{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["IMP-RESUMEN","IMPD","IMPCO","ALUMPU","DEMANDA","Costos y Pérdidas Eficientes","INVERSIONES","ACTIVOS","BC y Dep","PERDIDAS y OTROS","RETORNO","Archivos de Referencia"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":52,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"IMP-RESUMEN","index":0,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":false,"merged":[[6,4,7,4],[6,5,7,5],[6,1,7,1],[31,1,31,3],[32,3,33,3],[32,2,33,2],[32,1,33,1],[6,2,7,2],[6,3,7,3]]}
[null,"EDECHI"]
[]
[null,"INGRESO MÁXIMO PERMITIDO = IMP"]
[]
[null,"En miles de Balboas"]
[]
[null,"INGRESO MÁXIMO PERMITIDO","JUL26/ JUN27","JUL27 / JUN28","JUL28/ JUN29","JUL29/ JUN30"]
[]
[null,"IPSD - Ingreso Máximo Permitido por Distribución",{"$f":"+IMPD!D15","v":59955.245052461469},{"$f":"+IMPD!E15","v":62936.975327894368},{"$f":"+IMPD!F15","v":64347.654224402446},{"$f":"+IMPD!G15","v":66904.954437549372}]
[null,"IMPCO - Ingreso Máximo Permitido por Comercialización",{"$f":"+IMPCO!D14","v":17574.681240794223},{"$f":"+IMPCO!E14","v":18213.8299326548},{"$f":"+IMPCO!F14","v":18885.705113270822},{"$f":"+IMPCO!G14","v":19563.293328231666}]
[null,"ALUMPU - Ingreso Máximo Permitido por Alumbrado Público",{"$f":"+ALUMPU!D14","v":1325.7095008160932},{"$f":"+ALUMPU!E14","v":1290.3384488121819},{"$f":"+ALUMPU!F14","v":1258.9073446998257},{"$f":"+ALUMPU!G14","v":1227.3883982602699}]
[null,"IPPD - Ingreso Máximo Permitido por Pérdidas en Distribución",{"$f":"+IMPD!D19","v":10800.788959139365},{"$f":"+IMPD!E19","v":11248.921286450181},{"$f":"+IMPD!F19","v":11710.00201484734},{"$f":"+IMPD!G19","v":12186.409186292098}]
[null,"INVNE - Descuento por Inversiones no Ejecutadas en periodo anterior",-12112.428082294027]
[]
[null,"IMP - Ingreso Máximo Permitido ",{"$f":"+C9+C12+C10+C11+C13","v":77543.996670917113},{"$f":"+D9+D12+D10+D11+D13","v":93690.064995811525},{"$f":"+E9+E12+E10+E11+E13","v":96202.268697220439},{"$f":"+F9+F12+F10+F11+F13","v":99882.045350333399}]
[]
[null,"Factor de Descuento",{"$f":"1/(1+RETORNO!D40)","v":0.90298889323661324},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.81538894130868367},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.7362871576697021},{"$f":"1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)*1/(1+RETORNO!D40)","v":0.66485912560849603}]
[null,"Factor de Descuento Aplicado",{"$f":"+(1+C17)/2","v":0.95149444661830662},{"$f":"+(C17+D17)/2","v":0.85918891727264846},{"$f":"+(D17+E17)/2","v":0.77583804948919288},{"$f":"+(E17+F17)/2","v":0.70057314163909901}]
[]
[null,"VPN DEL INGRESO MÁXIMO PERMITIDO",{"$f":"C7","v":"JUL26/ JUN27"},{"$f":"D7","v":"JUL27 / JUN28"},"JUL28/ JUN29","JUL29/ JUN30"]
[]
[null,"IPSD",{"$f":"+(C9+$C$13/SUM($C$9:$C$12)*C9)*C$18","v":49340.120400332729},{"$f":"+D9*D$18","v":54074.751688388948},49923.358542665417,46871.814121534742]
[" ","IMPCO",{"$f":"+(C10+$C$13/SUM($C$9:$C$12)*C10)*C$18","v":14463.069705736372},15649.120819225833,14652.248618308111,13705.517867766484]
[null,"ALUMPU",{"$f":"+(C11+$C$13/SUM($C$9:$C$12)*C11)*C$18","v":1090.9915609367622},1108.6444947502073,976.70821879953178,859.87534618057896]
[null,"IPPD",{"$f":"+(C12+$C$13/SUM($C$9:$C$12)*C12)*C$18","v":8888.5005339602376},9664.9485005903789,9085.0651227136786,8537.4709689402316]
[]
[null,"IMP",{"$f":"SUM(C22:C26)","v":73782.682200966097},{"$f":"SUM(D22:D26)","v":80497.465502955369},{"$f":"SUM(E22:E26)","v":74637.380502486747},{"$f":"SUM(F22:F26)","v":69974.678304422036}]
[]
[null,"Energía Facturada (MWh) sin incluir AP",{"$f":"C18*DEMANDA!E12","v":1108979.2112430451},{"$f":"D18*DEMANDA!F12","v":1045239.3023701198},{"$f":"E18*DEMANDA!G12","v":984614.29873684736},{"$f":"F18*DEMANDA!H12","v":927177.20966461767}]
[]
[]
[null,"VALOR PRESENTE NETO - INGRESO MÁXIMO PERMITIDO"]
[null,"Expresado a diciembre 2025","UNIDADES","JULIO/26-JUNIO/30"]
[]
[null,"VP-IPSD - DISTRIBUCIÓN","Miles de B/.",{"$f":"+C22+D22+E22+F22","v":200210.04475292185}]
[null,"VP-IMPCO - COMERCIALIZACIÓN","Miles de B/.",{"$f":"+C23+D23+E23+F23","v":58469.957011036808}]
[null,"VP-ALUMPU - ALUMBRADO PÚBLICO","Miles de B/.",{"$f":"+C24+D24+E24+F24","v":4036.2196206670806}]
[null,"SUB-TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)","v":262716.22138462577}]
[null,"VP-IPPD - PÉRDIDAS DE DISTRIBUCIÓN","Miles de B/.",{"$f":"+C25+D25+E25+F25","v":36175.985126204527}]
[null,"IMP TOTAL","Miles de B/.",{"$f":"SUM(D35:D37)+D39","v":298892.20651083032}]
[null,"ENERGIA FACTURADA (sin AP)","MWh",{"$f":"+C29+D29+E29+F29","v":4066010.02201463}]
[null,"IMP ","B/./MWh",{"$f":"+D40/D41*1000","v":73.509953220118973}]
[null,"IMP S/Pérdidas","B/./MWh",{"$f":"D42-(D39*1000/D41)","v":64.612782546574977}]
[]
[null,"(1) Las pérdidas estándar de energía se han fijado conforme a las ecuaciones de eficiencia, no obstante, el monto (en B/.) es un valor de referencia."]
[null," El mismo se revisa semestralmente, según varía el costo real de la energía."]
[]
[null,null,"Considerando Inversiones para Soterramiento"]
[null,null,"SI"]

{"sheet":"IMPD","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[14,1,14,2],[18,1,18,2],[20,1,20,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDECHI"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR DISTRIBUCIÓN = IMPD"]
[null,"En miles de Balboas"]
[]
[null,"DISTRIBUCIÓN",null,{"$f":"'IMP-RESUMEN'!C7:C8","v":"JUL26/ JUN27"},{"$f":"'IMP-RESUMEN'!D7:D8","v":"JUL27 / JUN28"},{"$f":"'IMP-RESUMEN'!E7:E8","v":"JUL28/ JUN29"},{"$f":"'IMP-RESUMEN'!F7:F8","v":"JUL29/ JUN30"}]
[]
[]
[null,"Rentabilidad sobre Activos","BCDN * RR",{"$f":"+ACTIVOS!H14*RETORNO!$D$40","v":23347.605424588844},{"$f":"+ACTIVOS!I14*RETORNO!$D$40","v":24320.751293226644},{"$f":"+ACTIVOS!J14*RETORNO!$D$40","v":24397.109566517782},{"$f":"+ACTIVOS!K14*RETORNO!$D$40","v":25688.38406116893}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D80/1000+((ACTIVOS!H9-ACTIVOS!G9)/2)*'PERDIDAS y OTROS'!E$11+((ACTIVOS!G9-ACTIVOS!F9))*'BC y Dep'!C84","v":10522.226047345675},{"$f":"'BC y Dep'!E80/1000+(ACTIVOS!H9-ACTIVOS!G9)*'PERDIDAS y OTROS'!E$11+((ACTIVOS!I9-ACTIVOS!H9)/2)*'PERDIDAS y OTROS'!F$11+((ACTIVOS!G9-ACTIVOS!F9))*'BC y Dep'!C84","v":11695.395268537},{"$f":"'BC y Dep'!F80/1000+(ACTIVOS!H9-ACTIVOS!G9)*'PERDIDAS y OTROS'!E$11+(ACTIVOS!I9-ACTIVOS!H9)*'PERDIDAS y OTROS'!F$11+((ACTIVOS!J9-ACTIVOS!I9)/2)*'PERDIDAS y OTROS'!G$11+((ACTIVOS!G9-ACTIVOS!F9))*'BC y Dep'!C84","v":12183.377931855137},{"$f":"'BC y Dep'!G80/1000+(ACTIVOS!H9-ACTIVOS!G9)*'PERDIDAS y OTROS'!E$11+(ACTIVOS!I9-ACTIVOS!H9)*'PERDIDAS y OTROS'!F$11+(ACTIVOS!J9-ACTIVOS!I9)*'PERDIDAS y OTROS'!G$11+((ACTIVOS!K9-ACTIVOS!J9))/2*'PERDIDAS y OTROS'!H$11+((ACTIVOS!G9-ACTIVOS!F9))*'BC y Dep'!C84","v":12570.152487727535}]
[null,"Operación y Mantenimiento","OM",{"$f":"'Costos y Pérdidas Eficientes'!D84/1000","v":18959.707713848304},{"$f":"'Costos y Pérdidas Eficientes'!E84/1000","v":19569.678447770933},{"$f":"'Costos y Pérdidas Eficientes'!F84/1000","v":20186.072481022409},{"$f":"'Costos y Pérdidas Eficientes'!G84/1000","v":20827.123902957483}]
[null,"Administración","ADM",{"$f":"'Costos y Pérdidas Eficientes'!D86/1000","v":7125.7058666786479},{"$f":"'Costos y Pérdidas Eficientes'!E86/1000","v":7351.1503183597879},{"$f":"'Costos y Pérdidas Eficientes'!F86/1000","v":7581.0942450071161},{"$f":"'Costos y Pérdidas Eficientes'!G86/1000","v":7819.293985695429}]
[]
[null,"IPSD",null,{"$f":"+D13+D12+D11+D10","v":59955.245052461469},{"$f":"+E13+E12+E11+E10","v":62936.975327894368},{"$f":"+F13+F12+F11+F10","v":64347.654224402446},{"$f":"+G13+G12+G11+G10","v":66904.954437549372}]
[]
[null,"Pérdidas (incluye NT)","(PD%) * MWhD * CMM",{"$f":"+('PERDIDAS y OTROS'!E9+'PERDIDAS y OTROS'!E10)*'PERDIDAS y OTROS'!E8*DEMANDA!E7/1000","v":10800.788959139365},{"$f":"+('PERDIDAS y OTROS'!F9+'PERDIDAS y OTROS'!F10)*'PERDIDAS y OTROS'!F8*DEMANDA!F7/1000","v":11248.921286450181},{"$f":"+('PERDIDAS y OTROS'!G9+'PERDIDAS y OTROS'!G10)*'PERDIDAS y OTROS'!G8*DEMANDA!G7/1000","v":11710.00201484734},{"$f":"+('PERDIDAS y OTROS'!H9+'PERDIDAS y OTROS'!H10)*'PERDIDAS y OTROS'!H8*DEMANDA!H7/1000","v":12186.409186292098}]
[]
[null,"IPPD",null,{"$f":"+D17+D18","v":10800.788959139365},{"$f":"+E17+E18","v":11248.921286450181},{"$f":"+F17+F18","v":11710.00201484734},{"$f":"+G17+G18","v":12186.409186292098}]
[]
[null,"IMPD",null,{"$f":"+D15+D19","v":70756.03401160083},{"$f":"+E15+E19","v":74185.896614344543},{"$f":"+F15+F19","v":76057.656239249787},{"$f":"+G15+G19","v":79091.363623841462}]

{"sheet":"IMPCO","index":2,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[13,1,13,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDECHI"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR COMERCIALIZACIÓN = IMPCO"]
[null,"En miles de Balboas"]
[]
[null,"COMERCIALIZACION",null,{"$f":"IMPD!D7","v":"JUL26/ JUN27"},{"$f":"IMPD!E7","v":"JUL27 / JUN28"},{"$f":"IMPD!F7","v":"JUL28/ JUN29"},{"$f":"IMPD!G7","v":"JUL29/ JUN30"}]
[]
[]
[null,"Rentabilidad sobre Activos","BCNC * RR",{"$f":"+ACTIVOS!H15*RETORNO!$D$40","v":1274.6301084537722},{"$f":"+ACTIVOS!I15*RETORNO!$D$40","v":1319.6386710265513},{"$f":"+ACTIVOS!J15*RETORNO!$D$40","v":1364.605199667144},{"$f":"+ACTIVOS!K15*RETORNO!$D$40","v":1411.5522148936459}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D82/1000+((ACTIVOS!H10-ACTIVOS!G10)/2)*'PERDIDAS y OTROS'!E$12+((ACTIVOS!G10-ACTIVOS!F10))*'BC y Dep'!C86","v":929.48108899567796},{"$f":"'BC y Dep'!E82/1000+(ACTIVOS!H10-ACTIVOS!G10)*'PERDIDAS y OTROS'!E$12+((ACTIVOS!I10-ACTIVOS!H10)/2)*'PERDIDAS y OTROS'!F$12+((ACTIVOS!G10-ACTIVOS!F10))*'BC y Dep'!C86","v":962.89983850443207},{"$f":"'BC y Dep'!F82/1000+(ACTIVOS!H10-ACTIVOS!G10)*'PERDIDAS y OTROS'!E$12+(ACTIVOS!I10-ACTIVOS!H10)*'PERDIDAS y OTROS'!F$12+((ACTIVOS!J10-ACTIVOS!I10)/2)*'PERDIDAS y OTROS'!G$12+((ACTIVOS!G10-ACTIVOS!F10))*'BC y Dep'!C86","v":1008.7625735416743},{"$f":"'BC y Dep'!G82/1000+(ACTIVOS!H10-ACTIVOS!G10)*'PERDIDAS y OTROS'!E$12+(ACTIVOS!I10-ACTIVOS!H10)*'PERDIDAS y OTROS'!F$12+(ACTIVOS!J10-ACTIVOS!I10)*'PERDIDAS y OTROS'!G$12+((ACTIVOS!K10-ACTIVOS!J10)/2)*'PERDIDAS y OTROS'!H$12+((ACTIVOS!G10-ACTIVOS!F10))*'BC y Dep'!C86","v":1037.2966743202005}]
[null,"Comercialización","COM",{"$f":"'Costos y Pérdidas Eficientes'!D85/1000","v":15370.570043344773},{"$f":"'Costos y Pérdidas Eficientes'!E85/1000","v":15931.291423123816},{"$f":"'Costos y Pérdidas Eficientes'!F85/1000","v":16512.337340062004},{"$f":"'Costos y Pérdidas Eficientes'!G85/1000","v":17114.444439017821}]
[]
[null,"IMPCO",null,{"$f":"+D10+D11+D12","v":17574.681240794223},{"$f":"+E10+E11+E12","v":18213.8299326548},{"$f":"+F10+F11+F12","v":18885.705113270822},{"$f":"+G10+G11+G12","v":19563.293328231666}]

{"sheet":"ALUMPU","index":3,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[6,6,7,6],[6,1,7,2],[13,1,13,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[]
[null,"EDECHI"]
[]
[null,"INGRESO MÁXIMO PERMITIDO POR ALUMBRADO PÚBLICO = ALUMPU"]
[null,"En miles de Balboas"]
[]
[null,"ALUMBRADO PÚBLICO",null,{"$f":"IMPCO!D7","v":"JUL26/ JUN27"},{"$f":"IMPCO!E7","v":"JUL27 / JUN28"},{"$f":"IMPCO!F7","v":"JUL28/ JUN29"},{"$f":"IMPCO!G7","v":"JUL29/ JUN30"}]
[]
[]
[null,"Rentabilidad sobre Activos","ACTNalum * RR",{"$f":"+ACTIVOS!H16*RETORNO!$D$40","v":499.98988969404633},{"$f":"+ACTIVOS!I16*RETORNO!$D$40","v":469.45734110979856},{"$f":"+ACTIVOS!J16*RETORNO!$D$40","v":439.3362736993044},{"$f":"+ACTIVOS!K16*RETORNO!$D$40","v":409.68619328964354}]
[null,"Depreciación","Depo+INVi * DEP%",{"$f":"'BC y Dep'!D81/1000+((ACTIVOS!H11-ACTIVOS!G11)/2)*'PERDIDAS y OTROS'!E$13+((ACTIVOS!G11-ACTIVOS!F11))*'BC y Dep'!C85","v":466.32600124958969},{"$f":"'BC y Dep'!E81/1000+(ACTIVOS!H11-ACTIVOS!G11)*'PERDIDAS y OTROS'!E$13+((ACTIVOS!I11-ACTIVOS!H11)/2)*'PERDIDAS y OTROS'!F$13+((ACTIVOS!G11-ACTIVOS!F11))*'BC y Dep'!C85","v":458.65995579504414},{"$f":"'BC y Dep'!F81/1000+(ACTIVOS!H11-ACTIVOS!G11)*'PERDIDAS y OTROS'!E$13+(ACTIVOS!I11-ACTIVOS!H11)*'PERDIDAS y OTROS'!F$13+((ACTIVOS!J11-ACTIVOS!I11)/2)*'PERDIDAS y OTROS'!G$13+((ACTIVOS!G11-ACTIVOS!F11))*'BC y Dep'!C85","v":454.52484868595326},{"$f":"'BC y Dep'!G81/1000+(ACTIVOS!H11-ACTIVOS!G11)*'PERDIDAS y OTROS'!E$13+(ACTIVOS!I11-ACTIVOS!H11)*'PERDIDAS y OTROS'!F$13+(ACTIVOS!J11-ACTIVOS!I11)*'PERDIDAS y OTROS'!G$13+((ACTIVOS!K11-ACTIVOS!J11)/2)*'PERDIDAS y OTROS'!H$13+((ACTIVOS!G11-ACTIVOS!F11))*'BC y Dep'!C85","v":449.83585550413505}]
[null,"Operación y Mantenimiento","OMalum",{"$f":"$D$25*(D24+E24)/2/1000","v":359.3936098724572},{"$f":"$D$25*(E24+F24)/2/1000","v":362.22115190733905},{"$f":"$D$25*(F24+G24)/2/1000","v":365.04622231456807},{"$f":"$D$25*(G24+H24)/2/1000","v":367.86634946649133}]
[]
[null,"ALUMPU",null,{"$f":"+D10+D11+D12","v":1325.7095008160932},{"$f":"+E10+E11+E12","v":1290.3384488121819},1258.9073446998257,1227.3883982602699]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01"]
[null,"Cantidad de luminarias al 30/6",null,72417.833333333328,{"$f":"D24+INVERSIONES!K29+INVERSIONES!L29","v":72989.833333333328},{"$f":"E24+INVERSIONES!M29+INVERSIONES!N29","v":73561.833333333328},{"$f":"F24+INVERSIONES!O29+INVERSIONES!P29","v":74132.833333333328},{"$f":"G24+INVERSIONES!Q29+INVERSIONES!R29","v":74702.833333333328}]
[null,"Costo O&M por luminaria [B/. /año]",null,{"$f":"MIN(D35,H33)","v":4.9432553057375319}]
[]
[null,null,null,null,{"$f":"+(E24+D24)/2","v":72703.833333333328},{"$f":"+(F24+E24)/2","v":73275.833333333328},{"$f":"+(G24+F24)/2","v":73847.333333333328},74417.833333333328]
[]
[null,"Detalle","Unidad",2022,{"$f":"D29+1","v":2023},{"$f":"E29+1","v":2024},2025,"Promedio"]
[null,"Costo AP","B/.",468109.93585927063,472118.42250219476,1251724.8371244571,null,{"$f":"AVERAGE(D30:G30)","v":730651.06516197417}]
[null,"Luminarias","Cant.",68016.5,70163.333333333328,71399.916666666672,72048.833333333328,{"$f":"AVERAGE(D31:G31)","v":70407.145833333328}]
[]
[null,"Costo Mant./lum Cont.",null,{"$f":"D30/D31*C48","v":6.9099501796464651},{"$f":"E30/E31*D48","v":6.7301578395739332},{"$f":"F30/F31*E48","v":17.51429180379715},null,{"$f":"AVERAGE(D33:F33)","v":10.38479994100585}]
[]
[null,"Costo Mant./lum RT-1 (Act)",null,4.9432553057375319,4.9234746272691012]
[]
[null,"Costo Mant./lum",null,{"$f":"D35","v":4.9432553057375319}]
[]
[]
[null,"Actualización"]
[null,"Detalle ","Jul-Dic/2022","Ene-Jun/2023","Jul-Dic/2023","Ene-Jun/2024","Jul-Dic/2024","Ene-Jun/2025","Jul-Dic/2025","Acumulado"]
[null,"FAC de Comercialización ",1.0077082757068871,1.0419398847130947,0.97952734331471336,1.0129838641095892,1.0039373587473981,1.0035017931588368,0.99323273605223028,{"$f":"PRODUCT(C42:I42)","v":1.0424911403609418}]
[null,"FAC de redes de Distribución, conexión",1.0043134131771481,1.0234688091407915,0.98854386759432544,1.0075306988127855,1.0022836855495616,1.0020310555749268,0.9960749568736138,{"$f":"PRODUCT(C43:I43)","v":1.0241462355957938}]
[null,"FAC por Servicio de Alumbrado Público",1.0016290642532131,1.0088635603561682,0.99567331599925701,1.0038222582648402,1.0011591003946791,1.0010308763038609,0.99800781721555332,1.0101771927372643]
[]
[]
[null,null,2022,{"$f":"C47+1","v":2023},{"$f":"D47+1","v":2024},2025]
[null,"Actualización",{"$f":"PRODUCT(F44:$I$44)","v":1.0040176257553708},{"$f":"PRODUCT(G44:$I$44)","v":1.0001946235889094},{"$f":"PRODUCT(H44:$I$44)","v":0.99903663982538882},{"$f":"I44","v":0.99800781721555332}]
[null,"Act Jun 18 - Jun 22",{"$f":"C48","v":1.0040176257553708}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IPC0",104.1]
[null,"IPCN",108.8]

{"sheet":"DEMANDA","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"EDECHI"]
[]
[null,"IMPULSORES DE COSTOS","Unidades","BASE",{"$f":"ALUMPU!D7","v":"JUL26/ JUN27"},{"$f":"ALUMPU!E7","v":"JUL27 / JUN28"},{"$f":"ALUMPU!F7","v":"JUL28/ JUN29"},{"$f":"ALUMPU!G7","v":"JUL29/ JUN30"},"CREC.a.a."]
[null,"Demanda Máxima","MW",{"$f":"+D7/8760/D15","v":201.42920583469163},{"$f":"+E7/8760/E15","v":210.35987263062464},{"$f":"+F7/8760/F15","v":219.90800084931686},{"$f":"+G7/8760/G15","v":227.69818524669643},{"$f":"+H7/8760/H15","v":236.6654578860142},{"$f":"(H6/D6)^(1/4)-1","v":4.1125560357307078E-2}]
[null,"Energía ingresada al sist. Propio (eficiente)","MWh",{"$f":"+(D12+D13)/(1-D14)","v":1255099.2872997217},{"$f":"+(E12+E13)/(1-E14)","v":1309293.8735186732},1364755.0901885184,1421866.1346175754,1480924.0338741669,{"$f":"(H7/D7)^(1/4)-1","v":4.2230251167413968E-2}]
[null,"Clientes","Nº clientes",203603.53863895149,210792.70683548698,218233.96995715299,225936.18818408699,233908.51402031901,{"$f":"(H8/D8)^(1/4)-1","v":3.5297528004719192E-2}]
[null,"DEM/CLIENTE","KW/CL",{"$f":"D6/D8*1000","v":0.98932075140346365},1.8369350047542534,1.8143079216741513,1.784533004263946,1.8060682817147111]
[null,"ENERGIA-AÑO/CLIENTE","MWh/CL",{"$f":"+D12/D8","v":5.4795562453110209},9.0600380812163337,9.3260849802730856,8.9827326715219087,9.0396665612601872]
[]
[null,"Energia facturada sin AP","MWh",1115657.0417164904,1165513.0675585684,1216541.8819507789,1269097.718763744,1323455.2604962038,{"$f":"(H12/D12)^(1/4)-1","v":4.3625394911413373E-2}]
[null,"Energía facturada AP","MWh",42100.776261164283,42322.432290876226,42545.255315590897,42769.251479410654,42994.426958785909,{"$f":"(H13/D13)^(1/4)-1","v":5.2648917525164318E-3}]
[null,"Perdidas eficientes",null,{"$f":"7.1880766251504%*D17","v":7.7556787982480585E-2},{"$f":"7.1880766251504%*E17","v":7.7490909963981891E-2},7.7426311637754999E-2,7.7362532024863387E-2,7.7299269780710389E-2]
[null,"Factor de carga",null,0.71129791608703863,0.71050989468920756,0.70845062237610001,0.7128448806523493,0.71432162732378568]
[]
[null,null,"Factor de Ajuste",1.0789644021199876,1.078047911910796,1.0771492246875565,1.0762619273447811,1.0753818275983253]
[]
[null,null,null,{"$f":"D14*1000000000-('Costos y Pérdidas Eficientes'!C98+'PERDIDAS y OTROS'!E10)*1000000000","v":1.7881393432617188E-7},{"$f":"E14*1000000000-('Costos y Pérdidas Eficientes'!D98+'PERDIDAS y OTROS'!E10)*1000000000","v":1.1920928955078125E-7},{"$f":"F14*1000000000-('Costos y Pérdidas Eficientes'!E98+'PERDIDAS y OTROS'!F10)*1000000000","v":0},{"$f":"G14*1000000000-('Costos y Pérdidas Eficientes'!F98+'PERDIDAS y OTROS'!G10)*1000000000","v":1.1920928955078125E-7},{"$f":"H14*1000000000-('Costos y Pérdidas Eficientes'!G98+'PERDIDAS y OTROS'!H10)*1000000000","v":0}]

{"sheet":"Costos y Pérdidas Eficientes","index":5,"n_rows":196,"n_cols":12,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
["EDEMET"]
["Estimaciones de los costos a partir de parametros estimados y las variables reales, actualizados U$S junio 2024"]
[null,null,null,"C","Ln Clientes","Ln DM","Ln DM/Cli","Ln O&M","Ln COM","Ln (O&M + COM)","Ln MWh","Ln MWh/Cli"]
[" Activos de Distribución:",null,"Ln AD",16.938381,0,0.86266699999999996,0,0,0,0,0,-0.58189500000000005]
["Activos de Comercialización:",null,"Ln AC",6.48909,0.93971499999999997,0,0,0,0,0,0,0]
["Costos de Operación y Mantenimiento de Distribución:",null,"Ln O&M",6.638115,0,0.89384699999999995,-0.82625300000000002,0,0,0,0,0]
["Costos de Comercialización:",null,"Ln COM",4.1703599999999996,1.0328029999999999,0,0,0,0,0,0,0]
["Costos de Administración:",null,"Ln ADM",-6.1995000000000001E-2,0,0,0,0,0,0.93138399999999999,0,0]
["Ecuación de Pérdidas Estándar o Eficientes:",null,"Ln Perd",-2.2744580000000001,0,0,0,0,0,0,0.97989800000000005,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tabla de Datos Proyectados",null,"Base"]
["Variable","Unidad","Jul 24 -jun 25","Jul 25 -jun 26","Jul 26 -jun 27","Jul 27 -jun 28","Jul 28 -jun 29","Jul 29 -jun 30"]
["Demanda Máxima","MW",null,{"$f":"DEMANDA!D6","v":201.42920583469163},{"$f":"DEMANDA!E6","v":210.35987263062464},{"$f":"DEMANDA!F6","v":219.90800084931686},{"$f":"DEMANDA!G6","v":227.69818524669643},{"$f":"DEMANDA!H6","v":236.6654578860142}]
["Longitud de red áerea","km"]
["Longitud de red subterranea","km"]
["Venta totales de energía [MWh]","MWh",null,{"$f":"DEMANDA!D12+DEMANDA!D13","v":1157757.8179776547},{"$f":"DEMANDA!E12+DEMANDA!E13","v":1207835.4998494447},{"$f":"DEMANDA!F12+DEMANDA!F13","v":1259087.1372663698},{"$f":"DEMANDA!G12+DEMANDA!G13","v":1311866.9702431546},{"$f":"DEMANDA!H12+DEMANDA!H13","v":1366449.6874549896}]
["Costos OyM (D)","USD",null,{"$f":"+C45","v":26609784.992787525},27464184.889712658,28347761.22256555,29240642.059635065,30169240.487498939]
["Costos OyM (C)","USD",null,19683111.028359354,20401323.898735955,21145568.156011987,21916789.126871601,22715964.55841941]
["Clientes","Cant.",null,{"$f":"DEMANDA!D8","v":203603.53863895149},{"$f":"DEMANDA!E8","v":210792.70683548698},{"$f":"DEMANDA!F8","v":218233.96995715299},{"$f":"DEMANDA!G8","v":225936.18818408699},{"$f":"DEMANDA!H8","v":233908.51402031901}]
[null,null,null,{"$f":"D34+D35","v":0},{"$f":"E34+E35","v":0},{"$f":"F34+F35","v":0},{"$f":"G34+G35","v":0},{"$f":"H34+H35","v":0}]
["Tabla de Costos sin Ajuste en USD (EEUU) a junio 2024"]
["COSTO",{"$f":"+C32","v":"Jul 24 -jun 25"},{"$f":"D32","v":"Jul 25 -jun 26"},{"$f":"E32","v":"Jul 26 -jun 27"},{"$f":"F32","v":"Jul 27 -jun 28"},{"$f":"G32","v":"Jul 28 -jun 29"},{"$f":"H32","v":"Jul 29 -jun 30"}]
["AD",null,{"$f":"EXP($D$4+$E$4*LN(D$39)+$F$4*LN(D$33)+$G$4*LN(D$33/D$39)+$H$4*LN(D$37)+$I$4*LN(D$38)+$K$4*LN(D$36)+$L$4*LN(D36/D39))","v":802976054.32731426},829896353.35958862,858854714.66937888,881758774.35392928,{"$f":"EXP($D$4+$E$4*LN(H$39)+$F$4*LN(H$33)+$G$4*LN(H$33/H$39)+$H$4*LN(H$37)+$I$4*LN(H$38)+$K$4*LN(H$36)+$L$4*LN(H36/H39))","v":908412259.80686641}]
["AC",null,{"$f":"EXP($D$5+$E$5*LN(D$39)+$F$5*LN(D$33)+$G$5*LN(D$33/D$39)+$H$5*LN(D$37)+$I$5*LN(D$38)+$K$5*LN(D$36))","v":64109321.157367095},{"$f":"EXP($D$5+$E$5*LN(E$39)+$F$5*LN(E$33)+$G$5*LN(E$33/E$39)+$H$5*LN(E$37)+$I$5*LN(E$38)+$K$5*LN(E$36))","v":66234296.313438393},{"$f":"EXP($D$5+$E$5*LN(F$39)+$F$5*LN(F$33)+$G$5*LN(F$33/F$39)+$H$5*LN(F$37)+$I$5*LN(F$38)+$K$5*LN(F$36))","v":68429189.900439441},{"$f":"EXP($D$5+$E$5*LN(G$39)+$F$5*LN(G$33)+$G$5*LN(G$33/G$39)+$H$5*LN(G$37)+$I$5*LN(G$38)+$K$5*LN(G$36))","v":70696309.484944001},{"$f":"EXP($D$5+$E$5*LN(H$39)+$F$5*LN(H$33)+$G$5*LN(H$33/H$39)+$H$5*LN(H$37)+$I$5*LN(H$38)+$K$5*LN(H$36))","v":73038033.166012958}]
["OMD",null,{"$f":"EXP($D$6+$E$6*LN(D$39)+$F$6*LN(D$33)+$G$6*LN(D$33/D$39)+$K$6*LN(D$36))","v":26609784.992787525},{"$f":"EXP($D$6+$E$6*LN(E$39)+$F$6*LN(E$33)+$G$6*LN(E$33/E$39)+$K$6*LN(E$36))","v":27464184.889712658},{"$f":"EXP($D$6+$E$6*LN(F$39)+$F$6*LN(F$33)+$G$6*LN(F$33/F$39)+$K$6*LN(F$36))","v":28347761.22256555},{"$f":"EXP($D$6+$E$6*LN(G$39)+$F$6*LN(G$33)+$G$6*LN(G$33/G$39)+$K$6*LN(G$36))","v":29240642.059635065},{"$f":"EXP($D$6+$E$6*LN(H$39)+$F$6*LN(H$33)+$G$6*LN(H$33/H$39)+$K$6*LN(H$36))","v":30169240.487498939}]
["COM",null,{"$f":"EXP($D$7+$E$7*LN(D$39)+$F$7*LN(D$33)+$G$7*LN(D$33/D$39)+$H$7*LN(D$37)+$K$7*LN(D$36))","v":19683111.028359354},{"$f":"EXP($D$7+$E$7*LN(E$39)+$F$7*LN(E$33)+$G$7*LN(E$33/E$39)+$H$7*LN(E$37)+$K$7*LN(E$36))","v":20401323.898735955},{"$f":"EXP($D$7+$E$7*LN(F$39)+$F$7*LN(F$33)+$G$7*LN(F$33/F$39)+$H$7*LN(F$37)+$K$7*LN(F$36))","v":21145568.156011987},{"$f":"EXP($D$7+$E$7*LN(G$39)+$F$7*LN(G$33)+$G$7*LN(G$33/G$39)+$H$7*LN(G$37)+$K$7*LN(G$36))","v":21916789.126871601},{"$f":"EXP($D$7+$E$7*LN(H$39)+$F$7*LN(H$33)+$G$7*LN(H$33/H$39)+$H$7*LN(H$37)+$K$7*LN(H$36))","v":22715964.55841941}]
["ADM",null,{"$f":"EXP($D$8+$E$8*LN(D$39)+$F$8*LN(D$33)+$G$8*LN(D$33/D$39)+$H$8*LN(D$37)+$I$8*LN(D$38)+$J$8*LN(D$37+D$38)+$K$8*LN(D$36))","v":12960248.57897028},{"$f":"EXP($D$8+$E$8*LN(E$39)+$F$8*LN(E$33)+$G$8*LN(E$33/E$39)+$H$8*LN(E$37)+$I$8*LN(E$38)+$J$8*LN(E$37+E$38)+$K$8*LN(E$36))","v":13369838.36977013},13792835.88562791,14224275.688351348,14671205.731817808]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Costos resultantes de las ecuaciones de eficiencia dados en Balboas a junio 2020 (utilizando Parametros del estudio actual)"]
["COSTO",{"$f":"+B42","v":"Jul 24 -jun 25"},"Jul 25 -jun 26","Jul 26 -jun 27","Jul 27 -jun 28","Jul 28 -jun 29","Jul 29 -jun 30"]
["AD",null,{"$f":"C43*($C108*$B104+(1-$C108)*$C121*$B$117+(1-$C108)*(1-$C121))","v":364455237.13454884},{"$f":"D43*($C108*$B104+(1-$C108)*$C121*$B$117+(1-$C108)*(1-$C121))","v":376673838.0687446},{"$f":"E43*($C108*$B104+(1-$C108)*$C121*$B$117+(1-$C108)*(1-$C121))","v":389817475.89120632},{"$f":"F43*($C108*$B104+(1-$C108)*$C121*$B$117+(1-$C108)*(1-$C121))","v":400213183.78148669},{"$f":"G43*($C108*$B104+(1-$C108)*$C121*$B$117+(1-$C108)*(1-$C121))","v":412310683.21358401}]
["AC",null,{"$f":"C44*($C109*$B104+(1-$C109)*$C122*$B$117+(1-$C109)*(1-$C122))","v":40326118.193157405},{"$f":"D44*($C109*$B104+(1-$C109)*$C122*$B$117+(1-$C109)*(1-$C122))","v":41662772.485454604},{"$f":"E44*($C109*$B104+(1-$C109)*$C122*$B$117+(1-$C109)*(1-$C122))","v":43043406.948788583},{"$f":"F44*($C109*$B104+(1-$C109)*$C122*$B$117+(1-$C109)*(1-$C122))","v":44469473.091313116},{"$f":"G44*($C109*$B104+(1-$C109)*$C122*$B$117+(1-$C109)*(1-$C122))","v":45942466.78760732}]
["OMD",null,{"$f":"C45*($B110*$B104+(1-$B110)*$B123*$B$117+(1-$B110)*(1-$B123))","v":18341330.645090468},{"$f":"D45*($B110*$B104+(1-$B110)*$B123*$B$117+(1-$B110)*(1-$B123))","v":18930242.995073099},{"$f":"E45*($B110*$B104+(1-$B110)*$B123*$B$117+(1-$B110)*(1-$B123))","v":19539265.791590396},{"$f":"F45*($B110*$B104+(1-$B110)*$B123*$B$117+(1-$B110)*(1-$B123))","v":20154701.905177783},{"$f":"G45*($B110*$B104+(1-$B110)*$B123*$B$117+(1-$B110)*(1-$B123))","v":20794757.088133182}]
["COM",null,{"$f":"C46*($B111*$B104+(1-$B111)*$B124*$B$117+(1-$B111)*(1-$B124))","v":14810301.071629912},{"$f":"D46*($B111*$B104+(1-$B111)*$B124*$B$117+(1-$B111)*(1-$B124))","v":15350711.011322439},{"$f":"E46*($B111*$B104+(1-$B111)*$B124*$B$117+(1-$B111)*(1-$B124))","v":15910707.929757155},{"$f":"F46*($B111*$B104+(1-$B111)*$B124*$B$117+(1-$B111)*(1-$B124))","v":16491003.125711128},{"$f":"G46*($B111*$B104+(1-$B111)*$B124*$B$117+(1-$B111)*(1-$B124))","v":17092332.292285431}]
["ADM",null,{"$f":"C47*($B112*$B104+(1-$B112)*$B125*$B$117+(1-$B112)*(1-$B125))","v":6891162.4915261706},{"$f":"D47*($B112*$B104+(1-$B112)*$B125*$B$117+(1-$B112)*(1-$B125))","v":7108947.6509753456},{"$f":"E47*($B112*$B104+(1-$B112)*$B125*$B$117+(1-$B112)*(1-$B125))","v":7333861.9030073453},{"$f":"F47*($B112*$B104+(1-$B112)*$B125*$B$117+(1-$B112)*(1-$B125))","v":7563265.0481525306},{"$f":"G47*($B112*$B104+(1-$B112)*$B125*$B$117+(1-$B112)*(1-$B125))","v":7800904.5913376603}]
[null,null,{"$f":"SUM(C61:C62)","v":404781355.32770622},{"$f":"SUM(D61:D62)","v":418336610.55419922},{"$f":"SUM(E61:E62)","v":432860882.83999491},{"$f":"SUM(F61:F62)","v":444682656.87279981},{"$f":"SUM(G61:G62)","v":458253150.00119132}]
[]
[]
["Activos proyectados con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
["Actividad",null,{"$f":"C60","v":"Jul 25 -jun 26"},{"$f":"D60","v":"Jul 26 -jun 27"},{"$f":"E60","v":"Jul 27 -jun 28"},{"$f":"F60","v":"Jul 28 -jun 29"},{"$f":"G60","v":"Jul 29 -jun 30"}]
["AD (Ecuación de eficiencia)",null,{"$f":"C61*$D130","v":365162675.14263576},377404993.40018362,390574144.1197387,400990030.94595748,413111012.63329238]
["AC (Ecuación de eficiencia)",null,40361445.411567934,41699270.664032862,43081114.615842715,44508430.046727791,45982714.141710438]
["Total",null,{"$f":"SUM(C71:C72)","v":405524120.55420369},{"$f":"SUM(D71:D72)","v":419104264.06421649},{"$f":"SUM(E71:E72)","v":433655258.7355814},{"$f":"SUM(F71:F72)","v":445498460.99268526},{"$f":"SUM(G71:G72)","v":459093726.77500284}]
[]
["Inversiones proyectadas con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
["Actividad",null,{"$f":"C70","v":"Jul 25 -jun 26"},{"$f":"D70","v":"Jul 26 -jun 27"},{"$f":"E70","v":"Jul 27 -jun 28"},{"$f":"F70","v":"Jul 28 -jun 29"},{"$f":"G70","v":"Jul 29 -jun 30"}]
["AD (Ecuación de eficiencia)",null,null,{"$f":"(D71-C71)","v":12242318.257547855},13169150.71955508,10415886.826218784,12120981.687334895]
["AC (Ecuación de eficiencia)",null,null,1337825.2524649277,1381843.9518098533,1427315.4308850765,1474284.0949826464]
["Total",null,null,{"$f":"+SUM(D77:D78)","v":13580143.510012783},{"$f":"+SUM(E77:E78)","v":14550994.671364933},{"$f":"+SUM(F77:F78)","v":11843202.25710386},{"$f":"+SUM(G77:G78)","v":13595265.782317542}]
[]
[]
["Costos proyectados con ecuaciones de eficiencia y mercado Proy Dda a precios de junio 2022"]
["Actividad",2021,{"$f":"C76","v":"Jul 25 -jun 26"},{"$f":"D76","v":"Jul 26 -jun 27"},{"$f":"E76","v":"Jul 27 -jun 28"},{"$f":"F76","v":"Jul 28 -jun 29"},{"$f":"G76","v":"Jul 29 -jun 30"}]
["OMD",null,null,{"$f":"D63*$D132","v":18959707.713848304},19569678.447770935,20186072.48102241,20827123.902957484]
["COM",null,null,15370570.043344773,15931291.423123816,16512337.340062005,17114444.439017821]
["ADM",null,null,7125705.8666786477,7351150.3183597876,7581094.2450071163,7819293.9856954291]
[null,null,null,{"$f":"SUM(D84:D86)","v":41455983.623871721},{"$f":"SUM(E84:E86)","v":42852120.189254537},{"$f":"SUM(F84:F86)","v":44279504.066091537},{"$f":"SUM(G84:G86)","v":45760862.327670731}]
[]
[]
["2 - PÉRDIDAS"]
[]
["RESULTADOS PÉRDIDAS"]
[]
[]
["Porcentaje"]
["COSTO",null,{"$f":"C83","v":"Jul 25 -jun 26"},{"$f":"D83","v":"Jul 26 -jun 27"},{"$f":"E83","v":"Jul 27 -jun 28"},{"$f":"F83","v":"Jul 28 -jun 29"},{"$f":"G83","v":"Jul 29 -jun 30"}]
["PE_MWH",null,{"$f":"EXP($D$9+$K$9*LN(DEMANDA!D7))","v":97341.469322066783},{"$f":"EXP($D$9+$K$9*LN(DEMANDA!E7))","v":101458.37366922846},{"$f":"EXP($D$9+$K$9*LN(DEMANDA!F7))","v":105667.95292214859},{"$f":"EXP($D$9+$K$9*LN(DEMANDA!G7))","v":109999.16437442074},{"$f":"EXP($D$9+$K$9*LN(DEMANDA!H7))","v":114474.346419177}]
["PE_%",null,{"$f":"C97/DEMANDA!D7","v":7.7556787982480405E-2},{"$f":"D97/DEMANDA!E7","v":7.749090996398178E-2},{"$f":"E97/DEMANDA!F7","v":7.7426311637754944E-2},{"$f":"F97/DEMANDA!G7","v":7.7362532024863276E-2},{"$f":"G97/DEMANDA!H7","v":7.7299269780710306E-2}]
[]
[]
["3.- FACTORES DE AJUSTE"]
["Tabla de factores de ajuste del Componente Mano de Obra"]
[null,"2026 -2030"]
["Costo laboral relativo 2016",0.28832430503402762]
[]
[]
["Participación MO en costos totales","En Panama","En EEUU"]
["AD",0.42240058739009201,0.66495305453597975]
["AC",0.22574160341323096,0.49248793092651205]
["OMD",0.3911]
["COM",0.26550000000000001]
["ADM",0.57940000000000003]
[]
[]
["Tabla de factores de ajuste del Componente Materiales a PPP"]
[]
["PPP",0.46800000000000003]
[]
[]
["% Nacional","En Panama","En EEUU"]
["AD",0.24458472284703842,0.40892312930666702]
["AC",3.7005395093526398E-2,7.5879416395048346E-2]
["OMD",0.1]
["COM",0.15]
["ADM",0.25]
[]
[]
[]
["% Total costos locales","IPC 22/20","TC US$ 22/20","FA"]
[{"$f":"B108+(1-B108)*B121","v":0.56367257963989847},{"$f":"B138/B137","v":1.0034436363636363},{"$f":"B140/B139","v":1},{"$f":"A130*B130+(1-A130)*C130","v":1.0019410833924325}]
[{"$f":"B109+(1-B109)*B122","v":0.25439334128340463},{"$f":"B130","v":1.0034436363636363},1,{"$f":"A131*B131+(1-A131)*C131","v":1.0008760381607105}]
[{"$f":"B110+(1-B110)*B123","v":0.45199},1.0034436363636363,1,{"$f":"A132*B132+(1-A132)*C132","v":1.0015564892}]
[{"$f":"B111+(1-B111)*B124","v":0.37567499999999998},1.0034436363636363,1,{"$f":"A133*B133+(1-A133)*C133","v":1.0012936880909091}]
[{"$f":"B112+(1-B112)*B125","v":0.68454999999999999},1.0034436363636363,1,{"$f":"A134*B134+(1-A134)*C134","v":1.0023573412727274}]
[]
[]
["IPC jun 2024",{"$f":"B148","v":99.457504520795666}]
["IPC dic 2025",99.8]
["TC US$ 2024",1]
["TC US$ 2025",1]
[]
[]
["2025-01-01"]
["Base 2013",110]
["Base 2024",100]
["2024-06-01"]
["Base 2013",110.6]
["Base 2024",{"$f":"B144*B145/B147","v":99.457504520795666}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+A180+1","v":1},102.8,{"$f":"(B181/B180)-1","v":{"$error":"#DIV/0!"}},0.97]
[2,103.5,6.809338521400754E-3,0.97]
[3,104.4,8.6956521739129933E-3,0.96]
[4,105.2,7.6628352490422103E-3,0.95]
[5,104.9,-2.8517110266159662E-3,0.95]
[6,103.2,-1.6205910390848399E-2,0.97]
[7,104.9,1.6472868217054293E-2,0.95]
[]
[]
["(a)  Las  ponderaciones  utilizadas  para  el  cálculo del Índice  del  sector Importación se basan  en  el "]
["      valor  CIF  de  las  importaciones  registradas  en  1985;  para el sector Industrial  se utilizó el valor"]
["      de  las  ventas  de  la  industria  manufacturera en la República, obtenido  a  través de la Encuesta"]
["      de   la   Industria  Manufacturera  de  1985,  complementado  con  otras  fuentes  y   en  el  sector "]
["      Agropecuario se utilizó el valor de la producción destinada a la venta en 1985."]
[]
["..   Dato no aplicable al grupo o categoría"]

{"sheet":"INVERSIONES","index":6,"n_rows":37,"n_cols":26,"rows_kept":37,"cut":false,"hidden":false,"merged":[[25,9,25,18],[26,22,27,22],[26,23,27,23],[26,24,27,24],[26,25,27,25],[26,9,27,9],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,27,21],[6,25,7,25],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,18,7,18],[6,9,7,9],[6,21,7,21],[6,22,7,22],[6,23,7,23],[6,24,7,24],[30,1,31,2],[6,20,7,20],[26,20,27,20],[12,7,13,7],[5,1,6,2],[12,1,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[5,7,6,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,9,5,18]]}
[null,"EDECHI",null,null,null,null,null,null,null,"EDECHI",null,null,null,null,null,null,null,null,null,null,"EDECHI"]
[]
[null,"INVERSIONES",null,null,null,null,null,null,null,"INVERSIONES",null,null,null,null,null,null,null,null,null,null,"INVERSIONES"]
[null,"En miles de Balboas",null,null,null,null,null,null,null,"En  Balboas",null,null,null,null,null,null,null,null,null,null,"En miles de Balboas"]
[]
[null,"INVERSIONES TOTALES",null,{"$f":"ALUMPU!D7","v":"JUL26/ JUN27"},{"$f":"ALUMPU!E7","v":"JUL27 / JUN28"},{"$f":"ALUMPU!F7","v":"JUL28/ JUN29"},{"$f":"ALUMPU!G7","v":"JUL29/ JUN30"},"TOTALES",null,"INVERSION EN SUBESTACIONES, ARQUITECTURA ASOCIADA Y LÍNEAS EN AT NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA "]
[null,null,null,null,null,null,null,"Miles de Balboas",null,"DETALLE",2026,2027,null,2028,null,2029,null,2030,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,"Distribución","ID",{"$f":"'Costos y Pérdidas Eficientes'!D77/1000+D15","v":54933.699075516604},{"$f":"'Costos y Pérdidas Eficientes'!E77/1000+E15","v":20753.532426195707},{"$f":"'Costos y Pérdidas Eficientes'!F77/1000+F15","v":12894.128226218785},{"$f":"'Costos y Pérdidas Eficientes'!G77/1000+G15","v":24589.462087334898},{"$f":"SUM(D8:G8)","v":113170.82181526601},null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,"Comercialización","IC",{"$f":"'Costos y Pérdidas Eficientes'!D78/1000+D16","v":1337.8252524649276},{"$f":"'Costos y Pérdidas Eficientes'!E78/1000+E16","v":1381.8439518098533},{"$f":"'Costos y Pérdidas Eficientes'!F78/1000+F16","v":1427.3154308850765},{"$f":"'Costos y Pérdidas Eficientes'!G78/1000+G16","v":1474.2840949826464},{"$f":"SUM(D9:G9)","v":5621.268730142503},null,"Nueva SE Veladero 230/34,5 kV",5497016.84375,2570246.34375,958678.390625,0,0,0,0,0,{"$f":"SUM(K9:R9)","v":9025941.578125},"ID",{"$f":"J9","v":"Nueva SE Veladero 230/34,5 kV"},{"$f":"(K9+L9)/1000","v":8067.2631874999997},{"$f":"(M9+N9)/1000","v":958.67839062500002},{"$f":"(O9+P9)/1000","v":0},{"$f":"(Q9+R9)/1000","v":0},{"$f":"SUM(V9:Y9)","v":9025.9415781249991}]
[null,"Alumbrado Público","IAP",{"$f":"+D17","v":174.46},{"$f":"+E17","v":174.46},{"$f":"+F17","v":174.155},{"$f":"+G17","v":173.85},696.92500000000007,null,"Arquitectura de red de la subestación Veladero ",250000,250000,250000,0,0,0,0,0,{"$f":"SUM(K10:R10)","v":750000},"ID",{"$f":"J10","v":"Arquitectura de red de la subestación Veladero "},{"$f":"(K10+L10)/1000","v":500},{"$f":"(M10+N10)/1000","v":250},{"$f":"(O10+P10)/1000","v":0},{"$f":"(Q10+R10)/1000","v":0},{"$f":"SUM(V10:Y10)","v":750}]
[null,"TOTAL INVERSIONES",null,{"$f":"+D8+D9+D10","v":56445.984327981532},{"$f":"+E8+E9+E10","v":22309.836378005559},{"$f":"+F8+F9+F10","v":14495.598657103863},{"$f":"+G8+G9+G10","v":26237.596182317542},{"$f":"SUM(D11:G11)","v":119489.0155454085},null,"Nueva SE Changuinola 2 34,5/13,8 kV",1174899.0703125,0,0,0,0,0,0,0,1174899.0703125,"ID","Nueva SE Changuinola 2 34,5/13,8 kV",1174.8990703125,0,0,0,1174.8990703125]
[null,null,null,null,null,null,null,null,null,"Arquitectura SE Changuinola",null,null,null,null,null,null,null,null,0,"ID","Arquitectura SE Changuinola",0,0,0,0,0]
[null,"INVERSIONES NO CONTEMPLADAS EN LAS ECUACIONES DE EFICIENCIA",null,{"$f":"D6","v":"JUL26/ JUN27"},{"$f":"E6","v":"JUL27 / JUN28"},{"$f":"F6","v":"JUL28/ JUN29"},{"$f":"G6","v":"JUL29/ JUN30"},"TOTALES",null,"Segundo Transformador San Cristobal 115/13,8kV 30MVA",805097.87109375,5362125.2421875,44653.873046875,0,0,0,0,0,6211876.986328125,"ID","Segundo Transformador San Cristobal 115/13,8kV 30MVA",6167.2231132812503,44.653873046874999,0,0,6211.876986328125]
[null,null,null,"Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas","Miles de Balboas",null,"Nueva SE Almirante 2 34,5/4,16 kV",3027323.31640625,2839435.171875,248274.40625,0,0,0,0,0,6115032.89453125,"ID","Nueva SE Almirante 2 34,5/4,16 kV",5866.7584882812498,248.27440625,0,0,6115.0328945312494]
[null,"Inverisones adicionales Distribucion","ID",{"$f":"SUMIF($T$9:$T$23,$C15,V$9:V$23)","v":42691.380817968748},7584.3817066406255,2478.2413999999999,12468.4804,{"$f":"SUM(D15:G15)","v":65222.484324609373},null,"Segunda LAT MDN - San Cristobal 115kV",10156471.31640625,6534524.2421875,500533.63671875,0,0,0,0,0,17191529.1953125,"ID","Segunda LAT MDN - San Cristobal 115kV",16690.99555859375,500.53363671875002,0,0,17191.529195312498]
[null,"Inverisones adicionales Comercialización","IC",0,0,0,0,{"$f":"SUM(D16:G16)","v":0},null,"Circuito 34-19B",750000,800000,800000,0,0,0,0,0,2350000,"ID","Circuito 34-19B",1550,800,0,0,2350]
[null,"Inversiones adicionales en alumbrado","IAP",174.46,174.46,174.155,173.85,696.92500000000007,null,"Circuito 34-42B",500000,1000000,1000000,1000000,500000,0,0,0,4000000,"ID","Circuito 34-42B",1500,2000,500,0,4000]
[null,null,null,{"$f":"SUM(D15:D17)-V24","v":0},{"$f":"SUM(E15:E17)-W24","v":0},{"$f":"SUM(F15:F17)-X24","v":0},{"$f":"SUM(G15:G17)-Y24","v":0},{"$f":"SUM(H15:H17)-Z24","v":0},null,"Posicion de Linea 115KV Mata de Nance (MDN) 2da Linea",null,null,null,null,null,null,null,null,0,"ID","Posicion de Linea 115KV Mata de Nance (MDN) 2da Linea",0,0,0,0,0]
[null,"LUMINARIAS QUE SE INCORPORAN",null,{"$f":"D6","v":"JUL26/ JUN27"},{"$f":"E6","v":"JUL27 / JUN28"},{"$f":"F6","v":"JUL28/ JUN29"},{"$f":"G6","v":"JUL29/ JUN30"},"TOTALES",null,"Nueva Línea de COOSEMUPAR",0,804000,1072000,1340000,804000,804000,536000,0,5360000,"ID","Nueva Línea de COOSEMUPAR",804,2412,1608,536,5360]
[null,"Crecimiento Vegetativo - Sodio",null,null,null,null,null,{"$f":"SUM(D20:G20)","v":0},null,"Crecimiento Vegetativo LED. Para el periodo 2026 a 2030",87230,87230,87230,87230,87230,86925,86925,86925,696925,"IAP","Crecimiento Vegetativo LED. Para el periodo 2026 a 2030",174.46,174.46,174.155,173.85,696.92500000000007]
[null,"Crecimiento Vegetativo - LED",null,{"$f":"V29","v":572},{"$f":"W29","v":572},{"$f":"X29","v":571},{"$f":"Y29","v":570},{"$f":"SUM(D21:G21)","v":2285},null,"Medida Inteligente EDECHI",null,null,null,null,null,null,null,null,0,"IC","Medida Inteligente EDECHI",{"$f":"(K21+L21)/1000","v":0},{"$f":"(M21+N21)/1000","v":0},{"$f":"(O21+P21)/1000","v":0},{"$f":"(Q21+R21)/1000","v":0},{"$f":"SUM(V21:Y21)","v":0}]
[null,"Proyectos especiales",null,null,null,null,null,0,null,"OER",185120.69999999998,185120.69999999998,185120.69999999998,185120.69999999998,185120.69999999998,185120.69999999998,185120.69999999998,185120.69999999998,1480965.5999999999,"ID","OER",370.24139999999994,370.24139999999994,370.24139999999994,370.24139999999994,1480.9655999999998]
[null,"TOTAL LUMINARIAS ADICIONALES",null,{"$f":"SUM(D20:D22)","v":572},{"$f":"SUM(E20:E22)","v":572},{"$f":"SUM(F20:F22)","v":571},{"$f":"SUM(G20:G22)","v":570},{"$f":"SUM(D23:G23)","v":2285},null,"Interconexión eléctrica trifásica Isla Colón-Bastimento",null,null,null,null,null,null,{"$f":"Q32/2","v":5781119.5},{"$f":"Q23","v":5781119.5},11562239,"ID","Interconexión eléctrica trifásica Isla Colón-Bastimento",0,0,0,11562.239,11562.239]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K9:K23)","v":22433159.117968749},{"$f":"SUM(L9:L23)","v":20432681.699999999},5146491.0066406252,2612350.7000000002,1576350.7,1076045.7,6589165.2000000002,6053165.2000000002,65919409.324609376,null,"TOTAL",{"$f":"SUM(V9:V23)","v":42865.840817968747},7758.8417066406255,2652.3964000000001,12642.330399999999,65919.409324609369]
[]
[null,null,null,null,null,null,null,null,null,"CANTIDAD DE LUMINARIAS ADICIONALES (ALUMBRADO PÚBLICO)"]
[null,null,null,null,null,null,null,null,null,"DETALLE",2022,2023,null,2024,null,2025,null,2026,"Total",null,"DETALLE","JUL22/ JUN23","JUL23 / JUN24","JUL24 / JUN25","JUL25/ JUN26","TOTALES"]
[null,null,null,null,null,null,null,null,null,null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
[null,null,null,null,null,null,null,null,null,"Crecimiento Vegetativo - LED",286,286,286,286,286,285,285,285,{"$f":"+SUM(K29:R29)","v":2285},null,"Crecimiento Vegetativo - LED",{"$f":"K29+L29","v":572},{"$f":"M29+N29","v":572},{"$f":"O29+P29","v":571},{"$f":"Q29+R29","v":570},{"$f":"SUM(V29:Y29)","v":2285}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K20/K29","v":305},{"$f":"L20/L29","v":305},305,305,305,305,305,305]
[null,"INVERSIONES ESTIMADAS",null,"ENE - JUN 2026"]
[null,null,null,"Miles de Balboas",null,null,null,null,null,null,null,null,null,null,null,null,11562239]
[null,"Distribución","ID",23350.68223543714]
[null,"Comercialización","IC",1030.1769990128423]
[null,"Alumbrado Público","IAP",122.8499999996]
[null,"TOTAL INVERSIONES",null,{"$f":"+D33+D34+D35","v":24503.70923444958}]
[null,null,null,0]

{"sheet":"ACTIVOS","index":7,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,2]]}
[]
[null,"EDECHI"]
[]
[null,"ACTIVOS TARIFARIOS PERMITIDOS"]
[null,"En miles de Balboas"]
[]
[null,"BASE DE CAPITAL",null,"ACT.JUN22","AJUSTE ACTNOREG","BASE","2026-06-01",{"$f":"INVERSIONES!D13","v":"JUL26/ JUN27"},{"$f":"INVERSIONES!E13","v":"JUL27 / JUN28"},{"$f":"INVERSIONES!F13","v":"JUL28/ JUN29"},{"$f":"INVERSIONES!G13","v":"JUL29/ JUN30"}]
[]
[null,"Valor Bruto Base de Capital Distribución","BCD",{"$f":"'BC y Dep'!C68/1000","v":312803.18914250418},{"$f":"G29","v":0.96504358258074652},{"$f":"D9*E9","v":301868.71029276511},{"$f":"+F9+INVERSIONES!D33","v":325219.39252820227},{"$f":"+G9+INVERSIONES!D8","v":380153.09160371887},{"$f":"+H9+INVERSIONES!E8","v":400906.62402991456},{"$f":"+I9+INVERSIONES!F8","v":413800.75225613336},{"$f":"+J9+INVERSIONES!G8","v":438390.21434346825}]
[null,"Valor Bruto Base de Capital Comercialización","BCC",{"$f":"'BC y Dep'!C70/1000","v":25229.981904068685},{"$f":"+E9","v":0.96504358258074652},{"$f":"D10*E10","v":24348.03212514985},{"$f":"F10+INVERSIONES!D34","v":25378.209124162691},{"$f":"+G10+INVERSIONES!D9","v":26716.03437662762},{"$f":"+H10+INVERSIONES!E9","v":28097.878328437473},{"$f":"+I10+INVERSIONES!F9","v":29525.193759322548},{"$f":"+J10+INVERSIONES!G9","v":30999.477854305194}]
[null,"Valor Bruto Activos Fijos Alumbrado Público","ACTalum",{"$f":"'BC y Dep'!C69/1000","v":14458.507468222053},{"$f":"+E9","v":0.96504358258074652},{"$f":"D11*E11","v":13953.089845903489},{"$f":"F11+INVERSIONES!D35","v":14075.939845903089},{"$f":"+G11+INVERSIONES!D10","v":14250.399845903088},{"$f":"+H11+INVERSIONES!E10","v":14424.859845903087},{"$f":"+I11+INVERSIONES!F10","v":14599.014845903088},{"$f":"+J11+INVERSIONES!G10","v":14772.864845903088}]
[null,null,null,{"$f":"SUM(D9:D11)","v":352491.67851479491},null,{"$f":"SUM(F9:F11)","v":340169.83226381848},{"$f":"SUM(G9:G11)","v":364673.54149826802},{"$f":"SUM(H9:H11)","v":421119.52582624956},443429.36220425507,457924.96086135902,484162.5570436765]
[]
[null,"Valor Neto Base Capital Distribución","BCND",{"$f":"'BC y Dep'!C76/1000","v":164716.3616867844},{"$f":"+E9","v":0.96504358258074652},{"$f":"D14*E14","v":158958.46779188042},{"$f":"F14+(G9-F9)-'BC y Dep'!C80/1000-((G9-F9)/2)*'BC y Dep'!C84","v":172910.32738686638},{"$f":"G14+(H9-G9)-'BC y Dep'!D80/1000-((H9-G9)/2)*'PERDIDAS y OTROS'!E$11-((G9-F9))*'BC y Dep'!C84","v":217321.80041503732},{"$f":"H14+(I9-H9)-'BC y Dep'!E80/1000-(H9-G9)*'PERDIDAS y OTROS'!E$11-((I9-H9)/2)*'PERDIDAS y OTROS'!F$11-((G9-F9))*'BC y Dep'!C84","v":226379.93757269601},{"$f":"I14+(J9-I9)-'BC y Dep'!F80/1000-(H9-G9)*'PERDIDAS y OTROS'!E$11-(I9-H9)*'PERDIDAS y OTROS'!F$11-((J9-I9)/2)*'PERDIDAS y OTROS'!G$11-((G9-F9))*'BC y Dep'!C84","v":227090.68786705969},{"$f":"J14+(K9-J9)-'BC y Dep'!G80/1000-(H9-G9)*'PERDIDAS y OTROS'!E$11-(I9-H9)*'PERDIDAS y OTROS'!F$11-(J9-I9)*'PERDIDAS y OTROS'!G$11-((K9-J9)/2)*'PERDIDAS y OTROS'!H$11-((G9-F9))*'BC y Dep'!C84","v":239109.99746666703}]
[null,"Valor Neto Base Capital Comercialización","BCNC",{"$f":"'BC y Dep'!C78/1000","v":11751.812856997347},{"$f":"+E9","v":0.96504358258074652},{"$f":"D15*E15","v":11341.011581335199},{"$f":"F15+(G10-F10)-'BC y Dep'!C82/1000-((G10-F10)/2)*'BC y Dep'!C86","v":11456.03785750908},{"$f":"G15+(H10-G10)-'BC y Dep'!D82/1000-((H10-G10)/2)*'PERDIDAS y OTROS'!E$12-((G10-F10))*'BC y Dep'!C86","v":11864.382020978332},{"$f":"H15+(I10-H10)-'BC y Dep'!E82/1000-(H10-G10)*'PERDIDAS y OTROS'!E$12-((I10-H10)/2)*'PERDIDAS y OTROS'!F$12-((G10-F10))*'BC y Dep'!C86","v":12283.326134283752},{"$f":"I15+(J10-I10)-'BC y Dep'!F82/1000-(H10-G10)*'PERDIDAS y OTROS'!E$12-(I10-H10)*'PERDIDAS y OTROS'!F$12-((J10-I10)/2)*'PERDIDAS y OTROS'!G$12-((G10-F10))*'BC y Dep'!C86","v":12701.878991627154},{"$f":"J15+(K10-J10)-'BC y Dep'!G82/1000-(H10-G10)*'PERDIDAS y OTROS'!E$12-(I10-H10)*'PERDIDAS y OTROS'!F$12-(J10-I10)*'PERDIDAS y OTROS'!G$12-((K10-J10)/2)*'PERDIDAS y OTROS'!H$12-((G10-F10))*'BC y Dep'!C86","v":13138.866412289599}]
[null,"Valor Neto Activos Fijos Alumbrado Público","ACTN alum",{"$f":"'BC y Dep'!C77/1000","v":5490.147513326604},{"$f":"+E9","v":0.96504358258074652},{"$f":"D16*E16","v":5298.231625157483},{"$f":"F16+(G11-F11)-'BC y Dep'!C81/1000-((G11-F11)/2)*'BC y Dep'!C85","v":4945.8209161802115},{"$f":"G16+(H11-G11)-'BC y Dep'!D81/1000-((H11-G11)/2)*'PERDIDAS y OTROS'!E$13-((G11-F11))*'BC y Dep'!C85","v":4653.9549149306204},{"$f":"H16+(I11-H11)-'BC y Dep'!E81/1000-(H11-G11)*'PERDIDAS y OTROS'!E$13-((I11-H11)/2)*'PERDIDAS y OTROS'!F$13-((G11-F11))*'BC y Dep'!C85","v":4369.7549591355746},{"$f":"I16+(J11-I11)-'BC y Dep'!F81/1000-(H11-G11)*'PERDIDAS y OTROS'!E$13-(I11-H11)*'PERDIDAS y OTROS'!F$13-((J11-I11)/2)*'PERDIDAS y OTROS'!G$13-((G11-F11))*'BC y Dep'!C85","v":4089.3851104496216},{"$f":"J16+(K11-J11)-'BC y Dep'!G81/1000-(H11-G11)*'PERDIDAS y OTROS'!E$13-(I11-H11)*'PERDIDAS y OTROS'!F$13-(J11-I11)*'PERDIDAS y OTROS'!G$13-((K11-J11)/2)*'PERDIDAS y OTROS'!H$13-((G11-F11))*'BC y Dep'!C85","v":3813.3992549454874}]
[null,null,null,{"$f":"SUM(D14:D16)","v":181958.32205710834},null,{"$f":"SUM(F14:F16)","v":175597.71099837311},{"$f":"SUM(G14:G16)","v":189312.18616055566},{"$f":"SUM(H14:H16)","v":233840.13735094629},243033.01866611536,243881.95196913648,256062.2631339021]
[null,"Check",null,{"$f":"D12-'BC y Dep'!C71/1000","v":0},null,null,null,{"$f":"G17+INVERSIONES!D11-(IMPD!D11+IMPCO!D11+ALUMPU!D11)-H17","v":0},{"$f":"H17+INVERSIONES!E11-(IMPD!E11+IMPCO!E11+ALUMPU!E11)-I17","v":0},{"$f":"I17+INVERSIONES!F11-(IMPD!F11+IMPCO!F11+ALUMPU!F11)-J17","v":0},{"$f":"J17+INVERSIONES!G11-(IMPD!G11+IMPCO!G11+ALUMPU!G11)-K17","v":0}]
[null,null,null,{"$f":"D17-'BC y Dep'!C79/1000","v":0}]
[null,"Ajuste Activos no Regulados"]
[]
[null,"Detalle",2022,{"$f":"C22+1","v":2023},{"$f":"D22+1","v":2024},2025,"Promedio"]
[null,"Ingresos no regulados",1648580.95,1869293.99,2011584.870000002,2465171.7900000028,{"$f":"AVERAGE(C23:E23)","v":1843153.2700000007}]
[null,"Ingresos por venta de energía",186378629.0108307,178288586.01030561,214402820.1624999,null,{"$f":"AVERAGE(C24:E24)","v":193023345.06121206}]
[null,"Compras de energía",-135226901,-140976155,-150214902.72,null,-142139319.57333335]
[null,"otros ingresos"]
[null,"Ingreso Neto por actividades reguladas",{"$f":"C24+C25+C26","v":51151728.0108307},37312431.010305613,64187917.442499906,{"$f":"F24+F25+F26","v":0},{"$f":"G24+G25+G26","v":50884025.48787871}]
[]
[null,"Factor de ajuste",{"$f":"C27/(C27+C23)","v":0.96877705864897523},{"$f":"D27/(D27+D23)","v":0.9522916872601852},0.96961329315582823,{"$f":"F27/(F27+F23)","v":0},{"$f":"G27/(G27+G23)","v":0.96504358258074652}]

{"sheet":"BC y Dep","index":8,"n_rows":90,"n_cols":245,"rows_kept":90,"cut":false,"hidden":false,"merged":[[2,231,3,231],[2,18,3,18],[2,19,3,19],[0,0,0,85],[1,0,3,0],[1,1,3,1],[1,2,3,2],[1,3,1,5],[1,6,1,9],[1,10,1,13],[1,14,1,17],[1,18,1,21],[1,22,1,25],[1,77,1,80],[1,81,1,84],[1,85,1,88],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,26,3,26],[2,27,3,27],[2,38,3,38],[2,39,3,39],[1,89,1,92],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[1,50,1,53],[1,54,1,57],[1,61,1,64],[1,65,1,68],[1,69,1,72],[1,73,1,76],[1,26,1,29],[1,30,1,33],[1,34,1,37],[1,38,1,41],[1,42,1,45],[1,46,1,49],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,31,3,31],[2,20,3,20],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,24,3,24],[2,25,3,25],[2,29,3,29],[2,30,3,30],[2,28,3,28],[2,44,3,44],[2,45,3,45],[2,46,3,46],[2,47,3,47],[2,48,3,48],[2,49,3,49],[2,40,3,40],[2,41,3,41],[2,42,3,42],[2,43,3,43],[2,56,3,56],[2,57,3,57],[2,61,3,61],[2,62,3,62],[2,63,3,63],[2,64,3,64],[2,50,3,50],[2,51,3,51],[2,52,3,52],[2,53,3,53],[2,54,3,54],[2,55,3,55],[2,71,3,71],[2,72,3,72],[2,73,3,73],[2,74,3,74],[2,75,3,75],[2,76,3,76],[2,65,3,65],[2,66,3,66],[2,67,3,67],[2,68,3,68],[2,69,3,69],[2,70,3,70],[2,85,3,85],[2,86,3,86],[2,87,3,87],[2,88,3,88],[2,77,3,77],[2,78,3,78],[2,79,3,79],[2,80,3,80],[2,81,3,81],[2,82,3,82],[62,10,62,13],[62,14,62,17],[62,18,62,21],[62,22,62,25],[62,26,62,29],[2,126,3,126],[2,127,3,127],[2,128,3,128],[2,133,3,133],[2,119,3,119],[2,121,3,121],[2,122,3,122],[2,123,3,123],[2,124,3,124],[2,125,3,125],[2,113,3,113],[2,114,3,114],[2,115,3,115],[2,116,3,116],[2,117,3,117],[2,118,3,118],[2,107,3,107],[2,108,3,108],[2,109,3,109],[4,0,12,0],[45,0,46,0],[47,0,57,0],[59,0,62,0],[59,1,59,2],[59,3,59,5],[62,1,62,2],[62,3,62,5],[62,6,62,9],[61,1,61,2],[61,3,61,5],[61,6,61,9],[60,1,60,2],[60,3,60,5],[60,6,60,9],[59,30,59,33],[59,34,59,37],[59,38,59,41],[59,42,59,45],[59,46,59,49],[59,50,59,53],[59,6,59,9],[59,10,59,13],[59,14,59,17],[59,18,59,21],[59,22,59,25],[59,26,59,29],[61,10,61,13],[61,14,61,17],[61,18,61,21],[60,50,60,53],[60,54,60,57],[60,61,60,64],[60,26,60,29],[60,30,60,33],[60,34,60,37],[60,38,60,41],[60,42,60,45],[60,46,60,49],[60,10,60,13],[60,14,60,17],[60,18,60,21],[60,22,60,25],[61,22,61,25],[61,26,61,29],[61,30,61,33],[61,34,61,37],[61,38,61,41],[61,42,61,45],[2,139,3,139],[59,58,59,60],[60,58,60,60],[61,58,61,60],[60,89,60,92],[61,89,61,92],[59,81,59,84],[2,136,3,136],[2,132,3,132],[2,137,3,137],[2,138,3,138],[2,134,3,134],[2,135,3,135],[2,110,3,110],[2,111,3,111],[2,112,3,112],[2,89,3,89],[2,90,3,90],[2,91,3,91],[2,92,3,92],[2,105,3,105],[2,106,3,106],[2,83,3,83],[2,84,3,84],[60,81,60,84],[60,85,60,88],[60,65,60,68],[60,69,60,72],[60,73,60,76],[61,85,61,88],[62,30,62,33],[62,34,62,37],[62,38,62,41],[61,73,61,76],[61,77,61,80],[61,81,61,84],[62,69,62,72],[62,73,62,76],[62,77,62,80],[62,81,62,84],[61,46,61,49],[61,50,61,53],[61,54,61,57],[61,61,61,64],[61,65,61,68],[61,69,61,72],[2,140,3,140],[2,141,3,141],[2,142,3,142],[2,143,3,143],[2,144,3,144],[2,150,3,150],[62,85,62,88],[62,89,62,92],[62,42,62,45],[62,46,62,49],[62,50,62,53],[62,54,62,57],[62,61,62,64],[62,65,62,68],[59,85,59,88],[59,89,59,92],[59,54,59,57],[59,61,59,64],[59,65,59,68],[59,69,59,72],[59,73,59,76],[59,77,59,80],[62,58,62,60],[60,77,60,80],[2,152,3,152],[2,153,3,153],[2,154,3,154],[2,155,3,155],[2,156,3,156],[2,157,3,157],[2,145,3,145],[2,146,3,146],[2,147,3,147],[2,148,3,148],[2,149,3,149],[2,151,3,151],[2,166,3,166],[2,167,3,167],[2,168,3,168],[2,169,3,169],[2,170,3,170],[2,171,3,171],[2,177,3,177],[2,158,3,158],[2,159,3,159],[2,163,3,163],[2,164,3,164],[2,165,3,165],[2,179,3,179],[2,180,3,180],[2,181,3,181],[2,182,3,182],[2,183,3,183],[2,184,3,184],[2,189,3,189],[2,172,3,172],[2,173,3,173],[2,174,3,174],[2,175,3,175],[2,176,3,176],[2,178,3,178],[2,194,3,194],[2,195,3,195],[2,196,3,196],[2,197,3,197],[2,198,3,198],[2,199,3,199],[2,204,3,204],[2,185,3,185],[2,186,3,186],[2,190,3,190],[2,191,3,191],[2,192,3,192],[2,193,3,193],[2,214,3,214],[2,215,3,215],[2,216,3,216],[2,200,3,200],[2,201,3,201],[2,202,3,202],[2,203,3,203],[2,205,3,205],[2,206,3,206],[1,58,1,60],[2,58,3,58],[2,59,3,59],[2,60,3,60],[2,120,3,120],[2,244,3,244],[1,132,1,136],[2,235,3,235],[2,236,3,236],[2,237,3,237],[2,238,3,238],[2,239,3,239],[2,240,3,240],[2,228,3,228],[2,229,3,229],[2,230,3,230],[2,232,3,232],[2,233,3,233],[2,234,3,234],[2,222,3,222],[2,223,3,223],[2,224,3,224],[2,225,3,225],[2,226,3,226],[1,93,1,96],[2,93,3,93],[2,94,3,94],[2,95,3,95],[2,96,3,96],[59,93,59,96],[60,93,60,96],[61,93,61,96],[62,93,62,96],[1,97,1,100],[2,97,3,97],[2,98,3,98],[2,99,3,99],[2,100,3,100],[59,97,59,100],[60,97,60,100],[61,97,61,100],[62,97,62,100],[1,101,1,104],[2,101,3,101],[2,102,3,102],[2,103,3,103],[2,104,3,104],[59,101,59,104],[60,101,60,104],[61,101,61,104],[62,101,62,104],[2,241,3,241],[2,242,3,242],[2,243,3,243],[2,129,3,129],[2,130,3,130],[2,131,3,131],[2,160,3,160],[2,161,3,161],[2,162,3,162],[2,187,3,187],[2,188,3,188],[2,227,3,227],[2,213,3,213],[2,217,3,217],[2,218,3,218],[2,219,3,219],[2,220,3,220],[2,221,3,221],[2,207,3,207],[2,208,3,208],[2,209,3,209],[2,210,3,210],[2,211,3,211],[2,212,3,212]]}
["PLANILLA AA-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(FA5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(FB5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(FC5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(FD5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)","v":0}]
["LÍNEA DE NEGOCIO","CUENTAS","Vida útil estándar","t<2001",null,null,2002,null,null,null,2003,null,null,null,2004,null,null,null,2005,null,null,null,2006,null,null,null,2007,null,null,null,2008,null,null,null,2009,null,null,null,2010,null,null,null,2011,null,null,null,2012,null,null,null,2013,null,null,null,2014,null,null,null,2014.5,null,null,2015,null,null,null,2016,null,null,null,2017,null,null,null,2018,null,null,null,2019,null,null,null,2020,null,null,null,2021,null,null,null,2022,null,null,null,{"$f":"CL2+1","v":2023},null,null,null,{"$f":"CP2+1","v":2024},null,null,null,{"$f":"CT2+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX2+0.5","v":2025.5},null,null,null,null,null,2002,{"$f":"EI2+1","v":2003},{"$f":"EJ2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"EV2","v":2014},{"$f":"ET2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"FD2+1","v":2023},{"$f":"FE2+1","v":2024},2025,{"$f":"EC2+1","v":2026.5},null,2002,{"$f":"FJ2+1","v":2003},{"$f":"FK2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"FW2","v":2014},{"$f":"FU2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"FD2","v":2022},{"$f":"FE2","v":2023},2024,2025,{"$f":"FH2+1","v":2027.5},null,2002,{"$f":"GK2+1","v":2003},{"$f":"GL2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"GX2","v":2014},{"$f":"GV2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"GE2","v":2022},{"$f":"GF2","v":2023},2024,2025,{"$f":"GI2+1","v":2028.5},null,2002,{"$f":"HL2+1","v":2003},{"$f":"HM2+1","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"HY2","v":2014},{"$f":"HW2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,{"$f":"HF2","v":2022},{"$f":"HG2","v":2023},2024,2025,{"$f":"HJ2+1","v":2029.5}]
[null,null,null," BC BRUTA  31/12/01","RETIROS ACUMUL","BC NETA 31/12/01","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","ATR Retiros acumul","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL"," BC BRUTA  Changuinola","OER","BC NETA Changuinola","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","ADICIONES ","ATR","RETIROS ACUMUL","Depr RETIROS ACUMUL","Año de alta activos < 2005","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos 2014","Vida activos Changi","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021","Vida activos 2022","Vida activos 2023","Vida activos 2024","Vida activos 2025","Depreciación"," BC BRUTA  30/06"," BC BRUTA tdep  30/06","BC NETA 30/06","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos Changi","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021",{"$f":"DY3","v":"Vida activos 2022"},{"$f":"DZ3","v":"Vida activos 2023"},"Vida activos 2024","Vida activos 2025","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos Changi","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021",{"$f":"FD3","v":"Vida activos 2022"},"Vida activos 2023","Vida activos 2024","Vida activos 2025","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos Changi","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021",{"$f":"GE3","v":"Vida activos 2022"},"Vida activos 2023","Vida activos 2024","Vida activos 2025","Depreciación","Vida activos < 2001","Vida activos 2002","Vida activos 2003","Vida activos 2004","Vida activos 2005","Vida activos 2006","Vida activos 2007","Vida activos 2008","Vida activos 2009","Vida activos 2010","Vida activos 2011","Vida activos 2012","Vida activos 2013","Vida activos Changi","Vida activos 2014","Vida activos 2015","Vida activos 2016","Vida activos 2017","Vida activos 2018","Vida activos 2019","Vida activos 2020","Vida activos 2021",{"$f":"HF3","v":"Vida activos 2022"},"Vida activos 2023","Vida activos 2024","Vida activos 2025","Depreciación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["PROPIEDADES Y PLANTA","Planta Intangible",4,2192460.6575303557,0,1449825.5495615059,167256.03900000002,0,0,0,48031.15,0,0,0,65709.412000000011,0,0,0,62165.65,0,0,0,90684.24,0,0,0,32408.87,0,0,0,97632.98,0,0,0,249294.06387699995,0,0,0,61005.71,0,0,0,121471.92000000001,0,0,0,0,0,0,0,12228.079999999998,0,0,0,78776.69,0,0,0,0,0,0,602994.75999999989,0,0,0,934571.95000000007,0,0,0,677544.21999999974,0,0,0,952951.57000000041,0,0,0,3343099.2500000009,0,0,0,448163.8,0,0,0,461340.9599999999,0,0,0,954542.1,null,null,null,323521.71000000002,null,null,null,212819,null,null,null,124661,{"$f":"IFERROR(IF((CM5+CQ5+CU5)/(CL5+CP5+CT5)>0,((CM5+CQ5+CU5)/(CL5+CP5+CT5))*CX5,0),0)","v":0},null,null,{"$f":"IF(D5=0,0,2001-(D5-F5)*C5/D5)","v":1999.6451111805941},{"$f":"IF((1-($EC$2-$DB5)/$C5)>0,(1-($EC$2-$DB5)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C5)>0,(1-($EC$2-G$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-K$2)/$C5)>0,(1-($EC$2-K$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-O$2)/$C5)>0,(1-($EC$2-O$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-S$2)/$C5)>0,(1-($EC$2-S$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-W$2)/$C5)>0,(1-($EC$2-W$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AA$2)/$C5)>0,(1-($EC$2-AA$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AE$2)/$C5)>0,(1-($EC$2-AE$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AI$2)/$C5)>0,(1-($EC$2-AI$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AM$2)/$C5)>0,(1-($EC$2-AM$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AQ$2)/$C5)>0,(1-($EC$2-AQ$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AU$2)/$C5)>0,(1-($EC$2-AU$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-AY$2)/$C5)>0,(1-($EC$2-AY$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-BC$2)/$C5)>0,(1-($EC$2-BC$2)/$C5),0)","v":0},{"$f":"IF(BG5=0,0,1-($EC$2-(2014.5-(BG5-BI5)*C5/BG5))/C5)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C5)>0,(1-($EC$2-BJ$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-BN$2)/$C5)>0,(1-($EC$2-BN$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-BR$2)/$C5)>0,(1-($EC$2-BR$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-BV$2)/$C5)>0,(1-($EC$2-BV$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-BZ$2)/$C5)>0,(1-($EC$2-BZ$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-CD$2)/$C5)>0,(1-($EC$2-CD$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-CH$2)/$C5)>0,(1-($EC$2-CH$2)/$C5),0)","v":0},{"$f":"IF((1-($EC$2-CL$2)/$C5)>0,(1-($EC$2-CL$2)/$C5),0)","v":0.125},{"$f":"IF((1-($EC$2-CP$2)/$C5)>0,(1-($EC$2-CP$2)/$C5),0)","v":0.375},{"$f":"IF((1-($EC$2-CT$2)/$C5)>0,(1-($EC$2-CT$2)/$C5),0)","v":0.625},{"$f":"IF((1-($EC$2-CX$2)/$C5)>0,(1-($EC$2-CX$2)/$C5),0)","v":0.875},{"$f":"IF(DC5=0,0,($D5-$E5)*1/$C5)+IF(DD5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(DE5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(DF5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(DG5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(DH5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(DI5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(DJ5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(DK5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(DL5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(DM5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(DN5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(DO5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(DP5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(DQ5=0,0,$BG5*1/$C5)+IF(DR5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(DS5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(DT5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(DU5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(DV5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(DW5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(DX5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(DY5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)+IF(DZ5=0,0,($CP5-$CQ5-$CR5)*$CP$60*1/$C5)+IF(EA5=0,0,($CT5-$CU5-$CV5)*$CT$60*1/$C5)+IF(EB5=0,0,($CX5-$CY5-$CZ5)*$CX$60*1/$C5)","v":363497.35725},{"$f":"D5-E5+(G5-H5-I5)*G$60+(K5-L5-M5)*K$60+(O5-P5-Q5)*O$60+(S5-T5-U5)*S$60+(W5-X5-Y5)*W$60+(AA5-AB5-AC5)*AA$60+(AE5-AF5-AG5)*AE$60+(AI5-AJ5-AK5)*AI$60+(AM5-AN5-AO5)*AM$60+(AQ5-AR5-AS5)*$AQ$60+(AU5-AV5-AW5)*$AU$60+(AY5-AZ5-BA5)*$AY$60+(BC5-BD5-BE5)*$BC$60+BG5+(BJ5-BK5-BL5)*$BJ$60+(BN5-BO5-BP5)*$BN$60+(BR5-BS5-BT5)*$BR$60+(BV5-BW5-BX5)*$BV$60+(BZ5-CA5-CB5)*$BZ$60+(CD5-CE5-CF5)*$CD$60+(CH5-CI5-CJ5)*$CH$60+(CL5-CM5-CN5)*$CL$60+(CP5-CQ5-CR5)*$CP$60+(CT5-CU5-CV5)*$CT$60+(CX5-CY5-CZ5)*$CX$60","v":11204813.489541091},{"$f":"IF(DC5=0,D5-E5,0)+IF(DD5=0,(G5-H5-I5)*G$60,0)+IF(DE5=0,(K5-L5-M5)*K$60,0)+IF(DF5=0,(O5-P5-Q5)*O$60,0)+IF(DG5=0,(S5-T5-U5)*S$60,0)+IF(DH5=0,(W5-X5-Y5)*W$60,0)+IF(DI5=0,(AA5-AB5-AC5)*AA$60,0)+IF(DJ5=0,(AE5-AF5-AG5)*AE$60,0)+IF(DK5=0,(AI5-AJ5-AK5)*AI$60,0)+IF(DL5=0,(AM5-AN5-AO5)*AM$60,0)+IF(DM5=0,(AQ5-AR5-AS5)*$AQ$60,0)+IF(DN5=0,(AU5-AV5-AW5)*$AU$60,0)+IF(DO5=0,(AY5-AZ5-BA5)*$AY$60,0)++IF(DP5=0,(BC5-BD5-BE5)*$BC$60,0)+IF(DQ5=0,BG5,0)+IF(DR5=0,(BJ5-BK5-BL5)*$BJ$60,0)+IF(DS5=0,(BN5-BO5-BP5)*$BN$60,0)+IF(DT5=0,(BR5-BS5-BT5)*$BR$60,0)+IF(DU5=0,(BV5-BW5-BX5)*$BV$60,0)+IF(DV5=0,(BZ5-CA5-CB5)*$BZ$60,0)+IF(DW5=0,(CD5-CE5-CF5)*$CD$60,0)+IF(DX5=0,(CH5-CI5-CJ5)*$CH$60,0)+IF(DY5=0,(CL5-CM5-CN5)*$CL$60,0)+IF(DZ5=0,(CP5-CQ5-CR5)*$CP$60,0)+IF(EA5=0,(CT5-CU5-CV5)*$CT$60,0)+IF(EB5=0,(CX5-CY5-CZ5)*$CX$60,0)","v":9750824.0605410896},{"$f":"(D5-E5)*DC5+((G5-H5-(I5-J5))*G$60)*DD5+((K5-L5-(M5-N5))*K$60)*DE5+((O5-P5-(Q5-R5))*O$60)*DF5+((S5-T5-(U5-V5))*S$60)*DG5+((W5-X5-(Y5-Z5))*W$60)*DH5+((AA5-AB5-(AC5-AD5))*AA$60)*DI5+((AE5-AF5-(AG5-AH5))*AE$60)*DJ5+((AI5-AJ5-(AK5-AL5))*AI$60)*DK5+((AM5-AN5-(AO5-AP5))*$AM$60)*DL5+((AQ5-AR5-(AS5-AT5))*$AQ$60)*DM5+((AU5-AV5-(AW5-AX5))*$AU$60)*DN5+((AY5-AZ5-(BA5-BB5))*$AY$60)*DO5+((BC5-BD5-(BE5-BF5))*$BC$60)*DP5+((BJ5-BK5-(BL5-BM5))*$BJ$60)*DR5+(BG5-BH5)*DQ5+((BN5-BO5-(BP5-BQ5))*$BN$60)*DS5+((BR5-BS5-(BT5-BU5))*$BR$60)*DT5+((BV5-BW5-(BX5-BY5))*$BV$60)*DU5+((BZ5-CA5-(CB5-CC5))*$BZ$60)*DV5+((CD5-CE5-(CF5-CG5))*$CD$60)*DW5+((CH5-CI5-(CJ5-CK5))*$CH$60)*DX5+((CL5-CM5-(CN5-CO5))*$CL$60)*DY5+((CP5-CQ5-(CR5-CS5))*$CP$60)*DZ5+((CT5-CU5-(CV5-CW5))*$CT$60)*EA5+((CX5-CY5-(CZ5-DA5))*$CX$60)*EB5","v":434455.788375},{"$f":"(ED5-EE5)*1/C5","v":363497.35725000035},{"$f":"IF((1-($FH$2-$DB5)/$C5)>0,(1-($FH$2-$DB5)/$C5),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C5)>0,(1-($FH$2-EI$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-ES$2)/$C5)>0,(1-($FH$2-ES$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-FE$2)/$C5)>0,(1-($FH$2-FE$2)/$C5),0)","v":0.125},0.375,0.625,{"$f":"IF(EH5=0,0,($D5-$E5)*1/$C5)+IF(EI5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(EJ5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(EK5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(EL5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(EM5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(EN5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(EO5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(EP5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(EQ5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(ER5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(ES5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(ET5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(EU5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(EV5=0,0,$BG5*1/$C5)+IF(EW5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(EX5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(EY5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(EZ5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(FA5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(FB5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(FC5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(FD5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)+IF(FE5=0,0,($CP5-$CQ5-$CR5)*$CP$60*1/$C5)+IF(FF5=0,0,($CT5-$CU5-$CV5)*$CT$60*1/$C5)+IF(FG5=0,0,($CX5-$CY5-$CZ5)*$CX$60*1/$C5)","v":148725.38475},{"$f":"IF((1-($GI$2-$DB5)/$C5)>0,(1-($GI$2-$DB5)/$C5),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C5)>0,(1-($GI$2-FJ$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GI$2-FT$2)/$C5)>0,(1-($GI$2-FT$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GI$2-GF$2)/$C5)>0,(1-($GI$2-GF$2)/$C5),0)","v":0},0.125,0.375,{"$f":"IF(FI5=0,0,($D5-$E5)*1/$C5)+IF(FJ5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(FK5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(FL5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(FM5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(FN5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(FO5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(FP5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(FQ5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(FR5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(FS5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(FT5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(FU5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(FV5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(FW5=0,0,$BG5*1/$C5)+IF(FX5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(FY5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(FZ5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(GA5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(GB5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(GC5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(GD5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(GE5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)+IF(GF5=0,0,($CP5-$CQ5-$CR5)*$CP$60*1/$C5)+IF(GG5=0,0,($CT5-$CU5-$CV5)*$CT$60*1/$C5)+IF(GH5=0,0,($CX5-$CY5-$CZ5)*$CX$60*1/$C5)","v":75933},{"$f":"IF((1-($HJ$2-$DB5)/$C5)>0,(1-($HJ$2-$DB5)/$C5),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C5)>0,(1-($HJ$2-GK$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GU$2)/$C5)>0,(1-($HJ$2-GU$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-HG$2)/$C5)>0,(1-($HJ$2-HG$2)/$C5),0)","v":0},0,0.125,{"$f":"IF(GJ5=0,0,($D5-$E5)*1/$C5)+IF(GK5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(GL5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(GM5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(GN5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(GO5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(GP5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(GQ5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(GR5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(GS5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(GT5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(GU5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(GV5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(GW5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(GX5=0,0,$BG5*1/$C5)+IF(GY5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(GZ5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(HA5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(HB5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(HC5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(HD5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(HE5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(HF5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)+IF(HG5=0,0,($CP5-$CQ5-$CR5)*$CP$60*1/$C5)+IF(HH5=0,0,($CT5-$CU5-$CV5)*$CT$60*1/$C5)+IF(HI5=0,0,($CX5-$CY5-$CZ5)*$CX$60*1/$C5)","v":28048.724999999999},{"$f":"IF((1-($IK$2-$DB5)/$C5)>0,(1-($IK$2-$DB5)/$C5),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C5)>0,(1-($IK$2-HL$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($IK$2-HV$2)/$C5)>0,(1-($IK$2-HV$2)/$C5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($IK$2-IH$2)/$C5)>0,(1-($IK$2-IH$2)/$C5),0)","v":0},0,0,{"$f":"IF(HK5=0,0,($D5-$E5)*1/$C5)+IF(HL5=0,0,($G5-$H5-$I5)*$G$60*1/$C5)+IF(HM5=0,0,($K5-$L5-$M5)*$K$60*1/$C5)+IF(HN5=0,0,($O5-$P5-$Q5)*$O$60*1/$C5)+IF(HO5=0,0,($S5-$T5-$U5)*$S$60*1/$C5)+IF(HP5=0,0,($W5-$X5-$Y5)*$W$60*1/$C5)+IF(HQ5=0,0,($AA5-$AB5-$AC5)*$AA$60*1/$C5)+IF(HR5=0,0,($AE5-$AF5-$AG5)*$AE$60*1/$C5)+IF(HS5=0,0,($AI5-$AJ5-$AK5)*$AI$60*1/$C5)+IF(HT5=0,0,($AM5-$AN5-$AO5)*$AM$60*1/$C5)+IF(HU5=0,0,($AQ5-$AR5-$AS5)*$AQ$60*1/$C5)+IF(HV5=0,0,($AU5-$V5-$AW5)*$AU$60*1/$C5)+IF(HW5=0,0,($AY5-$AZ5-$BA5)*$AY$60*1/$C5)+IF(HX5=0,0,($BC5-$BD5-$BE5)*$BC$60*1/$C5)+IF(HY5=0,0,$BG5*1/$C5)+IF(HZ5=0,0,($BJ5-$BK5-$BL5)*$BJ$60*1/$C5)+IF(IA5=0,0,($BN5-$BO5-$BP5)*$BN$60*1/$C5)+IF(IB5=0,0,($BR5-$BS5-$BT5)*$BR$60*1/$C5)+IF(IC5=0,0,($BV5-$BW5-$BX5)*$BV$60*1/$C5)+IF(ID5=0,0,($BZ5-$CA5-$CB5)*$BZ$60*1/$C5)+IF(IE5=0,0,($CD5-$CE5-$CF5)*$CD$60*1/$C5)+IF(IF5=0,0,($CH5-$CI5-$CJ5)*$CH$60*1/$C5)+IF(IG5=0,0,($CL5-$CM5-$CN5)*$CL$60*1/$C5)+IF(IH5=0,0,($CP5-$CQ5-$CR5)*$CP$60*1/$C5)+IF(II5=0,0,($CT5-$CU5-$CV5)*$CT$60*1/$C5)+IF(IJ5=0,0,($CX5-$CY5-$CZ5)*$CX$60*1/$C5)","v":0}]
[null,"Terrenos ",1000,103551.78496860871,0,103551.78496860871,3081.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215517.81,0,0,0,690000,0,690000,0,0,0,0,0,0,0,0,348000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"IFERROR(IF((CM6+CQ6+CU6)/(CL6+CP6+CT6)>0,((CM6+CQ6+CU6)/(CL6+CP6+CT6))*CX6,0),0)","v":0},null,null,2001,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98899999999999999,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,{"$f":"IF((1-($EC$2-CL$2)/$C6)>0,(1-($EC$2-CL$2)/$C6),0)","v":0.99650000000000005},{"$f":"IF((1-($EC$2-CP$2)/$C6)>0,(1-($EC$2-CP$2)/$C6),0)","v":0.99750000000000005},{"$f":"IF((1-($EC$2-CT$2)/$C6)>0,(1-($EC$2-CT$2)/$C6),0)","v":0.99850000000000005},{"$f":"IF((1-($EC$2-CX$2)/$C6)>0,(1-($EC$2-CX$2)/$C6),0)","v":0.99950000000000006},{"$f":"IF(DC6=0,0,($D6-$E6)*1/$C6)+IF(DD6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(DE6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(DF6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(DG6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(DH6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(DI6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(DJ6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(DK6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(DL6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(DM6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(DN6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(DO6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(DP6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(DQ6=0,0,$BG6*1/$C6)+IF(DR6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(DS6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(DT6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(DU6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(DV6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(DW6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(DX6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(DY6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)+IF(DZ6=0,0,($CP6-$CQ6-$CR6)*$CP$60*1/$C6)+IF(EA6=0,0,($CT6-$CU6-$CV6)*$CT$60*1/$C6)+IF(EB6=0,0,($CX6-$CY6-$CZ6)*$CX$60*1/$C6)","v":1314.1250854951243},1314125.0854951243,0,1298956.8752148498,{"$f":"(ED6-EE6)*1/C6","v":1314.1250854951243},0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,{"$f":"IF((1-($FH$2-FG$2)/$C6)>0,(1-($FH$2-FG$2)/$C6),0)","v":0.99850000000000005},{"$f":"IF(EH6=0,0,($D6-$E6)*1/$C6)+IF(EI6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(EJ6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(EK6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(EL6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(EM6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(EN6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(EO6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(EP6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(EQ6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(ER6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(ES6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(ET6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(EU6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(EV6=0,0,$BG6*1/$C6)+IF(EW6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(EX6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(EY6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(EZ6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(FA6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(FB6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(FC6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(FD6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)+IF(FE6=0,0,($CP6-$CQ6-$CR6)*$CP$60*1/$C6)+IF(FF6=0,0,($CT6-$CU6-$CV6)*$CT$60*1/$C6)+IF(FG6=0,0,($CX6-$CY6-$CZ6)*$CX$60*1/$C6)","v":1314.1250854951243},0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,{"$f":"IF(FI6=0,0,($D6-$E6)*1/$C6)+IF(FJ6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(FK6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(FL6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(FM6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(FN6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(FO6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(FP6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(FQ6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(FR6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(FS6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(FT6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(FU6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(FV6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(FW6=0,0,$BG6*1/$C6)+IF(FX6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(FY6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(FZ6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(GA6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(GB6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(GC6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(GD6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(GE6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)+IF(GF6=0,0,($CP6-$CQ6-$CR6)*$CP$60*1/$C6)+IF(GG6=0,0,($CT6-$CU6-$CV6)*$CT$60*1/$C6)+IF(GH6=0,0,($CX6-$CY6-$CZ6)*$CX$60*1/$C6)","v":1314.1250854951243},0.97250000000000003,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,{"$f":"IF(GJ6=0,0,($D6-$E6)*1/$C6)+IF(GK6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(GL6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(GM6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(GN6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(GO6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(GP6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(GQ6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(GR6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(GS6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(GT6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(GU6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(GV6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(GW6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(GX6=0,0,$BG6*1/$C6)+IF(GY6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(GZ6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(HA6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(HB6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(HC6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(HD6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(HE6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(HF6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)+IF(HG6=0,0,($CP6-$CQ6-$CR6)*$CP$60*1/$C6)+IF(HH6=0,0,($CT6-$CU6-$CV6)*$CT$60*1/$C6)+IF(HI6=0,0,($CX6-$CY6-$CZ6)*$CX$60*1/$C6)","v":1314.1250854951243},0.97150000000000003,0.97250000000000003,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,{"$f":"IF(HK6=0,0,($D6-$E6)*1/$C6)+IF(HL6=0,0,($G6-$H6-$I6)*$G$60*1/$C6)+IF(HM6=0,0,($K6-$L6-$M6)*$K$60*1/$C6)+IF(HN6=0,0,($O6-$P6-$Q6)*$O$60*1/$C6)+IF(HO6=0,0,($S6-$T6-$U6)*$S$60*1/$C6)+IF(HP6=0,0,($W6-$X6-$Y6)*$W$60*1/$C6)+IF(HQ6=0,0,($AA6-$AB6-$AC6)*$AA$60*1/$C6)+IF(HR6=0,0,($AE6-$AF6-$AG6)*$AE$60*1/$C6)+IF(HS6=0,0,($AI6-$AJ6-$AK6)*$AI$60*1/$C6)+IF(HT6=0,0,($AM6-$AN6-$AO6)*$AM$60*1/$C6)+IF(HU6=0,0,($AQ6-$AR6-$AS6)*$AQ$60*1/$C6)+IF(HV6=0,0,($AU6-$V6-$AW6)*$AU$60*1/$C6)+IF(HW6=0,0,($AY6-$AZ6-$BA6)*$AY$60*1/$C6)+IF(HX6=0,0,($BC6-$BD6-$BE6)*$BC$60*1/$C6)+IF(HY6=0,0,$BG6*1/$C6)+IF(HZ6=0,0,($BJ6-$BK6-$BL6)*$BJ$60*1/$C6)+IF(IA6=0,0,($BN6-$BO6-$BP6)*$BN$60*1/$C6)+IF(IB6=0,0,($BR6-$BS6-$BT6)*$BR$60*1/$C6)+IF(IC6=0,0,($BV6-$BW6-$BX6)*$BV$60*1/$C6)+IF(ID6=0,0,($BZ6-$CA6-$CB6)*$BZ$60*1/$C6)+IF(IE6=0,0,($CD6-$CE6-$CF6)*$CD$60*1/$C6)+IF(IF6=0,0,($CH6-$CI6-$CJ6)*$CH$60*1/$C6)+IF(IG6=0,0,($CL6-$CM6-$CN6)*$CL$60*1/$C6)+IF(IH6=0,0,($CP6-$CQ6-$CR6)*$CP$60*1/$C6)+IF(II6=0,0,($CT6-$CU6-$CV6)*$CT$60*1/$C6)+IF(IJ6=0,0,($CX6-$CY6-$CZ6)*$CX$60*1/$C6)","v":1314.1250854951243}]
[null,"Edificios y mejoras",40,1140916.4856518731,0,709242.31697422103,4550.21,0,0,0,8402.57,0,0,0,0,0,0,0,38527,0,0,0,34301.56,0,0,0,58280.87,0,0,0,2487.96,0,0,0,0,0,0,0,0,0,0,0,7039.45,0,0,0,0,0,0,0,0,0,0,0,8855.2000000000007,0,0,0,250000,0,250000,132639.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35998.43,0,0,0,0,0,0,0,224894.88999999998,0,0,0,102170.87,null,null,null,24833,null,null,null,130007,null,null,null,64918.770000000004,0,null,null,1985.8657049273502,9.1426231837544725E-3,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.72499999999999998,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,53775.079398112757,2151003.1759245098,0,820500.29576319573,53775.079398112743,0,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,25252.167256815916,0,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,25252.167256815916,0,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,25252.167256815916,0,0.3125,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,25252.167256815916]
[null,"Mobiliario y equipo de oficina",7,945208.52892382524,0,67667.069379360895,7357.58,0,0,0,6582.56,0,0,0,282.37,0,0,0,0,0,0,0,17809.370000000003,0,0,0,5325,0,0,0,5151,0,0,0,7295,0,0,0,0,0,0,0,8381.86,0,0,0,0,0,0,0,22739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18775.16,0,0,0,10893.75,0,0,0,0,0,0,0,9185.51,0,0,0,0,0,0,0,3954.7,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,2550.25,0,null,null,1994.501126969511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,2012.2607736646462,1058377.695294834,1044291.8698791814,3980.2207913044717,2012.2607736646564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,831.26663080750313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,831.26663080750313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,327.88928571428568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,327.88928571428568]
[null,"Equipo de computación",4,626223.15650914935,0,147123.07508079166,22741.82,0,0,0,15401.33,0,0,0,44549.32,0,0,0,11154.82,0,0,0,87253.48000000001,0,0,0,38353.979999999996,0,0,0,0,0,0,0,51587.420000000006,0,0,0,20997.82,0,0,0,2369.5,0,0,0,0,0,0,0,4786.7,0,0,0,931198.84,0,0,0,0,0,0,0,0,0,0,2422.0500000000002,0,0,0,66017.899999999994,0,0,0,167121.66,0,0,0,151080.45000000001,0,0,0,132749.29999999999,0,0,0,150207.26999999999,0,0,0,196952.84,null,null,null,695929,null,null,null,372310,null,null,null,1199453,0,null,null,1997.9397485452369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,554545.08899999992,4538764.6993069658,2320584.3433069661,1411026.8444999999,554545.08899999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,510230.69999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,353646.67499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,269876.92499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,1564545.6307439422,0,275838.40370647283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74281.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94920,0,0,0,0,0,0,0,16667,0,0,0,0,0,0,0,0,0,0,113500,0,0,0,149806.51,0,0,0,0,0,0,0,0,0,0,0,47200,0,0,0,108975,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,1996.8815287911268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,0,2106488.1793448166,2106488.1793448166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0]
[null,"Equipos de comunicaciones",8,0,0,0,51708.179991999998,0,0,0,4151.08,0,0,0,30862.359060999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14365.63,0,0,0,9332.4,0,0,0,9332,0,0,0,0,0,0,0,0,0,0,0,41463,0,0,0,0,0,0,31935.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,0,160060.38764167234,160060.38764167234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0]
[null,"Otros equipos de uso general",17,793536.7407842034,0,403574.94180041947,9410.98,0,0,0,24691.65,0,0,0,28613.58,0,0,0,29705.16,0,0,0,29915.59,0,0,0,33499.410000000003,0,0,0,27239.34,0,0,0,771.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36106.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41291.910000000003,0,0,0,0,null,null,null,27275.83,null,null,null,188440.37,null,null,null,195140.74,0,null,null,1992.645817714536,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,25699.044817414808,1373857.9337361334,936974.17184008157,384442.77482375328,25699.044817414811,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,25659.988964902066,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,25659.988964902066,0,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,25659.988964902066,0,0,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,25659.988964902066]
[null,"TOTAL PROPIEDADES Y PLANTA",null,{"$f":"SUM(D5:D12)","v":7366442.9851119583},{"$f":"SUM(E5:E12)","v":0},3156823.1414713804,{"$f":"SUM(G5:G12)","v":266106.52899199998},{"$f":"SUM(H5:H12)","v":0},0,0,{"$f":"SUM(K5:K12)","v":107260.34},{"$f":"SUM(L5:L12)","v":0},{"$f":"SUM(M5:M12)","v":0},{"$f":"SUM(N5:N12)","v":0},{"$f":"SUM(O5:O12)","v":170017.04106100003},{"$f":"SUM(P5:P12)","v":0},{"$f":"SUM(Q5:Q12)","v":0},{"$f":"SUM(R5:R12)","v":0},{"$f":"SUM(S5:S12)","v":141552.63},{"$f":"SUM(T5:T12)","v":0},{"$f":"SUM(U5:U12)","v":0},{"$f":"SUM(V5:V12)","v":0},{"$f":"SUM(W5:W12)","v":334246.14000000007},{"$f":"SUM(X5:X12)","v":0},{"$f":"SUM(Y5:Y12)","v":0},{"$f":"SUM(Z5:Z12)","v":0},{"$f":"SUM(AA5:AA12)","v":167868.13},{"$f":"SUM(AB5:AB12)","v":0},{"$f":"SUM(AC5:AC12)","v":0},{"$f":"SUM(AD5:AD12)","v":0},{"$f":"SUM(AE5:AE12)","v":132511.28},{"$f":"SUM(AF5:AF12)","v":0},{"$f":"SUM(AG5:AG12)","v":0},{"$f":"SUM(AH5:AH12)","v":0},{"$f":"SUM(AI5:AI12)","v":323314.10387699993},{"$f":"SUM(AJ5:AJ12)","v":0},{"$f":"SUM(AK5:AK12)","v":0},{"$f":"SUM(AL5:AL12)","v":0},{"$f":"SUM(AM5:AM12)","v":91335.93},{"$f":"SUM(AN5:AN12)","v":0},{"$f":"SUM(AO5:AO12)","v":0},{"$f":"SUM(AP5:AP12)","v":0},{"$f":"SUM(AQ5:AQ12)","v":243514.73},{"$f":"SUM(AR5:AR12)","v":0},{"$f":"SUM(AS5:AS12)","v":0},{"$f":"SUM(AT5:AT12)","v":0},{"$f":"SUM(AU5:AU12)","v":0},{"$f":"SUM(AV5:AV12)","v":0},{"$f":"SUM(AW5:AW12)","v":0},{"$f":"SUM(AX5:AX12)","v":0},{"$f":"SUM(AY5:AY12)","v":56420.78},{"$f":"SUM(AZ5:AZ12)","v":0},{"$f":"SUM(BA5:BA12)","v":0},{"$f":"SUM(BB5:BB12)","v":0},{"$f":"SUM(BC5:BC12)","v":1275811.54},{"$f":"SUM(BD5:BD12)","v":0},{"$f":"SUM(BE5:BE12)","v":0},{"$f":"SUM(BF5:BF12)","v":0},{"$f":"SUM(BG5:BG12)","v":940000},{"$f":"SUM(BH5:BH12)","v":0},{"$f":"SUM(BI5:BI12)","v":940000},{"$f":"SUM(BJ5:BJ12)","v":917175.86},{"$f":"SUM(BK5:BK12)","v":0},{"$f":"SUM(BL5:BL12)","v":0},{"$f":"SUM(BM5:BM12)","v":0},{"$f":"SUM(BN5:BN12)","v":1105575.6700000002},{"$f":"SUM(BO5:BO12)","v":0},{"$f":"SUM(BP5:BP12)","v":0},{"$f":"SUM(BQ5:BQ12)","v":0},{"$f":"SUM(BR5:BR12)","v":1102455.8699999996},{"$f":"SUM(BS5:BS12)","v":0},{"$f":"SUM(BT5:BT12)","v":0},{"$f":"SUM(BU5:BU12)","v":0},{"$f":"SUM(BV5:BV12)","v":1120073.2300000004},{"$f":"SUM(BW5:BW12)","v":0},{"$f":"SUM(BX5:BX12)","v":0},{"$f":"SUM(BY5:BY12)","v":0},{"$f":"SUM(BZ5:BZ12)","v":3586563.6400000011},{"$f":"SUM(CA5:CA12)","v":0},{"$f":"SUM(CB5:CB12)","v":0},{"$f":"SUM(CC5:CC12)","v":0},{"$f":"SUM(CD5:CD12)","v":689888.1},{"$f":"SUM(CE5:CE12)","v":0},{"$f":"SUM(CF5:CF12)","v":0},{"$f":"SUM(CG5:CG12)","v":0},{"$f":"SUM(CH5:CH12)","v":881689.72999999986},{"$f":"SUM(CI5:CI12)","v":0},{"$f":"SUM(CJ5:CJ12)","v":0},{"$f":"SUM(CK5:CK12)","v":0},1253665.81,0,0,0,1071559.54,0,0,0,903576.37,0,0,0,{"$f":"SUM(CX5:CX12)","v":1586723.76},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,{"$f":"SUM(EC5:EC12)","v":1000842.9563246872},{"$f":"SUM(ED5:ED12)","v":23907490.64628515},{"$f":"SUM(EE5:EE12)","v":16319223.012553805},{"$f":"SUM(EF5:EF12)","v":4353362.7994681029},{"$f":"SUM(EG5:EG12)","v":1000842.9563246876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH5:FH12)","v":712013.63268802059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GI5:GI12)","v":482637.2229380206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ5:HJ12)","v":350479.8205929274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IK5:IK12)","v":52554.170592927388}]
[null,"Alta tensión AT (230 y 115 Kv)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Líneas aéreas AT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2482078.3499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"IFERROR(IF((CM15+CQ15+CU15)/(CL15+CP15+CT15)>0,((CM15+CQ15+CU15)/(CL15+CP15+CT15))*CX15,0),0)","v":0},null,null,{"$f":"IF(D15=0,0,2001-(D15-F15)*C15/D15)","v":0},{"$f":"IF((1-($EC$2-$DB15)/$C15)>0,(1-($EC$2-$DB15)/$C15),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C15)>0,(1-($EC$2-G$2)/$C15),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C15)>0,(1-($EC$2-K$2)/$C15),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C15)>0,(1-($EC$2-O$2)/$C15),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C15)>0,(1-($EC$2-S$2)/$C15),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C15)>0,(1-($EC$2-W$2)/$C15),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C15)>0,(1-($EC$2-AA$2)/$C15),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C15)>0,(1-($EC$2-AE$2)/$C15),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C15)>0,(1-($EC$2-AI$2)/$C15),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C15)>0,(1-($EC$2-AM$2)/$C15),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C15)>0,(1-($EC$2-AQ$2)/$C15),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C15)>0,(1-($EC$2-AU$2)/$C15),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C15)>0,(1-($EC$2-AY$2)/$C15),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C15)>0,(1-($EC$2-BC$2)/$C15),0)","v":0.6166666666666667},{"$f":"IF(BG15=0,0,1-($EC$2-(2014.5-(BG15-BI15)*C15/BG15))/C15)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C15)>0,(1-($EC$2-BJ$2)/$C15),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C15)>0,(1-($EC$2-BN$2)/$C15),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C15)>0,(1-($EC$2-BR$2)/$C15),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C15)>0,(1-($EC$2-BV$2)/$C15),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C15)>0,(1-($EC$2-BZ$2)/$C15),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C15)>0,(1-($EC$2-CD$2)/$C15),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C15)>0,(1-($EC$2-CH$2)/$C15),0)","v":0.85},{"$f":"IF((1-($EC$2-CL$2)/$C15)>0,(1-($EC$2-CL$2)/$C15),0)","v":0.8833333333333333},{"$f":"IF((1-($EC$2-CP$2)/$C15)>0,(1-($EC$2-CP$2)/$C15),0)","v":0.91666666666666663},{"$f":"IF((1-($EC$2-CT$2)/$C15)>0,(1-($EC$2-CT$2)/$C15),0)","v":0.95},{"$f":"IF((1-($EC$2-CX$2)/$C15)>0,(1-($EC$2-CX$2)/$C15),0)","v":0.98333333333333328},{"$f":"IF(DC15=0,0,($D15-$E15)*1/$C15)+IF(DD15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(DE15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(DF15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(DG15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(DH15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(DI15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(DJ15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(DK15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(DL15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(DM15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(DN15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(DO15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(DP15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(DQ15=0,0,$BG15*1/$C15)+IF(DR15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(DS15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(DT15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(DU15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(DV15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(DW15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(DX15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(DY15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)+IF(DZ15=0,0,($CP15-$CQ15-$CR15)*$CP$61*1/$C15)+IF(EA15=0,0,($CT15-$CU15-$CV15)*$CT$61*1/$C15)+IF(EB15=0,0,($CX15-$CY15-$CZ15)*$CX$61*1/$C15)","v":72345.599356269668},{"$f":"D15-E15+(G15-H15-I15)*G$61+(K15-L15-M15)*K$61+(O15-P15-Q15)*O$61+(S15-T15-U15)*S$61+(W15-X15-Y15)*W$61+(AA15-AB15-AC15)*AA$61+(AE15-AF15-AG15)*AE$61+(AI15-AJ15-AK15)*AI$61+(AM15-AN15-AO15)*AM$61+(AQ15-AR15-AS15)*$AQ$61+(AU15-AV15-AW15)*$AU$61+(AY15-AZ15-BA15)*$AY$61+(BC15-BD15-BE15)*$BC$61+BG15+(BJ15-BK15-BL15)*$BJ$61+(BN15-BO15-BP15)*$BN$61+(BR15-BS15-BT15)*$BR$61+(BV15-BW15-BX15)*$BV$61+(BZ15-CA15-CB15)*$BZ$61+(CD15-CE15-CF15)*$CD$61+(CH15-CI15-CJ15)*$CH$61+(CL15-CM15-CN15)*$CL$61+(CP15-CQ15-CR15)*$CP$61+(CT15-CU15-CV15)*$CT$61+(CX15-CY15-CZ15)*$CX$61","v":2170367.98068809},{"$f":"IF(DC15=0,D15-E15,0)+IF(DD15=0,(G15-H15-I15)*G$61,0)+IF(DE15=0,(K15-L15-M15)*K$61,0)+IF(DF15=0,(O15-P15-Q15)*O$61,0)+IF(DG15=0,(S15-T15-U15)*S$61,0)+IF(DH15=0,(W15-X15-Y15)*W$61,0)+IF(DI15=0,(AA15-AB15-AC15)*AA$61,0)+IF(DJ15=0,(AE15-AF15-AG15)*AE$61,0)+IF(DK15=0,(AI15-AJ15-AK15)*AI$61,0)+IF(DL15=0,(AM15-AN15-AO15)*AM$61,0)+IF(DM15=0,(AQ15-AR15-AS15)*$AQ$61,0)+IF(DN15=0,(AU15-AV15-AW15)*$AU$61,0)+IF(DO15=0,(AY15-AZ15-BA15)*$AY$61,0)++IF(DP15=0,(BC15-BD15-BE15)*$BC$61,0)+IF(DQ15=0,BG15,0)+IF(DR15=0,(BJ15-BK15-BL15)*$BJ$61,0)+IF(DS15=0,(BN15-BO15-BP15)*$BN$61,0)+IF(DT15=0,(BR15-BS15-BT15)*$BR$61,0)+IF(DU15=0,(BV15-BW15-BX15)*$BV$61,0)+IF(DV15=0,(BZ15-CA15-CB15)*$BZ$61,0)+IF(DW15=0,(CD15-CE15-CF15)*$CD$61,0)+IF(DX15=0,(CH15-CI15-CJ15)*$CH$61,0)+IF(DY15=0,(CL15-CM15-CN15)*$CL$61,0)+IF(DZ15=0,(CP15-CQ15-CR15)*$CP$61,0)+IF(EA15=0,(CT15-CU15-CV15)*$CT$61,0)+IF(EB15=0,(CX15-CY15-CZ15)*$CX$61,0)","v":0},{"$f":"(D15-E15)*DC15+((G15-H15-(I15-J15))*G$61)*DD15+((K15-L15-(M15-N15))*K$61)*DE15+((O15-P15-(Q15-R15))*O$61)*DF15+((S15-T15-(U15-V15))*S$61)*DG15+((W15-X15-(Y15-Z15))*W$61)*DH15+((AA15-AB15-(AC15-AD15))*AA$61)*DI15+((AE15-AF15-(AG15-AH15))*AE$61)*DJ15+((AI15-AJ15-(AK15-AL15))*AI$61)*DK15+((AM15-AN15-(AO15-AP15))*$AM$61)*DL15+((AQ15-AR15-(AS15-AT15))*$AQ$61)*DM15+((AU15-AV15-(AW15-AX15))*$AU$61)*DN15+((AY15-AZ15-(BA15-BB15))*$AY$61)*DO15+((BC15-BD15-(BE15-BF15))*$BC$61)*DP15+((BJ15-BK15-(BL15-BM15))*$BJ$61)*DR15+(BG15-BH15)*DQ15+((BN15-BO15-(BP15-BQ15))*$BN$61)*DS15+((BR15-BS15-(BT15-BU15))*$BR$61)*DT15+((BV15-BW15-(BX15-BY15))*$BV$61)*DU15+((BZ15-CA15-(CB15-CC15))*$BZ$61)*DV15+((CD15-CE15-(CF15-CG15))*$CD$61)*DW15+((CH15-CI15-(CJ15-CK15))*$CH$61)*DX15+((CL15-CM15-(CN15-CO15))*$CL$61)*DY15+((CP15-CQ15-(CR15-CS15))*$CP$61)*DZ15+((CT15-CU15-(CV15-CW15))*$CT$61)*EA15+((CX15-CY15-(CZ15-DA15))*$CX$61)*EB15","v":1483084.7868035282},{"$f":"(ED15-EE15)*1/C15","v":72345.599356269668},{"$f":"IF((1-($FH$2-$DB15)/$C15)>0,(1-($FH$2-$DB15)/$C15),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C15)>0,(1-($FH$2-EI$2)/$C15),0)","v":0.18333333333333335},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,{"$f":"IF((1-($FH$2-ES$2)/$C15)>0,(1-($FH$2-ES$2)/$C15),0)","v":0.51666666666666661},0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,{"$f":"IF((1-($FH$2-FE$2)/$C15)>0,(1-($FH$2-FE$2)/$C15),0)","v":0.8833333333333333},0.91666666666666663,0.95,{"$f":"IF(EH15=0,0,($D15-$E15)*1/$C15)+IF(EI15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(EJ15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(EK15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(EL15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(EM15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(EN15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(EO15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(EP15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(EQ15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(ER15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(ES15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(ET15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(EU15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(EV15=0,0,$BG15*1/$C15)+IF(EW15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(EX15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(EY15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(EZ15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(FA15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(FB15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(FC15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(FD15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)+IF(FE15=0,0,($CP15-$CQ15-$CR15)*$CP$61*1/$C15)+IF(FF15=0,0,($CT15-$CU15-$CV15)*$CT$61*1/$C15)+IF(FG15=0,0,($CX15-$CY15-$CZ15)*$CX$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($GI$2-$DB15)/$C15)>0,(1-($GI$2-$DB15)/$C15),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C15)>0,(1-($GI$2-FJ$2)/$C15),0)","v":0.15000000000000002},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,{"$f":"IF((1-($GI$2-FT$2)/$C15)>0,(1-($GI$2-FT$2)/$C15),0)","v":0.48333333333333328},0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,{"$f":"IF((1-($GI$2-GF$2)/$C15)>0,(1-($GI$2-GF$2)/$C15),0)","v":0.85},0.8833333333333333,0.91666666666666663,{"$f":"IF(FI15=0,0,($D15-$E15)*1/$C15)+IF(FJ15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(FK15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(FL15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(FM15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(FN15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(FO15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(FP15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(FQ15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(FR15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(FS15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(FT15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(FU15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(FV15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(FW15=0,0,$BG15*1/$C15)+IF(FX15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(FY15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(FZ15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(GA15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(GB15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(GC15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(GD15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(GE15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)+IF(GF15=0,0,($CP15-$CQ15-$CR15)*$CP$61*1/$C15)+IF(GG15=0,0,($CT15-$CU15-$CV15)*$CT$61*1/$C15)+IF(GH15=0,0,($CX15-$CY15-$CZ15)*$CX$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($HJ$2-$DB15)/$C15)>0,(1-($HJ$2-$DB15)/$C15),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C15)>0,(1-($HJ$2-GK$2)/$C15),0)","v":0.1166666666666667},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,{"$f":"IF((1-($HJ$2-GU$2)/$C15)>0,(1-($HJ$2-GU$2)/$C15),0)","v":0.44999999999999996},0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,{"$f":"IF((1-($HJ$2-HG$2)/$C15)>0,(1-($HJ$2-HG$2)/$C15),0)","v":0.81666666666666665},0.85,0.8833333333333333,{"$f":"IF(GJ15=0,0,($D15-$E15)*1/$C15)+IF(GK15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(GL15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(GM15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(GN15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(GO15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(GP15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(GQ15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(GR15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(GS15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(GT15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(GU15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(GV15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(GW15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(GX15=0,0,$BG15*1/$C15)+IF(GY15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(GZ15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(HA15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(HB15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(HC15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(HD15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(HE15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(HF15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)+IF(HG15=0,0,($CP15-$CQ15-$CR15)*$CP$61*1/$C15)+IF(HH15=0,0,($CT15-$CU15-$CV15)*$CT$61*1/$C15)+IF(HI15=0,0,($CX15-$CY15-$CZ15)*$CX$61*1/$C15)","v":72345.599356269668},{"$f":"IF((1-($IK$2-$DB15)/$C15)>0,(1-($IK$2-$DB15)/$C15),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C15)>0,(1-($IK$2-HL$2)/$C15),0)","v":8.333333333333337E-2},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,{"$f":"IF((1-($IK$2-HV$2)/$C15)>0,(1-($IK$2-HV$2)/$C15),0)","v":0.41666666666666663},0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,{"$f":"IF((1-($IK$2-IH$2)/$C15)>0,(1-($IK$2-IH$2)/$C15),0)","v":0.78333333333333333},0.81666666666666665,0.85,{"$f":"IF(HK15=0,0,($D15-$E15)*1/$C15)+IF(HL15=0,0,($G15-$H15-$I15)*$G$61*1/$C15)+IF(HM15=0,0,($K15-$L15-$M15)*$K$61*1/$C15)+IF(HN15=0,0,($O15-$P15-$Q15)*$O$61*1/$C15)+IF(HO15=0,0,($S15-$T15-$U15)*$S$61*1/$C15)+IF(HP15=0,0,($W15-$X15-$Y15)*$W$61*1/$C15)+IF(HQ15=0,0,($AA15-$AB15-$AC15)*$AA$61*1/$C15)+IF(HR15=0,0,($AE15-$AF15-$AG15)*$AE$61*1/$C15)+IF(HS15=0,0,($AI15-$AJ15-$AK15)*$AI$61*1/$C15)+IF(HT15=0,0,($AM15-$AN15-$AO15)*$AM$61*1/$C15)+IF(HU15=0,0,($AQ15-$AR15-$AS15)*$AQ$61*1/$C15)+IF(HV15=0,0,($AU15-$V15-$AW15)*$AU$61*1/$C15)+IF(HW15=0,0,($AY15-$AZ15-$BA15)*$AY$61*1/$C15)+IF(HX15=0,0,($BC15-$BD15-$BE15)*$BC$61*1/$C15)+IF(HY15=0,0,$BG15*1/$C15)+IF(HZ15=0,0,($BJ15-$BK15-$BL15)*$BJ$61*1/$C15)+IF(IA15=0,0,($BN15-$BO15-$BP15)*$BN$61*1/$C15)+IF(IB15=0,0,($BR15-$BS15-$BT15)*$BR$61*1/$C15)+IF(IC15=0,0,($BV15-$BW15-$BX15)*$BV$61*1/$C15)+IF(ID15=0,0,($BZ15-$CA15-$CB15)*$BZ$61*1/$C15)+IF(IE15=0,0,($CD15-$CE15-$CF15)*$CD$61*1/$C15)+IF(IF15=0,0,($CH15-$CI15-$CJ15)*$CH$61*1/$C15)+IF(IG15=0,0,($CL15-$CM15-$CN15)*$CL$61*1/$C15)+IF(IH15=0,0,($CP15-$CQ15-$CR15)*$CP$61*1/$C15)+IF(II15=0,0,($CT15-$CU15-$CV15)*$CT$61*1/$C15)+IF(IJ15=0,0,($CX15-$CY15-$CZ15)*$CX$61*1/$C15)","v":72345.599356269668}]
[null,"Líneas subterráneas AT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2388601.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,{"$f":"IF(D16=0,0,2001-(D16-F16)*C16/D16)","v":0},{"$f":"IF((1-($EC$2-$DB16)/$C16)>0,(1-($EC$2-$DB16)/$C16),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C16)>0,(1-($EC$2-G$2)/$C16),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C16)>0,(1-($EC$2-K$2)/$C16),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C16)>0,(1-($EC$2-O$2)/$C16),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C16)>0,(1-($EC$2-S$2)/$C16),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C16)>0,(1-($EC$2-W$2)/$C16),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C16)>0,(1-($EC$2-AA$2)/$C16),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C16)>0,(1-($EC$2-AE$2)/$C16),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C16)>0,(1-($EC$2-AI$2)/$C16),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C16)>0,(1-($EC$2-AM$2)/$C16),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C16)>0,(1-($EC$2-AQ$2)/$C16),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C16)>0,(1-($EC$2-AU$2)/$C16),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C16)>0,(1-($EC$2-AY$2)/$C16),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C16)>0,(1-($EC$2-BC$2)/$C16),0)","v":0.6166666666666667},{"$f":"IF(BG16=0,0,1-($EC$2-(2014.5-(BG16-BI16)*C16/BG16))/C16)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C16)>0,(1-($EC$2-BJ$2)/$C16),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C16)>0,(1-($EC$2-BN$2)/$C16),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C16)>0,(1-($EC$2-BR$2)/$C16),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C16)>0,(1-($EC$2-BV$2)/$C16),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C16)>0,(1-($EC$2-BZ$2)/$C16),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C16)>0,(1-($EC$2-CD$2)/$C16),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C16)>0,(1-($EC$2-CH$2)/$C16),0)","v":0.85},0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,{"$f":"IF(DC16=0,0,($D16-$E16)*1/$C16)+IF(DD16=0,0,($G16-$H16-$I16)*$G$61*1/$C16)+IF(DE16=0,0,($K16-$L16-$M16)*$K$61*1/$C16)+IF(DF16=0,0,($O16-$P16-$Q16)*$O$61*1/$C16)+IF(DG16=0,0,($S16-$T16-$U16)*$S$61*1/$C16)+IF(DH16=0,0,($W16-$X16-$Y16)*$W$61*1/$C16)+IF(DI16=0,0,($AA16-$AB16-$AC16)*$AA$61*1/$C16)+IF(DJ16=0,0,($AE16-$AF16-$AG16)*$AE$61*1/$C16)+IF(DK16=0,0,($AI16-$AJ16-$AK16)*$AI$61*1/$C16)+IF(DL16=0,0,($AM16-$AN16-$AO16)*$AM$61*1/$C16)+IF(DM16=0,0,($AQ16-$AR16-$AS16)*$AQ$61*1/$C16)+IF(DN16=0,0,($AU16-$V16-$AW16)*$AU$61*1/$C16)+IF(DO16=0,0,($AY16-$AZ16-$BA16)*$AY$61*1/$C16)+IF(DP16=0,0,($BC16-$BD16-$BE16)*$BC$61*1/$C16)+IF(DQ16=0,0,$BG16*1/$C16)+IF(DR16=0,0,($BJ16-$BK16-$BL16)*$BJ$61*1/$C16)+IF(DS16=0,0,($BN16-$BO16-$BP16)*$BN$61*1/$C16)+IF(DT16=0,0,($BR16-$BS16-$BT16)*$BR$61*1/$C16)+IF(DU16=0,0,($BV16-$BW16-$BX16)*$BV$61*1/$C16)+IF(DV16=0,0,($BZ16-$CA16-$CB16)*$BZ$61*1/$C16)+IF(DW16=0,0,($CD16-$CE16-$CF16)*$CD$61*1/$C16)+IF(DX16=0,0,($CH16-$CI16-$CJ16)*$CH$61*1/$C16)+IF(DY16=0,0,($CL16-$CM16-$CN16)*$CL$61*1/$C16)+IF(DZ16=0,0,($CP16-$CQ16-$CR16)*$CP$61*1/$C16)+IF(EA16=0,0,($CT16-$CU16-$CV16)*$CT$61*1/$C16)+IF(EB16=0,0,($CX16-$CY16-$CZ16)*$CX$61*1/$C16)","v":69621.003769103816},{"$f":"D16-E16+(G16-H16-I16)*G$61+(K16-L16-M16)*K$61+(O16-P16-Q16)*O$61+(S16-T16-U16)*S$61+(W16-X16-Y16)*W$61+(AA16-AB16-AC16)*AA$61+(AE16-AF16-AG16)*AE$61+(AI16-AJ16-AK16)*AI$61+(AM16-AN16-AO16)*AM$61+(AQ16-AR16-AS16)*$AQ$61+(AU16-AV16-AW16)*$AU$61+(AY16-AZ16-BA16)*$AY$61+(BC16-BD16-BE16)*$BC$61+BG16+(BJ16-BK16-BL16)*$BJ$61+(BN16-BO16-BP16)*$BN$61+(BR16-BS16-BT16)*$BR$61+(BV16-BW16-BX16)*$BV$61+(BZ16-CA16-CB16)*$BZ$61+(CD16-CE16-CF16)*$CD$61+(CH16-CI16-CJ16)*$CH$61+(CL16-CM16-CN16)*$CL$61+(CP16-CQ16-CR16)*$CP$61+(CT16-CU16-CV16)*$CT$61+(CX16-CY16-CZ16)*$CX$61","v":2088630.1130731143},{"$f":"IF(DC16=0,D16-E16,0)+IF(DD16=0,(G16-H16-I16)*G$61,0)+IF(DE16=0,(K16-L16-M16)*K$61,0)+IF(DF16=0,(O16-P16-Q16)*O$61,0)+IF(DG16=0,(S16-T16-U16)*S$61,0)+IF(DH16=0,(W16-X16-Y16)*W$61,0)+IF(DI16=0,(AA16-AB16-AC16)*AA$61,0)+IF(DJ16=0,(AE16-AF16-AG16)*AE$61,0)+IF(DK16=0,(AI16-AJ16-AK16)*AI$61,0)+IF(DL16=0,(AM16-AN16-AO16)*AM$61,0)+IF(DM16=0,(AQ16-AR16-AS16)*$AQ$61,0)+IF(DN16=0,(AU16-AV16-AW16)*$AU$61,0)+IF(DO16=0,(AY16-AZ16-BA16)*$AY$61,0)++IF(DP16=0,(BC16-BD16-BE16)*$BC$61,0)+IF(DQ16=0,BG16,0)+IF(DR16=0,(BJ16-BK16-BL16)*$BJ$61,0)+IF(DS16=0,(BN16-BO16-BP16)*$BN$61,0)+IF(DT16=0,(BR16-BS16-BT16)*$BR$61,0)+IF(DU16=0,(BV16-BW16-BX16)*$BV$61,0)+IF(DV16=0,(BZ16-CA16-CB16)*$BZ$61,0)+IF(DW16=0,(CD16-CE16-CF16)*$CD$61,0)+IF(DX16=0,(CH16-CI16-CJ16)*$CH$61,0)+IF(DY16=0,(CL16-CM16-CN16)*$CL$61,0)+IF(DZ16=0,(CP16-CQ16-CR16)*$CP$61,0)+IF(EA16=0,(CT16-CU16-CV16)*$CT$61,0)+IF(EB16=0,(CX16-CY16-CZ16)*$CX$61,0)","v":0},{"$f":"(D16-E16)*DC16+((G16-H16-(I16-J16))*G$61)*DD16+((K16-L16-(M16-N16))*K$61)*DE16+((O16-P16-(Q16-R16))*O$61)*DF16+((S16-T16-(U16-V16))*S$61)*DG16+((W16-X16-(Y16-Z16))*W$61)*DH16+((AA16-AB16-(AC16-AD16))*AA$61)*DI16+((AE16-AF16-(AG16-AH16))*AE$61)*DJ16+((AI16-AJ16-(AK16-AL16))*AI$61)*DK16+((AM16-AN16-(AO16-AP16))*$AM$61)*DL16+((AQ16-AR16-(AS16-AT16))*$AQ$61)*DM16+((AU16-AV16-(AW16-AX16))*$AU$61)*DN16+((AY16-AZ16-(BA16-BB16))*$AY$61)*DO16+((BC16-BD16-(BE16-BF16))*$BC$61)*DP16+((BJ16-BK16-(BL16-BM16))*$BJ$61)*DR16+(BG16-BH16)*DQ16+((BN16-BO16-(BP16-BQ16))*$BN$61)*DS16+((BR16-BS16-(BT16-BU16))*$BR$61)*DT16+((BV16-BW16-(BX16-BY16))*$BV$61)*DU16+((BZ16-CA16-(CB16-CC16))*$BZ$61)*DV16+((CD16-CE16-(CF16-CG16))*$CD$61)*DW16+((CH16-CI16-(CJ16-CK16))*$CH$61)*DX16+((CL16-CM16-(CN16-CO16))*$CL$61)*DY16+((CP16-CQ16-(CR16-CS16))*$CP$61)*DZ16+((CT16-CU16-(CV16-CW16))*$CT$61)*EA16+((CX16-CY16-(CZ16-DA16))*$CX$61)*EB16","v":1427230.5772666282},69621.003769103816,{"$f":"IF((1-($FH$2-$DB16)/$C16)>0,(1-($FH$2-$DB16)/$C16),0)","v":0},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,69621.003769103816,{"$f":"IF((1-($GI$2-$DB16)/$C16)>0,(1-($GI$2-$DB16)/$C16),0)","v":0},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,69621.003769103816,{"$f":"IF((1-($HJ$2-$DB16)/$C16)>0,(1-($HJ$2-$DB16)/$C16),0)","v":0},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,69621.003769103816,{"$f":"IF((1-($IK$2-$DB16)/$C16)>0,(1-($IK$2-$DB16)/$C16),0)","v":0},8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,69621.003769103816]
[null,"Subestaciones  AT / MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,882092.27,0,0,0,0,0,0,0,0,0,0,5584871.6299999999,0,0,0,1844000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,{"$f":"IF(D17=0,0,2001-(D17-F17)*C17/D17)","v":0},{"$f":"IF((1-($EC$2-$DB17)/$C17)>0,(1-($EC$2-$DB17)/$C17),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C17)>0,(1-($EC$2-G$2)/$C17),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C17)>0,(1-($EC$2-K$2)/$C17),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C17)>0,(1-($EC$2-O$2)/$C17),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C17)>0,(1-($EC$2-S$2)/$C17),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C17)>0,(1-($EC$2-W$2)/$C17),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C17)>0,(1-($EC$2-AA$2)/$C17),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C17)>0,(1-($EC$2-AE$2)/$C17),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C17)>0,(1-($EC$2-AI$2)/$C17),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C17)>0,(1-($EC$2-AM$2)/$C17),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C17)>0,(1-($EC$2-AQ$2)/$C17),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C17)>0,(1-($EC$2-AU$2)/$C17),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C17)>0,(1-($EC$2-AY$2)/$C17),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C17)>0,(1-($EC$2-BC$2)/$C17),0)","v":0.6166666666666667},{"$f":"IF(BG17=0,0,1-($EC$2-(2014.5-(BG17-BI17)*C17/BG17))/C17)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C17)>0,(1-($EC$2-BJ$2)/$C17),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C17)>0,(1-($EC$2-BN$2)/$C17),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C17)>0,(1-($EC$2-BR$2)/$C17),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C17)>0,(1-($EC$2-BV$2)/$C17),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C17)>0,(1-($EC$2-BZ$2)/$C17),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C17)>0,(1-($EC$2-CD$2)/$C17),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C17)>0,(1-($EC$2-CH$2)/$C17),0)","v":0.85},0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,{"$f":"IF(DC17=0,0,($D17-$E17)*1/$C17)+IF(DD17=0,0,($G17-$H17-$I17)*$G$61*1/$C17)+IF(DE17=0,0,($K17-$L17-$M17)*$K$61*1/$C17)+IF(DF17=0,0,($O17-$P17-$Q17)*$O$61*1/$C17)+IF(DG17=0,0,($S17-$T17-$U17)*$S$61*1/$C17)+IF(DH17=0,0,($W17-$X17-$Y17)*$W$61*1/$C17)+IF(DI17=0,0,($AA17-$AB17-$AC17)*$AA$61*1/$C17)+IF(DJ17=0,0,($AE17-$AF17-$AG17)*$AE$61*1/$C17)+IF(DK17=0,0,($AI17-$AJ17-$AK17)*$AI$61*1/$C17)+IF(DL17=0,0,($AM17-$AN17-$AO17)*$AM$61*1/$C17)+IF(DM17=0,0,($AQ17-$AR17-$AS17)*$AQ$61*1/$C17)+IF(DN17=0,0,($AU17-$V17-$AW17)*$AU$61*1/$C17)+IF(DO17=0,0,($AY17-$AZ17-$BA17)*$AY$61*1/$C17)+IF(DP17=0,0,($BC17-$BD17-$BE17)*$BC$61*1/$C17)+IF(DQ17=0,0,$BG17*1/$C17)+IF(DR17=0,0,($BJ17-$BK17-$BL17)*$BJ$61*1/$C17)+IF(DS17=0,0,($BN17-$BO17-$BP17)*$BN$61*1/$C17)+IF(DT17=0,0,($BR17-$BS17-$BT17)*$BR$61*1/$C17)+IF(DU17=0,0,($BV17-$BW17-$BX17)*$BV$61*1/$C17)+IF(DV17=0,0,($BZ17-$CA17-$CB17)*$BZ$61*1/$C17)+IF(DW17=0,0,($CD17-$CE17-$CF17)*$CD$61*1/$C17)+IF(DX17=0,0,($CH17-$CI17-$CJ17)*$CH$61*1/$C17)+IF(DY17=0,0,($CL17-$CM17-$CN17)*$CL$61*1/$C17)+IF(DZ17=0,0,($CP17-$CQ17-$CR17)*$CP$61*1/$C17)+IF(EA17=0,0,($CT17-$CU17-$CV17)*$CT$61*1/$C17)+IF(EB17=0,0,($CX17-$CY17-$CZ17)*$CX$61*1/$C17)","v":240980.47957598499},{"$f":"D17-E17+(G17-H17-I17)*G$61+(K17-L17-M17)*K$61+(O17-P17-Q17)*O$61+(S17-T17-U17)*S$61+(W17-X17-Y17)*W$61+(AA17-AB17-AC17)*AA$61+(AE17-AF17-AG17)*AE$61+(AI17-AJ17-AK17)*AI$61+(AM17-AN17-AO17)*AM$61+(AQ17-AR17-AS17)*$AQ$61+(AU17-AV17-AW17)*$AU$61+(AY17-AZ17-BA17)*$AY$61+(BC17-BD17-BE17)*$BC$61+BG17+(BJ17-BK17-BL17)*$BJ$61+(BN17-BO17-BP17)*$BN$61+(BR17-BS17-BT17)*$BR$61+(BV17-BW17-BX17)*$BV$61+(BZ17-CA17-CB17)*$BZ$61+(CD17-CE17-CF17)*$CD$61+(CH17-CI17-CJ17)*$CH$61+(CL17-CM17-CN17)*$CL$61+(CP17-CQ17-CR17)*$CP$61+(CT17-CU17-CV17)*$CT$61+(CX17-CY17-CZ17)*$CX$61","v":7229414.3872795496},{"$f":"IF(DC17=0,D17-E17,0)+IF(DD17=0,(G17-H17-I17)*G$61,0)+IF(DE17=0,(K17-L17-M17)*K$61,0)+IF(DF17=0,(O17-P17-Q17)*O$61,0)+IF(DG17=0,(S17-T17-U17)*S$61,0)+IF(DH17=0,(W17-X17-Y17)*W$61,0)+IF(DI17=0,(AA17-AB17-AC17)*AA$61,0)+IF(DJ17=0,(AE17-AF17-AG17)*AE$61,0)+IF(DK17=0,(AI17-AJ17-AK17)*AI$61,0)+IF(DL17=0,(AM17-AN17-AO17)*AM$61,0)+IF(DM17=0,(AQ17-AR17-AS17)*$AQ$61,0)+IF(DN17=0,(AU17-AV17-AW17)*$AU$61,0)+IF(DO17=0,(AY17-AZ17-BA17)*$AY$61,0)++IF(DP17=0,(BC17-BD17-BE17)*$BC$61,0)+IF(DQ17=0,BG17,0)+IF(DR17=0,(BJ17-BK17-BL17)*$BJ$61,0)+IF(DS17=0,(BN17-BO17-BP17)*$BN$61,0)+IF(DT17=0,(BR17-BS17-BT17)*$BR$61,0)+IF(DU17=0,(BV17-BW17-BX17)*$BV$61,0)+IF(DV17=0,(BZ17-CA17-CB17)*$BZ$61,0)+IF(DW17=0,(CD17-CE17-CF17)*$CD$61,0)+IF(DX17=0,(CH17-CI17-CJ17)*$CH$61,0)+IF(DY17=0,(CL17-CM17-CN17)*$CL$61,0)+IF(DZ17=0,(CP17-CQ17-CR17)*$CP$61,0)+IF(EA17=0,(CT17-CU17-CV17)*$CT$61,0)+IF(EB17=0,(CX17-CY17-CZ17)*$CX$61,0)","v":0},{"$f":"(D17-E17)*DC17+((G17-H17-(I17-J17))*G$61)*DD17+((K17-L17-(M17-N17))*K$61)*DE17+((O17-P17-(Q17-R17))*O$61)*DF17+((S17-T17-(U17-V17))*S$61)*DG17+((W17-X17-(Y17-Z17))*W$61)*DH17+((AA17-AB17-(AC17-AD17))*AA$61)*DI17+((AE17-AF17-(AG17-AH17))*AE$61)*DJ17+((AI17-AJ17-(AK17-AL17))*AI$61)*DK17+((AM17-AN17-(AO17-AP17))*$AM$61)*DL17+((AQ17-AR17-(AS17-AT17))*$AQ$61)*DM17+((AU17-AV17-(AW17-AX17))*$AU$61)*DN17+((AY17-AZ17-(BA17-BB17))*$AY$61)*DO17+((BC17-BD17-(BE17-BF17))*$BC$61)*DP17+((BJ17-BK17-(BL17-BM17))*$BJ$61)*DR17+(BG17-BH17)*DQ17+((BN17-BO17-(BP17-BQ17))*$BN$61)*DS17+((BR17-BS17-(BT17-BU17))*$BR$61)*DT17+((BV17-BW17-(BX17-BY17))*$BV$61)*DU17+((BZ17-CA17-(CB17-CC17))*$BZ$61)*DV17+((CD17-CE17-(CF17-CG17))*$CD$61)*DW17+((CH17-CI17-(CJ17-CK17))*$CH$61)*DX17+((CL17-CM17-(CN17-CO17))*$CL$61)*DY17+((CP17-CQ17-(CR17-CS17))*$CP$61)*DZ17+((CT17-CU17-(CV17-CW17))*$CT$61)*EA17+((CX17-CY17-(CZ17-DA17))*$CX$61)*EB17","v":4945357.4364792816},240980.47957598499,{"$f":"IF((1-($FH$2-$DB17)/$C17)>0,(1-($FH$2-$DB17)/$C17),0)","v":0},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,240980.47957598499,{"$f":"IF((1-($GI$2-$DB17)/$C17)>0,(1-($GI$2-$DB17)/$C17),0)","v":0},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,240980.47957598499,{"$f":"IF((1-($HJ$2-$DB17)/$C17)>0,(1-($HJ$2-$DB17)/$C17),0)","v":0},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,240980.47957598499,{"$f":"IF((1-($IK$2-$DB17)/$C17)>0,(1-($IK$2-$DB17)/$C17),0)","v":0},8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,240980.47957598499]
[null,"Media tensión MT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Líneas aéreas de 34,5 kV",30,20631115.423739497,0,11427451.59935529,275088,0,0,0,838585.51,252735,0,0,682132.64,0,0,0,853048,0,0,0,1150963.24,0,0,0,1286599.07,255770.07,0,0,1756704.5,0,0,0,3549323.0099999965,0,0,0,1341910.8899999994,0,0,0,1605662.6499999997,0,0,0,974437.2,0,0,0,2945753.8299999982,0,0,0,1470098.0800000005,0,0,0,2828060.8582160217,2101741.0182160218,1899712.1099999999,1038342.7200000007,0,0,0,2936315.89,0,0,0,1953432.7999999998,38757.639999999992,0,0,2287189.8199999994,865477.91721558827,0,0,2203740.96,757653.04599579971,0,0,2834231.9700000007,0,0,0,1243715.8800000001,34705.049949699998,0,0,3004303.8000000007,null,null,null,7357711.6000000034,97723.59,null,null,7174924.1800000016,869316.76,null,null,6262924.6399999997,345356.77153135411,null,null,{"$f":"IF(D19=0,0,2001-(D19-F19)*C19/D19)","v":1987.6168208038905},{"$f":"IF((1-($EC$2-$DB19)/$C19)>0,(1-($EC$2-$DB19)/$C19),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C19)>0,(1-($EC$2-G$2)/$C19),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C19)>0,(1-($EC$2-K$2)/$C19),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C19)>0,(1-($EC$2-O$2)/$C19),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C19)>0,(1-($EC$2-S$2)/$C19),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C19)>0,(1-($EC$2-W$2)/$C19),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C19)>0,(1-($EC$2-AA$2)/$C19),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C19)>0,(1-($EC$2-AE$2)/$C19),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C19)>0,(1-($EC$2-AI$2)/$C19),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C19)>0,(1-($EC$2-AM$2)/$C19),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C19)>0,(1-($EC$2-AQ$2)/$C19),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C19)>0,(1-($EC$2-AU$2)/$C19),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C19)>0,(1-($EC$2-AY$2)/$C19),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C19)>0,(1-($EC$2-BC$2)/$C19),0)","v":0.6166666666666667},{"$f":"IF(BG19=0,0,1-($EC$2-(2014.5-(BG19-BI19)*C19/BG19))/C19)","v":0.30506997735957009},{"$f":"IF((1-($EC$2-BJ$2)/$C19)>0,(1-($EC$2-BJ$2)/$C19),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C19)>0,(1-($EC$2-BN$2)/$C19),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C19)>0,(1-($EC$2-BR$2)/$C19),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C19)>0,(1-($EC$2-BV$2)/$C19),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C19)>0,(1-($EC$2-BZ$2)/$C19),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C19)>0,(1-($EC$2-CD$2)/$C19),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C19)>0,(1-($EC$2-CH$2)/$C19),0)","v":0.85},{"$f":"IF((1-($EC$2-CL$2)/$C19)>0,(1-($EC$2-CL$2)/$C19),0)","v":0.8833333333333333},{"$f":"IF((1-($EC$2-CP$2)/$C19)>0,(1-($EC$2-CP$2)/$C19),0)","v":0.91666666666666663},{"$f":"IF((1-($EC$2-CT$2)/$C19)>0,(1-($EC$2-CT$2)/$C19),0)","v":0.95},{"$f":"IF((1-($EC$2-CX$2)/$C19)>0,(1-($EC$2-CX$2)/$C19),0)","v":0.98333333333333328},{"$f":"IF(DC19=0,0,($D19-$E19)*1/$C19)+IF(DD19=0,0,($G19-$H19-$I19)*$G$61*1/$C19)+IF(DE19=0,0,($K19-$L19-$M19)*$K$61*1/$C19)+IF(DF19=0,0,($O19-$P19-$Q19)*$O$61*1/$C19)+IF(DG19=0,0,($S19-$T19-$U19)*$S$61*1/$C19)+IF(DH19=0,0,($W19-$X19-$Y19)*$W$61*1/$C19)+IF(DI19=0,0,($AA19-$AB19-$AC19)*$AA$61*1/$C19)+IF(DJ19=0,0,($AE19-$AF19-$AG19)*$AE$61*1/$C19)+IF(DK19=0,0,($AI19-$AJ19-$AK19)*$AI$61*1/$C19)+IF(DL19=0,0,($AM19-$AN19-$AO19)*$AM$61*1/$C19)+IF(DM19=0,0,($AQ19-$AR19-$AS19)*$AQ$61*1/$C19)+IF(DN19=0,0,($AU19-$V19-$AW19)*$AU$61*1/$C19)+IF(DO19=0,0,($AY19-$AZ19-$BA19)*$AY$61*1/$C19)+IF(DP19=0,0,($BC19-$BD19-$BE19)*$BC$61*1/$C19)+IF(DQ19=0,0,$BG19*1/$C19)+IF(DR19=0,0,($BJ19-$BK19-$BL19)*$BJ$61*1/$C19)+IF(DS19=0,0,($BN19-$BO19-$BP19)*$BN$61*1/$C19)+IF(DT19=0,0,($BR19-$BS19-$BT19)*$BR$61*1/$C19)+IF(DU19=0,0,($BV19-$BW19-$BX19)*$BV$61*1/$C19)+IF(DV19=0,0,($BZ19-$CA19-$CB19)*$BZ$61*1/$C19)+IF(DW19=0,0,($CD19-$CE19-$CF19)*$CD$61*1/$C19)+IF(DX19=0,0,($CH19-$CI19-$CJ19)*$CH$61*1/$C19)+IF(DY19=0,0,($CL19-$CM19-$CN19)*$CL$61*1/$C19)+IF(DZ19=0,0,($CP19-$CQ19-$CR19)*$CP$61*1/$C19)+IF(EA19=0,0,($CT19-$CU19-$CV19)*$CT$61*1/$C19)+IF(EB19=0,0,($CX19-$CY19-$CZ19)*$CX$61*1/$C19)","v":1497534.7509693482},{"$f":"D19-E19+(G19-H19-I19)*G$61+(K19-L19-M19)*K$61+(O19-P19-Q19)*O$61+(S19-T19-U19)*S$61+(W19-X19-Y19)*W$61+(AA19-AB19-AC19)*AA$61+(AE19-AF19-AG19)*AE$61+(AI19-AJ19-AK19)*AI$61+(AM19-AN19-AO19)*AM$61+(AQ19-AR19-AS19)*$AQ$61+(AU19-AV19-AW19)*$AU$61+(AY19-AZ19-BA19)*$AY$61+(BC19-BD19-BE19)*$BC$61+BG19+(BJ19-BK19-BL19)*$BJ$61+(BN19-BO19-BP19)*$BN$61+(BR19-BS19-BT19)*$BR$61+(BV19-BW19-BX19)*$BV$61+(BZ19-CA19-CB19)*$BZ$61+(CD19-CE19-CF19)*$CD$61+(CH19-CI19-CJ19)*$CH$61+(CL19-CM19-CN19)*$CL$61+(CP19-CQ19-CR19)*$CP$61+(CT19-CU19-CV19)*$CT$61+(CX19-CY19-CZ19)*$CX$61","v":65557157.952819943},{"$f":"IF(DC19=0,D19-E19,0)+IF(DD19=0,(G19-H19-I19)*G$61,0)+IF(DE19=0,(K19-L19-M19)*K$61,0)+IF(DF19=0,(O19-P19-Q19)*O$61,0)+IF(DG19=0,(S19-T19-U19)*S$61,0)+IF(DH19=0,(W19-X19-Y19)*W$61,0)+IF(DI19=0,(AA19-AB19-AC19)*AA$61,0)+IF(DJ19=0,(AE19-AF19-AG19)*AE$61,0)+IF(DK19=0,(AI19-AJ19-AK19)*AI$61,0)+IF(DL19=0,(AM19-AN19-AO19)*AM$61,0)+IF(DM19=0,(AQ19-AR19-AS19)*$AQ$61,0)+IF(DN19=0,(AU19-AV19-AW19)*$AU$61,0)+IF(DO19=0,(AY19-AZ19-BA19)*$AY$61,0)++IF(DP19=0,(BC19-BD19-BE19)*$BC$61,0)+IF(DQ19=0,BG19,0)+IF(DR19=0,(BJ19-BK19-BL19)*$BJ$61,0)+IF(DS19=0,(BN19-BO19-BP19)*$BN$61,0)+IF(DT19=0,(BR19-BS19-BT19)*$BR$61,0)+IF(DU19=0,(BV19-BW19-BX19)*$BV$61,0)+IF(DV19=0,(BZ19-CA19-CB19)*$BZ$61,0)+IF(DW19=0,(CD19-CE19-CF19)*$CD$61,0)+IF(DX19=0,(CH19-CI19-CJ19)*$CH$61,0)+IF(DY19=0,(CL19-CM19-CN19)*$CL$61,0)+IF(DZ19=0,(CP19-CQ19-CR19)*$CP$61,0)+IF(EA19=0,(CT19-CU19-CV19)*$CT$61,0)+IF(EB19=0,(CX19-CY19-CZ19)*$CX$61,0)","v":20631115.423739497},{"$f":"(D19-E19)*DC19+((G19-H19-(I19-J19))*G$61)*DD19+((K19-L19-(M19-N19))*K$61)*DE19+((O19-P19-(Q19-R19))*O$61)*DF19+((S19-T19-(U19-V19))*S$61)*DG19+((W19-X19-(Y19-Z19))*W$61)*DH19+((AA19-AB19-(AC19-AD19))*AA$61)*DI19+((AE19-AF19-(AG19-AH19))*AE$61)*DJ19+((AI19-AJ19-(AK19-AL19))*AI$61)*DK19+((AM19-AN19-(AO19-AP19))*$AM$61)*DL19+((AQ19-AR19-(AS19-AT19))*$AQ$61)*DM19+((AU19-AV19-(AW19-AX19))*$AU$61)*DN19+((AY19-AZ19-(BA19-BB19))*$AY$61)*DO19+((BC19-BD19-(BE19-BF19))*$BC$61)*DP19+((BJ19-BK19-(BL19-BM19))*$BJ$61)*DR19+(BG19-BH19)*DQ19+((BN19-BO19-(BP19-BQ19))*$BN$61)*DS19+((BR19-BS19-(BT19-BU19))*$BR$61)*DT19+((BV19-BW19-(BX19-BY19))*$BV$61)*DU19+((BZ19-CA19-(CB19-CC19))*$BZ$61)*DV19+((CD19-CE19-(CF19-CG19))*$CD$61)*DW19+((CH19-CI19-(CJ19-CK19))*$CH$61)*DX19+((CL19-CM19-(CN19-CO19))*$CL$61)*DY19+((CP19-CQ19-(CR19-CS19))*$CP$61)*DZ19+((CT19-CU19-(CV19-CW19))*$CT$61)*EA19+((CX19-CY19-(CZ19-DA19))*$CX$61)*EB19","v":30681209.574896608},1497534.7509693482,{"$f":"IF((1-($FH$2-$DB19)/$C19)>0,(1-($FH$2-$DB19)/$C19),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C19)>0,(1-($FH$2-EI$2)/$C19),0)","v":0.18333333333333335},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,{"$f":"IF((1-($FH$2-ES$2)/$C19)>0,(1-($FH$2-ES$2)/$C19),0)","v":0.51666666666666661},0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,{"$f":"IF((1-($FH$2-FE$2)/$C19)>0,(1-($FH$2-FE$2)/$C19),0)","v":0.8833333333333333},0.91666666666666663,0.95,1497534.7509693482,{"$f":"IF((1-($GI$2-$DB19)/$C19)>0,(1-($GI$2-$DB19)/$C19),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C19)>0,(1-($GI$2-FJ$2)/$C19),0)","v":0.15000000000000002},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,{"$f":"IF((1-($GI$2-FT$2)/$C19)>0,(1-($GI$2-FT$2)/$C19),0)","v":0.48333333333333328},0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,{"$f":"IF((1-($GI$2-GF$2)/$C19)>0,(1-($GI$2-GF$2)/$C19),0)","v":0.85},0.8833333333333333,0.91666666666666663,1497534.7509693482,{"$f":"IF((1-($HJ$2-$DB19)/$C19)>0,(1-($HJ$2-$DB19)/$C19),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C19)>0,(1-($HJ$2-GK$2)/$C19),0)","v":0.1166666666666667},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,{"$f":"IF((1-($HJ$2-GU$2)/$C19)>0,(1-($HJ$2-GU$2)/$C19),0)","v":0.44999999999999996},0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,{"$f":"IF((1-($HJ$2-HG$2)/$C19)>0,(1-($HJ$2-HG$2)/$C19),0)","v":0.81666666666666665},0.85,0.8833333333333333,1497534.7509693482,{"$f":"IF((1-($IK$2-$DB19)/$C19)>0,(1-($IK$2-$DB19)/$C19),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C19)>0,(1-($IK$2-HL$2)/$C19),0)","v":8.333333333333337E-2},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,{"$f":"IF((1-($IK$2-HV$2)/$C19)>0,(1-($IK$2-HV$2)/$C19),0)","v":0.41666666666666663},0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,{"$f":"IF((1-($IK$2-IH$2)/$C19)>0,(1-($IK$2-IH$2)/$C19),0)","v":0.78333333333333333},0.81666666666666665,0.85,1497534.7509693482]
["SISTEMA DE","Líneas aéreas de 13,8 kV",30,20319163.888809633,0,11254485.314634677,81953.06180000001,0,0,0,480527.24,0,0,0,359813.26,0,0,0,329504,0,0,0,210021.37999999998,0,0,0,443891,0,0,0,422858.36,0,0,0,219533.05,0,0,0,325380.67999999993,0,0,0,361263.11000000028,0,0,0,277474.00999999978,0,0,0,696693.82999999949,0,0,0,871356.4600000002,0,0,0,0,0,0,1635346.59,0,0,0,1677625.9800000002,0,0,0,1230182.0200000009,11995.820000000002,0,0,1817111.3799999994,550888.31486204488,0,0,1820535.2100000004,796621.13105285726,0,0,1856379.5600000005,356732.368075573,0,0,1453339.2800000005,27821.311839000002,0,0,1233452.23,null,null,null,1726610.3399999994,null,null,null,2337956.8699999987,4989.49,null,null,1672446.1500000001,1575.05147639917,null,null,1987.6165577130359,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,585086.96888014162,37871772.955213882,20319163.888809633,12844592.312772343,585086.96888014162,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,585086.96888014162,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,585086.96888014162,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,585086.96888014162,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,585086.96888014162]
["DISTRIBUCION","Líneas aéreas de otras tensiones",30,149580.82704669842,0,82851.686520415911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133700,133700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70991.850000000006,0,49694.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,1987.6167726485194,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.33333340376395126,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,2366.395,220572.67704669843,149580.82704669842,23663.954999999867,2366.395,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,2366.395,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,2366.395,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,2366.395,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,2366.395]
[null,"Líneas subterráneas de 34,5 kV",30,0,0,0,0,0,0,0,7945,0,0,0,11509.8,0,0,0,67325,0,0,0,56607.360000000001,0,0,0,26335,0,0,0,117016,0,0,0,177430.08,0,0,0,419033.79200000002,0,0,0,15078.509999999998,0,0,0,12954.53,0,0,0,358492.62,0,0,0,169979.92999999996,0,0,0,0,0,0,60736.35,0,0,0,71213.51999999999,0,0,0,486356.0199999999,0,0,0,1535224.0900000003,0,0,0,657739.24999999977,3997.9773438433999,0,0,271235.15000000002,0,0,0,651665.85,4568.1160339999997,0,0,121215.21,null,null,null,17110513.980000004,null,null,null,1072951.01,277047.57,null,null,4286967.8600000003,64884.718842621456,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,735080.14620715822,22052404.386214752,0,19504864.670160808,735080.14620715834,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,735080.14620715822,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,735080.14620715822,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,735080.14620715822,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,735080.14620715822]
[null,"Líneas subterráneas de 13,8 kV",30,0,0,0,441.38,0,0,0,2038.59,0,0,0,30511.68,0,0,0,47275,0,0,0,29162,0,0,0,227643,0,0,0,30843,0,0,0,13617.82,0,0,0,558680.16,0,0,0,84681.959999999992,0,0,0,36276.959999999999,0,0,0,29336.300000000003,0,0,0,67647.91,0,0,0,0,0,0,510773.58,0,0,0,394867.46,0,0,0,262682.09000000003,0,0,0,210714.28000000003,0,0,0,1975553.6500000001,20974.377561476798,0,0,141470.44,1272.1569507044701,0,0,228894.65,0,0,0,429753.95999999996,null,null,null,613343.15,null,null,null,96864.66,5774.91,null,null,396456.9599999999,2008.4035474922982,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,172983.0281718593,5189490.8451557793,0,3838141.8615380875,172983.0281718593,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,172983.0281718593,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,172983.0281718593,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,172983.0281718593,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,172983.0281718593]
[null,"Líneas subterráneas de otras tensiones",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,0,0,0,0,0,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0]
[null,"Subestaciones  34,5 kV / MT",30,5501374.3444445133,0,2211179.1957926331,246248.65,0,0,0,0,0,0,0,73556.03,0,0,0,34597,0,0,0,13668.23,0,0,0,92007,0,0,0,14698,0,0,0,1190332.1199999999,0,0,0,61476,0,0,0,736704.62000000011,0,0,0,142747,0,0,0,72665.05,0,0,0,78936.5,0,0,0,407143.26455643016,36932.264556430164,224917.18,52811.259999999995,0,0,0,0,0,0,0,1977175,0,0,0,40622.42,0,0,0,80702.34,0,0,0,30490.800000000003,0,0,0,0,0,0,0,76613.399999999994,null,null,null,5879472.1299999999,null,null,null,0,null,null,null,1005572.69,0,null,null,1983.0579643777135,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.18576094194191528,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,340214.33077614231,15707804.267728783,5501374.3444445133,7645657.2197559783,340214.33077614231,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,340214.33077614231,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,340214.33077614231,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,340214.33077614231,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,340214.33077614231]
[null,"Subestaciones  13,8 kV / MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2503042.5259680757,2503042.5259680757,1887604.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.38745741249573107,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,83434.750865602531,2503042.5259680757,0,0,83434.750865602531,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,83434.750865602531,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,83434.750865602531,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,83434.750865602531,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,83434.750865602531]
[null,"Otras subestaciones  MT/MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,0,0,0,0,0,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0]
[null,"Centros de reflexión MT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21877.608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,420.35153622681634,12610.54608680449,0,7356.1518839692853,420.35153622681634,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,420.35153622681634,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,420.35153622681634,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,420.35153622681634,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,420.35153622681634]
[null,"Centro de transformación  34,5 kV / BT",30,3799108.6462719133,0,2411549.8125453922,47185.65,0,0,0,121565.18,42230,0,0,114271.26085397454,0,0,0,315516,0,0,0,246969.46,0,0,0,746934.4,111277,0,0,819508.73,0,0,0,396123.05,0,0,0,616394.63,0,0,0,924534.3600000008,0,0,0,984613.09999999939,0,0,0,1229523.2699999996,0,0,0,1413716.5399999991,0,0,0,687191.74247239612,687191.74247239612,518227.84,1731874.7700000009,0,0,0,2005725.5200000007,0,0,0,2393365.61,0,0,0,3086448.4000000018,148123.19414747471,0,0,3181093.5700000026,196686.06748250558,0,0,2797232.4899999974,0,0,0,2447494.7299999995,9332.3399969999991,0,0,2423874.1799999992,null,null,null,1323873.800000001,9996.4699999999993,null,null,2685218.95,327952.12000000005,null,null,2525544.6199999992,132676.60981292895,null,null,1990.0430180109104,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.38745741249573107,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,925360.56632474076,31559925.636014145,3799108.6462719133,19987382.811572965,925360.566324741,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,925360.56632474076,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,925360.56632474076,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,925360.56632474076,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,925360.56632474076]
[null,"Centro de transformación  13,8 kV / BT",30,3801860.6462719133,0,2413152.2195853922,86766.887999999992,0,0,0,135558.54513805523,0,0,0,115214.17914602546,0,0,0,115420,0,0,0,129961,0,0,0,333192,0,0,0,515266.79,0,0,0,330540.90999999997,0,0,0,462363.19000000018,0,0,0,804704.21999999986,0,0,0,708124.1399999999,0,0,0,950598.12999999837,0,0,0,542518.81999999972,0,0,0,0,0,0,1106379.0500000003,0,0,0,992356.56,0,0,0,1164492.07,0,0,0,1581532.5100000002,26773.80563799552,0,0,1439721.7000000002,116331.6453471094,0,0,1833762.2300000002,28741.7373502146,0,0,1270655.6599999995,21137.23675,0,0,1640369.1900000006,null,null,null,558797.26000000013,null,null,null,828077.88000000012,6128.38,null,null,1278320.6599999997,2587.8435673974145,null,null,1990.0418779969095,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,498922.8353149899,18769545.705721606,3801860.6462719133,10753192.539270524,498922.83531498973,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,498922.8353149899,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,498922.8353149899,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,498922.8353149899,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,498922.8353149899]
[null,"Otros centros de transformación  MT/BT",30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103431.25,0,0,0,0,0,0,200492.75999999998,0,0,0,245725.62999999998,0,0,0,204223.86999999997,0,0,0,258262.68000000002,40764.159720366908,0,0,252698.08,12196.218118647599,0,0,487786.04999999987,0,0,0,226390.16000000006,0,0,0,367558.94000000006,null,null,null,338991.51,null,null,null,300152.33000000007,null,null,null,0,0,null,null,0,0,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,79277.38235728904,2378321.4707186711,0,1909395.1457158236,79277.38235728904,0,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,79277.38235728904,0,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,79277.38235728904,0,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,79277.38235728904,0,8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,79277.38235728904]
[null,"Baja tensión BT (<600V)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Líneas aéreas BT",30,0,0,0,357372.88,0,0,0,543253.56000000006,0,0,0,737930,0,0,0,616404,0,0,0,908729,0,0,0,1034380.58,55639,0,0,1297534,0,0,0,1402601.7,0,0,0,1130909.5199999993,0,0,0,1272704.2400000021,0,0,0,1171005.9999999995,0,0,0,1787672.0399999998,0,0,0,1674946.8199999996,0,0,0,260770.20404708656,260770.20404708656,196653.09,2241612.7600000002,0,0,0,2116636.4599999953,0,0,0,2073343.0499999984,7541.66,0,0,2675996.0699999998,492379.4959672899,0,0,3711583.069999997,748219.67839275522,0,0,3527616.56,133227.40469261,0,0,3914894.2299999944,35647.347027299998,0,0,4296729.32,null,null,null,4006016.3400000045,38812.339999999997,null,null,5248523.8599999975,412781.24,null,null,5023319.1399999997,167401.19223273484,null,null,{"$f":"IF(D33=0,0,2001-(D33-F33)*C33/D33)","v":0},{"$f":"IF((1-($EC$2-$DB33)/$C33)>0,(1-($EC$2-$DB33)/$C33),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C33)>0,(1-($EC$2-G$2)/$C33),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C33)>0,(1-($EC$2-K$2)/$C33),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C33)>0,(1-($EC$2-O$2)/$C33),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C33)>0,(1-($EC$2-S$2)/$C33),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C33)>0,(1-($EC$2-W$2)/$C33),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C33)>0,(1-($EC$2-AA$2)/$C33),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C33)>0,(1-($EC$2-AE$2)/$C33),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C33)>0,(1-($EC$2-AI$2)/$C33),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C33)>0,(1-($EC$2-AM$2)/$C33),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C33)>0,(1-($EC$2-AQ$2)/$C33),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C33)>0,(1-($EC$2-AU$2)/$C33),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C33)>0,(1-($EC$2-AY$2)/$C33),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C33)>0,(1-($EC$2-BC$2)/$C33),0)","v":0.6166666666666667},{"$f":"IF(BG33=0,0,1-($EC$2-(2014.5-(BG33-BI33)*C33/BG33))/C33)","v":0.38745741249573107},{"$f":"IF((1-($EC$2-BJ$2)/$C33)>0,(1-($EC$2-BJ$2)/$C33),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C33)>0,(1-($EC$2-BN$2)/$C33),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C33)>0,(1-($EC$2-BR$2)/$C33),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C33)>0,(1-($EC$2-BV$2)/$C33),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C33)>0,(1-($EC$2-BZ$2)/$C33),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C33)>0,(1-($EC$2-CD$2)/$C33),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C33)>0,(1-($EC$2-CH$2)/$C33),0)","v":0.85},{"$f":"IF((1-($EC$2-CL$2)/$C33)>0,(1-($EC$2-CL$2)/$C33),0)","v":0.8833333333333333},{"$f":"IF((1-($EC$2-CP$2)/$C33)>0,(1-($EC$2-CP$2)/$C33),0)","v":0.91666666666666663},{"$f":"IF((1-($EC$2-CT$2)/$C33)>0,(1-($EC$2-CT$2)/$C33),0)","v":0.95},{"$f":"IF((1-($EC$2-CX$2)/$C33)>0,(1-($EC$2-CX$2)/$C33),0)","v":0.98333333333333328},{"$f":"IF(DC33=0,0,($D33-$E33)*1/$C33)+IF(DD33=0,0,($G33-$H33-$I33)*$G$61*1/$C33)+IF(DE33=0,0,($K33-$L33-$M33)*$K$61*1/$C33)+IF(DF33=0,0,($O33-$P33-$Q33)*$O$61*1/$C33)+IF(DG33=0,0,($S33-$T33-$U33)*$S$61*1/$C33)+IF(DH33=0,0,($W33-$X33-$Y33)*$W$61*1/$C33)+IF(DI33=0,0,($AA33-$AB33-$AC33)*$AA$61*1/$C33)+IF(DJ33=0,0,($AE33-$AF33-$AG33)*$AE$61*1/$C33)+IF(DK33=0,0,($AI33-$AJ33-$AK33)*$AI$61*1/$C33)+IF(DL33=0,0,($AM33-$AN33-$AO33)*$AM$61*1/$C33)+IF(DM33=0,0,($AQ33-$AR33-$AS33)*$AQ$61*1/$C33)+IF(DN33=0,0,($AU33-$V33-$AW33)*$AU$61*1/$C33)+IF(DO33=0,0,($AY33-$AZ33-$BA33)*$AY$61*1/$C33)+IF(DP33=0,0,($BC33-$BD33-$BE33)*$BC$61*1/$C33)+IF(DQ33=0,0,$BG33*1/$C33)+IF(DR33=0,0,($BJ33-$BK33-$BL33)*$BJ$61*1/$C33)+IF(DS33=0,0,($BN33-$BO33-$BP33)*$BN$61*1/$C33)+IF(DT33=0,0,($BR33-$BS33-$BT33)*$BR$61*1/$C33)+IF(DU33=0,0,($BV33-$BW33-$BX33)*$BV$61*1/$C33)+IF(DV33=0,0,($BZ33-$CA33-$CB33)*$BZ$61*1/$C33)+IF(DW33=0,0,($CD33-$CE33-$CF33)*$CD$61*1/$C33)+IF(DX33=0,0,($CH33-$CI33-$CJ33)*$CH$61*1/$C33)+IF(DY33=0,0,($CL33-$CM33-$CN33)*$CL$61*1/$C33)+IF(DZ33=0,0,($CP33-$CQ33-$CR33)*$CP$61*1/$C33)+IF(EA33=0,0,($CT33-$CU33-$CV33)*$CT$61*1/$C33)+IF(EB33=0,0,($CX33-$CY33-$CZ33)*$CX$61*1/$C33)","v":1347809.2720584681},{"$f":"D33-E33+(G33-H33-I33)*G$61+(K33-L33-M33)*K$61+(O33-P33-Q33)*O$61+(S33-T33-U33)*S$61+(W33-X33-Y33)*W$61+(AA33-AB33-AC33)*AA$61+(AE33-AF33-AG33)*AE$61+(AI33-AJ33-AK33)*AI$61+(AM33-AN33-AO33)*AM$61+(AQ33-AR33-AS33)*$AQ$61+(AU33-AV33-AW33)*$AU$61+(AY33-AZ33-BA33)*$AY$61+(BC33-BD33-BE33)*$BC$61+BG33+(BJ33-BK33-BL33)*$BJ$61+(BN33-BO33-BP33)*$BN$61+(BR33-BS33-BT33)*$BR$61+(BV33-BW33-BX33)*$BV$61+(BZ33-CA33-CB33)*$BZ$61+(CD33-CE33-CF33)*$CD$61+(CH33-CI33-CJ33)*$CH$61+(CL33-CM33-CN33)*$CL$61+(CP33-CQ33-CR33)*$CP$61+(CT33-CU33-CV33)*$CT$61+(CX33-CY33-CZ33)*$CX$61","v":40434278.161754042},{"$f":"IF(DC33=0,D33-E33,0)+IF(DD33=0,(G33-H33-I33)*G$61,0)+IF(DE33=0,(K33-L33-M33)*K$61,0)+IF(DF33=0,(O33-P33-Q33)*O$61,0)+IF(DG33=0,(S33-T33-U33)*S$61,0)+IF(DH33=0,(W33-X33-Y33)*W$61,0)+IF(DI33=0,(AA33-AB33-AC33)*AA$61,0)+IF(DJ33=0,(AE33-AF33-AG33)*AE$61,0)+IF(DK33=0,(AI33-AJ33-AK33)*AI$61,0)+IF(DL33=0,(AM33-AN33-AO33)*AM$61,0)+IF(DM33=0,(AQ33-AR33-AS33)*$AQ$61,0)+IF(DN33=0,(AU33-AV33-AW33)*$AU$61,0)+IF(DO33=0,(AY33-AZ33-BA33)*$AY$61,0)++IF(DP33=0,(BC33-BD33-BE33)*$BC$61,0)+IF(DQ33=0,BG33,0)+IF(DR33=0,(BJ33-BK33-BL33)*$BJ$61,0)+IF(DS33=0,(BN33-BO33-BP33)*$BN$61,0)+IF(DT33=0,(BR33-BS33-BT33)*$BR$61,0)+IF(DU33=0,(BV33-BW33-BX33)*$BV$61,0)+IF(DV33=0,(BZ33-CA33-CB33)*$BZ$61,0)+IF(DW33=0,(CD33-CE33-CF33)*$CD$61,0)+IF(DX33=0,(CH33-CI33-CJ33)*$CH$61,0)+IF(DY33=0,(CL33-CM33-CN33)*$CL$61,0)+IF(DZ33=0,(CP33-CQ33-CR33)*$CP$61,0)+IF(EA33=0,(CT33-CU33-CV33)*$CT$61,0)+IF(EB33=0,(CX33-CY33-CZ33)*$CX$61,0)","v":0},{"$f":"(D33-E33)*DC33+((G33-H33-(I33-J33))*G$61)*DD33+((K33-L33-(M33-N33))*K$61)*DE33+((O33-P33-(Q33-R33))*O$61)*DF33+((S33-T33-(U33-V33))*S$61)*DG33+((W33-X33-(Y33-Z33))*W$61)*DH33+((AA33-AB33-(AC33-AD33))*AA$61)*DI33+((AE33-AF33-(AG33-AH33))*AE$61)*DJ33+((AI33-AJ33-(AK33-AL33))*AI$61)*DK33+((AM33-AN33-(AO33-AP33))*$AM$61)*DL33+((AQ33-AR33-(AS33-AT33))*$AQ$61)*DM33+((AU33-AV33-(AW33-AX33))*$AU$61)*DN33+((AY33-AZ33-(BA33-BB33))*$AY$61)*DO33+((BC33-BD33-(BE33-BF33))*$BC$61)*DP33+((BJ33-BK33-(BL33-BM33))*$BJ$61)*DR33+(BG33-BH33)*DQ33+((BN33-BO33-(BP33-BQ33))*$BN$61)*DS33+((BR33-BS33-(BT33-BU33))*$BR$61)*DT33+((BV33-BW33-(BX33-BY33))*$BV$61)*DU33+((BZ33-CA33-(CB33-CC33))*$BZ$61)*DV33+((CD33-CE33-(CF33-CG33))*$CD$61)*DW33+((CH33-CI33-(CJ33-CK33))*$CH$61)*DX33+((CL33-CM33-(CN33-CO33))*$CL$61)*DY33+((CP33-CQ33-(CR33-CS33))*$CP$61)*DZ33+((CT33-CU33-(CV33-CW33))*$CT$61)*EA33+((CX33-CY33-(CZ33-DA33))*$CX$61)*EB33","v":29500605.268349584},1347809.2720584681,{"$f":"IF((1-($FH$2-$DB33)/$C33)>0,(1-($FH$2-$DB33)/$C33),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C33)>0,(1-($FH$2-EI$2)/$C33),0)","v":0.18333333333333335},0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,{"$f":"IF((1-($FH$2-ES$2)/$C33)>0,(1-($FH$2-ES$2)/$C33),0)","v":0.51666666666666661},0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,{"$f":"IF((1-($FH$2-FE$2)/$C33)>0,(1-($FH$2-FE$2)/$C33),0)","v":0.8833333333333333},0.91666666666666663,0.95,1347809.2720584681,{"$f":"IF((1-($GI$2-$DB33)/$C33)>0,(1-($GI$2-$DB33)/$C33),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C33)>0,(1-($GI$2-FJ$2)/$C33),0)","v":0.15000000000000002},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,{"$f":"IF((1-($GI$2-FT$2)/$C33)>0,(1-($GI$2-FT$2)/$C33),0)","v":0.48333333333333328},0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,{"$f":"IF((1-($GI$2-GF$2)/$C33)>0,(1-($GI$2-GF$2)/$C33),0)","v":0.85},0.8833333333333333,0.91666666666666663,1347809.2720584681,{"$f":"IF((1-($HJ$2-$DB33)/$C33)>0,(1-($HJ$2-$DB33)/$C33),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C33)>0,(1-($HJ$2-GK$2)/$C33),0)","v":0.1166666666666667},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,{"$f":"IF((1-($HJ$2-GU$2)/$C33)>0,(1-($HJ$2-GU$2)/$C33),0)","v":0.44999999999999996},0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,{"$f":"IF((1-($HJ$2-HG$2)/$C33)>0,(1-($HJ$2-HG$2)/$C33),0)","v":0.81666666666666665},0.85,0.8833333333333333,1347809.2720584681,{"$f":"IF((1-($IK$2-$DB33)/$C33)>0,(1-($IK$2-$DB33)/$C33),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C33)>0,(1-($IK$2-HL$2)/$C33),0)","v":8.333333333333337E-2},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,{"$f":"IF((1-($IK$2-HV$2)/$C33)>0,(1-($IK$2-HV$2)/$C33),0)","v":0.41666666666666663},0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,{"$f":"IF((1-($IK$2-IH$2)/$C33)>0,(1-($IK$2-IH$2)/$C33),0)","v":0.78333333333333333},0.81666666666666665,0.85,1347809.2720584681]
[null,"Líneas subterráneas BT",30,0,0,0,20855.34,0,0,0,31716.79,0,0,0,45392.1,0,0,0,55532,0,0,0,21527.58,0,0,0,69879.69,0,0,0,167603.6,0,0,0,114363.29,0,0,0,128319.80999999997,0,0,0,45878.89,0,0,0,78988.76999999999,0,0,0,165321.32,0,0,0,329359.53999999998,0,0,0,0,0,0,502319.06999999995,0,0,0,584095.52000000014,0,0,0,1656958.05,7315.6100000000006,0,0,3269374.2899999991,2122.3768488076898,0,0,871104.22999999975,7083.0692522993304,0,0,927944.37999999977,0,0,0,565782.81999999995,10213.723609999999,0,0,1055983.78,null,null,null,347804.18000000005,null,null,null,1200533.42,30077.73,null,null,1060072.54,12242.949692535336,null,null,{"$f":"IF(D34=0,0,2001-(D34-F34)*C34/D34)","v":0},{"$f":"IF((1-($EC$2-$DB34)/$C34)>0,(1-($EC$2-$DB34)/$C34),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C34)>0,(1-($EC$2-G$2)/$C34),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C34)>0,(1-($EC$2-K$2)/$C34),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C34)>0,(1-($EC$2-O$2)/$C34),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C34)>0,(1-($EC$2-S$2)/$C34),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C34)>0,(1-($EC$2-W$2)/$C34),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C34)>0,(1-($EC$2-AA$2)/$C34),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C34)>0,(1-($EC$2-AE$2)/$C34),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C34)>0,(1-($EC$2-AI$2)/$C34),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C34)>0,(1-($EC$2-AM$2)/$C34),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C34)>0,(1-($EC$2-AQ$2)/$C34),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C34)>0,(1-($EC$2-AU$2)/$C34),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C34)>0,(1-($EC$2-AY$2)/$C34),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C34)>0,(1-($EC$2-BC$2)/$C34),0)","v":0.6166666666666667},{"$f":"IF(BG34=0,0,1-($EC$2-(2014.5-(BG34-BI34)*C34/BG34))/C34)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C34)>0,(1-($EC$2-BJ$2)/$C34),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C34)>0,(1-($EC$2-BN$2)/$C34),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C34)>0,(1-($EC$2-BR$2)/$C34),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C34)>0,(1-($EC$2-BV$2)/$C34),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C34)>0,(1-($EC$2-BZ$2)/$C34),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C34)>0,(1-($EC$2-CD$2)/$C34),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C34)>0,(1-($EC$2-CH$2)/$C34),0)","v":0.85},0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,{"$f":"IF(DC34=0,0,($D34-$E34)*1/$C34)+IF(DD34=0,0,($G34-$H34-$I34)*$G$61*1/$C34)+IF(DE34=0,0,($K34-$L34-$M34)*$K$61*1/$C34)+IF(DF34=0,0,($O34-$P34-$Q34)*$O$61*1/$C34)+IF(DG34=0,0,($S34-$T34-$U34)*$S$61*1/$C34)+IF(DH34=0,0,($W34-$X34-$Y34)*$W$61*1/$C34)+IF(DI34=0,0,($AA34-$AB34-$AC34)*$AA$61*1/$C34)+IF(DJ34=0,0,($AE34-$AF34-$AG34)*$AE$61*1/$C34)+IF(DK34=0,0,($AI34-$AJ34-$AK34)*$AI$61*1/$C34)+IF(DL34=0,0,($AM34-$AN34-$AO34)*$AM$61*1/$C34)+IF(DM34=0,0,($AQ34-$AR34-$AS34)*$AQ$61*1/$C34)+IF(DN34=0,0,($AU34-$V34-$AW34)*$AU$61*1/$C34)+IF(DO34=0,0,($AY34-$AZ34-$BA34)*$AY$61*1/$C34)+IF(DP34=0,0,($BC34-$BD34-$BE34)*$BC$61*1/$C34)+IF(DQ34=0,0,$BG34*1/$C34)+IF(DR34=0,0,($BJ34-$BK34-$BL34)*$BJ$61*1/$C34)+IF(DS34=0,0,($BN34-$BO34-$BP34)*$BN$61*1/$C34)+IF(DT34=0,0,($BR34-$BS34-$BT34)*$BR$61*1/$C34)+IF(DU34=0,0,($BV34-$BW34-$BX34)*$BV$61*1/$C34)+IF(DV34=0,0,($BZ34-$CA34-$CB34)*$BZ$61*1/$C34)+IF(DW34=0,0,($CD34-$CE34-$CF34)*$CD$61*1/$C34)+IF(DX34=0,0,($CH34-$CI34-$CJ34)*$CH$61*1/$C34)+IF(DY34=0,0,($CL34-$CM34-$CN34)*$CL$61*1/$C34)+IF(DZ34=0,0,($CP34-$CQ34-$CR34)*$CP$61*1/$C34)+IF(EA34=0,0,($CT34-$CU34-$CV34)*$CT$61*1/$C34)+IF(EB34=0,0,($CX34-$CY34-$CZ34)*$CX$61*1/$C34)","v":360625.90799077787},{"$f":"D34-E34+(G34-H34-I34)*G$61+(K34-L34-M34)*K$61+(O34-P34-Q34)*O$61+(S34-T34-U34)*S$61+(W34-X34-Y34)*W$61+(AA34-AB34-AC34)*AA$61+(AE34-AF34-AG34)*AE$61+(AI34-AJ34-AK34)*AI$61+(AM34-AN34-AO34)*AM$61+(AQ34-AR34-AS34)*$AQ$61+(AU34-AV34-AW34)*$AU$61+(AY34-AZ34-BA34)*$AY$61+(BC34-BD34-BE34)*$BC$61+BG34+(BJ34-BK34-BL34)*$BJ$61+(BN34-BO34-BP34)*$BN$61+(BR34-BS34-BT34)*$BR$61+(BV34-BW34-BX34)*$BV$61+(BZ34-CA34-CB34)*$BZ$61+(CD34-CE34-CF34)*$CD$61+(CH34-CI34-CJ34)*$CH$61+(CL34-CM34-CN34)*$CL$61+(CP34-CQ34-CR34)*$CP$61+(CT34-CU34-CV34)*$CT$61+(CX34-CY34-CZ34)*$CX$61","v":10818777.239723336},{"$f":"IF(DC34=0,D34-E34,0)+IF(DD34=0,(G34-H34-I34)*G$61,0)+IF(DE34=0,(K34-L34-M34)*K$61,0)+IF(DF34=0,(O34-P34-Q34)*O$61,0)+IF(DG34=0,(S34-T34-U34)*S$61,0)+IF(DH34=0,(W34-X34-Y34)*W$61,0)+IF(DI34=0,(AA34-AB34-AC34)*AA$61,0)+IF(DJ34=0,(AE34-AF34-AG34)*AE$61,0)+IF(DK34=0,(AI34-AJ34-AK34)*AI$61,0)+IF(DL34=0,(AM34-AN34-AO34)*AM$61,0)+IF(DM34=0,(AQ34-AR34-AS34)*$AQ$61,0)+IF(DN34=0,(AU34-AV34-AW34)*$AU$61,0)+IF(DO34=0,(AY34-AZ34-BA34)*$AY$61,0)++IF(DP34=0,(BC34-BD34-BE34)*$BC$61,0)+IF(DQ34=0,BG34,0)+IF(DR34=0,(BJ34-BK34-BL34)*$BJ$61,0)+IF(DS34=0,(BN34-BO34-BP34)*$BN$61,0)+IF(DT34=0,(BR34-BS34-BT34)*$BR$61,0)+IF(DU34=0,(BV34-BW34-BX34)*$BV$61,0)+IF(DV34=0,(BZ34-CA34-CB34)*$BZ$61,0)+IF(DW34=0,(CD34-CE34-CF34)*$CD$61,0)+IF(DX34=0,(CH34-CI34-CJ34)*$CH$61,0)+IF(DY34=0,(CL34-CM34-CN34)*$CL$61,0)+IF(DZ34=0,(CP34-CQ34-CR34)*$CP$61,0)+IF(EA34=0,(CT34-CU34-CV34)*$CT$61,0)+IF(EB34=0,(CX34-CY34-CZ34)*$CX$61,0)","v":0},{"$f":"(D34-E34)*DC34+((G34-H34-(I34-J34))*G$61)*DD34+((K34-L34-(M34-N34))*K$61)*DE34+((O34-P34-(Q34-R34))*O$61)*DF34+((S34-T34-(U34-V34))*S$61)*DG34+((W34-X34-(Y34-Z34))*W$61)*DH34+((AA34-AB34-(AC34-AD34))*AA$61)*DI34+((AE34-AF34-(AG34-AH34))*AE$61)*DJ34+((AI34-AJ34-(AK34-AL34))*AI$61)*DK34+((AM34-AN34-(AO34-AP34))*$AM$61)*DL34+((AQ34-AR34-(AS34-AT34))*$AQ$61)*DM34+((AU34-AV34-(AW34-AX34))*$AU$61)*DN34+((AY34-AZ34-(BA34-BB34))*$AY$61)*DO34+((BC34-BD34-(BE34-BF34))*$BC$61)*DP34+((BJ34-BK34-(BL34-BM34))*$BJ$61)*DR34+(BG34-BH34)*DQ34+((BN34-BO34-(BP34-BQ34))*$BN$61)*DS34+((BR34-BS34-(BT34-BU34))*$BR$61)*DT34+((BV34-BW34-(BX34-BY34))*$BV$61)*DU34+((BZ34-CA34-(CB34-CC34))*$BZ$61)*DV34+((CD34-CE34-(CF34-CG34))*$CD$61)*DW34+((CH34-CI34-(CJ34-CK34))*$CH$61)*DX34+((CL34-CM34-(CN34-CO34))*$CL$61)*DY34+((CP34-CQ34-(CR34-CS34))*$CP$61)*DZ34+((CT34-CU34-(CV34-CW34))*$CT$61)*EA34+((CX34-CY34-(CZ34-DA34))*$CX$61)*EB34","v":8326951.2137421547},360625.90799077787,{"$f":"IF((1-($FH$2-$DB34)/$C34)>0,(1-($FH$2-$DB34)/$C34),0)","v":0},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,360625.90799077787,{"$f":"IF((1-($GI$2-$DB34)/$C34)>0,(1-($GI$2-$DB34)/$C34),0)","v":0},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,360625.90799077787,{"$f":"IF((1-($HJ$2-$DB34)/$C34)>0,(1-($HJ$2-$DB34)/$C34),0)","v":0},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,360625.90799077787,{"$f":"IF((1-($IK$2-$DB34)/$C34)>0,(1-($IK$2-$DB34)/$C34),0)","v":0},8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,360625.90799077787]
[null,"Acometidas BT",30,10109999.26940603,0,6944775.122452748,110095.16,0,0,0,147527.42000000001,20984,0,0,202095.11,0,0,0,159017,0,0,0,103233.12,0,0,0,228601,0,0,0,200982,0,0,0,317412.78999999998,0,0,0,385355,0,0,0,616660.66,0,0,0,343937.51999999996,0,0,0,322760.92000000004,0,0,0,379311.01,0,0,0,173846.80269805776,173846.80269805776,131102.06000000003,336121.92999999993,0,0,0,292721.17,0,0,0,265021.26,0,0,0,348152.55000000005,0,0,0,246813.81,0,0,0,162283.13,0,0,0,295989.71999999997,0,0,0,277530.59999999998,null,null,null,285580.46999999997,null,null,null,225693.13,null,null,null,238978.52000000002,0,null,null,{"$f":"IF(D35=0,0,2001-(D35-F35)*C35/D35)","v":1991.607642802117},{"$f":"IF((1-($EC$2-$DB35)/$C35)>0,(1-($EC$2-$DB35)/$C35),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C35)>0,(1-($EC$2-G$2)/$C35),0)","v":0.21666666666666667},{"$f":"IF((1-($EC$2-K$2)/$C35)>0,(1-($EC$2-K$2)/$C35),0)","v":0.25},{"$f":"IF((1-($EC$2-O$2)/$C35)>0,(1-($EC$2-O$2)/$C35),0)","v":0.28333333333333333},{"$f":"IF((1-($EC$2-S$2)/$C35)>0,(1-($EC$2-S$2)/$C35),0)","v":0.31666666666666665},{"$f":"IF((1-($EC$2-W$2)/$C35)>0,(1-($EC$2-W$2)/$C35),0)","v":0.35},{"$f":"IF((1-($EC$2-AA$2)/$C35)>0,(1-($EC$2-AA$2)/$C35),0)","v":0.3833333333333333},{"$f":"IF((1-($EC$2-AE$2)/$C35)>0,(1-($EC$2-AE$2)/$C35),0)","v":0.41666666666666663},{"$f":"IF((1-($EC$2-AI$2)/$C35)>0,(1-($EC$2-AI$2)/$C35),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-AM$2)/$C35)>0,(1-($EC$2-AM$2)/$C35),0)","v":0.48333333333333328},{"$f":"IF((1-($EC$2-AQ$2)/$C35)>0,(1-($EC$2-AQ$2)/$C35),0)","v":0.51666666666666661},{"$f":"IF((1-($EC$2-AU$2)/$C35)>0,(1-($EC$2-AU$2)/$C35),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-AY$2)/$C35)>0,(1-($EC$2-AY$2)/$C35),0)","v":0.58333333333333326},{"$f":"IF((1-($EC$2-BC$2)/$C35)>0,(1-($EC$2-BC$2)/$C35),0)","v":0.6166666666666667},{"$f":"IF(BG35=0,0,1-($EC$2-(2014.5-(BG35-BI35)*C35/BG35))/C35)","v":0.38745741249573107},{"$f":"IF((1-($EC$2-BJ$2)/$C35)>0,(1-($EC$2-BJ$2)/$C35),0)","v":0.65},{"$f":"IF((1-($EC$2-BN$2)/$C35)>0,(1-($EC$2-BN$2)/$C35),0)","v":0.68333333333333335},{"$f":"IF((1-($EC$2-BR$2)/$C35)>0,(1-($EC$2-BR$2)/$C35),0)","v":0.71666666666666667},{"$f":"IF((1-($EC$2-BV$2)/$C35)>0,(1-($EC$2-BV$2)/$C35),0)","v":0.75},{"$f":"IF((1-($EC$2-BZ$2)/$C35)>0,(1-($EC$2-BZ$2)/$C35),0)","v":0.78333333333333333},{"$f":"IF((1-($EC$2-CD$2)/$C35)>0,(1-($EC$2-CD$2)/$C35),0)","v":0.81666666666666665},{"$f":"IF((1-($EC$2-CH$2)/$C35)>0,(1-($EC$2-CH$2)/$C35),0)","v":0.85},0.8833333333333333,0.91666666666666663,0.95,0.98333333333333328,{"$f":"IF(DC35=0,0,($D35-$E35)*1/$C35)+IF(DD35=0,0,($G35-$H35-$I35)*$G$61*1/$C35)+IF(DE35=0,0,($K35-$L35-$M35)*$K$61*1/$C35)+IF(DF35=0,0,($O35-$P35-$Q35)*$O$61*1/$C35)+IF(DG35=0,0,($S35-$T35-$U35)*$S$61*1/$C35)+IF(DH35=0,0,($W35-$X35-$Y35)*$W$61*1/$C35)+IF(DI35=0,0,($AA35-$AB35-$AC35)*$AA$61*1/$C35)+IF(DJ35=0,0,($AE35-$AF35-$AG35)*$AE$61*1/$C35)+IF(DK35=0,0,($AI35-$AJ35-$AK35)*$AI$61*1/$C35)+IF(DL35=0,0,($AM35-$AN35-$AO35)*$AM$61*1/$C35)+IF(DM35=0,0,($AQ35-$AR35-$AS35)*$AQ$61*1/$C35)+IF(DN35=0,0,($AU35-$V35-$AW35)*$AU$61*1/$C35)+IF(DO35=0,0,($AY35-$AZ35-$BA35)*$AY$61*1/$C35)+IF(DP35=0,0,($BC35-$BD35-$BE35)*$BC$61*1/$C35)+IF(DQ35=0,0,$BG35*1/$C35)+IF(DR35=0,0,($BJ35-$BK35-$BL35)*$BJ$61*1/$C35)+IF(DS35=0,0,($BN35-$BO35-$BP35)*$BN$61*1/$C35)+IF(DT35=0,0,($BR35-$BS35-$BT35)*$BR$61*1/$C35)+IF(DU35=0,0,($BV35-$BW35-$BX35)*$BV$61*1/$C35)+IF(DV35=0,0,($BZ35-$CA35-$CB35)*$BZ$61*1/$C35)+IF(DW35=0,0,($CD35-$CE35-$CF35)*$CD$61*1/$C35)+IF(DX35=0,0,($CH35-$CI35-$CJ35)*$CH$61*1/$C35)+IF(DY35=0,0,($CL35-$CM35-$CN35)*$CL$61*1/$C35)+IF(DZ35=0,0,($CP35-$CQ35-$CR35)*$CP$61*1/$C35)+IF(EA35=0,0,($CT35-$CU35-$CV35)*$CT$61*1/$C35)+IF(EB35=0,0,($CX35-$CY35-$CZ35)*$CX$61*1/$C35)","v":179658.77711630042},{"$f":"D35-E35+(G35-H35-I35)*G$61+(K35-L35-M35)*K$61+(O35-P35-Q35)*O$61+(S35-T35-U35)*S$61+(W35-X35-Y35)*W$61+(AA35-AB35-AC35)*AA$61+(AE35-AF35-AG35)*AE$61+(AI35-AJ35-AK35)*AI$61+(AM35-AN35-AO35)*AM$61+(AQ35-AR35-AS35)*$AQ$61+(AU35-AV35-AW35)*$AU$61+(AY35-AZ35-BA35)*$AY$61+(BC35-BD35-BE35)*$BC$61+BG35+(BJ35-BK35-BL35)*$BJ$61+(BN35-BO35-BP35)*$BN$61+(BR35-BS35-BT35)*$BR$61+(BV35-BW35-BX35)*$BV$61+(BZ35-CA35-CB35)*$BZ$61+(CD35-CE35-CF35)*$CD$61+(CH35-CI35-CJ35)*$CH$61+(CL35-CM35-CN35)*$CL$61+(CP35-CQ35-CR35)*$CP$61+(CT35-CU35-CV35)*$CT$61+(CX35-CY35-CZ35)*$CX$61","v":15499762.582895042},{"$f":"IF(DC35=0,D35-E35,0)+IF(DD35=0,(G35-H35-I35)*G$61,0)+IF(DE35=0,(K35-L35-M35)*K$61,0)+IF(DF35=0,(O35-P35-Q35)*O$61,0)+IF(DG35=0,(S35-T35-U35)*S$61,0)+IF(DH35=0,(W35-X35-Y35)*W$61,0)+IF(DI35=0,(AA35-AB35-AC35)*AA$61,0)+IF(DJ35=0,(AE35-AF35-AG35)*AE$61,0)+IF(DK35=0,(AI35-AJ35-AK35)*AI$61,0)+IF(DL35=0,(AM35-AN35-AO35)*AM$61,0)+IF(DM35=0,(AQ35-AR35-AS35)*$AQ$61,0)+IF(DN35=0,(AU35-AV35-AW35)*$AU$61,0)+IF(DO35=0,(AY35-AZ35-BA35)*$AY$61,0)++IF(DP35=0,(BC35-BD35-BE35)*$BC$61,0)+IF(DQ35=0,BG35,0)+IF(DR35=0,(BJ35-BK35-BL35)*$BJ$61,0)+IF(DS35=0,(BN35-BO35-BP35)*$BN$61,0)+IF(DT35=0,(BR35-BS35-BT35)*$BR$61,0)+IF(DU35=0,(BV35-BW35-BX35)*$BV$61,0)+IF(DV35=0,(BZ35-CA35-CB35)*$BZ$61,0)+IF(DW35=0,(CD35-CE35-CF35)*$CD$61,0)+IF(DX35=0,(CH35-CI35-CJ35)*$CH$61,0)+IF(DY35=0,(CL35-CM35-CN35)*$CL$61,0)+IF(DZ35=0,(CP35-CQ35-CR35)*$CP$61,0)+IF(EA35=0,(CT35-CU35-CV35)*$CT$61,0)+IF(EB35=0,(CX35-CY35-CZ35)*$CX$61,0)","v":10109999.26940603},{"$f":"(D35-E35)*DC35+((G35-H35-(I35-J35))*G$61)*DD35+((K35-L35-(M35-N35))*K$61)*DE35+((O35-P35-(Q35-R35))*O$61)*DF35+((S35-T35-(U35-V35))*S$61)*DG35+((W35-X35-(Y35-Z35))*W$61)*DH35+((AA35-AB35-(AC35-AD35))*AA$61)*DI35+((AE35-AF35-(AG35-AH35))*AE$61)*DJ35+((AI35-AJ35-(AK35-AL35))*AI$61)*DK35+((AM35-AN35-(AO35-AP35))*$AM$61)*DL35+((AQ35-AR35-(AS35-AT35))*$AQ$61)*DM35+((AU35-AV35-(AW35-AX35))*$AU$61)*DN35+((AY35-AZ35-(BA35-BB35))*$AY$61)*DO35+((BC35-BD35-(BE35-BF35))*$BC$61)*DP35+((BJ35-BK35-(BL35-BM35))*$BJ$61)*DR35+(BG35-BH35)*DQ35+((BN35-BO35-(BP35-BQ35))*$BN$61)*DS35+((BR35-BS35-(BT35-BU35))*$BR$61)*DT35+((BV35-BW35-(BX35-BY35))*$BV$61)*DU35+((BZ35-CA35-(CB35-CC35))*$BZ$61)*DV35+((CD35-CE35-(CF35-CG35))*$CD$61)*DW35+((CH35-CI35-(CJ35-CK35))*$CH$61)*DX35+((CL35-CM35-(CN35-CO35))*$CL$61)*DY35+((CP35-CQ35-(CR35-CS35))*$CP$61)*DZ35+((CT35-CU35-(CV35-CW35))*$CT$61)*EA35+((CX35-CY35-(CZ35-DA35))*$CX$61)*EB35","v":3223452.8297160617},179658.77711630042,{"$f":"IF((1-($FH$2-$DB35)/$C35)>0,(1-($FH$2-$DB35)/$C35),0)","v":0},0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,0.95,179658.77711630042,{"$f":"IF((1-($GI$2-$DB35)/$C35)>0,(1-($GI$2-$DB35)/$C35),0)","v":0},0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,0.91666666666666663,179658.77711630042,{"$f":"IF((1-($HJ$2-$DB35)/$C35)>0,(1-($HJ$2-$DB35)/$C35),0)","v":0},0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.51666666666666661,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,0.8833333333333333,179658.77711630042,{"$f":"IF((1-($IK$2-$DB35)/$C35)>0,(1-($IK$2-$DB35)/$C35),0)","v":0},8.333333333333337E-2,0.1166666666666667,0.15000000000000002,0.18333333333333335,0.21666666666666667,0.25,0.28333333333333333,0.31666666666666665,0.35,0.3833333333333333,0.41666666666666663,0.44999999999999996,0.48333333333333328,0.48333333333333328,0.51666666666666661,0.55000000000000004,0.58333333333333326,0.6166666666666667,0.65,0.68333333333333335,0.71666666666666667,0.75,0.78333333333333333,0.81666666666666665,0.85,179658.77711630042]
[null,"Otros equipos del sistema de distribución",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Otros equipos del sistema de Distribución",10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,{"$f":"IF(D37=0,0,2001-(D37-F37)*C37/D37)","v":0},{"$f":"IF((1-($EC$2-$DB37)/$C37)>0,(1-($EC$2-$DB37)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C37)>0,(1-($EC$2-G$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-K$2)/$C37)>0,(1-($EC$2-K$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-O$2)/$C37)>0,(1-($EC$2-O$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-S$2)/$C37)>0,(1-($EC$2-S$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-W$2)/$C37)>0,(1-($EC$2-W$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AA$2)/$C37)>0,(1-($EC$2-AA$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AE$2)/$C37)>0,(1-($EC$2-AE$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AI$2)/$C37)>0,(1-($EC$2-AI$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AM$2)/$C37)>0,(1-($EC$2-AM$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AQ$2)/$C37)>0,(1-($EC$2-AQ$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AU$2)/$C37)>0,(1-($EC$2-AU$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-AY$2)/$C37)>0,(1-($EC$2-AY$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-BC$2)/$C37)>0,(1-($EC$2-BC$2)/$C37),0)","v":0},{"$f":"IF(BG37=0,0,1-($EC$2-(2014.5-(BG37-BI37)*C37/BG37))/C37)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C37)>0,(1-($EC$2-BJ$2)/$C37),0)","v":0},{"$f":"IF((1-($EC$2-BN$2)/$C37)>0,(1-($EC$2-BN$2)/$C37),0)","v":5.0000000000000044E-2},{"$f":"IF((1-($EC$2-BR$2)/$C37)>0,(1-($EC$2-BR$2)/$C37),0)","v":0.15000000000000002},{"$f":"IF((1-($EC$2-BV$2)/$C37)>0,(1-($EC$2-BV$2)/$C37),0)","v":0.25},{"$f":"IF((1-($EC$2-BZ$2)/$C37)>0,(1-($EC$2-BZ$2)/$C37),0)","v":0.35},{"$f":"IF((1-($EC$2-CD$2)/$C37)>0,(1-($EC$2-CD$2)/$C37),0)","v":0.44999999999999996},{"$f":"IF((1-($EC$2-CH$2)/$C37)>0,(1-($EC$2-CH$2)/$C37),0)","v":0.55000000000000004},{"$f":"IF((1-($EC$2-CL$2)/$C37)>0,(1-($EC$2-CL$2)/$C37),0)","v":0.65},{"$f":"IF((1-($EC$2-CP$2)/$C37)>0,(1-($EC$2-CP$2)/$C37),0)","v":0.75},{"$f":"IF((1-($EC$2-CT$2)/$C37)>0,(1-($EC$2-CT$2)/$C37),0)","v":0.85},{"$f":"IF((1-($EC$2-CX$2)/$C37)>0,(1-($EC$2-CX$2)/$C37),0)","v":0.95},{"$f":"IF(DC37=0,0,($D37-$E37)*1/$C37)+IF(DD37=0,0,($G37-$H37-$I37)*$G$61*1/$C37)+IF(DE37=0,0,($K37-$L37-$M37)*$K$61*1/$C37)+IF(DF37=0,0,($O37-$P37-$Q37)*$O$61*1/$C37)+IF(DG37=0,0,($S37-$T37-$U37)*$S$61*1/$C37)+IF(DH37=0,0,($W37-$X37-$Y37)*$W$61*1/$C37)+IF(DI37=0,0,($AA37-$AB37-$AC37)*$AA$61*1/$C37)+IF(DJ37=0,0,($AE37-$AF37-$AG37)*$AE$61*1/$C37)+IF(DK37=0,0,($AI37-$AJ37-$AK37)*$AI$61*1/$C37)+IF(DL37=0,0,($AM37-$AN37-$AO37)*$AM$61*1/$C37)+IF(DM37=0,0,($AQ37-$AR37-$AS37)*$AQ$61*1/$C37)+IF(DN37=0,0,($AU37-$V37-$AW37)*$AU$61*1/$C37)+IF(DO37=0,0,($AY37-$AZ37-$BA37)*$AY$61*1/$C37)+IF(DP37=0,0,($BC37-$BD37-$BE37)*$BC$61*1/$C37)+IF(DQ37=0,0,$BG37*1/$C37)+IF(DR37=0,0,($BJ37-$BK37-$BL37)*$BJ$61*1/$C37)+IF(DS37=0,0,($BN37-$BO37-$BP37)*$BN$61*1/$C37)+IF(DT37=0,0,($BR37-$BS37-$BT37)*$BR$61*1/$C37)+IF(DU37=0,0,($BV37-$BW37-$BX37)*$BV$61*1/$C37)+IF(DV37=0,0,($BZ37-$CA37-$CB37)*$BZ$61*1/$C37)+IF(DW37=0,0,($CD37-$CE37-$CF37)*$CD$61*1/$C37)+IF(DX37=0,0,($CH37-$CI37-$CJ37)*$CH$61*1/$C37)+IF(DY37=0,0,($CL37-$CM37-$CN37)*$CL$61*1/$C37)+IF(DZ37=0,0,($CP37-$CQ37-$CR37)*$CP$61*1/$C37)+IF(EA37=0,0,($CT37-$CU37-$CV37)*$CT$61*1/$C37)+IF(EB37=0,0,($CX37-$CY37-$CZ37)*$CX$61*1/$C37)","v":0},{"$f":"D37-E37+(G37-H37-I37)*G$61+(K37-L37-M37)*K$61+(O37-P37-Q37)*O$61+(S37-T37-U37)*S$61+(W37-X37-Y37)*W$61+(AA37-AB37-AC37)*AA$61+(AE37-AF37-AG37)*AE$61+(AI37-AJ37-AK37)*AI$61+(AM37-AN37-AO37)*AM$61+(AQ37-AR37-AS37)*$AQ$61+(AU37-AV37-AW37)*$AU$61+(AY37-AZ37-BA37)*$AY$61+(BC37-BD37-BE37)*$BC$61+BG37+(BJ37-BK37-BL37)*$BJ$61+(BN37-BO37-BP37)*$BN$61+(BR37-BS37-BT37)*$BR$61+(BV37-BW37-BX37)*$BV$61+(BZ37-CA37-CB37)*$BZ$61+(CD37-CE37-CF37)*$CD$61+(CH37-CI37-CJ37)*$CH$61+(CL37-CM37-CN37)*$CL$61+(CP37-CQ37-CR37)*$CP$61+(CT37-CU37-CV37)*$CT$61+(CX37-CY37-CZ37)*$CX$61","v":0},{"$f":"IF(DC37=0,D37-E37,0)+IF(DD37=0,(G37-H37-I37)*G$61,0)+IF(DE37=0,(K37-L37-M37)*K$61,0)+IF(DF37=0,(O37-P37-Q37)*O$61,0)+IF(DG37=0,(S37-T37-U37)*S$61,0)+IF(DH37=0,(W37-X37-Y37)*W$61,0)+IF(DI37=0,(AA37-AB37-AC37)*AA$61,0)+IF(DJ37=0,(AE37-AF37-AG37)*AE$61,0)+IF(DK37=0,(AI37-AJ37-AK37)*AI$61,0)+IF(DL37=0,(AM37-AN37-AO37)*AM$61,0)+IF(DM37=0,(AQ37-AR37-AS37)*$AQ$61,0)+IF(DN37=0,(AU37-AV37-AW37)*$AU$61,0)+IF(DO37=0,(AY37-AZ37-BA37)*$AY$61,0)++IF(DP37=0,(BC37-BD37-BE37)*$BC$61,0)+IF(DQ37=0,BG37,0)+IF(DR37=0,(BJ37-BK37-BL37)*$BJ$61,0)+IF(DS37=0,(BN37-BO37-BP37)*$BN$61,0)+IF(DT37=0,(BR37-BS37-BT37)*$BR$61,0)+IF(DU37=0,(BV37-BW37-BX37)*$BV$61,0)+IF(DV37=0,(BZ37-CA37-CB37)*$BZ$61,0)+IF(DW37=0,(CD37-CE37-CF37)*$CD$61,0)+IF(DX37=0,(CH37-CI37-CJ37)*$CH$61,0)+IF(DY37=0,(CL37-CM37-CN37)*$CL$61,0)+IF(DZ37=0,(CP37-CQ37-CR37)*$CP$61,0)+IF(EA37=0,(CT37-CU37-CV37)*$CT$61,0)+IF(EB37=0,(CX37-CY37-CZ37)*$CX$61,0)","v":0},{"$f":"(D37-E37)*DC37+((G37-H37-(I37-J37))*G$61)*DD37+((K37-L37-(M37-N37))*K$61)*DE37+((O37-P37-(Q37-R37))*O$61)*DF37+((S37-T37-(U37-V37))*S$61)*DG37+((W37-X37-(Y37-Z37))*W$61)*DH37+((AA37-AB37-(AC37-AD37))*AA$61)*DI37+((AE37-AF37-(AG37-AH37))*AE$61)*DJ37+((AI37-AJ37-(AK37-AL37))*AI$61)*DK37+((AM37-AN37-(AO37-AP37))*$AM$61)*DL37+((AQ37-AR37-(AS37-AT37))*$AQ$61)*DM37+((AU37-AV37-(AW37-AX37))*$AU$61)*DN37+((AY37-AZ37-(BA37-BB37))*$AY$61)*DO37+((BC37-BD37-(BE37-BF37))*$BC$61)*DP37+((BJ37-BK37-(BL37-BM37))*$BJ$61)*DR37+(BG37-BH37)*DQ37+((BN37-BO37-(BP37-BQ37))*$BN$61)*DS37+((BR37-BS37-(BT37-BU37))*$BR$61)*DT37+((BV37-BW37-(BX37-BY37))*$BV$61)*DU37+((BZ37-CA37-(CB37-CC37))*$BZ$61)*DV37+((CD37-CE37-(CF37-CG37))*$CD$61)*DW37+((CH37-CI37-(CJ37-CK37))*$CH$61)*DX37+((CL37-CM37-(CN37-CO37))*$CL$61)*DY37+((CP37-CQ37-(CR37-CS37))*$CP$61)*DZ37+((CT37-CU37-(CV37-CW37))*$CT$61)*EA37+((CX37-CY37-(CZ37-DA37))*$CX$61)*EB37","v":0},0,{"$f":"IF((1-($FH$2-$DB37)/$C37)>0,(1-($FH$2-$DB37)/$C37),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C37)>0,(1-($FH$2-EI$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-ES$2)/$C37)>0,(1-($FH$2-ES$2)/$C37),0)","v":0},0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,{"$f":"IF((1-($FH$2-FE$2)/$C37)>0,(1-($FH$2-FE$2)/$C37),0)","v":0.65},0.75,0.85,0,{"$f":"IF((1-($GI$2-$DB37)/$C37)>0,(1-($GI$2-$DB37)/$C37),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C37)>0,(1-($GI$2-FJ$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GI$2-FT$2)/$C37)>0,(1-($GI$2-FT$2)/$C37),0)","v":0},0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,{"$f":"IF((1-($GI$2-GF$2)/$C37)>0,(1-($GI$2-GF$2)/$C37),0)","v":0.55000000000000004},0.65,0.75,0,{"$f":"IF((1-($HJ$2-$DB37)/$C37)>0,(1-($HJ$2-$DB37)/$C37),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C37)>0,(1-($HJ$2-GK$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GU$2)/$C37)>0,(1-($HJ$2-GU$2)/$C37),0)","v":0},0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,{"$f":"IF((1-($HJ$2-HG$2)/$C37)>0,(1-($HJ$2-HG$2)/$C37),0)","v":0.44999999999999996},0.55000000000000004,0.65,0,{"$f":"IF((1-($IK$2-$DB37)/$C37)>0,(1-($IK$2-$DB37)/$C37),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C37)>0,(1-($IK$2-HL$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($IK$2-HV$2)/$C37)>0,(1-($IK$2-HV$2)/$C37),0)","v":0},0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,{"$f":"IF((1-($IK$2-IH$2)/$C37)>0,(1-($IK$2-IH$2)/$C37),0)","v":0.35},0.44999999999999996,0.55000000000000004,0]
[null,"Equipos de transporte y carga",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13307.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,0,7670.8689809675761,7670.8689809675761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0]
[null,"Terrenos",1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,0,0,0,0,0,0,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0,0,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0,0,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0,0,0.97250000000000003,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0]
[null,"Edificios y mejoras",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,0,0,0,0,0,0,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0,0,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0,0,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0,0,0.3125,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0]
[null,"Despachos de maniobra y SCADA",10,68012.532297795682,0,0,8156.81,0,0,0,72957,0,0,0,70981,0,0,0,43325,0,0,0,0,0,0,0,0,0,0,0,48894,0,0,0,43891.280000000006,0,0,0,15184,0,0,0,15539.74,0,0,0,11462.5,0,0,0,13307.93,0,0,0,326558.83,0,0,0,0,0,0,848385,0,0,0,1423195.31,0,0,0,894955.95,0,0,0,463708.69999999995,0,0,0,751857.28,0,0,0,935191.96000000008,0,0,0,1564664.1,0,0,0,851576.63,null,null,null,1257071.68,null,null,null,1144191.3600000001,null,null,null,388239.16000000003,0,null,null,1991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,0.95,791127.40263261192,9240393.1698967777,1329119.1435706569,3700986.518987162,791127.40263261204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,0.85,666680.98734965117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,0.75,588225.78062632692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,0.65,547165.0678483689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0.15000000000000002,0.25,0.35,0.44999999999999996,0.55000000000000004,482088.7391523142]
[null,"Equipos de medición y control de la calidad del suministro",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2142,0,0,0,48264.98,0,0,0,285524.53000000003,0,0,0,0,0,0,23834.440000000002,0,0,0,77437.19,0,0,0,167430,0,0,0,0,0,0,0,10851.34,0,0,0,124090.44999999998,0,0,0,211466.45,0,0,0,237731.02000000002,null,null,null,215918.29000000004,null,null,null,109224.11,null,null,null,0,0,null,null,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,55230.033755159078,1215060.7426134998,0,849784.10654323839,55230.033755159078,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,55230.033755159078,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,55230.033755159078,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,55230.033755159078,0,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,55230.033755159078]
[null,"Equipos de computación",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de comunicaciones",8,0,0,0,28201.54,0,0,0,40330.749936,0,0,0,24699.62,0,0,0,0,0,0,0,30771.72,0,0,0,26890.07,0,0,0,24056.720000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,0,153091.81329945009,153091.81329945009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0]
[null,"TOTAL SISTEMA DE DISTRIBUCIÓN",null,{"$f":"SUM(D14:D44)","v":64380215.578287996},{"$f":"SUM(E14:E44)","v":0},36745444.950886555,{"$f":"SUM(G14:G44)","v":1262365.3598000002},{"$f":"SUM(H14:H44)","v":0},0,0,{"$f":"SUM(K14:K44)","v":2422005.5850740555},{"$f":"SUM(L14:L44)","v":315949},{"$f":"SUM(M14:M44)","v":0},{"$f":"SUM(N14:N44)","v":0},{"$f":"SUM(O14:O44)","v":2468106.6800000002},{"$f":"SUM(P14:P44)","v":0},{"$f":"SUM(Q14:Q44)","v":0},{"$f":"SUM(R14:R44)","v":0},{"$f":"SUM(S14:S44)","v":2636963},{"$f":"SUM(T14:T44)","v":0},{"$f":"SUM(U14:U44)","v":0},{"$f":"SUM(V14:V44)","v":0},{"$f":"SUM(W14:W44)","v":2901614.0900000003},{"$f":"SUM(X14:X44)","v":0},{"$f":"SUM(Y14:Y44)","v":0},{"$f":"SUM(Z14:Z44)","v":0},{"$f":"SUM(AA14:AA44)","v":4650052.8100000005},{"$f":"SUM(AB14:AB44)","v":556386.07000000007},{"$f":"SUM(AC14:AC44)","v":0},{"$f":"SUM(AD14:AD44)","v":0},{"$f":"SUM(AE14:AE44)","v":5437854.6999999993},{"$f":"SUM(AF14:AF44)","v":0},{"$f":"SUM(AG14:AG44)","v":0},{"$f":"SUM(AH14:AH44)","v":0},{"$f":"SUM(AI14:AI44)","v":7755169.0999999968},{"$f":"SUM(AJ14:AJ44)","v":0},{"$f":"SUM(AK14:AK44)","v":0},{"$f":"SUM(AL14:AL44)","v":0},{"$f":"SUM(AM14:AM44)","v":5445007.6719999984},{"$f":"SUM(AN14:AN44)","v":0},{"$f":"SUM(AO14:AO44)","v":0},{"$f":"SUM(AP14:AP44)","v":0},{"$f":"SUM(AQ14:AQ44)","v":6483412.9600000028},{"$f":"SUM(AR14:AR44)","v":0},{"$f":"SUM(AS14:AS44)","v":0},{"$f":"SUM(AT14:AT44)","v":0},{"$f":"SUM(AU14:AU44)","v":4744163.7299999967},{"$f":"SUM(AV14:AV44)","v":0},{"$f":"SUM(AW14:AW44)","v":0},{"$f":"SUM(AX14:AX44)","v":0},{"$f":"SUM(AY14:AY44)","v":8655575.7579999957},{"$f":"SUM(AZ14:AZ44)","v":0},{"$f":"SUM(BA14:BA44)","v":0},{"$f":"SUM(BB14:BB44)","v":0},{"$f":"SUM(BC14:BC44)","v":8595478.4899999984},{"$f":"SUM(BD14:BD44)","v":0},{"$f":"SUM(BE14:BE44)","v":0},{"$f":"SUM(BF14:BF44)","v":0},{"$f":"SUM(BG14:BG44)","v":6931047.2479580687},{"$f":"SUM(BH14:BH44)","v":5763524.5579580693},{"$f":"SUM(BI14:BI44)","v":4907911.2199999988},{"$f":"SUM(BJ14:BJ44)","v":10289030.280000001},{"$f":"SUM(BK14:BK44)","v":0},{"$f":"SUM(BL14:BL44)","v":0},{"$f":"SUM(BM14:BM44)","v":0},{"$f":"SUM(BN14:BN44)","v":23273467.399999995},{"$f":"SUM(BO14:BO44)","v":0},{"$f":"SUM(BP14:BP44)","v":0},{"$f":"SUM(BQ14:BQ44)","v":0},{"$f":"SUM(BR14:BR44)","v":16573617.789999997},{"$f":"SUM(BS14:BS44)","v":65610.73},{"$f":"SUM(BT14:BT44)","v":0},{"$f":"SUM(BU14:BU44)","v":0},{"$f":"SUM(BV14:BV44)","v":17574337.189999998},{"$f":"SUM(BW14:BW44)","v":2126529.2643995676},{"$f":"SUM(BX14:BX44)","v":0},{"$f":"SUM(BY14:BY44)","v":0},{"$f":"SUM(BZ14:BZ44)","v":17203994.490000002},{"$f":"SUM(CA14:CA44)","v":2659763.210547294},{"$f":"SUM(CB14:CB44)","v":0},{"$f":"SUM(CC14:CC44)","v":0},{"$f":"SUM(CD14:CD44)","v":15929715.17},{"$f":"SUM(CE14:CE44)","v":519973.66706910206},{"$f":"SUM(CF14:CF44)","v":0},{"$f":"SUM(CG14:CG44)","v":0},{"$f":"SUM(CH14:CH44)","v":14074953.529999994},{"$f":"SUM(CI14:CI44)","v":143425.125207},{"$f":"SUM(CJ14:CJ44)","v":0},{"$f":"SUM(CK14:CK44)","v":0},{"$f":"SUM(CL14:CL44)","v":16016692.260000002},0,0,0,41021704.730000004,146532.4,0,0,22424311.760000002,1934068.2,0,0,{"$f":"SUM(CX14:CX44)","v":24138842.939999998},728733.5407034636,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EC14:EC44)","v":8038079.9826581748},{"$f":"SUM(ED14:ED44)","v":290680096.02889299},{"$f":"SUM(EE14:EE44)","v":65802084.871841267},{"$f":"SUM(EF14:EF44)","v":160652908.98045474},{"$f":"SUM(EG14:EG44)","v":8038079.9826581758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH14:FH44)","v":7913633.5673752138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GI14:GI44)","v":7835178.3606518898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ14:HJ44)","v":7794117.6478739316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IK14:IK44)","v":7729041.3191778772}]
["ALUMBRADO PÚBLICO","Lámparas, accesorios y postes de alumbrado público",22,2957226.5007306808,0,1915114.0768671127,383603.42,0,0,0,723366.95,0,0,0,345218.57,0,0,0,343113,0,0,0,288347.67,0,0,0,301261.25000000006,0,0,0,418664.33,0,0,0,191547.63,0,0,0,284788.3,0,0,0,417455.78889137268,0,0,0,846640.63000000012,0,0,0,696982,0,0,0,611593.03,0,0,0,0,0,0,717101.01,0,0,0,778834.53,0,0,0,1066066.3500000001,0,0,0,715400.34000000008,0,0,0,305500.91000000003,0,0,0,266268.98,0,0,0,743971.64,0,0,0,550410.49999999988,null,null,null,816287.5,null,null,null,242212.58000000002,null,null,null,248882.74,{"$f":"IFERROR(IF((CM46+CQ46+CU46)/(CL46+CP46+CT46)>0,((CM46+CQ46+CU46)/(CL46+CP46+CT46))*CX46,0),0)","v":0},null,null,{"$f":"IF(D46=0,0,2001-(D46-F46)*C46/D46)","v":1993.2473056022818},{"$f":"IF((1-($EC$2-$DB46)/$C46)>0,(1-($EC$2-$DB46)/$C46),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C46)>0,(1-($EC$2-G$2)/$C46),0)","v":0},{"$f":"IF((1-($EC$2-K$2)/$C46)>0,(1-($EC$2-K$2)/$C46),0)","v":0},{"$f":"IF((1-($EC$2-O$2)/$C46)>0,(1-($EC$2-O$2)/$C46),0)","v":2.2727272727272707E-2},{"$f":"IF((1-($EC$2-S$2)/$C46)>0,(1-($EC$2-S$2)/$C46),0)","v":6.8181818181818232E-2},{"$f":"IF((1-($EC$2-W$2)/$C46)>0,(1-($EC$2-W$2)/$C46),0)","v":0.11363636363636365},{"$f":"IF((1-($EC$2-AA$2)/$C46)>0,(1-($EC$2-AA$2)/$C46),0)","v":0.15909090909090906},{"$f":"IF((1-($EC$2-AE$2)/$C46)>0,(1-($EC$2-AE$2)/$C46),0)","v":0.20454545454545459},{"$f":"IF((1-($EC$2-AI$2)/$C46)>0,(1-($EC$2-AI$2)/$C46),0)","v":0.25},{"$f":"IF((1-($EC$2-AM$2)/$C46)>0,(1-($EC$2-AM$2)/$C46),0)","v":0.29545454545454541},{"$f":"IF((1-($EC$2-AQ$2)/$C46)>0,(1-($EC$2-AQ$2)/$C46),0)","v":0.34090909090909094},{"$f":"IF((1-($EC$2-AU$2)/$C46)>0,(1-($EC$2-AU$2)/$C46),0)","v":0.38636363636363635},{"$f":"IF((1-($EC$2-AY$2)/$C46)>0,(1-($EC$2-AY$2)/$C46),0)","v":0.43181818181818177},{"$f":"IF((1-($EC$2-BC$2)/$C46)>0,(1-($EC$2-BC$2)/$C46),0)","v":0.47727272727272729},{"$f":"IF((1-($EC$2-BD$2)/$C46)>0,(1-($EC$2-BD$2)/$C46),0)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C46)>0,(1-($EC$2-BJ$2)/$C46),0)","v":0.52272727272727271},{"$f":"IF((1-($EC$2-BN$2)/$C46)>0,(1-($EC$2-BN$2)/$C46),0)","v":0.56818181818181812},{"$f":"IF((1-($EC$2-BR$2)/$C46)>0,(1-($EC$2-BR$2)/$C46),0)","v":0.61363636363636365},{"$f":"IF((1-($EC$2-BV$2)/$C46)>0,(1-($EC$2-BV$2)/$C46),0)","v":0.65909090909090917},{"$f":"IF((1-($EC$2-BZ$2)/$C46)>0,(1-($EC$2-BZ$2)/$C46),0)","v":0.70454545454545459},{"$f":"IF((1-($EC$2-CD$2)/$C46)>0,(1-($EC$2-CD$2)/$C46),0)","v":0.75},{"$f":"IF((1-($EC$2-CH$2)/$C46)>0,(1-($EC$2-CH$2)/$C46),0)","v":0.79545454545454541},{"$f":"IF((1-($EC$2-CL$2)/$C46)>0,(1-($EC$2-CL$2)/$C46),0)","v":0.84090909090909094},{"$f":"IF((1-($EC$2-CP$2)/$C46)>0,(1-($EC$2-CP$2)/$C46),0)","v":0.88636363636363635},{"$f":"IF((1-($EC$2-CT$2)/$C46)>0,(1-($EC$2-CT$2)/$C46),0)","v":0.93181818181818188},{"$f":"IF((1-($EC$2-CX$2)/$C46)>0,(1-($EC$2-CX$2)/$C46),0)","v":0.97727272727272729},{"$f":"IF(DC46=0,0,($D46-$E46)*1/$C46)+IF(DD46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(DE46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(DF46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(DG46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(DH46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(DI46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(DJ46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(DK46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(DL46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(DM46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(DN46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(DO46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(DP46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(DQ46=0,0,$BG46*1/$C46)+IF(DR46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(DS46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(DT46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(DU46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(DV46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(DW46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(DX46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(DY46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)+IF(DZ46=0,0,($CP46-$CQ46-$CR46)*$CP$62*1/$C46)+IF(EA46=0,0,($CT46-$CU46-$CV46)*$CT$62*1/$C46)+IF(EB46=0,0,($CX46-$CY46-$CZ46)*$CX$62*1/$C46)","v":472468.66352233512},{"$f":"D46-E46+(G46-H46-I46)*G$62+(K46-L46-M46)*K$62+(O46-P46-Q46)*O$62+(S46-T46-U46)*S$62+(W46-X46-Y46)*W$62+(AA46-AB46-AC46)*AA$62+(AE46-AF46-AG46)*AE$62+(AI46-AJ46-AK46)*AI$62+(AM46-AN46-AO46)*AM$62+(AQ46-AR46-AS46)*$AQ$62+(AU46-AV46-AW46)*$AU$62+(AY46-AZ46-BA46)*$AY$62+(BC46-BD46-BE46)*$BC$62+BG46+(BJ46-BK46-BL46)*$BJ$62+(BN46-BO46-BP46)*$BN$62+(BR46-BS46-BT46)*$BR$62+(BV46-BW46-BX46)*$BV$62+(BZ46-CA46-CB46)*$BZ$62+(CD46-CE46-CF46)*$CD$62+(CH46-CI46-CJ46)*$CH$62+(CL46-CM46-CN46)*$CL$62+(CP46-CQ46-CR46)*$CP$62+(CT46-CU46-CV46)*$CT$62+(CX46-CY46-CZ46)*$CX$62","v":14458507.468222054},{"$f":"IF(DC46=0,D46-E46,0)+IF(DD46=0,(G46-H46-I46)*G$62,0)+IF(DE46=0,(K46-L46-M46)*K$62,0)+IF(DF46=0,(O46-P46-Q46)*O$62,0)+IF(DG46=0,(S46-T46-U46)*S$62,0)+IF(DH46=0,(W46-X46-Y46)*W$62,0)+IF(DI46=0,(AA46-AB46-AC46)*AA$62,0)+IF(DJ46=0,(AE46-AF46-AG46)*AE$62,0)+IF(DK46=0,(AI46-AJ46-AK46)*AI$62,0)+IF(DL46=0,(AM46-AN46-AO46)*AM$62,0)+IF(DM46=0,(AQ46-AR46-AS46)*$AQ$62,0)+IF(DN46=0,(AU46-AV46-AW46)*$AU$62,0)+IF(DO46=0,(AY46-AZ46-BA46)*$AY$62,0)++IF(DP46=0,(BC46-BD46-BE46)*$BC$62,0)+IF(DQ46=0,BG46,0)+IF(DR46=0,(BJ46-BK46-BL46)*$BJ$62,0)+IF(DS46=0,(BN46-BO46-BP46)*$BN$62,0)+IF(DT46=0,(BR46-BS46-BT46)*$BR$62,0)+IF(DU46=0,(BV46-BW46-BX46)*$BV$62,0)+IF(DV46=0,(BZ46-CA46-CB46)*$BZ$62,0)+IF(DW46=0,(CD46-CE46-CF46)*$CD$62,0)+IF(DX46=0,(CH46-CI46-CJ46)*$CH$62,0)+IF(DY46=0,(CL46-CM46-CN46)*$CL$62,0)+IF(DZ46=0,(CP46-CQ46-CR46)*$CP$62,0)+IF(EA46=0,(CT46-CU46-CV46)*$CT$62,0)+IF(EB46=0,(CX46-CY46-CZ46)*$CX$62,0)","v":4064196.8707306804},{"$f":"(D46-E46)*DC46+((G46-H46-(I46-J46))*G$62)*DD46+((K46-L46-(M46-N46))*K$62)*DE46+((O46-P46-(Q46-R46))*O$62)*DF46+((S46-T46-(U46-V46))*S$62)*DG46+((W46-X46-(Y46-Z46))*W$62)*DH46+((AA46-AB46-(AC46-AD46))*AA$62)*DI46+((AE46-AF46-(AG46-AH46))*AE$62)*DJ46+((AI46-AJ46-(AK46-AL46))*AI$62)*DK46+((AM46-AN46-(AO46-AP46))*$AM$62)*DL46+((AQ46-AR46-(AS46-AT46))*$AQ$62)*DM46+((AU46-AV46-(AW46-AX46))*$AU$62)*DN46+((AY46-AZ46-(BA46-BB46))*$AY$62)*DO46+((BC46-BD46-(BE46-BF46))*$BC$62)*DP46+((BJ46-BK46-(BL46-BM46))*$BJ$62)*DR46+(BG46-BH46)*DQ46+((BN46-BO46-(BP46-BQ46))*$BN$62)*DS46+((BR46-BS46-(BT46-BU46))*$BR$62)*DT46+((BV46-BW46-(BX46-BY46))*$BV$62)*DU46+((BZ46-CA46-(CB46-CC46))*$BZ$62)*DV46+((CD46-CE46-(CF46-CG46))*$CD$62)*DW46+((CH46-CI46-(CJ46-CK46))*$CH$62)*DX46+((CL46-CM46-(CN46-CO46))*$CL$62)*DY46+((CP46-CQ46-(CR46-CS46))*$CP$62)*DZ46+((CT46-CU46-(CV46-CW46))*$CT$62)*EA46+((CX46-CY46-(CZ46-DA46))*$CX$62)*EB46","v":5490147.5133266039},{"$f":"(ED46-EE46)*1/C46","v":472468.66352233512},{"$f":"IF((1-($FH$2-$DB46)/$C46)>0,(1-($FH$2-$DB46)/$C46),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C46)>0,(1-($FH$2-EI$2)/$C46),0)","v":0},0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,{"$f":"IF((1-($FH$2-FE$2)/$C46)>0,(1-($FH$2-FE$2)/$C46),0)","v":0.84090909090909094},0.88636363636363635,0.93181818181818188,{"$f":"IF(EH46=0,0,($D46-$E46)*1/$C46)+IF(EI46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(EJ46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(EK46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(EL46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(EM46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(EN46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(EO46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(EP46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(EQ46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(ER46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(ES46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(ET46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(EU46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(EV46=0,0,$BG46*1/$C46)+IF(EW46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(EX46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(EY46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(EZ46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(FA46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(FB46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(FC46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(FD46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)+IF(FE46=0,0,($CP46-$CQ46-$CR46)*$CP$62*1/$C46)+IF(FF46=0,0,($CT46-$CU46-$CV46)*$CT$62*1/$C46)+IF(FG46=0,0,($CX46-$CY46-$CZ46)*$CX$62*1/$C46)","v":456776.91034051694},{"$f":"IF((1-($GI$2-$DB46)/$C46)>0,(1-($GI$2-$DB46)/$C46),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C46)>0,(1-($GI$2-FJ$2)/$C46),0)","v":0},0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,{"$f":"IF((1-($GI$2-GF$2)/$C46)>0,(1-($GI$2-GF$2)/$C46),0)","v":0.79545454545454541},0.84090909090909094,0.88636363636363635,{"$f":"IF(FI46=0,0,($D46-$E46)*1/$C46)+IF(FJ46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(FK46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(FL46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(FM46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(FN46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(FO46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(FP46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(FQ46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(FR46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(FS46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(FT46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(FU46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(FV46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(FW46=0,0,$BG46*1/$C46)+IF(FX46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(FY46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(FZ46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(GA46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(GB46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(GC46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(GD46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(GE46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)+IF(GF46=0,0,($CP46-$CQ46-$CR46)*$CP$62*1/$C46)+IF(GG46=0,0,($CT46-$CU46-$CV46)*$CT$62*1/$C46)+IF(GH46=0,0,($CX46-$CY46-$CZ46)*$CX$62*1/$C46)","v":441180.86488597147},{"$f":"IF((1-($HJ$2-$DB46)/$C46)>0,(1-($HJ$2-$DB46)/$C46),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C46)>0,(1-($HJ$2-GK$2)/$C46),0)","v":0},0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,{"$f":"IF((1-($HJ$2-HG$2)/$C46)>0,(1-($HJ$2-HG$2)/$C46),0)","v":0.75},0.79545454545454541,0.84090909090909094,{"$f":"IF(GJ46=0,0,($D46-$E46)*1/$C46)+IF(GK46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(GL46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(GM46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(GN46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(GO46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(GP46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(GQ46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(GR46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(GS46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(GT46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(GU46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(GV46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(GW46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(GX46=0,0,$BG46*1/$C46)+IF(GY46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(GZ46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(HA46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(HB46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(HC46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(HD46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(HE46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(HF46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)+IF(HG46=0,0,($CP46-$CQ46-$CR46)*$CP$62*1/$C46)+IF(HH46=0,0,($CT46-$CU46-$CV46)*$CT$62*1/$C46)+IF(HI46=0,0,($CX46-$CY46-$CZ46)*$CX$62*1/$C46)","v":429122.6895950624},{"$f":"IF((1-($IK$2-$DB46)/$C46)>0,(1-($IK$2-$DB46)/$C46),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C46)>0,(1-($IK$2-HL$2)/$C46),0)","v":0},0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,{"$f":"IF((1-($IK$2-IH$2)/$C46)>0,(1-($IK$2-IH$2)/$C46),0)","v":0.70454545454545459},0.75,0.79545454545454541,{"$f":"IF(HK46=0,0,($D46-$E46)*1/$C46)+IF(HL46=0,0,($G46-$H46-$I46)*$G$62*1/$C46)+IF(HM46=0,0,($K46-$L46-$M46)*$K$62*1/$C46)+IF(HN46=0,0,($O46-$P46-$Q46)*$O$62*1/$C46)+IF(HO46=0,0,($S46-$T46-$U46)*$S$62*1/$C46)+IF(HP46=0,0,($W46-$X46-$Y46)*$W$62*1/$C46)+IF(HQ46=0,0,($AA46-$AB46-$AC46)*$AA$62*1/$C46)+IF(HR46=0,0,($AE46-$AF46-$AG46)*$AE$62*1/$C46)+IF(HS46=0,0,($AI46-$AJ46-$AK46)*$AI$62*1/$C46)+IF(HT46=0,0,($AM46-$AN46-$AO46)*$AM$62*1/$C46)+IF(HU46=0,0,($AQ46-$AR46-$AS46)*$AQ$62*1/$C46)+IF(HV46=0,0,($AU46-$V46-$AW46)*$AU$62*1/$C46)+IF(HW46=0,0,($AY46-$AZ46-$BA46)*$AY$62*1/$C46)+IF(HX46=0,0,($BC46-$BD46-$BE46)*$BC$62*1/$C46)+IF(HY46=0,0,$BG46*1/$C46)+IF(HZ46=0,0,($BJ46-$BK46-$BL46)*$BJ$62*1/$C46)+IF(IA46=0,0,($BN46-$BO46-$BP46)*$BN$62*1/$C46)+IF(IB46=0,0,($BR46-$BS46-$BT46)*$BR$62*1/$C46)+IF(IC46=0,0,($BV46-$BW46-$BX46)*$BV$62*1/$C46)+IF(ID46=0,0,($BZ46-$CA46-$CB46)*$BZ$62*1/$C46)+IF(IE46=0,0,($CD46-$CE46-$CF46)*$CD$62*1/$C46)+IF(IF46=0,0,($CH46-$CI46-$CJ46)*$CH$62*1/$C46)+IF(IG46=0,0,($CL46-$CM46-$CN46)*$CL$62*1/$C46)+IF(IH46=0,0,($CP46-$CQ46-$CR46)*$CP$62*1/$C46)+IF(II46=0,0,($CT46-$CU46-$CV46)*$CT$62*1/$C46)+IF(IJ46=0,0,($CX46-$CY46-$CZ46)*$CX$62*1/$C46)","v":416524.49186778965}]
[null,"TOTAL ALUMBRADO PÚBLICO",null,{"$f":"D46","v":2957226.5007306808},{"$f":"E46","v":0},1915114.0768671127,383603.42,{"$f":"H46","v":0},0,0,723366.95,{"$f":"L46","v":0},0,0,345218.57,0,0,0,343113,0,0,0,288347.67,0,0,0,301261.25000000006,0,0,0,418664.33,0,0,0,191547.63,0,0,0,284788.3,0,0,0,417455.78889137268,0,0,0,846640.63000000012,0,0,0,696982,0,0,0,611593.03,0,0,0,{"$f":"BG46","v":0},0,0,717101.01,0,0,0,778834.53,0,0,0,1066066.3500000001,0,0,0,715400.34000000008,0,0,0,305500.91000000003,0,0,0,266268.98,0,0,0,743971.64,0,0,0,{"$f":"+CL46","v":550410.49999999988},0,0,0,816287.5,0,0,0,242212.58000000002,0,0,0,{"$f":"+CX46","v":248882.74},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC46","v":472468.66352233512},{"$f":"ED46","v":14458507.468222054},{"$f":"EE46","v":4064196.8707306804},{"$f":"EF46","v":5490147.5133266039},{"$f":"EG46","v":472468.66352233512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FH46","v":456776.91034051694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI46","v":441180.86488597147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ46","v":429122.6895950624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IK46","v":416524.49186778965}]
["COMERCIALIZACIÓN","Activos intangibles (software)",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF((CM48+CQ48+CU48)/(CL48+CP48+CT48)>0,((CM48+CQ48+CU48)/(CL48+CP48+CT48))*CX48,0),0)","v":0},null,null,{"$f":"IF(D48=0,0,2001-(D48-F48)*C48/D48)","v":0},{"$f":"IF((1-($EC$2-$DB48)/$C48)>0,(1-($EC$2-$DB48)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-G$2)/$C48)>0,(1-($EC$2-G$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-K$2)/$C48)>0,(1-($EC$2-K$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-O$2)/$C48)>0,(1-($EC$2-O$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-S$2)/$C48)>0,(1-($EC$2-S$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-W$2)/$C48)>0,(1-($EC$2-W$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AA$2)/$C48)>0,(1-($EC$2-AA$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AE$2)/$C48)>0,(1-($EC$2-AE$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AI$2)/$C48)>0,(1-($EC$2-AI$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AM$2)/$C48)>0,(1-($EC$2-AM$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AQ$2)/$C48)>0,(1-($EC$2-AQ$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AU$2)/$C48)>0,(1-($EC$2-AU$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-AY$2)/$C48)>0,(1-($EC$2-AY$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-BC$2)/$C48)>0,(1-($EC$2-BC$2)/$C48),0)","v":0},{"$f":"IF(BG48=0,0,1-($EC$2-(2014.5-(BG48-BI48)*C48/BG48))/C48)","v":0},{"$f":"IF((1-($EC$2-BJ$2)/$C48)>0,(1-($EC$2-BJ$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-BN$2)/$C48)>0,(1-($EC$2-BN$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-BR$2)/$C48)>0,(1-($EC$2-BR$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-BV$2)/$C48)>0,(1-($EC$2-BV$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-BZ$2)/$C48)>0,(1-($EC$2-BZ$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-CD$2)/$C48)>0,(1-($EC$2-CD$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-CH$2)/$C48)>0,(1-($EC$2-CH$2)/$C48),0)","v":0},{"$f":"IF((1-($EC$2-CL$2)/$C48)>0,(1-($EC$2-CL$2)/$C48),0)","v":0.125},{"$f":"IF((1-($EC$2-CP$2)/$C48)>0,(1-($EC$2-CP$2)/$C48),0)","v":0.375},{"$f":"IF((1-($EC$2-CT$2)/$C48)>0,(1-($EC$2-CT$2)/$C48),0)","v":0.625},{"$f":"IF((1-($EC$2-CX$2)/$C48)>0,(1-($EC$2-CX$2)/$C48),0)","v":0.875},{"$f":"IF(DC48=0,0,($D48-$E48)*1/$C48)+IF(DD48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(DE48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(DF48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(DG48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(DH48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(DI48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(DJ48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(DK48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(DL48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(DM48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(DN48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(DO48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(DP48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(DQ48=0,0,$BG48*1/$C48)+IF(DR48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(DS48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(DT48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(DU48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(DV48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(DW48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(DX48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(DY48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)+IF(DZ48=0,0,($CP48-$CQ48-$CR48)*$CP$63*1/$C48)+IF(EA48=0,0,($CT48-$CU48-$CV48)*$CT$63*1/$C48)+IF(EB48=0,0,($CX48-$CY48-$CZ48)*$CX$63*1/$C48)","v":0},{"$f":"D48-E48+(G48-H48-I48)*G$63+(K48-L48-M48)*K$63+(O48-P48-Q48)*O$63+(S48-T48-U48)*S$63+(W48-X48-Y48)*W$63+(AA48-AB48-AC48)*AA$63+(AE48-AF48-AG48)*AE$63+(AI48-AJ48-AK48)*AI$63+(AM48-AN48-AO48)*AM$63+(AQ48-AR48-AS48)*$AQ$63+(AU48-AV48-AW48)*$AU$63+(AY48-AZ48-BA48)*$AY$63+(BC48-BD48-BE48)*$BC$63+BG48+(BJ48-BK48-BL48)*$BJ$63+(BN48-BO48-BP48)*$BN$63+(BR48-BS48-BT48)*$BR$63+(BV48-BW48-BX48)*$BV$63+(BZ48-CA48-CB48)*$BZ$63+(CD48-CE48-CF48)*$CD$63+(CH48-CI48-CJ48)*$CH$63+(CL48-CM48-CN48)*$CL$63+(CP48-CQ48-CR48)*$CP$63+(CT48-CU48-CV48)*$CT$63+(CX48-CY48-CZ48)*$CX$63","v":0},{"$f":"IF(DC48=0,D48-E48,0)+IF(DD48=0,(G48-H48-I48)*G$63,0)+IF(DE48=0,(K48-L48-M48)*K$63,0)+IF(DF48=0,(O48-P48-Q48)*O$63,0)+IF(DG48=0,(S48-T48-U48)*S$63,0)+IF(DH48=0,(W48-X48-Y48)*W$63,0)+IF(DI48=0,(AA48-AB48-AC48)*AA$63,0)+IF(DJ48=0,(AE48-AF48-AG48)*AE$63,0)+IF(DK48=0,(AI48-AJ48-AK48)*AI$63,0)+IF(DL48=0,(AM48-AN48-AO48)*AM$63,0)+IF(DM48=0,(AQ48-AR48-AS48)*$AQ$63,0)+IF(DN48=0,(AU48-AV48-AW48)*$AU$63,0)+IF(DO48=0,(AY48-AZ48-BA48)*$AY$63,0)++IF(DP48=0,(BC48-BD48-BE48)*$BC$63,0)+IF(DQ48=0,BG48,0)+IF(DR48=0,(BJ48-BK48-BL48)*$BJ$63,0)+IF(DS48=0,(BN48-BO48-BP48)*$BN$63,0)+IF(DT48=0,(BR48-BS48-BT48)*$BR$63,0)+IF(DU48=0,(BV48-BW48-BX48)*$BV$63,0)+IF(DV48=0,(BZ48-CA48-CB48)*$BZ$63,0)+IF(DW48=0,(CD48-CE48-CF48)*$CD$63,0)+IF(DX48=0,(CH48-CI48-CJ48)*$CH$63,0)+IF(DY48=0,(CL48-CM48-CN48)*$CL$63,0)+IF(DZ48=0,(CP48-CQ48-CR48)*$CP$63,0)+IF(EA48=0,(CT48-CU48-CV48)*$CT$63,0)+IF(EB48=0,(CX48-CY48-CZ48)*$CX$63,0)","v":0},{"$f":"(D48-E48)*DC48+((G48-H48-(I48-J48))*G$63)*DD48+((K48-L48-(M48-N48))*K$63)*DE48+((O48-P48-(Q48-R48))*O$63)*DF48+((S48-T48-(U48-V48))*S$63)*DG48+((W48-X48-(Y48-Z48))*W$63)*DH48+((AA48-AB48-(AC48-AD48))*AA$63)*DI48+((AE48-AF48-(AG48-AH48))*AE$63)*DJ48+((AI48-AJ48-(AK48-AL48))*AI$63)*DK48+((AM48-AN48-(AO48-AP48))*$AM$63)*DL48+((AQ48-AR48-(AS48-AT48))*$AQ$63)*DM48+((AU48-AV48-(AW48-AX48))*$AU$63)*DN48+((AY48-AZ48-(BA48-BB48))*$AY$63)*DO48+((BC48-BD48-(BE48-BF48))*$BC$63)*DP48+((BJ48-BK48-(BL48-BM48))*$BJ$63)*DR48+(BG48-BH48)*DQ48+((BN48-BO48-(BP48-BQ48))*$BN$63)*DS48+((BR48-BS48-(BT48-BU48))*$BR$63)*DT48+((BV48-BW48-(BX48-BY48))*$BV$63)*DU48+((BZ48-CA48-(CB48-CC48))*$BZ$63)*DV48+((CD48-CE48-(CF48-CG48))*$CD$63)*DW48+((CH48-CI48-(CJ48-CK48))*$CH$63)*DX48+((CL48-CM48-(CN48-CO48))*$CL$63)*DY48+((CP48-CQ48-(CR48-CS48))*$CP$63)*DZ48+((CT48-CU48-(CV48-CW48))*$CT$63)*EA48+((CX48-CY48-(CZ48-DA48))*$CX$63)*EB48","v":0},{"$f":"(ED48-EE48)*1/C48","v":0},{"$f":"IF((1-($FH$2-$DB48)/$C48)>0,(1-($FH$2-$DB48)/$C48),0)","v":0},{"$f":"IF((1-($FH$2-EI$2)/$C48)>0,(1-($FH$2-EI$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-ES$2)/$C48)>0,(1-($FH$2-ES$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($FH$2-FE$2)/$C48)>0,(1-($FH$2-FE$2)/$C48),0)","v":0.125},0.375,0.625,{"$f":"IF(EH48=0,0,($D48-$E48)*1/$C48)+IF(EI48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(EJ48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(EK48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(EL48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(EM48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(EN48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(EO48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(EP48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(EQ48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(ER48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(ES48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(ET48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(EU48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(EV48=0,0,$BG48*1/$C48)+IF(EW48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(EX48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(EY48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(EZ48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(FA48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(FB48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(FC48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(FD48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)+IF(FE48=0,0,($CP48-$CQ48-$CR48)*$CP$63*1/$C48)+IF(FF48=0,0,($CT48-$CU48-$CV48)*$CT$63*1/$C48)+IF(FG48=0,0,($CX48-$CY48-$CZ48)*$CX$63*1/$C48)","v":0},{"$f":"IF((1-($GI$2-$DB48)/$C48)>0,(1-($GI$2-$DB48)/$C48),0)","v":0},{"$f":"IF((1-($GI$2-FJ$2)/$C48)>0,(1-($GI$2-FJ$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GI$2-FT$2)/$C48)>0,(1-($GI$2-FT$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($GI$2-GF$2)/$C48)>0,(1-($GI$2-GF$2)/$C48),0)","v":0},0.125,0.375,{"$f":"IF(FI48=0,0,($D48-$E48)*1/$C48)+IF(FJ48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(FK48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(FL48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(FM48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(FN48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(FO48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(FP48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(FQ48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(FR48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(FS48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(FT48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(FU48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(FV48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(FW48=0,0,$BG48*1/$C48)+IF(FX48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(FY48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(FZ48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(GA48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(GB48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(GC48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(GD48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(GE48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)+IF(GF48=0,0,($CP48-$CQ48-$CR48)*$CP$63*1/$C48)+IF(GG48=0,0,($CT48-$CU48-$CV48)*$CT$63*1/$C48)+IF(GH48=0,0,($CX48-$CY48-$CZ48)*$CX$63*1/$C48)","v":0},{"$f":"IF((1-($HJ$2-$DB48)/$C48)>0,(1-($HJ$2-$DB48)/$C48),0)","v":0},{"$f":"IF((1-($HJ$2-GK$2)/$C48)>0,(1-($HJ$2-GK$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-GU$2)/$C48)>0,(1-($HJ$2-GU$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($HJ$2-HG$2)/$C48)>0,(1-($HJ$2-HG$2)/$C48),0)","v":0},0,0.125,{"$f":"IF(GJ48=0,0,($D48-$E48)*1/$C48)+IF(GK48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(GL48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(GM48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(GN48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(GO48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(GP48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(GQ48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(GR48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(GS48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(GT48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(GU48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(GV48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(GW48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(GX48=0,0,$BG48*1/$C48)+IF(GY48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(GZ48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(HA48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(HB48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(HC48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(HD48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(HE48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(HF48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)+IF(HG48=0,0,($CP48-$CQ48-$CR48)*$CP$63*1/$C48)+IF(HH48=0,0,($CT48-$CU48-$CV48)*$CT$63*1/$C48)+IF(HI48=0,0,($CX48-$CY48-$CZ48)*$CX$63*1/$C48)","v":0},{"$f":"IF((1-($IK$2-$DB48)/$C48)>0,(1-($IK$2-$DB48)/$C48),0)","v":0},{"$f":"IF((1-($IK$2-HL$2)/$C48)>0,(1-($IK$2-HL$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($IK$2-HV$2)/$C48)>0,(1-($IK$2-HV$2)/$C48),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((1-($IK$2-IH$2)/$C48)>0,(1-($IK$2-IH$2)/$C48),0)","v":0},0,0,{"$f":"IF(HK48=0,0,($D48-$E48)*1/$C48)+IF(HL48=0,0,($G48-$H48-$I48)*$G$63*1/$C48)+IF(HM48=0,0,($K48-$L48-$M48)*$K$63*1/$C48)+IF(HN48=0,0,($O48-$P48-$Q48)*$O$63*1/$C48)+IF(HO48=0,0,($S48-$T48-$U48)*$S$63*1/$C48)+IF(HP48=0,0,($W48-$X48-$Y48)*$W$63*1/$C48)+IF(HQ48=0,0,($AA48-$AB48-$AC48)*$AA$63*1/$C48)+IF(HR48=0,0,($AE48-$AF48-$AG48)*$AE$63*1/$C48)+IF(HS48=0,0,($AI48-$AJ48-$AK48)*$AI$63*1/$C48)+IF(HT48=0,0,($AM48-$AN48-$AO48)*$AM$63*1/$C48)+IF(HU48=0,0,($AQ48-$AR48-$AS48)*$AQ$63*1/$C48)+IF(HV48=0,0,($AU48-$V48-$AW48)*$AU$63*1/$C48)+IF(HW48=0,0,($AY48-$AZ48-$BA48)*$AY$63*1/$C48)+IF(HX48=0,0,($BC48-$BD48-$BE48)*$BC$63*1/$C48)+IF(HY48=0,0,$BG48*1/$C48)+IF(HZ48=0,0,($BJ48-$BK48-$BL48)*$BJ$63*1/$C48)+IF(IA48=0,0,($BN48-$BO48-$BP48)*$BN$63*1/$C48)+IF(IB48=0,0,($BR48-$BS48-$BT48)*$BR$63*1/$C48)+IF(IC48=0,0,($BV48-$BW48-$BX48)*$BV$63*1/$C48)+IF(ID48=0,0,($BZ48-$CA48-$CB48)*$BZ$63*1/$C48)+IF(IE48=0,0,($CD48-$CE48-$CF48)*$CD$63*1/$C48)+IF(IF48=0,0,($CH48-$CI48-$CJ48)*$CH$63*1/$C48)+IF(IG48=0,0,($CL48-$CM48-$CN48)*$CL$63*1/$C48)+IF(IH48=0,0,($CP48-$CQ48-$CR48)*$CP$63*1/$C48)+IF(II48=0,0,($CT48-$CU48-$CV48)*$CT$63*1/$C48)+IF(IJ48=0,0,($CX48-$CY48-$CZ48)*$CX$63*1/$C48)","v":0}]
[null,"Terrenos",1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0.99950000000000006,0,0,0,0,0,0,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0.99850000000000005,0,0,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0.99750000000000005,0,0,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98550000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0.99650000000000005,0,0,0.97250000000000003,0.97350000000000003,0.97450000000000003,0.97550000000000003,0.97650000000000003,0.97750000000000004,0.97850000000000004,0.97950000000000004,0.98050000000000004,0.98150000000000004,0.98250000000000004,0.98350000000000004,0.98450000000000004,0.98450000000000004,0.98550000000000004,0.98650000000000004,0.98750000000000004,0.98850000000000005,0.98950000000000005,0.99050000000000005,0.99150000000000005,0.99250000000000005,0.99350000000000005,0.99450000000000005,0.99550000000000005,0]
[null,"Edificios y mejoras",40,1075230.2047875901,0,828035.68623603997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26826.639999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,1991.8040336868928,0.15760084217232018,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,0.98750000000000004,27354.040136494576,1094161.605459783,0,179632.81366494423,27354.040136494576,0.13260084217232015,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,0.96250000000000002,27354.040136494576,0.10760084217232024,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,0.9375,27354.040136494576,8.2600842172320221E-2,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.63749999999999996,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,0.91249999999999998,27354.040136494576,5.7600842172320199E-2,0.3125,0.33750000000000002,0.36250000000000004,0.38749999999999996,0.41249999999999998,0.4375,0.46250000000000002,0.48750000000000004,0.51249999999999996,0.53749999999999998,0.5625,0.58750000000000002,0.61250000000000004,0.61250000000000004,0.63749999999999996,0.66249999999999998,0.6875,0.71250000000000002,0.73750000000000004,0.76249999999999996,0.78749999999999998,0.8125,0.83750000000000002,0.86250000000000004,0.88749999999999996,27354.040136494576]
[null,"Sistema de medidores y accesorios",22,4570414.9220673665,0,3249798.252767378,385845.48,0,0,0,452747.86,0,0,0,370817.32,0,0,0,396757.73,0,0,0,291785.66999999993,0,0,0,444306.60000000003,0,0,0,641039,0,0,0,528906.63000000012,0,0,0,421950.02999999991,0,0,0,401723.83,0,0,0,401731.13,0,0,0,555885.05319699994,0,0,0,660890.24999999988,0,0,0,265555,265555,173348.46,682413,0,0,0,805417.89999999991,0,0,0,811234.00000000012,0,0,0,994683.03999999969,0,0,0,1009193.6200000001,0,0,0,1325024.6100000003,0,0,0,1450242.81,0,0,0,1594362.43,null,null,null,1910708.95,null,null,null,1782283.5999999994,null,null,null,1803633.54,0,null,null,1994.6431227317414,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.15277799325939545,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,766412.29680652928,22232469.055811007,5371398.5260673659,11204854.3651057,766412.29680652916,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,750490.91535198374,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,739670.24998834741,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,730386.16048834741,0,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,716134.13633708342]
[null,"Equipos de medida SMEC",22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0.97727272727272729,0,0,0,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0.93181818181818188,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0.88636363636363635,0,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.34090909090909094,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0.84090909090909094,0,0,0,0,0,0,0,0,2.2727272727272707E-2,6.8181818181818232E-2,0.11363636363636365,0.15909090909090906,0.20454545454545459,0.25,0.29545454545454541,0.29545454545454541,0.34090909090909094,0.38636363636363635,0.43181818181818177,0.47727272727272729,0.52272727272727271,0.56818181818181812,0.61363636363636365,0.65909090909090917,0.70454545454545459,0.75,0.79545454545454541,0]
[null,"Mobiliario y equipo de oficina",7,14383.151123919413,0,14250.373412526502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,2000.9353796694659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0.9285714285714286,0,14383.151123919413,14383.151123919413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0.7857142857142857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0.64285714285714279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571397E-2,0.2142857142857143,0.3571428571428571,0]
[null,"Equipo de computación",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipos de transporte y carga",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0]
[null,"Equipos de comunicaciones",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0.9375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0.8125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0.5625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,0.1875,0.3125,0.4375,0]
[null,"Otros equipos del sistema de comercialización",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106264,0,0,0,9925.51,null,null,null,0,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,0.97058823529411764,6151.2093529411759,104570.55899999999,0,77415.585088235297,6151.2093529411759,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,0.91176470588235292,6151.2093529411759,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,0.8529411764705882,6151.2093529411759,0,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,0.1470588235294118,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,0.79411764705882359,6151.2093529411759,0,0,0,0,0,0,0,0,0,0,0,0,2.9411764705882359E-2,8.8235294117647078E-2,8.8235294117647078E-2,0.1470588235294118,0.20588235294117652,0.26470588235294112,0.32352941176470584,0.38235294117647056,0.44117647058823528,0.5,0.55882352941176472,0.61764705882352944,0.67647058823529416,0.73529411764705888,6151.2093529411759]
[null,"TOTAL SISTEMA DE COMERCIALIZACIÓN",null,{"$f":"SUM(D48:D57)","v":5660028.2779788757},{"$f":"SUM(E48:E57)","v":0},4092084.3124159449,{"$f":"SUM(G48:G57)","v":385845.48},{"$f":"SUM(H48:H57)","v":0},0,0,{"$f":"SUM(K48:K57)","v":452747.86},{"$f":"SUM(L48:L57)","v":0},{"$f":"SUM(M48:M57)","v":0},{"$f":"SUM(N48:N57)","v":0},{"$f":"SUM(O48:O57)","v":370817.32},{"$f":"SUM(P48:P57)","v":0},{"$f":"SUM(Q48:Q57)","v":0},{"$f":"SUM(R48:R57)","v":0},{"$f":"SUM(S48:S57)","v":396757.73},{"$f":"SUM(T48:T57)","v":0},{"$f":"SUM(U48:U57)","v":0},{"$f":"SUM(V48:V57)","v":0},{"$f":"SUM(W48:W57)","v":291785.66999999993},{"$f":"SUM(X48:X57)","v":0},{"$f":"SUM(Y48:Y57)","v":0},{"$f":"SUM(Z48:Z57)","v":0},{"$f":"SUM(AA48:AA57)","v":471133.24000000005},{"$f":"SUM(AB48:AB57)","v":0},{"$f":"SUM(AC48:AC57)","v":0},{"$f":"SUM(AD48:AD57)","v":0},{"$f":"SUM(AE48:AE57)","v":641039},{"$f":"SUM(AF48:AF57)","v":0},{"$f":"SUM(AG48:AG57)","v":0},{"$f":"SUM(AH48:AH57)","v":0},{"$f":"SUM(AI48:AI57)","v":528906.63000000012},{"$f":"SUM(AJ48:AJ57)","v":0},{"$f":"SUM(AK48:AK57)","v":0},{"$f":"SUM(AL48:AL57)","v":0},{"$f":"SUM(AM48:AM57)","v":421950.02999999991},{"$f":"SUM(AN48:AN57)","v":0},{"$f":"SUM(AO48:AO57)","v":0},{"$f":"SUM(AP48:AP57)","v":0},{"$f":"SUM(AQ48:AQ57)","v":401723.83},{"$f":"SUM(AR48:AR57)","v":0},{"$f":"SUM(AS48:AS57)","v":0},{"$f":"SUM(AT48:AT57)","v":0},{"$f":"SUM(AU48:AU57)","v":401731.13},{"$f":"SUM(AV48:AV57)","v":0},{"$f":"SUM(AW48:AW57)","v":0},{"$f":"SUM(AX48:AX57)","v":0},{"$f":"SUM(AY48:AY57)","v":555885.05319699994},{"$f":"SUM(AZ48:AZ57)","v":0},{"$f":"SUM(BA48:BA57)","v":0},{"$f":"SUM(BB48:BB57)","v":0},{"$f":"SUM(BC48:BC57)","v":660890.24999999988},{"$f":"SUM(BD48:BD57)","v":0},{"$f":"SUM(BE48:BE57)","v":0},{"$f":"SUM(BF48:BF57)","v":0},{"$f":"SUM(BG48:BG57)","v":265555},{"$f":"SUM(BH48:BH57)","v":265555},{"$f":"SUM(BI48:BI57)","v":173348.46},{"$f":"SUM(BJ48:BJ57)","v":682413},{"$f":"SUM(BK48:BK57)","v":0},{"$f":"SUM(BL48:BL57)","v":0},{"$f":"SUM(BM48:BM57)","v":0},{"$f":"SUM(BN48:BN57)","v":805417.89999999991},{"$f":"SUM(BO48:BO57)","v":0},{"$f":"SUM(BP48:BP57)","v":0},{"$f":"SUM(BQ48:BQ57)","v":0},{"$f":"SUM(BR48:BR57)","v":811234.00000000012},{"$f":"SUM(BS48:BS57)","v":0},{"$f":"SUM(BT48:BT57)","v":0},{"$f":"SUM(BU48:BU57)","v":0},{"$f":"SUM(BV48:BV57)","v":994683.03999999969},{"$f":"SUM(BW48:BW57)","v":0},{"$f":"SUM(BX48:BX57)","v":0},{"$f":"SUM(BY48:BY57)","v":0},{"$f":"SUM(BZ48:BZ57)","v":1009193.6200000001},{"$f":"SUM(CA48:CA57)","v":0},{"$f":"SUM(CB48:CB57)","v":0},{"$f":"SUM(CC48:CC57)","v":0},{"$f":"SUM(CD48:CD57)","v":1325024.6100000003},{"$f":"SUM(CE48:CE57)","v":0},{"$f":"SUM(CF48:CF57)","v":0},{"$f":"SUM(CG48:CG57)","v":0},{"$f":"SUM(CH48:CH57)","v":1556506.81},{"$f":"SUM(CI48:CI57)","v":0},{"$f":"SUM(CJ48:CJ57)","v":0},{"$f":"SUM(CK48:CK57)","v":0},1604287.94,0,0,0,1910708.95,0,0,0,1782283.5999999994,0,0,0,{"$f":"SUM(CX48:CX57)","v":1803633.54},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,{"$f":"SUM(EC48:EC57)","v":799917.54629596497},{"$f":"SUM(ED48:ED57)","v":23445584.371394709},{"$f":"SUM(EE48:EE57)","v":5385781.6771912854},{"$f":"SUM(EF48:EF57)","v":11461902.763858879},{"$f":"SUM(EG48:EG57)","v":799917.54629596486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FH48:FH57)","v":783996.16484141944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GI48:GI57)","v":773175.4994777831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HJ48:HJ57)","v":763891.4099777831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IK48:IK57)","v":749639.38582651911}]
[null,"TOTAL PROPIEDADES Y PLANTA + SISTEMA DE DISTRIBUCIÓN + ALUMBRADO PÚBLICO + COMERCIALIZACIÓN",null,{"$f":"D13+D45+D47+D58","v":80363913.342109516},{"$f":"E13+E45+E47+E58","v":0},45909466.481640987,2297920.7887920002,{"$f":"H13+H45+H47+H58","v":0},0,0,3705380.7350740549,{"$f":"L13+L45+L47+L58","v":315949},0,0,3354159.6110609998,0,0,0,3518386.36,0,0,0,3815993.5700000003,0,0,0,5590315.4300000006,556386.07000000007,0,0,6630069.3099999996,0,0,0,8798937.4638769962,0,0,0,6243081.9319999982,0,0,0,7546107.3088913755,0,0,0,5992535.4899999965,0,0,0,9964863.5911969952,0,0,0,11143773.309999997,0,0,0,{"$f":"BG13+BG45+BG47+BG58","v":8136602.2479580687},6029079.5579580693,6021259.6799999988,12605720.15,0,0,0,25963295.499999996,0,0,0,19553374.009999998,65610.73,0,0,20404493.799999997,2126529.2643995676,0,0,22105252.660000004,2659763.210547294,0,0,18210896.859999999,519973.66706910206,0,0,17257121.709999993,143425.125207,0,0,{"$f":"CL58+CL47+CL13+CL45","v":19425056.510000002},0,0,0,44820260.720000006,146532.4,0,0,25352384.310000002,1934068.2,0,0,{"$f":"CX58+CX47+CX13+CX45","v":27778082.979999997},728733.5407034636,0,0,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,{"$f":"EC13+EC45+EC47+EC58","v":10311309.148801163},{"$f":"ED13+ED45+ED47+ED58","v":352491678.51479495},{"$f":"EE13+EE45+EE47+EE58","v":91571286.432317048},{"$f":"EF13+EF45+EF47+EF58","v":181958322.05710834},{"$f":"EG13+EG45+EG47+EG58","v":10311309.148801163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FH13+FH45+FH47+FH58","v":9866420.275245171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI13+GI45+GI47+GI58","v":9532171.9479536656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ13+HJ45+HJ47+HJ58","v":9337611.5680397041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IK13+IK45+IK47+IK58","v":8947759.3674651142}]
["COEFICIENTE DE EFICIENCIA","PROPIEDADES Y PLANTA",null,1,null,null,0.73425935745407456,null,null,null,0.7223278986436179,null,null,null,0.80446415375460911,null,null,null,0.6,null,null,null,0.88619671568982039,null,null,null,0.83739907628684485,null,null,null,0.85489205145403468,null,null,null,0.860049343536328,null,null,null,1,null,null,null,0.96450748585106127,null,null,null,0,null,null,null,1,null,null,null,0.90074035778042882,null,null,null,null,null,null,0.82138749486930474,null,null,null,0.89522906288268778,null,null,null,0.93156588934484996,null,null,null,0.89999999999999991,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.89100093955357473,null,null,null,0.9,null,null,null,0.89999999999999991,null,null,null,0.9,null,null,null,{"$f":"AVERAGE(CL60:CW60)","v":0.89999999999999991}]
[null,"SISTEMA DE DISTRIBUCIÓN",null,1,null,null,0.9125435465430991,null,null,null,0.92116040031093294,null,null,null,0.84394587985421521,null,null,null,0.82853155879468665,null,null,null,0.8344632030650222,null,null,null,0.86522075423483169,null,null,null,0.84869146746418234,null,null,null,0.85053297503209813,null,null,null,0.70549685882258439,null,null,null,0.81213323157668005,null,null,null,0.81704104295630753,null,null,null,0.57641338517467222,null,null,null,0.82689288467073041,null,null,null,null,null,null,0.82678611162921223,null,null,null,0.87441558026888644,null,null,null,0.87663763477212842,null,null,null,0.88548506374709002,null,null,null,0.86554098001225288,null,null,null,0.86592991285731813,null,null,null,0.87172983433540296,null,null,null,0.57735006603666861,null,null,null,0.82190400150149978,null,null,null,0.73898967666689241,null,null,null,{"$f":"AVERAGE(CL61:CW61)","v":0.7127479147350203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79762021.931387961,18553756.842428714,44499359.013812423]
[null,"ALUMBRADO PÚBLICO",null,1,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0.92,null,null,null,0.92000000000000015,null,null,null,0.91999999999999993,null,null,null,0.92,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,0.89999999999999991,null,null,null,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.9,null,null,null,0.90000000000000013,null,null,null,0.9]
[null,"SISTEMA DE COMERCIALIZACIÓN",null,1,null,null,0.97071835077606705,null,null,null,0.94188477445260588,null,null,null,0.94459016099895221,null,null,null,0.6,null,null,null,0.7,null,null,null,0.70569406650229127,null,null,null,0.7,null,null,null,0.69999999999999984,null,null,null,0.7296268273387243,null,null,null,0.82679737994064006,null,null,null,0.84174754147591813,null,null,null,0.62097122171328334,null,null,null,0.90000000000000013,null,null,null,null,null,null,0.90000000000000013,null,null,null,0.90000000000000024,null,null,null,0.9,null,null,null,0.90000000000000036,null,null,null,0.89999999999999991,null,null,null,0.8999999999999998,null,null,null,0.89999999999999991,null,null,null,0.90000000000000013,null,null,null,0.90000000000000024,null,null,null,0.90000000000000058,null,null,null,0.90000000000000036]
[]
[null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0]
[]
[null,"Base de Capital",{"$f":"ACTIVOS!F7","v":"BASE"},{"$f":"ACTIVOS!H7","v":"JUL26/ JUN27"},{"$f":"ACTIVOS!I7","v":"JUL27 / JUN28"},{"$f":"ACTIVOS!J7","v":"JUL28/ JUN29"},{"$f":"ACTIVOS!K7","v":"JUL29/ JUN30"}]
[null,"BCD",{"$f":"ED45+ED13*(ED45/SUM(ED45,ED58))","v":312803189.14250416},{"$f":"C68","v":312803189.14250416},{"$f":"D68","v":312803189.14250416},312803189.14250416,312803189.14250416]
[null,"BCAP",{"$f":"ED47","v":14458507.468222054},{"$f":"C69","v":14458507.468222054},14458507.468222054,14458507.468222054,14458507.468222054]
[null,"BCC",{"$f":"ED58+ED13*(ED58/SUM(ED45,ED58))","v":25229981.904068686},25229981.904068686,25229981.904068686,25229981.904068686,25229981.904068686]
[null,"Total BC",{"$f":"SUM(C68:C70)","v":352491678.51479495},{"$f":"SUM(D68:D70)","v":352491678.51479495},352491678.51479495,352491678.51479495,352491678.51479495]
[null,"BCDtd",{"$f":"EE45+EE13*(EE45/SUM(EE45,EE58))","v":80886662.479950026}]
[null,"BCAPtd",{"$f":"EE47","v":4064196.8707306804}]
[null,"BCCtd",{"$f":"EE58+EE13*(EE58/SUM(EE45,EE58))","v":6620427.0816363366}]
[null,"Total BCtd",{"$f":"SUM(C72:C74)","v":91571286.432317048},{"$f":"SUM(D72:D74)","v":0},0,0,0]
[null,"BCDN",{"$f":"EF45+EF13*(EF45/SUM(EF45,EF58))","v":164716361.68678439}]
[null,"BCNAP",{"$f":"EF47","v":5490147.5133266039}]
[null,"BCNC",{"$f":"EF58+EF13*(EF58/SUM(EF45,EF58))","v":11751812.856997347}]
[null,"Total BCN",{"$f":"SUM(C76:C78)","v":181958322.05710834},{"$f":"SUM(D76:D78)","v":0},0,0,0]
[null,"Depreciación D",{"$f":"EC45+EC13*(EC45/SUM(EC45,EC58))","v":8948337.7312785126},{"$f":"FH45+FH13*(FH45/SUM(FH45,FH58))","v":8561466.9607878663},{"$f":"GI45+GI13*(GI45/SUM(GI45,GI58))","v":8274466.6132786395},{"$f":"HJ45+HJ13*(HJ45/SUM(HJ45,HJ58))","v":8113313.4954642998},{"$f":"IK45+IK13*(IK45/SUM(IK45,IK58))","v":7776948.9324187096}]
[null,"Depreciación AP",{"$f":"EC47","v":472468.66352233512},{"$f":"FH47","v":456776.91034051694},{"$f":"GI47","v":441180.86488597147},{"$f":"HJ47","v":429122.6895950624},{"$f":"IK47","v":416524.49186778965}]
[null,"Depreciación C",{"$f":"EC58+EC13*(EC58/SUM(EC45,EC58))","v":890502.75400031509},{"$f":"FH58+FH13*(FH58/SUM(FH45,FH58))","v":848176.40411678702},{"$f":"GI58+GI13*(GI58/SUM(GI45,GI58))","v":816524.4697890539},{"$f":"HJ58+HJ13*(HJ58/SUM(HJ45,HJ58))","v":795175.38298034249},{"$f":"IK58+IK13*(IK58/SUM(IK45,IK58))","v":754285.94317861414}]
[null,"Total Depreciación",{"$f":"SUM(C80:C82)","v":10311309.148801163},{"$f":"SUM(D80:D82)","v":9866420.275245171},9532171.9479536656,9337611.568039706,8947759.3674651142]
[null,"% Depreciación s/BC D",{"$f":"C80/(C68-C72)","v":3.8584303844368222E-2}]
[null,"% Depreciación s/BC AP",{"$f":"C81/(C69-C73)","v":4.5454545454545456E-2}]
[null,"% Depreciación s/BC C",4.7851910617812535E-2]
[null,"% Total Depreciación",3.9518985336882827E-2]
[null,"Check BC",{"$f":"C71-ED59","v":0}]
[null,"Check BCN",{"$f":"C79-EF59","v":0}]
[null,"Check Depreciación",{"$f":"C83-EC59","v":0},{"$f":"D83-FH59","v":0},{"$f":"E83-GI59","v":0},{"$f":"F83-HJ59","v":0},{"$f":"G83-IK59","v":0}]

{"sheet":"PERDIDAS y OTROS","index":9,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,1,5,2]]}
[]
[null,"EDECHI"]
[]
[null,"PERDIDAS Y OTROS DATOS"]
[]
[null,"CONCEPTO",null,"UNIDADES",{"$f":"ACTIVOS!H7","v":"JUL26/ JUN27"},{"$f":"ACTIVOS!I7","v":"JUL27 / JUN28"},{"$f":"ACTIVOS!J7","v":"JUL28/ JUN29"},{"$f":"ACTIVOS!K7","v":"JUL29/ JUN30"}]
[]
[null,"Costo de la Energía en Mercado Mayorista","CMM","Balboas/MWh",106.45537246981479,106.45537246981479,106.45537246981479,106.45537246981479]
[null,"Pérdidas ","PD%","%",{"$f":"'Costos y Pérdidas Eficientes'!D98","v":7.749090996398178E-2},{"$f":"'Costos y Pérdidas Eficientes'!E98","v":7.7426311637754944E-2},{"$f":"'Costos y Pérdidas Eficientes'!F98","v":7.7362532024863276E-2},{"$f":"'Costos y Pérdidas Eficientes'!G98","v":7.7299269780710306E-2}]
[null,"Pérdidas No Técnicas en Zonas Rojas (PNT)","PD%","%",{"$f":"1.89%*0.6*0","v":0},{"$f":"1.89%*0.6*0","v":0},0,0]
[null,"Depreciaciones Activos de Distribución","DEP%","%",{"$f":"'BC y Dep'!C84","v":3.8584303844368222E-2},{"$f":"+E11","v":3.8584303844368222E-2},{"$f":"+F11","v":3.8584303844368222E-2},3.8584303844368222E-2]
[null,"Depreciaciones Activos de Comercialización","DEP%","%",{"$f":"'BC y Dep'!C86","v":4.7851910617812535E-2},{"$f":"+E12","v":4.7851910617812535E-2},4.7851910617812535E-2,4.7851910617812535E-2]
[null,"Depreciaciones Activos de AP","DEP%","%",{"$f":"'BC y Dep'!C85","v":4.5454545454545456E-2},4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2]
[null,"Operación y Mantenimiento de AP","O&Malum","Miles de Balboas",{"$f":"ALUMPU!D12","v":359.3936098724572},{"$f":"ALUMPU!E12","v":362.22115190733905},{"$f":"ALUMPU!F12","v":365.04622231456807},{"$f":"ALUMPU!G12","v":367.86634946649133}]

{"sheet":"RETORNO","index":10,"n_rows":46,"n_cols":8,"rows_kept":46,"cut":false,"hidden":false,"merged":[[3,1,3,2],[12,1,12,2],[20,1,20,2],[26,1,26,2]]}
[null,"EDECHI"]
[null,"RETORNO SOBRE CAPITAL DISTRIBUCION"]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto","Caso Medio","Caso Bajo"]
[null,"Tasa Libre de Riesgo en USD","rf",null,"Caso Alto: Rendimiento del UST20, Caso Medio: Rendimiento del UST30 y Caso Bajo: Rendimiento del UST10 - Promedio último año",4.7683333333333335,4.7433333333333332,4.335]
[null,"Adicional por riesgo local en USD ","rc",null,"EMBI+ Panamá - Promedio último año",2.5777017809201026,2.5777017809201026,2.5777017809201026]
[null,"Beta sin apalancamiento [adimensional]","βUSA unl",null,"Beta (Value Line) de utilities eléctricas de US ",0.2501807366180015,0.2501807366180015,0.2501807366180015]
[null,"Beta ajustado por apalancamiento [adimensional]","βUSA lev","βUSA unl*[1+(1-t)*D/E]","Beta ajustado por el apalancamiento",0.42530725225060251,0.4482196069487524,0.4482196069487524]
[null,"Premio por riesgo ","pm","rm-rf","Estimado sobre el mercado de EUA como spread entre el rendimiento del UST Bond y el rendimiento del S&P500. Casos Alto y Medio promedio 1928 - 2021. Caso Bajo promedio 1972 - 2021 - [%]",7.0024348860185217,7.0024348860185217,7.0024348860185217]
[]
[null,"Costo Nominal del Capital Propio después de impuestos, en USD","re","rf+rc+β*pm","Aplicación CAPM [%]",{"$f":"(F5+F6+F8*F9)","v":10.324221454689734},{"$f":"(G5+G6+G8*G9)","v":10.459663726548889},{"$f":"(H5+H6+H8*H9)","v":10.051330393215556}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G4","v":"Caso Medio"},"Caso Bajo"]
[null,{"$f":"+B5","v":"Tasa Libre de Riesgo en USD"},"rf",null,{"$f":"+E5","v":"Caso Alto: Rendimiento del UST20, Caso Medio: Rendimiento del UST30 y Caso Bajo: Rendimiento del UST10 - Promedio último año"},4.7683333333333335,4.7433333333333332,4.335]
[null,{"$f":"+B6","v":"Adicional por riesgo local en USD "},"rc",null,"EMBI+ Panamá - Promedio último año",2.5777017809201026,2.5777017809201026,2.5777017809201026]
[null,"Adicional por riesgo crediticio","rs",null,"Spread Calificación BBB y Baa2 Caso Alto: Estimación a 30 años. Casos medio y bajo estimación Damodaran 10 años",1.375,1.375,1.2]
[null,"Costo Nominal de la Deuda antes de impuestos , en USD","rd","rF + rC  + rS","Resultado [%]",{"$f":"F14+F15+F16","v":8.7210351142534357},{"$f":"G14+G15+G16","v":8.6960351142534353},{"$f":"H14+H15+H16","v":8.1127017809201014}]
[null,"Tasa impositiva","t",null,"Alícuota Impuesto a las Ganancias [%]",30,30,30]
[null,"Costo Nominal de la Deuda después de impuestos, en USD","r'd","rd*(1-t)","Resultado [%]",{"$f":"(F17)*(1-F18/100)","v":6.1047245799774048},{"$f":"(G17)*(1-G18/100)","v":6.0872245799774047},{"$f":"(H17)*(1-H18/100)","v":5.6788912466440706}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G13","v":"Caso Medio"},"Caso Bajo"]
[null,"Costo Nominal del Capital Propio después de impuestos , en USD","re","rF+rL+βL*rM","Aplicación CAPM [%]",{"$f":"+F11","v":10.324221454689734},{"$f":"+G11","v":10.459663726548889},{"$f":"+H11","v":10.051330393215556}]
[null,"Costo Nominal de la Deuda después de impuestos , en USD","r'd","rd*(1-t)","Resultado [%]",{"$f":"+F19","v":6.1047245799774048},{"$f":"+G19","v":6.0872245799774047},{"$f":"+H19","v":5.6788912466440706}]
[null,"Estructura de capital","WD","D/(D+E)","Casos Alto y Medio: IMP de transmisión del período 2017-2021, Caso Bajo: Promedio paises",0.5,0.53070000000000006,0.53070000000000006]
[null,"Costo Nominal del Capital después de impuestos, en USD","WACC","rE*(1-WD)+rD'*WD","Aplicación WACC [%]",{"$f":"F19*F24+(1-F24)*F11","v":8.2144730173335692},{"$f":"G19*G24+(1-G24)*G11","v":8.1392102714634031},{"$f":"H19*H24+(1-H24)*H11","v":7.7308769381300682}]
[]
[null,"Componentes",null,"Formula","Características","Caso Alto",{"$f":"G21","v":"Caso Medio"},"Caso Bajo"]
[null,"Costo Nominal del Capital después de impuestos, en USD","WACC","re*(1-Wd)+rd'*Wd","Aplicación WACC [%]",{"$f":"+F25","v":8.2144730173335692},{"$f":"+G25","v":8.1392102714634031},{"$f":"+H25","v":7.7308769381300682}]
[null,"Inflación en USD","πUSA",null,"Casos Alto y Medio: Spread del rendimientos de los bonos del tesoro de EUA no indexados e indexados (UST y TIPS) a 30 años - Promedio mensual - último año. Caso Medio: Crecimiento interanual promedio inflación estimada FMI 2022 - 2026",2.2758333333333329,2.2758333333333329,2.2758333333333329]
[null,"Prima por Riesgo Cambiario","PRC",null,"Diferencia entre el dólar futuro (ROFEX) y el observado - [%]",{"$f":"#REF!*100*0","v":{"$error":"#REF!"}},{"$f":"#REF!*100*0","v":{"$error":"#REF!"}},{"$f":"#REF!*100*0","v":{"$error":"#REF!"}}]
[null,"Costo Real del Capital antes de impuestos","WACCR","[WACC/(1-t)-πEUA]/(1+πEUA)","Resultado fórmula WACC - [%]",{"$f":"(((F28/100)/(1-(F18/100))-(F29/100))/(1+(F29/100)))*100","v":9.2486443881337284},{"$f":"(((G28/100)/(1-(G18/100))-(G29/100))/(1+(G29/100)))*100","v":9.1435186659745806},8.5731656174375352]
[]
[]
[]
[]
[null,"RETORNO SOBRE CAPITAL DISTRIBUCION"]
[]
[null,"A. RESOLUCIÓN ASEP"]
[]
[null,"TASA DE RENTABILIDAD PARA IMP",null,{"$f":"D46","v":0.10743333333333334}]
[]
[null,"B. REFERENCIAL"]
[]
[null,"TASA DE RETORNO media según la Ley (%)",null,0.12743333333333334]
[null,"Banda Artículo 101 de la Ley 6 – Máxima (%)",null,0.14743333333333333]
[null,"Banda Artículo 101 de la Ley 6 – Mínima (%)",null,0.10743333333333334]

{"sheet":"Archivos de Referencia","index":11,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Concepto","Hoja","Celdas Relacionadas","Archivo Referencia"]
["Cantidad Luminarias AP","ALUMPU","D24 y D31:G31","EDEMET_ 622"]
["Costoss AP","ALUMPU","D30:G30","[Informe Regulatorio Ingreso_Gto EDECHI AAAA.xlsx]"]
["Demanda","Demanda","Varias Celdas","PROY DDA 2025_2030.xlsx"]
["Ingresos No Regulados","Activos","C23:E23","Detalle de otros ingresos - EDECHI adjunto CM-0094-26"]
["Inversiones y Coheficientes de Eficiencia","BC y Dep","Varias Celdas","AA_EDECHI Actualizado 2025.xls\nCC01 EDECHI AAAA.xlsx\nModelo EDECHI AAAA.xlsx"]
["ATR y AE","BC y Dep","Varias Celdas","Resumen Inv y Trans ATR y AE.xlsx"]
["Costos de la Energía Mercado Mayorista","Pérdidas y Otros","E8:H8","(7-1-26) Participación de contratos I Sem 2026.xlsx"]
["Tasa de Retorno","Retorno","D44:D46","WACC_nov 25 v1"]
["Inversiones Nuevas","Inversiones","Varias Celdas","19.2.2026 Ánalisis de cambios de proyectos 2026-2030.xlsx\n2.2.2 Inv No EcEficiencia 2.0 Plan 2026-2030 (EDECHI).xlsx"]
["Inversiones Cantidad Luminarias","Inversiones","K64:R64","2026-02-05 Nota inversiones EDECHI adjunto CM-142-26.xlsx"]
["Ajuste Actualización","ALUMPU","C42:I44","7. Aj ComDistAP 100 EDECHI"]
["Ajuste Ec. Eficiencia PPP, CLR","Costos y Pérdidas Eficientes","Varias Celdas","datos_calculos.xlsx"]
["Inversiones 2026","Inversiones","D30:D32","EDECHI - ADICIONES 2026"]
["Inversiones no realizadas","IMP-RESUMEN","C13","Inversiones no realizadas.xlsx"]
["Inversiones Electrificación Rural","Inversiones","K49:R49","Proyectos OER.xlsx"]
["Factor de Carga","DEMANDA","D15:H15","Tablas_de_Consumidores_Indicativo_de_Demandas_2025_2045_adenda_10"]