+L106+L107+L109+L110+L114+L115+L116+L117","v":0}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",null,null,{"$f":"ROUND(G101,2)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W572,0)","v":0},null,1,null,null,{"$f":"E101*IF(I101=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por los siguientes  kWh",null,null,{"$f":"ROUND(G102,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W573,0)","v":0},null,1,null,null,{"$f":"E102*IF(I102=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Distribución"]
[null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"ROUND(G104,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W575,0)","v":0},null,1,null,null,{"$f":"E104*IF(I104=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por energía por los kWh adionales",null,null,{"$f":"ROUND(G106,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W578,0)","v":0},null,0,null,null,{"$f":"E106*IF(I106=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",null,null,{"$f":"ROUND(G107,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W580,0)","v":0},null,1,null,null,{"$f":"E107*IF(I107=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Transmisión"]
[null,"Cargo por energía por los kWh adicionales",null,null,{"$f":"ROUND(G109,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W583,0)","v":0},null,null,null,null,{"$f":"E109*IF(I109=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"ROUND(G110,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W585,0)","v":0},null,null,null,null,{"$f":"E110*IF(I110=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por energía siguientes kWh hasta 300 kWh",null,null,{"$f":"ROUND(G112,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W587,0)","v":0},null,null,null,null,{"$f":"E112*IF(I112=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por energía siguientes kWh desde 301 hasta 750 kWh",null,null,{"$f":"ROUND(G113,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W588,0)","v":0},null,null,null,null,{"$f":"E113*IF(I113=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por energía siguientes kWh por encima de 750 kWh",null,null,{"$f":"ROUND(G114,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W589,0)","v":0},null,null,null,null,{"$f":"E114*IF(I114=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Potencia Energizada adicionales",null,null,{"$f":"ROUND(G115,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W590,0)","v":0},null,null,null,null,{"$f":"E115*IF(I115=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,{"$f":"ROUND(G116,5)","v":0},null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W593,0)","v":0},null,null,null,null,{"$f":"E116*IF(I116=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,0,null,{"$f":"IF(E1=Ajustes_2!$U$2,Ajustes_2!W591,0)","v":0},null,null,null,null,{"$f":"E117*IF(I117=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"BTSH"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, primeros 10 kWh de consumo en Bajo Fuera Punta",null,null,{"$f":"E127","v":0},null,null,null,null,null,null,{"$f":"L127","v":0}]
[null,"Cargo por Energía kWh. Punta",null,null,{"$f":"E128+E130+E134+E137+E139+E142+E144+E147+E148+E149","v":0},null,null,null,null,null,null,{"$f":"L128+L130+L134+L137+L139+L142+L144+L147+L148+L149","v":0}]
[null,"Cargo por Energía kWh. Medio Fuera Punta",null,null,{"$f":"E128+E131+E135+E137+E140+E142+E145+E147+E148+E149","v":0},null,null,null,null,null,null,{"$f":"L128+L131+L135+L137+L140+L142+L145+L147+L148+L149","v":0}]
[null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,{"$f":"E128+E132+E136+E137+E141+E142+E146+E147+E148+E149","v":0},null,null,null,null,null,null,{"$f":"L128+L132+L136+L137+L141+L142+L146+L147+L148+L149","v":0}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, primeros 10 kWh de consumo en Bajo Fuera Punta",null,null,{"$f":"ROUND(G127,2)","v":0},null,null,null,1,null,null,{"$f":"E127*IF(I127=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por los siguientes  kWh",null,null,{"$f":"ROUND(G128,5)","v":0},null,null,null,1,null,null,{"$f":"E128*IF(I128=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Distribución"]
[null,"Cargo por Energía kWh. Punta",null,null,{"$f":"ROUND(G130,5)","v":0},null,null,null,1,null,null,{"$f":"E130*IF(I130=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh. Medio Fuera Punta",null,null,0,null,null,null,1,null,null,{"$f":"E131*IF(I131=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,0,null,null,null,1,null,null,{"$f":"E132*IF(I132=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía kWh. Punta",null,null,{"$f":"ROUND(G134,5)","v":0},null,null,null,0,null,null,{"$f":"E134*IF(I134=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh. Medio Fuera Punta",null,null,{"$f":"ROUND(G135,5)","v":0},null,null,null,0,null,null,{"$f":"E135*IF(I135=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,{"$f":"ROUND(G136,5)","v":0},null,null,null,0,null,null,{"$f":"E136*IF(I136=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",null,null,{"$f":"ROUND(G137,5)","v":0},null,null,null,1,null,null,{"$f":"E137*IF(I137=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Transmisión"]
[null,"Cargo por Energía kWh. Punta",null,null,{"$f":"ROUND(G139,5)","v":0},null,null,null,null,null,null,{"$f":"E139*IF(I139=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh. Medio Fuera Punta",null,null,{"$f":"ROUND(G140,5)","v":0},null,null,null,null,null,null,{"$f":"E140*IF(I140=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,0,null,null,null,null,null,null,{"$f":"E141*IF(I141=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdidas de Energía en Transmisión",null,null,{"$f":"ROUND(G142,5)","v":0},null,null,null,null,null,null,{"$f":"E142*IF(I142=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por Energía kWh. Punta",null,null,{"$f":"ROUND(G144,5)","v":0},null,null,null,null,null,null,{"$f":"E144*IF(I144=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh. Medio Fuera Punta",null,null,0,null,null,null,null,null,null,{"$f":"E145*IF(I145=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Energía kWh adicionales. Bajo Fuera Punta",null,null,0,null,null,null,null,null,null,{"$f":"E146*IF(I146=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Potencia Energizada adicionales",null,null,0,null,null,null,null,null,null,{"$f":"E147*IF(I147=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,0,null,null,null,null,null,null,{"$f":"E148*IF(I148=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,0,null,null,null,null,null,null,{"$f":"E149*IF(I149=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTD:  Tarifa con Demanda Máxima "]
[null,"Esta tarifa se aplica a cualquier uso de la energía eléctrica de los clientes con una demanda máxima mensual mayor de  15 kilovatios (15 kW), conectados en baja tensión."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C163","v":4.68},{"$f":"+D163","v":4.6900000000000004},{"$f":"+E163","v":5.33},null,null,null,null,{"$f":"+J163","v":0},{"$f":"+K163","v":5.33},{"$f":"+L163","v":5.7116675263754964}]
[null,"Cargo por Demanda Máxima",{"$f":"+C166+C169+C173+C177","v":11.06},{"$f":"+D166+D169+D173+D177","v":13.6},{"$f":"+E166+E169+E173+E177","v":17.2},null,null,null,null,{"$f":"+J166+J169+J173+J177","v":4.12},{"$f":"+K166+K169+K173+K177","v":13.08},{"$f":"+L166+L169+L173+L177","v":18.136624999060317}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",{"$f":"+C164+C167+C170+C171+C175+C178+C183","v":0.17945},{"$f":"+D164+D167+D170+D171+D175+D178+D183","v":0.19058},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E178+E$182+E$183+E184","v":0.16430999999999998},null,null,null,null,{"$f":"+J$164+J$167+J$170+J$171+J$174+J$175+J178+J$182+J$183","v":0.15667999999999999},7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L178+L$182+L$183+L184","v":0.16485636458278519}]
[null,"Cargo por Energía por los siguientes KWh de 10,0001 a 30,000",{"$f":"+C164+C167+C170+C171+C175+C179+C183","v":0.18543999999999999},{"$f":"+D164+D167+D170+D171+D175+D179+D183","v":0.19700999999999999},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E179+E$182+E$183+E184","v":0.16788999999999998},null,null,null,null,0.16026000000000001,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L179+L$182+L$183+L184","v":0.16843636458278519}]
[null,"Cargo por Energía por los siguientes KWh de 30,0001 a 50,000",{"$f":"+C164+C167+C170+C171+C175+C180+C183","v":0.19307999999999997},{"$f":"+D164+D167+D170+D171+D175+D180+D183","v":0.20518},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E180+E$182+E$183+E184","v":0.17165},null,null,null,null,0.16402,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L180+L$182+L$183+L184","v":0.1721963645827852}]
[null,"Cargo por Energía por los siguientes KWh en exceso de 50,001",{"$f":"+C164+C167+C170+C171+C175+C181+C183","v":0.19969000000000003},{"$f":"+D164+D167+D170+D171+D175+D181+D183","v":0.21225999999999998},{"$f":"+E$164+E$167+E$170+E$171+E$174+E$175+E181+E$182+E$183+E184","v":0.17559999999999998},null,null,null,null,0.16797000000000001,7.6299999999999996E-3,{"$f":"+L$164+L$167+L$170+L$171+L$174+L$175+L181+L$182+L$183+L184","v":0.17614636458278518}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",4.68,4.6900000000000004,{"$f":"ROUND(G163,2)","v":5.33},null,{"$f":"Ajustes_2!W610","v":5.3349443157451084},null,1,null,{"$f":"ROUND(G163,2)","v":5.33},{"$f":"E163*IF(I163=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía ",2.15E-3,2.15E-3,{"$f":"ROUND(G164,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W611","v":5.4269552232858063E-3},null,1,null,{"$f":"ROUND(G164,5)","v":5.4299999999999999E-3},{"$f":"E164*IF(I164=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",6.69,6.7,{"$f":"ROUND(G166,2)","v":13.08},null,{"$f":"Ajustes_2!W613","v":13.08006857391292},null,1,null,{"$f":"ROUND(G166,2)","v":13.08},{"$f":"E166*IF(I166=1,(1+FactorAjuste_3años!$D$25),1)","v":14.016624999060317}]
[null,"Cargo por Energía",1.406E-2,1.4069999999999999E-2,{"$f":"ROUND(G167,5)","v":0},null,{"$f":"Ajustes_2!W614","v":0},null,1,null,{"$f":"ROUND(G167,5)","v":0},{"$f":"E167*IF(I167=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",0.70000000000000007,0.75,{"$f":"ROUND(G169,2)","v":0.5},null,{"$f":"Ajustes_2!W616","v":0.50337116755724387},null,0,{"$f":"ROUND(G169,2)","v":0.5},null,{"$f":"E169*IF(I169=1,(1+FactorAjuste_3años!$D$25),1)","v":0.5}]
[null,"Pérdidas Estándar de Energía",1.2659999999999999E-2,1.349E-2,{"$f":"ROUND(G170,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W617","v":1.4363515053567553E-2},null,0,{"$f":"ROUND(G170,5)","v":1.436E-2},null,{"$f":"E170*IF(I170=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G171,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W618","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G171,5)","v":2.2000000000000001E-3},{"$f":"E171*IF(I171=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima",2.41,4.8,{"$f":"ROUND(G173,2)","v":1.33},null,{"$f":"Ajustes_2!W621","v":1.3344063252508778},null,null,{"$f":"ROUND(G173,2)","v":1.33},null,{"$f":"E173*IF(I173=1,(1+FactorAjuste_3años!$D$25),1)","v":1.33}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G174,5)","v":4.9899999999999996E-3},null,{"$f":"Ajustes_2!W622","v":4.9936233547665338E-3},null,null,{"$f":"ROUND(G174,5)","v":4.9899999999999996E-3},null,{"$f":"E174*IF(I174=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9899999999999996E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G175,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W623","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G175,5)","v":4.6800000000000001E-3},null,{"$f":"E175*IF(I175=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima ",1.26,1.35,{"$f":"ROUND(G177,2)","v":2.29},null,{"$f":"Ajustes_2!W625","v":2.2859352028685955},null,null,{"$f":"ROUND(G177,2)","v":2.29},null,{"$f":"E177*IF(I177=1,(1+FactorAjuste_3años!$D$25),1)","v":2.29}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",0.14435000000000001,0.15451999999999999,{"$f":"ROUND(G178,5)","v":7.1609999999999993E-2},null,{"$f":"Ajustes_2!W626","v":7.1611892752713485E-2},null,null,{"$f":"ROUND(G178,5)","v":7.1609999999999993E-2},null,{"$f":"E178*IF(I178=1,(1+FactorAjuste_3años!$D$25),1)","v":7.1609999999999993E-2}]
[null,"Cargo por Energía por los siguientes KWh de 10,0001 a 30,000",0.15034,0.16095000000000001,7.5190000000000007E-2,null,{"$f":"Ajustes_2!W627","v":7.5192487390349158E-2},null,null,7.5190000000000007E-2,null,{"$f":"E179*IF(I179=1,(1+FactorAjuste_3años!$D$25),1)","v":7.5190000000000007E-2}]
[null,"Cargo por Energía por los siguientes KWh de 30,0001 a 50,000",0.15797999999999998,0.16911999999999999,7.8950000000000006E-2,null,{"$f":"Ajustes_2!W628","v":7.8952111759866619E-2},null,null,7.8950000000000006E-2,null,{"$f":"E180*IF(I180=1,(1+FactorAjuste_3años!$D$25),1)","v":7.8950000000000006E-2}]
[null,"Cargo por Energía por los siguientes KWh en exceso de 50,001",0.16459000000000001,0.1762,8.2900000000000001E-2,null,{"$f":"Ajustes_2!W629","v":8.2899717347859961E-2},null,null,8.2900000000000001E-2,null,{"$f":"E181*IF(I181=1,(1+FactorAjuste_3años!$D$25),1)","v":8.2900000000000001E-2}]
[null,"Cargo por Potencia Energizada",null,null,5.9380000000000002E-2,null,{"$f":"Ajustes_2!W631","v":5.9382346334324591E-2},null,null,5.9380000000000002E-2,null,{"$f":"E182*IF(I182=1,(1+FactorAjuste_3años!$D$25),1)","v":5.9380000000000002E-2}]
[null,"Cargo de abastecimiento de alumbrado público",1.2E-4,1.3000000000000002E-4,1.66E-3,null,{"$f":"Ajustes_2!W635","v":1.6637016317688524E-3},null,null,1.66E-3,null,{"$f":"E183*IF(I183=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,0,null,{"$f":"Ajustes_2!W630","v":0},null,null,null,null,{"$f":"E184*IF(I184=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa BTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C198","v":4.68},{"$f":"+D198","v":4.6900000000000004},{"$f":"+E198","v":5.33},null,null,null,null,{"$f":"+J198","v":0},{"$f":"+K198","v":5.33},{"$f":"+L198","v":5.7116675263754964}]
[null,"Cargo por Demanda Máxima en Período de Punta",{"$f":"+C201+C205+C211+C217","v":18.399999999999999},{"$f":"+D201+D205+D211+D217","v":21.450000000000003},{"$f":"+E201+E205+E211+E217","v":12.549999999999999},null,null,null,null,{"$f":"+J201+J205+J211+J217","v":4.1400000000000006},{"$f":"+K201+K205+K211+K217","v":8.41},{"$f":"+L201+L205+L211+L217","v":13.15221836713282}]
[null,"Cargo por Demanda Máxima Fuera de Punta",{"$f":"+C202","v":1.9},{"$f":"+D202","v":1.9},{"$f":"+E202","v":5.26},null,null,null,null,{"$f":"+J202","v":0},{"$f":"+K202","v":5.26},{"$f":"+L202","v":5.6366550072673753}]
[null,"Cargo por Energía en Punta",{"$f":"+C199+C203+C206+C209+C215+C219+C222","v":0.16250999999999999},{"$f":"+D199+D203+D206+D209+D215+D219+D222","v":0.17212},{"$f":"+E199+E203+E206+E209+E212+E215+E218+E219+E222+E223","v":0.15611999999999998},null,null,null,null,{"$f":"+J199+J203+J206+J209+J212+J215+J218+J219+J222","v":0.14849000000000001},{"$f":"+K199+K203+K206+K209+K212+K215+K218+K219+K222","v":7.6299999999999996E-3},{"$f":"+L199+L203+L206+L209+L212+L215+L218+L219+L222+L223","v":0.15666636458278518}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"+E199+E203+E207+E209+E213+E215+E218+E220+E222+E223","v":0.15195},null,null,null,null,null,null,{"$f":"+L199+L203+L207+L209+L213+L215+L218+L220+L222+L223","v":0.15249636458278518}]
[null,"Cargo por Energía Bajo Fuera de Punta",{"$f":"+C199+C203+C208+C209+C215+C221+C222","v":0.14895},{"$f":"+D199+D203+D208+D209+D215+D221+D222","v":0.15760999999999997},{"$f":"+E199+E203+E208+E209+E214+E215+E218+E221+E222+E223","v":6.3490000000000005E-2},null,null,null,null,{"$f":"+J199+J203+J208+J209+J212+J215+J218+J221+J222","v":6.0030000000000007E-2},{"$f":"+K199+K203+K208+K209+K212+K215+K218+K221+K222","v":7.6299999999999996E-3},{"$f":"+L199+L203+L208+L209+L214+L215+L218+L221+L222+L223","v":6.403636458278518E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",4.68,4.6900000000000004,{"$f":"ROUND(G198,2)","v":5.33},null,{"$f":"Ajustes_2!W650","v":5.3349443157451084},null,1,null,{"$f":"ROUND(G198,2)","v":5.33},{"$f":"E198*IF(I198=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía",2.15E-3,2.15E-3,{"$f":"ROUND(G199,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W651","v":5.4269552232858063E-3},null,1,null,{"$f":"ROUND(G199,5)","v":5.4299999999999999E-3},{"$f":"E199*IF(I199=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",6.72,6.73,{"$f":"ROUND(G201,2)","v":8.41},null,{"$f":"Ajustes_2!W653","v":8.4098957146025217},null,1,null,{"$f":"ROUND(G201,2)","v":8.41},{"$f":"E201*IF(I201=1,(1+FactorAjuste_3años!$D$25),1)","v":9.0122183671328191}]
[null,"Demanda Fuera de Punta ",1.9,1.9,{"$f":"ROUND(G202,2)","v":5.26},null,{"$f":"Ajustes_2!W654","v":5.2557046271910357},null,1,null,{"$f":"ROUND(G202,2)","v":5.26},{"$f":"E202*IF(I202=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6366550072673753}]
[null,"Energía ",1.968E-2,1.9699999999999999E-2,{"$f":"ROUND(G203,5)","v":0},null,{"$f":"Ajustes_2!W655","v":0},null,1,null,{"$f":"ROUND(G203,5)","v":0},{"$f":"E203*IF(I203=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda en Punta",0.70000000000000007,0.75,{"$f":"ROUND(G205,2)","v":0.52},null,{"$f":"Ajustes_2!W658","v":0.51942370785289105},null,0,{"$f":"ROUND(G205,2)","v":0.52},null,{"$f":"E205*IF(I205=1,(1+FactorAjuste_3años!$D$25),1)","v":0.52}]
[null,"Pérdidas Estándar de Energía en Punta",null,null,{"$f":"ROUND(G206,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W656","v":1.4363515053567555E-2},null,0,{"$f":"ROUND(G206,5)","v":1.436E-2},null,{"$f":"E206*IF(I206=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"ROUND(G207,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W657","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E207*IF(I207=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,null,null,null,{"$f":"ROUND(G208,5)","v":0},null,null,null,0,{"$f":"ROUND(G208,5)","v":0},null,{"$f":"E208*IF(I208=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G209,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W659","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G209,5)","v":2.2000000000000001E-3},{"$f":"E209*IF(I209=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",2.41,4.8,{"$f":"ROUND(G211,2)","v":1.38},null,{"$f":"Ajustes_2!W662","v":1.3769606324647896},null,null,{"$f":"ROUND(G211,2)","v":1.38},null,{"$f":"E211*IF(I211=1,(1+FactorAjuste_3años!$D$25),1)","v":1.38}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G212,5)","v":4.1700000000000001E-3},null,{"$f":"Ajustes_2!W663","v":4.1729075554297777E-3},null,null,{"$f":"ROUND(G212,5)","v":4.1700000000000001E-3},null,{"$f":"E212*IF(I212=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,null,null,null,{"$f":"ROUND(G213,5)","v":0},null,null,null,null,null,null,{"$f":"E213*IF(I213=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E214*IF(I214=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G215,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W664","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G215,5)","v":4.6800000000000001E-3},null,{"$f":"E215*IF(I215=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Punta",8.57,9.17,{"$f":"ROUND(G217,2)","v":2.2400000000000002},null,{"$f":"Ajustes_2!W666","v":2.2401114116013048},null,null,{"$f":"ROUND(G217,2)","v":2.2400000000000002},null,{"$f":"E217*IF(I217=1,(1+FactorAjuste_3años!$D$25),1)","v":2.2400000000000002}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G218,5)","v":4.9520000000000002E-2},null,{"$f":"Ajustes_2!W667","v":4.9523842697928797E-2},null,null,{"$f":"ROUND(G218,5)","v":4.9520000000000002E-2},null,{"$f":"E218*IF(I218=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9520000000000002E-2}]
[null,"Energía en Punta",0.13421,0.14366999999999999,7.4099999999999999E-2,null,{"$f":"Ajustes_2!W668","v":7.4104124801068885E-2},null,null,{"$f":"ROUND(G219,5)","v":7.4099999999999999E-2},null,{"$f":"E219*IF(I219=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Energía en Fuera Punta",null,null,7.4099999999999999E-2,null,{"$f":"Ajustes_2!W669","v":7.4104124801068885E-2},null,null,null,null,{"$f":"E220*IF(I220=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,null,0.12064999999999999,0.12916,0,null,null,null,null,{"$f":"ROUND(G221,5)","v":0},null,{"$f":"E221*IF(I221=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",3.5999999999999997E-4,3.8000000000000002E-4,1.66E-3,null,{"$f":"Ajustes_2!W671","v":1.6637016317688524E-3},null,null,{"$f":"ROUND(G222,5)","v":1.66E-3},null,{"$f":"E222*IF(I222=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W670","v":0},null,null,null,null,{"$f":"E223*IF(I223=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"BTHME"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en 3 bloques horarios. Destinada a \"electrolineras\" en BT"]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",null,null,{"$f":"E235","v":5.33},null,null,null,null,null,null,{"$f":"L235","v":5.7116675263754964}]
[null,"Cargo por Energía en Punta",null,null,{"$f":"E236+E238+E240+E243+E244+E246+E247+E250+E252+E253+E254+E258+E257","v":0.62919000000000003},null,null,null,null,null,null,{"$f":"L236+L238+L240+L243+L244+L246+L247+L250+L252+L253+L254+L258+L257","v":0.64911691167725571}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"E236+E239+E241+E243+E244+E248+E250+E253+E255+E258+E257","v":0.22288999999999998},null,null,null,null,null,null,{"$f":"L236+L239+L241+L243+L244+L248+L250+L253+L255+L258+L257","v":0.22609371578424758}]
[null,"Cargo por Energía Bajo Fuera de Punta",null,null,{"$f":"E236+E239+E242+E243+E244+E249+E250+E253+E256+E258+E257","v":0.16653999999999997},null,null,null,null,null,null,{"$f":"L236+L239+L242+L243+L244+L249+L250+L253+L256+L258+L257","v":0.16974371578424757}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",null,null,{"$f":"ROUND(G235,2)","v":5.33},null,{"$f":"Ajustes_2!W2331","v":5.3349443157451084},null,1,null,null,{"$f":"E235*IF(I235=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7116675263754964}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G236,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W2332","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E236*IF(I236=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Energía en Período de Punta",null,null,0.27065,null,{"$f":"Ajustes_2!W2334","v":0.27064641875991963},null,1,null,null,{"$f":"E238*IF(I238=1,(1+FactorAjuste_3años!$D$25),1)","v":0.29003054709447057}]
[null,"Energía en Fuera de Punta ",null,null,3.7109999999999997E-2,null,{"$f":"Ajustes_2!W2335","v":3.7107799949147757E-2},null,1,null,null,{"$f":"E239*IF(I239=1,(1+FactorAjuste_3años!$D$25),1)","v":3.9767351201462409E-2}]
[null,"Pérdidas Estándar de Energía en Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2337","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E240*IF(I240=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2338","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E241*IF(I241=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W2339","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E242*IF(I242=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,1.6719999999999999E-2,null,{"$f":"Ajustes_2!W2340","v":1.6716041568183463E-2},null,0,null,null,{"$f":"E243*IF(I243=1,(1+FactorAjuste_3años!$D$25),1)","v":1.6719999999999999E-2}]
[null,"Alumbrado Público",null,null,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W2341","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E244*IF(I244=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Energizada Punta",null,null,{"$f":"ROUND(G246,5)","v":4.4310000000000002E-2},null,{"$f":"Ajustes_2!W2344","v":4.4313208700424746E-2},null,null,null,null,{"$f":"E246*IF(I246=1,(1+FactorAjuste_3años!$D$25),1)","v":4.4310000000000002E-2}]
[null,"Cargo por Energía. Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2345","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E247*IF(I247=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía.  Medio Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2346","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E248*IF(I248=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Cargo por Energía.  Bajo Fuera Punta",null,null,4.1700000000000001E-3,null,{"$f":"Ajustes_2!W2347","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E249*IF(I249=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,"Pérdidas de Energía en Transmisión",null,null,4.6800000000000001E-3,null,{"$f":"Ajustes_2!W2348","v":4.684615263947662E-3},null,null,null,null,{"$f":"E250*IF(I250=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Energizada Punta",null,null,{"$f":"ROUND(G252,5)","v":7.2090000000000001E-2},null,{"$f":"Ajustes_2!W2350","v":7.2091040334829645E-2},null,null,null,null,{"$f":"E252*IF(I252=1,(1+FactorAjuste_3años!$D$25),1)","v":7.2090000000000001E-2}]
[null,"Cargo por Potencia Energizada",null,null,4.9520000000000002E-2,null,{"$f":"Ajustes_2!W2351","v":4.9523842697928797E-2},null,null,null,null,{"$f":"E253*IF(I253=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9520000000000002E-2}]
[null,"Energía en Punta",null,null,0.1434,null,{"$f":"Ajustes_2!W2352","v":0.14340360851490183},null,null,null,null,{"$f":"E254*IF(I254=1,(1+FactorAjuste_3años!$D$25),1)","v":0.1434}]
[null,"Energía en Medio Fuera Punta",null,null,8.7040000000000006E-2,null,{"$f":"Ajustes_2!W2353","v":8.7044781381496891E-2},null,null,null,null,{"$f":"E255*IF(I255=1,(1+FactorAjuste_3años!$D$25),1)","v":8.7040000000000006E-2}]
[null,"Energía en Bajo Fuera Punta",null,null,3.0689999999999999E-2,null,{"$f":"Ajustes_2!W2354","v":3.0685954248091962E-2},null,null,null,null,{"$f":"E256*IF(I256=1,(1+FactorAjuste_3años!$D$25),1)","v":3.0689999999999999E-2}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,1.66E-3,null,{"$f":"Ajustes_2!W2356","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E257*IF(I257=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,{"$f":"ROUND(G258,5)","v":0},null,{"$f":"Ajustes_2!W2355","v":0},null,null,null,null,{"$f":"E258*IF(I258=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN MEDIA TENSION"]
[null,"Los clientes conectados en voltajes mayores que 600V y menores que 115 kV pueden escoger entre la Tarifa con Demanda Máxima MTD o la Tarifa por Bloque Horario MTH."]
[]
[null,"Tarifa MTD:  Tarifa Con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C271","v":8.3800000000000008},{"$f":"+D271","v":8.39},{"$f":"+E271","v":9.58},null,null,null,null,{"$f":"+J271","v":0},{"$f":"+K271","v":9.58},{"$f":"+L271","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima",{"$f":"+C274+C277+C281+C285","v":9.83},{"$f":"+D274+D277+D281+D285","v":12.67},{"$f":"+E274+E277+E281+E285","v":13.899999999999999},null,null,null,null,{"$f":"+J274+J277+J281+J285","v":3.9099999999999997},{"$f":"+K274+K277+K281+K285","v":9.99},{"$f":"+L274+L277+L281+L285","v":14.61535808414469}]
[null,"Cargo por Energía",{"$f":"+C272+C275+C278+C279+C283+C286+C288","v":0.14543999999999999},{"$f":"+D272+D275+D278+D279+D283+D286+D288","v":0.15437999999999999},{"$f":"+E272+E275+E278+E279+E282+E283+E286+E287+E288+E289","v":0.14626},null,null,null,null,{"$f":"+J272+J275+J278+J279+J282+J283+J286+J287+J288","v":0.13936999999999999},{"$f":"+K272+K275+K278+K279+K282+K283+K286+K287+K288","v":6.8900000000000003E-3},{"$f":"+L272+L275+L278+L279+L282+L283+L286+L287+L288+L289","v":0.14675337509507075}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G271,2)","v":9.58},null,{"$f":"Ajustes_2!W688","v":9.5839217055579127},null,1,null,{"$f":"ROUND(G271,2)","v":9.58},{"$f":"E271*IF(I271=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía ",3.2799999999999999E-3,3.29E-3,{"$f":"ROUND(G272,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W689","v":4.6945939885683291E-3},null,1,null,{"$f":"ROUND(G272,5)","v":4.6899999999999997E-3},{"$f":"E272*IF(I272=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",4.1900000000000004,4.1900000000000004,{"$f":"ROUND(G274,2)","v":9.99},null,{"$f":"Ajustes_2!W691","v":9.9914660287168893},null,1,null,{"$f":"ROUND(G274,2)","v":9.99},{"$f":"E274*IF(I274=1,(1+FactorAjuste_3años!$D$25),1)","v":10.705358084144692}]
[null,"Cargo por Energía",1.048E-2,1.0489999999999999E-2,{"$f":"ROUND(G275,5)","v":0},null,{"$f":"Ajustes_2!W692","v":0},null,1,null,{"$f":"ROUND(G275,5)","v":0},{"$f":"E275*IF(I275=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",0.57000000000000006,0.6,{"$f":"ROUND(G277,2)","v":0.37},null,{"$f":"Ajustes_2!W694","v":0.37172071202627954},null,0,{"$f":"ROUND(G277,2)","v":0.37},null,{"$f":"E277*IF(I277=1,(1+FactorAjuste_3años!$D$25),1)","v":0.37}]
[null,"Pérdidas Estándar de Energía",9.6499999999999989E-3,1.027E-2,{"$f":"ROUND(G278,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W695","v":9.8530443604628402E-3},null,0,{"$f":"ROUND(G278,5)","v":9.8499999999999994E-3},null,{"$f":"E278*IF(I278=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G279,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W696","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G279,5)","v":2.2000000000000001E-3},{"$f":"E279*IF(I279=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",2.64,5.28,{"$f":"ROUND(G281,2)","v":1.43},null,{"$f":"Ajustes_2!W699","v":1.4297036256119571},null,null,{"$f":"ROUND(G281,2)","v":1.43},null,{"$f":"E281*IF(I281=1,(1+FactorAjuste_3años!$D$25),1)","v":1.43}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G282,5)","v":3.7499999999999999E-3},null,{"$f":"Ajustes_2!W700","v":3.7463930165228254E-3},null,null,{"$f":"ROUND(G282,5)","v":3.7499999999999999E-3},null,{"$f":"E282*IF(I282=1,(1+FactorAjuste_3años!$D$25),1)","v":3.7499999999999999E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G283,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W701","v":4.684615263947662E-3},null,null,{"$f":"ROUND(G283,5)","v":4.6800000000000001E-3},null,{"$f":"E283*IF(I283=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima",2.4300000000000002,2.6,{"$f":"ROUND(G285,2)","v":2.11},null,{"$f":"Ajustes_2!W703","v":2.1076759288337437},null,null,{"$f":"ROUND(G285,2)","v":2.11},null,{"$f":"E285*IF(I285=1,(1+FactorAjuste_3años!$D$25),1)","v":2.11}]
[null,"Cargo por Energía",0.11567,0.12383,{"$f":"ROUND(G286,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W704","v":7.4104124801068899E-2},null,null,{"$f":"ROUND(G286,5)","v":7.4099999999999999E-2},null,{"$f":"E286*IF(I286=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G287,5)","v":4.5330000000000002E-2},null,{"$f":"Ajustes_2!W709","v":4.5328697526725588E-2},null,null,{"$f":"ROUND(G287,5)","v":4.5330000000000002E-2},null,{"$f":"E287*IF(I287=1,(1+FactorAjuste_3años!$D$25),1)","v":4.5330000000000002E-2}]
[null,"Cargo de abastecimiento de alumbrado público",2.4999999999999995E-4,2.7999999999999998E-4,{"$f":"ROUND(G288,5)","v":1.66E-3},null,{"$f":"Ajustes_2!W713","v":1.6637016317688524E-3},null,null,{"$f":"ROUND(G288,5)","v":1.66E-3},null,{"$f":"E288*IF(I288=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G289,5)","v":0},null,{"$f":"Ajustes_2!W708","v":0},null,null,null,null,{"$f":"E289*IF(I289=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa MTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C303","v":8.3800000000000008},{"$f":"+D303","v":8.39},{"$f":"+E303","v":9.58},null,null,null,null,{"$f":"+J303","v":0},{"$f":"+K303","v":9.58},{"$f":"+L303","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima en Período de Punta",{"$f":"+C306+C310+C316+C322","v":17.03},{"$f":"+D306+D310+D316+D322","v":20.36},{"$f":"+E306+E310+E316+E322","v":9.31},null,null,null,null,{"$f":"+J306+J310+J316+J322","v":0.38},{"$f":"+K306+K310+K316+K322","v":5.32},{"$f":"+L306+L310+L316+L322","v":9.6909514522171936}]
[null,"Cargo por Demanda Máxima Fuera de Punta",{"$f":"+C307","v":1.8},{"$f":"+D307","v":1.8},{"$f":"+E307","v":5.04},null,null,null,null,{"$f":"+J307","v":0},{"$f":"+K307","v":5.04},{"$f":"+L307","v":5.4009013757847093}]
[null,"Cargo por Energía en Punta",{"$f":"+C304+C308+C311+C314+C320+C324+C327","v":0.11431999999999999},{"$f":"+D304+D308+D311+D314+D320+D324+D327","v":0.12134},{"$f":"+E304+E308+E311+E314+E317+E320+E323+E324+E327+E328","v":0.13750999999999999},null,null,null,null,{"$f":"+J304+J308+J311+J314+J319+J320+J323+J324+J327","v":9.8499999999999994E-3},{"$f":"+K304+K308+K311+K314+K319+K320+K323+K324+K327","v":6.8900000000000003E-3},{"$f":"+L304+L308+L311+L314+L317+L320+L323+L324+L327+L328","v":0.13800337509507077}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"+E304+E308+E312+E314+E318+E320+E323+E325+E327+E328","v":0.13416},null,null,null,null,null,null,{"$f":"+L304+L308+L312+L314+L318+L320+L323+L325+L327+L328","v":0.13465337509507075}]
[null,"Cargo por Energía Bajo Fuera de Punta",{"$f":"+C304+C308+C313+C314+C320+C326+C327","v":0.10092999999999998},{"$f":"+D304+D308+D313+D314+D320+D326+D327","v":0.10696},{"$f":"+E304+E308+E313+E314+E319+E320+E323+E326+E327+E328","v":5.0209999999999998E-2},null,null,null,null,{"$f":"+J304+J308+J313+J314+J319+J320+J323+J326+J327","v":0},{"$f":"+K304+K308+K313+K314+K319+K320+K323+K326+K327","v":6.8900000000000003E-3},{"$f":"+L304+L308+L313+L314+L319+L320+L323+L326+L327+L328","v":5.0703375095070766E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G303,2)","v":9.58},null,{"$f":"Ajustes_2!W728","v":9.5839217055579127},null,1,null,{"$f":"ROUND(G303,2)","v":9.58},{"$f":"E303*IF(I303=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",3.2799999999999999E-3,3.29E-3,{"$f":"ROUND(G304,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W729","v":4.6945939885683291E-3},null,1,null,{"$f":"ROUND(G304,5)","v":4.6899999999999997E-3},{"$f":"E304*IF(I304=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",4.54,4.54,{"$f":"ROUND(G306,2)","v":5.32},null,{"$f":"Ajustes_2!W731","v":5.3172946870266982},null,1,null,{"$f":"ROUND(G306,2)","v":5.32},{"$f":"E306*IF(I306=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7009514522171933}]
[null,"Demanda Fuera de Punta ",1.8,1.8,{"$f":"ROUND(G307,2)","v":5.04},null,{"$f":"Ajustes_2!W732","v":5.0424331912538163},null,1,null,{"$f":"ROUND(G307,2)","v":5.04},{"$f":"E307*IF(I307=1,(1+FactorAjuste_3años!$D$25),1)","v":5.4009013757847093}]
[null,"Energía ",6.7600000000000004E-3,6.77E-3,{"$f":"ROUND(G308,5)","v":0},null,{"$f":"Ajustes_2!W733","v":0},null,1,null,{"$f":"ROUND(G308,5)","v":0},{"$f":"E308*IF(I308=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda en Punta",0.57000000000000006,0.6,{"$f":"ROUND(G310,2)","v":0.38},null,{"$f":"Ajustes_2!W734","v":0.37887900445643197},null,0,{"$f":"ROUND(G310,2)","v":0.38},null,{"$f":"E310*IF(I310=1,(1+FactorAjuste_3años!$D$25),1)","v":0.38}]
[null,"Pérdidas Estándar de Energía en Punta",6.45E-3,6.8700000000000002E-3,{"$f":"ROUND(G311,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W735","v":9.8530443604628402E-3},null,0,{"$f":"ROUND(G311,5)","v":9.8499999999999994E-3},null,{"$f":"E311*IF(I311=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"ROUND(G312,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W736","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E312*IF(I312=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,null,1.14E-2,1.213E-2,{"$f":"ROUND(G313,5)","v":0},null,null,null,0,{"$f":"ROUND(G313,5)","v":0},null,{"$f":"E313*IF(I313=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G314,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W737","v":2.1961625927895221E-3},null,1,null,{"$f":"ROUND(G314,5)","v":2.2000000000000001E-3},{"$f":"E314*IF(I314=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",2.64,5.28,{"$f":"ROUND(G316,2)","v":1.46},null,{"$f":"Ajustes_2!W740","v":1.457235684788299},null,null,null,null,{"$f":"E316*IF(I316=1,(1+FactorAjuste_3años!$D$25),1)","v":1.46}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G317,5)","v":3.3500000000000001E-3},null,{"$f":"Ajustes_2!W741","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E317*IF(I317=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E318*IF(I318=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,{"$f":"ROUND(G319,5)","v":0},null,null,null,null,null,null,{"$f":"E319*IF(I319=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G320,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W742","v":4.684615263947662E-3},null,null,null,null,{"$f":"E320*IF(I320=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Punta",9.2799999999999994,9.94,{"$f":"ROUND(G322,2)","v":2.15},null,{"$f":"Ajustes_2!W744","v":2.1482638222668071},null,null,null,null,{"$f":"E322*IF(I322=1,(1+FactorAjuste_3años!$D$25),1)","v":2.15}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G323,5)","v":3.6979999999999999E-2},null,{"$f":"Ajustes_2!W745","v":3.6975060893494165E-2},null,null,null,null,{"$f":"E323*IF(I323=1,(1+FactorAjuste_3años!$D$25),1)","v":3.6979999999999999E-2}]
[null,"Energía en Punta",9.1239999999999988E-2,9.7680000000000003E-2,{"$f":"ROUND(G324,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W746","v":7.4104124801068885E-2},null,null,null,null,{"$f":"E324*IF(I324=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Energía en Fuera Punta",null,null,{"$f":"ROUND(G325,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W747","v":7.4104124801068885E-2},null,null,null,null,{"$f":"E325*IF(I325=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,null,7.2899999999999993E-2,7.8039999999999998E-2,0,null,null,null,null,null,null,{"$f":"E326*IF(I326=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",4.7999999999999996E-4,5.1000000000000004E-4,1.66E-3,null,{"$f":"Ajustes_2!W749","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E327*IF(I327=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W748","v":0},null,null,null,null,{"$f":"E328*IF(I328=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"MTHME"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en 3 bloques horarios. Destinada a \"electrolineras\" en MT"]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",null,null,{"$f":"E340","v":9.58},null,null,null,null,null,null,{"$f":"L340","v":10.265999043654269}]
[null,"Cargo por Energía en Punta",null,null,{"$f":"E341+E343+E345+E348+E349+E351+E352+E355+E357+E358+E359+E363+E362","v":0.27798},null,null,null,null,null,null,{"$f":"L341+L343+L345+L348+L349+L351+L352+L355+L357+L358+L359+L363+L362","v":0.28176803229742287}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"E341+E344+E346+E348+E349+E353+E355+E358+E360+E363+E362","v":0.16343999999999997},null,null,null,null,null,null,{"$f":"L341+L344+L346+L348+L349+L353+L355+L358+L360+L363+L362","v":0.16479552838166756}]
[null,"Cargo por Energía Bajo Fuera de Punta",null,null,{"$f":"E341+E344+E347+E348+E349+E354+E355+E358+E361+E363+E362","v":0.11405999999999999},null,null,null,null,null,null,{"$f":"L341+L344+L347+L348+L349+L354+L355+L358+L361+L363+L362","v":0.11541552838166756}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",null,null,{"$f":"ROUND(G340,2)","v":9.58},null,{"$f":"Ajustes_2!W2462","v":9.5839217055579127},null,1,null,null,{"$f":"E340*IF(I340=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G341,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W2463","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E341*IF(I341=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Energía en Período de Punta",null,null,{"$f":"ROUND(G343,5)","v":4.6010000000000002E-2},null,{"$f":"Ajustes_2!W2465","v":4.6014937346996791E-2},null,1,null,null,{"$f":"E343*IF(I343=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9304657202352081E-2}]
[null,"Energía en Fuera de Punta ",null,null,1.204E-2,null,{"$f":"Ajustes_2!W2466","v":1.2043427280521475E-2},null,1,null,null,{"$f":"E344*IF(I344=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2902153286596807E-2}]
[null,"Pérdidas Estándar de Energía en Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2468","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E345*IF(I345=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía Medio Fuera de Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2469","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E346*IF(I346=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía Bajo Fuera de Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W2470","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E347*IF(I347=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Demanda Energizada Punta",null,null,3.2799999999999999E-3,null,{"$f":"Ajustes_2!W2471","v":3.2787525759464644E-3},null,0,null,null,{"$f":"E348*IF(I348=1,(1+FactorAjuste_3años!$D$25),1)","v":3.2799999999999999E-3}]
[null,"Alumbrado Público",null,null,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W2472","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E349*IF(I349=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Energizada Punta",null,null,1.261E-2,null,{"$f":"Ajustes_2!W2475","v":1.2610662504552075E-2},null,null,null,null,{"$f":"E351*IF(I351=1,(1+FactorAjuste_3años!$D$25),1)","v":1.261E-2}]
[null,"Cargo por Energía. Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2476","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E352*IF(I352=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía.  Medio Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2477","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E353*IF(I353=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Cargo por Energía.  Bajo Fuera Punta",null,null,3.3500000000000001E-3,null,{"$f":"Ajustes_2!W2478","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E354*IF(I354=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,"Pérdidas de Energía en Transmisión",null,null,4.6800000000000001E-3,null,{"$f":"Ajustes_2!W2479","v":4.684615263947662E-3},null,null,null,null,{"$f":"E355*IF(I355=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Energizada Punta",null,null,1.8589999999999999E-2,null,{"$f":"Ajustes_2!W2481","v":1.8590699031146369E-2},null,null,null,null,{"$f":"E357*IF(I357=1,(1+FactorAjuste_3años!$D$25),1)","v":1.8589999999999999E-2}]
[null,"Cargo por Potencia Energizada",null,null,3.6979999999999999E-2,null,{"$f":"Ajustes_2!W2482","v":3.6975060893494165E-2},null,null,null,null,{"$f":"E358*IF(I358=1,(1+FactorAjuste_3años!$D$25),1)","v":3.6979999999999999E-2}]
[null,"Energía en Punta",null,null,0.13408,null,{"$f":"Ajustes_2!W2483","v":0.13407996550283061},null,null,null,null,{"$f":"E359*IF(I359=1,(1+FactorAjuste_3años!$D$25),1)","v":0.13408}]
[null,"Energía en Medio Fuera Punta",null,null,8.4709999999999994E-2,null,{"$f":"Ajustes_2!W2484","v":8.470637759496602E-2},null,null,null,null,{"$f":"E360*IF(I360=1,(1+FactorAjuste_3años!$D$25),1)","v":8.4709999999999994E-2}]
[null,"Energía en Bajo Fuera Punta",null,null,3.533E-2,null,{"$f":"Ajustes_2!W2485","v":3.5332789687101372E-2},null,null,null,null,{"$f":"E361*IF(I361=1,(1+FactorAjuste_3años!$D$25),1)","v":3.533E-2}]
[null,"Cargo de abastecimiento de alumbrado público",null,null,1.66E-3,null,{"$f":"Ajustes_2!W2487","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E362*IF(I362=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W2486","v":0},null,null,null,null,{"$f":"E363*IF(I363=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN ALTA TENSION"]
[]
[null,"Los clientes conectados en voltajes de 115 kV pueden escoger entre la Tarifa con Demanda Máxima ATD o la Tarifa por Bloque Horario ATH."]
[]
[null,"Tarifa ATD:  Tarifa con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C377","v":8.3800000000000008},{"$f":"+D377","v":8.39},{"$f":"+E377","v":9.58},null,null,null,null,null,null,{"$f":"+L377","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima",{"$f":"+C380+C383+C387+C391","v":11.990000000000002},{"$f":"+D380+D383+D387+D391","v":17.310000000000002},{"$f":"+E380+E383+E387+E391","v":10.600000000000001},null,null,null,null,null,null,{"$f":"+L380+L383+L387+L391","v":10.680916379888238}]
[null,"Cargo por Energía",{"$f":"+C378+C381+C384+C385+C389+C392+C394","v":0.10800999999999999},{"$f":"+D378+D381+D384+D385+D389+D392+D394","v":0.11526},{"$f":"+E378+E381+E384+E385+E388+E389+E392+E393+E394+E395","v":9.5929999999999988E-2},null,null,null,null,null,null,{"$f":"+L378+L381+L384+L385+L388+L389+L392+L393+L394+L395","v":9.6123340022741796E-2}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G377,2)","v":9.58},null,{"$f":"Ajustes_2!W766","v":9.5839217055579127},null,1,null,null,{"$f":"E377*IF(I377=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía ",4.6999999999999999E-4,4.6999999999999999E-4,{"$f":"ROUND(G378,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W767","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E378*IF(I378=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",1.57,1.57,{"$f":"ROUND(G380,2)","v":1.1299999999999999},null,{"$f":"Ajustes_2!W769","v":1.13310453383124},null,1,null,null,{"$f":"E380*IF(I380=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2109163798882383}]
[null,"Cargo por Energía ",0,0,{"$f":"ROUND(G381,5)","v":0},null,{"$f":"Ajustes_2!W770","v":0},null,1,null,null,{"$f":"E381*IF(I381=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",0.08,0.08,{"$f":"ROUND(G383,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W772","v":6.5572144397890775E-2},null,0,null,null,{"$f":"E383*IF(I383=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Pérdidas Estándar de Energía",1.5900000000000001E-3,1.6900000000000001E-3,{"$f":"ROUND(G384,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W773","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E384*IF(I384=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G385,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W774","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E385*IF(I385=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",4.9800000000000004,9.93,{"$f":"ROUND(G387,2)","v":1.67},null,{"$f":"Ajustes_2!W777","v":1.6697034468248699},null,null,null,null,{"$f":"E387*IF(I387=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G388,5)","v":2.7299999999999998E-3},null,{"$f":"Ajustes_2!W778","v":2.7347078968326826E-3},null,null,null,null,{"$f":"E388*IF(I388=1,(1+FactorAjuste_3años!$D$25),1)","v":2.7299999999999998E-3}]
[null,"Cargo por Pérdidas de Energía en Transmisión",4.8199999999999996E-3,4.9300000000000004E-3,{"$f":"ROUND(G389,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W779","v":4.684615263947662E-3},null,null,null,null,{"$f":"E389*IF(I389=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",5.36,5.73,{"$f":"ROUND(G391,2)","v":7.73},null,{"$f":"Ajustes_2!W781","v":7.7323692994138602},null,null,null,null,{"$f":"E391*IF(I391=1,(1+FactorAjuste_3años!$D$25),1)","v":7.73}]
[null,"Cargo por Energía",9.9760000000000001E-2,0.10680000000000001,{"$f":"ROUND(G392,5)","v":7.4099999999999999E-2},null,{"$f":"Ajustes_2!W782","v":7.4104124801068899E-2},null,null,null,null,{"$f":"E392*IF(I392=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G393,5)","v":8.5599999999999999E-3},null,{"$f":"Ajustes_2!W787","v":8.5626524088173242E-3},null,null,null,null,{"$f":"E393*IF(I393=1,(1+FactorAjuste_3años!$D$25),1)","v":8.5599999999999999E-3}]
[null,"Cargo de abastecimiento de alumbrado público",8.0000000000000007E-5,8.0000000000000007E-5,{"$f":"ROUND(G394,5)","v":1.66E-3},null,{"$f":"Ajustes_2!W791","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E394*IF(I394=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario adicionales",null,null,{"$f":"ROUND(G395,5)","v":0},null,{"$f":"Ajustes_2!W786","v":0},null,null,null,null,{"$f":"E395*IF(I395=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[null,"Tarifa ATH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C409","v":8.3800000000000008},{"$f":"+D409","v":8.39},{"$f":"+E409","v":9.58},null,null,null,null,null,null,{"$f":"+L409","v":10.265999043654269}]
[null,"Cargo por Demanda Máxima en Período de Punta",{"$f":"+C412+C416+C422+C428","v":13.74},{"$f":"+D412+D416+D422+D428","v":17.46},{"$f":"+E412+E416+E422+E428","v":10.34},null,null,null,null,null,null,{"$f":"+L412+L416+L422+L428","v":10.400866303455754}]
[null,"Cargo por Demanda Máxima Fuera de Punta",{"$f":"C413","v":1.42},{"$f":"D413","v":1.42},{"$f":"+E413","v":0.28999999999999998},null,null,null,null,null,null,{"$f":"+L413","v":0.31076615059078683}]
[null,"Cargo por Energía en Punta",{"$f":"+C410+C417+C420+C426+C430+C433","v":0.10751000000000001},{"$f":"+D410+D417+D420+D426+D430+D433","v":0.1147},{"$f":"+E410+E414+E417+E420+E423+E426+E429+E430+E433+E434","v":0.10736},null,null,null,null,null,null,{"$f":"+L410+L414+L417+L420+L423+L426+L429+L430+L433+L434","v":0.10755334002274181}]
[null,"Cargo por Energía Medio Fuera Punta",null,null,{"$f":"+E410+E414+E418+E420+E424+E426+E429+E431+E433+E434","v":0.10443},null,null,null,null,null,null,{"$f":"+L410+L414+L418+L420+L424+L426+L429+L431+L433+L434","v":0.1046233400227418}]
[null,"Cargo por Energía Bajo Fuera de Punta",{"$f":"+C410+C419+C420+C426+C432+C433","v":0.10157000000000001},{"$f":"+D410+D419+D420+D426+D432+D433","v":0.10834000000000001},{"$f":"+E410+E414+E419+E420+E425+E426+E429+E432+E433+E434","v":2.8830000000000001E-2},null,null,null,null,null,null,{"$f":"+L410+L414+L419+L420+L425+L426+L429+L432+L433+L434","v":2.902334002274181E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",8.3800000000000008,8.39,{"$f":"ROUND(G409,2)","v":9.58},null,{"$f":"Ajustes_2!W807","v":9.5839217055579127},null,1,null,null,{"$f":"E409*IF(I409=1,(1+FactorAjuste_3años!$D$25),1)","v":10.265999043654269}]
[null,"Cargo por Energía",5.2999999999999998E-4,5.2999999999999998E-4,{"$f":"ROUND(G410,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W808","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E410*IF(I410=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",0.4,0.4,{"$f":"ROUND(G412,2)","v":0.85},null,{"$f":"Ajustes_2!W810","v":0.85339733432803433},null,1,null,null,{"$f":"E412*IF(I412=1,(1+FactorAjuste_3años!$D$25),1)","v":0.91086630345575459}]
[null,"Demanda Fuera de Punta ",1.42,1.42,{"$f":"ROUND(G413,2)","v":0.28999999999999998},null,{"$f":"Ajustes_2!W811","v":0.29001121236094973},null,1,null,null,{"$f":"E413*IF(I413=1,(1+FactorAjuste_3años!$D$25),1)","v":0.31076615059078683}]
[null,"Energía ",0,0,{"$f":"ROUND(G414,5)","v":0},null,{"$f":"Ajustes_2!W812","v":0},null,1,null,null,{"$f":"E414*IF(I414=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda en Punta",0.08,0.08,{"$f":"ROUND(G416,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W813","v":6.5695421778666607E-2},null,0,null,null,{"$f":"E416*IF(I416=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Pérdidas Estándar de Energía en Punta",1E-3,1.06E-3,{"$f":"ROUND(G417,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W814","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E417*IF(I417=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Pérdidas Estándar de Energía Fuera de Punta",null,null,{"$f":"ROUND(G418,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W815","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E418*IF(I418=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,null,1.75E-3,1.8600000000000001E-3,{"$f":"ROUND(G419,5)","v":0},null,null,null,0,null,null,{"$f":"E419*IF(I419=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,{"$f":"ROUND(G420,5)","v":2.2000000000000001E-3},null,{"$f":"Ajustes_2!W816","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E420*IF(I420=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",3.0100000000000002,6.01,{"$f":"ROUND(G422,2)","v":1.67},null,{"$f":"Ajustes_2!W819","v":1.6728425338485899},null,null,null,null,{"$f":"E422*IF(I422=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G423,5)","v":2.9299999999999999E-3},null,{"$f":"Ajustes_2!W820","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E423*IF(I423=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,null,null,null,{"$f":"ROUND(G424,5)","v":0},null,null,null,null,null,null,{"$f":"E424*IF(I424=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E425*IF(I425=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo por Pérdidas de Energía en Transmisión",5.1700000000000001E-3,5.2899999999999996E-3,{"$f":"ROUND(G426,5)","v":4.6800000000000001E-3},null,{"$f":"Ajustes_2!W821","v":4.684615263947662E-3},null,null,null,null,{"$f":"E426*IF(I426=1,(1+FactorAjuste_3años!$D$25),1)","v":4.6800000000000001E-3}]
[null,"Generación"]
[null,"Demanda Máxima Punta",10.25,10.97,{"$f":"ROUND(G428,2)","v":7.75},null,{"$f":"Ajustes_2!W823","v":7.7469063599778538},null,null,null,null,{"$f":"E428*IF(I428=1,(1+FactorAjuste_3años!$D$25),1)","v":7.75}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G429,5)","v":1.9789999999999999E-2},null,{"$f":"Ajustes_2!W824","v":1.979065950799181E-2},null,null,null,null,{"$f":"E429*IF(I429=1,(1+FactorAjuste_3años!$D$25),1)","v":1.9789999999999999E-2}]
[null,"Energía en Punta",9.9030000000000007E-2,0.10600999999999999,7.4099999999999999E-2,null,{"$f":"Ajustes_2!W825","v":7.4104124801068885E-2},null,null,null,null,{"$f":"E430*IF(I430=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,"Energía en Fuera Punta",null,null,7.4099999999999999E-2,null,{"$f":"Ajustes_2!W826","v":7.4104124801068885E-2},null,null,null,null,{"$f":"E431*IF(I431=1,(1+FactorAjuste_3años!$D$25),1)","v":7.4099999999999999E-2}]
[null,null,9.2340000000000005E-2,9.8850000000000007E-2,0,null,null,null,null,null,null,{"$f":"E432*IF(I432=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",4.8999999999999998E-4,5.1999999999999995E-4,1.66E-3,null,{"$f":"Ajustes_2!W828","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E433*IF(I433=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[null,"Cargo de Generación Extraordinario",null,null,0,null,{"$f":"Ajustes_2!W827","v":0},null,null,null,null,{"$f":"E434*IF(I434=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[]
[]
[null,"CARGOS POR USO DEL SISTEMA DE DISTRIBUCION "]
[null,{"$f":"B3","v":"CARGOS DEL PLIEGO TARIFARIO"}]
[]
[null,"BAJA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones con voltaje igual o menor de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C163/2,2)","v":2.34},{"$f":"ROUND(D163/2,2)","v":2.35},{"$f":"ROUND(G445,2)","v":2.67},null,{"$f":"Ajustes_2!W842","v":2.6674721578725542},null,1,null,null,{"$f":"E445*IF(I445=1,(1+FactorAjuste_3años!$D$25),1)","v":2.8611918002668997}]
[null,"Cargo por Energía ",{"$f":"+C164","v":2.15E-3},{"$f":"+D164","v":2.15E-3},{"$f":"ROUND(G446,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W843","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E446*IF(I446=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C166","v":6.69},6.7,{"$f":"ROUND(G448,2)","v":13.08},null,{"$f":"Ajustes_2!W845","v":13.08006857391292},null,1,null,null,{"$f":"E448*IF(I448=1,(1+FactorAjuste_3años!$D$25),1)","v":14.016624999060317}]
[null,"Cargo por Energía",1.406E-2,1.4069999999999999E-2,{"$f":"ROUND(G449,5)","v":0},null,{"$f":"Ajustes_2!W846","v":0},null,1,null,null,{"$f":"E449*IF(I449=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",{"$f":"+C169","v":0.70000000000000007},0.75,{"$f":"ROUND(G451,2)","v":0.5},null,{"$f":"Ajustes_2!W848","v":0.50337116755724387},null,0,null,null,{"$f":"E451*IF(I451=1,(1+FactorAjuste_3años!$D$25),1)","v":0.5}]
[null,"Pérdidas Estándar de Energía",1.2659999999999999E-2,1.349E-2,{"$f":"ROUND(G452,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W849","v":1.4363515053567553E-2},null,0,null,null,{"$f":"E452*IF(I452=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W850","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E453*IF(I453=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima ",{"$f":"C173","v":2.41},{"$f":"D173","v":4.8},{"$f":"ROUND(G455,2)","v":1.33},null,{"$f":"Ajustes_2!W853","v":1.3344063252508778},null,null,null,null,{"$f":"E455*IF(I455=1,(1+FactorAjuste_3años!$D$25),1)","v":1.33}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G456,5)","v":4.9899999999999996E-3},null,{"$f":"Ajustes_2!W854","v":4.9936233547665338E-3},null,null,null,null,{"$f":"E456*IF(I456=1,(1+FactorAjuste_3años!$D$25),1)","v":4.9899999999999996E-3}]
[null,"Generación"]
[null,"Cargo por Demanda de Generación",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G458,2)","v":16},null,{"$f":"Ajustes_2!W857","v":16},null,null,null,null,{"$f":"E458*IF(I458=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G459,5)","v":0},null,{"$f":"Ajustes_2!W858","v":0},null,null,null,null,{"$f":"E459*IF(I459=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"+C183","v":1.2E-4},{"$f":"+D183","v":1.3000000000000002E-4},1.66E-3,null,{"$f":"Ajustes_2!W859","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E460*IF(I460=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C198/2,2)","v":2.34},{"$f":"ROUND(D198/2,2)","v":2.35},{"$f":"ROUND(G464,2)","v":2.67},null,{"$f":"Ajustes_2!W875","v":2.6674721578725542},null,1,null,null,{"$f":"E464*IF(I464=1,(1+FactorAjuste_3años!$D$25),1)","v":2.8611918002668997}]
[null,"Cargo por Energía",{"$f":"+C199","v":2.15E-3},{"$f":"+D199","v":2.15E-3},{"$f":"ROUND(G465,5)","v":5.4299999999999999E-3},null,{"$f":"Ajustes_2!W876","v":5.4269552232858063E-3},null,1,null,null,{"$f":"E465*IF(I465=1,(1+FactorAjuste_3años!$D$25),1)","v":5.8188282679585259E-3}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",{"$f":"+C201","v":6.72},6.73,{"$f":"ROUND(G467,2)","v":8.41},null,{"$f":"Ajustes_2!W878","v":8.4098957146025217},null,1,null,null,{"$f":"E467*IF(I467=1,(1+FactorAjuste_3años!$D$25),1)","v":9.0122183671328191}]
[null,"Demanda Fuera de Punta ",1.9,1.9,5.26,null,{"$f":"Ajustes_2!W879","v":5.2557046271910357},null,1,null,null,{"$f":"E468*IF(I468=1,(1+FactorAjuste_3años!$D$25),1)","v":5.6366550072673753}]
[null,"Cargo por Energía",1.968E-2,1.9699999999999999E-2,{"$f":"ROUND(G469,5)","v":0},null,{"$f":"Ajustes_2!W880","v":0},null,1,null,null,{"$f":"E469*IF(I469=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda Punta",{"$f":"+C205","v":0.70000000000000007},{"$f":"+D205","v":0.75},{"$f":"ROUND(G471,2)","v":0.52},null,{"$f":"Ajustes_2!W883","v":0.51942370785289105},null,0,null,null,{"$f":"E471*IF(I471=1,(1+FactorAjuste_3años!$D$25),1)","v":0.52}]
[null,"Pérdidas Estándar de Energía en Punta",{"$f":"+C206","v":0},{"$f":"+D206","v":0},{"$f":"ROUND(G472,5)","v":1.436E-2},null,{"$f":"Ajustes_2!W881","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E472*IF(I472=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,"Pérdidas Estándar de Energía en Fuera de Punta",null,null,1.436E-2,null,{"$f":"Ajustes_2!W882","v":1.4363515053567555E-2},null,0,null,null,{"$f":"E473*IF(I473=1,(1+FactorAjuste_3años!$D$25),1)","v":1.436E-2}]
[null,null,{"$f":"+C208","v":0},{"$f":"+D208","v":0},0,null,null,null,0,null,null,{"$f":"E474*IF(I474=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",{"$f":"+C209","v":1.2899999999999999E-3},{"$f":"+D209","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W884","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E475*IF(I475=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",{"$f":"C173","v":2.41},{"$f":"D173","v":4.8},{"$f":"ROUND(G477,2)","v":1.38},null,{"$f":"Ajustes_2!W887","v":1.3769606324647896},null,null,null,null,{"$f":"E477*IF(I477=1,(1+FactorAjuste_3años!$D$25),1)","v":1.38}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G478,5)","v":4.1700000000000001E-3},null,{"$f":"Ajustes_2!W888","v":4.1729075554297777E-3},null,null,null,null,{"$f":"E478*IF(I478=1,(1+FactorAjuste_3años!$D$25),1)","v":4.1700000000000001E-3}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E479*IF(I479=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E480*IF(I480=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima Punta",{"$f":"8.96","v":8.9600000000000009},{"$f":"8.96","v":8.9600000000000009},{"$f":"ROUND(G482,2)","v":16},null,{"$f":"Ajustes_2!W891","v":16},null,null,null,null,{"$f":"E482*IF(I482=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G483,5)","v":0},null,{"$f":"Ajustes_2!W892","v":0},null,null,null,null,{"$f":"E483*IF(I483=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"+C222","v":3.5999999999999997E-4},{"$f":"+D222","v":3.8000000000000002E-4},1.66E-3,null,{"$f":"Ajustes_2!W893","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E484*IF(I484=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"MEDIA TENSION"]
[null,"Se aplica a todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes menores de 115 kV y mayores de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C271/2,2)","v":4.1900000000000004},{"$f":"ROUND(D271/2,2)","v":4.2},{"$f":"ROUND(G491,2)","v":4.79},null,{"$f":"Ajustes_2!W907","v":4.7919608527789563},null,1,null,null,{"$f":"E491*IF(I491=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía ",{"$f":"+C272","v":3.2799999999999999E-3},{"$f":"+D272","v":3.29E-3},{"$f":"ROUND(G492,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W908","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E492*IF(I492=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C274","v":4.1900000000000004},{"$f":"+D274","v":4.1900000000000004},{"$f":"ROUND(G494,2)","v":9.99},null,{"$f":"Ajustes_2!W910","v":9.9914660287168893},null,1,null,null,{"$f":"E494*IF(I494=1,(1+FactorAjuste_3años!$D$25),1)","v":10.705358084144692}]
[null,"Cargo por Energía",{"$f":"+C275","v":1.048E-2},{"$f":"+D275","v":1.0489999999999999E-2},{"$f":"ROUND(G495,5)","v":0},null,{"$f":"Ajustes_2!W911","v":0},null,1,null,null,{"$f":"E495*IF(I495=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",{"$f":"+C277","v":0.57000000000000006},0.6,{"$f":"ROUND(G497,2)","v":0.37},null,{"$f":"Ajustes_2!W913","v":0.37172071202627954},null,0,null,null,{"$f":"E497*IF(I497=1,(1+FactorAjuste_3años!$D$25),1)","v":0.37}]
[null,"Pérdidas Estándar de Energía",9.6499999999999989E-3,1.027E-2,{"$f":"ROUND(G498,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W914","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E498*IF(I498=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W915","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E499*IF(I499=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima ",{"$f":"C281","v":2.64},{"$f":"D281","v":5.28},{"$f":"ROUND(G501,2)","v":1.43},null,{"$f":"Ajustes_2!W918","v":1.4297036256119571},null,null,null,null,{"$f":"E501*IF(I501=1,(1+FactorAjuste_3años!$D$25),1)","v":1.43}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G502,5)","v":3.7499999999999999E-3},null,{"$f":"Ajustes_2!W919","v":3.7463930165228254E-3},null,null,null,null,{"$f":"E502*IF(I502=1,(1+FactorAjuste_3años!$D$25),1)","v":3.7499999999999999E-3}]
[null,"Generación"]
[null,"Cargo por Demanda de Generación",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G504,2)","v":16},null,{"$f":"Ajustes_2!W922","v":16},null,null,null,null,{"$f":"E504*IF(I504=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G505,5)","v":0},null,{"$f":"Ajustes_2!W923","v":0},null,null,null,null,{"$f":"E505*IF(I505=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"+C288","v":2.4999999999999995E-4},{"$f":"+D288","v":2.7999999999999998E-4},1.66E-3,null,{"$f":"Ajustes_2!W924","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E506*IF(I506=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C303/2,2)","v":4.1900000000000004},{"$f":"ROUND(D303/2,2)","v":4.2},{"$f":"ROUND(G510,2)","v":4.79},null,{"$f":"Ajustes_2!W940","v":4.7919608527789563},null,1,null,null,{"$f":"E510*IF(I510=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía",{"$f":"+C304","v":3.2799999999999999E-3},{"$f":"+D304","v":3.29E-3},{"$f":"ROUND(G511,5)","v":4.6899999999999997E-3},null,{"$f":"Ajustes_2!W941","v":4.6945939885683291E-3},null,1,null,null,{"$f":"E511*IF(I511=1,(1+FactorAjuste_3años!$D$25),1)","v":5.0258387802441041E-3}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",{"$f":"+C306","v":4.54},4.54,{"$f":"ROUND(G513,2)","v":5.32},null,{"$f":"Ajustes_2!W943","v":5.3172946870266982},null,1,null,null,{"$f":"E513*IF(I513=1,(1+FactorAjuste_3años!$D$25),1)","v":5.7009514522171933}]
[null,"Demanda Fuera de Punta ",1.8,1.8,5.04,null,{"$f":"Ajustes_2!W944","v":5.0424331912538163},null,1,null,null,{"$f":"E514*IF(I514=1,(1+FactorAjuste_3años!$D$25),1)","v":5.4009013757847093}]
[null,"Cargo por Energía",6.7600000000000004E-3,6.77E-3,{"$f":"ROUND(G515,5)","v":0},null,{"$f":"Ajustes_2!W945","v":0},null,1,null,null,{"$f":"E515*IF(I515=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda Punta",{"$f":"+C310","v":0.57000000000000006},{"$f":"+D310","v":0.6},{"$f":"ROUND(G517,2)","v":0.38},null,{"$f":"Ajustes_2!W947","v":0.37887900445643197},null,0,null,null,{"$f":"E517*IF(I517=1,(1+FactorAjuste_3años!$D$25),1)","v":0.38}]
[null,"Pérdidas Estándar de Energía en Punta",{"$f":"+C311","v":6.45E-3},{"$f":"+D311","v":6.8700000000000002E-3},{"$f":"ROUND(G518,5)","v":9.8499999999999994E-3},null,{"$f":"Ajustes_2!W948","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E518*IF(I518=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,"Pérdidas Estándar de Energía en Fuera de Punta",null,null,9.8499999999999994E-3,null,{"$f":"Ajustes_2!W949","v":9.8530443604628402E-3},null,0,null,null,{"$f":"E519*IF(I519=1,(1+FactorAjuste_3años!$D$25),1)","v":9.8499999999999994E-3}]
[null,null,{"$f":"+C313","v":1.14E-2},{"$f":"+D313","v":1.213E-2},0,null,null,null,0,null,null,{"$f":"E520*IF(I520=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",{"$f":"+C314","v":1.2899999999999999E-3},{"$f":"+D314","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W950","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E521*IF(I521=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",{"$f":"C501","v":2.64},{"$f":"D501","v":5.28},{"$f":"ROUND(G523,2)","v":1.46},null,{"$f":"Ajustes_2!W953","v":1.457235684788299},null,null,null,null,{"$f":"E523*IF(I523=1,(1+FactorAjuste_3años!$D$25),1)","v":1.46}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G524,5)","v":3.3500000000000001E-3},null,{"$f":"Ajustes_2!W954","v":3.3472073975965447E-3},null,null,null,null,{"$f":"E524*IF(I524=1,(1+FactorAjuste_3años!$D$25),1)","v":3.3500000000000001E-3}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E525*IF(I525=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E526*IF(I526=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima Punta",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G528,2)","v":16},null,{"$f":"Ajustes_2!W957","v":16},null,null,null,null,{"$f":"E528*IF(I528=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G529,5)","v":0},null,{"$f":"Ajustes_2!W958","v":0},null,null,null,null,{"$f":"E529*IF(I529=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"+C327","v":4.7999999999999996E-4},{"$f":"+D327","v":5.1000000000000004E-4},1.66E-3,null,{"$f":"Ajustes_2!W959","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E530*IF(I530=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"ALTA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes de 115 Kv."]
[]
[null,"Tarifa con Demanda Máxima"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C377/2,2)","v":4.1900000000000004},{"$f":"ROUND(D377/2,2)","v":4.2},{"$f":"ROUND(G537,2)","v":4.79},null,{"$f":"Ajustes_2!W973","v":4.7919608527789563},null,1,null,null,{"$f":"E537*IF(I537=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía ",{"$f":"+C378","v":4.6999999999999999E-4},{"$f":"+D378","v":4.6999999999999999E-4},{"$f":"ROUND(G538,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W974","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E538*IF(I538=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"+C380","v":1.57},{"$f":"+D380","v":1.57},{"$f":"ROUND(G540,2)","v":1.1299999999999999},null,{"$f":"Ajustes_2!W976","v":1.13310453383124},null,1,null,null,{"$f":"E540*IF(I540=1,(1+FactorAjuste_3años!$D$25),1)","v":1.2109163798882383}]
[null,"Cargo por Energía ",{"$f":"+C381","v":0},{"$f":"+D381","v":0},{"$f":"ROUND(G541,5)","v":0},null,{"$f":"Ajustes_2!W977","v":0},null,1,null,null,{"$f":"E541*IF(I541=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda",{"$f":"+C383","v":0.08},0.08,{"$f":"ROUND(G543,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W979","v":6.5572144397890775E-2},null,0,null,null,{"$f":"E543*IF(I543=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Pérdidas Estándar de Energía",1.5900000000000001E-3,1.6900000000000001E-3,{"$f":"ROUND(G544,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W980","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E544*IF(I544=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Alumbrado Público",1.2899999999999999E-3,1.2899999999999999E-3,2.2000000000000001E-3,null,{"$f":"Ajustes_2!W981","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E545*IF(I545=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima ",{"$f":"C387","v":4.9800000000000004},{"$f":"D387","v":9.93},{"$f":"ROUND(G547,2)","v":1.67},null,{"$f":"Ajustes_2!W984","v":1.6697034468248699},null,null,null,null,{"$f":"E547*IF(I547=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía en Transmisión",null,null,{"$f":"ROUND(G548,5)","v":2.7299999999999998E-3},null,{"$f":"Ajustes_2!W985","v":2.7347078968326826E-3},null,null,null,null,{"$f":"E548*IF(I548=1,(1+FactorAjuste_3años!$D$25),1)","v":2.7299999999999998E-3}]
[null,"Generación"]
[null,"Cargo por Demanda de Generación",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G550,2)","v":16},null,{"$f":"Ajustes_2!W988","v":16},null,null,null,null,{"$f":"E550*IF(I550=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G551,5)","v":0},null,{"$f":"Ajustes_2!W989","v":0},null,null,null,null,{"$f":"E551*IF(I551=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"+C394","v":8.0000000000000007E-5},{"$f":"+D394","v":8.0000000000000007E-5},1.66E-3,null,{"$f":"Ajustes_2!W990","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E552*IF(I552=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"ROUND(C409/2,2)","v":4.1900000000000004},{"$f":"ROUND(D409/2,2)","v":4.2},{"$f":"ROUND(G556,2)","v":4.79},null,{"$f":"Ajustes_2!W1006","v":4.7919608527789563},null,1,null,null,{"$f":"E556*IF(I556=1,(1+FactorAjuste_3años!$D$25),1)","v":5.1329995218271343}]
[null,"Cargo por Energía",{"$f":"C410","v":5.2999999999999998E-4},{"$f":"D410","v":5.2999999999999998E-4},{"$f":"ROUND(G557,5)","v":5.0000000000000001E-4},null,{"$f":"Ajustes_2!W1007","v":5.0127425855213089E-4},null,1,null,null,{"$f":"E557*IF(I557=1,(1+FactorAjuste_3años!$D$25),1)","v":5.3580370791514974E-4}]
[null,"Distribución"]
[null,"Demanda en Período de Punta",{"$f":"C412","v":0.4},0.4,{"$f":"ROUND(G559,2)","v":0.85},null,{"$f":"Ajustes_2!W1009","v":0.85339733432803433},null,1,null,null,{"$f":"E559*IF(I559=1,(1+FactorAjuste_3años!$D$25),1)","v":0.91086630345575459}]
[null,"Demanda Fuera de Punta ",1.42,1.42,0.28999999999999998,null,{"$f":"Ajustes_2!W1010","v":0.29001121236094973},null,1,null,null,{"$f":"E560*IF(I560=1,(1+FactorAjuste_3años!$D$25),1)","v":0.31076615059078683}]
[null,"Cargo por Energía",0,0,{"$f":"ROUND(G561,5)","v":0},null,{"$f":"Ajustes_2!W1011","v":0},null,1,null,null,{"$f":"E561*IF(I561=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Pérdida de Distribución"]
[null,"Pérdidas Estándar de Demanda Punta",{"$f":"C416","v":0.08},{"$f":"D416","v":0.08},{"$f":"ROUND(G563,2)","v":7.0000000000000007E-2},null,{"$f":"Ajustes_2!W1012","v":6.5695421778666607E-2},null,0,null,null,{"$f":"E563*IF(I563=1,(1+FactorAjuste_3años!$D$25),1)","v":7.0000000000000007E-2}]
[null,"Pérdidas Estándar de Energía en Punta",{"$f":"C417","v":1E-3},{"$f":"D417","v":1.06E-3},{"$f":"ROUND(G564,5)","v":1.5E-3},null,{"$f":"Ajustes_2!W1013","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E564*IF(I564=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,"Pérdidas Estándar de Energía en Fuera de Punta",null,null,1.5E-3,null,{"$f":"Ajustes_2!W1014","v":1.5006588399059271E-3},null,0,null,null,{"$f":"E565*IF(I565=1,(1+FactorAjuste_3años!$D$25),1)","v":1.5E-3}]
[null,null,{"$f":"C419","v":1.75E-3},{"$f":"D419","v":1.8600000000000001E-3},0,null,null,null,0,null,null,{"$f":"E566*IF(I566=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Alumbrado Público",{"$f":"C420","v":1.2899999999999999E-3},{"$f":"D420","v":1.2899999999999999E-3},2.2000000000000001E-3,null,{"$f":"Ajustes_2!W1015","v":2.1961625927895221E-3},null,1,null,null,{"$f":"E567*IF(I567=1,(1+FactorAjuste_3años!$D$25),1)","v":2.357536314826659E-3}]
[null,"Transmisión"]
[null,"Demanda Máxima Punta",{"$f":"C422","v":3.0100000000000002},{"$f":"D422","v":6.01},{"$f":"ROUND(G569,2)","v":1.67},null,{"$f":"Ajustes_2!W1018","v":1.6728425338485899},null,null,null,null,{"$f":"E569*IF(I569=1,(1+FactorAjuste_3años!$D$25),1)","v":1.67}]
[null,"Cargo por Energía",null,null,{"$f":"ROUND(G570,5)","v":2.9299999999999999E-3},null,{"$f":"Ajustes_2!W1019","v":2.9269349314320833E-3},null,null,null,null,{"$f":"E570*IF(I570=1,(1+FactorAjuste_3años!$D$25),1)","v":2.9299999999999999E-3}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E571*IF(I571=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"E572*IF(I572=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Generación"]
[null,"Cargo por Demanda Máxima Punta",8.9600000000000009,8.9600000000000009,{"$f":"ROUND(G574,2)","v":16},null,{"$f":"Ajustes_2!W1022","v":16},null,null,null,null,{"$f":"E574*IF(I574=1,(1+FactorAjuste_3años!$D$25),1)","v":16}]
[null,"Cargo de Potencia Energizada",null,null,{"$f":"ROUND(G575,5)","v":0},null,{"$f":"Ajustes_2!W1023","v":0},null,null,null,null,{"$f":"E575*IF(I575=1,(1+FactorAjuste_3años!$D$25),1)","v":0}]
[null,"Cargo de abastecimiento de alumbrado público",{"$f":"C433","v":4.8999999999999998E-4},{"$f":"D433","v":5.1999999999999995E-4},1.66E-3,null,{"$f":"Ajustes_2!W1024","v":1.6637016317688524E-3},null,null,null,null,{"$f":"E576*IF(I576=1,(1+FactorAjuste_3años!$D$25),1)","v":1.66E-3}]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO","II SEM 2017\nAPROBADA\nTOTAL","I SEM 2018\nAPROBADA\nTOTAL",{"$f":"E3","v":"II SEM 2023\nDist Dem100% y Gen Actualmente"},null,null,null,null,"I SEM 2019\nDist Dem100% y hen Dem0%","I SEM 2019\nDist Dem100% y Gen Dem0%",{"$f":"L3","v":"II SEM 2023\ncon ajuste 1er año"}]
[null,"Cargos de Conexión y Reconexión"]
[null,"BTS postpago",18.3,18.32,{"$f":"ROUND(G580,2)","v":16.37},null,{"$f":"Ajustes_2!W493","v":16.367821365439507},null,1,{"$f":"ROUND(G580,2)","v":16.37},{"$f":"ROUND(G580,2)","v":16.37},{"$f":"E580*IF(I580=1,(1+FactorAjuste_3años!$D$25),1)","v":17.542213397142003}]
[null,"BTD",106.12,106.22,70.459999999999994,null,{"$f":"Ajustes_2!W619","v":70.459740654205618},null,1,70.459999999999994,70.459999999999994,{"$f":"E581*IF(I581=1,(1+FactorAjuste_3años!$D$25),1)","v":75.505458519402893}]
[null,"BTH",106.12,106.22,70.459999999999994,null,{"$f":"Ajustes_2!W660","v":70.459740654205618},null,1,70.459999999999994,70.459999999999994,{"$f":"E582*IF(I582=1,(1+FactorAjuste_3años!$D$25),1)","v":75.505458519402893}]
[null,"MTD",131.41,131.53,1957.27,null,{"$f":"Ajustes_2!W697","v":1957.2727008000002},null,1,1957.27,1957.27,{"$f":"E583*IF(I583=1,(1+FactorAjuste_3años!$D$25),1)","v":2097.4250467821703}]
[null,"MTH",131.41,131.53,1957.27,null,{"$f":"Ajustes_2!W738","v":1957.2727008000002},null,1,1957.27,1957.27,{"$f":"E584*IF(I584=1,(1+FactorAjuste_3años!$D$25),1)","v":2097.4250467821703}]
[null,"ATD",131.41,131.53,2400.0700000000002,null,{"$f":"Ajustes_2!W775","v":2400.0700000000002},null,1,2400.0700000000002,2400.0700000000002,{"$f":"E585*IF(I585=1,(1+FactorAjuste_3años!$D$25),1)","v":2571.932810511827}]
[null,"ATH",131.41,131.53,2400.0700000000002,null,{"$f":"Ajustes_2!W817","v":2400.0700000000002},null,1,2400.0700000000002,2400.0700000000002,{"$f":"E586*IF(I586=1,(1+FactorAjuste_3años!$D$25),1)","v":2571.932810511827}]
[null,"BTSH",null,null,16.37,null,{"$f":"G580","v":16.367821365439507},null,null,null,null,{"$f":"L580","v":17.542213397142003}]
[null,"BTS prepago",null,null,18.350000000000001,null,{"$f":"cargos_conexión!C15","v":18.347396702808137},null,1,null,null,{"$f":"E588*IF(I588=1,(1+FactorAjuste_3años!$D$25),1)","v":19.663996080485997}]